9
Years America’s Most Trusted® Builder (2016-2024)
327
average active selling communities
20
markets across 12 states
11,495
homes delivered in 2023
~3,000
full time team members
$7.2B
revenue in 2023
SCOTTSDALE, Ariz., Oct. 30, 2019 /PRNewswire/ -- Taylor Morrison Home Corporation (NYSE: TMHC) today reported third quarter total revenue of $1.1 billion and GAAP home closings gross margin of 18.5 percent, leading to diluted earnings per share of $0.63. Adjusted earnings per share was $0.65 when the reported $3.6 million loss on extinguishment of debt is excluded.
Third Quarter 2019 Highlights:
- Net sales orders were 2,540, a 39 percent increase over the prior year quarter
- Average monthly sales pace per community was 2.4, compared to 2.2 for the prior year quarter
- Home closings were 2,296, a 9 percent increase over the prior year quarter
- Total revenue was $1.1 billion, a 7 percent increase over the prior year quarter
- GAAP home closings gross margin was 18.5 percent
- SG&A as a percent of home closings revenue was 11.1 percent
- Net income was $67 million with diluted earnings per share of $0.63
"The third quarter was another successful one for Taylor Morrison as we met or exceeded our quarterly guidance on each of our key metrics," said Sheryl Palmer, Chairman and CEO of Taylor Morrison. "Although declining interest rates have been a benefit for our buyers, we believe there's a lot more beyond that giving consumers confidence, including rising incomes, strong stock markets, near record unemployment levels and improving equity in owned homes."
"We finished the quarter with 2,540 net sales orders, representing a substantial 39 percent increase compared to the same quarter last year," said Palmer. "In mid-September we released our July and August sales sharing our year-over-year order growth of 30 percent for the first two months of the quarter, nicely illustrating the buildup of strength that we saw as the quarter progressed with September up more than 60 percent year-over-year. This growth in sales was driven by strength across all regions, as well as price points. All three of our regions had sales orders up at least 20 percent, led by the East which was up nearly 64 percent."
Average community count was 346, which resulted in an average monthly sales pace per community of 2.4 for the quarter. This compared to a sales pace of 2.2 in the third quarter of 2018. The Company ended the quarter with 5,295 units in backlog, a year-over-year increase of 19 percent, with a sales value of approximately $2.5 billion.
"We delivered 2,296 closings, which is 9 percent higher than our results for the prior year quarter and in-line with guidance for the quarter," added Palmer. "This was a strong result despite being impacted by the Florida hurricane activity and the torrential rains in Houston resulting in a loss of five or six business days, which pushed approximately 50 to 75 closings into the fourth quarter."
"Having just passed the one-year anniversary of the AV Homes acquisition, it's clear that the increased scale we gained through the deal is having a material impact on our results," said Palmer. "Sales paces are up, margins continue to outperform expectations and we expect leverage on our overhead in the coming quarters as a result of the transaction. All in all, we are delighted with the new AV team members, assets acquired and the positive timing of the deal, which we believe positions us to capitalize on a strong real estate market."
"GAAP home closings gross margin, inclusive of capitalized interest, the impact from purchase accounting and the mix impact from AV-related closings, was 18.5 percent. This rate exceeded our third quarter guidance as we were able to benefit from the efficiencies of scale," said Dave Cone, Executive Vice President and Chief Financial Officer. "Our margin rate did benefit from some true-ups that we took during the quarter related to vendor rebates and profit participation arrangements. In total, these two items impacted margin by just over $5 million."
"SG&A as a percentage of home closings revenue came in at 11.1 percent for the quarter. This rate was impacted by the deleverage from pushed closings due to weather and timing of certain items," added Cone. "We continue to maintain our annual SG&A guidance in the low 10 percent range of homebuilding revenue."
Homebuilding inventories were $4.3 billion at the end of the quarter, including 6,709 homes in inventory, compared to 5,478 homes in inventory at the end of the prior year quarter. Homes in inventory at the end of the quarter consisted of 4,198 sold units, 462 model homes and 2,049 inventory units, of which 385 were finished.
The Company finished the quarter with $224 million in total cash and a net homebuilding debt to capitalization ratio of 42.7 percent. As of September 30, 2019, Taylor Morrison owned or controlled approximately 54,000 lots, representing 5.4 years of supply based on a trailing twelve months of closings, including a full year of AV, and the Company is focused on securing land for 2021 and beyond.
Quarterly Financial Comparison | |||||||||
($ thousands) | |||||||||
Q3 2019 | Q3 2018 | Q3 2019 vs. Q3 2018 | |||||||
Total Revenue | $1,105,105 | $1,036,379 | 6.6 | % | |||||
Home Closings Revenue | $1,073,110 | $1,014,168 | 5.8 | % | |||||
Home Closings Gross Margin | $199,008 | $191,218 | 4.1 | % | |||||
18.5 | % | 18.9 | % | 40 bps decrease | |||||
SG&A % of Home Closings Revenue | $119,099 | $100,520 | 18.5 | % | |||||
11.1 | % | 9.9 | % | 120 bps increase |
Full Year 2019 Business Outlook
Full Year 2019:
- Average active community count is expected to be about 345
- Monthly absorption pace is expected to be between 2.3 and 2.4; compared to 2.3 during FY 2018
- Home closings are expected to be between 9,800 and 10,000
- GAAP home closings gross margin is expected to be in the low 18 percent range
- SG&A as a percentage of home closings revenue is expected to be in the low 10 percent range
- Income from unconsolidated joint ventures is expected to be about $9 million
- Land and development spend is expected to be approximately $1.2 billion
- Effective tax rate is expected to be about 25 percent
- Diluted share count is expected to be about 108 million
Earnings Webcast
A public webcast to discuss the third quarter 2019 earnings will be held later today at 8:30 a.m. Eastern time. The participant dial-in is 1 (855) 470-8731 and the passcode is 8770336. More information can be found on the Company's investor relations website at investors.taylormorrison.com. A webcast replay will also be available on the site later today and will be available for one year from the date of the original earnings call.
About Taylor Morrison
Taylor Morrison Home Corporation (NYSE: TMHC) is a leading national homebuilder and developer that has been recognized as the 2016, 2017, 2018 and 2019 America's Most Trusted® Home Builder by Lifestory Research. Based in Scottsdale, Arizona we operate under two well-established brands, Taylor Morrison and Darling Homes. We serve a wide array of consumer groups from coast to coast, including first-time, move-up, luxury, and 55 plus buyers. In Texas, Darling Homes builds communities with a focus on individuality and custom detail while delivering on the Taylor Morrison standard of excellence.
For more information about Taylor Morrison and Darling Homes please visit www.taylormorrison.com or www.darlinghomes.com.
Forward-Looking Statements
This earnings summary includes "forward-looking statements." These statements are subject to a number of risks, uncertainties and other factors that could cause our actual results, performance, prospects or opportunities, as well as those of the markets we serve or intend to serve, to differ materially from those expressed in, or implied by, these statements. You can identify these statements by the fact that they do not relate to matters of a strictly factual or historical nature and generally discuss or relate to forecasts, estimates or other expectations regarding future events. Generally, the words "believe," "expect," "intend," "estimate," "anticipate," "project," "may," "can," "could," "might," "will" and similar expressions identify forward-looking statements, including statements related to expected operating and performing results, planned transactions, planned objectives of management, future developments or conditions in the industries in which we participate and other trends, developments and uncertainties that may affect our business in the future.
Such risks, uncertainties and other factors include, among other things: changes in general and local economic conditions (including as a result of recent extreme weather conditions); slowdowns or severe downturns in the housing market; homebuyers' ability to obtain suitable financing; increases in interest rates, taxes or government fees; shortages in, disruptions of and cost of labor; higher cancellation rates of existing agreements of sale; competition in our industry; any increase in unemployment or underemployment; inflation or deflation; the seasonality of our business; our ability to obtain additional performance, payment and completion surety bonds and letters of credit; higher cancellation rates; significant home warranty and construction defect claims; our reliance on subcontractors; failure to manage land acquisitions, inventory and development and construction processes; availability of land and lots at competitive prices; decreases in the market value of our land inventory; new or changing government regulations and legal challenges; our compliance with environmental laws and regulations regarding climate change; our ability to sell mortgages we originate and claims on loans sold to third parties; governmental regulation applicable to our mortgage operations and title services business; the loss of any of our important commercial relationships; our ability to use deferred tax assets; raw materials and building supply shortages and price fluctuations; our concentration of significant operations in certain geographic areas; risks associated with our unconsolidated joint venture arrangements; information technology failures and data security breaches; costs to engage in and the success of future growth or expansion of our operations or acquisitions or disposals of businesses; costs associated with our defined benefit and defined contribution pension schemes; damages associated with any major health and safety incident; our ownership, leasing or occupation of land and the use of hazardous materials; material losses in excess of insurance limits; existing or future litigation, arbitration or other claims; negative publicity or poor relations with the residents of our communities; failure to recruit, retain and develop highly skilled, competent people; utility and resource shortages or rate fluctuations; constriction of the capital markets; risks related to our debt and the agreements governing such debt; our ability to access the capital markets; the inherent uncertainty associated with financial or other projections; and risks related to the integration of Taylor Morrison and AV Homes and the ability to recognize the anticipated benefits from the combination of Taylor Morrison and AV Homes. In addition, other such risks and uncertainties may be found in our most recent annual report on Form 10-K filed with the Securities and Exchange Commission (SEC) as such factors may be updated from time to time in our periodic filings with the SEC. We undertake no duty to update any forward-looking statement, whether as a result of new information, future events or changes in our expectations, except as required by applicable law.
CONTACT: Investor Relations
Taylor Morrison Home Corporation
(480) 734-2060
[email protected]
Taylor Morrison Home Corporation Condensed Consolidated Statements of Operations (In thousands, except per share amounts, unaudited) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Home closings revenue, net | $ | 1,073,110 | $ | 1,014,168 | $ | 3,205,252 | $ | 2,703,692 | ||||||||
Land closings revenue | 4,420 | 5,170 | 14,391 | 18,335 | ||||||||||||
Financial services revenue | 23,254 | 17,041 | 62,117 | 47,513 | ||||||||||||
Amenity and other revenue | 4,321 | — | 13,863 | — | ||||||||||||
Total revenues | 1,105,105 | 1,036,379 | 3,295,623 | 2,769,540 | ||||||||||||
Cost of home closings | 874,102 | 822,950 | 2,619,968 | 2,202,377 | ||||||||||||
Cost of land closings | 2,934 | 3,979 | 9,418 | 14,704 | ||||||||||||
Financial services expenses | 12,829 | 10,451 | 36,595 | 31,647 | ||||||||||||
Amenity and other expense | 4,166 | — | 12,754 | — | ||||||||||||
Total cost of revenues | 894,031 | 837,380 | 2,678,735 | 2,248,728 | ||||||||||||
Gross margin | 211,074 | 198,999 | 616,888 | 520,812 | ||||||||||||
Sales, commissions and other marketing costs | 76,765 | 67,504 | 226,809 | 185,806 | ||||||||||||
General and administrative expenses | 42,334 | 33,016 | 120,990 | 101,795 | ||||||||||||
Equity in income of unconsolidated entities | (2,103) | (2,514) | (7,983) | (9,777) | ||||||||||||
Interest income, net | (959) | (670) | (2,250) | (1,289) | ||||||||||||
Other expense/(income), net | 389 | 798 | (1,492) | 4,889 | ||||||||||||
Transaction expenses | 617 | — | 6,496 | — | ||||||||||||
Loss on extinguishment of debt | 3,610 | — | 5,806 | — | ||||||||||||
Income before income taxes | 90,421 | 100,865 | 268,512 | 239,388 | ||||||||||||
Income tax provision | 23,385 | 6,424 | 68,307 | 38,123 | ||||||||||||
Net income before allocation to non-controlling interests | 67,036 | 94,441 | 200,205 | 201,265 | ||||||||||||
Net income attributable to non-controlling interests - joint ventures | (24) | (159) | (211) | (428) | ||||||||||||
Net income before non-controlling interests | 67,012 | 94,282 | 199,994 | 200,837 | ||||||||||||
Net income attributable to non-controlling interests | — | (714) | — | (4,391) | ||||||||||||
Net income available to Taylor Morrison Home Corporation | $ | 67,012 | $ | 93,568 | $ | 199,994 | $ | 196,446 | ||||||||
Earnings per common share | ||||||||||||||||
Basic | $ | 0.64 | $ | 0.84 | $ | 1.86 | $ | 1.75 | ||||||||
Diluted | $ | 0.63 | $ | 0.83 | $ | 1.84 | $ | 1.73 | ||||||||
Weighted average number of shares of common stock: | ||||||||||||||||
Basic | 105,472 | 111,396 | 107,389 | 112,449 | ||||||||||||
Diluted | 106,852 | 113,440 | 108,599 | 116,378 |
Taylor Morrison Home Corporation Condensed Consolidated Balance Sheets (In thousands) | ||||||||
September 30, | December 31, | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 222,049 | $ | 329,645 | ||||
Restricted cash | 1,747 | 2,214 | ||||||
Total cash, cash equivalents, and restricted cash | 223,796 | 331,859 | ||||||
Owned inventory | 4,229,971 | 3,965,306 | ||||||
Real estate not owned | 23,703 | 15,259 | ||||||
Total real estate inventory | 4,253,674 | 3,980,565 | ||||||
Land deposits | 41,790 | 57,929 | ||||||
Mortgage loans held for sale | 108,550 | 181,897 | ||||||
Derivative assets | 2,903 | 1,838 | ||||||
Operating lease right of use assets | 37,751 | — | ||||||
Prepaid expenses and other assets, net | 85,725 | 98,225 | ||||||
Other receivables, net | 80,886 | 86,587 | ||||||
Investments in unconsolidated entities | 128,363 | 140,541 | ||||||
Deferred tax assets, net | 142,597 | 145,076 | ||||||
Property and equipment, net | 83,654 | 86,736 | ||||||
Intangible assets, net | 743 | 1,072 | ||||||
Goodwill | 149,428 | 152,116 | ||||||
Total assets | $ | 5,339,860 | $ | 5,264,441 | ||||
Liabilities | ||||||||
Accounts payable | $ | 189,556 | $ | 151,586 | ||||
Accrued expenses and other liabilities | 252,687 | 266,686 | ||||||
Operating lease liabilities | 43,171 | — | ||||||
Income taxes payable | 7,598 | — | ||||||
Customer deposits | 184,975 | 165,432 | ||||||
Estimated development liability | 36,762 | 37,147 | ||||||
Senior notes, net | 1,634,176 | 1,653,746 | ||||||
Loans payable and other borrowings | 225,203 | 225,497 | ||||||
Revolving credit facility borrowings | 200,000 | 200,000 | ||||||
Mortgage warehouse borrowings | 56,051 | 130,353 | ||||||
Liabilities attributable to real estate not owned | 23,703 | 15,259 | ||||||
Total liabilities | $ | 2,853,882 | $ | 2,845,706 | ||||
Stockholders' Equity | ||||||||
Total stockholders' equity | 2,485,978 | 2,418,735 | ||||||
Total liabilities and stockholders' equity | $ | 5,339,860 | $ | 5,264,441 |
Homes Closed and Home Closings Revenue, Net: | |||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||
Homes Closed | Home Closings Revenue, Net | Average Selling Price | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2019 | 2018 | Change | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||||
East | 1,029 | 953 | 8.0 | % | $ | 434,446 | $ | 392,767 | 10.6 | % | $ | 422 | $ | 412 | 2.4 | % | |||||||||||||||
Central | 653 | 594 | 9.9 | 309,954 | 272,980 | 13.5 | 475 | 460 | 3.3 | ||||||||||||||||||||||
West | 614 | 568 | 8.1 | 328,710 | 348,421 | (5.7) | 535 | 613 | (12.7) | ||||||||||||||||||||||
Total | 2,296 | 2,115 | 8.6 | % | $ | 1,073,110 | $ | 1,014,168 | 5.8 | % | $ | 467 | $ | 480 | (2.7) | % | |||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
Homes Closed | Home Closings Revenue, Net | Average Selling Price | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2019 | 2018 | Change | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||||
East | 3,063 | 2,528 | 21.2 | % | $ | 1,258,758 | $ | 1,033,553 | 21.8 | % | $ | 411 | $ | 409 | 0.5 | % | |||||||||||||||
Central | 1,944 | 1,645 | 18.2 | 924,411 | 780,682 | 18.4 | 476 | 475 | 0.2 | ||||||||||||||||||||||
West | 1,821 | 1,481 | 23.0 | 1,022,083 | 889,457 | 14.9 | 561 | 601 | (6.7) | ||||||||||||||||||||||
Total | 6,828 | 5,654 | 20.8 | % | $ | 3,205,252 | $ | 2,703,692 | 18.6 | % | $ | 469 | $ | 478 | (1.9) | % | |||||||||||||||
Net Sales Orders: | |||||||||||||||||||||||||||||||
Three Months Ended September 30, | |||||||||||||||||||||||||||||||
Net Sales Orders | Sales Value | Average Selling Price | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2019 | 2018 | Change | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||||
East | 1,161 | 710 | 63.5 | % | $ | 463,201 | $ | 289,200 | 60.2 | % | $ | 399 | $ | 407 | (2.0) | % | |||||||||||||||
Central | 759 | 617 | 23.0 | 360,413 | 298,111 | 20.9 | 475 | 483 | (1.7) | ||||||||||||||||||||||
West | 620 | 495 | 25.3 | 331,133 | 306,004 | 8.2 | 534 | 618 | (13.6) | ||||||||||||||||||||||
Total | 2,540 | 1,822 | 39.4 | % | $ | 1,154,747 | $ | 893,315 | 29.3 | % | $ | 455 | $ | 490 | (7.1) | % | |||||||||||||||
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
Net Sales Orders | Sales Value | Average Selling Price | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2019 | 2018 | Change | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||||
East | 3,611 | 2,604 | 38.7 | % | $ | 1,469,468 | $ | 1,096,008 | 34.1 | % | $ | 407 | $ | 421 | (3.3) | % | |||||||||||||||
Central | 2,380 | 2,204 | 8.0 | 1,129,506 | 1,064,852 | 6.1 | 475 | 483 | (1.7) | ||||||||||||||||||||||
West | 1,974 | 1,799 | 9.7 | 1,061,312 | 1,128,763 | (6.0) | 538 | 627 | (14.2) | ||||||||||||||||||||||
Total | 7,965 | 6,607 | 20.6 | % | $ | 3,660,286 | $ | 3,289,623 | 11.3 | % | $ | 460 | $ | 498 | (7.6) | % | |||||||||||||||
Sales Order Backlog: | |||||||||||||||||||||||||||||||
As of September 30, | |||||||||||||||||||||||||||||||
Sold Homes in Backlog | Sales Value | Average Selling Price | |||||||||||||||||||||||||||||
(Dollars in thousands) | 2019 | 2018 | Change | 2019 | 2018 | Change | 2019 | 2018 | Change | ||||||||||||||||||||||
East | 2,186 | 1,589 | 37.6 | % | $ | 935,273 | $ | 754,666 | 23.9 | % | $ | 428 | $ | 475 | (9.9) | % | |||||||||||||||
Central | 1,856 | 1,610 | 15.3 | 936,889 | 814,173 | 15.1 | 505 | 506 | (0.2) | ||||||||||||||||||||||
West | 1,253 | 1,250 | 0.2 | 662,440 | 771,135 | (14.1) | 529 | 617 | (14.3) | ||||||||||||||||||||||
Total | 5,295 | 4,449 | 19.0 | % | $ | 2,534,602 | $ | 2,339,974 | 8.3 | % | $ | 479 | $ | 526 | (8.9) | % |
Average Active Selling Communities: | ||||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||||
2019 | 2018 | Change | 2019 | 2018 | Change | |||||||||||||
East | 153 | 109 | 40.4 | % | 162 | 119 | 36.1 | % | ||||||||||
Central | 135 | 118 | 14.4 | 138 | 119 | 16.0 | ||||||||||||
West | 58 | 48 | 20.8 | 59 | 50 | 18.0 | ||||||||||||
Total | 346 | 275 | 25.8 | % | 359 | 288 | 24.7 | % |
Reconciliation of Non-GAAP Financial Measures
The following tables set forth reconciliations of: (i) adjusted income before income taxes and the related margin, (ii) EBITDA and adjusted EBITDA to net income before allocation to non-controlling interests, (iii) adjusted net income and adjusted earnings per share and (iv) net homebuilding debt to total capitalization ratio.
Adjusted income before income taxes is a non-GAAP financial measure that reflects our income before income taxes excluding the impact of significant and unusual transactions, which in the third quarter of 2019 was a loss on extinguishment of debt. EBITDA and Adjusted EBITDA are non-GAAP financial measures that measure performance by adjusting net income before allocation to non-controlling interests to exclude interest amortized to cost of sales and interest income, net, income taxes, depreciation and amortization (EBITDA), and non-cash compensation expense, if any (Adjusted EBITDA). Adjusted net income and adjusted earnings per share are non-GAAP financial measures that reflect the net income available to the Company excluding the impact of significant and unusual transactions, which in the third quarter of 2019 was a loss on extinguishment of debt, and transaction and corporate reorganization expenses and the tax impact due to such items and one-time tax reductions, which for the third quarter of 2018 included an acceleration of tax deductions following an inventory analysis, a favorable conclusion of a state tax audit centered on NOL's and benefit due to a repatriation of foreign earnings and utilization of foreign tax credits. Net homebuilding debt to capitalization is a non-GAAP financial measure we calculate by dividing (i) total debt, less unamortized debt issuance costs and mortgage warehouse borrowings, net of unrestricted cash and cash equivalents, by (ii) total capitalization (the sum of net homebuilding debt and total stockholders' equity).
Management uses these non-GAAP financial measures to evaluate our performance on a consolidated basis, as well as the performance of our regions, and to set targets for performance-based compensation. We also use the ratio of net homebuilding debt to total capitalization as an indicator of overall leverage and to evaluate our performance against other companies in the homebuilding industry. In the future, we may include additional adjustments in the above described non-GAAP financial measures to the extent we deem them appropriate and useful to management and investors.
We believe that adjusted income before income taxes and related margin, adjusted net income and adjusted earnings per share, as well as EBITDA and adjusted EBITDA, are useful for investors in order to allow them to evaluate our operations without the effects of various items we do not believe are characteristic of our ongoing operations or performance and also because such metric assists both investors and management in analyzing and benchmarking the performance and value of our business. Adjusted EBITDA also provides an indicator of general economic performance that is not affected by fluctuations in interest rates or effective tax rates, levels of depreciation or amortization, or unusual items. Because we use the ratio of net homebuilding debt to total capitalization to evaluate our performance against other companies in the homebuilding industry, we believe this measure is also relevant and useful to investors for that reason.
These non-GAAP financial measures should be considered in addition to, rather than as a substitute for, the comparable U.S. GAAP financial measures of our operating performance or liquidity. Although other companies in the homebuilding industry may report similar information, their definitions may differ. We urge investors to understand the methods used by other companies to calculate similarly-titled non-GAAP financial measures before comparing their measures to ours.
Adjusted Income Before Income Taxes and Related Margin | ||||||||
Three Months Ended September 30, | ||||||||
(Dollars in thousands) | 2019 | 2018 | ||||||
Income before income taxes | $ | 90,421 | $ | 100,865 | ||||
Loss on extinguishment of debt | $ | 3,610 | $ | — | ||||
Adjusted income before income taxes | $ | 94,031 | $ | 100,865 | ||||
Total revenues | $ | 1,105,105 | $ | 1,036,379 | ||||
Income before income taxes margin | 8.2 | % | 9.7 | % | ||||
Adjusted income before income taxes margin | 8.5 | % | 9.7 | % | ||||
EBITDA and Adjusted EBITDA Reconciliation | ||||||||
Three Months Ended September 30, | ||||||||
(Dollars in thousands) | 2019 | 2018 | ||||||
Net income before allocation to non-controlling interests | $ | 67,036 | $ | 94,441 | ||||
Interest income, net | (959) | (670) | ||||||
Amortization of capitalized interest | 22,144 | 21,345 | ||||||
Income tax provision | 23,385 | 6,424 | ||||||
Depreciation and amortization | 1,262 | 985 | ||||||
EBITDA | $ | 112,868 | $ | 122,525 | ||||
Non-cash compensation expense | 3,693 | 3,591 | ||||||
Adjusted EBITDA | $ | 116,561 | $ | 126,116 |
Net Homebuilding Debt to Capitalization Ratio Reconciliation | |||
(Dollars in thousands) | As of | ||
Total debt | $ | 2,115,431 | |
Less unamortized debt issuance costs | (15,823) | ||
Less mortgage warehouse borrowings | 56,051 | ||
Total homebuilding debt | $ | 2,075,203 | |
Less cash and cash equivalents | 222,049 | ||
Net homebuilding debt | $ | 1,853,154 | |
Total equity | 2,485,978 | ||
Total capitalization | $ | 4,339,132 | |
Net homebuilding debt to capitalization ratio | 42.7 | % |
Adjusted Net Income and Earnings Per Share Reconciliation | ||||||||||||
Three Months Ended | ||||||||||||
(Dollars in thousands, except per share data) | 2019 | 2018 | ||||||||||
Net income available to TMHC – basic | $ | 67,012 | $ | 93,568 | ||||||||
Net income attributable to non-controlling interest | $ | — | $ | 714 | ||||||||
Loss fully attributable to public holding company | $ | — | $ | 100 | ||||||||
Net income – diluted | $ | 67,012 | $ | 94,382 | ||||||||
Income before income taxes | $ | 90,421 | $ | 100,865 | ||||||||
Loss on extinguishment of debt | $ | 3,610 | $ | — | ||||||||
Adjusted income before income taxes | $ | 94,031 | $ | 100,865 | ||||||||
Income tax provision | $ | 23,385 | $ | 6,424 | ||||||||
Adjustments to income tax provision | ||||||||||||
Loss on extinguishment of debt | $ | 934 | $ | — | ||||||||
Acceleration of tax deductions related to inventory | $ | — | $ | 8,075 | ||||||||
Settlement of state tax audit | $ | — | $ | 7,875 | ||||||||
Utilization of foreign tax credits related to repatriation of foreign earnings | $ | — | $ | 3,220 | ||||||||
Adjusted income tax provision | $ | 24,319 | $ | 25,594 | ||||||||
Adjusted net income from continuing operations - basic | $ | 69,712 | $ | 75,271 | ||||||||
Net income from continuing operations attributable to non-controlling interest | $ | — | $ | 714 | ||||||||
Loss fully attributable to public holding company | $ | — | $ | 100 | ||||||||
Adjusted net income from continuing operations - diluted | $ | 69,712 | $ | 76,085 | ||||||||
Weighted average number of shares of common stock: | ||||||||||||
Basic | 105,472 | 111,396 | ||||||||||
Diluted | 106,852 | 113,440 | ||||||||||
Earnings per common share — basic: | $ | 0.64 | $ | 0.84 | ||||||||
Adjusted earnings per common share — basic: | $ | 0.66 | $ | 0.68 | ||||||||
Earnings per common share — diluted: | $ | 0.63 | $ | 0.83 | ||||||||
Adjusted earnings per common share — diluted: | $ | 0.65 | $ | 0.67 | ||||||||
SOURCE Taylor Morrison