EXHIBIT 99.1

 

 

 

Landsea Homes Reports Fourth Quarter and Full Year 2021 Results

 

Fourth quarter net income of $38.4M or $0.83 per diluted share
Full year net income of $52.8M or $1.14 per diluted share
Grew backlog units to 998 units and dollar value to $586.2 million, a 33% and 51% growth, respectively
Increased total lots owned and controlled by 31% to 8,740
Completed acquisition of Hanover Family Builders in January 2022

 

NEWPORT BEACH, Calif., March 10, 2022 -- Landsea Homes Corporation (Nasdaq: LSEA) (“Landsea Homes” or the “Company”), a publicly traded residential homebuilder, reported financial results for the fourth quarter and full year ended December 31, 2021.

 

Fourth Quarter 2021 Highlights Compared to Fourth Quarter 2020

 

Total revenue increased 40% to $398.5 million
Home sales gross margin expanded 650 basis points to 21.5%
Adjusted homes sales gross margin (a non-GAAP measure) expanded 290 basis points to 25.0%
Pretax income increased 244% to $49.2 million
Net new home orders increased 6% to 440 with an average sales price of $712,000 and a monthly absorption rate of 4.2 sales per active community

 

Full Year 2021 Highlights Compared to Full Year 2020

 

Total revenue increased 39% to $1,023.3 million
Home sales gross margin expanded 460 basis points to 17.5%
Adjusted home sales gross margin expanded 190 basis points to 22.6%
Pretax income was $66.7 million compared to a pretax loss of $12.2 million
Net new home orders decreased 22% to 1,471 with an average sales price of $655,000 and a monthly absorption rate of 3.8 sales per active community
Total homes in backlog increased 33% to 998 homes with a dollar value of $586.2 million and an average sales price of $587,000 at December 31, 2021

 

 

 

 

Management Commentary

 

“Landsea Homes delivered strong top and bottom-line growth in the fourth quarter of 2021, capping off a record year for our company,” said John Ho, Chief Executive Officer of Landsea Homes. “We generated earnings of $0.83 per share for the quarter, bringing our full year 2021 earnings to $1.14 per share on a GAAP basis, or $1.44 per share on a fully adjusted basis. We also exceeded the $1 billion dollar revenue mark for the year, a significant milestone for our company.”

 

Mr. Ho continued, “We saw positive demand trends across our homebuilding platform in the fourth quarter as evidenced by our sales pace of 4.2 homes per community per month for the quarter. This demand strength carried into the first two months of the year as we recorded year-over-year order growth of 20% in January and 40% in February, despite the recent rise in mortgage rates. We attribute this consistent order strength to the ongoing positive fundamentals we continue to see in our markets, our affordable product focus and the appeal of our High-Performance Homes.”

 

Mr. Ho concluded, “Our strategy of concentrating our homebuilding efforts on a select number of high growth markets proved successful in 2021, and we believe this will continue into the future. Our acquisition of Hanover Family Builders in January of this year marks a continuation of this strategy, as it positions us as one of the largest builders in the greater Orlando area. It also enhances our scale advantages when dealing with local and national suppliers and further solidifies our reputation as an acquirer of choice. Given the positives of this acquisition and the strong operational momentum we carried into 2022, I am extremely optimistic about the future of Landsea Homes.”

 

Fourth Quarter 2021 Financial and Operational Results

 

Home sales revenue increased 17% to $333.1 million compared to $284.7 million in the fourth quarter of 2020, driven by a 29% year-over-year increase in average closing prices, partially offset by a 9% decrease in homes delivered. Lot sales and other revenue generated $65.4 million in the quarter.

 

Home sales gross margin expanded 650 basis points to 21.5% compared to 15.0% in the prior year period. Adjusted home sales gross margin was 25.0% compared to 22.1% in the prior year period. The increase was primarily driven by home sales price appreciation and high product demand in the Arizona and California segments, partially offset by rising material and labor costs.

 

Net new home orders increased 6% year-over-year on a monthly absorption rate of 4.2 sales per active community compared to a monthly absorption rate of 4.5 sales per active community in the prior year period.

 

Net income attributable to Landsea Homes increased 260% year-over-year to a total of $38.4 million. Adjusted net income attributable to Landsea Homes (a non-GAAP measure) was $36.8 million compared to $19.4 million in the prior year period.

 

 

 

 

Adjusted EBITDA (a non-GAAP measure) also expanded to a record $57.9 million compared to $36.1 million in the fourth quarter of 2020.

 

Full Year 2021 Financial and Operational Results

 

Total revenue grew 39% to a record $1,023.3 million compared to $734.6 million in 2020 driven by a 19% rise in average closing prices and a 7% increase in deliveries. Total revenue also benefitted from $86.9 million in total lot and other revenue driven primarily by our strategic lot sales and build-on-your-own lot program.

 

Net new home orders decreased 22% year-over-year on a monthly absorption rate of 3.8 sales per active community compared to a monthly absorption rate of 5.2 sales per active community in the prior year. The decrease in new home orders coincided with our strategic pause in selling during the second half of 2021 in an effort to better align our sales pace with lengthening cycle times brought about by ongoing supply chain issues.

 

Total homes in backlog increased 33% to 998 homes with a dollar value of $586.2 million and an average sales price of $587,000 at December 31, 2021, compared to 750 homes with a dollar value of $389.3 million and an average sales price of $519,000 at December 31, 2020. Total lots owned or controlled at December 31, 2021 increased 31% to 8,740 compared to 6,680 at December 31, 2020, with 41% of our lots controlled and 59% owned.

 

Home sales gross margin expanded 460 basis points year-over-year to 17.5%, and adjusted home sales gross margin grew 190 basis points to 22.6%. The increase was primarily driven by home sales appreciation amid high product demand in our Arizona and California segments, partially offset by increasing material and labor costs.

 

Net income attributable to Landsea Homes was $52.8 million compared to net loss of $9.0 million in the prior year. Adjusted net income attributable to Landsea Homes was $66.8 million compared to $28.0 million in the prior year.

 

Adjusted EBITDA was $117.9 million compared to $65.0 million in 2020.

 

Liquidity

 

At December 31, 2021, cash and cash equivalents totaled $342.8 million compared to $117.4 million at December 31, 2020, reflecting our strong cash generation and a draw under our revolving credit facility in anticipation of closing the Hanover Family Business acquisition in early 2022. Total debt was $461.1 million compared to $264.8 million at December 31, 2020 and net-debt (a non-GAAP measure) was $113.8 million.

 

Landsea Homes’ ratio of debt to capital was 42.6% at December 31, 2021, compared to 33.3% at December 31, 2020. The Company’s net debt to net book capitalization ( a non-GAAP measure) was 15.5% at December 31, 2021, compared to 21.3% at December 31, 2020.

 

 

 

 

2022 Outlook

 

First quarter 2022

 

New home deliveries anticipated to be in a range of 490 to 520
Delivery ASPs expected to be in a range of $460,000 to $470,000

 

For the full year 2022

 

New home deliveries anticipated to be in a range of 2,700 to 2,900
Delivery ASPs expected to be in a range of $500,000 to $515,000
Home sales gross margin to be in a range of 20% to 22% on a GAAP basis, or 22% to 24% on an adjusted basis.

 

Unaudited Results

 

Financial results reported in this document are preliminary. Final financial results and other disclosures will be reported in our Annual Report on Form 10-K for the year ended December 31, 2021 and may differ materially from the results and disclosures in this document due to, among other things, the completion of final review procedures, the occurrence of subsequent events, or the discovery of additional information.

 

Conference Call

 

The Company will hold a conference call today at 7:00 AM Pacific time (10:00 AM Eastern) time to discuss its fourth quarter and full year 2021 results.

 

Conference Call Details:

Date: Thursday, March 10, 2022

Time: 7:00 AM Pacific time (10:00 AM Eastern time)

Toll-free dial-in number: 1-833-672-0663

International dial-in number: 1-929-517-0343

Conference ID: 9677438

 

The conference call will be broadcast live and available for replay via the Investors section of the Landsea Homes website at https://ir.landseahomes.com/.

 

A replay will be available for one week following the call.

 

Toll-free replay number: (855) 859-2056

International replay number: (404) 537-3406  

Replay ID: 9677438

 

 

 

 

About Landsea Homes Corporation

 

Landsea Homes Corporation (Nasdaq: LSEA) is a publicly traded residential homebuilder based in Newport Beach, CA that designs and builds best-in-class homes and sustainable master-planned communities in some of the nation’s most desirable markets. The company has developed homes and communities in New York, Boston, New Jersey, Arizona, Florida, Texas and throughout California in Silicon Valley, Los Angeles and Orange County.

 

An award-winning homebuilder that builds suburban, single-family detached and attached homes, mid-and high-rise properties, and master-planned communities, Landsea Homes is known for creating inspired places that reflect modern living and provides homebuyers the opportunity to “Live in Your Element.” Our homes allow people to live where they want to live, how they want to live – in a home created especially for them.

 

Driven by a pioneering commitment to sustainability, Landsea Homes’ High Performance Homes are responsibly designed to take advantage of the latest innovations with home automation technology supported by Apple®. Homes include features that make life easier and provide energy savings that allow for more comfortable living at a lower cost through sustainability features that contribute to healthier living for both homeowners and the planet.

 

Led by a veteran team of industry professionals who boast years of worldwide experience and deep local expertise, Landsea Homes is committed to positively enhancing the lives of our homebuyers, employees and stakeholders by creating an unparalleled lifestyle experience that is unmatched.

 

For more information on Landsea Homes, visit: www.landseahomes.com.

 

Forward-Looking Statements

 

Certain statements in this press release may constitute “forward-looking statements” within the meaning of the federal securities laws, including, but not limited to, our expectations for future financial performance, business strategies or expectations for our business. These statements constitute projections, forecasts and forward-looking statements, and are not guarantees of performance. Landsea Homes cautions that forward-looking statements are subject to numerous assumptions, risks and uncertainties, which change over time. Words such as “may,” “can,” “should,” “will,” “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “believe,” “seek,” “target,” “look” or similar expressions may identify forward- looking statements. Specifically, forward-looking statements may include statements relating to:

 

  the future financial performance of the Company Combination; changes in the
  market for Landsea Homes’ products and services; and
  expansion plans and opportunities.

 

 

 

 

These forward-looking statements are based on information available as of the date of this press release and our management’s current expectations, forecasts and assumptions, and involve a number of judgments, risks and uncertainties that may cause actual results or performance to be materially different from those expressed or implied by these forward- looking statements.

 

These risks and uncertainties include, but not are limited to, the risk factors described by Landsea Homes in its filings with the Securities and Exchange Commission (“SEC”). These risk factors and those identified elsewhere in this press release, among others, could cause actual results to differ materially from historical performance and include, but are not limited to:

 

  The homebuilding industry is cyclical and adverse changes in general and local economic conditions could reduce the demand for homes and, as a result, could have a material adverse effect on Landsea Homes;
  If Landsea Homes is not able to develop communities successfully and in a timely manner, its revenues, financial condition and results of operations may be adversely impacted;
  Any geographic concentration could materially and adversely affect Landsea Homes if the homebuilding industry in its current markets should experience a decline;
  Because homes are relatively illiquid, Landsea Homes’ ability to promptly sell one or more properties for reasonable prices in response to changing economic, financial and investment conditions may be limited and it may be forced to hold non-income producing properties for extended periods of time;
  Landsea Homes relies on third-party suppliers and long supply chains, and if it fails to identify and develop relationships with a sufficient number of qualified suppliers, or if there is a significant interruption in the supply chains, Landsea Homes’ ability to timely and efficiently access raw materials that meet its standards for quality could be adversely affected; and
  The long-term sustainability and growth in the number of homes Landsea would deliver depends in part upon its ability to acquire developed lots ready for residential homebuilding on reasonable terms.

 

Accordingly, forward-looking statements should not be relied upon as representing our views as of any subsequent date, and you should not place undue reliance on these forward- looking statements in deciding whether to invest in our securities. We do not undertake any obligation to update forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

 

Investor Relations Contact:

 

Drew Mackintosh

Mackintosh Investor Relations

drew@mackintoshir.com

(310) 924-9036

 

Media Contact:

 

Annie Noebel

Cornerstone Communications

anoebel@cornerstonecomms.com

(949) 449-2527

 

 

 

 

Landsea Homes Corporation

Consolidated Statements of Operations

 

   Three Months Ended
December 31,
  Year Ended
December 31,
   2021 (Unaudited)  2020  2021
(Unaudited)
  2020
Revenue                    
Home sales  $333,119   $284,738   $936,400   $734,608 
Lot sales and other   65,363        86,904     
Total revenue   398,482    284,738    1,023,304    734,608 
                     
Cost of sales                    
Home sales   261,398    242,124    772,575    636,324 
Inventory impairments               3,413 
Lot sales and other   51,202        68,131     
Total cost of sales   312,600    242,124    840,706    639,737 
                     
Gross margin                    
Home sales   71,721    42,614    163,825    94,871 
Lot sales and other   14,161        18,773     
Total gross margin   85,882    42,614    182,598    94,871 
                     
Sales and marketing expenses   17,960    16,577    52,840    48,100 
General and administrative expenses   24,440    11,266    70,266    42,598 
Total operating expenses   42,400    27,843    123,106    90,698 
                     
Income from operations   43,482    14,771    59,492    4,173 
                     
Other income (expense), net   (41)   (267)   3,886    80 
Equity in net (loss) income of unconsolidated joint ventures   448    (189)   1,262    (16,418)
Gain on remeasurement of warrant liability   5,335        2,090     
Pretax income (loss)   49,224    14,315    66,730    (12,165)
                     
Provision (benefit) for income taxes   10,835    3,657    13,995    (3,081)
                     
Net income (loss)   38,389    10,658    52,735    (9,084)
Net loss attributable to noncontrolling interests   (10)   (13)   (51)   (133)
Net income (loss) attributable to Landsea Homes Corporation  $38,399   $10,671   $52,786   $(8,951)
                     
Earnings (loss) per share:                    
Basic  $0.83   $0.33   $1.14   $(0.27)
Diluted  $0.83   $0.33   $1.14   $(0.27)
                     
Weighted average shares outstanding:                    
Basic   45,281,091    32,557,303    45,198,722    32,557,303 
Diluted   45,380,155    32,557,303    45,250,718    32,557,303 

 

 

 

 

Landsea Homes Corporation

Consolidated Balance Sheet

 

   December 31,
   2021
(Unaudited)
  2020
Assets          
Cash and cash equivalents  $342,810   $105,778 
Cash held in escrow   4,079    11,618 
Restricted cash   443    4,270 
Real estate inventories   844,792    687,819 
Due from affiliates   4,465    2,663 
Investment in and advances to unconsolidated joint ventures   470    21,342 
Goodwill   24,457    20,705 
Other assets   43,998    41,569 
Total assets  $1,265,514   $895,764 
           
Liabilities          
Accounts payable  $73,734   $36,243 
Accrued expenses and other liabilities   97,724    62,869 
Due to affiliates   2,357    2,357 
Warrant liability   9,185     
Notes and other debts payable, net   461,117    264,809 
Total liabilities   644,117    366,278 
           
Commitments and contingencies          
           
Equity          
Stockholders’ equity:          
Preferred stock, $0.0001 par value, 50,000,000 shares authorized, none issued and outstanding as of December 31, 2021 and December 31, 2020, respectively        
Common stock, $0.0001 par value, 500,000,000 shares authorized, 46,281,091 and 32,557,303 issued and outstanding as of December 31, 2021 and December 31, 2020   5    3 
Additional paid-in capital   535,345    496,171 
Retained earnings   84,797    32,011 
Total stockholders’ equity   620,147    528,185 
Noncontrolling interests   1,250    1,301 
Total equity   621,397    529,486 
Total liabilities and equity  $1,265,514   $895,764 

 

 

 

 

Home Deliveries and Home Sales Revenue

 

   Three Months Ended December 31, 2021
   2021  2020  % Change
   Homes  Dollar Value  ASP  Homes  Dollar Value  ASP  Homes  Dollar Value  ASP
   (dollars in thousands)
Arizona   211   $83,366   $395    419   $126,308   $301    (50)%   (34)%   31%
California   233    207,277    890    168    158,430    943    39%   31%   (6)%
Florida   80    32,585    407            N/A    N/A    N/A    N/A 
Metro New York           N/A            N/A    N/A    N/A    N/A 
Texas   10    9,891    989            N/A    N/A    N/A    N/A 
Total   534   $333,119   $624    587   $284,738   $485    (9)%   17%   29%

 

   Year Ended December 31,
   2021  2020  % Change
   Homes  Dollar Value  ASP  Homes  Dollar Value  ASP  Homes  Dollar Value  ASP
   (dollars in thousands)
Arizona   771   $276,174   $358    1,104   $320,691   $290    (30)%   (14)%   23%
California   617    553,957    898    423    413,917    979    46%   34%   (8)%
Florida   232    87,991    379            N/A    N/A    N/A    N/A 
Metro New York           N/A            N/A    N/A    N/A    N/A 
Texas   20    18,278    914            N/A    N/A    N/A    N/A 
Total   1,640   $936,400   $571    1,527   $734,608   $481    7%   27%   19%

 

Net New Home Orders, Dollar Value of Orders, and Monthly Absorption Rates

 

   Three Months Ended December 31,
   2021  2020  % Change
   Homes  Dollar Value  ASP  Monthly Absorption Rate  Homes  Dollar Value  ASP  Monthly Absorption Rate  Homes  Dollar Value  ASP  Monthly Absorption Rate
   (dollars in thousands)
Arizona   154   $70,567   $458    5.0    274   $96,196   $351    5.0    (44)%   (27)%   30%   %
California   209    183,943    880    5.7    141    139,196    987    3.7    48%   32%   (11%)   54%
Florida   62    29,490    476    2.6            N/A    N/A    N/A    N/A    N/A    N/A 
Metro New York   12    24,169    2,014    4.0            N/A    N/A    N/A    N/A    N/A    N/A 
Texas (1)   3    4,892    N/A    0.3            N/A    N/A    N/A    N/A    N/A    N/A 
Total   440   $313,061   $712    4.2    415   $235,392   $567    4.5    6%   33%   26%   (7)%
(1)The ASP calculation for our Texas segment is not a meaningful disclosure as presented above due to cancellations and renegotiation of contract terms during the period presented. Our four new sales contracts during the three months ended December 31, 2021 had an ASP of $1,147 thousand.

 

 

 

  

 Year Ended December 31,

   2021  2020  % ChaHnge
          
   Homes  Dollar Value  ASP  Monthly Absorption Rate  Homes  Dollar Value  ASP  Monthly Absorption Rate  Homes  Dollar Value  ASP  Monthly Absorption Rate
   (dollars in thousands)
Arizona   685   $284,474   $415    4.5    1,283   $402,338   $314    5.7    (47)%   (29)%   32%   (21)%
California   631    563,922    894    4.6    608    566,078    931    4.4    4%   %   (4%)   5%
Florida (1)   138    65,046    471    1.9            N/A    N/A    N/A    N/A    N/A    N/A 
Metro New York   25    50,687    2,027    3.0            N/A    N/A    N/A    N/A    N/A    N/A 
Texas (1)(2)   (8)   (692)   N/A    (0.5)           N/A    N/A    N/A    N/A    N/A    N/A 
Total   1,471   $963,437   $655    3.8    1,891   $968,416   $512    5.2    (22)%   (1)%   28%   (27)%
(1)Monthly absorption rates for Florida and Texas in 2021 are based on eight months, for the time subsequent to the acquisition of Vintage in May 2021.
(2)The ASP calculation for our Texas segment is not a meaningful disclosure as presented above due to cancellations and renegotiation of contract terms during the period presented. Our seven new sales contracts during the period from acquisition to December 31, 2021 had an ASP of $1,121 thousand.

 

Average Selling Communities

 

   Three Months Ended December 31,  Year Ended December 31,
   2021  2020  % Change  2021  2020  % Change
Arizona   10.3    18.3    (44)%   12.6    18.8    (33)%
California   12.3    12.7    (3)%   11.4    11.6    (2)%
Florida (1)   8.0        N/A    9.0        N/A 
Metro New York (2)   1.0        N/A    0.7        N/A 
Texas (1)   3.0        N/A    2.0        N/A 
Total   34.6    31.0    12%   32.0    30.4    5%
(1)Average selling communities calculations for Florida and Texas in 2021 are based on eight months, for the time subsequent to the acquisition of Vintage in May 2021.

 

(2)Metro New York began selling at one community in May 2021.

 

Backlog

 

   December 31, 2021  December 31, 2020  % Change
   Homes  Dollar Value  ASP  Homes  Dollar Value  ASP  Homes  Dollar Value  ASP
   (dollars in thousands)
Arizona   422   $181,232   $429    508   $172,932   $340    (17)%   5%   26%
California   256    226,376    884    242    216,410    894    6%   5%   (1)%
Florida (1)   283    115,538    408            N/A    N/A    N/A    N/A 
Metro New York   25    50,687    2,027            N/A    N/A    N/A    N/A 
Texas (2)   12    12,348    1,029            N/A    N/A    N/A    N/A 
Total   998   $586,181   $587    750   $389,342   $519    33%   51%   13%

 

(1)Backlog acquired in Florida at the date of the Vintage acquisition was 377 homes with a value of $138,483 thousand.
(2)Backlog acquired in Texas at the date of the Vintage acquisition was 40 homes with a value of $31,318 thousand.

 

 

 

 

Lots Owned or Controlled

 

   December 31, 2021  December 31, 2020   
   Lots Owned  Lots Controlled  Total  Lots Owned  Lots Controlled  Total  % Change
Arizona   3,274    1,124    4,398    3,094    1,770    4,864    (10)%
California   813    1,093    1,906    1,104    662    1,766    8%
Florida   966    457    1,423                N/A 
Metro New York   50        50    50        50    %
Texas   45    918    963                N/A 
Total   5,148    3,592    8,740    4,248    2,432    6,680    31%

 

Home Sales Gross Margins

 

Home sales gross margin measures the price achieved on delivered homes compared to the costs needed to build the home. In the following table, we calculate gross margins adjusting for interest in cost of sales, inventory impairments (if applicable), and purchase price accounting for acquired work in process inventory (if applicable). This non-GAAP financial measure should not be used as a substitute for the Company’s operating results in accordance with GAAP. An analysis of any non-GAAP financial measure should be used in conjunction with results presented in accordance with GAAP. We believe this non-GAAP measure is meaningful because it provides insight into the impact that financing arrangements and acquisitions have on our homebuilding gross margin and allows for comparability of our gross margins to competitors that present similar information.

 

   Three Months Ended December 31,
   2021  %  2020  %
   (dollars in thousands)
Home sales revenue  $333,119    100.0%  $284,738    100.0%
Cost of home sales   261,398    78.5%   242,124    85.0%
Home sales gross margin   71,721    21.5%   42,614    15.0%
Add: Interest in cost of home sales   7,777    2.3%   14,348    5.0%
Add: Inventory impairments       %       %
Adjusted home sales gross margin excluding interest and inventory impairments   79,498    23.9%   56,962    20.0%
Add: Purchase price accounting for acquired inventory   3,619    1.1%   6,024    2.1%
Adjusted home sales gross margin excluding interest, inventory impairments, and purchase price accounting for acquired inventory  $83,117    25.0%  $62,986    22.1%

 

 

 

 

   Year Ended December 31,
   2021  %  2020  %
   (dollars in thousands)
Home sales revenue  $936,400    100.0%  $734,608    100.0%
Cost of home sales   772,575    82.5%   639,737    87.1%
Home sales gross margin   163,825    17.5%   94,871    12.9%
Add: Interest in cost of home sales   33,328    3.6%   37,926    5.2%
Add: Inventory impairments       %   3,413    0.5%
Adjusted home sales gross margin excluding interest and inventory impairments   197,153    21.1%   136,210    18.5%
Add: Purchase price accounting for acquired inventory   14,588    1.6%   15,519    2.1%
Adjusted home sales gross margin excluding interest, inventory impairments, and purchase price accounting for acquired inventory  $211,741    22.6%  $151,729    20.7%

 

EBITDA and Adjusted EBITDA

 

The following tables present EBITDA and Adjusted EBITDA for the three months and years ended December 31, 2021 and 2020. Adjusted EBITDA is a non-GAAP financial measure used by management in evaluating operating performance. We define Adjusted EBITDA as net income before (i) income tax expense (benefit), (ii) interest expenses, (iii) depreciation and amortization, (iv) inventory impairments, (v) purchase accounting adjustments for acquired work in process inventory related to business combinations, (vi) (gain) loss on debt extinguishment, (vii) transaction costs related to the Merger and business combinations, (viii) the impact of income or loss allocations from our unconsolidated joint ventures, (ix) gain on forgiveness of PPP loan, and (x) gain (loss) on remeasurement of warrant liability. We believe Adjusted EBITDA provides an indicator of general economic performance that is not affected by fluctuations in interest, effective tax rates, levels of depreciation and amortization, and items considered to be non-recurring. The economic activity related to our unconsolidated joint ventures is not core to our operations and is the reason we have excluded those amounts. Accordingly, we believe this measure is useful for comparing our core operating performance from period to period. Our presentation of Adjusted EBITDA should not be considered as an indication that our future results will be unaffected by unusual or non-recurring items.

 

 

 

 

   Three Months Ended December 31,
   2021  2020
   (dollars in thousands)
Net Income  $38,389   $10,658 
Provision for income taxes   10,835    3,657 
Interest in cost of sales   7,861    14,348 
Interest relieved to equity in net income (loss) of unconsolidated joint ventures   211    247 
Interest expense       4 
Depreciation and amortization expense   2,153    896 
EBITDA   59,449    29,810 
Purchase price accounting in cost of home sales   3,619    6,024 
Transaction costs   821    322 
Equity in net loss (income) of unconsolidated joint ventures, net of interest   (659)   (58)
Gain on remeasurement of warrant liability   (5,335)    
Adjusted EBITDA  $57,895   $36,098 

 

   Year Ended December 31,
   2021  2020
   (dollars in thousands)
Net income (loss)  $52,735   $(9,084)
Provision (benefit) for income taxes   13,995    (3,081)
Interest in cost of sales   33,509    37,926 
Interest relieved to equity in net income (loss) of unconsolidated joint ventures   1,267    1,162 
Interest expense   32    15 
Depreciation and amortization expense   5,393    3,580 
EBITDA   106,931    30,518 
Inventory impairments       3,413 
Purchase price accounting in cost of home sales   14,588    15,519 
Transaction costs   5,313    1,031 
Equity in net loss (income) of unconsolidated joint ventures, net of interest   (2,529)   15,256 
Gain on PPP loan forgiveness   (4,266)    
Gain on remeasurement of warrant liability   (2,090)    
Less: Imputed interest in cost of sales (1)       (776)
Adjusted EBITDA  $117,947   $64,961 
(1)Imputed interest related to a land banking transaction that was treated as a product financing arrangement.

 

Adjusted Net Income

 

Adjusted Net Income to Landsea is a non-GAAP financial measure that we believe is useful to management, investors and other users of our financial information in evaluating our operating results and understanding our operating results without the effect of certain expenses that were historically pushed down by our parent company and other non-recurring items. We believe excluding these items provides a more comparable assessment of our financial results from period to period. Adjusted Net Income to Landsea is calculated by excluding the effects of related party interest that was pushed down by our parent company, purchase accounting adjustments for acquired work in process inventory related to business combinations, the impact from our unconsolidated joint ventures, merger related transaction costs, gain on forgiveness of PPP loan, and gain (loss) on remeasurement of warrant liability, and tax-effected using a blended statutory tax rate. The economic activity related to our unconsolidated joint ventures is not core to our operations and is the reason we have excluded those amounts. We also adjust for the expense of related party interest pushed down from our parent company as we have no obligation to repay the debt and related interest.

 

 

 

 

   Three Months Ended December 31,
   2021  2020
   (dollars in thousands, except share and per share amounts)
Net income attributable to Landsea Homes Corporation  $38,399   $10,671 
           
Inventory impairments        
Previously capitalized related party interest included in cost of sales   1,857    5,457 
Equity in net (income) loss of unconsolidated joint ventures   (448)   189 
Purchase price accounting for acquired inventory   3,619    6,024 
Merger related transaction costs        
Gain on PPP loan forgiveness        
Gain on remeasurement of warrant liability   (5,335)    
Total adjustments   (307)   11,670 
Tax-effected adjustments (1)   (1,633)   8,689 
           
Adjusted net income attributable to Landsea Homes Corporation  $36,766   $19,360 
           
Net income attributable to Landsea Homes Corporation  $38,399   $10,671 
Less: undistributed earnings allocated to participating shares   (849)    
Net income attributable to common stockholders  $37,550   $10,671 
           
Adjusted net income attributable to Landsea Homes Corporation  $36,766   $19,360 
Less: adjusted undistributed earnings allocated to participating shares   (813)    
Adjusted net income attributable to common stockholders  $35,953   $19,360 
           
Earnings per share          
Basic  $0.83   $0.33 
Diluted  $0.83   $0.33 
           
Adjusted earnings per share          
Basic  $0.79   $0.59 
Diluted  $0.79   $0.59 
           
Weighted shares outstanding          
Weighted average common shares outstanding used in EPS - basic   45,281,091    32,557,303 
Weighted average common shares outstanding used in EPS - diluted   45,380,155    32,557,303 
(1)Our tax-effected adjustments are based on our federal rate and a blended state rate adjusted for certain discrete items.

 

 

 

   Year Ended December 31,
   2021  2020
   (dollars in thousands, except share and per share amounts)
Net income (loss) attributable to Landsea Homes Corporation  $52,786   $(8,951)
           
Inventory impairments       3,413 
Previously capitalized related party interest included in cost of sales   11,670    14,110 
Equity in net (income) loss of unconsolidated joint ventures   (1,262)   16,418 
Purchase price accounting for acquired inventory   14,588    15,519 
Merger related transaction costs   2,656     
Gain on PPP loan forgiveness   (4,266)    
Gain on remeasurement of warrant liability   (2,090)    
Total adjustments   21,296    49,460 
Tax-effected adjustments (1)   14,004    36,933 
           
Adjusted net income attributable to Landsea Homes Corporation  $66,790   $27,982 
           
Net income (loss) attributable to Landsea Homes Corporation  $52,786   $(8,951)
Less: undistributed earnings allocated to participating shares   (1,161)    
Net income (loss) attributable to common stockholders  $51,625   $(8,951)
           
Adjusted net income attributable to Landsea Homes Corporation  $66,790   $27,982 
Less: adjusted undistributed earnings allocated to participating shares   (1,469)    
Adjusted net income attributable to common stockholders  $65,321   $27,982 
           
Earnings per share          
Basic  $1.14   $(0.27)
Diluted  $1.14   $(0.27)
           
Adjusted earnings per share          
Basic  $1.45   $0.86 
Diluted  $1.44   $0.86 
           
Weighted shares outstanding          
Weighted average common shares outstanding used in EPS - basic   45,198,722    32,557,303 
Weighted average common shares outstanding used in EPS - diluted   45,250,718    32,557,303 
(1)Our tax-effected adjustments are based on our federal rate and a blended state rate adjusted for certain discrete items.

 

 

 

 

Net Debt to Net Capital

 

The following table presents the ratio of debt to capital as well as the ratio of net debt to net capital which is a non-GAAP financial measure. The ratio of debt to capital is computed as the quotient obtained by dividing total debt, net of issuance costs, by total capital (sum of total debt, net of issuance costs plus total equity).

 

The non-GAAP ratio of net debt to net capital is computed as the quotient obtained by dividing net debt (which is total debt, net of issuance costs less cash, cash equivalents and restricted cash to the extent necessary to reduce the debt balance to zero) by net capital (sum of net debt plus total equity). The most comparable GAAP financial measure is the ratio of debt to capital. We believe the ratio of net debt to net capital is a relevant financial measure for investors to understand the leverage employed in our operations and as an indicator of our ability to obtain financing. We believe that by deducting our cash from our debt, we provide a measure of our indebtedness that takes into account our cash liquidity. We believe this provides useful information as the ratio of debt to capital does not take into account our liquidity and we believe that the ratio of net debt to net capital provides supplemental information by which our financial position may be considered.

 

See table below reconciling this non-GAAP measure to the ratio of debt to capital.

 

   December 31,
   2021  2020
   (dollars in thousands)
Total notes and other debts payable, net  $461,117   $264,809 
Total equity   621,397    529,486 
Total capital  $1,082,514   $794,295 
Ratio of debt to capital   42.6%   33.3%
           
Total notes and other debts payable, net  $461,117   $264,809 
Less: cash, cash equivalents and restricted cash   343,253    110,048 
Less: cash held in escrow   4,079    11,618 
Net debt   113,785    143,143 
Total equity   621,397    529,486 
Net capital  $735,182   $672,629 
Ratio of net debt to net capital   15.5%   21.3%

 

 

 

Source: Landsea Homes