Supplemental Schedules for Q1-18 Earnings Release

Similar documents
Supplemental Financial Schedules May 19, 2015

Ross Stores, Inc. Investor Overview November 2017

APTIV SUPPLEMENTAL HISTORICAL FINANCIAL RESULTS

IBM 4Q 2016 Earnings. January 19, ibm.com/investor

Calix Q Financial Results. February 13, 2018

Hewlett Packard Enterprise SEC Form 10 Filing

Investor Presentation

Red Hat Annual Meeting of Stockholders August 16, Welcome!

Financial Objectives. Forward Looking Statements. Symantec 2012 Financial Analyst Day 5/24/2012. James Beer. EVP & Chief Financial Officer

Third quarter and first nine months 2017 Results Release. October 19 th, 2017

First Quarter FY18 First Fiscal Quarter Financial Results FY18 Financial Results May 31, 2017

TECHNOLOGY INNOVATION SOLUTIONS. Investor Presentation

TriNet Group, Inc. Investor Presentation November 2017

CALCULATING THE SUPPLEMENTAL NUTRITION ASSISTANCE PROGRAM (SNAP) PROGRAM ACCESS INDEX: A STEP-BY-STEP GUIDE FOR 2013

Investor Presentation

Extreme Networks Acquisition of Zebra WLAN/Formerly Motorola Solutions. September 14, Extreme Networks, Inc. All rights reserved

States Use Gentle Hand in Taxing Timberland

SILVERCORP REPORTS Q3 RESULTS: NET INCOME OF $12.7 MILLION, $0.08 PER SHARE AND PROVIDES FISCAL 2019 PRODUCTION AND CASH COSTS GUIDANCE

WESTFALIA AUTOMOTIVE ACQUISITION AUGUST 25, 2016

Milk Production. January Milk Production up 2.7 Percent

(Loss) earnings from operations (432) 480 (190%) Other income (expense), net 3 9 (67%) (Benefit) provision for taxes (154) 161 (195%)

Contact: Ken Bond Deborah Hellinger Oracle Investor Relations Oracle Corporate Communications

EMEA MARKET MARKETING HEIDI ARKINSTALL CMO. RENE OEHLERKING Jaybird. UJESH DESAI GM, Gaming

MakeMyTrip Limited (NASDAQ: MMYT) Investor Presentation November 2017

Cautionary Note Regarding Forward Looking Statements

Overview of USI Acquisition. March 2, 2018

Good day, ladies and gentlemen. Welcome to today s conference call to discuss Stratasys third quarter 2017 financial results.

Threat-Centric Security for the Digital World. David Goeckeler SVP/GM, Cisco Security Business Group October 2015

TriNet Group, Inc. William Blair Growth Company Conference June 2017

Q Financial Results

Conference Call FY/17 Results

Knowledge Exchange Report. Economic Impact of Mandatory Overtime on New York State Agriculture

Milk Production. January Milk Production up 1.8 Percent

investor meeting SANTA CLARA

Morgan Stanley Conference. November 15, 2017

A Leading Global Health Care Group

Asphalt Pavement Mix Production Survey On Reclaimed Asphalt Pavement, Reclaimed Asphalt Shingles, And Warm-mix Asphalt Usage:

Safe Harbor Statement

LCC International, Inc. NASDAQ: LCCI. Strategic Announcement

Business Outcome Led, Technology Enabled

SIGNET JEWELERS REPORTS HOLIDAY SEASON SALES

Sales and net income reach all-time highs 6% dividend increase proposed Positive Group outlook for 2015

16th Annual ICR XChange Conference January 14, 2014

Directive on Presentation of a Complex Financial History in the Listing Prospectus (Directive Complex Financial History, DCFH)

WESCO International. Dave Schulz, Senior Vice President and Chief Financial Officer Raymond James 39 th Annual Investors Conference, March 7, 2018

FIRST SOLAR INVESTOR OVERVIEW

Background Information

Logitech Q3 Fiscal Year 2018 Financial Results Management s Prepared Remarks (January 23, 2018)

NEAUPG Annual Fall Meeting

Form 8-K. Sally Beauty Holdings, Inc. - SBH. Filed: December 19, 2006 (period: December 19, 2006)

FedEx Corporation Investor Relations February 12, 2018

SMARTSTOP SELF STORAGE, INC. / EXTRA SPACE STORAGE INC. PROPOSED MERGER EMPLOYEE Q&A

Analyst Conference Call Q1/13 Results. April 30, 2013

Securities Analyst Meeting 2017 PRINTING. Enrique Lores President, Imaging and Printing Business

FY2017 Results. group

Sales Force Productivity

Safe Harbor Statement

KRAFT HEINZ CO FORM 8-K. (Current report filing) Filed 11/05/15 for the Period Ending 11/05/15

Financial Analyst Meeting. October 5, 2017

U.S. Political Activity & Public Policy Report 2011

Health Care Worldwide. Bank of America, 2007 Health Care Conference, May 30, 2007

Trex Company Investor Presentation. May 2017

ALASTAIR CURTIS Chief Design Officer. CHARLOTTE JOHS GM, Ultimate Ears

BLUEPRINT 2021: RAISING EXPECTATIONS

Investor Presentation. June 2014

Overstock.com, Inc. Q Financial Results Presentation. January 30, 2009

LENNAR CORP. January 10, :00 am EST. Welcome to Lennar s Fourth Quarter Earnings Conference Call.

S&W Seed Company Unaudited Pro Forma Combined Financial Statements

Kraft Foods. Q Results. May 6, 2010

EFI Expands Inkjet TAM Acquires Reggiani and Matan. July 1, 2015

The Clean Power Plan NJ Clean Air Council Meeting

Rob Clancy Senior Vice President and Treasurer. Raymond James Institutional Investors Conference. Orlando, Florida March 7, 2007

2014 First Quarter Business Review

Letter to Shareholders Q2 FY18

Update on External Presentation of Non-GAAP Results July 29, 2016

Other examples: tourism (lodging, car rental, etc.), tobacco and alcoholic beverage excise, real estate transfer

Fresenius Investor News

Fourth Quarter & Fiscal Year End 2014

UBS Global Technology and Services Conference November 14, 2007

Pacific Ethanol, Inc.

Annual results presentation for the year ended 28 February 2017

Background Information. Updated June

COMPANY OVERVIEW JOHN MORIKIS CHAIRMAN, PRESIDENT & CHIEF EXECUTIVE OFFICER FINANCIAL COMMUNITY PRESENTATION OCTOBER 3, 2017

Logitech Q1 Fiscal Year 2015 Preliminary Financial Results Management s Prepared Remarks (July 23, 2014)

Q1 Fiscal 2016 Statistics

Debt Investors Call Third-Quarter Walldorf, Germany Thursday, November

U.S. Political Activity & Public Policy Report 2012

PayPal Reports First Quarter 2017 Results and Raises Financial Guidance for Full Year

Third Quarter 2017 Conference Call

Stericycle, Inc. Q NASDAQ: SRCL

FIRST SOLAR INVESTOR OVERVIEW

Legislative Trends: Upcoming Increases to Minimum Wage Round-up 2018

Electronic Check Service Quick Reference Guide

Investor Presentation Value Creation Plan

Clean and Secure Energy Actions Report 2010 Update. GHG Policies

TSYS to Acquire Cayan

Pegasystems Fourth Quarter 2017 Investor Deck

CommerceHub Investor Presentation

Internet Appendix for The Impact of Bank Credit on Labor Reallocation and Aggregate Industry Productivity

Economic Impact Study

Transcription:

Supplemental Schedules for Q1-18 Earnings Release April 4, 2018

Schedule 1 Q1 2018 Homebuilding Metrics, as Reported and Pro Forma Exhibit 99.2 Lennar Standalone (12/1/17-2/28/18) CalAtlantic (2/13/18-2/28/18) As Reported (12/1/17-2/28/18) Q1-18 Q1-17 Var % Q1-18 Q1-17 Var % Q1-18 Q1-17 Var % New Orders 7,387 6,483 14% 1,069 8,456 6,483 30% Deliveries 5,946 5,453 9% 819 6,765 5,453 24% Backlog 10,376 9,017 15% 7,190 17,566 9,017 95% Lennar Standalone (12/1/17-2/28/18) CalAtlantic Standalone (12/1/17-2/28/18) (1) Pro Forma Combined (12/1/17-2/28/18) (1) Q1-18 Q1-17 Var % Q1-18 Q1-17 Var % Q1-18 Q1-17 Var % New Orders 7,387 6,483 14% 3,523 (2) 3,469 2% (2) 10,910 9,952 10% Deliveries 5,946 5,453 9% 4,048 3,649 11% 9,994 9,102 10% Backlog 10,376 9,017 15% 7,190 6,811 6% 17,566 15,828 11% (1) CAA's Q1-17 adjusted to match LEN months of Dec. - Feb. (2) CAA's Q1-18 new orders impacted by a reduction of 262 due to net accounting reclassifications of backlog acquisitions and contingent sales; excl. adjustments, orders would be +9% YoY

Schedule 2 Q1 2018 Earnings Components Exhibit 99.2 (In millions, excluding ASP & EPS) Lennar Q1-18 Guidance from LEN CalAtlantic Combined Q1-17 Q1-18 Feb 13-Feb 28 Q1-18 Homebuilding Information Deliveries 5,453 5,946 819 6,765 Backlog conversion 71.5% 66.5% Q1 backlog conversion of 65-70% Average selling price (000) $365 $385 $456 $393 Home sales revenue $1,984 $2,276 $373 $2,649 Gross margin, excl CAA backlog write-up 21.1% 21.5% 22.2% (1) 21.6% SG&A % of home sales revenue 10.3% 10.0% 8.2% (2) 9.7% Operating margin % of home sales revenue 10.8% 11.5% Qtrly OM consistent with FY17 14.0% (1)(2) 11.9% Operating margin $ $215.2 $262.1 $52.4 $314.5 Land, EPU, Other ($3.8) $155.6 ~$80m driven by strategic transaction ($1.3) $154.2 Financial Services $20.7 $17.8 LFS yoy decline due to refi $1.8 $19.7 Multifamily $19.2 ($1.2) LMC breakeven ($1.2) Rialto, net of noncontrolling interests $12.0 $10.4 Rialto ~$10m $10.4 Corporate G&A $60.7 $65.6 $2.2 $67.8 Corporate G&A % of total revenue 2.6% 2.5% % of total revenue similar yoy 2.3% Pre-tax income, before CAA acquisition and integration costs, purchase accounting, and litigation reserves $198.0 $377.4 $50.7 $428.0 Tax rate before DTA charge 34.4% 23.8% 23.8% Diluted share count, excl merger issuance 236.9 237.6 EPS, before CAA acquisition and integration costs, purchase accounting, DTA charge and litigation reserves $0.55 $1.21 Combined EPS impact Deferred Tax Asset charge - $68.6 Tax reform-related charge of ~$70m $68.6 ($0.27) EPS, before CAA acquisition and integration costs and purchase accounting $0.16 (3) $0.92 All acquisition and integration costs (LEN & CAA) $104.2 $104.2 ($0.31) Purchase accounting (impact from CAA backlog write-up) $55.0 $55.0 ($0.16) Gross margin % incl purchase accounting 7.5% 19.5% Net earnings $136.2 Diluted share count, incl merger issuance 254.4 Reported EPS $0.53 (1) CAA's gross margin for the 2 week period is inflated due to a high level of closings in a short period of time with fixed field expenses (2) CAA's SG&A margin for the 2 week period is lower than a normalized SG&A given an increased level of closings and fixed G&A costs (3) LEN Q1-17 EPS includes after tax litigation reserve of $91.8 million, or -$0.39 impact to EPS

Schedule 3 Homebuilding Metrics: Historical Pro Forma and Projected Exhibit 99.2 Q1-18 Q1-17 Q2-18 Q2-17 Q3-18 Q3-17 Q4-18 Q4-17 FY18 FY17 Var % Var % Var % Var % Pro forma Pro forma Projected Pro forma Projected Pro forma Projected Pro forma Pro forma Pro forma Var % New Orders (1) 10,910 9,952 10% 13,800 13,386 3% 12,500 11,128 12% 11,600 10,828 7% 48,810 45,294 8% Actual Reported (2) 8,456 46,356 Deliveries 9,994 9,102 10% 11,500 11,337 1% 12,500 11,327 10% 15,000 12,062 24% 48,994 43,828 12% Actual Reported (2) 6,765 45,765 Backlog 17,566 15,828 11% 19,866 17,873 11% 19,866 17,673 12% 16,466 16,438 0% Conversion Ratio 60.8% 65.5% 62.9% 75.5% Information includes CAA for all periods, adjusted to conform to LEN reporting periods (1) CAA's Q1-18 new orders impacted by a reduction of 262 due to net accounting reclassifications of backlog acquisitions and contingent sales; excl. adjustments, orders would be +9% YoY (2) Actual reported statistics only include Q1-18 This presentation includes projections regarding the financial performance of the Company. These projections are based on current expectations and estimates about the industry and markets in which the Company operates, and beliefs and assumptions made by Company management. These projections reflect our current views and are subject to risks, uncertainties and assumptions. We wish to caution readers that certain important factors may have affected and could in the future affect our actual results and could cause actual results to differ significantly from what is anticipated by our projections. The most important factors that could cause actual results to differ materially from those anticipated by our projections include, but are not limited to: increases in operating costs, including costs related to real estate taxes, construction materials, labor and insurance; our inability to realize the anticipated synergy benefits from the CalAtlantic transaction; a downturn in the market for residential real estate; changes in general economic and financial conditions that reduce demand for our products and services; negative effects of increasing mortgage interest rates; natural disasters and other unforeseen events for which our insurance does not provide adequate coverage; and new laws or regulatory changes that adversely affect the profitability of our businesses. Please see our Form 10-K for the fiscal year ended November 30, 2017 and other filings with the SEC for a further discussion of these and other risks and uncertainties which could affect our future results. We undertake no obligation, other than those imposed by securities laws, to publicly revise any projections to reflect events or circumstances after the date of those statements or to reflect the occurrence of anticipated or unanticipated events.

Schedule 4 Pro forma Homebuilding Statistics Exhibit 99.2 Q1-18 Q1-17 Q2-17 Q3-17 Q4-17 FY17 New Orders (1) 10,910 9,952 13,386 11,128 10,828 45,294 East 5,066 4,280 6,010 5,238 5,121 20,649 Central 2,622 2,511 3,251 2,494 2,656 10,912 West 2,266 2,244 2,944 2,476 2,186 9,850 Other 956 917 1,181 920 865 3,883 Deliveries 9,994 9,102 11,337 11,327 12,062 43,828 East 4,470 3,944 4,983 5,304 5,577 19,808 Central 2,437 2,461 3,092 2,758 2,982 11,293 West 2,212 1,863 2,240 2,256 2,525 8,884 Other 875 834 1,022 1,009 978 3,843 Delivery ASP (000's) $421 $397 $398 $397 $405 $399 East $354 $340 $351 $352 $348 $348 Central $382 $379 $370 $378 $365 $373 West $612 $554 $547 $532 $574 $552 Other $391 $375 $386 $384 $414 $390 Ending Backlog (2) 17,566 15,828 17,873 17,673 16,438 East 7,925 6,830 7,853 7,786 7,329 Central 4,431 4,675 4,834 4,570 4,244 West 3,536 2,897 3,601 3,821 3,482 Other 1,674 1,426 1,585 1,496 1,383 Notes: Information includes CAA for all periods, adjusted to conform to LEN reporting periods (1) CAA's Q1-18 new orders impacted by a reduction of 262 due to net accounting reclassifications of backlog acquisitions and contingent sales; excl. adjustments, orders would be +9% YoY (2) Q1-18 showing actual results Reported regions: East: Florida, Georgia, Maryland, New Jersey, North Carolina, South Carolina and Virginia Central: Arizona, Colorado and Texas West: California and Nevada Other: Illinois, Indiana, Minnesota, Oregon, Tennessee, Utah and Washington

Schedule 5 Lennar Corporation Q1 2018 Non-GAAP Reconciliation In thousands Q1 2018 Earnings Components Reconciliation (Non-GAAP Financial Measure) Exhibit 99.2 GAAP Net earnings attributable to Lennar Corporation $136,215 Add: Write-up of CalAtlantic inventory in backlog 55,024 Add: Acquisition and integration costs 104,195 Add: Provision for income taxes 63,966 Add: Deferred tax asset write-off 68,645 Pre-tax income, before CAA acquisition and integration costs, purchase accounting, and litigation reserves (from Schedule 2) $428,045 This presentation includes information extracted from consolidated financial information that is not required by generally accepted accounting principles in the United States of America (GAAP) to be presented in the financial statements. Pre-tax income, before CAA acquisition and integration costs and purchase accounting, and litigation reserves is a non-gaap financial measure. Non-GAAP financial measures should be considered in addition to, but not as a substitute for or superior to, other measures of financial performance or liquidity prepared in accordance with GAAP. Also, our non-gaap financial measure may not be comparable to financial measures used by other companies. We have provided a reconciliation of this non-gaap financial measure to the most comparable GAAP measure. Our management believes this non-gaap financial measure provides useful information to investors because it shows what our earnings would have been but for some large items.