Note 8 - Notes Payable and 12 1/2% Senior Notes
| Notes payable and 12 1/2% Senior Notes consist of the
following (in thousands): |
December 31,
|
|
 |
| |
2000
|
1999
|
| Notes payable: |
|
|
|
|
| Revolving Credit Facilities |
$
|
66,322
|
$
|
-
|
| Working Capital Facility |
|
-
|
|
33,000
|
| Construction notes payable |
|
9,592
|
|
15,960
|
| Purchase money notes payable - land
acquisitions |
|
6,632
|
|
24,537
|
| Collateralized mortgage obligations
under revolving mortgage |
|
|
|
|
| warehouse credit
facility, secured by first trust deed mortgage |
|
|
|
|
| notes receivable
|
|
7,163
|
|
3,133
|
 |
 |
 |
| |
|
89,709
|
|
76,630
|
| 12 1/2% Senior Notes due 2001 |
|
77,201
|
|
100,000
|
 |
 |
 |
| |
$
|
166,910
|
$
|
176,630
|
 |
 |
 |
| Interest relating to the above debt consists of the following (in
thousands): |
Year Ended December 31,
|
 |
 |
| |
|
|
|
|
| |
2000
|
1999
|
1998
|
| Interest incurred |
$
|
26,012
|
$
|
24,500
|
$
|
31,475
|
| Interest capitalized |
|
(20,455)
|
|
(18,347)
|
|
(22,261)
|
 |
 |
 |
 |
| Interest expense |
$
|
5,557
|
$
|
6,153
|
$
|
9,214
|
 |
 |
 |
 |
Senior Notes
In accordance with the bond indenture agreement governing the Company's
Senior Notes which are due on July 1, 2001, if the Company's Consolidated
Tangible Net Worth is less than $60,000,000 for two consecutive fiscal quarters,
the Company is required to offer to purchase $20,000,000 in principal amount
of the Senior Notes. Because the Company's Consolidated Tangible Net Worth
had been less than $60,000,000 beginning with the quarter ended June 30,
1997 and continuing through the quarter ended March 31, 2000, the Company
would, effective on December 4, 1997, June 4, 1998, December 4, 1998, June
4, 1999, December 4, 1999 and June 4, 2000 have been required to make offers
to purchase $20,000,000 of the Senior Notes at par plus accrued interest,
less the face amount of Senior Notes acquired by the Company after September
30, 1997, March 31, 1998, September 30, 1998, March 31, 1999, September
30, 1999 and March 31, 2000, respectively. The Company acquired Senior Notes
with a face amount equal to or greater than $20,000,000 after September
30, 1997 and prior to December 4, 1997, again after March 31, 1998 and prior
to June 4, 1998, again after September 30, 1998 and prior to December 4,
1998, again after March 31, 1999 and prior to June 4, 1999, again after
September 30, 1999 and prior to December 4, 1999, and again after March
31, 2000 and prior to June 4, 2000, and therefore was not required to make
offers to purchase Senior Notes. As a result of these transactions, the
Company recognized as an extraordinary item net gains from retirement of
debt totaling $496,000, $4,200,000 and $2,741,000 during the years ended
December 31, 2000, 1999 and 1998, after giving effect to income taxes and
amortization of related loan costs.
At December 31, 2000, the Company's Consolidated Tangible Net Worth was
$94,620,000. As long as the Company's Consolidated Tangible Net Worth is
not less than $60,000,000 on the last day of each of any two consecutive
fiscal quarters, the Company will not be required to make similar offers
to purchase $20,000,000 in principal amount of the Senior Notes.
Because of the Company's obligation to offer to purchase $20,000,000 in
principal amount of the Senior Notes every six months so long as the Company's
Consolidated Tangible Net Worth was less than $60,000,000, the Company has
been restricted in its ability to acquire, hold and develop real estate
projects. The Company changed its operating strategy during 1997 to finance
certain projects by forming joint ventures with venture partners that would
provide a substantial portion of the capital necessary to develop these
projects.
The 12 1/2% Senior Notes due July 1, 2001 are obligations of William Lyon
Homes (formerly The Presley Companies), a Delaware corporation ("Delaware
Lyon"), and are unconditionally guaranteed on a senior basis by William
Lyon Homes, Inc. (formerly Presley Homes), a California corporation and
a wholly-owned subsidiary of Delaware Lyon. However, William Lyon Homes,
Inc. has granted liens on substantially all of its assets as security for
its obligations under the Revolving Credit Facilities and other loans. Because
the William Lyon Homes, Inc. guarantee is not secured, holders of the Senior
Notes are effectively junior to borrowings under the Revolving Credit Facilities
with respect to such assets. Delaware Lyon and its consolidated subsidiaries
are referred to collectively herein as the "Company." Interest on the Senior
Notes is payable on January 1 and July 1 of each year.
Except as set forth in the Indenture Agreement (the "Indenture"), the Senior
Notes are redeemable at the option of Delaware Lyon, in whole or in part,
at the redemption prices set forth in the Indenture.
The Senior Notes are senior obligations of Delaware Lyon and rank pari passu
in right of payment to all existing and future unsecured indebtedness of
Delaware Lyon, and senior in right of payment to all future indebtedness
of the Company which by its terms is subordinated to the Senior Notes.
Upon certain changes of control as described in the Indenture, Delaware
Lyon must offer to repurchase Senior Notes at a price equal to 101% of the
principal amount plus accrued and unpaid interest, if any, to the date of
repurchase.
The Indenture governing the Senior Notes restricts Delaware Lyon and certain
of its subsidiaries with respect to, among other things: (i) the payment
of dividends on and redemptions of capital stock, (ii) the incurrence of
indebtedness or the issuance of preferred stock, (iii) the creation of certain
liens, (iv) consolidations or mergers with or transfer of all or substantially
all of its assets and (v) transactions with affiliates. These restrictions
are subject to a number of important qualifications and exceptions.
As of December 31, 2000, the outstanding 12 1/2% Senior Notes with a face
value of $77,201,000 have a fair value of approximately $75,300,000 to $77,201,000,
based on quotes from industry sources.
Supplemental consolidating financial information of the Company, specifically
including information for William Lyon Homes, Inc., is presented below.
Investments in subsidiaries are presented using the equity method of accounting.
Separate financial statements of William Lyon Homes, Inc. are not provided,
as the consolidating financial information contained herein provides a more
meaningful disclosure to allow investors to determine the nature of assets
held and the operations of the combined groups.
| Consolidating Balance Sheet (in thousands): |
December 31, 2000
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Assets |
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
$
|
-
|
$
|
12,746
|
$
|
1,965
|
$
|
-
|
$
|
14,711
|
| Receivables |
|
-
|
|
7,541
|
|
10,997
|
|
-
|
|
18,538
|
| Real estate inventories |
|
-
|
|
213,921
|
|
497
|
|
-
|
|
214,418
|
| Investments in and advances to |
|
|
|
|
|
|
|
|
|
|
| unconsolidated joint ventures |
|
-
|
|
17,008
|
|
32,958
|
|
-
|
|
49,966
|
| Property and equipment, net |
|
-
|
|
2,564
|
|
254
|
|
-
|
|
2,818
|
| Deferred loan costs |
|
181
|
|
573
|
|
-
|
|
-
|
|
754
|
| Goodwill |
|
-
|
|
7,138
|
|
-
|
|
-
|
|
7,138
|
| Other assets |
|
-
|
|
21,844
|
|
93
|
|
-
|
|
21,937
|
| Investments in subsidiaries |
|
98,558
|
|
34,662
|
|
-
|
|
(133,220)
|
|
-
|
| Intercompany receivables |
|
86,194
|
|
5,220
|
|
-
|
|
(91,414)
|
|
-
|
 |
 |
 |
 |
 |
 |
| |
$
|
184,933
|
$
|
323,217
|
$
|
46,764
|
$
|
(224,634)
|
$
|
330,280
|
 |
 |
 |
 |
 |
 |
| Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
| Accounts payable |
$
|
-
|
$
|
25,515
|
$
|
247
|
$
|
-
|
$
|
25,762
|
| Accrued expenses |
|
-
|
|
33,303
|
|
1,793
|
|
-
|
|
35,096
|
| Notes payable |
|
-
|
|
82,546
|
|
7,163
|
|
-
|
|
89,709
|
| 12 1/2% Senior Notes |
|
77,201
|
|
-
|
|
-
|
|
-
|
|
77,201
|
| Intercompany payables |
|
5,220
|
|
86,194
|
|
-
|
|
(91,414)
|
|
-
|
 |
 |
 |
 |
 |
 |
| Total liabilities
|
|
82,421
|
|
227,558
|
|
9,203
|
|
(91,414)
|
|
227,768
|
| Stockholders' equity |
|
102,512
|
|
95,659
|
|
37,561
|
|
(133,220)
|
|
102,512
|
 |
 |
 |
 |
 |
 |
| |
$
|
184,933
|
$
|
323,217
|
$
|
46,764
|
$
|
(224,634)
|
$
|
330,280
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
| |
|
| |
|
| Consolidating Balance Sheet (in thousands): |
December 31, 1999
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
| Assets |
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents |
$
|
-
|
$
|
1,344
|
$
|
810
|
$
|
-
|
$
|
2,154
|
| Receivables |
|
-
|
|
6,792
|
|
5,271
|
|
-
|
|
12,063
|
| Real estate inventories |
|
-
|
|
178,280
|
|
5,991
|
|
-
|
|
184,271
|
| Investments in and advances to |
|
|
|
|
|
|
|
|
|
|
| unconsolidated joint ventures |
|
-
|
|
16,229
|
|
34,053
|
|
-
|
|
50,282
|
| Property and equipment, net |
|
-
|
|
2,115
|
|
68
|
|
-
|
|
2,183
|
| Deferred loan costs |
|
704
|
|
1,022
|
|
-
|
|
-
|
|
1,726
|
| Goodwill |
|
-
|
|
8,382
|
|
-
|
|
-
|
|
8,382
|
| Other assets |
|
-
|
|
17,400
|
|
22
|
|
-
|
|
17,422
|
| Investments in subsidiaries |
|
49,843
|
|
39,819
|
|
-
|
|
(89,662)
|
|
-
|
| Intercompany receivables |
|
108,340
|
|
5,586
|
|
-
|
|
(113,926)
|
|
-
|
 |
 |
 |
 |
 |
 |
| |
$
|
158,887
|
$
|
276,969
|
$
|
46,215
|
$
|
(203,588)
|
$
|
278,483
|
 |
 |
 |
 |
 |
 |
| Liabilities and Stockholders' Equity |
|
|
|
|
|
|
|
|
|
|
| Accounts payable |
$
|
|
$
|
15,215
|
$
|
438
|
$
|
-
|
$
|
15,653
|
| Accrued expenses |
|
-
|
|
31,201
|
|
1,698
|
|
-
|
|
32,899
|
| Notes payable |
|
-
|
|
73,497
|
|
3,133
|
|
-
|
|
76,630
|
| 12 1/2% Senior Notes |
|
100,000
|
|
-
|
|
-
|
|
-
|
|
100,000
|
| Intercompany payables |
|
5,586
|
|
108,340
|
|
-
|
|
(113,926)
|
|
-
|
 |
 |
 |
 |
 |
 |
| Total liabilities
|
|
105,586
|
|
228,253
|
|
5,269
|
|
(113,926)
|
|
225,182
|
| Stockholders' equity |
|
53,301
|
|
48,716
|
|
40,946
|
|
(89,662)
|
|
53,301
|
 |
 |
 |
 |
 |
 |
| |
$
|
158,887
|
$
|
276,969
|
$
|
46,215
|
$
|
(203,588)
|
$
|
278,483
|
 |
 |
 |
 |
 |
 |
| Consolidating Statement of Income (in thousands): |
Year Ended December 31, 2000
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Operating revenue |
|
|
|
|
|
|
|
|
|
|
| Sales |
$
|
-
|
$
|
368,237
|
$
|
38,629
|
$
|
-
|
$
|
406,866
|
| Management fee income |
|
-
|
|
1,906
|
|
8,550
|
|
-
|
|
10,456
|
 |
 |
 |
 |
 |
 |
| |
|
-
|
|
370,143
|
|
47,179
|
|
-
|
|
417,322
|
 |
 |
 |
 |
 |
 |
| Operating costs |
|
|
|
|
|
|
|
|
|
|
| Cost of sales |
|
-
|
|
(305,016)
|
|
(34,253)
|
|
-
|
|
(339,269)
|
| Sales and marketing |
|
-
|
|
(14,618)
|
|
(1,897)
|
|
-
|
|
(16,515)
|
| General and administrative |
|
-
|
|
(35,107)
|
|
(241)
|
|
-
|
|
(35,348)
|
| Amortization of goodwill |
|
-
|
|
(1,244)
|
|
-
|
|
-
|
|
(1,244)
|
 |
 |
 |
 |
 |
 |
| |
|
-
|
|
(355,985)
|
|
(36,391)
|
|
-
|
|
(392,376)
|
 |
 |
 |
 |
 |
 |
Equity in income of
unconsolidated |
|
|
|
|
|
|
|
|
|
|
| joint ventures |
|
-
|
|
3,251
|
|
21,165
|
|
-
|
|
24,416
|
 |
 |
 |
 |
 |
 |
| Income from subsidiaries |
|
38,772
|
|
32,826
|
|
-
|
|
(71,598)
|
|
-
|
 |
 |
 |
 |
 |
 |
| Operating income |
|
38,772
|
|
50,235
|
|
31,953
|
|
(71,598)
|
|
49,362
|
| Interest expense, net of |
|
|
|
|
|
|
|
|
|
|
| amounts capitalized |
|
-
|
|
(5,302)
|
|
(255)
|
|
-
|
|
(5,557)
|
| Other income (expense), net |
|
-
|
|
4,434
|
|
2,890
|
|
-
|
|
7,324
|
 |
 |
 |
 |
 |
 |
| Income before income taxes and |
|
|
|
|
|
|
|
|
|
|
| extraordinary item |
|
38,772
|
|
49,367
|
|
34,588
|
|
(71,598)
|
|
51,129
|
| Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
| Income taxes - benefit credited |
|
|
|
|
|
|
|
|
|
|
| to paid-in capital |
|
-
|
|
(9,287)
|
|
-
|
|
-
|
|
(9,287)
|
| Income taxes - alternative |
|
|
|
|
|
|
|
|
|
|
| minimum tax |
|
-
|
|
(3,070)
|
|
-
|
|
-
|
|
(3,070)
|
 |
 |
 |
 |
 |
 |
Income before extraordinary
item |
|
38,772
|
|
37,010
|
|
34,588
|
|
(71,598)
|
|
38,772
|
| Extraordinary item - gain from |
|
|
|
|
|
|
|
|
|
|
| retirement of debt net of |
|
|
|
|
|
|
|
|
|
|
| applicable income taxes |
|
496
|
|
-
|
|
-
|
|
-
|
|
496
|
 |
 |
 |
 |
 |
 |
| Net income |
$
|
39,268
|
$
|
37,010
|
$
|
34,588
|
$
|
(71,598)
|
$
|
39,268
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| |
|
| |
|
| |
|
| Consolidating Statement of Income (in thousands): |
Year Ended December 31, 1999
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Operating revenue |
|
|
|
|
|
|
|
|
|
|
| Sales |
$
|
-
|
$
|
380,160
|
$
|
59,821
|
$
|
-
|
$
|
439,981
|
| Management fee income |
|
-
|
|
718
|
|
4,107
|
|
-
|
|
4,825
|
 |
 |
 |
 |
 |
 |
| |
|
-
|
|
380,878
|
|
63,928
|
|
-
|
|
444,806
|
 |
 |
 |
 |
 |
 |
| Operating costs |
|
|
|
|
|
|
|
|
|
|
| Cost of sales |
|
-
|
(322,929)
|
(47,447)
|
|
-
|
(370,376)
|
| Sales and marketing |
|
-
|
|
(16,648)
|
|
(2,739)
|
|
-
|
|
(19,387)
|
| General and administrative |
|
-
|
|
(23,980)
|
|
(213)
|
|
-
|
|
(24,193)
|
| Amortization of goodwill |
|
-
|
|
(307)
|
|
-
|
|
-
|
|
(307)
|
 |
 |
 |
 |
 |
 |
| |
|
-
|
(363,864)
|
|
(50,399)
|
|
-
|
(414,263)
|
 |
 |
 |
 |
 |
 |
| Equity in income of unconsolidated |
|
|
|
|
|
|
|
|
|
|
| joint ventures |
|
-
|
|
3,137
|
|
14,722
|
|
-
|
|
17,859
|
 |
 |
 |
 |
 |
 |
| Income from subsidiaries |
45,474
|
|
27,250
|
|
-
|
|
(72,724)
|
|
-
|
 |
 |
 |
 |
 |
 |
| Operating income |
45,474
|
|
47,401
|
|
28,251
|
|
(72,724)
|
|
48,402
|
| Interest expense, net of amounts |
|
|
|
|
|
|
|
|
|
|
| capitalized |
|
-
|
|
(3,759)
|
|
(2,394)
|
|
-
|
|
(6,153)
|
| Financial advisory expenses |
|
(2,197)
|
|
-
|
|
-
|
|
-
|
|
(2,197)
|
| Other income (expense), net |
|
-
|
|
2,131
|
|
1,314
|
|
-
|
|
3,445
|
 |
 |
 |
 |
 |
 |
| Income before income taxes and |
|
|
|
|
|
|
|
|
|
|
| extraordinary item |
43,277
|
|
45,773
|
|
27,171
|
|
(72,724)
|
|
43,497
|
| Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
| Income taxes - alternative |
|
|
|
|
|
|
|
|
|
|
| minimum tax |
|
-
|
|
(220)
|
|
-
|
|
-
|
|
(220)
|
 |
 |
 |
 |
 |
 |
| Income before extraordinary item |
43,277
|
|
45,553
|
|
27,171
|
|
(72,724)
|
|
43,277
|
| Extraordinary item - gain from |
|
|
|
|
|
|
|
|
|
|
| retirement of debt net of |
|
|
|
|
|
|
|
|
|
|
| applicable income taxes |
|
4,200
|
|
-
|
|
-
|
|
-
|
|
4,200
|
 |
 |
 |
 |
 |
 |
| Net income |
$
|
47,477
|
$
|
45,553
|
$
|
27,171
|
$
|
(72,724)
|
$
|
47,477
|
 |
 |
 |
 |
 |
 |
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
| Consolidating Statement of Income (in thousands): |
Year Ended December 31, 1998
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Operating revenue |
|
|
|
|
|
|
|
|
|
|
| Sales |
$
|
-
|
$
|
261,394
|
$
|
106,888
|
$
|
-
|
$
|
368,282
|
| Management fee income |
|
-
|
|
343
|
|
1,874
|
|
-
|
|
2,217
|
 |
 |
 |
 |
 |
 |
| |
|
-
|
|
261,737
|
|
108,762
|
|
-
|
370,499
|
 |
 |
 |
 |
 |
 |
| Operating costs |
|
|
|
|
|
|
|
|
|
|
| Cost of sales |
|
-
|
(228,629)
|
|
(90,144)
|
|
-
|
(318,773)
|
| Sales and marketing |
|
-
|
|
(16,275)
|
|
(5,188)
|
|
-
|
|
(21,463)
|
| General and administrative |
|
-
|
|
(17,930)
|
|
(252)
|
|
-
|
|
(18,182)
|
 |
 |
 |
 |
 |
 |
| |
|
-
|
(262,834)
|
|
(95,584)
|
|
-
|
(358,418)
|
 |
 |
 |
 |
 |
 |
| Equity in income of unconsolidated |
|
|
|
|
|
|
|
|
|
|
| joint ventures |
|
-
|
|
6
|
|
3,493
|
|
-
|
|
3,499
|
 |
 |
 |
 |
 |
 |
| Income from subsidiaries |
8,400
|
|
17,955
|
|
-
|
(26,355)
|
|
-
|
 |
 |
 |
 |
 |
 |
| Operating income |
8,400
|
|
16,864
|
|
16,671
|
(26,355)
|
|
15,580
|
| Interest expense, net of amounts |
|
|
|
|
|
|
|
|
|
|
| capitalized |
|
-
|
|
(7,784)
|
|
(1,430)
|
|
-
|
|
(9,214)
|
| Financial advisory expenses |
(1,286)
|
|
-
|
|
-
|
|
-
|
|
(1,286)
|
| Other income (expense), net |
|
-
|
|
(392)
|
|
3,617
|
|
-
|
|
3,225
|
 |
 |
 |
 |
 |
 |
| Income before income taxes and |
|
|
|
|
|
|
|
|
|
|
| extraordinary item |
|
7,114
|
|
8,688
|
|
18,858
|
|
(26,355)
|
|
8,305
|
| Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
| Income taxes - benefit credited |
|
|
|
|
|
|
|
|
|
|
| to paid-in capital |
|
-
|
|
(1,191)
|
|
-
|
|
-
|
|
(1,191)
|
 |
 |
 |
 |
 |
 |
| Income before extraordinary item |
|
7,114
|
|
7,497
|
|
18,858
|
|
(26,355)
|
|
7,114
|
| Extraordinary item - gain from |
|
|
|
|
|
|
|
|
|
|
| retirement of debt net of |
|
|
|
|
|
|
|
|
|
|
| applicable income taxes |
|
2,741
|
|
-
|
|
-
|
|
-
|
|
2,741
|
 |
 |
 |
 |
 |
 |
| Net income |
$
|
9,855
|
$
|
7,497
|
$
|
18,858
|
$
|
(26,355)
|
$
|
9,855
|
 |
 |
 |
 |
 |
 |
| Consolidating Statement of Cash Flows (in thousands): |
Year Ended December 31, 2000
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Operating activities: |
|
|
|
|
|
|
|
|
|
|
| Net income |
$
|
39,268
|
$
|
37,010
|
$
|
34,588
|
$
|
(71,598)
|
$
|
39,268
|
| Adjustments to reconcile net |
|
|
|
|
|
|
|
|
|
|
income to net cash
provided by operating activities:
|
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization
|
|
-
|
|
2,412
|
|
87
|
|
-
|
|
2,499
|
Equity in income of
unconsolidated |
|
|
|
|
|
|
|
|
|
|
| joint ventures
|
|
-
|
|
(3,251)
|
|
(21,165)
|
|
-
|
|
(24,416)
|
| Income from subsidiaries |
|
(38,772)
|
|
(32,826)
|
|
-
|
|
71,598
|
|
-
|
Extraordinary gain on
repurchase of |
|
|
|
|
|
|
|
|
|
|
| Senior Notes
|
|
(561)
|
|
-
|
|
-
|
|
-
|
|
(561)
|
| Provision for income taxes
|
|
-
|
|
12,383
|
|
-
|
|
-
|
|
12,383
|
| Net changes in operating assets
|
|
|
|
|
|
|
|
|
|
|
| and liabilities:
|
|
|
|
|
|
|
|
|
|
|
| Receivables
|
|
-
|
|
(1,391)
|
|
1,278
|
|
-
|
|
(113)
|
Intercompany
receivables/payables
|
|
(327)
|
|
327
|
|
-
|
|
-
|
|
-
|
| Real estate
inventories |
|
-
|
|
(30,749)
|
|
5,494
|
|
-
|
|
(25,255)
|
| Deferred
loan costs |
|
392
|
|
449
|
|
-
|
|
-
|
|
841
|
| Other assets
|
|
-
|
|
(4,444)
|
|
(71)
|
|
-
|
|
(4,515)
|
| Accounts
payable |
|
-
|
|
10,300
|
|
(191)
|
|
-
|
|
10,109
|
| Accrued expenses
|
|
-
|
|
(994)
|
|
95
|
|
-
|
|
(899)
|
 |
 |
 |
 |
 |
 |
Net cash provided by operating
activities |
|
-
|
|
(10,774)
|
|
20,115
|
|
-
|
|
9,341
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| Investing activities: |
|
|
|
|
|
|
|
|
|
|
Net change in investments in
and advances to |
|
|
|
|
|
|
|
|
|
|
| unconsolidated joint ventures
|
|
-
|
|
5,221
|
|
19,197
|
|
-
|
|
24,418
|
Net change in mortgage
notes receivable |
|
-
|
|
642
|
|
(3,941)
|
|
-
|
|
(3,299)
|
Purchases of property
and equipment |
|
-
|
|
(1,617)
|
|
(273)
|
|
-
|
|
(1,890)
|
| Investment in subsidiaries |
|
-
|
|
37,983
|
|
-
|
|
(.37,983)
|
|
-
|
| Advances to affiliates |
|
21,451
|
|
-
|
|
-
|
|
(21,451)
|
|
-
|
 |
 |
 |
 |
 |
 |
Net cash provided by
investing activities |
|
21,451
|
|
42,229
|
|
14,983
|
|
(59,434)
|
|
19,229
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| Financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings
on notes payable |
|
-
|
|
350,673
|
|
116,773
|
|
-
|
|
467,446
|
Principal payments on
notes payable |
|
-
|
|
(349,265)
|
|
(112,743)
|
|
-
|
|
(462,008)
|
Repurchase of 12 1/2%
Senior Notes |
|
(22,107)
|
|
-
|
|
-
|
|
-
|
|
(22,107)
|
| Distributions to/contributions |
|
|
|
|
|
|
|
|
|
|
| from shareholders |
|
-
|
|
646
|
|
(37,973)
|
|
37,327
|
|
-
|
Common stock issued for
exercised options |
|
656
|
|
-
|
|
-
|
|
-
|
|
656
|
| Advances from affiliates |
|
-
|
|
(22,107)
|
|
-
|
|
22,107
|
|
-
|
 |
 |
 |
 |
 |
 |
Net cash used in financing
activities |
|
(21,451)
|
|
(20,053)
|
|
(33,943)
|
|
59,434
|
|
(16,013)
|
 |
 |
 |
 |
 |
 |
Net increase in cash and
cash equivalents |
|
-
|
|
11,402
|
|
1,155
|
|
-
|
|
12,557
|
Cash and cash equivalents at
beginning of year |
|
-
|
|
1,344
|
|
810
|
|
-
|
|
2,154
|
 |
 |
 |
 |
 |
 |
Cash and cash equivalents
at end of year |
$
|
-
|
$
|
12,746
|
$
|
1,965
|
$
|
-
|
$
|
14,711
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
|
| Consolidating Statement of Cash Flows (in thousands): |
Year Ended December 31, 1999
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Operating activities: |
|
|
|
|
|
|
|
|
|
|
| Net income |
$
|
47,477
|
$
|
45,553
|
$
|
27,171
|
$
|
(72,724)
|
$
|
47,477
|
Adjustments to reconcile net
income to net |
|
|
|
|
|
|
|
|
|
|
cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization
|
|
-
|
|
1,490
|
|
28
|
|
-
|
|
1,518
|
Equity in income of
unconsolidated
|
|
|
|
|
|
|
|
|
|
|
| joint ventures
|
|
-
|
|
(3,137)
|
|
(14,722)
|
|
-
|
|
(17,859)
|
| Income from subsidiaries |
|
(45,474)
|
|
(27,250)
|
|
-
|
|
72,724
|
|
-
|
Extraordinary gain on
repurchase of
|
|
|
|
|
|
|
|
|
|
|
| Senior Notes
|
|
(4,225)
|
|
-
|
|
-
|
|
-
|
|
(4,225)
|
| Provision for income taxes
|
|
-
|
|
245
|
|
-
|
|
-
|
|
245
|
| Net changes in operating assets
|
|
|
|
|
|
|
|
|
|
|
| and liabilities:
|
|
|
|
|
|
|
|
|
|
|
| Receivables
|
|
-
|
|
(5,938)
|
|
(593)
|
|
-
|
|
(6,531)
|
Intercompany
receivables/payables
|
|
1,658
|
|
(1,658)
|
|
-
|
|
-
|
|
-
|
| Real estate
inventories |
|
-
|
|
60,110
|
|
3,081
|
|
-
|
|
63,191
|
| Deferred
loan costs |
|
564
|
|
686
|
|
30
|
|
-
|
|
1,280
|
| Other assets
|
|
-
|
|
(15,216)
|
|
117
|
|
-
|
|
(15,099)
|
| Accounts
payable |
|
-
|
|
(5,788)
|
|
(1,059)
|
|
-
|
|
(6,847)
|
| Accrued expenses
|
|
-
|
|
2,864
|
|
(160)
|
|
-
|
|
2,704
|
 |
 |
 |
 |
 |
 |
Net cash provided by
operating activities |
|
-
|
|
51,961
|
|
13,893
|
|
-
|
|
65,854
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| Investing activities: |
|
|
|
|
|
|
|
|
|
|
Net change in investments in
and advances to |
|
|
|
|
|
|
|
|
|
|
| unconsolidated joint ventures
|
|
-
|
|
(1,783)
|
|
7,969
|
|
-
|
|
6,186
|
| Proceeds from contribution of |
|
|
|
|
|
|
|
|
|
|
| land to joint venture |
|
-
|
|
3,700
|
|
3,700
|
|
(3,700)
|
|
3,700
|
Net change in mortgage
notes receivable |
|
-
|
|
7,190
|
|
(3,222)
|
|
-
|
|
3,968
|
Purchases of property
and equipment |
|
-
|
|
(224)
|
|
202
|
|
-
|
|
(22)
|
| Investment in subsidiaries |
|
-
|
|
15,284
|
|
-
|
|
(15,284)
|
|
-
|
| Advances to affiliates |
|
35,400
|
|
-
|
|
-
|
|
(35,400)
|
|
-
|
 |
 |
 |
 |
 |
 |
Net cash provided by
investing activities |
|
35,400
|
|
24,167
|
|
8,649
|
|
(54,384)
|
|
13,832
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| Financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings
on notes payable |
|
-
|
|
140,498
|
|
57,554
|
|
-
|
|
198,052
|
Principal payments
on notes payable |
|
-
|
|
(204,061)
|
|
(60,078)
|
|
-
|
|
(264,139)
|
Repurchase of 12 1/2%
Senior Notes |
|
(35,400)
|
|
-
|
|
-
|
|
-
|
|
(35,400)
|
| Distributions to/contributions |
|
|
|
|
|
|
|
|
|
|
| from shareholders |
|
-
|
|
1,574
|
|
(20,558)
|
|
18,984
|
|
-
|
| Advances from affiliates |
|
-
|
|
(35,400)
|
|
-
|
|
35,400
|
|
-
|
 |
 |
 |
 |
 |
 |
Net cash used in
financing activities |
|
(35,400)
|
|
(97,389)
|
|
(23,082)
|
|
54,384
|
|
(101,487)
|
 |
 |
 |
 |
 |
 |
Net decrease in cash
and cash equivalents |
|
-
|
|
(21,261)
|
|
(540)
|
|
-
|
|
(21,801)
|
Cash and cash equivalents
at beginning of year |
|
-
|
|
22,605
|
|
1,350
|
|
-
|
|
23,955
|
 |
 |
 |
 |
 |
 |
Cash and cash equivalents
at end of year |
$
|
-
|
$
|
1,344
|
$
|
810
|
$
|
-
|
$
|
2,154
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| |
|
| |
|
| Consolidating Statement of Cash Flows (in thousands): |
Year Ended December 31, 1998
|
 |
 |
| |
Unconsolidated
|
|
|
|
|
 |
 |
 |
| |
Delaware
Lyon
|
William Lyon
Homes. Inc.
|
Non-Guarantor
Subsidiaries
|
Eliminating
Entries
|
Consolidated
Company
|
 |
 |
 |
 |
 |
 |
| Operating activities: |
|
|
|
|
|
|
|
|
|
|
| Net income |
$
|
9,855
|
$
|
7,497
|
$
|
18,858
|
$
|
(26,355)
|
$
|
9,855
|
Adjustments to reconcile net
income to net |
|
|
|
|
|
|
|
|
|
|
cash provided by
operating activities: |
|
|
|
|
|
|
|
|
|
|
| Depreciation and amortization
|
|
-
|
|
988
|
|
71
|
|
-
|
|
1,059
|
Equity in income of
unconsolidated
|
|
|
|
|
|
|
|
|
|
|
| joint ventures
|
|
-
|
|
(6)
|
|
(3,493)
|
|
-
|
|
(3,499)
|
| Income from subsidiaries |
|
(8,400)
|
|
(17,955)
|
|
-
|
|
26,355
|
|
-
|
Extraordinary gain on
repurchase of
|
|
|
|
|
|
|
|
|
|
|
| Senior Notes
|
|
(3,200)
|
|
-
|
|
-
|
|
-
|
|
(3,200)
|
| Provision for income taxes
|
|
-
|
|
1,650
|
|
-
|
|
-
|
|
1,650
|
| Net changes in operating assets
|
|
|
|
|
|
|
|
|
|
|
| and liabilities:
|
|
|
|
|
|
|
|
|
|
|
| Receivables
|
|
-
|
|
(846)
|
|
290
|
|
-
|
|
(556)
|
Intercompany
receivables/payables
|
|
970
|
|
(970)
|
|
-
|
|
-
|
|
-
|
| Real estate
inventories |
|
-
|
|
34,218
|
|
7,054
|
|
-
|
|
41,272
|
| Deferred
loan costs |
|
775
|
|
(1,418)
|
|
(12)
|
|
-
|
|
(655)
|
| Other assets
|
|
-
|
|
(1)
|
|
18
|
|
-
|
|
17
|
| Accounts
payable |
|
-
|
|
3,997
|
|
513
|
|
-
|
|
4,510
|
| Accrued expenses
|
|
-
|
|
3,296
|
|
1,391
|
|
-
|
|
4,687
|
 |
 |
 |
 |
 |
 |
Net cash provided by
operating activities |
|
-
|
|
30,450
|
|
24,690
|
|
-
|
|
55,140
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| Investing activities: |
|
|
|
|
|
|
|
|
|
|
Investment in unconsolidated
joint ventures |
|
-
|
|
(2,054)
|
|
(17,832)
|
|
-
|
|
(19,886)
|
Proceeds from contribution
of land to joint |
|
|
|
|
|
|
|
|
|
|
| venture |
|
-
|
|
25,431
|
|
-
|
|
-
|
|
25,431
|
Issuance of/payments on
notes receivable |
|
-
|
|
594
|
|
-
|
|
-
|
|
594
|
Purchases of property
and equipment |
|
-
|
|
(195)
|
|
(163)
|
|
-
|
|
(358)
|
| Investment in subsidiaries |
|
-
|
|
2,800
|
|
-
|
|
(2,800)
|
|
-
|
| Advances to affiliates |
|
36,260
|
|
-
|
|
-
|
|
(36,260)
|
|
-
|
 |
 |
 |
 |
 |
 |
Net cash provided by
(used in) investing |
|
|
|
|
|
|
|
|
|
|
| activities |
|
36,260
|
|
26,576
|
|
(17,995)
|
|
(39,060)
|
|
5,781
|
 |
 |
 |
 |
 |
 |
| |
|
|
|
|
|
|
|
|
|
|
| Financing activities: |
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings
on notes payable |
|
-
|
|
95,873
|
|
37,080
|
|
-
|
|
132,953
|
Principal payments on
notes payable |
|
-
|
|
(97,365)
|
|
(40,863)
|
|
-
|
|
(138,228)
|
Repurchase of 12 1/2%
Senior Notes |
|
(36,260)
|
|
-
|
|
-
|
|
-
|
|
(36,260)
|
| Distributions to/contributions |
|
|
|
|
|
|
|
|
|
|
| from shareholders |
|
-
|
|
(1,046)
|
|
(1,754)
|
|
2,800
|
|
-
|
| Advances from affiliates |
|
-
|
|
(36,260)
|
|
-
|
|
36,260
|
|
-
|
 |
 |
 |
 |
 |
 |
Net cash used in financing
activities |
|
(36,260)
|
|
(38,798)
|
|
(5,537)
|
|
39,060
|
|
(41,535)
|
 |
 |
 |
 |
 |
 |
Net increase in cash and
cash equivalents |
|
-
|
|
18,228
|
|
1,158
|
|
-
|
|
19,386
|
Cash and cash equivalents
at beginning of year |
|
-
|
|
4,377
|
|
192
|
|
-
|
|
4,569
|
 |
 |
 |
 |
 |
 |
Cash and cash equivalents
at end of year |
$
|
-
|
$
|
22,605
|
$
|
1,350
|
$
|
-
|
$
|
23,955
|
 |
 |
 |
 |
 |
 |
Revolving Credit Facilities
On September 27, 2000, the Company completed agreements with various lenders
to provide financing to replace the Company's prior $100,000,000 Working
Capital Facility which was scheduled to mature on May 20, 2001. Under these
agreements, project level financing was obtained in facilities provided
by these lenders which, collectively, provided for the repayment on September
27, 2000 of all amounts then outstanding under the Company's prior Working
Capital Facility.
Three of the facilities described in the preceding paragraph are Revolving
Credit Facilities with an aggregate maximum loan commitment of $170,000,000,
with various maturities beginning in 2002 through September 2004. The collateral
for the loans provided by the Revolving Credit Facilities includes substantially
all real estate of the Company (excluding assets which are pledged as collateral
for construction notes payable described below and excluding assets of partnerships
and limited liability companies). Although the aggregate maximum loan commitment
for these loans is $170,000,000, the credit facilities have limitations
on the amounts which can be borrowed at any time based on assets which are
included in the credit facilities and the specified borrowings permitted
under borrowing base calculations. The undrawn availability at December
31, 2000 was $29,238,000 and the principal outstanding under the Revolving
Credit Facilities at December 31, 2000 was $66,322,000.
Pursuant to the terms of the Revolving Credit Facilities, outstanding advances
bear interest at various rates which approximate the prime rate.
The Revolving Credit Facilities include financial covenants which may limit
the amount which may be borrowed thereunder.
Construction Notes Payable
At December 31, 2000, the Company had construction notes payable amounting
to $9,592,000 related to various real estate projects. The notes are due
as units close or at various dates on or before December 31, 2002 and bear
interest at rates of prime plus 0.25% to prime plus 0.50%.
Seller Financing
Another source of financing available to the Company is seller-provided
financing for land acquired by the Company. At December 31, 2000, the Company
had various notes payable outstanding related to land acquisitions for which
seller financing was provided in the amount of $6,632,000.
Revolving Mortgage Warehouse Credit Facility
The Company has a $ 15,000,000 revolving mortgage warehouse credit facility
with a bank to fund its mortgage origination operations. Mortgage loans
are generally held for a short period of time and are typically sold to
investors within 7 to 15 days following funding. Borrowings are secured
by the related mortgage loans held for sale. At December 31, 2000 the outstanding
balance was $7,163,000. The facility, which has a current maturity date
of May 31, 2001, also contains a financial covenant requiring that the Company
maintains cash and/or marketable securities on the books of account of its
subsidiary, Duxford Financial, Inc., a California corporation ("Duxford")
in an amount equal to no less than $1,000,000 and a financial covenant requiring
the Company to maintain total assets net of total liabilities and net of
amounts receivable from the Company and/or affiliates on the books of account
of Duxford in an amount equal to no less than $1,000,000.
|