Item 8. Financial Statements and Supplementary Data
ITEM 8. Financial Statements and Supplementary Data
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the shareholders and the Board of Directors of Five Point Holdings, LLC
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of Five Point Holdings, LLC and subsidiaries (the "Company") as of December 31, 2020 and 2019, the related consolidated statements of operations, comprehensive (loss) income, capital, and cash flows, for each of the three years in the period ended December 31, 2020, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2020 and 2019, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2020, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2020, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated March 9, 2021, expressed an unqualified opinion on the Company's internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion .
/s/ DELOITTE & TOUCHE LLP
Costa Mesa, California
March 9, 2021
We have served as the Company’s auditor since 2009.
52
Table of Contents
FIVE POINT HOLDINGS, LLC
CONSOLIDATED BALANCE SHEETS
(In thousands, except shares)
December 31,
2020 2019
ASSETS
INVENTORIES
$ 1,990,859 $ 1,889,761
INVESTMENT IN UNCONSOLIDATED ENTITIES
442,850 533,239
PROPERTIES AND EQUIPMENT, NET
32,769 32,312
INTANGIBLE ASSET, NET—RELATED PARTY
71,747 80,350
CASH AND CASH EQUIVALENTS
298,144 346,833
RESTRICTED CASH AND CERTIFICATES OF DEPOSIT
1,330 1,741
RELATED PARTY ASSETS
103,681 97,561
OTHER ASSETS
20,605 22,903
TOTAL
$ 2,961,985 $ 3,004,700
LIABILITIES AND CAPITAL
LIABILITIES:
Notes payable, net
$ 617,581 $ 616,046
Accounts payable and other liabilities
135,331 167,711
Related party liabilities
113,149 127,882
Deferred income tax liability, net
12,578 11,628
Payable pursuant to tax receivable agreement
173,248 172,633
Total liabilities
1,051,887 1,095,900
COMMITMENTS AND CONTINGENT LIABILITIES (Note 13)
REDEEMABLE NONCONTROLLING INTEREST
25,000 25,000
CAPITAL:
Class A common shares; No par value; Issued and outstanding: 2020— 69,051,284 shares; 2019— 68,788,257 shares
Class B common shares; No par value; Issued and outstanding: 2020— 79,233,544 shares; 2019— 79,233,544 shares
Contributed capital
578,278 571,532
Retained earnings
42,221 42,844
Accumulated other comprehensive loss
( 2,833 ) ( 2,682 )
Total members’ capital
617,666 611,694
Noncontrolling interests
1,267,432 1,272,106
Total capital
1,885,098 1,883,800
TOTAL
$ 2,961,985 $ 3,004,700
See accompanying notes to consolidated financial statements.
53
Table of Contents
FIVE POINT HOLDINGS, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
Year Ended December 31,
2020 2019 2018
REVENUES:
Land sales
$ 69,398 $ 140,020 $ 133
Land sales—related party
53,219 923 900
Management services—related party
28,132 39,580 40,976
Operating properties
2,870 3,857 6,981
Total revenues
153,619 184,380 48,990
COSTS AND EXPENSES:
Land sales
85,753 97,113 ( 165 )
Management services
20,486 28,492 23,962
Operating properties
5,127 5,565 5,077
Selling, general, and administrative
83,504 103,586 98,983
Total costs and expenses
194,870 234,756 127,857
OTHER INCOME:
Adjustment to payable pursuant to tax receivable agreement
— — 1,928
Interest income
1,369 7,844 11,767
Gain on settlement of contingent consideration—related party
— 64,870 —
Miscellaneous
356 48 8,573
Total other income
1,725 72,762 22,268
EQUITY IN EARNINGS (LOSS) FROM UNCONSOLIDATED ENTITIES
42,364 2,327 ( 2,163 )
INCOME (LOSS) BEFORE INCOME TAX PROVISION 2,838 24,713 ( 58,762 )
INCOME TAX PROVISION ( 1,744 ) ( 2,445 ) ( 9,183 )
NET INCOME (LOSS)
1,094 22,268 ( 67,945 )
LESS NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
1,522 13,235 ( 33,231 )
NET (LOSS) INCOME ATTRIBUTABLE TO THE COMPANY $ ( 428 ) $ 9,033 $ ( 34,714 )
NET (LOSS) INCOME ATTRIBUTABLE TO THE COMPANY PER CLASS A SHARE
Basic
$ ( 0.01 ) $ 0.13 $ ( 0.53 )
Diluted
$ ( 0.01 ) $ 0.13 $ ( 0.53 )
WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING
Basic
66,722,187 66,261,968 65,002,387
Diluted
69,000,096 145,491,898 65,002,387
NET (LOSS) INCOME ATTRIBUTABLE TO THE COMPANY PER CLASS B SHARE
Basic and diluted
$ ( 0.00 ) $ 0.00 $ ( 0.00 )
WEIGHTED AVERAGE CLASS B SHARES OUTSTANDING
Basic and diluted
79,233,544 79,221,176 79,859,730
See accompanying notes to consolidated financial statements.
54
Table of Contents
FIVE POINT HOLDINGS, LLC
CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(In thousands)
Year Ended December 31,
2020 2019 2018
NET INCOME (LOSS)
$ 1,094 $ 22,268 $ ( 67,945 )
OTHER COMPREHENSIVE (LOSS) INCOME:
Net actuarial (loss) gain on defined benefit pension plan ( 332 ) 917 ( 1,252 )
Reclassification of actuarial loss on defined benefit pension plan included in net income (loss)
97 143 90
Other comprehensive (loss) income before taxes ( 235 ) 1,060 ( 1,162 )
INCOME TAX (PROVISION) BENEFIT RELATED TO OTHER COMPREHENSIVE INCOME (LOSS)
— — —
OTHER COMPREHENSIVE (LOSS) INCOME—Net of tax ( 235 ) 1,060 ( 1,162 )
COMPREHENSIVE INCOME (LOSS)
859 23,328 ( 69,107 )
LESS COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS
1,434 13,633 ( 33,675 )
COMPREHENSIVE (LOSS) INCOME ATTRIBUTABLE TO THE COMPANY $ ( 575 ) $ 9,695 $ ( 35,432 )
See accompanying notes to consolidated financial statements.
55
Table of Contents
FIVE POINT HOLDINGS, LLC
CONSOLIDATED STATEMENTS OF CAPITAL
(In thousands, except share amounts)
Class A
Common
Shares Class B
Common
Shares Contributed
Capital
Retained
Earnings Accumulated
Other
Comprehensive
Loss Total
Members’
Capital Noncontrolling
Interests Total
Capital
BALANCE - January 1, 2018 62,314,850 81,463,433 $ 530,015 $ 57,841 $ ( 2,455 ) $ 585,401 $ 1,320,208 $ 1,905,609
Adoption of accounting standards — — — 10,684 — 10,684 13,961 24,645
Net loss — — — ( 34,714 ) — ( 34,714 ) ( 33,231 ) ( 67,945 )
Share-based compensation expense — — 11,464 — — 11,464 — 11,464
Reacquisition of share-based compensation awards for tax-withholding purposes ( 68,886 ) — ( 5,131 ) — — ( 5,131 ) — ( 5,131 )
Settlement of restricted share units for Class A common shares 319,783 — — — — — — —
Issuance of share-based compensation awards, net of forfeitures 1,619,752 — — — — — — —
Other comprehensive loss—net of tax of $ 0 -actuarial gain on pension plan
— — — — ( 718 ) ( 718 ) ( 444 ) ( 1,162 )
Redemption of noncontrolling interest 2,625,481 ( 2,624,697 ) 30,190 — ( 102 ) 30,088 ( 30,088 ) —
Adjustment to liability recognized under tax receivable agreement, net of tax of $ 0
— — ( 18,963 ) — — ( 18,963 ) — ( 18,963 )
Adjustment of noncontrolling interest in the Operating Company — — 8,946 — ( 31 ) 8,915 ( 8,915 ) —
BALANCE - December 31, 2018 66,810,980 78,838,736 $ 556,521 $ 33,811 $ ( 3,306 ) $ 587,026 $ 1,261,491 $ 1,848,517
Net Income — — — 9,033 — 9,033 13,235 22,268
Share-based compensation expense — — 13,631 — — 13,631 — 13,631
Reacquisition of share-based compensation awards for tax-withholding purposes ( 296,392 ) — ( 4,099 ) — — ( 4,099 ) — ( 4,099 )
Settlement of restricted share units for Class A common shares 337,799 — — — — — — —
Issuance of share-based compensation awards, net of forfeitures 1,894,168 — — — — — — —
Other comprehensive income—net of tax of $ 0 -actuarial gain on pension plan
— — — — 662 662 398 1,060
Contribution from noncontrolling interest and related sale of Class B common shares — 436,498 3 — — 3 5,544 5,547
Redemption of noncontrolling interests 41,702 ( 41,690 ) 460 — ( 2 ) 458 ( 458 ) —
Adjustment to liability recognized under tax receivable agreement, net of tax of $ 0
— — ( 3,124 ) — — ( 3,124 ) — ( 3,124 )
Adjustment of noncontrolling interest in the Operating Company — — 8,140 — ( 36 ) 8,104 ( 8,104 ) —
BALANCE - December 31, 2019 68,788,257 79,233,544 $ 571,532 $ 42,844 $ ( 2,682 ) $ 611,694 $ 1,272,106 $ 1,883,800
Adoption of new accounting standards at unconsolidated entities — — — ( 195 ) — ( 195 ) ( 224 ) ( 419 )
Net (loss) income — — — ( 428 ) — ( 428 ) 1,522 1,094
Share-based compensation expense — — 11,562 — — 11,562 — 11,562
Reacquisition of share-based compensation awards for tax-withholding purposes ( 436,675 ) — ( 5,521 ) — — ( 5,521 ) — ( 5,521 )
Settlement of restricted share units for Class A common shares 335,078 — — — — — — —
Issuance of share-based compensation awards, net of forfeitures 364,624 — — — — — — —
Other comprehensive loss—net of tax of $ 0 -actuarial gain on pension plan
— — — — ( 147 ) ( 147 ) ( 88 ) ( 235 )
Tax distribution to noncontrolling interest — — — — — — ( 4,568 ) ( 4,568 )
Adjustment to liability recognized under tax receivable agreement—net of tax of $ 0
— — ( 615 ) — — ( 615 ) — ( 615 )
Adjustment of noncontrolling interest in the Operating Company — — 1,320 — ( 4 ) 1,316 ( 1,316 ) —
BALANCE - December 31, 2020 69,051,284 79,233,544 $ 578,278 $ 42,221 $ ( 2,833 ) $ 617,666 $ 1,267,432 $ 1,885,098
See accompanying notes to consolidated financial statements.
56
Table of Contents
FIVE POINT HOLDINGS, LLC
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
Year Ended December 31,
2020 2019 2018
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss)
$ 1,094 $ 22,268 $ ( 67,945 )
Adjustments to reconcile net income (loss) to net cash used in operating activities:
Equity in (earnings) loss from unconsolidated entities
( 42,364 ) ( 2,327 ) 2,163
Return on investment from Gateway Commercial Venture 78,968 — —
Deferred income taxes
950 2,445 9,183
Depreciation and amortization
14,142 20,633 13,260
Noncash adjustment of payable pursuant to tax receivable agreement liability
— — ( 1,928 )
Gain on settlement of contingent consideration—related party
— ( 64,870 ) —
Gain on sale of golf club operating properties
— — ( 6,700 )
Gain on insurance proceeds for damaged property
— — ( 1,566 )
Share-based compensation
11,562 13,631 11,464
Changes in operating assets and liabilities:
Inventories
( 99,228 ) ( 191,967 ) ( 278,008 )
Related party assets
( 9,969 ) ( 19,446 ) ( 17,787 )
Other assets
( 69 ) ( 3,924 ) ( 1,073 )
Accounts payable and other liabilities
( 32,304 ) ( 4,174 ) ( 5,714 )
Related party liabilities
( 1,281 ) ( 4,309 ) 1,355
Net cash used in operating activities
( 78,499 ) ( 232,040 ) ( 343,296 )
CASH FLOWS FROM INVESTING ACTIVITIES:
Return of investment from Gateway Commercial Venture 57,532 1,987 6,450
Contribution to Gateway Commercial Venture
— — ( 8,438 )
Contribution to Valencia Landbank Venture ( 4,166 ) — —
Purchase of indirect Legacy Interest in Great Park Venture—related party
— — ( 1,762 )
Distribution from indirect Legacy Interest in Great Park Venture—related party 1,721 — —
Proceeds from sale of golf club operating properties
— — 5,685
Proceeds from insurance on damaged property
— — 1,749
Purchase of properties and equipment
( 2,147 ) ( 1,676 ) ( 3,105 )
Net cash provided by investing activities 52,940 311 579
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds of Class B common share offering
— 3 —
Proceeds from senior notes offering
— 125,000 —
Senior notes pre-issuance accrued interest proceeds
— 1,941 —
Payment of pre-issuance accrued interest on senior notes
— ( 1,941 ) —
Principal payment on settlement note
— — ( 5,000 )
Principal payment on Macerich note
— ( 65,130 ) —
Reacquisition of share-based compensation awards for tax-withholding purposes
( 5,521 ) ( 4,099 ) ( 5,131 )
Payment of financing costs
— ( 2,822 ) —
Related party reimbursement obligation
( 13,452 ) ( 290 ) —
Tax distribution to noncontrolling interest ( 4,568 ) — —
Contribution from noncontrolling interest
— 5,544 —
Proceeds from issuance of redeemable noncontrolling interest
— 25,000 —
Net cash (used in) provided by financing activities ( 23,541 ) 83,206 ( 10,131 )
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS, AND RESTRICTED CASH
( 49,100 ) ( 148,523 ) ( 352,848 )
CASH AND CASH EQUIVALENTS, AND RESTRICTED CASH—Beginning of period
348,574 497,097 849,945
CASH AND CASH EQUIVALENTS, AND RESTRICTED CASH—End of period
$ 299,474 $ 348,574 $ 497,097
SUPPLEMENTAL CASH FLOW INFORMATION (Note 14)
See accompanying notes to consolidated financial statements.
57
Table of Contents
FIVE POINT HOLDINGS, LLC
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. BUSINESS AND ORGANIZATION
Five Point Holdings, LLC, a Delaware limited liability company (the “Holding Company” and, together with its consolidated subsidiaries, the “Company”), is an owner and developer of mixed-use, master-planned communities in California. The Holding Company owns all of its assets and conducts all of its operations through Five Point Operating Company, LP, a Delaware limited partnership (the “Operating Company”), and its subsidiaries.
The Company has two classes of shares outstanding: Class A common shares and Class B common shares. Holders of Class A common shares and holders of Class B common shares are entitled to one vote for each share held of record on all matters submitted to a vote of shareholders, and are both entitled to receive distributions at the same time. However, the distributions paid to holders of our Class B common shares are in an amount per share equal to 0.0003 multiplied by the amount paid per Class A common share.
The Company presents noncontrolling interests and classifies such interests within capital but separate from the Company’s Class A and Class B members’ capital. Noncontrolling interests represent equity interests in the Company’s consolidated subsidiaries held by partners in the Operating Company, excluding the Holding Company, and members in The Shipyard Communities, LLC (the “San Francisco Venture”), excluding the Operating Company (see Note 5).
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of presentation — The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
Principles of consolidation —The accompanying consolidated financial statements include the accounts of the Company and the accounts of all subsidiaries in which the Company has a controlling financial interest and the accounts of variable interest entities (“VIEs”) in which the Company is deemed to be the primary beneficiary. Under the voting interest model, controlling financial interest is generally defined as a majority ownership of voting rights. A VIE is an entity in which either (i) the equity investors as a group, if any, lack the power through voting or similar rights to direct the activities of such entity that most significantly impact such entity’s economic performance or (ii) the equity investment at risk is insufficient to finance that entity’s activities without additional subordinated financial support. The Company identifies the primary beneficiary of a VIE as the enterprise that has both of the following characteristics: (i) the power to direct the activities of the VIE that most significantly impact the entity’s economic performance; and (ii) the obligation to absorb losses or receive benefits of the VIE that could potentially be significant to the entity. The Company consolidates its investment in a VIE when it determines that it is its primary beneficiary. The Company may change its original assessment of a VIE upon subsequent events such as the modification of contractual arrangements, or changes in influence and control over any entity, that affect the characteristics of the entity’s equity investments at risk and the disposition of all or a portion of an interest held by the primary beneficiary. The Company performs this analysis on an ongoing basis. All intercompany transactions and balances have been eliminated in consolidation.
Use of estimates —The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting periods. Management evaluates its estimates on an ongoing basis and makes revisions to these estimates and related disclosures as experience develops or new information becomes known. Actual results could differ from those estimates.
Concentration of risk —As of December 31, 2020, the Company’s inventories and the Company’s unconsolidated entities’ inventories and properties are all located in California. The Company is subject to risks incidental to the ownership, development, and operation of commercial and residential real estate. These include,
58
Table of Contents
among others, the risks normally associated with changes in the general economic climate in the communities in which the Company operates, trends in the real estate industry, availability of land for development, changes in tax laws, interest rate levels, availability of financing, and potential liability under environmental and other laws.
The Company’s credit risk relates primarily to cash deposits, cash equivalents, contract assets and other miscellaneous financial assets. Cash deposit accounts at each institution are in excess of amounts insured by the Federal Deposit Insurance Corporation. The Company’s risk management policies define parameters of acceptable market risk and strive to limit exposure to credit risk.
Noncontrolling interests —The Company presents noncontrolling interests and classifies such interests within capital but separate from the Company’s Class A and Class B members’ capital when the criteria for permanent equity classification has been met. Net income (loss) attributable to the noncontrolling interests on the consolidated statement of operations represents the portion of earnings attributable to the economic interest in the Company’s subsidiaries held by the noncontrolling interests. The Company allocates income (loss) to noncontrolling interests based on the substantive profit sharing provisions of the applicable subsidiary operating agreements.
Revenue recognition —Under Accounting Standards Codification (“ASC”) Topic 606, Revenue From Contracts With Customers , which the Company adopted on January 1, 2018, revenues are recognized when control of the promised goods or services are transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for those goods or services. At contract inception, the Company assesses the goods and services promised in its contract with its customers and identifies a performance obligation for each promise to transfer to the customer a good or service (or a series of services) that is distinct. Identified performance obligations are assessed by considering implicit and explicitly stated promises.
Land sales and Land sales — related party —Revenues from land sales are recognized when the Company satisfies the performance obligation at a point in time when the control of the land passes to its customers. The transfer of control typically occurs when title passes at the close of escrow and the customer is able to direct the use of, control and obtain substantially all of the benefits from the land. The transaction price typically contains fixed and variable components in which the fixed consideration represents the stated purchase price for the land and the gross proceeds received at the time of closing. Some of the Company’s residential homesite sale agreements contain a profit participation provision, a variable form of consideration, whereby the Company receives from homebuilders a portion of profit after the builder has received an agreed-upon margin. If the project profitability falls short of the participation threshold, no additional revenue is received. In most contracts, at the time of the land sale, the estimate of profit participation, if any, is constrained, as there are significant factors outside of the Company’s control that will impact whether participation thresholds will be met. In addition, some residential homesite sale agreements contain a provision requiring the homebuilder to pay a marketing fee per residence sold, as a percentage of the home sale price. Such fees are estimated as a variable form of consideration and the amount the Company expects to be entitled to receive from the homebuilder is recognized as revenue at the time of land sale. Since payment for variable consideration is received in future periods, but the Company has completed its performance obligation, a contract asset is recorded for contingent variable consideration, if any, included in the transaction price. At the end of each reporting period, variable consideration is reassessed to ensure changes in circumstances or constraints are appropriately reflected in the estimated transaction price. Changes in estimates of variable components of transaction prices could result in cumulative catch-up adjustments to revenue in subsequent periods. In some cases, the Company may be obligated to perform post-closing development obligations on the sold land and as a result may defer a portion of the transaction price.
Management Services — related party —Revenues from management services are recognized as the customer consumes the benefits of the performance obligation satisfied over time. The transaction price pertaining to management services revenue may be comprised of fixed and variable components. In some of its development management agreements, the Company receives compensation equal to the actual general and administrative costs incurred by the Company’s project team. In these circumstances, the Company acts as the principal and recognizes management fee revenues on these reimbursements in the same period that these costs are incurred because the amount to which the Company has the right to invoice corresponds directly with the value consumed by the customer for the Company’s performance to date. The Company’s management agreements may also contain incentive compensation fee provisions contingent on the financial performance of a customer. In making estimates of incentive compensation the Company expects to be entitled to receive in exchange for providing management
59
Table of Contents
services, significant assumptions and judgments are made in evaluating the factors that may determine the amount of consideration the Company will ultimately receive. Cash flow projections are typically utilized in making such estimates. These cash flows are significantly affected by estimates and assumptions related to market supply and demand, the local economy, projected pace of sales of homesites, pricing and price appreciation over the estimated selling period, the length of the estimated development and selling periods, remaining development, general and administrative costs, the expected contract period, and other factors. The Company includes in the transaction price an estimate of incentive compensation only to the extent that a significant reversal of revenue is not probable. Incentive compensation revenue from management services is recognized evenly over the expected contract term, as the performance obligation is satisfied. When changes in estimates and assumptions occur, the estimate of the amount of incentive compensation the Company expects to be entitled to receive and constraints on the estimate may change, resulting in a cumulative catch-up being recorded in the period of the change. A contract asset is recognized when there is a timing difference between recognition of revenue upon satisfaction of performance obligations and revenues becoming billable.
Operating properties —Included in operating properties revenues in the consolidated statements of operations are revenues from the Company’s agriculture, energy and other miscellaneous operations. Agriculture crop and energy revenues are recognized at a point in time when control is transferred to the customer. Agriculture leasing revenue is recognized in accordance with applicable lease accounting guidance.
Impairment of assets —Long-lived assets, including inventory and the Company’s intangible asset, are reviewed for impairment when events or changes in circumstances indicate that the carrying value of an asset group may not be recoverable. Impairment indicators for long-lived inventory assets include, but are not limited to, significant increases in horizontal development costs, significant decreases in the pace and pricing of home sales within the Company’s communities and surrounding areas and political and societal events that may negatively affect the local economy. For operating properties, impairment indicators may include significant increases in operating costs, decreased utilization, and continued net operating losses. If indicators of impairment exist, and the undiscounted cash flows expected to be generated by a long-lived asset are less than its carrying amount, an impairment charge is recorded to write down the carrying amount of such long-lived asset to its estimated fair value. The Company generally estimates the fair value of its long-lived assets using a discounted cash flow model or sales comparison approach of the underlying property or a combination thereof.
The Company’s projected cash flows for each long-lived inventory asset are significantly affected by estimates and assumptions related to market supply and demand, the local economy, projected pace of sales of homesites, pricing and price appreciation over the estimated selling period, the length of the estimated development and selling periods, remaining development costs, and other factors. For operating properties, the Company’s projected cash flows also include estimates and assumptions about the use and eventual disposition of such properties, including utilization, capital expenditures, operating expenses, and the amount of proceeds to be realized upon eventual disposition of such properties.
In determining these estimates and assumptions, the Company utilizes historical trends from past development projects of the Company in addition to internal and external market studies and trends, which generally include, but are not limited to, statistics on population demographics and unemployment rates.
Using all available information, the Company calculates its estimate of projected cash flows for each asset. While many of the estimates are calculated based on historical and projected trends, all estimates are subjective and change as market and economic conditions change. The determination of fair value also requires discounting the estimated cash flows at a rate the Company believes a market participant would determine to be commensurate with the inherent risks associated with the asset and related estimated cash flow streams. The discount rate used in determining each asset’s fair value generally depends on the asset’s projected life and development stage.
Share-based payments — Share-based payments are recognized on a straight-line basis over the service period in the statement of operations based on measurement date fair values. Forfeitures, if any, are accounted for in the period when they occur.
Cash and cash equivalents —Included in cash and cash equivalents are short-term investments that have original maturity dates of three months or less. The carrying amount approximates fair value due to the short-term nature of these investments.
60
Table of Contents
Restricted cash and certificates of deposit —Restricted cash and certificates of deposit consist of cash, cash equivalents, and certificates of deposit held as collateral on open letters of credit related to development obligations or because of other legal obligations of the Company that require the restriction.
Properties and equipment —Properties and equipment primarily relate to the Company’s agriculture operating properties’ businesses and are recorded at cost. Properties and equipment, other than agriculture land, are depreciated over their estimated useful lives using the straight-line method. At the time properties and equipment are disposed of, the asset and related accumulated depreciation, if any, are removed from the accounts, and any resulting gain or loss is credited or charged to earnings. The estimated useful life for land improvements and buildings is 10 to 40 years while the estimated useful life for furniture, fixtures, and equipment is two to 15 years.
Investments in unconsolidated entities —For investments in entities that the Company does not control, but exercises significant influence, the Company uses the equity method of accounting. The Company’s judgment with regard to its level of influence or control of an entity involves consideration of various factors including the form of its ownership interest, its representation in the entity’s governance, its ability to participate in policy-making decisions, and the rights of other investors to participate in the decision-making process to replace the Company as manager or to liquidate the entity. Investments accounted for under the equity method of accounting are recorded at cost and adjusted for the Company’s share in the earnings (losses) of the venture, impairments and cash contributions and distributions. Any difference between the carrying amount of the equity method investment on the Company’s balance sheet and the underlying equity in net assets on the entity’s balance sheet results in a basis difference which is adjusted as the related underlying assets are depreciated, amortized, or sold and the liabilities are settled.
The Company eliminates a portion of intra-entity profits or losses resulting from land sales between the Company and its unconsolidated entities until the assets are sold to a third party. Cumulative distributions from unconsolidated entities are treated as returns on investment to the extent of the Company's share of cumulative earnings from the investment and included in the Company's consolidated statements of cash flows as cash flow from operating activities. Cumulative distributions in excess of the Company's share of cumulative earnings are treated as returns of investment and included in the Company's consolidated statements of cash flows as cash flows from investing activities.
The Company evaluates the recoverability of its investment in unconsolidated entities by first reviewing each investment for any indicators of impairment. If indicators are present, the Company estimates the fair value of the investment. If the carrying value of the investment is greater than the estimated fair value, management makes an assessment of whether the impairment is “temporary” or “other-than-temporary.” In making this assessment, management considers the following: (1) the length of time and the extent to which fair value has been less than cost, (2) the financial condition and near-term prospects of the entity, and (3) the Company’s intent and ability to retain its interest long enough for a recovery in market value. If management concludes that the impairment is “other-than-temporary,” the Company reduces the investment to its estimated fair value. During the year ended December 31, 2020, the Company recognized an other-than-temporary impairment charge of $ 26.9 million related to the Company’s investment in Heritage Fields LLC (the “Great Park Venture”) (see Note 4). No other-than-temporary impairments were identified during the years ended December 31, 2019 or 2018.
Inventories —Inventories primarily include land held for development and sale. Inventories are stated at cost, less reimbursements, unless the inventory within a community is determined to be impaired, in which case the impaired inventory would be written down to fair market value. Capitalized direct and indirect inventory costs include land, land in which the Company has the rights to receive in accordance with a disposition and development agreement, horizontal development costs, real estate taxes, and interest related to financing development and construction. During the years ended December 31, 2020, 2019 and 2018, the Company incurred interest expense, including amortization of debt issuance costs, all of which was capitalized into inventories, of $ 55.2 million, $ 49.7 million and $ 54.8 million, respectively. Horizontal development costs can be further broken down to costs incurred to entitle and permit the land for its intended use; costs incurred for infrastructure projects, such as public schools, utilities, roads, and bridges; and site costs, such as grading and amenities, to bring the land to a saleable state. General and administrative costs related to project litigation are charged to expense when incurred. Costs that cannot be clearly associated with the acquisition, development, and construction of a real estate project and selling expenses are expensed as incurred. The Company expenses advertising costs as incurred, which were $ 3.3 million,
61
Table of Contents
$ 1.7 million and $ 2.0 million during the years ended December 31, 2020, 2019 and 2018, respectively. Certain public infrastructure project costs incurred by the Company are eligible for reimbursement, typically, from the proceeds of Community Facilities District (“CFD”) bond debt, state and federal grants or property tax assessments.
Capitalized inventory costs that are allocated to individual parcels within a project are allocated to the parcels benefited using relative sales value. Under the relative sales value method, each parcel sold in the project under development is allocated costs incurred and estimates of future inventory costs in proportion to the sales price of the sold parcel relative to the estimated overall sales prices of the project. Since this method requires the Company to estimate future development costs and the expected sales price for future land sales, the profit margin on subsequent parcels sold will be affected by both changes in the estimated total revenues, as well as any changes in the estimated total cost of the project.
Intangible Asset —The Company records intangible asset amortization expense over the expected contract period based on the pattern in which the Company expects to recognize the economic benefits from the asset.
Receivables —The Company evaluates the carrying value of receivables, which includes receivables from related parties, at each reporting date to determine the need for an allowance of expected credit loss. At December 31, 2020, there was no material allowance for credit loss and at December 31, 2019, the allowance for doubtful accounts was not significant. See “Recently adopted accounting pronouncements” below relating to the Company’s adoption of Accounting Standards Update (“ASU”) No. 2016-13, Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments (“ASU No. 2016-13”).
Leases —Under ASC Topic 842, Leases , the Company determines at contract inception if an arrangement contains a lease. If the contract contains a lease, the Company determines the classification of such lease. The Company has elected the practical expedient to not separate lease and nonlease components for both lessee and lessor arrangements. For operating leases with an expected term greater than one year in which the Company is the lessee, operating right of use (“ROU”) assets and operating lease liabilities are recognized at the lease commencement date based on the present value of lease payments over the lease term.
When the rate implicit in the lease is not readily determinable, the Company uses its incremental borrowing rate based on the information available at the commencement date in determining the present value of lease payments. The incremental borrowing rate is derived from assessment of the credit quality of the Company and adjusted to reflect secured borrowing, estimated yield curves and long-term spread adjustments over appropriate tenors. The Company only includes renewal options in the lease term when it is reasonably certain that it will exercise such options.
The Company excludes the recognition of short-term leases on the balance sheet and lease payments for short term leases are recognized in the consolidated statements of operations on a straight-line basis over the lease term.
Fair value measurements —ASC Topic 820, Fair Values Measurement, emphasizes that a fair value measurement should be determined based on the assumptions that market participants would use in pricing the asset or liability. As a basis for considering market participant assumptions in fair value measurements, the guidance establishes a fair value hierarchy that distinguishes between market participant assumptions based on market data obtained from sources independent of the reporting entity and the reporting entity’s own assumptions about market participant assumptions. The following hierarchy classifies the inputs used to determine fair value into three levels:
Level 1 —Quoted prices for identical instruments in active markets
Level 2 —Quoted prices for similar instruments in active markets or inputs, other than quoted prices, that are observable for the instrument either directly or indirectly
Level 3 —Significant inputs to the valuation model are unobservable
In instances where the determination of the fair value measurements is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability.
62
Table of Contents
Contingent consideration assumed in a business combination is remeasured at fair value each reporting period until the contingency is resolved and any change in the fair value from either the passage of time or events occurring after the acquisition date, is recorded in results from operations.
Income taxes —The Company accounts for income taxes in accordance with ASC Topic 740, Income Taxes (“ASC 740”), which requires an asset and liability approach for measuring deferred taxes based on temporary differences between the financial statements and tax bases of assets and liabilities existing at each balance sheet date using enacted tax rates for the years in which taxes are expected to be paid or recovered.
The Holding Company has elected to be treated as a corporation for U.S. federal, state, and local tax purposes and determines the provision or benefit for income taxes on an interim basis using an estimate of its annual effective tax rate and the impact of specific events as they occur.
The Company’s estimate of the Holding Company’s annual effective tax rate is subject to change based on changes in federal and state tax laws and regulations, the Holding Company’s ownership interest in the Operating Company and the Operating Company’s ownership in the San Francisco Venture, and the Company’s assessment of its deferred tax asset valuation allowance. Cumulative adjustments are made in interim periods in which the Company identifies a change in its estimate of the amount of future tax benefit when it is more likely than not that some portion of the deferred tax assets will not be realized. Among other things, the nature, frequency and severity of prior cumulative losses, forecasts of future taxable income, the duration of statutory carryforward periods, the Company’s utilization experience with operating loss and tax credit carryforwards and tax planning alternatives are considered and evaluated when assessing the need for a valuation allowance. Any increase or decrease in a valuation allowance could have a material adverse effect or beneficial effect on the Holding Company’s income tax provision and net income or loss in the period the determination is made. The Holding Company recognizes interest or penalties related to income tax matters in income tax expense.
Miscellaneous other income — Miscellaneous other income consisted of the following (in thousands):
Year Ended December 31,
2020 2019 2018
Gain on sale of golf club operating property $ — $ — $ 6,700
Gain on insurance claims and other — 13 1,566
Net periodic pension benefit 356 35 307
Total miscellaneous other income $ 356 $ 48 $ 8,573
The Tournament Players Club at Valencia Golf Course Disposal
In January 2018, The Tournament Players Club at Valencia Golf Course was sold for net cash proceeds of $ 5.7 million and the buyer’s assumption of certain liabilities, including certain club membership related liabilities. The Company recognized a gain of $ 6.7 million as a result of the sale and such gain is included in miscellaneous other income in the consolidated statement of operations for the year ended December 31, 2018 within the Valencia segment.
Recently adopted accounting pronouncements —In June 2016, the Financial Accounting Standards Board (“FASB”) issued ASU No. 2016-13 which amends the guidance on the impairment of financial instruments, including most debt instruments, trade receivables, contract assets, and loans. ASU No. 2016-13 adds to U.S. GAAP an impairment model known as the current expected credit loss model, or CECL, that is based on expected losses rather than incurred losses. Under the new guidance, an entity recognizes as an allowance its estimate of expected credit losses for instruments measured at amortized cost, resulting in a net presentation of the amount expected to be collected on the financial asset. The Company and its unconsolidated entities adopted ASU No. 2016-13 on January 1, 2020 using a modified retrospective approach with no material impact on the Company’s consolidated financial statements.
63
Table of Contents
Under the new guidance, the Company performs a credit loss assessment for new financial assets obtained on a pooling basis by financial asset type (e.g., contract assets, trade receivables, investments, etc.) and estimates an allowance of expected credit loss. Factors considered in the estimation of expected credit loss include, but are not limited to, historical loss experience, third-party default rates on similar financial assets, credit-rating agency ratings and qualitative macroeconomic conditions. The Company continually monitors its credit loss exposure by evaluating changes in economic conditions or significant events and how that may impact current credit loss estimates. At December 31, 2020, there was no material allowance for credit loss.
64
Table of Contents
3. REVENUES
The following tables present the Company’s consolidated revenues disaggregated by revenue source and reporting segment (see Note 15) (in thousands):
Year ended December 31, 2020
Valencia San Francisco Great Park Commercial Total
Land sales and Land sales—related party
$ 122,617 $ — $ — $ — $ 122,617
Management services—related party
— 835 26,900 397 28,132
Operating properties 994 595 — — 1,589
123,611 1,430 26,900 397 152,338
Operating properties leasing revenues 1,281 — — — 1,281
$ 124,892 $ 1,430 $ 26,900 $ 397 $ 153,619
Year ended December 31, 2019
Valencia San Francisco Great Park Commercial Total
Land sales and Land sales—related party
$ 140,058 $ 885 $ — $ — $ 140,943
Management services—related party
— 2,385 36,873 322 39,580
Operating properties 1,642 725 — — 2,367
141,700 3,995 36,873 322 182,890
Operating properties leasing revenues 1,490 — — — 1,490
$ 143,190 $ 3,995 $ 36,873 $ 322 $ 184,380
Year ended December 31, 2018
Valencia San Francisco Great Park Commercial Total
Land sales and Land sales—related party
$ 149 $ 884 $ — $ — $ 1,033
Management services—related party
— 4,397 35,090 1,489 40,976
Operating properties 3,878 729 — — 4,607
4,027 6,010 35,090 1,489 46,616
Operating properties leasing revenues 2,374 — — — 2,374
$ 6,401 $ 6,010 $ 35,090 $ 1,489 $ 48,990
Contract balances are recorded on the consolidated balance sheet in either related party assets or other assets for receivables from customers and contract assets (unbilled receivables) depending on whether the customer is a related party. Similarly, contract liabilities (deferred revenue) are included in accounts payable and other liabilities and related party liabilities.
The opening and closing balances of the Company’s contract assets for the year ended December 31, 2020 were $ 73.0 million ($ 68.1 million related party, see Note 9) and $ 85.1 million ($ 78.1 million related party, see Note 9), respectively. The increase of $ 12.1 million between the opening and closing balances of the Company’s contract
65
Table of Contents
assets primarily result from a timing difference between the Company’s recognition of revenue earned for the performance of management services and no contractual payments due from the customer during the period.
The opening and closing balances of the Company’s contract assets for the year ended December 31, 2019 were $ 50.6 million ($ 49.8 million related party) and $ 73.0 million ($ 68.1 million related party, see Note 9), respectively. The increase of $ 22.4 million between the opening and closing balances of the Company’s contract assets primarily result from a timing difference between the Company’s recognition of revenue earned for the performance of management services and no contractual payments due from the customer during the period.
The opening and closing balances of the Company’s receivables from contracts with customers and contract liabilities for the years ended December 31, 2020 and 2019 were insignificant.
The Company, through Five Point Communities, LP (“FP LP”), and Five Point Communities Management, Inc., (“FP Inc.” and together with FP LP, the “Management Company”), has a development management agreement, as amended and restated (“A&R DMA”), with the Great Park Venture. The A&R DMA has an original term commencing on December 29, 2010 and ending on December 31, 2021, with options to renew upon mutual agreement for three additional years and then two additional years. Consideration in the form of contingent incentive compensation from the A&R DMA is recognized as revenue and a contract asset as services are provided over the expected contract term, although contractual payments are due in connection with distributions made to the members of the Great Park Venture. As of December 31, 2020, the aggregate amount of the constrained transaction price allocated to the Company’s partially unsatisfied performance obligations associated with the A&R DMA was $ 16.5 million. The Company will recognize this revenue ratably as services are provided over the remaining expected contract term. At each reporting period the Company will reassess the estimate of the amount of variable consideration the Company is expected to be entitled to such that it is probable that a significant reversal will not occur. Significant judgment is involved in management’s estimate of the amount of variable consideration included in the transaction price. In making this estimate, management utilizes projected cash flows of the operations of the Great Park Venture. These cash flows are significantly affected by estimates and assumptions related to market supply and demand, the local economy, projected pace of sales of homesites, pricing and price appreciation over the estimated selling period, the length of the estimated development and selling periods, remaining development, general, and administrative costs, the expected contract period, and other factors. When changes in the estimate occur, a cumulative catch-up will be recorded in the period and the transaction price allocated to the unsatisfied performance obligation will be adjusted.
The Company applies the disclosure exemptions associated with remaining performance obligations for contracts with an original expected term of one year or less, contracts for which revenue is recognized in proportion to the amount of services performed and variable consideration that is allocated to wholly unsatisfied performance obligations for services that form part of a series of services.
4. INVESTMENT IN UNCONSOLIDATED ENTITIES
Great Park Venture
The Great Park Venture has two classes of interests—“Percentage Interests” and “Legacy Interests.” Legacy Interest holders are entitled to receive priority distributions in an aggregate amount equal to $ 476.0 million and up to an additional $ 89.0 million from participation in subsequent distributions of cash depending on the performance of the Great Park Venture. The holders of the Percentage Interests will receive all other distributions. The Operating Company owns 37.5 % of the Great Park Venture’s Percentage Interests as of December 31, 2020. The Great Park Venture has made priority distributions to the holders of Legacy Interests in the aggregate amount of $ 431.3 million as of December 31, 2020.
The Great Park Venture is the owner of Great Park Neighborhoods, a mixed-use, master-planned community located in Orange County, California. The Company, through the A&R DMA, manages the planning, development and sale of the Great Park Neighborhoods and supervises the day-to-day affairs of the Great Park Venture. The Great Park Venture is managed by an executive committee of representatives appointed by only the holders of Percentage Interests. The Company serves as the administrative member but does not control the actions of the executive committee.
66
Table of Contents
At each reporting period, and when events and circumstances dictate, the Company evaluates its equity method investment in the Great Park Venture for impairment. This evaluation focuses on the recoverability of the carrying value based upon the discounted value of distributions the Company expects to receive from the Great Park Venture. This evaluation is performed at the investment level and is separate and apart from impairment evaluations on long-lived assets, such as the Company’s consolidated inventory balances, that focus on recoverability with undiscounted cash flows. The Company evaluates the investment as a whole and does not evaluate the underlying assets of the Great Park Venture for impairment. If the Great Park Venture records an impairment charge against its assets, the Company will recognize its share of the loss, adjusted for basis differences. During the years ended December 31, 2020, 2019 and 2018, the Great Park Venture did not recognize any impairment losses on its long-lived assets.
In March 2020, the Company determined that an other-than-temporary impairment existed for the Company’s investment in the Great Park Venture as the estimated fair value of the investment was less than the carrying value. This was the result of delays to the projected timing of distributions from Great Park Venture to the Company. In determining that the impairment was other-than-temporary, the Company concluded at the measurement date that it was uncertain if a near term recovery of value that was lost as a result of expected delays to land sales from the impacts of the COVID-19 pandemic would occur. As a result, the Company recognized a $ 26.9 million impairment charge that is included in equity in earnings from unconsolidated entities on the consolidated statement of operations during the year ended December 31, 2020.
Below are the most significant unobservable inputs used in the Company’s discounted cash flow model to determine the estimated fair value (level 3) of the Company’s investment in the Great Park Venture at the time the other-than-temporary impairment was recognized:
Unobservable inputs Range
Annual home price appreciation 0 % - 7 %
Annual horizontal development cost appreciation 0 % - 3 %
Average annual absorption of homesites (market rate homesites) 900
2020 home price range $ 640,000 - $ 1,300,000
Unlevered discount rate 9 %
The carrying value of the Company’s investment in the Great Park Venture, acquired through a series of acquisitions in May 2016 (the “Formation Transactions”), adjusted for the impairment, is higher than the Company’s underlying share of equity in the carrying value of net assets of the Great Park Venture resulting in a basis difference. The Company’s earnings or losses from the equity method investment are adjusted by amortization and accretion of the basis differences as the assets (mainly inventory) and liabilities that gave rise to the basis difference are sold, settled or amortized.
During the year ended December 31, 2020, the Great Park Venture recognized $ 2.7 million in land sale revenues to related parties of the Company and $ 22.1 million in land sale revenues to third parties. During the year ended December 31, 2019, the Great Park Venture recognized $ 133.3 million in land sale revenues to a related party of the Company and $ 137.7 million in land sale revenues to third parties, of which $ 31.0 million relates to homesites sold to a land banking entity whereby a related party of the Company has retained the option to acquire these homesites in the future from the land banking entity. During the year ended December 31, 2018, the Great Park Venture recognized $ 3.9 million in land sale revenues to related parties and $ 171.8 million in land sale revenues to third parties.
67
Table of Contents
The following table summarizes the statement of operations of the Great Park Venture for the years ended December 31, 2020, 2019 and 2018 (in thousands):
2020 2019 2018
Land sale revenues
$ 24,827 $ 270,970 $ 175,689
Cost of land sales
( 15,304 ) ( 179,836 ) ( 118,115 )
Other costs and expenses
( 38,929 ) ( 56,248 ) ( 54,506 )
Net (loss) income of Great Park Venture $ ( 29,406 ) $ 34,886 $ 3,068
The Company’s share of net (loss) income $ ( 11,027 ) $ 13,082 $ 1,151
Basis difference amortization
( 2,073 ) ( 6,900 ) ( 2,057 )
Other-than-temporary investment impairment ( 26,851 ) — —
Equity in (loss) earnings from Great Park Venture $ ( 39,951 ) $ 6,182 $ ( 906 )
The following table summarizes the balance sheet data of the Great Park Venture and the Company’s investment balance as of December 31, 2020 and 2019 (in thousands):
2020 2019
Inventories
$ 916,127 $ 870,861
Cash and cash equivalents
128,850 293,002
Receivable and other assets
24,449 32,395
Total assets
$ 1,069,426 $ 1,196,258
Accounts payable and other liabilities
$ 139,929 $ 159,965
Distribution payable to Legacy Interests
— 76,272
Redeemable Legacy Interests
133,695 133,695
Capital (Percentage Interest)
795,802 826,326
Total liabilities and capital
$ 1,069,426 $ 1,196,258
The Company’s share of capital in Great Park Venture $ 298,426 $ 309,872
Unamortized basis difference
93,039 121,963
The Company’s investment in the Great Park Venture
$ 391,465 $ 431,835
Gateway Commercial Venture
On August 4, 2017, the Company entered into the Limited Liability Company Agreement of Five Point Office Venture Holdings I, LLC, a Delaware limited liability company (the “Gateway Commercial Venture”), made a capital contribution of $ 106.5 million to the Gateway Commercial Venture, and received a 75 % interest in the venture. The Gateway Commercial Venture is governed by an executive committee in which the Company is entitled to appoint two individuals. One of the other members of the Gateway Commercial Venture is also entitled to appoint two individuals to the executive committee. The unanimous approval of the executive committee is required for certain matters, which limits the Company’s ability to control the Gateway Commercial Venture, however, the Company is able to exercise significant influence and therefore accounts for its investment in the Gateway Commercial Venture using the equity method. The Company is the manager of the Gateway Commercial Venture, with responsibility to manage and administer its day-to-day affairs and implement a business plan approved by the executive committee.
The Five Point Gateway Campus, consisting of approximately 73 acres of commercial land in the Great Park Neighborhoods, currently includes approximately one million square feet planned for research and development, medical and office space in four buildings, which are designed to accommodate thousands of employees.
68
Table of Contents
In August 2020, the Gateway Commercial Venture closed on the sale of two buildings at the Five Point Gateway Campus, comprising a total of approximately 660,000 square feet of research and development space currently leased to one tenant under a triple net lease. The purchase price was $ 355.0 million, and the purchaser is a real estate investment management company and operator. The sale of the buildings, which had a carrying value of approximately $ 278.0 million, resulted in a gain of approximately $ 74.8 million, net of transaction costs. Additionally, the Gateway Commercial Venture made a debt payment of $ 245.0 million to its lender and a distribution of $ 107.0 million to its members, of which approximately $ 80.3 million was distributed to the Company, with net proceeds generated from the sale.
In May 2020, the Gateway Commercial Venture closed on the sale of approximately 11 acres of land and an approximately 189,000 square foot building to City of Hope for a purchase price of $ 108.0 million. The sale of this land and building, which had a carrying value of approximately $ 67.5 million, resulted in a gain of approximately $ 37.4 million, net of transaction costs. Concurrently, the Gateway Commercial Venture made a debt payment of $ 30.0 million to its lender and a distribution of $ 75.0 million to its members, of which approximately $ 56.3 million was distributed to the Company, with net proceeds generated from the sale.
The Company and a related party of the Company separately lease office space in the remaining building owned by the Gateway Commercial Venture at the Five Point Gateway Campus, and during the years ended December 31, 2020, 2019 and 2018, the Gateway Commercial Venture recognized $ 8.4 million, $ 8.3 million and $ 1.1 million, respectively, in rental revenues from those leasing arrangements.
The following table summarizes the statement of operations of the Gateway Commercial Venture for the years ended December 31, 2020, 2019 and 2018 (in thousands):
2020 2019 2018
Rental revenues $ 24,241 $ 34,157 $ 26,580
Rental operating and other expenses ( 6,387 ) ( 7,304 ) ( 4,963 )
Depreciation and amortization ( 9,412 ) ( 15,101 ) ( 11,730 )
Gain on asset sales, net 112,260 — —
Interest expense ( 8,857 ) ( 16,892 ) ( 11,563 )
Net income (loss) of Gateway Commercial Venture $ 111,845 $ ( 5,140 ) $ ( 1,676 )
Equity in earnings (loss) from Gateway Commercial Venture $ 83,884 $ ( 3,855 ) $ ( 1,257 )
The following table summarizes the balance sheet data of the Gateway Commercial Venture and the Company’s investment balance as of December 31, 2020 and 2019 (in thousands):
2020 2019
Real estate and related intangible assets, net $ 90,276 $ 451,988
Other assets 14,446 21,410
Total assets $ 104,722 $ 473,398
Notes payable, net $ 29,381 $ 302,344
Other liabilities, net 10,290 35,848
Members’ capital 65,051 135,206
Total liabilities and capital $ 104,722 $ 473,398
The Company’s investment in the Gateway Commercial Venture $ 48,788 $ 101,404
The debt of the Gateway Commercial Venture is non-recourse to the Company other than in the case of customary “bad act” exceptions or bankruptcy or insolvency events.
69
Table of Contents
Valencia Landbank Venture
In December 2020, the Company made a capital contribution of $ 4.2 million to an entity (the “Valencia Landbank Venture”) organized for the purpose of taking assignment from homebuilders land purchase and sale agreements and purchasing residential lots within the Valencia community while concurrently entering into option and development agreements with homebuilders in which the homebuilder retains the option to purchase the land to construct and sell homes. The Company has a 10 % interest in the Valencia Landbank Venture, and most major decisions require the Company’s approval in addition to the approval of the Valencia Landbank Venture’s other unaffiliated member. The Company does not have a controlling financial interest in the Valencia Landbank Venture but has the ability to significantly influence the Valencia Landbank Venture’s operating and financial policies and accounts for the Valencia Landbank Venture under the equity method of accounting.
Subsequent to the Company’s investment, the Valencia Landbank Venture took assignment of certain purchase and sale agreements and purchased land from the Company for $ 51.6 million (see Note 9) while concurrently entering into option and development agreements with third party homebuilders. When the Company sells land to the Valencia Landbank Venture, it eliminates its pro-rata share of the intra-entity profits generated from the sale through earnings (loss) from unconsolidated entities until the land is sold by the Valencia Landbank Venture to third party homebuilders. During the year ended December 31, 2020, the Company recognized equity in loss of $ 1.6 million from the Valencia Landbank Venture.
5. NONCONTROLLING INTERESTS
The Operating Company
The Holding Company’s wholly owned subsidiary is the managing general partner of the Operating Company and at December 31, 2020, the Holding Company and its wholly owned subsidiary owned approximately 62.5 % of the outstanding Class A Common Units and 100 % of the outstanding Class B Common Units of the Operating Company. The Holding Company consolidates the financial results of the Operating Company and its subsidiaries and records a noncontrolling interest for the remaining 37.5 % of the outstanding Class A Common Units of the Operating Company.
After a 12 month holding period, holders of Class A Common Units of the Operating Company may exchange their units for, at the Company’s option, either (i) Class A common shares on a one -for-one basis (subject to adjustment in the event of share splits, distributions of shares, warrants or share rights, specified extraordinary distributions and similar events), or (ii) cash in an amount equal to the market value of such shares at the time of exchange. In either situation, an equal number of that holder’s Class B common shares will automatically convert into Class A common shares, at a ratio of 0.0003 Class A common shares for each Class B common share. This exchange right is currently exercisable by all holders of outstanding Class A Common Units of the Operating Company.
With each exchange of Class A Common Units of the Operating Company for Class A common shares, the Holding Company’s percentage ownership interest in the Operating Company and its share of the Operating Company’s cash distributions and profits and losses will increase. Additionally, other issuances of common shares of the Holding Company or common units of the Operating Company result in changes to the noncontrolling interest percentage. As a result, such equity transactions result in an adjustment between members’ capital and the noncontrolling interest in the Company’s consolidated balance sheets and statements of capital to account for the changes in the noncontrolling interest ownership percentage as well as any change in total net assets of the Company.
During the years ended December 31, 2020, 2019 and 2018, the Holding Company increased its ownership interest in the Operating Company as a result of net equity transactions related to the Company’s share-based compensation plan and exchanges of Class A Common Units of the Operating Company for Class A common shares.
70
Table of Contents
The terms of the Operating Company's Limited Partnership Agreement (“LPA”) provide for the payment of certain tax distributions to the Operating Company's partners and management partner in an amount equal to the estimated income tax liabilities resulting from taxable income or gain allocated to those parties. The tax distribution provisions in the LPA were included in the Operating Company's governing documents adopted prior to our initial public offering and were designed to provide funds necessary to pay tax liabilities for income that might be allocated, but not paid, to the partners and the management partner. The management partner is an entity controlled by the Company’s Chairman and Chief Executive Officer, Emile Haddad. A tax distribution payment of $ 4.6 million was paid to the management partner in January 2020 as a result of taxable income allocated to it in 2018 and 2019. The tax distribution made is treated as an advance distribution under the LPA and is taken into account when determining the amounts otherwise distributable to the management partner under the LPA. In January 2021, the Operating Company made tax distributions to all partners totaling $ 2.9 million, net of amounts distributable to the Holding Company. The management partner’s share of the distribution was $ 1.4 million.
The San Francisco Venture
The San Francisco Venture, the entity developing the Candlestick and The San Francisco Shipyard communities, has three classes of units—Class A units, Class B units and Class C units. The Operating Company acquired a controlling interest in the San Francisco Venture in the May 2016 Formation Transactions by acquiring all of the outstanding Class B units of the San Francisco Venture. All of the outstanding Class A units are owned by affiliates of Lennar Corporation (“Lennar”) and affiliates of Castlelake, LP (“Castlelake”). The Class A units of the San Francisco Venture are intended to be substantially economically equivalent to the Class A Common Units of the Operating Company. The Class A units of the San Francisco Venture represent noncontrolling interests to the Operating Company.
Holders of Class A units of the San Francisco Venture can redeem their units at any time and receive Class A Common Units of the Operating Company on a one -for-one basis (subject to adjustment in the event of share splits, distributions of shares, warrants or share rights, specified extraordinary distributions and similar events). If a holder requests a redemption of Class A units of the San Francisco Venture that would result in the Holding Company’s ownership of the Operating Company falling below 50.1 %, the Holding Company has the option of satisfying the redemption with Class A common shares instead. The Company also has the option, at any time, to acquire outstanding Class A units of the San Francisco Venture in exchange for Class A Common Units of the Operating Company. The 12 month holding period for any Class A Common Units of the Operating Company issued in exchange for Class A units of the San Francisco Venture is calculated by including the period that such Class A units of the San Francisco Venture were owned. This exchange right is currently exercisable by all holders of outstanding Class A units of the San Francisco Venture.
Redeemable Noncontrolling Interest
In 2019, the San Francisco Venture issued 25.0 million new Class C units to an affiliate of Lennar in exchange for a contribution of $ 25.0 million to the San Francisco Venture. Provided that Lennar completes the construction of a certain number of new homes in Candlestick as contemplated under purchase and sale agreements with the Company, the San Francisco Venture is required to redeem the Class C units if and when the Company receives reimbursements from the Mello-Roos communities facilities district formed for the development, in an aggregate amount equal to 50% of any reimbursements received up to a maximum amount of $ 25.0 million. The San Francisco Venture also maintains the ability to redeem the then outstanding balance of Class C units for cash at any time. Upon a liquidation of the San Francisco Venture, the holders of Class C Units are entitled to a liquidation preference. The maximum amount payable by the San Francisco Venture pursuant to redemptions or liquidation of the Class C units is $ 25.0 million. The holders of Class C units are not entitled to receive any other forms of distributions and are not entitled to any voting rights. In connection with the issuance of the Class C units, the San Francisco Venture agreed to spend $ 25.0 million on the development of infrastructure and/or parking facilities at the Company’s Candlestick development. At December 31, 2020 and 2019, $ 25.0 million of Class C units were outstanding and included in redeemable noncontrolling interest on the consolidated balance sheets.
6. CONSOLIDATED VARIABLE INTEREST ENTITY
The Holding Company conducts all of its operations through the Operating Company, a consolidated VIE, and as a result, substantially all of the Company’s assets and liabilities represent the assets and liabilities of the
71
Table of Contents
Operating Company, other than items attributed to income taxes and the payable pursuant to tax receivable agreement (“TRA”). The Operating Company has investments in and consolidates the assets and liabilities of the San Francisco Venture, FP LP and Five Point Land, LLC (“FPL”), all of which have also been determined to be VIEs.
The San Francisco Venture is a VIE as the other members of the venture, individually or as a group, are not able to exercise kick-out rights or substantive participating rights. The Company applied the variable interest model and determined that it is the primary beneficiary of the San Francisco Venture and, accordingly, the San Francisco Venture is consolidated in its results. In making that determination, the Company evaluated that the Operating Company has unilateral and unconditional power to make decisions in regards to the activities that significantly impact the economics of the VIE, which are the development of properties, marketing and sale of properties, acquisition of land and other real estate properties and obtaining land ownership or ground lease for the underlying properties to be developed. The Company is determined to have more-than-insignificant economic benefit from the San Francisco Venture because, excluding Class C units, the Operating Company can prevent or cause the San Francisco Venture from making distributions on its units, and the Operating Company would receive 99 % of any such distributions made (assuming no distributions had been paid on the Class A Common Units of the Operating Company). In addition, the San Francisco Venture is only allowed to make a capital call on the Operating Company and not any other interest holders, which could be a significant financial risk to the Operating Company.
As of December 31, 2020, the San Francisco Venture had total combined assets of $ 1.2 billion, primarily comprised of $ 1,223.5 million of inventories and $ 2.8 million in related party assets and total combined liabilities of $ 97.9 million, including $ 89.0 million in related party liabilities.
As of December 31, 2019, the San Francisco Venture had total combined assets of $ 1.2 billion, primarily comprised of $ 1,186.2 million of inventories, $ 2.2 million in related party assets and $ 1.3 million in cash and total combined liabilities of $ 119.2 million, including $ 102.4 million in related party liabilities.
Those assets are owned by, and those liabilities are obligations of, the San Francisco Venture, not the Company. The San Francisco Venture’s operating subsidiaries are not guarantors of the Company’s obligations, and the assets held by the San Francisco Venture may only be used as collateral for the San Francisco Venture’s obligations. The creditors of the San Francisco Venture do not have recourse to the assets of the Operating Company, as the VIE’s primary beneficiary, or of the Holding Company.
The Company and the other members do not generally have an obligation to make capital contributions to the San Francisco Venture. In addition, there are no liquidity arrangements or agreements to fund capital or purchase assets that could require the Company to provide financial support to the San Francisco Venture. The Company does not guarantee any debt of the San Francisco Venture. However, the Operating Company has guaranteed the performance of payment by the San Francisco Venture in accordance with the redemption terms of the Class C units of the San Francisco Venture (see Note 5).
FP LP and FPL, the entity developing Valencia (formerly known as Newhall Ranch), are VIEs because the other partners or members have disproportionately fewer voting rights and substantially all of the activities of the entities are conducted on behalf of the other partners or members and their related parties. The Operating Company, or a wholly owned subsidiary of the Operating Company, is the primary beneficiary of FP LP and FPL.
As of December 31, 2020, FP LP and FPL had combined assets of $ 1.0 billion, primarily comprised of $ 767.3 million of inventories, $ 71.7 million of intangibles, $ 80.0 million in related party assets and total combined liabilities of $ 108.9 million, including $ 99.9 million in accounts payable and other liabilities and $ 9.0 million in related party liabilities.
As of December 31, 2019, FP LP and FPL had combined assets of $ 900.0 million, primarily comprised of $ 703.6 million of inventories, $ 80.4 million of intangibles, $ 72.3 million in related party assets and $ 0.5 million in cash and total combined liabilities of $ 126.8 million, including $ 117.6 million in accounts payable and other liabilities and $ 9.2 million in related party liabilities.
The Company evaluates its primary beneficiary designation on an ongoing basis and assesses the appropriateness of the VIE’s status when events have occurred that would trigger such an analysis. During the years ended December 31, 2020, 2019 and 2018, respectively, there were no VIEs that were deconsolidated.
72
Table of Contents
7. PROPERTIES AND EQUIPMENT, NET
Properties and equipment as of December 31, 2020 and 2019 consisted of the following (in thousands):
2020 2019
Agriculture operating properties and equipment
$ 30,117 $ 30,016
Furniture, fixtures, and other 10,890 9,116
Total properties and equipment
41,007 39,132
Accumulated depreciation
( 8,238 ) ( 6,820 )
Properties and equipment, net
$ 32,769 $ 32,312
Depreciation expense was $ 1.3 million, $ 1.2 million and $ 0.8 million for the years ended December 31, 2020, 2019 and 2018 respectively.
8. INTANGIBLE ASSET, NET—RELATED PARTY
The intangible asset relates to the contract value of the incentive compensation provisions of the A&R DMA with the Great Park Venture acquired in the Formation Transactions (see Note 9). The intangible asset will be amortized over the expected contract period based on the pattern in which the economic benefits are expected to be received.
The carrying amount and accumulated amortization of the intangible asset as of December 31, 2020 and 2019 were as follows (in thousands):
2020 2019
Gross carrying amount $ 129,705 $ 129,705
Accumulated amortization ( 57,958 ) ( 49,355 )
Net book value $ 71,747 $ 80,350
Intangible asset amortization expense, as a result of revenue recognition attributable to incentive compensation, was $ 8.6 million, $ 15.6 million and $ 12.5 million for the years ended December 31, 2020, 2019 and 2018 respectively. Amortization expense is included in the cost of management services in the accompanying consolidated statements of operations and is included in the Great Park segment.
9. RELATED PARTY TRANSACTIONS
Related party assets and liabilities included in the Company’s consolidated balance sheets as of December 31, 2020 and 2019 consisted of the following (in thousands):
2020 2019
Related Party Assets:
Contract assets (see Note 3)
$ 78,055 $ 68,133
Operating lease right-of-use asset (see Note 12) 20,919 23,047
Other
4,707 6,381
$ 103,681 $ 97,561
Related Party Liabilities:
Reimbursement obligation
$ 88,951 $ 102,403
Payable to holders of Management Company’s Class B interests
9,000 9,000
Operating lease liability (see Note 12) 15,176 16,282
Other
22 197
$ 113,149 $ 127,882
73
Table of Contents
Development Management Agreement with the Great Park Venture (Incentive Compensation Contract Asset)
In 2010, the Great Park Venture, the Company’s equity method investee, engaged the Management Company under a development management agreement to provide management services to the Great Park Venture. The compensation structure in place as per the A&R DMA consists of a base fee and incentive compensation. The base fee consists of a fixed annual fee and a variable fee equal to general and administrative costs incurred by the Management Company on behalf of the Great Park Venture. Incentive compensation is characterized as “Legacy Incentive Compensation” and “Non-Legacy Incentive Compensation.” The remaining Legacy Incentive Compensation consists of a maximum of $ 9.0 million of incentive compensation payments attributed to contingent payments made under a cash flow participation agreement the Great Park Venture is a party to. Holders of the Management Company’s Class B interests are entitled to receive all distributions from the Management Company that are attributable to any Legacy Incentive Compensation received by the Management Company. Non-Legacy Incentive Compensation is 9 % of distributions made by the Great Park Venture to holders of Percentage Interests of the Great Park Venture (see Note 4).
For the years ended December 31, 2020, 2019 and 2018, the Company recognized revenue from management services of $ 26.9 million, $ 36.9 million and $ 35.1 million, respectively, related to all management fees under the A&R DMA, and such revenues are included in management services—related party in the accompanying consolidated statements of operations and are included in the Great Park segment. At December 31, 2020 and 2019, included in contract assets in the table above is $ 74.8 million and $ 66.1 million, respectively, attributed to Legacy and Non-Legacy Incentive Compensation revenue recognized but not yet due (see Note 3). At December 31, 2020 and 2019, the Company had a receivable from the Great Park Venture of $ 3.1 million and $ 3.6 million, respectively, related to cost reimbursements under the A&R DMA. The receivable amounts are included in other related party assets in the table above. The current term of the A&R DMA ends in December 2021 and provides for term extensions at the mutual agreement of terms and provisions by both the Company and the Great Park Venture.
Operating Lease Right-of-Use Asset and Operating Lease Liability
The Company leases corporate office space at the Five Point Gateway Campus. Upon adoption of ASC Topic 842, Leases on January 1, 2019 , the Company recognized an operating lease right-of-use asset and operating lease liability pertaining to this related party lease (See note 12).
Indirect Legacy Interest in Great Park Venture
In June 2018, the Company purchased an indirect interest in rights to certain Legacy Interests in the Great Park Venture through an equity method investment that were held by the Company’s CEO, Emile Haddad. At December 31, 2020 and 2019, the carrying value of the purchased interests was $ 0.1 million and $ 1.8 million, respectively, and is included in other related party assets in the table above.
Retail Project and Contingent Consideration to Class A Members of the San Francisco Venture
Prior to the Company’s acquisition of the San Francisco Venture, the San Francisco Venture completed a separation transaction (the “Separation Transaction”) pursuant to an Amended and Restated Separation and Distribution Agreement (“Separation Agreement”) in which the equity interests in a subsidiary of the San Francisco Venture known as CPHP Development, LLC (“CPHP”) were distributed directly to the Class A members of the San Francisco Venture: (i) an affiliate of Lennar and (ii) an affiliate of Castlelake.
In early 2019, the Company and the members of a joint venture, formed between affiliates of The Macerich Company, Lennar and Castlelake (“Mall Venture”), that intended to construct a retail outlet shopping district at Candlestick (“Retail Project”) decided not to proceed with the project. As part of the termination of the Retail Project, the San Francisco Venture was released from its obligation to convey parcels of property (the “Retail Project Property”) on which the Retail Project was intended to be developed and from certain development obligations. As a result of terminating the project and agreements related thereto, the San Francisco Venture recognized a gain of $ 64.9 million for the year ended December 31, 2019, representing the settlement of the contingent consideration pertaining to the development obligations and relief from the conveyance of these parcels.
74
Table of Contents
Concurrent with the termination of the Retail Project, the San Francisco Venture issued 436,498 Class A units (and the Holding Company issued 436,498 of its Class B common shares) to, and received a contribution of $ 5.5 million from, the holders of Class A units of the San Francisco Venture.
Reimbursement Obligation
The San Francisco Venture has entered into reimbursement agreements for which it has agreed to reimburse CPHP or its subsidiaries for a portion of the EB-5 loan liabilities and related interest that were assumed by CPHP or its subsidiaries pursuant to the Separation Agreement. At December 31, 2020 and 2019, the balance of the reimbursement obligation to CPHP or its subsidiaries was $ 89.0 million and $ 102.4 million, respectively. Interest paid monthly totaled $ 4.1 million, $ 4.2 million and $ 4.2 million for the years ended December 31, 2020, 2019 and 2018, respectively. All of the incurred interest for the years ended December 31, 2020, 2019 and 2018 was capitalized into inventories. The weighted average interest rate as of December 31, 2020 was 4.4 %.
In April 2020, the San Francisco Venture agreed with a subsidiary of CPHP to defer, until April 2025, $ 12.6 million in reimbursement obligations that were due. The deferred amount will accrue interest at a rate of 6 % per year and can be prepaid at any time without any premium or penalty. Additionally, throughout 2020, the Company was notified by CPHP or its affiliates that certain reimbursements that were previously expected to be paid in 2020 had been deferred to subsequent years. These deferred amounts continue to incur interest at the original interest rate. Principal payments of $ 35.5 million, $ 40.2 million, $ 0.6 million and $ 12.6 million are expected to be paid in 2021, 2022, 2023 and 2025, respectively, however, additional deferral notices may further extend the expected payment dates.
San Francisco Bay Area Development Management Agreements
The Company previously entered into development management agreements with affiliates of Lennar and Castlelake in which the Company provided certain development management services to various real estate development projects located in the San Francisco Bay Area. For the years ended December 31, 2020, 2019 and 2018, the Company recognized revenue from these management services of $ 0.8 million, $ 2.4 million and $ 4.4 million, respectively. Revenues related to management fees under the San Francisco Bay Area development management agreements are included in management services—related party in the accompanying consolidated statements of operations. As of December 31, 2020, all development management agreements had been terminated.
Gateway Commercial Venture Property Management Agreement
The Company has entered into a property management agreement with Gateway Commercial Venture in which the Company will provide certain property management services to the Five Point Gateway Campus. For the years ended December 31, 2020, 2019, and 2018, the Company recognized revenue from these management services of $ 0.4 million, $ 0.3 million and $ 1.5 million, respectively, which is included in management services—related party in the accompanying consolidated statement of operations.
Valencia Purchase and Sale Agreements
In 2020, the Company sold 210 homesites on approximately 26 acres to the Valencia Landbank Venture (see Note 4). Initial gross proceeds were $ 51.6 million, representing the base purchase price. The Company also recognized $ 1.6 million in the transaction price as an estimate of the amount of variable consideration from marketing fees that the Company expects to be entitled to receive. The Valencia Landbank Venture has entered into option and development agreements with homebuilders in which the homebuilders will purchase lots from the Valencia Landbank Venture and construct and sell homes to the homebuying public.
In 2019, the Company entered into a purchase and sale agreement with an unaffiliated land banking entity for the sale of 711 homesites on approximately 59 acres. Initial gross proceeds were $ 135.2 million, representing the base purchase price, and the Company also recognized $ 4.7 million in the transaction price as an estimate of the amount of variable consideration from marketing fees that the Company expects to be entitled to receive. A related party of the Company retained the option to acquire these homesites in the future from the unaffiliated land banking entity.
75
Table of Contents
10. NOTES PAYABLE, NET
At December 31, 2020 and 2019, notes payable consisted of the following (in thousands):
2020 2019
7.875 % Senior Notes due 2025
$ 625,000 $ 625,000
Unamortized debt issuance costs and discount
( 7,419 ) ( 8,954 )
$ 617,581 $ 616,046
Senior Notes
In November 2017, the Operating Company and Five Point Capital Corp., a directly wholly owned subsidiary of the Operating Company (the “Co-Issuer” and, together with the Operating Company, the “Issuers”), offered, sold and issued $ 500.0 million aggregate principal amount of 7.875 % unsecured senior notes due November 15, 2025 at 100 % of par (the “Original Notes”). Proceeds from the offering, after underwriting fees and offering expenses were $ 490.7 million. In July 2019, the Issuers offered, sold and issued $ 125.0 million aggregate principal amount of 7.875 % unsecured senior notes as a further issuance of the Original Notes (the “Add-On Notes”). The terms of the Add-On Notes are identical to the Original Notes (the Add-On Notes and, together with the Original Notes, the “Senior Notes”). The Add-On Notes were issued at par plus pre-issuance interest that had accrued from May 15, 2019 to the issuance date. Proceeds from the offering of the Add-On Notes, after underwriting fees and offering expenses and excluding pre-issuance accrued interest was $ 122.8 million.
Interest on the Senior Notes is payable on May 15 and November 15 of each year. Interest incurred, including amortization of debt issuance costs, on the Senior Notes during the years ended December 31, 2020, 2019 and 2018 totaled $ 50.8 million, $ 45.0 million, and $ 39.8 million, respectively. All interest incurred was capitalized to inventories for all three years.
The Senior Notes are guaranteed jointly and severally, by certain direct and indirect subsidiaries of the Operating Company and are redeemable at the option of the Issuers, in whole or in part, at a declining call premium as set forth in the indenture governing the Senior Notes, plus accrued and unpaid interest.
Revolving Credit Facility
The Operating Company has a $ 125.0 million revolving credit facility with a maturity date in April 2022, with one option to extend the maturity date by an additional year, subject to the satisfaction of certain conditions including the approval of the administrative agent and lenders. The aggregate commitment is $ 125.0 million, with an accordion feature that allows the Operating Company to request to increase the maximum aggregate amount by up to $ 50.0 million to $ 175.0 million, subject to certain conditions, including receipt of commitments. Any borrowings bear interest at LIBOR plus a margin ranging from 1.75 % to 2.00 % based on the Company’s leverage ratio. In the event LIBOR is unavailable, the revolving credit facility provides for a replacement rate to be selected. As of December 31, 2020, no funds have been drawn on the revolving credit facility, however letters of credit of $ 0.3 million are issued and outstanding under the revolving credit facility as of December 31, 2020, thus reducing the available capacity by the outstanding letters of credit amount.
11. TAX RECEIVABLE AGREEMENT
The Company is a party to a TRA with all of the holders of Class A Common Units of the Operating Company, all the holders of Class A Units of the San Francisco Venture, and prior holders of Class A common Units of the Operating Company and prior holders of Class A Units of the San Francisco Venture that have exchanged their holdings for Class A common shares (as parties to the TRA, the “TRA Parties”). The TRA provides for payment by the Company to the TRA Parties or their successors of 85 % of the amount of cash savings, if any, in income tax the Company realizes as a result of:
(a) Increases in the Company’s tax basis attributable to exchanges of Class A Common Units of the Operating Company for Class A common shares of the Company or cash or certain other taxable acquisitions of equity interests by the Operating Company.
76
Table of Contents
The Company expects that basis adjustments resulting from these transactions, if they occur, are likely to reduce the amount of income tax the Company would otherwise be required to pay in the future.
(b) Allocations that result from the application of the principles of Section 704(c) of the Internal Revenue Code of 1986, as amended (the “Code”).
Section 704(c) of the Code, and the U.S. Treasury regulations promulgated thereunder, require that items of income, gain, loss and deduction that are attributable to the Operating Company’s directly and indirectly held property, including property contributed to the Operating Company pursuant to the Formation Transactions and the property held by the Operating Company prior to the Formation Transactions, must be allocated among the members of the Operating Company to take into account the difference between the fair market value and the adjusted tax basis of such assets on May 2, 2016. As a result, the Operating Company will be required to make certain special allocations of its items of income, gain, loss and deduction that are attributable to such assets.
The Company expects these allocations, like the increases in tax basis described above, are likely to reduce the amount of income tax the Company would otherwise be required to pay in the future.
(c) Tax benefits related to imputed interest or guaranteed payments deemed to be paid or incurred by the Company as a result of the TRA.
At December 31, 2020 and 2019, the Company’s consolidated balance sheets include liabilities of $ 173.2 million and $ 172.6 million, respectively, for payments expected to be made under certain components of the TRA which the Company deems to be probable and estimable. Management deems a TRA payment related to the benefits expected to be received by the Company under the application of Section 704(c) of the Code to be probable and estimable when an event occurs that results in the Company measuring the Operating Company’s direct or indirectly held property at fair value in the Company’s consolidated balance sheet or the sale of such property at fair value. Either of these activities are indicators that the difference between the fair market value of the property and the adjusted tax basis has been or will be realized, resulting in special allocations of income, gain, loss or deduction that are likely to reduce the amount of income taxes that the Company would otherwise pay. The Company may record additional TRA liabilities related to properties not currently held at fair value when those properties are recognized or realized at fair value. Changes in the Company’s estimates of the utilization of its deferred tax attributes and tax rates in effect may also result in subsequent changes to the amount of TRA liabilities recorded.
The term of the TRA will continue until all such tax benefits under the agreement have been utilized or expired, unless the Company exercises its right, subject to certain conditions of the agreement, to terminate the TRA for an amount based on an agreed value of payments remaining to be made under the agreement. No TRA payments were made during the years ended December 31, 2020, 2019 and 2018.
12. LEASES
The Company adopted ASC Topic 842, Leases , on January 1, 2019 on a modified retrospective basis. Periods presented prior to adoption are in accordance with historical U.S. GAAP (Topic 840, Leases ).
The Company’s lessee arrangements consist of agreements to lease certain office facilities and equipment and the Company’s lessor arrangements consist of leases of portions of land to third parties for agriculture or other miscellaneous uses. The Company’s agricultural land lease agreements are generally short-term in nature. As of December 31, 2020, all leasing arrangements are classified as operating leases and do not contain residual value guarantees or material restrictions.
The Company’s office leases have remaining lease terms of approximately three years to eight years and include one or more extension options to renew, some of which include options to extend the leases for up to ten years . The Company only includes renewal options in the lease term when it is reasonably certain that it will exercise such options.
77
Table of Contents
The components of lease costs were as follows for the years ended December 31, 2020 and 2019 (in thousands):
2020 2019
Operating lease cost $ 2,146 $ 2,498
Related party operating lease cost 3,154 3,144
Short-term lease cost 551 527
Rent expense (ASC 840) for the year ended December 31, 2018 was $ 2.7 million.
Supplemental balance sheet information related to leases as of December 31, 2020 and 2019 were as follows (in thousands, except lease term in years and discount rate):
2020 2019
Operating lease right-of-use assets ($ 20,919 and $ 23,047 related party, respectively)
$ 28,276 $ 32,579
Operating lease liabilities ($ 15,176 and $ 16,282 related party, respectively)
$ 23,831 $ 27,206
Weighted average remaining lease term (operating lease) 6.2 7.1
Weighted average discount rate (operating lease) 5.9 % 5.9 %
Operating lease right-of-use assets are included in other assets or related party assets and operating lease liabilities are included in accounts payable and other liabilities or related party liabilities on the consolidated balance sheets.
The table below reconciles the undiscounted cash flows to operating lease liabilities recorded on the consolidated balance sheet as of December 31, 2020 (in thousands):
Years Ending December 31, Rental
Payments
2021 $ 5,017
2022 5,420
2023 5,583
2024 2,495
2025 2,474
Thereafter 8,096
Total lease payments $ 29,085
Discount $ 5,254
Total operating lease liabilities $ 23,831
13. COMMITMENTS AND CONTINGENCIES
The Company is subject to the usual obligations associated with entering into contracts for the purchase, development, and sale of real estate, which the Company does in the routine conduct of its business. The operations of the Company are conducted through the Operating Company and its subsidiaries, and in some cases, the Holding Company will guarantee the performance of the Operating Company or its subsidiaries.
Valencia Project Approval Settlement
In September 2017, the Company reached a settlement with key national and state environmental and Native American organizations that were petitioners (the “Settling Petitioners”) in various legal challenges to Valencia’s regulatory approvals and permits. The Holding Company has provided a guaranty to the Settling Petitioners for monetary payments due from the Company as required under the settlement. As of December 31,
78
Table of Contents
2020, the remaining estimated maximum potential amount of monetary payments subject to the guaranty was $ 20.8 million with the final payment due in 2026. The Company did not reach a settlement with two local environmental organizations that had pending challenges to certain Valencia project approvals. See “Legal Proceedings” below.
Water Purchase Agreement
The Company is subject to a water purchase agreement requiring annual payments in exchange for the delivery of water for the Company’s exclusive use. The agreement has an initial 35 -year term, which expires in 2039 with an option for a second 35 -year term. During the year ended December 31, 2020, the Company made payments totaling $ 1.3 million under the agreement. The annual minimum payments for years 2021 to 2025 are $ 1.3 million, $ 1.4 million, $ 1.4 million, $ 1.4 million and $ 1.5 million, respectively. At December 31, 2020, the aggregate of all annual minimum payments remaining under the initial term total $ 33.8 million.
Valencia Infrastructure Project
In January 2012, the Company entered into an agreement with Los Angeles County, in which the Company would finance up to a maximum of $ 45.8 million for the construction costs of an interchange project that Los Angeles County is managing. The interchange project is a critical infrastructure project that will benefit Valencia. As of December 31, 2020, the Company has made aggregate payments of $ 37.0 million and the interchange project was completed in 2019. At both December 31, 2020 and 2019, the Company had $ 8.9 million included in accounts payable and other liabilities in the accompanying consolidated balance sheets, representing unreimbursed construction costs payable to Los Angeles County. The Company expects to make the final payment of $ 8.9 million in 2021.
Performance and Completion Bonding Agreements
In the ordinary course of business and as a part of the entitlement and development process, the Company is required to provide performance bonds to ensure completion of certain development obligations. The Company had outstanding performance bonds of $ 229.6 million and $ 230.0 million as of December 31, 2020 and 2019, respectively.
Candlestick and The San Francisco Shipyard Disposition and Development Agreement
The San Francisco Venture is a party to a disposition and development agreement with the San Francisco Agency in which the San Francisco Agency has agreed to convey portions of Candlestick and The San Francisco Shipyard to the San Francisco Venture for development. The San Francisco Venture has agreed to reimburse the San Francisco Agency for reasonable costs and expenses actually incurred and paid by the San Francisco Agency in performing its obligations under the disposition and development agreement. The San Francisco Agency can also earn a return of certain profits generated from the development and sale of Candlestick and The San Francisco Shipyard if certain thresholds are met.
At December 31, 2020 and 2019, the San Francisco Venture had outstanding guarantees benefiting the San Francisco Agency for infrastructure and construction of certain park and open space obligations with aggregate maximum obligations of $ 198.3 million and $ 197.8 million, respectively.
Letters of Credit
At December 31, 2020 and 2019, the Company had outstanding letters of credit totaling $ 1.3 million and $ 2.4 million, respectively. These letters of credit were issued to secure various development and financial obligations. At December 31, 2020 and 2019, the Company had restricted cash and certificates of deposit of $ 1.0 million and $ 1.4 million, respectively, pledged as collateral under certain of the letters of credit agreements.
79
Table of Contents
Legal Proceedings
Landmark Village/Mission Village
During the pendency of certain prior litigation involving the approval of the original environmental impact reports and related permits for the Landmark Village and Mission Village projects at Valencia, in July 2017, the Los Angeles County Board of Supervisors certified the final additional environmental analyses required as a result of a prior California Supreme Court decision regarding the original greenhouse gas analysis related to the projects and reapproved the Landmark Village and Mission Village projects and related permits. In August 2017, two petitioners, Santa Clarita Organization for Planning and the Environment and Friends of the Santa Clara River (collectively, “Non-Settling Petitioners”), who did not participate in a settlement of prior litigation involving the Company and certain other petitioners, filed a new petition for writ of mandate in the Los Angeles Superior Court. The petition challenged Los Angeles County’s July 2017 approvals of the Mission Village and Landmark Village environmental analyses and the two projects based on claims arising under the California Environmental Quality Act and the California Water Code. The Superior Court held a hearing on the merits of the petition in September 2018. In December 2018, the Superior Court issued its written decision denying the Non-Settling Petitioners’ petition for writ of mandate. Thereafter, in January 2019, the Superior Court entered judgment on the petition for writ of mandate in favor of Los Angeles County and the Company. In March 2019, the Non-Settling Petitioners filed an appeal of the Superior Court’s ruling. In April 2020, the Court of Appeal issued a ruling affirming the Superior Court’s judgment in favor of the Company and Los Angeles County. In July 2020, the California Supreme Court issued an order denying the Non-Settling Petitioners’ petition to review the Court of Appeal’s decision. The judgment in favor of Los Angeles County and the Company is now final with no further right to appeal.
Hunters Point Litigation
In May 2018, residents of the Bayview Hunters Point neighborhood in San Francisco filed a putative class action in San Francisco Superior Court naming Tetra Tech, Inc. and Tetra Tech EC, Inc., an independent contractor hired by the U.S. Navy to conduct testing and remediation of toxic radiological waste at The San Francisco Shipyard (“Tetra Tech”), Lennar and the Company as defendants. The plaintiffs allege that, among other things, Tetra Tech fraudulently misrepresented its test results and remediation efforts. The plaintiffs are seeking damages against Tetra Tech and have requested an injunction to prevent the Company and Lennar from undertaking any development activities at The San Francisco Shipyard.
Since July 2018, a number of lawsuits have been filed in San Francisco Superior Court on behalf of homeowners in The San Francisco Shipyard, which name Tetra Tech, Lennar, the Company and the Company’s CEO, among others, as defendants. The plaintiffs allege that environmental contamination issues at The San Francisco Shipyard were not properly disclosed to them before they purchased their homes. They also allege that Tetra Tech and other defendants (not including the Company) have created a nuisance at The San Francisco Shipyard under California law. They seek damages as well as certain declaratory relief.
All of these cases have been removed to the U.S. District Court for the Northern District of California. The Company believes that it has meritorious defenses to the allegations in all of these cases and may have insurance and indemnification rights against third parties, including related parties, with respect to these claims. Given the preliminary nature of these claims, the Company cannot predict the outcome of these matters.
Other
Other than the actions outlined above, the Company is also a party to various other claims, legal actions, and complaints arising in the ordinary course of business, the disposition of which, in the Company’s opinion, will not have a material adverse effect on the Company’s consolidated financial statements.
As a significant land owner and developer of unimproved land it is possible that environmental contamination conditions could exist that would require the Company to take corrective action. In the opinion of the Company, such corrective actions, if any, would not have a material adverse effect on the Company’s consolidated financial statements.
80
Table of Contents
14. SUPPLEMENTAL CASH FLOW INFORMATION
Supplemental cash flow information for the years ended December 31, 2020, 2019 and 2018 is as follows (in thousands):
2020 2019 2018
SUPPLEMENTAL CASH FLOW INFORMATION:
Cash paid for interest, all of which was capitalized to inventories $ 53,325 $ 57,654 $ 43,892
NONCASH INVESTING AND FINANCING ACTIVITIES:
Liabilities assumed by buyer in connection with sale of golf course operating property
$ — $ — $ 7,795
Class A common shares issued for redemption of noncontrolling interests
$ — $ 458 $ 30,088
Purchase of properties and equipment in accounts payable and other liabilities
$ 103 $ 381 $ —
Recognition of TRA liability $ 615 $ 3,124 $ 18,963
Supplemental cash flow information related to leases for the year ended December 31, 2020 and 2019 is as follows (in thousands):
2020 2019
Cash paid for amounts included in the measurement of operating lease liabilities $ 4,831 $ 6,306
The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows for the years ended December 31, 2020, 2019 and 2018 (in thousands):
2020 2019 2018
Cash and cash equivalents
$ 298,144 $ 346,833 $ 495,694
Restricted cash and certificates of deposit 1,330 1,741 1,403
Total cash, cash equivalents, and restricted cash shown in the consolidated statements of cash flows $ 299,474 $ 348,574 $ 497,097
Amounts included in restricted cash and certificates of deposit represent amounts held as collateral on open letters of credit related to development obligations or because of other contractual obligations of the Company that require the restriction.
81
Table of Contents
15. SEGMENT REPORTING
The Company’s reportable segments consist of:
• Valencia (formerly Newhall)—includes the community of Valencia (formerly known as Newhall Ranch) being developed in northern Los Angeles County, California. The Valencia segment derives revenues from the sale of residential and commercial land sites to homebuilders, commercial developers and commercial buyers. The Company’s investment in the Valencia Landbank Venture is also reported in the Valencia segment.
• San Francisco—includes the Candlestick and The San Francisco Shipyard communities located on bayfront property in the City of San Francisco, California. The San Francisco segment derives revenues from the sale of residential and commercial land sites to homebuilders, commercial developers and commercial buyers.
• Great Park—includes Great Park Neighborhoods being developed adjacent to and around the Orange County Great Park, a metropolitan park under construction in Orange County, California. This segment also includes management services provided by the Management Company to the Great Park Venture, the owner of the Great Park Neighborhoods. As of December 31, 2020, the Company had a 37.5 % Percentage Interest in the Great Park Venture and accounted for the investment under the equity method. The reported segment information for the Great Park segment includes the results of 100% of the Great Park Venture at the historical basis of the venture, which did not apply push down accounting at acquisition date. The Great Park segment derives revenues from the sale of residential and commercial land sites to homebuilders, commercial developers and commercial buyers, and management services provided by the Company to the Great Park Venture.
• Commercial—includes Five Point Gateway Campus, an office and research and development campus within the Great Park Neighborhoods, consisting of four buildings and surrounding land that the Gateway Commercial Venture acquired in 2017. In 2020, the Gateway Commercial Venture sold three of the buildings and approximately 11 acres of land within the campus. The Company and a subsidiary of Lennar lease portions of the fourth building that remains under the ownership of the Gateway Commercial Venture. The Gateway Commercial Venture also owns approximately 50 acres of commercial land with additional development rights at the campus. This segment also includes property management services provided by the Management Company to the Gateway Commercial Venture. As of December 31, 2020, the Company had a 75 % interest in the Gateway Commercial Venture and accounted for the investment under the equity method. The reported segment information for the Commercial segment includes the results of 100% of the Gateway Commercial Venture.
82
Table of Contents
Segment operating results and reconciliations to the Company’s consolidated balances are as follows:
For the year ended December 31, 2020
(in thousands)
Valencia San Francisco Great Park Commercial Total reportable segments Removal of Great Park Venture (1) Removal of Gateway Commercial Venture (1) Add investment in Great Park Venture Add investment in Gateway Commercial Venture Other eliminations (2) Corporate and unallocated (3) Total Consolidated
Revenues $ 124,892 $ 1,430 $ 51,727 $ 24,638 $ 202,687 $ ( 24,827 ) $ ( 24,241 ) $ — $ — $ — $ — $ 153,619
Depreciation and amortization 123 247 8,603 9,412 18,385 — ( 9,412 ) — — — 915 9,888
Interest income 23 — 1,272 — 1,295 ( 1,272 ) — — — — 1,346 1,369
Interest expense — — — 8,857 8,857 — ( 8,857 ) — — — — —
Segment profit (loss)/net profit (loss) 21,193 ( 10,355 ) ( 22,504 ) 112,242 100,576 29,406 ( 111,845 ) ( 39,951 ) 83,884 — ( 60,976 ) 1,094
Other significant items:
Segment assets 814,913 1,231,586 1,236,217 104,722 3,387,438 ( 1,069,426 ) ( 104,722 ) 391,465 48,788 ( 22,121 ) 330,563 2,961,985
Inventory assets and real estate related assets, net 767,322 1,223,537 916,127 90,276 2,997,262 ( 916,127 ) ( 90,276 ) — — — — 1,990,859
Expenditures for long-lived assets (4) 149,789 37,406 60,529 1,139 248,863 ( 60,529 ) ( 1,139 ) — — — 1,629 188,824
For the year ended December 31, 2019
(in thousands)
Valencia San Francisco Great Park Commercial Total reportable segments Removal of Great Park Venture (1) Removal of Gateway Commercial Venture (1) Add investment in Great Park Venture Add investment in Gateway Commercial Venture Other eliminations (2) Corporate and unallocated (3) Total Consolidated
Revenues $ 143,190 $ 3,995 $ 307,843 $ 34,479 $ 489,507 $ ( 270,970 ) $ ( 34,157 ) $ — $ — $ — $ — $ 184,380
Depreciation and amortization 286 215 15,567 15,100 31,168 — ( 15,100 ) — — — 740 16,808
Interest income 1 — 3,489 — 3,490 ( 3,489 ) — — — — 7,843 7,844
Interest expense — — — 16,892 16,892 — ( 16,892 ) — — — — —
Segment profit (loss)/net profit (loss) 25,780 49,890 44,369 ( 4,818 ) 115,221 ( 34,886 ) 5,140 6,182 ( 3,855 ) — ( 65,534 ) 22,268
Other significant items:
Segment assets 748,082 1,197,081 1,356,417 473,409 3,774,989 ( 1,196,258 ) ( 473,398 ) 431,835 101,404 ( 8,310 ) 374,438 3,004,700
Inventory assets and real estate related assets, net 703,587 1,186,174 870,861 451,988 3,212,610 ( 870,861 ) ( 451,988 ) — — — — 1,889,761
Expenditures for long-lived assets (4) 241,410 49,421 ( 9,487 ) 2,924 284,268 9,487 ( 2,924 ) — — — 1,808 292,639
For the year ended December 31, 2018
(in thousands)
Valencia San Francisco Great Park Commercial Total reportable segments Removal of Great Park Venture (1) Removal of Gateway Commercial Venture (1) Add investment in Great Park Venture Add investment in Gateway Commercial Venture Other eliminations (2) Corporate and unallocated (3) Total Consolidated
Revenues $ 6,401 $ 6,010 $ 210,779 $ 28,069 $ 251,259 $ ( 175,689 ) $ ( 26,580 ) $ — $ — $ — $ — $ 48,990
Depreciation and amortization 271 287 12,456 11,730 24,744 — ( 11,730 ) — — — 210 13,224
Interest income 1 — 2,815 — 2,816 ( 2,815 ) — — — — 11,766 11,767
Interest expense — — — 11,563 11,563 — ( 11,563 ) — — — — —
Segment profit (loss)/net profit (loss) ( 6,802 ) ( 18,060 ) 15,211 ( 187 ) ( 9,838 ) ( 3,068 ) 1,676 ( 906 ) ( 1,257 ) — ( 54,552 ) ( 67,945 )
Other significant items:
Segment assets 596,222 1,151,372 1,303,362 479,662 3,530,618 ( 1,154,216 ) ( 478,956 ) 425,653 107,246 ( 730 ) 494,277 2,923,892
Inventory assets 559,126 1,136,958 1,059,717 464,123 3,219,924 ( 1,059,717 ) ( 464,123 ) — — — — 1,696,084
Expenditures for long-lived assets (4) 198,008 73,177 109,292 27,030 407,507 ( 109,292 ) ( 27,030 ) — — — 2,354 273,539
83
Table of Contents
(1) Represents the removal of the Great Park Venture’s and Gateway Commercial Venture’s operating results and balances that are included in the Great Park segment and Commercial segment operating results and balances, respectively, but are not included in the Company’s consolidated results and balances.
(2) Represents intersegment balances that eliminate in consolidation.
(3) Corporate and unallocated activity is primarily comprised of corporate general, and administrative expenses and income taxes. Corporate and unallocated assets consist of cash and cash equivalents, receivables, ROU assets, prepaid expenses and deferred financing costs.
(4) Expenditures for long-lived assets are net of inventory cost reimbursements and include noncash project accruals and capitalized interest. For the year ended December 31, 2020 and 2019, Great Park Venture’s net expenditures include $ 9.3 million and $ 127.0 million, respectively, in inventory cost reimbursements received.
The Valencia Landbank Venture represented one of the Company’s major customers during the year ended December 31, 2020, accounting for approximately $ 53.2 million, or 35 %, of total consolidated revenues. A third party home builder represented another major customer of the Company during the year ended December 31, 2020, accounting for approximately $ 59.1 million, or 38 %, of total consolidated revenues. Revenues generated from both customers were from the sale of homesites in Valencia. An unaffiliated land banking entity that acquired homesites in Valencia in 2019 represented one of the Company’s major customers during the year ended December 31, 2019 and accounted for approximately $ 139.9 million, or 76 %, of total consolidated revenues. A related party of the Company retained the option to acquire these homesites in the future from the unaffiliated land banking entity. The Great Park Venture represented another of the Company’s major customers for the years ended December 31, 2020, 2019 and 2018, and accounted for approximately $ 26.9 million, or 18 %, $ 36.9 million, or 20 %, and $ 35.1 million, or 72 %, of total consolidated revenues, respectively. These revenues represented management services revenues and were reported in the Great Park segment.
84
Table of Contents
16. SHARE-BASED COMPENSATION
The Company has an incentive award plan that provides for the grant of share options, restricted shares, restricted share units, performance awards (which include, but are not limited to, cash bonuses), distribution equivalent awards, deferred share awards, share payment awards, share appreciation rights, other incentive awards (which include, but are not limited to, LTIP Unit awards (as defined in the incentive award plan) and performance share awards. Employees and consultants of the Company and its subsidiaries and affiliates, as well as non-employee members of the Company’s Board of Directors, are eligible to receive awards under the incentive award plan. The incentive award plan authorizes the issuance of up to 11,710,148 Class A common shares of the Holding Company. As of December 31, 2020, there were 4,689,214 remaining Class A common shares available for future issuance under the incentive award plan.
Under the incentive award plan, the Company has granted restricted share units (“RSUs”) and restricted share awards either fully vested, with service conditions or with service and market performance conditions based on the market price of the Company’s Class A common shares. Awards with a service condition generally vest over a three -year period or in the case of non-employee directors over one year. Awards with a service and market performance condition generally vest at the end of a three -year period. Restricted share awards entitle the holders to non-forfeitable distributions and to vote the underlying Class A common share during the restricted period.
The Company estimates the fair value of restricted share awards with a service condition based on the closing market price of the Company’s Class A common shares on the award’s grant date. Prior to the Company’s shares being publicly traded, the Company measured the fair value of RSUs and restricted share awards based on the estimated fair value of the Company’s underlying Class A common shares determined using a discounted cash flow analysis. The inputs utilized in the Company’s estimate were selected by the Company based on information available to the Company, including relevant information obtained after the measurement date, as to the assumptions that market participants would make at the measurement date. The grant date fair value of awards with a market condition are determined using a Monte-Carlo approach.
During the years ended December 31, 2020, 2019 and 2018, the Company reacquired vested RSUs and restricted share awards from employees for $ 5.5 million, $ 4.1 million and $ 5.1 million, respectively, for the purpose of settling tax withholding obligations. The reacquisition cost is based on the fair value of the Company’s Class A common shares on the date the tax obligation is incurred.
The following table summarizes share-based equity compensation activity for the years ended December 31, 2020, 2019 and 2018:
Share-Based Awards
(in thousands) Weighted-
Average Grant
Date Fair Value
Nonvested at January 1, 2018 1,085 $ 18.57
Granted
1,724 $ 14.81
Forfeited
( 105 ) $ 14.83
Vested
( 811 ) $ 18.76
Nonvested at December 31, 2018 1,893 $ 15.27
Granted
1,899 $ 5.09
Forfeited
( 4 ) $ 14.83
Vested
( 777 ) $ 14.62
Nonvested at December 31, 2019 3,011 $ 9.02
Granted
677 $ 8.09
Forfeited
( 313 ) $ 6.93
Vested
( 1,100 ) $ 12.51
Nonvested at December 31, 2020 2,275 $ 7.35
85
Table of Contents
Share-based compensation expense was $ 11.6 million, $ 13.6 million and $ 11.4 million for the years ended December 31, 2020, 2019 and 2018, respectively. Share-based compensation expense is included in selling, general, and administrative expenses in the accompanying consolidated statements of operations. Approximately $ 5.9 million of total unrecognized compensation cost related to non-vested awards is expected to be recognized over a weighted-average period of 1.1 years from December 31, 2020. The estimated fair value at vesting of share-based awards that vested during the years ended December 31, 2020, 2019 and 2018 was $ 8.7 million, $ 5.9 million, and $ 11.8 million, respectively.
17. EMPLOYEE BENEFIT PLANS
Retirement Plan —The Newhall Land and Farming Company Retirement Plan (the “Retirement Plan”) is a defined benefit plan that is funded by the Company and qualified under the Employee Retirement Income Security Act. The Retirement Plan was frozen in 2004.
The Retirement Plan’s funded status and amounts recognized in the Company’s consolidated financial statements for the Retirement Plan as of and for the years ended December 31, 2020 and 2019 are as follows (in thousands):
2020 2019
Change in benefit obligation:
Projected benefit obligation—beginning of year $ 22,017 $ 20,324
Interest cost 656 828
Benefits paid ( 2,089 ) ( 789 )
Actuarial loss 1,788 1,654
Projected benefit obligation—end of year $ 22,372 $ 22,017
Change in plan assets:
Fair value of plan assets—beginning of year $ 19,683 $ 16,895
Actual gain on plan assets 2,565 3,577
Employer contributions 347 —
Benefits paid ( 2,088 ) ( 789 )
Fair value of plan assets—end of year $ 20,507 $ 19,683
Funded status $ ( 1,865 ) $ ( 2,334 )
Amounts recognized in the consolidated balance sheet—liability $ ( 1,865 ) $ ( 2,334 )
Amounts recognized in accumulated other comprehensive loss—net actuarial loss $ ( 4,602 ) $ ( 4,367 )
The accumulated benefit obligation for the Retirement Plan was $ 22.4 million and $ 22.0 million at December 31, 2020 and 2019, respectively.
86
Table of Contents
The components of net periodic benefit and other amounts recognized in accumulated other comprehensive loss for the years ended December 31, 2020, 2019 and 2018, are as follows (in thousands):
2020 2019 2018
Net periodic benefit:
Interest cost $ 656 $ 828 $ 749
Expected return on plan assets ( 1,109 ) ( 1,006 ) ( 1,146 )
Amortization of net actuarial loss 97 143 90
Net periodic benefit ( 356 ) ( 35 ) ( 307 )
Adjustment to accumulated other comprehensive loss:
Net actuarial loss (gain) 332 ( 917 ) 1,252
Amortization of net actuarial loss ( 97 ) ( 143 ) ( 90 )
Total adjustment to accumulated other comprehensive loss 235 ( 1,060 ) 1,162
Total recognized in net periodic benefit and accumulated other comprehensive loss
$ ( 121 ) $ ( 1,095 ) $ 855
The weighted-average assumptions used to determine benefit obligations as of December 31, 2020 and 2019 were as follows:
2020 2019
Discount rate 2.35 % 3.15 %
Rate of compensation increase N/A N/A
The weighted-average assumptions used to determine net periodic expense for the years ended December 31, 2020, 2019 and 2018, were as follows:
2020 2019 2018
Discount rate 3.15 % 4.20 % 3.55 %
Rate of compensation increase N/A N/A N/A
Expected long-term return on plan assets 5.96 % 6.17 % 6.23 %
To develop the long-term rate of return on assets assumption, the Company considered the current level of expected return on risk-free investments (primarily U.S. government bonds), the historical level of the risk premium associated with the other asset classes in which the portfolio is invested, and the expectations for future returns of each asset class.
Plan Assets —The Company’s investment policy and strategy for the Retirement Plan is to ensure the appropriate level of diversification and risk. The asset allocation targets were approximately 55 % in equity investments (Standard & Poor’s Large Cap Index Funds, Small Cap Equity, Mid Cap Equity, and International Equity) and approximately 45 % in fixed-income investments (U.S. bond funds and domestic fixed income). In accordance with the policy, the Retirement Plan assets are monitored and the investments may be rebalanced quarterly. The Retirement Plan’s assets consist of pooled or collective investment funds that have more than one investor. The Retirement Plan estimates the fair value of its interest in such funds at a net asset value (“NAV”) per unit reported by the trustee. The NAV per unit is the result of accumulated values of the underlying investments held by the fund, which are valued daily. NAV is utilized by the Company to determine fair value of the plan assets as a practical expedient as of the consolidated balance sheet date. Plan assets for which fair value is measured using NAV shall not be categorized within the fair value hierarchy. The Retirement Plan’s assets may be redeemed at the NAV per unit with no restrictions.
87
Table of Contents
The Retirement Plan’s assets at fair value as of December 31, 2020 and 2019, are as follows (in thousands):
Asset Category 2020 2019
Pooled and/or collective funds:
Equity funds:
Large cap
$ 5,767 $ 7,259
Mid cap
2,555 1,400
Small cap
1,080 1,963
International
2,152 1,960
Fixed-income funds—U.S. bonds and short term
8,953 7,101
Total $ 20,507 $ 19,683
The Company’s funding policy is to contribute amounts sufficient to meet minimum requirements but not more than the maximum tax-deductible amount. The Company does not expect to have a minimum required contribution in 2021 and expects future benefit payments to be paid as follows (in thousands):
2021 $ 1,029
2022 1,774
2023 1,490
2024 2,808
2025 2,027
2026-2030 8,388
$ 17,516
Employee Savings Plan —The Company has an employee savings plan under Section 401(k) of the Internal Revenue Code, which is available to all eligible associates. Certain associate contributions may be supplemented by the Company. The Company’s contributions were $ 0.7 million, $ 0.7 million and $ 0.6 million for the years ended December 31, 2020, 2019 and 2018, respectively.
18. INCOME TAXES
The Company accounts for income taxes in accordance with ASC 740, which requires an asset and liability approach for measuring deferred taxes based on temporary differences between the financial statements and tax bases of assets and liabilities existing at each balance sheet date using enacted tax rates for the years in which taxes are expected to be paid or recovered.
Upon formation, the Holding Company elected to be treated as a corporation for U.S. federal, state, and local tax purposes. All operations are carried on through the Holding Company’s subsidiaries, the majority of which are pass-through entities that are generally not subject to federal or state income taxation, as all of the taxable income, gains, losses, deductions, and credits are passed through to the partners. The Holding Company is responsible for income taxes on its allocable share of the Operating Company’s income or gain.
88
Table of Contents
The expense for income taxes for the years ended December 31, 2020, 2019 and 2018 was as follows (in thousands):
2020 2019 2018
Current income tax expense:
Federal
$ ( 24 ) $ — $ —
State
( 770 ) — —
Total current income tax (expense) ( 794 ) — —
Deferred income tax benefit (expense):
Federal
$ ( 379 ) $ ( 3,750 ) $ 5,066
State
530 ( 1,732 ) 2,340
Total deferred income tax benefit (expense) 151 ( 5,482 ) 7,406
(Increase) decrease in valuation allowance ( 1,101 ) 3,062 ( 16,585 )
Expiration of unused loss carryforwards — ( 25 ) ( 4 )
Expense for income taxes $ ( 1,744 ) $ ( 2,445 ) $ ( 9,183 )
Limitations on the utilization of net operating losses included in The Tax Cuts and Jobs Act of 2017 (the “Tax Act”) caused the Holding Company to increase its deferred tax liability, net of valuation allowance, giving rise to a $ 1.0 million, $ 2.4 million and $ 9.2 million federal tax provision, respectively, for the years ended December 31, 2020, 2019 and 2018 and a state tax provision of $ 0.8 million for the year ended December 31, 2020. The 2020 current state tax provision is a result of California Assembly Bill 85 (“AB-85”), which suspends the use of net operating losses (“NOLs”) in tax years 2020 through 2022.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of the assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The tax effects of significant temporary differences are as follows (in thousands):
2020 2019
Deferred tax assets
Net operating loss carryforward $ 117,968 $ 115,636
Tax receivable agreement 48,481 48,309
Other 1,715 1,258
Valuation allowance ( 18,160 ) ( 20,107 )
Total deferred tax assets 150,004 145,096
Deferred tax liabilities-investments in subsidiaries ( 162,582 ) ( 156,724 )
Deferred tax liability, net $ ( 12,578 ) $ ( 11,628 )
A reduction of the carrying amounts of deferred tax assets by a valuation allowance is required, if based on the available evidence; it is more likely than not that such assets will not be realized. In the continual assessment of the requirement for a valuation allowance, appropriate consideration is given to all positive and negative evidence related to the realization of the deferred tax assets. This assessment considers, among other matters, the nature, frequency, and severity of current and cumulative losses; forecasts of future profitability; the duration of statutory carryforward periods; the Holding Company’s experience with loss carryforwards not expiring unused; and tax-planning alternatives. The amount of the valuation allowance recorded against the deferred tax asset could be adjusted if there are changes to the positive and negative factors discussed above.
89
Table of Contents
During the year ended December 31, 2018, the valuation allowance increased by $ 16.6 million as a result of operating losses. Also during 2018, the valuation allowance decreased by $ 1.3 million as a result of deferred taxes established through adjustments to contributed capital principally associated with increases in the payable pursuant to the tax receivable agreement. The net increase in the valuation allowance for the year ended December 31, 2018 was $ 15.3 million. During the year ended December 31, 2019 and 2020, the valuation allowance decreased by $ 3.1 million and $ 1.9 million, respectively, primarily due to operating income in both years.
With the enactment of the Tax Act, the corporate federal income tax rate dropped from 35% to a flat 21% rate effective January 1, 2018. The SEC staff issued the Staff Accounting Bulletin 118 (“SAB 118”), which provides guidance on accounting for the tax effects of the Tax Act and provides a measurement period that should not extend beyond one year from the Tax Act enactment date for companies to complete the accounting under ASC 740. In accordance with SAB 118, a company must reflect the income tax effects of those aspects of the Tax Act for which the accounting under ASC 740 is complete. To the extent that a company’s accounting for certain income tax effects of the Tax Act is incomplete but is able to determine a reasonable estimate, it must record a provisional estimate in the financial statements. If a company cannot determine a provisional estimate to be included in the financial statements, it should continue to apply ASC 740 on the basis of the provisions of the tax laws that were in effect immediately before the enactment of the Tax Act.
We applied the guidance in SAB 118 when accounting for the enactment-date effects of the Tax Act in 2017 and throughout 2018. As of December 31, 2017, we had completed the majority of our accounting for the tax effects of the Tax Act. As a result of the rate change, the Company was required to revalue its deferred tax asset at December 31, 2017 and recorded a provisional adjustment to reduce its value by $ 5.3 million, which is included in the tax provision for 2017. Due to the Company’s valuation allowance, the $ 5.3 million was offset with a valuation allowance. As of December 31, 2018, we completed our accounting for all of the enactment-date income tax effects of the Tax Act. As part of our final analysis of the Tax Act, we recognized an adjustment of $ 9.2 million to the provisional amounts recorded at December 31, 2017 and included this adjustment as a component of income tax expense from continuing operations for the year ended December 31, 2018. The change related to adjustments to the Company’s valuation allowance as a result of the limitation for post-2017 net operating losses to offset only 80% of tax income. The change to the net operating loss utilization limitation requires additional valuation allowance to account for the limitation.
At December 31, 2020, the Holding Company had federal tax effected NOL carryforwards totaling $ 90.0 million, and state tax effected NOL carryforwards, net of federal income tax benefit, totaling $ 28.0 million. Federal NOLs incurred prior to 2018 and California NOLs may be carried forward up to 21 years to offset future taxable income and begin to expire in 2030. The additional year to utilize California NOLs is a result of bill AB-85, which suspended (and extended the carry forward period of) NOLs for tax years 2020 through 2022. Federal NOLs incurred in 2018 and forward do not expire.
The Internal Revenue Code generally limits the availability of NOLs if an ownership change occurs within any three-year period under Section 382. If the Holding Company were to experience an ownership change of more than 50%, the use of all NOLs (and potentially other built-in losses) would generally be subject to a limitation equal to the value of the Holding Company’s equity before the ownership change, multiplied by the long-term tax-exempt rate. The Holding Company estimates that after giving effect to various transactions by members who hold a 5% or greater interest in the Holding Company, it has not experienced an ownership change as computed in accordance with Section 382. In the event of an ownership change, the Holding Company’s use of the NOLs may be limited and not fully available for realization.
With regard to the TRA (see Note 11), the Holding Company has established a liability for the payments considered probable and estimable that would be required under the TRA based upon, among other things, the book value of its assets. This liability is not currently recognized for tax purposes and will give rise to tax deductions as payments are made. Accordingly, a deferred tax asset has been reflected for the net effect of this temporary difference.
90
Table of Contents
A reconciliation of the statutory rate and the effective tax rate for 2020, 2019 and 2018 is as follows:
2020 2019 2018
Statutory rate 21.00 % 21.00 % 21.00 %
State income taxes-net of federal income tax benefit 6.98 6.98 6.98
Statutory federal tax rate change — — —
Noncontrolling interests ( 15.00 ) ( 14.98 ) ( 15.83 )
Executive compensation limitation and other permanent items 5.94 8.34 0.06
Valuation allowance related to the Tax Act — — ( 15.63 )
Deferred tax asset valuation allowance 42.54 ( 11.54 ) ( 12.20 )
Expiration of unused loss carryforwards — 0.09 ( 0.01 )
Effective rate 61.46 % 9.89 % ( 15.63 ) %
At December 31, 2020 and 2019, the Holding Company did not have any gross unrecognized tax benefits, and did not require an accrual for interest or penalties.
For the year ended December 31, 2020, the Company recorded income tax expense of $ 1.7 million on a pre-tax income of $ 2.8 million. For the year ended December 31, 2019, the Company recorded tax expense of $ 2.4 million on a pre-tax income of $ 24.7 million. For the year ended December 31, 2018, the Company recorded tax expense of $ 9.2 million on a pre-tax loss of 58.8 million. The effective tax rates for the years ended December 31, 2020, 2019 and 2018, differ from the 21% federal statutory and applicable state statutory tax rates primarily due to the Company’s valuation allowance and to the pre-tax portion of income and losses that are passed through to the other partners of the Operating Company and the San Francisco Venture and from the change in the statutory federal tax rate in 2017.
The Holding Company files income tax returns in the U.S. federal jurisdiction and in the state of California. As a result of tax net operating losses incurred by the Holding Company for the years ended December 31, 2009 through December 31, 2017, the Holding Company is subject to U.S. federal, state, and local examinations by tax authorities for the years beginning 2009 through 2019. The Company is not currently under examination by any tax authority. The Company classifies any interest and penalties related to income taxes assessed by jurisdiction as part of income tax expense. The Company has concluded that there were no significant uncertain tax positions requiring recognition in its financial statements, nor has the Company been assessed interest or penalties by any major tax jurisdictions related to any open tax periods.
19. FINANCIAL INSTRUMENTS AND FAIR VALUE MEASUREMENTS AND DISCLOSURES
At each reporting period, the Company evaluates the fair value of its financial instruments compared to carrying values. Other than the Company’s notes payable, net, the carrying amount of the Company’s financial instruments, which includes cash and cash equivalents, restricted cash and certificates of deposit, certain related party assets and liabilities, and accounts payable and other liabilities, approximated the Company’s estimates of fair value at both December 31, 2020 and 2019.
The fair value of the Company’s notes payable, net, are estimated based on quoted market prices or discounting the expected cash flows based on rates available to the Company (level 2). At December 31, 2020, the estimated fair value of notes payable, net was $ 663.9 million compared to a carrying value of $ 617.6 million. At December 31, 2019, the estimated fair value of notes payable, net was $ 631.1 million compared to a carrying value of $ 616.0 million. During the years ended December 31, 2020, 2019 and 2018, the Company had no assets that were measured at fair value on a nonrecurring basis, other than a valuation adjustment to the Company's investment in the Great Park Venture during 2020 (see Note 4).
91
Table of Contents
20. EARNINGS PER SHARE
The Company uses the two-class method in its computation of earnings per share. The Company’s Class A common shares and the Class B common shares are entitled to receive distributions at different rates, with each Class B common share receiving 0.03 % of the distributions paid on each Class A common share. Under the two-class method, the Company’s net income available to common shareholders is allocated between the two classes of common shares on a fully-distributed basis and reflects residual net income after amounts attributed to noncontrolling interests. In the event of a net loss, the Company determined that both classes share in the Company’s losses, and they share in the losses using the same mechanism as the distributions. The Company also has restricted share awards and performance restricted share awards (see Note 16) that have a right to non-forfeitable dividends while unvested and are contemplated as participating when the Company is in a net income position. These awards participate in distributions on a basis equivalent to other Class A common shares but do not participate in losses.
No distributions to common shares were declared for the years ended December 31, 2020, 2019 and 2018.
Diluted income (loss) per share calculations for both Class A common shares and Class B common shares contemplate adjustments to the numerator and the denominator under the if-converted method for Class B common shares, the exchangeable Class A units of the San Francisco Venture and the exchangeable Class A Common Units of the Operating Company. The Company uses the treasury stock method or the two-class method when evaluating dilution for RSUs, restricted shares, and performance restricted shares. The more dilutive of the two methods is included in the calculation for diluted income (loss) per share.
92
Table of Contents
The following table summarizes the basic and diluted earnings per share calculations for the years ended December 31, 2020, 2019 and 2018 (in thousands, except shares and per share amounts):
2020 2019 2018
Numerator:
Net (loss) income attributable to the Company $ ( 428 ) $ 9,033 $ ( 34,714 )
Adjustments to net (loss) income 20 50 221
Net (loss) income attributable to common shareholders $ ( 408 ) $ 9,083 $ ( 34,493 )
Numerator — basic common shares:
Net (loss) income attributable to common shareholders $ ( 408 ) $ 9,083 $ ( 34,493 )
Less: net income allocated to participating securities
$ — $ ( 390 ) $ —
Allocation of net (loss) income to common shareholders $ ( 408 ) $ 8,693 $ ( 34,493 )
Numerator for basic net (loss) income available to Class A Common Shareholders $ ( 408 ) $ 8,690 $ ( 34,480 )
Numerator for basic net (loss) income available to Class B Common Shareholders $ — $ 3 $ ( 13 )
Numerator — diluted common shares:
Net (loss) income attributable to common shareholders $ ( 408 ) $ 9,083 $ ( 34,493 )
Reallocation of (loss) income upon assumed exchange of dilutive potential securities $ ( 16 ) $ 9,501 $ —
Less: net income allocated to participating securities $ — $ ( 372 ) $ —
Allocation of net (loss) income to common shareholders $ ( 424 ) $ 18,212 $ ( 34,493 )
Numerator for diluted net (loss) income available to Class A Common Shareholders $ ( 424 ) $ 18,209 $ ( 34,480 )
Numerator for diluted net (loss) income available to Class B Common Shareholders $ — $ 3 $ ( 13 )
Denominator:
Basic weighted average Class A common shares outstanding
66,722,187 66,261,968 65,002,387
Diluted weighted average Class A common shares outstanding
69,000,096 145,491,898 65,002,387
Basic and diluted weighted average Class B common shares outstanding
79,233,544 79,221,176 79,859,730
Basic (loss) earnings per share:
Class A common shares
$ ( 0.01 ) $ 0.13 $ ( 0.53 )
Class B common shares
$ ( 0.00 ) $ 0.00 $ ( 0.00 )
Diluted (loss) earnings per share:
Class A common shares
$ ( 0.01 ) $ 0.13 $ ( 0.53 )
Class B common shares
$ ( 0.00 ) $ 0.00 $ ( 0.00 )
Anti-dilutive potential RSUs
— — 72,579
Anti-dilutive potential Performance RSUs
338,813 388,155 —
Anti-dilutive potential Restricted Shares (weighted average)
1,690,773 — 1,817,020
Anti-dilutive potential Performance Restricted Shares (weighted average)
695,154 — —
Anti-dilutive potential Class A common shares (weighted average)
76,120,180 — 79,883,687
93
Table of Contents
21. ACCUMULATED OTHER COMPREHENSIVE LOSS
Accumulated other comprehensive loss attributable to the Company consists of unamortized net actuarial losses for the Retirement Plan that totaled $ 2.8 million and $ 2.7 million at December 31, 2020 and 2019, net of tax benefits of $ 0.7 million and $ 0.8 million, respectively. At December 31, 2020 and 2019, the Company held a full valuation allowance related to the accumulated tax benefits, respectively. Accumulated other comprehensive loss of $ 1.8 million and $ 1.6 million is included in noncontrolling interests at December 31, 2020 and 2019, respectively. Net actuarial gains or losses are re-determined annually or upon remeasurement events and principally arise from changes in the rate used to discount benefit obligations and differences between expected and actual returns on plan assets. Reclassifications from accumulated other comprehensive loss to net loss related to amortization of net actuarial losses were approximately $ 61,000 , $ 89,000 and $ 55,000 , net of taxes, and are included in miscellaneous other income on the accompanying consolidated statements of operations for the years ended December 31, 2020, 2019 and 2018, respectively.
94
Table of Contents
ITEM 9. Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
None.
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.