Attached files

file filename
EX-99.4 - EX-99.4 - LENNAR CORP /NEW/d557658dex994.htm
EX-23.1 - EX-23.1 - LENNAR CORP /NEW/d557658dex231.htm
8-K/A - 8-K/A - LENNAR CORP /NEW/d557658d8ka.htm

Exhibit 99.5

LENNAR AND CALATLANTIC UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

On February 12, 2018, Lennar completed the acquisition of CalAtlantic through a transaction in which CalAtlantic was merged with and into a wholly-owned subsidiary of Lennar (“Merger Sub”), with Merger Sub continuing as the surviving corporation and a subsidiary of Lennar (the “Merger”). The Merger took place pursuant to the Agreement and Plan of Merger dated as of October 29, 2017, among CalAtlantic, Lennar and Merger Sub.

The unaudited pro forma condensed combined statements of operations for the year ended November 30, 2017 and for the three months ended February 28, 2018 combine the historical consolidated statements of operations of Lennar and CalAtlantic, giving effect to the Merger as if it had been consummated on December 1, 2016, the beginning of the earliest period presented. The pro forma condensed combined balance sheets of the Company and CalAtlantic as of November 30, 2017 and as of February 28, 2018 are not included because the condensed consolidated balance sheet as of February 28, 2018 of the Company and its subsidiaries (including CalAtlantic) subsequent to the Merger is included in the Company’s Form 10-Q for the three months ended February 28, 2018. The historical consolidated financial statements of CalAtlantic have been adjusted to reflect certain reclassifications in order to conform with Lennar’s financial statement presentation. For a description of the reclassifications, please see Note 2 to the unaudited pro forma condensed combined statement of operations.

Although the Merger was not conditioned upon Lennar having received any financing, in anticipation of the payments Lennar would be making as a result of the merger consideration paid in cash, Lennar sold $300 million of 2.95% Senior Notes due 2020 and $900 million of 4.75% Senior Notes due 2027, in a private offering (the “Senior Notes Offering”) that closed on November 29, 2017. The unaudited pro forma statement of operations also give effect to the Senior Notes Offering as though it had occurred as of the same date as the Merger.

The unaudited pro forma condensed combined statement of operations was prepared using the acquisition method of accounting in accordance with Regulation S-X Article 11 which gives effect to the Merger under Financial Accounting Standards Board Accounting Standards Codification Topic 805, Business Combinations, with Lennar considered as the accounting acquirer and CalAtlantic as the accounting acquiree. Accordingly, consideration paid by Lennar to complete the Merger will be allocated to identifiable assets and liabilities of CalAtlantic based on their estimated fair values as of the closing date of the Merger.

These unaudited pro forma condensed combined statement of operations have been developed from and should be read in conjunction with (1) the audited consolidated financial statements of Lennar contained in our Annual Report on Form 10-K for the year ended November 30, 2017, (2) the unaudited interim condensed consolidated financial statements of Lennar contained in our Quarterly Report on Form 10-Q for the three months ended February 28, 2018, and (3) the audited consolidated financial statements of CalAtlantic contained in this Form 8-K as Exhibit 99.4. The unaudited pro forma condensed combined statement of operations are provided for illustrative purposes only and do not purport to represent what the actual consolidated results of operations or the consolidated financial position of Lennar would have been had the Merger occurred on the dates assumed, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position.

The historical consolidated financial statements of CalAtlantic have been adjusted to reflect certain reclassifications in order to conform with Lennar’s financial statement presentation. For a description of the reclassifications, see Note 3 to the unaudited pro forma condensed combined statement of operations.


Pro Forma Condensed Combined Statement of Operations

For the Year Ended November 30, 2017

 

           Condensed as                     
     Lennar     Adjusted     Pro Forma     See         
     Corporation     CalAtlantic     Merger     Note      Pro Forma  
     Historical     (Note 2)     Adjustments     3      Combined  
     (Dollars in thousands, except per share amounts)  

Revenues:

           

Homebuilding

   $ 11,200,242     $ 6,580,770     $ —          $ 17,781,012  

Financial services

     770,109       88,831       —            858,940  

Rialto

     281,243       —         —            281,243  

Multifamily

     394,771       —         —            394,771  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total revenues

     12,646,365       6,669,601       —            19,315,966  
  

 

 

   

 

 

   

 

 

      

 

 

 

Costs and expenses:

           

Homebuilding

   $ 9,752,269     $ 5,878,752       30,100       A      $ 15,661,121  

Financial services

     614,585       50,956       —            665,541  

Rialto

     247,549       —         —            247,549  

Multifamily

     407,078       —         —            407,078  

Corporate general and administrative expenses

     285,889       99,632       —            385,521  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total costs and expenses

     11,307,370       6,029,340       30,100       A        17,366,810  
  

 

 

   

 

 

   

 

 

      

 

 

 

Homebuilding equity in earnings (loss) from unconsolidated entities

     (61,708     13,262       —            (48,446

Other income (expense), net

     22,774       (14,562     —            8,212  

Homebuilding loss due to litigation

     (140,000     —         —            (140,000

Rialto equity in earnings from unconsolidated entities

     25,447       —         —            25,447  

Rialto other expense, net

     (81,636     —         —            (81,636

Multifamily equity in earnings from unconsolidated entities

     85,739       —         —            85,739  
  

 

 

   

 

 

   

 

 

      

 

 

 

Earnings before income taxes

     1,189,611       638,961       (30,100     A        1,798,472  

Provision for income taxes

     (417,857     (279,094     78,217       B        (618,734
  

 

 

   

 

 

   

 

 

      

 

 

 

Net earnings (including net loss attributable to noncontrolling interests)

     771,754       359,867       48,117          1,179,738  

Less: Net loss attributable to noncontrolling interests

     (38,726     —         —            (38,726

Less: Net earnings allocated to unvested restricted stock

     —         (1,500     —            (1,500
  

 

 

   

 

 

   

 

 

      

 

 

 

Net earnings

   $ 810,480       358,367       48,117          1,216,964  
  

 

 

   

 

 

   

 

 

      

 

 

 

Per Common Share:

           

Earnings - basic

   $ 3.38       3.18       —            3.78  

Earnings - diluted

   $ 3.38       2.87       —            3.78  

Weighted average shares

           

Basic

     237,155       112,595       (27,795     C        321,955  

Diluted

     237,156       126,850       (42,050     C        321,956  

See accompanying notes to audited pro forma condensed combined statement

of operations, which are an integral part of these statements.


Pro Forma Condensed Combined Statement of Operations

For the Three Months Ended February 28, 2018

 

           Condensed as                     
     Lennar     Adjusted     Pro Forma     See         
     Corporation     CalAtlantic     Merger     Note      Pro Forma  
     Historical     (Note 2)     Adjustments     3      Combined  
     (Dollars in thousands, except per share amounts)  

Revenues:

           

Homebuilding

   $ 2,662,093     $ 1,548,469     $ —          $ 4,210,562  

Financial services

     171,140       16,415       —            187,555  

Rialto

     54,302       —         —            54,302  

Multifamily

     93,256       —         —            93,256  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total revenues

     2,980,791       1,564,884       —            4,545,675  
  

 

 

   

 

 

   

 

 

      

 

 

 

Costs and expenses:

           

Homebuilding

   $ 2,404,007     $ 1,409,724       —          $ 3,813,731  

Financial services

     151,445       11,431       —            162,876  

Rialto

     45,413       —         —            45,413  

Multifamily

     97,199       —         —            97,199  

Acquisition and integration costs related to CalAtlantic

     104,195       36,889            141,084  

Corporate general and administrative expenses

     67,810       23,117       —            90,927  
  

 

 

   

 

 

   

 

 

      

 

 

 

Total costs and expenses

     2,870,069       1,481,161       —            4,351,230  
  

 

 

   

 

 

   

 

 

      

 

 

 

Homebuilding equity in earnings (loss) from unconsolidated entities

     (14,287     3,447       —            (10,840

Other income (expense), net

     169,928       (16,432     —            153,496  

Rialto equity in earnings from unconsolidated entities

     9,114       —         —            9,114  

Rialto other expense, net

     (8,791     —         —            (8,791

Multifamily equity in earnings from unconsolidated entities

     2,742       —         —            2,742  
  

 

 

   

 

 

   

 

 

      

 

 

 

Earnings before income taxes

     269,428       70,738       —            340,166  

Provision for income taxes

     (132,611     (76,457     —            (209,068
  

 

 

   

 

 

   

 

 

      

 

 

 

Net earnings (including net loss attributable to noncontrolling interests)

     136,817       (5,719     —            131,098  

Less: Net loss attributable to noncontrolling interests

     602       —         —            602  
  

 

 

   

 

 

   

 

 

      

 

 

 

Net earnings

   $ 136,215       (5,719     —            130,496  
  

 

 

   

 

 

   

 

 

      

 

 

 

Per Common Share:

           

Earnings - basic

   $ 0.53       (0.05     —            0.51  

Earnings - diluted

   $ 0.53       (0.05     —            0.51  

Weighted average shares

           

Basic

     253,665       115,980       (115,980     C        253,665  

Diluted

     254,448       122,937       (122,937     C        254,448  

See accompanying notes to audited pro forma condensed combined statement

of operations, which are an integral part of these statements.


Notes to Unaudited Pro Forma Condensed Combined Statement of Operations

 

1. Basis of Presentation

The unaudited pro forma condensed combined statement of operations has been prepared in accordance with S-X Article 11 which gives effect to the Merger under Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”) using the acquisition method of accounting giving effect to the Merger involving Lennar and CalAtlantic, with Lennar as the acquirer. The unaudited pro forma condensed combined statement of operations is presented for illustrative purposes only and is not necessarily indicative of the results of operations had the Merger been consummated at December 1, 2016, nor is it necessarily indicative of the results of operations in future periods or the future financial position of the combined entities.

Under the acquisition method of accounting, the assets and liabilities of CalAtlantic will be recorded at the respective fair values on the Merger date. The fair value on the Merger date represents management’s best estimates based on available information and facts and circumstances in existence on the Merger date. Adjustments may include, but not be limited to, changes in total Merger related expenses if implementation costs vary from currently estimated amounts or as a result of information unknown as of the completion of the Merger that becomes known.

Lennar’s fiscal year ends on November 30, and CalAtlantic’s fiscal year ends on December 31. As a consequence of Lennar’s and CalAtlantic’s different fiscal years:

 

    The unaudited pro forma condensed combined statement of operations for the year ended November 30, 2017 combines Lennar’s historical unaudited condensed consolidated statement of operations as of November 30, 2017, which was the end of Lennar’s fiscal year, and CalAtlantic’s historical unaudited consolidated statement of operations as of December 31, 2017, which was the end of CalAtlantic’s fiscal year.

 

    The unaudited pro forma condensed combined statement of operations for the three months ended February 28, 2018 combines Lennar’s historical unaudited condensed consolidated statement of operations for the three month ended February 28, 2018, which was the end of Lennar’s first fiscal quarter, and CalAtlantic’s historical unaudited consolidated statement of operations for the period from December 1, 2017 to the date of acquisition (February 12, 2018).


2. Reclassifications on the Condensed Historical Presentation for the Pro Forma Statement of Operations

Certain financial statement line items included in CalAtlantic’s historical presentation have been reclassified to corresponding line items as included in Lennar’s historical presentation for the purpose of preparing the unaudited pro forma condensed combined statements of operations as follows:

Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2017

 

     Condensed                  Condensed  
     Historical     Reclassification     See      As Adjusted  
     Presentation     Adjustments     Note      CalAtlantic  
     (Dollars in thousands)  

Homebuilding:

         

Home sale revenues

   $ 6,574,061     $ —          $ 6,574,061  

Land sale revenues

     6,709       —            6,709  
  

 

 

   

 

 

      

 

 

 

Total revenues

     6,580,770       —            6,580,770  
  

 

 

   

 

 

      

 

 

 

Cost of home sales

     (5,269,466     —            (5,269,466

Cost of land sales

     (7,389     —            (7,389
  

 

 

   

 

 

      

 

 

 

Total cost of sales

     (5,276,855     —            (5,276,855
  

 

 

   

 

 

      

 

 

 

Gross margin

     1,303,915       —            1,303,915  

Selling, general and administrative expenses

     (701,529     99,632       1        (601,897

Equity in earnings (loss) from unconsolidated entities

     13,262       —            13,262  

Other income (expense), net

     (14,562     —            (14,562
  

 

 

   

 

 

      

 

 

 

Homebuilding pretax income

     601,086       99,632          700,718  
  

 

 

   

 

 

      

 

 

 

Financial services:

         

Revenues

     88,831       —            88,831  

Expenses

     (50,956     —            (50,956
  

 

 

   

 

 

      

 

 

 

Financial services pretax income

     37,875       —            37,875  
  

 

 

   

 

 

      

 

 

 

Corporate general and administrative expenses

     —         (99,632     1        (99,632
  

 

 

   

 

 

      

 

 

 

Earnings before income taxes

     638,961       —            638,961  

Provision for income taxes

     (279,094     —            (279,094
  

 

 

   

 

 

      

 

 

 

Net earnings (including net earnings (loss) attributable to noncontrolling interests)

     359,867       —            359,867  

Less: Net earnings allocated to unvested restricted stock

     (1,500     —            (1,500
  

 

 

   

 

 

      

 

 

 

Net income available to common stockholders

   $ 358,367     $ —          $ 358,367  
  

 

 

   

 

 

      

 

 

 


Pro Forma Condensed Combined Statement of Operations

For the Period December 1, 2017 through February 12, 2018 (acquisition date)

 

     Condensed                  Condensed  
     Historical     Reclassification     See      As Adjusted  
     Presentation     Adjustments     Note      CalAtlantic  
     (Dollars in thousands)  

Homebuilding:

         

Home sale revenues

   $ 1,545,063     $ —          $ 1,545,063  

Land sale revenues

     3,406       —            3,406  
  

 

 

   

 

 

      

 

 

 

Total revenues

     1,548,469       —            1,548,469  
  

 

 

   

 

 

      

 

 

 

Cost of home sales

     (1,257,515     —            (1,257,515

Cost of land sales

     (6,683     —            (6,683
  

 

 

   

 

 

      

 

 

 

Total cost of sales

     (1,264,198     —            (1,264,198
  

 

 

   

 

 

      

 

 

 

Gross margin

     284,271       —            284,271  

Acquisition and integration costs related to CalAtlantic

     —         (36,889     2        (36,889

Selling, general and administrative expenses

     (168,643     23,117       1        (145,526

Equity in earnings (loss) from unconsolidated entities

     3,447       —            3,447  

Other income (expense), net

     (53,321     36,889       2        (16,432
  

 

 

   

 

 

      

 

 

 

Homebuilding pretax income

     65,754       23,117          88,871  
  

 

 

   

 

 

      

 

 

 

Financial services:

         

Revenues

     16,415       —            16,415  

Expenses

     (11,431     —            (11,431
  

 

 

   

 

 

      

 

 

 

Financial services pretax income

     4,984       —            4,984  
  

 

 

   

 

 

      

 

 

 

Corporate general and administrative expenses

     —         (23,117     1        (23,117
  

 

 

   

 

 

      

 

 

 

Earnings before income taxes

     70,738       —            70,738  

Provision for income taxes

     (76,457     —            (76,457
  

 

 

   

 

 

      

 

 

 

Net earnings (including net earnings (loss) attributable to noncontrolling interests)

     (5,719     —            (5,719

Less: Net earnings allocated to unvested restricted stock

     —         —            —    
  

 

 

   

 

 

      

 

 

 

Net income available to common stockholders

   $ (5,719   $ —          $ (5,719
  

 

 

   

 

 

      

 

 

 

Statement of Operations    

 

     Three Months      Year  
     Ended      Ended  
(Dollars in thousands)    February 28,      November 30,  
     2018      2017  

1. Reclass for Corporate general and administrative expenses

     

To reflect general and administrative expenses related to corporate general and administrative expenses to conform to Lennar’s statement of operations

   $ 23,117      $ 99,632  

2. Reclass for Acquisition and integration costs related to CalAtlantic

     

To reflect acquisition and integration costs from other expense to acquisition and integration costs to conform to Lennar’s statement of operations

   $ 36,889     


3. Pro Forma Merger Adjustments

The unaudited pro forma condensed combined financial statements reflect the following adjustments:    

Statement of Operations

 

     Three Months Ended     Year Ended  
     February 28,     November 30,  
(Dollars in thousands)    2018     2017  

A. Adjustments to Homebuilding cost of sales

 

To reflect interest costs included in homebuilding costs and expenses due to issuance of $1.2 billion of senior notes. Based on the $900 million of 4.75% senior notes and $300 million of 2.95% senior notes the total interest to be incurred during the year ended November 30, 2017 would be $51.6 million. Assuming capitalization of interest at the beginning of the period and the Company’s current cycle time of approximately five months, $30.1 million of interest would be recognized for the year ending November 30, 2017.

     $ 30,100  

B. Adjustments to provision for income taxes

 

Adjustment to eliminate the provision for income taxes recorded by CalAtlantic due to the Tax Cuts and Jobs Act

       88,842  

Adjustment to the income tax provision for the pro forma adjustments at the estimated combined pro forma effective tax rate

       (10,625
    

 

 

 
     $ 78,217  
    

 

 

 

C. Adjustments to weighted average shares

 

To reflect the pro forma shares outstanding after issuance of Lennar shares related to the acquisition and cancellation of CalAtlantic’s common stock. The Company calculated the net change as a pro-forma merger adjustment. The amount was calculated as follows:

    

Issuance of Lennar Class A common stock as part of acquisition

   $ 83,138       83,138  

Issuance of Lennar Class B common stock as part of acquisition

     1,662       1,662  

Cancellation of CalAtlantic’s common stock

     (115,980     (112,595
  

 

 

   

 

 

 

Basic Pro Forma merger adjustment

   $ (31,180     (27,795
  

 

 

   

 

 

 

Issuance of Lennar shares as part of acquisition

     84,800       84,800  

Cancellation of CalAtlantic’s common stock

     (122,937     (126,850
  

 

 

   

 

 

 

Diluted Pro Forma merger adjustment

   $ (38,137     (42,050