EXHIBIT 99.1
Contact: | | Investor Relations |
WILLIAM LYON HOMES REPORTS FIRST QUARTER RESULTS;
NET INCOME UP 57%
NEWPORT BEACH, CA—May 8, 2003—William Lyon Homes (NYSE: WLS) today reported net income for the first quarter ended March 31, 2003, up 57% to $4,882,000, or $0.49 per diluted share, on operating revenue of $72,461,000, as compared with net income of $3,113,000, or $0.29 per diluted share, on operating revenue of $91,665,000 for the comparable period a year ago. Combined operating revenue from home sales including unconsolidated joint ventures was $139,784,000 for the quarter ended March 31, 2003, as compared with $140,107,000 for the comparable period a year ago.
The Company’s combined results including unconsolidated joint ventures were as follows: Net new home orders for the quarter ended March 31, 2003 were 757 homes, down 19% from 935 homes for the quarter ended March 31, 2002. The average number of sales locations during the quarter ended March 31, 2003 was 35, down 20% from 44 in the comparable quarter a year ago. The number of homes closed in the first quarter of 2003 was 315 homes, down 22% from 405 homes in the first quarter of 2002. At March 31, 2003, the backlog of homes sold but not closed totaled 1,069 homes, down slightly from 1,072 homes at March 31, 2002, and up 70% from 627 homes at December 31, 2002. The dollar amount of backlog of homes sold but not closed was $413,369,000, up 5% from $394,400,000 a year ago, and up 60% from $259,123,000 at December 31, 2002. Selected financial and operating information for the Company including unconsolidated joint ventures, is set forth in greater detail in a schedule attached to this release.
During the first quarter of 2003, the average sales price of the Company’s homes in California (including unconsolidated joint ventures) was $545,800, up 32% as compared to $414,800 for the comparable period a year ago. The higher average sales price was due primarily to price appreciation in certain projects and a change in product mix. The average sales prices in Arizona and Nevada were $229,500 and $276,500, respectively, during the first quarter of 2003 as compared to $188,900 and $254,300, respectively, for the comparable period a year ago, due primarily to a change in product mix.
The gross margin percentage on home sales for the Company’s wholly-owned projects for the quarter ended March 31, 2003 was 17.1%, up from 16.5% for the quarter ended December 31, 2002 and up from 14.5% for the quarter ended March 31, 2002. The gross margin percentage on home sales for the Company’s unconsolidated joint ventures for the quarter ended March 31, 2003 was 22.4%, up from 19.8% for the quarter ended December 31, 2002 and up from 14.0% for the quarter ended March 31, 2002.
General William Lyon, Chairman and Chief Executive Officer stated: “We are proud of the continued success we have experienced since combining two companies in November 1999. The first quarter of 2003 marked the twentieth consecutive quarter of positive earnings for the Company since April 1, 1998. Since that date our stockholders’ equity has grown by over $195 million.”
General Lyon further stated: “We continue to make significant strides in improving and simplifying our capital structure. In the first quarter of 2003, we successfully completed the public offering of $250 million of 10¾% 10-year senior notes. The issuance of the senior notes combined with increasing and extending our revolving credit facilities, has strengthened our capital capacity and enhanced our liquidity”
Wade H. Cable, President and Chief Operating Officer stated: “We were very pleased with our net new home order activity for the quarter. The 19% decline in period-over-period net new home orders was primarily the result of the 20% reduction in the period-over-period average number of sales locations. However, on an average sales location basis, the average number of new home orders increased to 21.6 for the three months ended March 31, 2003, as compared to 21.3 for the three months ended March 31, 2002. In addition, our company-wide cancellation rate declined for the quarter to 16% from 19% for the year ended December 31, 2002.”
2
Mr. Cable further stated: “The reduction in the average number of sales locations was caused primarily by accelerated sales and close-outs at certain projects and delays in land acquisition and development of certain projects in previous periods as a result of the tragic events of September 11, 2001 and the economic slow-down in the months thereafter.”
Mr. Cable further stated: “We believe we are well-positioned for future growth with 15,035 lots controlled by the Company and its joint ventures at March 31, 2003, of which approximately 44% were owned and 56% were controlled through options. We expect to open 40 new sales locations this year while closing out 22 sales locations, which would result in 54 active sales locations by December 31, 2003.”
Mr. Cable further stated: “I am particularly pleased with the results of our unconsolidated joint ventures. During the three months ended March 31, 2003, the Company’s equity in income of unconsolidated joint ventures was $7,471,000, up from $1,905,000 for the comparable period a year ago. This increase was driven primarily by an increase in units closed to 131 in the current period, up from 104 in the comparable period a year ago and by an increase in gross margins to 22.4% in the current period, up from 14.0% in the comparable period a year ago.”
The Company will hold a conference call on Friday, May 9, 2003 at 8:00 a.m. Pacific Time to discuss the first quarter 2003 earnings results. The dial-in number is (888) 214-7571. Participants may call in beginning at 7:45 a.m. Pacific Time. In addition, the call will be broadcast from William Lyon Homes’ website atwww.lyonhomes.com in the “Investor Relations” section of the site. The call will be recorded and replayed beginning on May 9, 2003 at 10:00 a.m. Pacific Time through midnight on May 16, 2003. The dial-in number for the replay is (800) 633-8284 (enter reservation number 21142953). Replays of the call will also be available on the Company’s website approximately two hours after broadcast.
William Lyon Homes is one of the oldest and largest homebuilders in the Southwest with development communities in California, Arizona and Nevada and at March 31, 2003 had 36 sales locations. The Company’s corporate headquarters are located in Newport Beach, California.
Certain statements contained in this release that are not historical information contain forward-looking statements. The forward-looking statements involve risks and uncertainties and actual results may differ materially from those projected or implied. Further, certain forward-looking statements are based on assumptions of future events which may not prove to be accurate. Factors that may impact such forward-looking statements include, among others, changes in general economic conditions and in the markets in which the Company competes, terrorism or hostilities involving the United States, changes in mortgage and other interest rates, changes in prices of homebuilding materials, weather, the occurrence of events such as landslides, soil
3
subsidence and earthquakes that are uninsurable, not economically insurable or not subject to effective indemnification agreements, the availability of labor and homebuilding materials, changes in governmental laws and regulations, the timing of receipt of regulatory approvals and the opening of projects, and the availability and cost of land for future development, as well as the other factors discussed in the Company’s reports filed with the Securities and Exchange Commission.
4
WILLIAM LYON HOMES
SELECTED FINANCIAL AND OPERATING INFORMATION
(unaudited)
| | Three Months Ended March 31,
| |
| | 2003
| | | 2002
| |
| | Company Wholly-owned
| | | Unconsolidated Joint Ventures
| | | Combined Total
| | | Company Wholly-owned
| | | Unconsolidated Joint Ventures
| | | Combined Total
| |
| | | | | | | | | | | | | | | | | | | | | | | | |
Selected Financial Information (dollars in thousands) | | | | | | | | | | | | | | | | | | | | | | | | |
Homes closed | | | 184 | | | | 131 | | | | 315 | | | | 301 | | | | 104 | | | | 405 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Home sales revenue | | $ | 70,423 | | | $ | 69,361 | | | $ | 139,784 | | | $ | 90,149 | | | $ | 49,958 | | | $ | 140,107 | |
Cost of sales | | | (58,396 | ) | | | (53,793 | ) | | | (112,189 | ) | | | (77,094 | ) | | | (42,976 | ) | | | (120,070 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross margin | | $ | 12,027 | | | $ | 15,568 | | | $ | 27,595 | | | $ | 13,055 | | | $ | 6,982 | | | $ | 20,037 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Gross margin percentage | | | 17.1 | % | | | 22.4 | % | | | 19.7 | % | | | 14.5 | % | | | 14.0 | % | | | 14.3 | % |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Number of homes closed | | | | | | | | | | | | | | | | | | | | | | | | |
California | | | 73 | | | | 131 | | | | 204 | | | | 153 | | | | 104 | | | | 257 | |
Arizona | | | 48 | | | | — | | | | 48 | | | | 63 | | | | — | | | | 63 | |
Nevada | | | 63 | | | | — | | | | 63 | | | | 85 | | | | — | | | | 85 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total | | | 184 | | | | 131 | | | | 315 | | | | 301 | | | | 104 | | | | 405 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Average sales price | | | | | | | | | | | | | | | | | | | | | | | | |
California | | $ | 575,100 | | | $ | 529,500 | | | $ | 545,800 | | | $ | 370,200 | | | $ | 480,400 | | | $ | 414,800 | |
Arizona | | | 229,500 | | | | — | | | | 229,500 | | | | 188,900 | | | | — | | | | 188,900 | |
Nevada | | | 276,500 | | | | — | | | | 276,500 | | | | 254,300 | | | | — | | | | 254,300 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total | | $ | 382,700 | | | $ | 529,500 | | | $ | 443,800 | | | $ | 299,500 | | | $ | 480,400 | | | $ | 345,900 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Number of net new home orders | | | | | | | | | | | | | | | | | | | | | | | | |
California | | | 336 | | | | 164 | | | | 500 | | | | 451 | | | | 296 | | | | 747 | |
Arizona | | | 98 | | | | — | | | | 98 | | | | 85 | | | | — | | | | 85 | |
Nevada | | | 159 | | | | — | | | | 159 | | | | 103 | | | | — | | | | 103 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total | | | 593 | | | | 164 | | | | 757 | | | | 639 | | | | 296 | | | | 935 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Average number of sales locations during period | | | | | | | | | | | | | | | | | | | | | | | | |
California | | | 15 | | | | 8 | | | | 23 | | | | 18 | | | | 13 | | | | 31 | |
Arizona | | | 6 | | | | — | | | | 6 | | | | 8 | | | | — | | | | 8 | |
Nevada | | | 6 | | | | — | | | | 6 | | | | 5 | | | | — | | | | 5 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
Total | | | 27 | | | | 8 | | | | 35 | | | | 31 | | | | 13 | | | | 44 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
5
WILLIAM LYON HOMES
SELECTED FINANCIAL AND OPERATING INFORMATION (Continued)
(unaudited)
| | Three Months Ended March 31,
|
| | 2003
| | 2002
|
| | Company Wholly-owned
| | Unconsolidated Joint Ventures
| | Combined Total
| | Company Wholly-owned
| | Unconsolidated Joint Ventures
| | Combined Total
|
Backlog of homes sold but not closed at end of period | | | | | | | | | | | | | | | | | | |
California | | | 463 | | | 228 | | | 691 | | | 497 | | | 289 | | | 786 |
Arizona | | | 187 | | | — | | | 187 | | | 140 | | | — | | | 140 |
Nevada | | | 191 | | | — | | | 191 | | | 146 | | | — | | | 146 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Total | | | 841 | | | 228 | | | 1,069 | | | 783 | | | 289 | | | 1,072 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Dollar amount of homes sold but not closed at end of period (in thousands) | | | | | | | | | | | | | | | | | | |
California | | $ | 208,775 | | $ | 105,701 | | $ | 314,476 | | $ | 185,124 | | $ | 135,787 | | $ | 320,911 |
Arizona | | | 38,238 | | | — | | | 38,238 | | | 30,700 | | | — | | | 30,700 |
Nevada | | | 60,655 | | | — | | | 60,655 | | | 42,790 | | | — | | | 42,790 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Total | | $ | 307,668 | | $ | 105,701 | | $ | 413,369 | | $ | 258,614 | | $ | 135,787 | | $ | 394,401 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Lots controlled at end of period | | | | | | | | | | | | | | | | | | |
Owned lots | | | | | | | | | | | | | | | | | | |
California | | | 2,320 | | | 1,491 | | | 3,811 | | | 1,773 | | | 1,794 | | | 3,567 |
Arizona | | | 1,007 | | | — | | | 1,007 | | | 903 | | | — | | | 903 |
Nevada | | | 1,752 | | | — | | | 1,752 | | | 566 | | | — | | | 566 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Total | | | 5,079 | | | 1,491 | | | 6,570 | | | 3,242 | | | 1,794 | | | 5,036 |
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
Optioned lots (1) | | | | | | | | | | | | | | | | | | |
California | | | | | | | | | 3,651 | | | | | | | | | 1,516 |
Arizona | | | | | | | | | 4,724 | | | | | | | | | 1,845 |
Nevada | | | | | | | | | 90 | | | | | | | | | 884 |
| | | | | | | |
|
| | | | | | | |
|
|
Total | | | | | | | | | 8,465 | | | | | | | | | 4,245 |
| | | | | | | |
|
| | | | | | | |
|
|
Total lots controlled | | | | | | | | | | | | | | | | | | |
California | | | | | | | | | 7,462 | | | | | | | | | 5,083 |
Arizona | | | | | | | | | 5,731 | | | | | | | | | 2,748 |
Nevada | | | | | | | | | 1,842 | | | | | | | | | 1,450 |
| | | | | | | |
|
| | | | | | | |
|
|
Total | | | | | | | | | 15,035 | | | | | | | | | 9,281 |
| | | | | | | |
|
| | | | | | | |
|
|
(1) | | Optioned lots may be purchased by the Company as wholly-owned projects or may be purchased by newly formed unconsolidated joint ventures. |
6
WILLIAM LYON HOMES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands except per common share amounts)
(unaudited)
| | Three Months Ended March 31,
| |
| | 2003
| | | 2002
| |
Operating revenue | | | | | | | | |
Home sales | | $ | 70,423 | | | $ | 90,149 | |
Management fees | | | 2,038 | | | | 1,516 | |
| |
|
|
| |
|
|
|
| | | 72,461 | | | | 91,665 | |
| |
|
|
| |
|
|
|
Operating costs | | | | | | | | |
Cost of sales—homes | | | (58,396 | ) | | | (77,094 | ) |
Cost of sales—lots, land and other | | | — | | | | (191 | ) |
Sales and marketing | | | (4,076 | ) | | | (4,698 | ) |
General and administrative | | | (9,839 | ) | | | (7,953 | ) |
| |
|
|
| |
|
|
|
| | | (72,311 | ) | | | (89,936 | ) |
| |
|
|
| |
|
|
|
Equity in income of unconsolidated joint ventures | | | 7,471 | | | | 1,905 | |
| |
|
|
| |
|
|
|
Operating income | | | 7,621 | | | | 3,634 | |
Other income, net | | | 640 | | | | 156 | |
| |
|
|
| |
|
|
|
Income before income taxes | | | 8,261 | | | | 3,790 | |
Provision for income taxes | | | (3,379 | ) | | | (677 | ) |
| |
|
|
| |
|
|
|
Net income | | $ | 4,882 | | | $ | 3,113 | |
| |
|
|
| |
|
|
|
Earnings per common share | | | | | | | | |
Basic | | $ | 0.50 | | | $ | 0.30 | |
| |
|
|
| |
|
|
|
Diluted | | $ | 0.49 | | | $ | 0.29 | |
| |
|
|
| |
|
|
|
7
WILLIAM LYON HOMES
CONSOLIDATED BALANCE SHEETS
(in thousands except number of shares and par value per share)
| | March 31, 2003
| | December 31, 2002
|
| | (unaudited) | | |
ASSETS | | | | | | |
Cash and cash equivalents | | $ | 13,733 | | $ | 16,694 |
Receivables | | | 17,791 | | | 28,734 |
Real estate inventories | | | 569,533 | | | 491,952 |
Investments in and advances to unconsolidated joint ventures | | | 71,428 | | | 65,404 |
Property and equipment, less accumulated depreciation of $5,788 and $5,435 at March 31, 2003 and December 31, 2002, respectively | | | 1,968 | | | 2,131 |
Deferred loan costs | | | 8,460 | | | 1,341 |
Goodwill | | | 5,896 | | | 5,896 |
Other assets | | | 7,220 | | | 5,429 |
| |
|
| |
|
|
| | $ | 696,029 | | $ | 617,581 |
| |
|
| |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | |
Accounts payable | | $ | 34,735 | | $ | 34,881 |
Accrued expenses | | | 44,312 | | | 54,312 |
Notes payable | | | 108,214 | | | 195,786 |
10¾% Senior Notes due April 1, 2013 | | | 246,241 | | | — |
12½% Senior Notes due July 1, 2003 | | | — | | | 70,279 |
| |
|
| |
|
|
| | | 433,502 | | | 355,258 |
| |
|
| |
|
|
Minority interest in consolidated joint ventures | | | 75,591 | | | 80,647 |
| |
|
| |
|
|
Stockholders’ equity | | | | | | |
Common stock, par value $.01 per share; 30,000,000 shares authorized; 9,772,181 and 9,728,747 shares issued and outstanding at March 31, 2003 and December 31, 2002, respectively | | | 98 | | | 97 |
Additional paid-in capital | | | 108,969 | | | 108,592 |
Retained earnings | | | 77,869 | | | 72,987 |
| |
|
| |
|
|
| | | 186,936 | | | 181,676 |
| |
|
| |
|
|
| | $ | 696,029 | | $ | 617,581 |
| |
|
| |
|
|
8
WILLIAM LYON HOMES
SUPPLEMENTAL FINANCIAL INFORMATION
UNCONSOLIDATED JOINT VENTURE INFORMATION
The Company and certain of its subsidiaries are general partners or members in joint ventures involved in the development and sale of residential projects. Such joint ventures in which the Company has a 50% or less voting or economic interest are not controlled by the Company and, accordingly, the financial statements of such joint ventures are not consolidated with the Company’s financial statements. The Company’s investments in unconsolidated joint ventures are accounted for using the equity method. Condensed combined statements of income for these joint ventures for the three months ended March 31, 2003 and 2002 are summarized as follows:
CONDENSED COMBINED STATEMENTS OF INCOME
(in thousands)
(unaudited)
| | Three Months Ended March 31,
| |
| | 2003
| | | 2002
| |
Operating revenue | | | | | | | | |
Home sales | | $ | 69,361 | | | $ | 49,958 | |
Land sale | | | — | | | | 17,079 | |
| |
|
|
| |
|
|
|
| | | 69,361 | | | | 67,037 | |
Operating costs | | | | | | | | |
Cost of sales—homes | | | (53,793 | ) | | | (42,976 | ) |
Cost of sales—land | | | — | | | | (13,542 | ) |
Sales and marketing | | | (2,043 | ) | | | (2,431 | ) |
| |
|
|
| |
|
|
|
Operating income | | | 13,525 | | | | 8,088 | |
Other income (expense), net | | | 209 | | | | (47 | ) |
| |
|
|
| |
|
|
|
Net income | | $ | 13,734 | | | $ | 8,041 | |
| |
|
|
| |
|
|
|
Allocation to owners | | | | | | | | |
William Lyon Homes | | $ | 7,471 | | | $ | 1,905 | |
Others | | | 6,263 | | | | 6,136 | |
| |
|
|
| |
|
|
|
| | $ | 13,734 | | | $ | 8,041 | |
| |
|
|
| |
|
|
|
9
WILLIAM LYON HOMES
SUPPLEMENTAL FINANCIAL INFORMATION
SELECTED FINANCIAL DATA (dollars in thousands except per share data):
| | Three Months Ended March 31,
| | | Last Twelve Months Ended March 31,
| |
| | 2003
| | | 2002
| | | 2003
| | | 2002
| |
Net income | | $ | 4,882 | | | $ | 3,113 | | | $ | 51,280 | | | $ | 44,710 | |
Net cash used in operating activities | | $ | (95,008 | ) | | $ | (49,839 | ) | | $ | (28,978 | ) | | $ | (9,481 | ) |
Interest incurred | | $ | 9,821 | | | $ | 5,626 | | | $ | 30,978 | | | $ | 22,194 | |
EBITDA (1) | | $ | 9,207 | | | $ | 13,029 | | | $ | 90,296 | | | $ | 73,357 | |
Ratio of EBITDA to interest incurred | | | | | | | | | | | 2.91x | | | | 3.31x | |
Balance Sheet Data
| | March 31,
| |
| | 2003
| | | 2002
| |
Stockholders’ equity per share | | $ | 19.13 | | | $ | 14.45 | |
|
Stockholders’ equity | | $ | 186,936 | | | $ | 148,719 | |
Total debt | | | 354,455 | | | | 274,683 | |
| |
|
|
| |
|
|
|
Total book capitalization | | $ | 541,391 | | | $ | 423,402 | |
| |
|
|
| |
|
|
|
Ratio of debt to total book capitalization | | | 65.5 | % | | | 64.9 | % |
Ratio of debt to total book capitalization (net of cash) | | | 64.6 | % | | | 63.4 | % |
|
Ratio of debt to EBITDA | | | 3.93x | | | | 3.74x | |
Ratio of debt to EBITDA (net of cash) | | | 3.77x | | | | 3.51x | |
(1) | | EBITDA means net income plus (i) provision for income taxes, (ii) interest expense, (iii) amortization of capitalized interest included in cost of sales, (iv) depreciation and amortization and (v) cash distributions of income from unconsolidated joint ventures less equity in income of unconsolidated joint ventures. Other companies may calculate EBITDA differently. EBITDA is not a financial measure prepared in accordance with generally accepted accounting principles. EBITDA is presented herein because it is a component of certain covenants in the Indenture governing the Company’s 10¾% Senior Notes (“Indenture”). In addition, management believes the presentation of EBITDA provides useful information to the Company’s investors regarding the Company’s financial condition and results of operations because EBITDA is a widely utilized financial indicator of a company’s ability to service and/or incur debt. The calculations of EBITDA below are presented in accordance with the requirements of the Indenture. EBITDA should not be |
10
considered as an alternative for net income, cash flows from operating activities and other consolidated income or cash flow statement data prepared in accordance with accounting principles generally accepted in the United States or as a measure of profitability or liquidity. A reconciliation of net income to EBITDA is provided as follows:
| | Three Months Ended March 31,
| | | Last Twelve Months Ended March 31,
| |
| | 2003
| | | 2002
| | | 2003
| | | 2002
| |
Net income | | $ | 4,882 | | | $ | 3,113 | | | $ | 51,280 | | | $ | 44,710 | |
Provision for income taxes | | | 3,379 | | | | 677 | | | | 20,972 | | | | 5,812 | |
Interest expense: | | | | | | | | | | | | | | | | |
Interest incurred | | | 9,821 | | | | 5,626 | | | | 30,978 | | | | 22,194 | |
Interest capitalized | | | (9,821 | ) | | | (5,626 | ) | | | (30,978 | ) | | | (22,194 | ) |
Amortization of capitalized interest in costs of sales | | | 3,594 | | | | 4,425 | | | | 27,278 | | | | 21,506 | |
Depreciation and amortization | | | 353 | | | | 304 | | | | 1,404 | | | | 2,203 | |
Cash distributions of income from unconsolidated joint ventures | | | 4,470 | | | | 6,415 | | | | 22,676 | | | | 19,610 | |
Equity in income of unconsolidated joint ventures | | | (7,471 | ) | | | (1,905 | ) | | | (33,314 | ) | | | (20,484 | ) |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
EBITDA | | $ | 9,207 | | | $ | 13,029 | | | $ | 90,296 | | | $ | 73,357 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
A reconciliation of net cash used in operating activities to EBITDA is provided as follows:
| | Three Months Ended March 31,
| | | Last Twelve Months Ended March 31,
| |
| | 2003
| | | 2002
| | | 2003
| | | 2002
| |
Net cash used in operating activities | | $ | (95,008 | ) | | $ | (49,839 | ) | | $ | (28,978 | ) | | $ | (9,481 | ) |
Interest expense: | | | | | | | | | | | | | | | | |
Interest incurred | | | 9,821 | | | | 5,626 | | | | 30,978 | | | | 22,194 | |
Interest capitalized | | | (9,821 | ) | | | (5,626 | ) | | | (30,978 | ) | | | (22,194 | ) |
Amortization of capitalized interest in costs of sales | | | 3,594 | | | | 4,425 | | | | 27,278 | | | | 21,506 | |
Cash distributions of income from unconsolidated joint ventures | | | 4,470 | | | | 6,415 | | | | 22,676 | | | | 19,610 | |
Net changes in operating assets and liabilities: | | | | | | | | | | | | | | | | |
Receivables | | | (3,857 | ) | | | (7,315 | ) | | | 7,225 | | | | (5,634 | ) |
Real estate inventories | | | 77,573 | | | | 53,499 | | | | 47,200 | | | | 43,112 | |
Deferred loan costs | | | 7,119 | | | | (148 | ) | | | 5,777 | | | | 1,919 | |
Other assets | | | 1,791 | | | | (6,109 | ) | | | 10,581 | | | | (1,076 | ) |
Accounts payable | | | 146 | | | | (6,987 | ) | | | (1,334 | ) | | | (880 | ) |
Accrued expenses | | | 13,379 | | | | 19,088 | | | | (129 | ) | | | 4,281 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
EBITDA | | $ | 9,207 | | | $ | 13,029 | | | $ | 90,296 | | | $ | 73,357 | |
| |
|
|
| |
|
|
| |
|
|
| |
|
|
|
11