Notes to Consolidated Financial Statements
    

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
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.