Fourth Quarter 2021 Highlights

In Valencia, closed the sale of 643 homesites for an aggregate purchase price of $167.3 million.
Builder sales of 147 homes in Valencia.
Builder sales of 64 homes in Great Park Neighborhoods (including 3 homes under a fee build arrangement).
Consolidated revenues of $182.2 million; consolidated net income of $47.5 million.

2021 Highlights

Great Park Venture closed the sale of 887 homesites and 16 homes for an aggregate purchase price of $419.5 million.
Great Park Venture distributions and incentive compensation payments to the Company totaled $98.3 million.
Builder sales of 655 homes in Great Park Neighborhoods (including 37 homes under a fee build arrangement), representing an 11% increase compared to 2020.
Valencia homesite closings totaled 643 for an aggregate purchase price of $167.3 million, bringing the total homesites sold and closed to 1,866 since sales commenced in December 2019.
Builder sales of 346 homes in Valencia since sales commenced in May 2021.
Extended the maturity date of the Company's $125 million unsecured revolving line of credit to April 2024.
Consolidated revenues of $224.4 million; consolidated net income of $13.3 million.
Debt to total capitalization ratio of 24.7% and liquidity of $390.1 million as of December 31, 2021.

Five Point Holdings, LLC ("Five Point" or the "Company") (NYSE:FPH), an owner and developer of large mixed-use planned communities in California, today reported its fourth quarter and year-end 2021 results.

Dan Hedigan, Chief Executive Officer, said, "I could not be more excited about leading the Five Point team. The Company's well-located and irreplaceable assets provide a solid foundation upon which we can drive shareholder value. My immediate priority is to focus on revenue enhancement, cost management and process refinement. While local market conditions remain favorable for Five Point and its homebuilding partners, macro-economic issues related to geopolitical events, rising inflation and higher interest rates are being closely monitored. By focusing on the things we can control, such as maintaining a strong balance sheet, optimizing our cost structure and implementing operational efficiencies, we will have the flexibility to react to changing market conditions while driving shareholder value."

Consolidated Results

Liquidity and Capital Resources

As of December 31, 2021, total liquidity of $390.1 million was comprised of cash and cash equivalents totaling $265.5 million and borrowing availability of $124.7 million under our $125.0 million unsecured revolving credit facility. Total capital was $1.9 billion, reflecting $2.9 billion in assets and $1.0 billion in liabilities and redeemable noncontrolling interests.

Results of Operations for the Three Months Ended December 31, 2021

Revenues. Revenues of $182.2 million for the three months ended December 31, 2021 primarily consisted of revenue recognized from land sales at our Valencia segment. At Valencia we closed the sale of land entitled for an aggregate of 643 homesites on approximately 57 acres. The base purchase price was $167.3 million, and we also recognized additional revenue of $5.1 million in the transaction price as an estimate of the amount of variable consideration from marketing fees that we expect to be entitled to receive.

Equity in loss from unconsolidated entities. Equity in loss from unconsolidated entities was $2.9 million for the three months ended December 31, 2021. The Great Park Venture had no land sales during the three months ended December 31, 2021 but did close the sale of eight homes under its fee build program at Great Park Neighborhoods, generating $13.2 million in revenues. The remaining 22 homes subject to the fee building agreement are expected to close in 2022. Net loss for the Great Park Venture was $6.7 million. Our share of the net loss from our 37.5% percentage interest, adjusted for basis differences, was $1.9 million. Additionally, we recognized $0.2 million in earnings from our 75% interest in the Gateway Commercial Venture and a $1.2 million loss from our 10% interest in the Valencia Landbank Venture, which was primarily a result of intra-entity profit elimination due to the Valencia Landbank Venture purchasing homesites at Valencia.

Selling, general, and administrative. Selling, general, and administrative expenses were $17.6 million for the three months ended December 31, 2021.

Net income. Consolidated net income for the quarter was $47.5 million. Net income attributable to noncontrolling interests totaled $25.0 million, resulting in net income attributable to the Company of $22.5 million. Net income attributable to noncontrolling interests represents the portion of income allocated to related party partners and members that hold units of the operating company and the San Francisco Venture. Holders of units of the operating company and the San Francisco Venture can redeem their interests for either, at our election, our Class A common shares on a one-for-one basis or cash. In connection with any redemption or exchange, our ownership of our operating subsidiaries will increase thereby reducing the amount of income allocated to noncontrolling interests in subsequent periods.

Results of Operations for the Twelve Months Ended December 31, 2021

Revenues. Revenues of $224.4 million for the twelve months ended December 31, 2021 primarily consisted of revenue recognized from land sales at our Valencia segment. At Valencia we closed the sale of land entitled for an aggregate of 643 homesites on approximately 57 acres. The base purchase price was $167.3 million, and we also recognized additional revenue of $5.1 million in the transaction price as an estimate of the amount of variable consideration from marketing fees that we expect to be entitled to receive.

Equity in earnings from unconsolidated entities. Equity in earnings from unconsolidated entities was $6.2 million for the twelve months ended December 31, 2021. The Great Park Venture closed the sale of land entitled for an aggregate of 887 homesites and closed the sale of 16 homes under its fee build program generating net income of $56.9 million. Our share of the net income from our 37.5% percentage interest, adjusted for basis differences, was $6.4 million. Additionally, we recognized $0.7 million in earnings from our 75% interest in the Gateway Commercial Venture and a $0.9 million loss from our 10% interest in the Valencia Landbank Venture, which was primarily a result of intra-entity profit elimination due to the Valencia Landbank Venture purchasing homesites at Valencia.

Selling, general, and administrative. Selling, general, and administrative expenses were $77.1 million for the twelve months ended December 31, 2021.

Net income. Consolidated net income for the year was $13.3 million. Net income attributable to noncontrolling interests totaled $6.7 million, resulting in net income attributable to the Company of $6.6 million.

Conference Call Information

In conjunction with this release, Five Point will host a conference call on Thursday, March 10, 2022 at 5:00 p.m. Eastern Time. Dan Hedigan, Chief Executive Officer, and Erik Higgins, Vice President and Chief Financial Officer, will host the call. Interested investors and other parties can listen to a live Internet audio webcast of the conference call that will be available on the Five Point website at ir.fivepoint.com. The conference call can also be accessed by dialing (888) 256-1007 (domestic) or (856) 344-9299 (international). A telephonic replay will be available starting approximately two hours after the end of the call by dialing (844) 512-2921, or for international callers, (412) 317-6671. The passcode for the live call and the replay is 7435201. The telephonic replay will be available until 11:59 p.m. Eastern Time on March 24, 2022.

About Five Point

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

Forward-Looking Statements

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

FIVE POINT HOLDINGS, LLC
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
(Unaudited)

	Three Months Ended December 31,						Twelve Months Ended December 31,
	2021			2020			2021		2020
REVENUES:
Land sales	$	129,413		$	52,322		$	139,500	$	69,398
Land sales—related party		43,213			53,205			43,286		53,219
Management services—related party		8,839			5,575			39,081		28,132
Operating properties		750			613			2,527		2,870
Total revenues		182,215			111,715			224,394		153,619
COSTS AND EXPENSES:
Land sales		106,012			73,892			106,012		85,753
Management services		6,759			3,899			31,459		20,486
Operating properties		1,724			719			6,822		5,127
Selling, general, and administrative		17,605			24,910			77,118		83,504
Total costs and expenses		132,100			103,420			221,411		194,870
OTHER (EXPENSE) INCOME:
Interest income		20			66			94		1,369
Miscellaneous		(113	)		89			3,720		356
Total other (expense) income		(93	)		155			3,814		1,725
EQUITY IN (LOSS) EARNINGS FROM UNCONSOLIDATED ENTITIES		(2,860	)		(3,053	)		6,188		42,364
INCOME BEFORE INCOME TAX BENEFIT (PROVISION)		47,162			5,397			12,985		2,838
INCOME TAX BENEFIT (PROVISION)		330			(1,744	)		325		(1,744	)
NET INCOME		47,492			3,653			13,310		1,094
LESS NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTERESTS		25,008			2,871			6,742		1,522
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY	$	22,484		$	782		$	6,568	$	(428	)

NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY PER CLASS A SHARE
Basic	$	0.32		$	0.01		$	0.09	$	(0.01	)
Diluted	$	0.32		$	0.01		$	0.09	$	(0.01	)
WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING
Basic		67,448,348			66,760,897			67,394,794		66,722,187
Diluted		143,544,758			142,881,077			143,491,204		69,000,096
NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY PER CLASS B SHARE
Basic and diluted	$	0.00		$	0.00		$	0.00	$	(0.00	)
WEIGHTED AVERAGE CLASS B SHARES OUTSTANDING
Basic and diluted		79,233,544			79,233,544			79,233,544		79,233,544

FIVE POINT HOLDINGS, LLC
CONSOLIDATED BALANCE SHEETS
(In thousands, except shares)
(Unaudited)

	December 31, 2021			December 31, 2020
ASSETS
INVENTORIES	$	2,096,824		$	1,990,859
INVESTMENT IN UNCONSOLIDATED ENTITIES		374,553			442,850
PROPERTIES AND EQUIPMENT, NET		31,466			32,769
INTANGIBLE ASSET, NET—RELATED PARTY		51,405			71,747
CASH AND CASH EQUIVALENTS		265,462			298,144
RESTRICTED CASH AND CERTIFICATES OF DEPOSIT		1,330			1,330
RELATED PARTY ASSETS		101,818			103,681
OTHER ASSETS		20,052			20,605
TOTAL	$	2,942,910		$	2,961,985

LIABILITIES AND CAPITAL
LIABILITIES:
Notes payable, net	$	619,116		$	617,581
Accounts payable and other liabilities		115,374			135,331
Related party liabilities		95,918			113,149
Deferred income tax liability, net		12,998			12,578
Payable pursuant to tax receivable agreement		174,126			173,248
Total liabilities		1,017,532			1,051,887

REDEEMABLE NONCONTROLLING INTEREST		25,000			25,000
CAPITAL:
Class A common shares; No par value; Issued and outstanding: December 31, 2021—70,107,552 shares; December 31, 2020—69,051,284 shares
Class B common shares; No par value; Issued and outstanding: December 31, 2021—79,233,544 shares; December 31, 2020—79,233,544 shares
Contributed capital		587,587			578,278
Retained earnings		48,789			42,221
Accumulated other comprehensive loss		(1,952	)		(2,833	)
Total members' capital		634,424			617,666
Noncontrolling interests		1,265,954			1,267,432
Total capital		1,900,378			1,885,098
TOTAL	$	2,942,910		$	2,961,985

FIVE POINT HOLDINGS, LLC
SUPPLEMENTAL DATA
(In thousands)
(Unaudited)

Liquidity
	December 31, 2021
Cash and cash equivalents	$	265,462
Borrowing capacity (1)		124,651
Total liquidity	$	390,113

(1)

As of December 31, 2021, no amounts were drawn on the Company's $125.0 million revolving credit facility; however, letters of credit of approximately $0.3 million were issued and outstanding under the revolving credit facility, thus reducing the available capacity by the outstanding letters of credit amount.

Debt to Total Capitalization and Net Debt to Total Capitalization

	December 31, 2021
Debt (1)	$	625,000
Total capital		1,900,378
Total capitalization	$	2,525,378
Debt to total capitalization		24.7	%

Debt (1)	$	625,000
Less: Cash and cash equivalents		265,462
Net debt		359,538
Total capital		1,900,378
Total net capitalization	$	2,259,916
Net debt to total capitalization (2)		15.9	%

(1)		For purposes of this calculation, debt is the amount due on the Company's notes payable before offsetting for capitalized deferred financing costs.
(2)		Net debt to total capitalization is a non-GAAP financial measure defined as net debt (debt less cash and cash equivalents) divided by total net capitalization (net debt plus total capital). The Company believes the ratio of net debt to total capitalization is a relevant and a useful financial measure to investors in understanding the leverage employed in the Company's operations. However, because net debt to total capitalization is not calculated in accordance with GAAP, this financial measure should not be considered in isolation or as an alternative to financial measures prescribed by GAAP. Rather, this non-GAAP financial measure should be used to supplement the Company's GAAP results.

Segment Results

The following tables reconcile the results of operations of our segments to our consolidated results for the three and twelve months ended December 31, 2021 (in thousands):

	Three Months Ended December 31, 2021
	Valencia			San Francisco			Great Park			Commercial			Total reportable segments			Corporate and unallocated			Total under management			Removal of unconsolidated entities⁽¹⁾			Total consolidated
REVENUES:
Land sales	$	129,413		$	—		$	341		$	—		$	129,754		$	—		$	129,754		$	(341	)	$	129,413
Land sales—related party		43,213			—			1,903			—			45,116			—			45,116			(1,903	)		43,213
Home sales		—			—			13,225			—			13,225			—			13,225			(13,225	)		—
Management services—related party⁽²⁾		—			—			8,737			102			8,839			—			8,839			—			8,839
Operating properties		633			117			—			2,118			2,868			—			2,868			(2,118	)		750
Total revenues		173,259			117			24,206			2,220			199,802			—			199,802			(17,587	)		182,215
COSTS AND EXPENSES:
Land sales		106,012			—			—			—			106,012			—			106,012			—			106,012
Home sales		—			—			9,835			—			9,835			—			9,835			(9,835	)		—
Management services⁽²⁾		—			—			6,759			—			6,759			—			6,759			—			6,759
Operating properties		1,724			—			—			624			2,348			—			2,348			(624	)		1,724
Selling, general, and administrative		3,590			2,202			5,824			901			12,517			11,813			24,330			(6,725	)		17,605
Management fees—related party		—			—			6,576			—			6,576			—			6,576			(6,576	)		—
Total costs and expenses		111,326			2,202			28,994			1,525			144,047			11,813			155,860			(23,760	)		132,100
OTHER (EXPENSE) INCOME:
Interest income		—			—			80			—			80			20			100			(80	)		20
Interest expense		—			—			—			(314	)		(314	)		—			(314	)		314			—
Miscellaneous		(113	)		—			—			—			(113	)		—			(113	)		—			(113	)
Total other (expense) income		(113	)		—			80			(314	)		(347	)		20			(327	)		234			(93	)
EQUITY IN LOSS FROM UNCONSOLIDATED ENTITIES		(1,183	)		—			—			—			(1,183	)		—			(1,183	)		(1,677	)		(2,860	)
SEGMENT PROFIT (LOSS)/INCOME BEFORE INCOME TAX BENEFIT		60,637			(2,085	)		(4,708	)		381			54,225			(11,793	)		42,432			4,730			47,162
INCOME TAX BENEFIT		—			—			—			—			—			330			330			—			330
SEGMENT PROFIT (LOSS)/NET INCOME	$	60,637		$	(2,085	)	$	(4,708	)	$	381		$	54,225		$	(11,463	)	$	42,762		$	4,730		$	47,492

(1)		Represents the removal of the Great Park Venture and Gateway Commercial Venture operating results, which are included in the Great Park segment and Commercial segment operating results at 100% of each venture's historical basis, respectively, but are not included in our consolidated results as we account for our investment in each venture using the equity method of accounting.
(2)		For the Great Park and Commercial segments, represents the revenues and expenses attributable to the management company for providing services to the Great Park Venture and the Gateway Commercial Venture, as applicable.

	Twelve Months Ended December 31, 2021
	Valencia			San Francisco			Great Park			Commercial			Total reportable segments			Corporate and unallocated			Total under management			Removal of unconsolidated entities⁽¹⁾			Total consolidated
REVENUES:
Land sales	$	139,500		$	—		$	346,758		$	—		$	486,258		$	—		$	486,258		$	(346,758	)	$	139,500
Land sales—related party		43,286			—			62,797			—			106,083			—			106,083			(62,797	)		43,286
Home sales		—			—			26,172			—			26,172			—			26,172			(26,172	)		—
Management services—related party⁽²⁾		—			—			38,675			406			39,081			—			39,081			—			39,081
Operating properties		1,979			548			—			8,475			11,002			—			11,002			(8,475	)		2,527
Total revenues		184,765			548			474,402			8,881			668,596			—			668,596			(444,202	)		224,394
COSTS AND EXPENSES:
Land sales		106,012			—			301,247			—			407,259			—			407,259			(301,247	)		106,012
Home sales		—			—			20,022			—			20,022			—			20,022			(20,022	)		—
Management services⁽²⁾		—			—			31,459			—			31,459			—			31,459			—			31,459
Operating properties		6,822			—			—			1,889			8,711			—			8,711			(1,889	)		6,822
Selling, general, and administrative		18,340			5,190			30,658			4,473			58,661			53,588			112,249			(35,131	)		77,118
Management fees—related party		—			—			25,969			—			25,969			—			25,969			(25,969	)		—
Total costs and expenses		131,174			5,190			409,355			6,362			552,081			53,588			605,669			(384,258	)		221,411
OTHER INCOME (EXPENSE):
Interest income		—			—			496			—			496			94			590			(496	)		94
Interest expense		—			—			—			(1,235	)		(1,235	)		—			(1,235	)		1,235			—
Miscellaneous		1,672			1,070			—			—			2,742			978			3,720			—			3,720
Total other income (expense)		1,672			1,070			496			(1,235	)		2,003			1,072			3,075			739			3,814
EQUITY IN (LOSS) EARNINGS FROM UNCONSOLIDATED ENTITIES		(903	)		—			(1,409	)		—			(2,312	)		—			(2,312	)		8,500			6,188
SEGMENT PROFIT (LOSS)/INCOME BEFORE INCOME TAX BENEFIT		54,360			(3,572	)		64,134			1,284			116,206			(52,516	)		63,690			(50,705	)		12,985
INCOME TAX BENEFIT		—			—			—			—			—			325			325			—			325
SEGMENT PROFIT (LOSS)/NET INCOME	$	54,360		$	(3,572	)	$	64,134		$	1,284		$	116,206		$	(52,191	)	$	64,015		$	(50,705	)	$	13,310

(1)		Represents the removal of the Great Park Venture and Gateway Commercial Venture operating results, which are included in the Great Park segment and Commercial segment operating results at 100% of each venture's historical basis, respectively, but are not included in our consolidated results as we account for our investments in each venture using the equity method of accounting.
(2)		For the Great Park and Commercial segments, represents the revenues and expenses attributable to the management company for providing services to the Great Park Venture and the Gateway Commercial Venture, as applicable.

The table below reconciles the Great Park segment results to the equity in (loss) earnings from our investment in the Great Park Venture that is reflected in the consolidated statements of operations for the three and twelve months ended December 31, 2021 (in thousands):

	Three Months Ended December 31, 2021			Twelve Months Ended December 31, 2021
Segment (loss) profit from operations	$	(4,708	)	$	64,134
Less net income of management company attributed to the Great Park segment		1,978			7,216
Net (loss) income of the Great Park Venture		(6,686	)		56,918
The Company's share of net (loss) income of the Great Park Venture		(2,508	)		21,344
Basis difference accretion (amortization)		621			(14,912	)
Equity in (loss) earnings from the Great Park Venture	$	(1,887	)	$	6,432

The table below reconciles the Commercial segment results to the equity in earnings from our investment in the Gateway Commercial Venture that is reflected in the consolidated statements of operations for the three and twelve months ended December 31, 2021 (in thousands):

	Three Months Ended December 31, 2021		Twelve Months Ended December 31, 2021
Segment profit from operations	$	381	$	1,284
Less net income of management company attributed to the Commercial segment		102		406
Net income of the Gateway Commercial Venture		279		878
Equity in earnings from the Gateway Commercial Venture	$	210	$	659

View source version on businesswire.com: https://www.businesswire.com/news/home/20220309006067/en/

Five Point Holdings, LLC Reports Fourth Quarter and Year-End 2021 Results