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 Companys 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 Lennars 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 Lennars 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 managements 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.
Lennars fiscal year ends on November 30, and CalAtlantics fiscal year ends on December 31. As a consequence of Lennars and CalAtlantics different fiscal years:
| The unaudited pro forma condensed combined statement of operations for the year ended November 30, 2017 combines Lennars historical unaudited condensed consolidated statement of operations as of November 30, 2017, which was the end of Lennars fiscal year, and CalAtlantics historical unaudited consolidated statement of operations as of December 31, 2017, which was the end of CalAtlantics fiscal year. |
| The unaudited pro forma condensed combined statement of operations for the three months ended February 28, 2018 combines Lennars historical unaudited condensed consolidated statement of operations for the three month ended February 28, 2018, which was the end of Lennars first fiscal quarter, and CalAtlantics 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 CalAtlantics historical presentation have been reclassified to corresponding line items as included in Lennars 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 Lennars 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 Lennars 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 Companys 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 CalAtlantics 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 CalAtlantics 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 CalAtlantics common stock |
(122,937 | ) | (126,850 | ) | ||||
|
|
|
|
|||||
Diluted Pro Forma merger adjustment |
$ | (38,137 | ) | (42,050 | ) | |||
|
|
|
|