Attached files

file filename
8-K - FORM 8-K - Five Point Holdings, LLCd835608d8k.htm

Exhibit 99.1

Five Point Holdings, LLC Reports Fourth Quarter and Year-End 2019 Results

Fourth Quarter 2019

 

   

Sold 781 homesites at Valencia (formerly Newhall Ranch) in the fourth quarter of 2019 and closed on 711 of these homesites generating proceeds from the closed homesites of approximately $135 million.

 

   

Company maintains ample liquidity of $470.8 million at December 31, 2019.

Irvine, CA, March 16, 2020 (Business Wire) – Five Point Holdings, LLC (“Five Point” or the “Company”) (NYSE:FPH), an owner and developer of large mixed-use, master-planned communities in California, today reported its fourth quarter and year-end 2019 results. Emile Haddad, Chairman and CEO, said, “The end of last year marked an inflection point for our company as we had our first homesite sales in December at Valencia/Newhall. A lot has changed over the past three weeks. While we hope that the unprecedented conditions facing the country and the economy will be short-lived, we believe we are well positioned to withstand these challenges. Our balance sheet remains strong, and we have the ability to quickly adjust our land development expenditures in response to changing market conditions. We look forward to the opportunities that await us once we have weathered this storm.”

Fourth Quarter 2019 Consolidated Results

Liquidity and Capital Resources

As of December 31, 2019, total liquidity of $470.8 million was comprised of cash and cash equivalents totaling $346.8 million and borrowing availability of $124.0 million under our $125.0 million unsecured revolving credit facility. Total capital was $1.9 billion, reflecting $3.0 billion in assets and $1.1 billion in liabilities and redeemable noncontrolling interests.

Results of Operations for the Three Months Ended December 31, 2019

Revenues. Revenues of $146.9 million for the three months ended December 31, 2019 were primarily generated from land sales at our Valencia segment.

Equity in loss from unconsolidated entities. Equity in loss from unconsolidated entities was $2.1 million for the three months ended December 31, 2019 comprised of a $1.1 million loss from our 37.5% percentage interest in the Great Park Venture and a $1.1 million loss from our 75% interest in the Gateway Commercial Venture.

Selling, general, and administrative. Selling, general, and administrative expenses were $26.0 million for the three months ended December 31, 2019.

Net income. Consolidated net income for the quarter was $15.1 million. The net income attributable to noncontrolling interests totaled $8.7 million, resulting in net income attributable to the Company of $6.4 million.

Segment Results

Valencia Segment (formerly Newhall). Total segment revenues were $140.6 million for the fourth quarter of 2019. Revenues were mainly attributable to the sale of land entitled for 711 homesites on approximately 59 acres in Valencia. Initial gross proceeds from the sale were $135.2 million representing the base purchase price. Cost of land sales was $97.1 million, or 69.4% of land sale revenues for the fourth quarter. Selling, general, and administrative expenses were $3.4 million for the three months ended December 31, 2019.

San Francisco Segment. Total segment revenues were $1.0 million for the fourth quarter of 2019. Revenues during the quarter were mostly attributable to fees generated from management agreements. Selling, general, and administrative expenses were $3.8 million for the three months ended December 31, 2019.

Great Park Segment. Total segment revenues were $45.0 million for the fourth quarter of 2019. Revenues were mainly attributable to the sale of land entitled for 69 homesites on approximately seven acres at the Great Park Neighborhoods. Initial gross proceeds from the sale were $37.9 million representing the base purchase price. The Great Park segment’s net income for the quarter was $5.5 million, which included a net loss of $0.2 million from management services and net income of $5.7 million attributed to the Great Park Venture. We do not include the Great Park Venture as a consolidated subsidiary in our consolidated financial statements, but rather account for it as an equity method investee. After adjusting to account for a difference in investment basis, the Company’s equity in loss from the Great Park Venture was $1.1 million for the three months ended December 31, 2019.

Commercial Segment. Total segment revenues were $8.5 million from tenant leases at the Five Point Gateway Campus and property management services provided by us to the Gateway Commercial Venture during the fourth quarter of 2019. Segment expenses were mostly comprised of depreciation, amortization and interest expense totaling $7.7 million. Segment net loss was approximately $1.3 million, which included net income of $0.1 million from management services and a net loss of $1.4 million attributed to the Gateway Commercial Venture. We do not include the Gateway Commercial Venture as a consolidated subsidiary in our consolidated financial statements, but rather account for it as an equity method investee. Our share of equity in loss from the Gateway Commercial Venture totaled $1.1 million for the three months ended December 31, 2019.

 

1


Conference Call Information

In conjunction with this release, Five Point will host a conference call today, Monday, March 16, 2020 at 5:00 pm Eastern Time. Emile Haddad, President and Chief Executive Officer, and Erik Higgins, Vice President and Chief Financial Officer, will host the call. Interested investors and other parties can listen to a live Internet audio webcast of the conference call that will be available on the Five Point website at ir.fivepoint.com. The conference call can also be accessed by dialing (888) 394-8218 (domestic) or (720) 452-9217 (international). A telephonic replay will be available starting approximately two hours after the end of the call by dialing (844) 512-2921, or for international callers, (412) 317-6671. The passcode for the live call and the replay is 8373226. The telephonic replay will be available until 11:59 p.m. Eastern Time on March 30, 2020.

About Five Point

Five Point, headquartered in Irvine, California, designs and develops large mixed-use, master-planned communities in Orange County, Los Angeles County, and San Francisco County that combine residential, commercial, retail, educational, and recreational elements with public amenities, including civic areas for parks and open space. Five Point’s communities include the Great Park Neighborhoods® in Irvine, Valencia® (formerly known as Newhall Ranch®) in Los Angeles County, and Candlestick® and The San Francisco Shipyard® in the City of San Francisco. These communities are designed to include approximately 40,000 residential homes and approximately 23 million square feet of commercial space.

Forward-Looking Statements

This press release contains forward-looking statements that are subject to risks and uncertainties. These statements concern expectations, beliefs, projections, plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. When used, the words “anticipate,” “believe,” “expect,” “intend,” “may,” “might,” “plan,” “estimate,” “project,” “should,” “will,” “would,” “result” and similar expressions that do not relate solely to historical matters are intended to identify forward-looking statements. This press release may contain forward-looking statements regarding: our expectations of our future revenues, costs and financial performance; future demographics and market conditions in the areas where our communities are located; the outcome of pending litigation and its effect on our operations; the timing of our development activities; and the timing of future real estate purchases or sales. We caution you that any forward-looking statements included in this press release are based on our current views and information currently available to us. Forward-looking statements are subject to risks, trends, uncertainties and factors that are beyond our control. Some of these risks and uncertainties are described in more detail in our filings with the SEC, including our Annual Report on Form 10-K, under the heading “Risk Factors.” Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated or projected. We caution you therefore against relying on any of these forward-looking statements. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. They are based on estimates and assumptions only as of the date hereof. We undertake no obligation to update or revise any forward-looking statement to reflect changes in underlying assumptions or factors, new information, data or methods, future events or other changes, except as required by applicable law.

 

2


Investor Relations:

Bob Wetenhall, 949-349-1087

bob.wetenhall@fivepoint.com

or

Media:

Steve Churm, 949-349-1034

steve.churm@fivepoint.com

Source: Five Point Holdings, LLC

 

3


FIVE POINT HOLDINGS, LLC

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

(Unaudited)

 

     Three Months Ended
December 31,
    Twelve Months Ended
December 31,
 
     2019     2018     2019     2018  

REVENUES:

        

Land sales

   $ 139,946     $ 11     $ 140,020     $ 133  

Land sales—related party

     228       233       923       900  

Management services—related party

     5,891       6,610       39,580       40,976  

Operating properties

     841       1,091       3,857       6,981  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     146,906       7,945       184,380       48,990  
  

 

 

   

 

 

   

 

 

   

 

 

 

COSTS AND EXPENSES:

        

Land sales

     97,113       (345     97,113       (165

Management services

     5,698       3,426       28,492       23,962  

Operating properties

     1,077       553       5,565       5,077  

Selling, general, and administrative

     25,957       15,152       103,586       98,983  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total costs and expenses

     129,845       18,786       234,756       127,857  
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER INCOME:

        

Adjustment to payable pursuant to tax receivable agreement

     —         —         —         1,928  

Interest income

     1,350       3,048       7,844       11,767  

Gain on settlement of contingent consideration—related party

     —         —         64,870       —    

Miscellaneous

     22       101       48       8,573  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other income

     1,372       3,149       72,762       22,268  
  

 

 

   

 

 

   

 

 

   

 

 

 

EQUITY IN (LOSS) EARNINGS FROM UNCONSOLIDATED ENTITIES

     (2,136     (3,531     2,327       (2,163
  

 

 

   

 

 

   

 

 

   

 

 

 

INCOME (LOSS) BEFORE INCOME TAX (PROVISION) BENEFIT

     16,297       (11,223     24,713       (58,762

INCOME TAX PROVISION

     (1,179     (9,183     (2,445     (9,183
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS)

     15,118       (20,406     22,268       (67,945

LESS NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS

     8,718       (6,103     13,235       (33,231
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY

   $ 6,400     $ (14,303   $ 9,033     $ (34,714
  

 

 

   

 

 

   

 

 

   

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY PER CLASS A SHARE

        

Basic

   $ 0.09     $ (0.22   $ 0.13     $ (0.53

Diluted

   $ 0.09     $ (0.22   $ 0.13     $ (0.53

WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING

        

Basic

     66,302,138       65,790,066       66,261,968       65,002,387  

Diluted

     145,596,608       65,790,066       145,491,898       65,002,387  

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY PER CLASS B SHARE

        

Basic and diluted

   $ 0.00     $ (0.00   $ 0.00     $ (0.00

WEIGHTED AVERAGE CLASS B SHARES OUTSTANDING

        

Basic and diluted

     79,269,524       79,112,145       79,221,176       79,859,730  

 

4


FIVE POINT HOLDINGS, LLC

CONSOLIDATED BALANCE SHEETS

(In thousands, except shares)

(Unaudited)

 

     December 31, 2019     December 31, 2018  

ASSETS

    

INVENTORIES

   $ 1,889,761     $ 1,696,084  

INVESTMENT IN UNCONSOLIDATED ENTITIES

     533,239       532,899  

PROPERTIES AND EQUIPMENT, NET

     32,312       31,677  

INTANGIBLE ASSET, NET—RELATED PARTY

     80,350       95,917  

CASH AND CASH EQUIVALENTS

     346,833       495,694  

RESTRICTED CASH AND CERTIFICATES OF DEPOSIT

     1,741       1,403  

RELATED PARTY ASSETS

     97,561       61,039  

OTHER ASSETS

     22,903       9,179  
  

 

 

   

 

 

 

TOTAL

   $ 3,004,700     $ 2,923,892  
  

 

 

   

 

 

 

LIABILITIES AND CAPITAL

    

LIABILITIES:

    

Notes payable, net

   $ 616,046     $ 557,004  

Accounts payable and other liabilities

     167,711       161,139  

Related party liabilities

     127,882       178,540  

Deferred income tax liability, net

     11,628       9,183  

Payable pursuant to tax receivable agreement

     172,633       169,509  
  

 

 

   

 

 

 

Total liabilities

     1,095,900       1,075,375  
  

 

 

   

 

 

 

REDEEMABLE NONCONTROLLING INTEREST

     25,000       —    
  

 

 

   

 

 

 

CAPITAL:

    

Class A common shares; No par value; Issued and outstanding: 2019—68,788,257 shares; 2018—66,810,980 shares

    

Class B common shares; No par value; Issued and outstanding: 2019—79,233,544 shares; 2018—78,838,736 shares

    

Contributed capital

     571,532       556,521  

Retained earnings

     42,844       33,811  

Accumulated other comprehensive loss

     (2,682     (3,306
  

 

 

   

 

 

 

Total members’ capital

     611,694       587,026  

Noncontrolling interests

     1,272,106       1,261,491  
  

 

 

   

 

 

 

Total capital

     1,883,800       1,848,517  
  

 

 

   

 

 

 

TOTAL

   $ 3,004,700     $ 2,923,892  
  

 

 

   

 

 

 

 

5


FIVE POINT HOLDINGS, LLC

SUPPLEMENTAL DATA

(In thousands)

(Unaudited)

Liquidity

 

     December 31, 2019  

Cash and cash equivalents

   $ 346,833  

Borrowing capacity (1)

     124,000  
  

 

 

 

Total liquidity

   $ 470,833  
  

 

 

 

 

(1)

As of December 31, 2019, no amounts were drawn on the Company’s $125.0 million revolving credit facility; however, letters of credit of $1.0 million are issued and outstanding under the revolving credit facility, thus reducing the available capacity by the outstanding letters of credit amount.

Debt to Total Capitalization

 

     December 31, 2019  

Debt (1)

   $ 625,000  
  

 

 

 

Total capital

     1,883,800  
  

 

 

 

Total capitalization

   $ 2,508,800  
  

 

 

 

Debt to total capitalization

     24.9
  

 

 

 

 

(1)

For purposes of this calculation, debt is not the same as the calculation of “Consolidated Funded Indebtedness” under the Company’s revolving credit facility and Senior Notes indenture, which would include a $102.4 million related party contractual reimbursement obligation. Prior to the second quarter of 2019, the Company presented this calculation inclusive of the reimbursement obligation.

 

6


Segment Results

Valencia (formerly Newhall)

The following table summarizes the results of operations of our Valencia segment for the three and twelve months ended December 31, 2019 and 2018.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2019      2018      2019      2018  
     (in thousands)  

Statement of Operations Data

           

Revenues

           

Land sales

   $ 139,946      $ 11      $ 140,020      $ 133  

Land sales—related party

     7        12        38        16  

Operating properties

     651        910        3,132        6,252  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     140,604        933        143,190        6,401  
  

 

 

    

 

 

    

 

 

    

 

 

 

Costs and expenses

           

Land sales

     97,113        (345      97,113        (241

Operating properties

     1,077        553        5,565        5,077  

Selling, general, and administrative

     3,418        3,260        14,782        15,391  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total costs and expenses

     101,608        3,468        117,460        20,227  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other income

     20        102        49        7,024  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment income (loss)

   $ 39,016      $ (2,433    $ 25,779      $ (6,802
  

 

 

    

 

 

    

 

 

    

 

 

 

San Francisco

The following table summarizes the results of operations of our San Francisco segment for the three and twelve months ended December 31, 2019 and 2018.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2019      2018      2019      2018  
     (in thousands)  

Statement of Operations Data

           

Revenues

           

Land sales—related party

   $ 221      $ 221      $ 885      $ 884  

Operating property

     190        181        725        729  

Management services—related party

     569        656        2,385        4,397  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     980        1,058        3,995        6,010  
  

 

 

    

 

 

    

 

 

    

 

 

 

Costs and expenses

           

Land sales

     —          —          —          76  

Management services

     247        185        1,102        1,015  

Selling, general, and administrative

     3,790        4,768        17,873        22,979  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total costs and expenses

     4,037        4,953        18,975        24,070  
  

 

 

    

 

 

    

 

 

    

 

 

 

Other income—gain on settlement of contingent consideration, related party

     —          —          64,870        —    
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment (loss) income

   $ (3,057    $ (3,895    $ 49,890      $ (18,060
  

 

 

    

 

 

    

 

 

    

 

 

 

 

7


Great Park

The following table summarizes the results of operations of our Great Park segment for the three and twelve months ended December 31, 2019 and 2018.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2019      2018      2019      2018  
     (in thousands)  

Statement of Operations Data

           

Revenues

           

Land sales

   $ 38,956      $ 714      $ 137,699      $ 171,775  

Land sales—related party

     798        2,541        133,271        3,914  

Management services—related party

     5,226        5,282        36,873        35,090  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     44,980        8,537        307,843        210,779  
  

 

 

    

 

 

    

 

 

    

 

 

 

Costs and expenses

           

Land sales

     26,350        2        179,836        118,115  

Management services

     5,451        3,241        27,390        22,947  

Selling, general, and administrative

     10,685        6,165        37,436        32,322  

Management fees—related party

     (2,144      7,141        22,301        24,999  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total costs and expenses

     40,342        16,549        266,963        198,383  
  

 

 

    

 

 

    

 

 

    

 

 

 

Interest income

     818        423        3,489        2,815  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment income (loss)

   $ 5,456      $ (7,589    $ 44,369      $ 15,211  
  

 

 

    

 

 

    

 

 

    

 

 

 

The table below reconciles the Great Park segment results to the equity in (loss) earnings from our investment in the Great Park Venture that is reflected in the consolidated statements of operations for the three and twelve months ended December 31, 2019 and 2018.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2019      2018      2019      2018  
     (in thousands)  

Segment net income (loss) from operations

   $ 5,456      $ (7,589    $ 44,369      $   15,211  

Less net (loss) income of management company attributed to the Great Park segment

     (225      2,041        9,483        12,143  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income (loss) of Great Park Venture

     5,681        (9,630       34,886        3,068  
  

 

 

    

 

 

    

 

 

    

 

 

 

The Company’s share of net income (loss) of the Great Park Venture

     2,130        (3,611      13,082        1,151  

Basis difference (amortization) accretion

     (3,206      1,349        (6,900      (2,057
  

 

 

    

 

 

    

 

 

    

 

 

 

Equity in (loss) earnings from the Great Park Venture

   $  (1,076    $  (2,262    $ 6,182      $ (906
  

 

 

    

 

 

    

 

 

    

 

 

 

 

8


Commercial

The following table summarizes the results of operations of our Commercial segment for the three and twelve months ended December 31, 2019 and 2018.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2019      2018      2019      2018  
     (in thousands)  

Statement of Operations Data

           

Revenues

           

Rental and related income

   $ 6,389      $ 6,256      $ 25,881      $ 25,501  

Rental and related income—related party

     2,060        1,079        8,276        1,079  

Property management services—related party

     96        672        322        1,489  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     8,545        8,007        34,479        28,069  
  

 

 

    

 

 

    

 

 

    

 

 

 

Costs and expenses

           

Rental operating expenses

     2,026        1,932        7,120        4,705  

Interest

     3,954        3,937        16,892        11,563  

Depreciation

     2,743        2,109        10,972        7,632  

Amortization

     1,039        1,024        4,129        4,098  

Other expenses

     101        25        184        258  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total costs and expenses

     9,863        9,027        39,297        28,256  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment loss

   $ (1,318    $ (1,020    $ (4,818    $ (187
  

 

 

    

 

 

    

 

 

    

 

 

 

The table below reconciles the Commercial segment results to the equity in loss from our investment in the Gateway Commercial Venture that is reflected in the consolidated statements of operations for the three and twelve months ended December 31, 2019 and 2018.

 

     Three Months Ended
December 31,
     Twelve Months Ended
December 31,
 
     2019      2018      2019      2018  
     (in thousands)  

Segment net loss from operations

   $ (1,318    $ (1,020    $ (4,818    $ (187

Less net income of management company attributed to the Commercial segment

     96        672        322        1,489  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net loss of Gateway Commercial Venture

     (1,414      (1,692      (5,140      (1,676
  

 

 

    

 

 

    

 

 

    

 

 

 

Equity in loss from the Gateway Commercial Venture

   $ (1,060    $ (1,269    $ (3,855    $ (1,257
  

 

 

    

 

 

    

 

 

    

 

 

 

 

9