These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
| o | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
|
Delaware
(State or Other Jurisdiction of Incorporation or Organization) |
26-1336998
(I.R.S. Employer Identification No.) |
|
Large accelerated filer
o
|
Accelerated filer þ |
Non-accelerated filer
o
(Do not check if a smaller reporting company) |
Smaller reporting company o |
| Title of Each Class |
Number of Shares Outstanding as of
August 3, 2010 |
|
| Common Stock, par value $1.00 per share | 36,424,072 |
| 3 | ||||
| 3 | ||||
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 | ||||
| 16 | ||||
| 29 | ||||
| 29 | ||||
| 30 | ||||
| 30 | ||||
| 30 | ||||
| 30 | ||||
| 30 | ||||
| 30 | ||||
| 30 | ||||
| 30 | ||||
| 31 | ||||
|
EX-31.1
|
||||
|
EX-31.2
|
||||
|
EX-32.1
|
||||
|
EX-32.2
|
2
| (Unaudited) | ||||||||
| Second | ||||||||
| Quarter-End | Year-End | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 6,359 | $ | 21,051 | ||||
|
Real estate
|
525,833 | 542,812 | ||||||
|
Assets held for sale
|
27,979 | 31,226 | ||||||
|
Investment in unconsolidated ventures
|
106,528 | 109,597 | ||||||
|
Timber
|
18,985 | 19,845 | ||||||
|
Receivables, net
|
11,423 | 1,841 | ||||||
|
Prepaid expenses
|
2,448 | 2,587 | ||||||
|
Income taxes receivable
|
2,709 | | ||||||
|
Property and equipment, net
|
5,324 | 5,234 | ||||||
|
Deferred tax asset
|
47,564 | 40,751 | ||||||
|
Other assets
|
6,860 | 9,790 | ||||||
|
|
||||||||
|
TOTAL ASSETS
|
$ | 762,012 | $ | 784,734 | ||||
|
|
||||||||
|
|
||||||||
|
LIABILITIES AND SHAREHOLDERS EQUITY
|
||||||||
|
Accounts payable
|
$ | 2,934 | $ | 4,573 | ||||
|
Accrued employee compensation and benefits
|
471 | 4,025 | ||||||
|
Accrued property taxes
|
5,000 | 4,302 | ||||||
|
Accrued interest
|
756 | 871 | ||||||
|
Income taxes payable
|
| 2,809 | ||||||
|
Other accrued expenses
|
7,375 | 8,269 | ||||||
|
Other liabilities
|
27,229 | 24,924 | ||||||
|
Debt
|
202,196 | 216,626 | ||||||
|
|
||||||||
|
TOTAL LIABILITIES
|
245,961 | 266,399 | ||||||
|
|
||||||||
|
COMMITMENTS AND CONTINGENCIES
|
||||||||
|
|
||||||||
|
EQUITY
|
||||||||
|
Forestar Group Inc. shareholders equity:
|
||||||||
|
Preferred stock, par value $0.01 per share, 25,000,000 authorized shares, none issued
|
| | ||||||
|
Common stock, par value $1.00 per share, 200,000,000 authorized shares, 36,639,086 issued at
June 30, 2010 and 36,255,336 issued at December 31, 2009
|
36,639 | 36,255 | ||||||
|
Additional paid-in capital
|
388,362 | 384,795 | ||||||
|
Retained earnings
|
89,631 | 95,876 | ||||||
|
Accumulated other comprehensive loss
|
| (256 | ) | |||||
|
Treasury stock, at cost, 215,014 shares at June 30, 2010 and 209,544 shares at December 31, 2009
|
(4,266 | ) | (4,214 | ) | ||||
|
|
||||||||
|
Total Forestar Group Inc. shareholders equity
|
510,366 | 512,456 | ||||||
|
Noncontrolling interests
|
5,685 | 5,879 | ||||||
|
|
||||||||
|
TOTAL EQUITY
|
516,051 | 518,335 | ||||||
|
|
||||||||
|
TOTAL LIABILITIES AND EQUITY
|
$ | 762,012 | $ | 784,734 | ||||
|
|
||||||||
3
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands, except per share amounts) | ||||||||||||||||
|
REVENUES
|
||||||||||||||||
|
Real estate sales
|
$ | 16,145 | $ | 23,069 | $ | 26,895 | $ | 37,128 | ||||||||
|
Commercial operating properties and other
|
5,404 | 5,378 | 11,902 | 10,106 | ||||||||||||
|
|
||||||||||||||||
|
Real estate
|
21,549 | 28,447 | 38,797 | 47,234 | ||||||||||||
|
Mineral resources
|
4,606 | 7,018 | 11,733 | 12,939 | ||||||||||||
|
Fiber resources and other
|
1,982 | 5,001 | 3,965 | 9,370 | ||||||||||||
|
|
||||||||||||||||
|
|
28,137 | 40,466 | 54,495 | 69,543 | ||||||||||||
|
COSTS AND EXPENSES
|
||||||||||||||||
|
Cost of real estate sales
|
(7,462 | ) | (7,836 | ) | (13,129 | ) | (12,578 | ) | ||||||||
|
Cost of commercial operating properties and other
|
(4,144 | ) | (3,991 | ) | (9,146 | ) | (7,807 | ) | ||||||||
|
Cost of mineral resources
|
(307 | ) | 69 | (629 | ) | (278 | ) | |||||||||
|
Cost of fiber resources and other
|
(391 | ) | (1,103 | ) | (742 | ) | (1,936 | ) | ||||||||
|
Other operating
|
(9,029 | ) | (9,593 | ) | (19,040 | ) | (19,794 | ) | ||||||||
|
General and administrative
|
(6,120 | ) | (5,943 | ) | (11,696 | ) | (14,758 | ) | ||||||||
|
Gain on sale of assets
|
| 79,214 | | 79,214 | ||||||||||||
|
|
||||||||||||||||
|
|
(27,453 | ) | 50,817 | (54,382 | ) | 22,063 | ||||||||||
|
|
||||||||||||||||
|
OPERATING INCOME
|
684 | 91,283 | 113 | 91,606 | ||||||||||||
|
Equity in earnings (loss) of unconsolidated ventures
|
287 | (4,048 | ) | 658 | (4,620 | ) | ||||||||||
|
Interest expense
|
(4,103 | ) | (5,047 | ) | (8,649 | ) | (10,213 | ) | ||||||||
|
Other non-operating income
|
246 | 44 | 444 | 95 | ||||||||||||
|
|
||||||||||||||||
|
(LOSS) INCOME BEFORE TAXES
|
(2,886 | ) | 82,232 | (7,434 | ) | 76,868 | ||||||||||
|
Income tax (expense) benefit
|
(162 | ) | (31,120 | ) | 1,353 | (28,805 | ) | |||||||||
|
|
||||||||||||||||
|
CONSOLIDATED NET (LOSS) INCOME
|
(3,048 | ) | 51,112 | (6,081 | ) | 48,063 | ||||||||||
|
Less: Net income attributable to noncontrolling interests
|
(225 | ) | (195 | ) | (164 | ) | (1,038 | ) | ||||||||
|
|
||||||||||||||||
|
NET (LOSS) INCOME ATTRIBUTABLE TO FORESTAR GROUP INC.
|
$ | (3,273 | ) | $ | 50,917 | $ | (6,245 | ) | $ | 47,025 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
||||||||||||||||
|
Basic
|
36,155 | 35,808 | 36,117 | 35,745 | ||||||||||||
|
Diluted
|
36,155 | 36,037 | 36,117 | 35,903 | ||||||||||||
|
NET (LOSS) INCOME PER COMMON SHARE
|
||||||||||||||||
|
Basic
|
$ | (0.09 | ) | $ | 1.42 | $ | (0.17 | ) | $ | 1.32 | ||||||
|
Diluted
|
$ | (0.09 | ) | $ | 1.41 | $ | (0.17 | ) | $ | 1.31 | ||||||
4
| First Six Months | ||||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Consolidated net (loss) income
|
$ | (6,081 | ) | $ | 48,063 | |||
|
Adjustments:
|
||||||||
|
Depreciation and amortization
|
5,293 | 4,234 | ||||||
|
Deferred income taxes
|
(6,950 | ) | (11,864 | ) | ||||
|
Tax benefits not recognized for book purposes
|
64 | 5,291 | ||||||
|
Equity in (earnings) loss of unconsolidated ventures
|
(658 | ) | 4,620 | |||||
|
Distributions of earnings of unconsolidated ventures
|
99 | 259 | ||||||
|
Distributions of earnings to noncontrolling interests
|
(238 | ) | (1,673 | ) | ||||
|
Share-based compensation
|
5,553 | 4,321 | ||||||
|
Non-cash real estate cost of sales
|
11,470 | 12,262 | ||||||
|
Non-cash cost of assets sold
|
| 36,902 | ||||||
|
Real estate development and acquisition expenditures
|
(7,020 | ) | (13,731 | ) | ||||
|
Reimbursements from utility and improvement districts
|
183 | 2,029 | ||||||
|
Other changes in real estate
|
28 | (561 | ) | |||||
|
Gain on termination of timber lease
|
(497 | ) | (185 | ) | ||||
|
Cost of timber cut
|
692 | 1,813 | ||||||
|
Deferred income
|
1,421 | (145 | ) | |||||
|
Asset impairments
|
900 | 841 | ||||||
|
Loss on sale of assets held for sale
|
277 | | ||||||
|
Other
|
(113 | ) | 127 | |||||
|
Changes in:
|
||||||||
|
Notes and accounts receivable
|
(9,771 | ) | (801 | ) | ||||
|
Prepaid expenses and other
|
147 | 1,108 | ||||||
|
Accounts payable and other accrued liabilities
|
(8,154 | ) | (10,405 | ) | ||||
|
Income taxes
|
(5,518 | ) | 29,932 | |||||
|
|
||||||||
|
Net cash (used for) provided by operating activities
|
(18,873 | ) | 112,437 | |||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Property, equipment, software and reforestation
|
(1,392 | ) | (4,506 | ) | ||||
|
Investment in unconsolidated ventures
|
(1,039 | ) | (1,494 | ) | ||||
|
Return of investment in unconsolidated ventures
|
4,784 | 2,263 | ||||||
|
Proceeds from sale of assets held for sale
|
2,602 | | ||||||
|
|
||||||||
|
Net cash provided by (used for) investing activities
|
4,955 | (3,737 | ) | |||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Payments of debt
|
(19,750 | ) | (142,302 | ) | ||||
|
Additions to debt
|
18,527 | 42,666 | ||||||
|
Return of investment to noncontrolling interest
|
(598 | ) | (170 | ) | ||||
|
Exercise of stock options
|
872 | 15 | ||||||
|
Payroll taxes on restricted stock and stock options
|
(49 | ) | (31 | ) | ||||
|
Tax benefit from share-based compensation
|
121 | | ||||||
|
Other
|
103 | 48 | ||||||
|
|
||||||||
|
Net cash used for financing activities
|
(774 | ) | (99,774 | ) | ||||
|
|
||||||||
|
Net (decrease) increase in cash and cash equivalents
|
(14,692 | ) | 8,926 | |||||
|
Cash and cash equivalents at beginning of period
|
21,051 | 8,127 | ||||||
|
|
||||||||
|
Cash and cash equivalents at end of period
|
$ | 6,359 | $ | 17,053 | ||||
|
|
||||||||
5
| Second | ||||||||
| Quarter-End | Year-End | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Entitled, developed and under development projects
|
$ | 411,703 | $ | 427,047 | ||||
|
Undeveloped land
|
90,398 | 91,011 | ||||||
|
Commercial operating properties
|
45,955 | 49,171 | ||||||
|
|
||||||||
|
|
548,056 | 567,229 | ||||||
|
Accumulated depreciation
|
(22,223 | ) | (24,417 | ) | ||||
|
|
||||||||
|
|
$ | 525,833 | $ | 542,812 | ||||
|
|
||||||||
6
| Forestar | Noncontrolling | |||||||||||
| Group Inc. | Interests | Total | ||||||||||
| (In thousands) | ||||||||||||
|
Balance at year-end 2009
|
$ | 512,456 | $ | 5,879 | $ | 518,335 | ||||||
|
Net (loss) income
|
(6,245 | ) | 164 | (6,081 | ) | |||||||
|
Unrealized gain
|
256 | | 256 | |||||||||
|
Distributions to noncontrolling interests
|
| (836 | ) | (836 | ) | |||||||
|
Contributions from noncontrolling interests
|
| 478 | 478 | |||||||||
|
Other (primarily share-based compensation)
|
3,899 | | 3,899 | |||||||||
|
|
||||||||||||
|
Balance second quarter-end 2010
|
$ | 510,366 | $ | 5,685 | $ | 516,051 | ||||||
|
|
||||||||||||
| | CL Realty, L.L.C. was formed in 2002 for the purpose of developing residential and mixed-use communities in Texas and across the southeastern United States. At second quarter-end 2010, the venture had 14 residential and mixed-use communities, of which 10 are in Texas, 3 are in Florida and 1 is in Georgia, representing about 7,080 planned residential lots and 540 commercial acres. | ||
| | Temco Associates, LLC was formed in 1991 for the purpose of acquiring and developing residential real estate sites in Georgia. At second quarter-end 2010, the venture has 5 residential and mixed-use communities, representing about 1,560 planned residential lots, all of which are located in Paulding County, Georgia. The venture also owns approximately 5,500 acres of undeveloped land in Paulding County, Georgia. | ||
| | Palisades West LLC was formed in 2006 for the purpose of constructing a commercial office park in Austin, Texas. The project includes two office buildings totaling approximately 375,000 square feet and an accompanying parking garage. At second quarter-end 2010, the buildings are approximately 94 percent leased. Our remaining commitment for investment in this venture as of second quarter-end 2010 is $3,156,000. Effective fourth quarter 2008, we entered into a 10-year operating lease for approximately 32,000 square feet that we occupy as our corporate headquarters. |
7
| Second Quarter-End 2010 | Year-End 2009 | |||||||||||||||||||||||||||||||||||||||
| CL | Palisades | Other | CL | Palisades | Other | |||||||||||||||||||||||||||||||||||
| Realty | Temco | West | Ventures | Total | Realty | Temco | West | Ventures | Total | |||||||||||||||||||||||||||||||
| (In thousands) | ||||||||||||||||||||||||||||||||||||||||
|
Real estate
|
$ | 108,066 | $ | 60,338 | $ | 121,322 | $ | 71,179 | $ | 360,905 | $ | 113,169 | $ | 60,402 | $ | 122,566 | $ | 89,507 | $ | 385,644 | ||||||||||||||||||||
|
Total assets
|
109,092 | 60,498 | 123,107 | 77,407 | 370,104 | 114,598 | 60,751 | 125,396 | 96,711 | 397,456 | ||||||||||||||||||||||||||||||
|
Borrowings
(a)
|
3,057 | 2,996 | | 74,775 | 80,828 | 3,568 | 3,061 | | 77,113 | 83,742 | ||||||||||||||||||||||||||||||
|
Total liabilities
|
4,459 | 3,550 | 48,375 | (b) | 84,933 | 141,317 | 5,414 | 3,268 | 51,158 | (b) | 88,273 | 148,113 | ||||||||||||||||||||||||||||
|
Equity
|
104,633 | 56,948 | 74,732 | (7,526 | ) | 228,787 | 109,184 | 57,483 | 74,238 | 8,438 | 249,343 | |||||||||||||||||||||||||||||
|
Our investment in real estate ventures:
|
||||||||||||||||||||||||||||||||||||||||
|
Our share of their equity
(c)
|
52,317 | 28,474 | 18,683 | 15,023 | 114,497 | 54,592 | 28,742 | 18,559 | 15,673 | 117,566 | ||||||||||||||||||||||||||||||
|
Unrecognized deferred gain
(d)
|
(7,059 | ) | | | (910 | ) | (7,969 | ) | (7,059 | ) | | | (910 | ) | (7,969 | ) | ||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
Investment in real estate ventures
|
$ | 45,258 | $ | 28,474 | $ | 18,683 | $ | 14,113 | $ | 106,528 | $ | 47,533 | $ | 28,742 | $ | 18,559 | $ | 14,763 | $ | 109,597 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Revenues:
|
||||||||||||||||
|
CL Realty
|
$ | 2,485 | $ | 157 | $ | 4,212 | $ | 1,757 | ||||||||
|
Temco
|
89 | 341 | 1,877 | 1,198 | ||||||||||||
|
Palisades West
|
3,416 | 4,328 | 6,731 | 6,057 | ||||||||||||
|
Other ventures
|
6,355 | 1,908 | 8,220 | 4,071 | ||||||||||||
|
|
||||||||||||||||
|
Total
|
$ | 12,345 | $ | 6,734 | $ | 21,040 | $ | 13,083 | ||||||||
|
|
||||||||||||||||
|
Earnings (Loss):
|
||||||||||||||||
|
CL Realty
|
$ | 1,364 | $ | (5,478 | ) | $ | 1,220 | $ | (4,974 | ) | ||||||
|
Temco
|
(388 | ) | (523 | ) | 812 | (943 | ) | |||||||||
|
Palisades West
|
1,158 | 1,889 | 2,282 | 2,037 | ||||||||||||
|
Other ventures
|
(15,190 | ) | (1,519 | ) | (16,283 | ) | (324 | ) | ||||||||
|
|
||||||||||||||||
|
Total
|
$ | (13,056 | ) | $ | (5,631 | ) | $ | (11,969 | ) | $ | (4,204 | ) | ||||
|
|
||||||||||||||||
|
Our equity in their earnings (loss):
|
||||||||||||||||
|
CL Realty
|
$ | 682 | $ | (2,739 | ) | $ | 610 | $ | (2,487 | ) | ||||||
|
Temco
|
(194 | ) | (261 | ) | 406 | (471 | ) | |||||||||
|
Palisades West
|
290 | 472 | 569 | 509 | ||||||||||||
|
Other ventures
(c)
|
(491 | ) | (1,520 | ) | (927 | ) | (2,171 | ) | ||||||||
|
|
||||||||||||||||
|
Total
|
$ | 287 | $ | (4,048 | ) | $ | 658 | $ | (4,620 | ) | ||||||
|
|
||||||||||||||||
| (a) | Total includes current maturities of $77,004,000 at second quarter-end 2010, of which $43,475,000 is non-recourse to us, and $80,625,000 at year-end 2009, of which $46,936,000 is non-recourse to us. | |
| (b) | Principally includes deferred income from leasehold improvements funded by tenants in excess of leasehold improvement allowances. These amounts are recognized as rental income over the lease term and are offset by depreciation expense related to these tenant improvements. There is no effect on venture net income. | |
| (c) | Our share of the equity in other ventures reflects our ownership interests ranging from 25 to 50 percent, excluding venture losses that exceed our investment where we are not obligated to fund those losses. | |
| (d) | Represents deferred gains on real estate contributed by us to ventures. We are recognizing income as real estate is sold to third parties. The deferred gains are reflected as a reduction to our investment in unconsolidated ventures. |
8
| Second | ||||||||
| Quarter-End | Year-End | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Seller financing notes receivable, average interest rate of 6.64%
at second quarter-end 2010 and 5.76% at year-end 2009
|
$ | 902 | $ | 1,112 | ||||
|
Note receivable, interest rate of 9.00% at second quarter-end 2010
|
10,000 | | ||||||
|
Accrued interest and other
|
665 | 873 | ||||||
|
|
||||||||
|
|
11,567 | 1,985 | ||||||
|
Allowance for bad debts
|
(144 | ) | (144 | ) | ||||
|
|
||||||||
|
|
$ | 11,423 | $ | 1,841 | ||||
|
|
||||||||
| Second | ||||||||
| Quarter-End | Year-End | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Term loan facility average interest rate of 5.42% at second quarter-end 2010 and 5.54% at year-end 2009
|
$ | 125,000 | $ | 125,000 | ||||
|
Revolving loan facility average interest rate of 6.43% at second quarter-end 2010
|
3,000 | | ||||||
|
Secured promissory note interest rate of 2.85% at second quarter-end 2010 and 2.73% at year-end 2009
|
15,216 | 16,716 | ||||||
|
Other indebtedness due through 2011 at variable interest rates based on prime (3.75% at second
quarter-end 2010 and 3.25% at year-end 2009) and fixed interest rates of 8.00%
|
58,980 | 74,910 | ||||||
|
|
||||||||
|
|
$ | 202,196 | $ | 216,626 | ||||
|
|
||||||||
9
| Second | ||||||||||||||||
| Fair Value Measurements | Quarter-End | |||||||||||||||
| Level 1 | Level 2 | Level 3 | 2010 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Non-Financial Assets
|
||||||||||||||||
|
Real estate
|
$ | | $ | | $ | 561 | $ | 561 | ||||||||
| Second Quarter-End 2010 | Year-End 2009 | |||||||||||||||||||
| Carrying | Fair | Carrying | Fair | Valuation | ||||||||||||||||
| Amount | Value | Amount | Value | Technique | ||||||||||||||||
| (In thousands) | ||||||||||||||||||||
|
Fixed rate notes receivable
|
$ | 10,522 | $ | 12,577 | $ | 783 | $ | 831 | Level 2 | |||||||||||
|
Fixed rate debt
|
(3,431 | ) | (3,456 | ) | (3,431 | ) | (3,505 | ) | Level 2 | |||||||||||
10
| Weighted | Aggregate | |||||||||||||||
| Average | Intrinsic Value | |||||||||||||||
| Weighted | Remaining | (Current | ||||||||||||||
| Average | Contractual | Value Less | ||||||||||||||
| Shares | Exercise Price | Term | Exercise Price) | |||||||||||||
| (In thousands) | (Per share) | (In years) | (In thousands) | |||||||||||||
|
Outstanding
|
1,270 | $ | 20.47 | 4 | $ | 2,910 | ||||||||||
|
Exercisable
|
1,227 | $ | 20.12 | 4 | $ | 2,910 | ||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Consolidated net (loss) income
|
$ | (3,048 | ) | $ | 51,112 | $ | (6,081 | ) | $ | 48,063 | ||||||
|
Change in fair value of interest rate swap agreement
|
| 320 | 393 | 568 | ||||||||||||
|
Income tax effect of change in fair value
|
| (112 | ) | (137 | ) | (199 | ) | |||||||||
|
|
||||||||||||||||
|
Other comprehensive (loss) income
|
(3,048 | ) | 51,320 | (5,825 | ) | 48,432 | ||||||||||
|
Less: Comprehensive income attributable to noncontrolling interests
|
(225 | ) | (195 | ) | (164 | ) | (1,038 | ) | ||||||||
|
|
||||||||||||||||
|
Other comprehensive (loss) income attributable to Forestar Group Inc.
|
$ | (3,273 | ) | $ | 51,125 | $ | (5,989 | ) | $ | 47,394 | ||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Earnings (loss) available to common shareholders:
|
||||||||||||||||
|
Consolidated net (loss) income
|
$ | (3,048 | ) | $ | 51,112 | $ | (6,081 | ) | $ | 48,063 | ||||||
|
Less: Net income attributable to noncontrolling interest
|
(225 | ) | (195 | ) | (164 | ) | (1,038 | ) | ||||||||
|
|
||||||||||||||||
|
Net (loss) income attributable to Forestar Group Inc.
|
$ | (3,273 | ) | $ | 50,917 | $ | (6,245 | ) | $ | 47,025 | ||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Weighted average common shares outstanding basic
|
36,155 | 35,808 | 36,117 | 35,745 | ||||||||||||
|
Dilutive effect of stock options
|
| 60 | | 26 | ||||||||||||
|
Dilutive effect of restricted stock and restricted stock units
|
| 169 | | 132 | ||||||||||||
|
|
||||||||||||||||
|
Weighted average common shares outstanding diluted
|
36,155 | 36,037 | 36,117 | 35,903 | ||||||||||||
|
|
||||||||||||||||
11
| Second | ||||||||
| Quarter-End | Year-End | |||||||
| 2010 | 2009 | |||||||
| (In thousands) | ||||||||
|
Real estate
|
$ | 635,391 | $ | 654,250 | ||||
|
Mineral resources
|
3,214 | 1,356 | ||||||
|
Fiber resources
|
19,297 | 20,088 | ||||||
|
Assets not allocated to segments
|
104,110 | 109,040 | ||||||
|
|
||||||||
|
Total assets
|
$ | 762,012 | $ | 784,734 | ||||
|
|
||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Real estate
|
$ | 21,549 | $ | 28,447 | $ | 38,797 | $ | 47,234 | ||||||||
|
Mineral resources
|
4,606 | 7,018 | 11,733 | 12,939 | ||||||||||||
|
Fiber resources
|
1,982 | 5,001 | 3,965 | 9,370 | ||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 28,137 | $ | 40,466 | $ | 54,495 | $ | 69,543 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Segment earnings:
|
||||||||||||||||
|
Real estate
|
$ | 2,454 | $ | 5,007 | $ | 2,766 | $ | 5,549 | ||||||||
|
Mineral resources
|
4,266 | 6,401 | 10,444 | 11,183 | ||||||||||||
|
Fiber resources
|
1,085 | 3,290 | 2,528 | 6,199 | ||||||||||||
|
|
||||||||||||||||
|
Total segment earnings
|
7,805 | 14,698 | 15,738 | 22,931 | ||||||||||||
|
Items not allocated to segments
(a)
|
(10,916 | ) | 67,339 | (23,336 | ) | 52,899 | ||||||||||
|
|
||||||||||||||||
|
(Loss) income before taxes
|
$ | (3,111 | ) | $ | 82,037 | $ | (7,598 | ) | $ | 75,830 | ||||||
|
|
||||||||||||||||
12
| (a) | Items not allocated to segments consist of: |
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
General and administrative expense
|
$ | (5,040 | ) | $ | (4,257 | ) | $ | (9,578 | ) | $ | (11,876 | ) | ||||
|
Share-based compensation expense
|
(2,019 | ) | (2,615 | ) | (5,553 | ) | (4,321 | ) | ||||||||
|
Gain on sale of assets
|
| 79,214 | | 79,214 | ||||||||||||
|
Interest expense
|
(4,103 | ) | (5,047 | ) | (8,649 | ) | (10,213 | ) | ||||||||
|
Other non-operating income
|
246 | 44 | 444 | 95 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | (10,916 | ) | $ | 67,339 | $ | (23,336 | ) | $ | 52,899 | ||||||
|
|
||||||||||||||||
13
| Weighted | ||||||||
| Equivalent | Average Grant | |||||||
| Units | Date Fair Value | |||||||
| (In thousands) | (Per unit) | |||||||
|
Non-vested at beginning of period
|
1,005 | $ | 5.35 | |||||
|
Granted
|
389 | 13.03 | ||||||
|
Vested
|
(254 | ) | 7.49 | |||||
|
Forfeited
|
(15 | ) | 6.35 | |||||
|
|
||||||||
|
Non-vested at end of period
|
1,125 | $ | 7.51 | |||||
|
|
||||||||
| Weighted | ||||||||
| Restricted | Average Grant | |||||||
| Shares | Date Fair Value | |||||||
| (In thousands) | (Per share) | |||||||
|
Non-vested at beginning of period
|
331 | $ | 17.43 | |||||
|
Granted
|
308 | 17.80 | ||||||
|
Vested
|
| | ||||||
|
Forfeited
|
(3 | ) | 28.20 | |||||
|
|
||||||||
|
Non-vested at end of period
|
636 | $ | 17.56 | |||||
|
|
||||||||
| Weighted | Aggregate | |||||||||||||||
| Average | Intrinsic Value | |||||||||||||||
| Weighted | Remaining | (Current | ||||||||||||||
| Options | Average | Contractual | Value Less | |||||||||||||
| Outstanding | Exercise Price | Term | Exercise Price) | |||||||||||||
| (In thousands) | (Per share) | (In years) | (In thousands) | |||||||||||||
|
Balance at beginning of period
|
780 | $ | 24.80 | 8 | $ | 2,052 | ||||||||||
|
Granted
|
181 | 17.80 | ||||||||||||||
|
Exercised
|
| | ||||||||||||||
|
Forfeited
|
(4 | ) | 28.85 | |||||||||||||
|
|
||||||||||||||||
|
Balance at end of period
|
957 | $ | 23.45 | 8 | $ | 1,431 | ||||||||||
|
|
||||||||||||||||
|
Exercisable at end of period
|
395 | $ | 26.85 | 8 | $ | 350 | ||||||||||
14
| First Six Months | ||||||||
| 2010 | 2009 | |||||||
|
Expected dividend yield
|
0.0 | % | 0.0 | % | ||||
|
Expected stock price volatility
|
51.0 | % | 41.8 | % | ||||
|
Risk-free interest rate
|
2.3 | % | 1.8 | % | ||||
|
Expected life of options (years)
|
6 | 6 | ||||||
|
Weighted average estimated fair value of options granted
|
$ | 8.98 | $ | 3.94 | ||||
| Weighted | Aggregate | |||||||||||||||
| Average | Intrinsic Value | |||||||||||||||
| Weighted | Remaining | (Current | ||||||||||||||
| Options | Average | Contractual | Value Less | |||||||||||||
| Outstanding | Exercise Price | Term | Exercise Price) | |||||||||||||
| (In thousands) | (Per share) | (In years) | (In thousands) | |||||||||||||
|
Outstanding on Forestar stock
|
81 | $ | 21.60 | 5 | $ | 175 | ||||||||||
|
Outstanding on Temple-Inland stock
|
171 | 20.07 | 5 | 386 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 561 | ||||||||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Exercisable on Forestar stock
|
76 | $ | 20.98 | 4 | $ | 175 | ||||||||||
|
Exercisable on Temple-Inland stock
|
155 | 19.65 | 5 | 386 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 561 | ||||||||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Cash-settled awards
|
$ | 640 | $ | 1,693 | $ | 2,765 | $ | 2,473 | ||||||||
|
Restricted stock
|
912 | 455 | 1,615 | 799 | ||||||||||||
|
Stock options
|
467 | 467 | 1,173 | 1,049 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 2,019 | $ | 2,615 | $ | 5,553 | $ | 4,321 | ||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
General and administrative expense
|
$ | 1,080 | $ | 1,686 | $ | 2,118 | $ | 2,882 | ||||||||
|
Other operating expense
|
939 | 929 | 3,435 | 1,439 | ||||||||||||
|
|
||||||||||||||||
|
|
$ | 2,019 | $ | 2,615 | $ | 5,553 | $ | 4,321 | ||||||||
|
|
||||||||||||||||
15
| | general economic, market or business conditions in Texas or Georgia, where our real estate activities are concentrated; | ||
| | the opportunities (or lack thereof) that may be presented to us and that we may pursue; | ||
| | significant customer concentration | ||
| | future residential or commercial entitlements, development approvals and the ability to obtain such approvals; | ||
| | accuracy of estimates and other assumptions related to investment in real estate, the expected timing and pricing of land and lot sales and related cost of real estate sales, impairment of long-lived assets, income taxes, share-based compensation and oil and gas reserves; | ||
| | the levels of resale housing inventory and potential impact of foreclosures in our development projects and the regions in which they are located; | ||
| | the development of relationships with strategic partners; | ||
| | fluctuations in costs and expenses; | ||
| | demand for new housing, which can be affected by a number of factors including the availability of mortgage credit; | ||
| | supply of and demand for oil and gas and fluctuations in oil and gas prices; | ||
| | competitive actions by other companies; | ||
| | changes in governmental policies, laws or regulations and actions or restrictions of regulatory agencies; | ||
| | government regulation of exploration and production technology, including hydraulic fracturing; | ||
| | the results of financing efforts, including our ability to obtain financing with favorable terms; |
16
| | our partners ability to fund their capital commitments and otherwise fulfill their operating and financial obligations; | ||
| | water withdrawal or usage may be subject to state and local laws, regulations or permit requirements, and there is no assurance that all our water interests or rights will be available for withdrawal or use; and | ||
| | the final resolutions or outcomes with respect to our contingent and other liabilities related to our business. |
| | Entitlement and development of real estate; | ||
| | Realization of value from minerals, water and fiber resources; and | ||
| | Strategic and disciplined investment in our business. |
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Revenues:
|
||||||||||||||||
|
Real estate
|
$ | 21,549 | $ | 28,447 | $ | 38,797 | $ | 47,234 | ||||||||
|
Mineral resources
|
4,606 | 7,018 | 11,733 | 12,939 | ||||||||||||
|
Fiber resources
|
1,982 | 5,001 | 3,965 | 9,370 | ||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 28,137 | $ | 40,466 | $ | 54,495 | $ | 69,543 | ||||||||
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Segment earnings:
|
||||||||||||||||
|
Real estate
|
$ | 2,454 | $ | 5,007 | $ | 2,766 | $ | 5,549 | ||||||||
|
Mineral resources
|
4,266 | 6,401 | 10,444 | 11,183 | ||||||||||||
|
Fiber resources
|
1,085 | 3,290 | 2,528 | 6,199 | ||||||||||||
|
|
||||||||||||||||
|
Total segment earnings
|
7,805 | 14,698 | 15,738 | 22,931 | ||||||||||||
|
Items not allocated to segments:
|
||||||||||||||||
|
General and administrative expense
|
(5,040 | ) | (4,257 | ) | (9,578 | ) | (11,876 | ) | ||||||||
|
Share-based compensation expense
|
(2,019 | ) | (2,615 | ) | (5,553 | ) | (4,321 | ) | ||||||||
|
Gain on sale of assets
|
| 79,214 | | 79,214 | ||||||||||||
|
Interest expense
|
(4,103 | ) | (5,047 | ) | (8,649 | ) | (10,213 | ) | ||||||||
|
Other non-operating income
|
246 | 44 | 444 | 95 | ||||||||||||
|
|
||||||||||||||||
|
(Loss) income before taxes
|
(3,111 | ) | 82,037 | (7,598 | ) | 75,830 | ||||||||||
|
Income tax (expense) benefit
|
(162 | ) | (31,120 | ) | 1,353 | (28,805 | ) | |||||||||
|
|
||||||||||||||||
|
Net (loss) income attributable to Forestar Group Inc.
|
$ | (3,273 | ) | $ | 50,917 | $ | (6,245 | ) | $ | 47,025 | ||||||
|
|
||||||||||||||||
17
| | Real estate segment earnings declined principally due to lower undeveloped land sales as a result of current market conditions significantly influenced by limited credit availability, consumer confidence and alternate investment options to buyers in the marketplace. | ||
| | Mineral resources segment earnings declined principally due to decreased lease bonus revenues as a result of reduced leasing activity by exploration and production companies that are concentrating on drilling activities versus leasing new mineral interests in our area of operations. This decrease in earnings was partially offset by increased oil prices. | ||
| | Fiber resources segment earnings decreased principally due to reduction in volume as a result of selling over 110,000 acres of timberland in 2009. | ||
| | In first six months 2010, share-based compensation increased primarily due to additional awards granted, the effect of our higher stock price associated with vested cash-settled awards and accelerated expense recognition in conjunction with awards granted to retirement-eligible employees. | ||
| | Interest expense decreased as a result of lower debt levels. | ||
| | In first six months 2009, general and administrative expense includes about $3,200,000 paid to outside advisors regarding an evaluation by our Board of Directors of an unsolicited shareholder proposal. | ||
| | In first six months 2009, gain on sale of assets represents our gain from selling about 75,000 acres of timber and timberland in Georgia and Alabama for $119,702,000. The transaction generated net proceeds of $116,116,000, which were principally used to reduce our outstanding debt, and resulted in a gain on sale of $79,214,000. |
| | Real estate, | ||
| | Mineral resources, and | ||
| | Fiber resources. |
18
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Revenues
|
$ | 21,549 | $ | 28,447 | $ | 38,797 | $ | 47,234 | ||||||||
|
Cost of sales
|
(11,606 | ) | (11,827 | ) | (22,275 | ) | (20,385 | ) | ||||||||
|
Operating expenses
|
(6,858 | ) | (7,354 | ) | (13,454 | ) | (15,519 | ) | ||||||||
|
|
||||||||||||||||
|
|
3,085 | 9,266 | 3,068 | 11,330 | ||||||||||||
|
Equity in (loss) of unconsolidated ventures
|
(406 | ) | (4,064 | ) | (138 | ) | (4,743 | ) | ||||||||
|
Less: Net income attributable to noncontrolling interests
|
(225 | ) | (195 | ) | (164 | ) | (1,038 | ) | ||||||||
|
|
||||||||||||||||
|
Segment earnings
|
$ | 2,454 | $ | 5,007 | $ | 2,766 | $ | 5,549 | ||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Residential real estate
|
$ | 7,938 | $ | 6,229 | $ | 13,828 | $ | 11,841 | ||||||||
|
Commercial real estate
|
| | 157 | 143 | ||||||||||||
|
Undeveloped land
|
8,207 | 16,840 | 12,910 | 25,144 | ||||||||||||
|
Commercial operating properties
|
5,076 | 4,698 | 11,233 | 9,290 | ||||||||||||
|
Other
|
328 | 680 | 669 | 816 | ||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 21,549 | $ | 28,447 | $ | 38,797 | $ | 47,234 | ||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Residential real estate:
|
||||||||||||||||
|
Lots sold
|
149 | 105 | 251 | 183 | ||||||||||||
|
Revenue per lot sold
|
$ | 53,037 | $ | 59,328 | $ | 54,823 | $ | 64,699 | ||||||||
|
Commercial real estate:
|
||||||||||||||||
|
Acres sold
|
| | 1.3 | 0.3 | ||||||||||||
|
Revenue per acre sold
|
$ | | $ | | $ | 121,705 | $ | 424,696 | ||||||||
|
Undeveloped land:
|
||||||||||||||||
|
Acres sold
|
1,473 | 7,460 | 3,561 | 9,652 | ||||||||||||
|
Revenue per acre sold
|
$ | 5,573 | $ | 2,257 | $ | 3,626 | $ | 2,605 | ||||||||
19
| Second Quarter-End | ||||||||
| 2010 | 2009 | |||||||
|
Owned and consolidated ventures:
|
||||||||
|
Entitled, developed and under development projects
|
||||||||
|
Number of projects
|
53 | 54 | ||||||
|
Residential lots remaining
|
17,914 | 20,582 | ||||||
|
Commercial acres remaining
|
1,774 | 1,704 | ||||||
|
Undeveloped land and land in the entitlement process
|
||||||||
|
Number of projects
|
18 | 22 | ||||||
|
Acres in entitlement process
|
29,670 | 32,520 | ||||||
|
Acres undeveloped
(a)
|
195,388 | 224,616 | ||||||
|
Ventures accounted for using the equity method:
|
||||||||
|
Ventures lot sales (for first six months)
|
||||||||
|
Lots sold
|
179 | 89 | ||||||
|
Average price per lot sold
|
$ | 43,059 | $ | 63,835 | ||||
|
Ventures entitled, developed and under development projects
|
||||||||
|
Number of projects
|
22 | 21 | ||||||
|
Residential lots remaining
|
11,403 | 9,203 | ||||||
|
Commercial acres sold (for first six months)
|
15 | 4 | ||||||
|
Average price per acre sold
|
$ | 65,727 | $ | 196,996 | ||||
|
Commercial acres remaining
|
818 | 645 | ||||||
|
Ventures undeveloped land and land in the entitlement process
|
||||||||
|
Number of projects
|
| 2 | ||||||
|
Acres in entitlement process
|
| 1,080 | ||||||
|
Acres sold (for first six months)
|
| | ||||||
|
Average price per acre sold
|
$ | | $ | | ||||
|
Acres undeveloped
|
5,517 | 5,641 | ||||||
| (a) | Includes 74,000 acres classified as assets held for sale. |
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Revenues
|
$ | 4,606 | $ | 7,018 | $ | 11,733 | $ | 12,939 | ||||||||
|
Cost of sales
|
(307 | ) | 69 | (629 | ) | (278 | ) | |||||||||
|
Operating expenses
|
(726 | ) | (702 | ) | (1,456 | ) | (1,601 | ) | ||||||||
|
|
||||||||||||||||
|
|
3,573 | 6,385 | 9,648 | 11,060 | ||||||||||||
|
Equity in earnings of unconsolidated ventures
|
693 | 16 | 796 | 123 | ||||||||||||
|
|
||||||||||||||||
|
Segment earnings
|
$ | 4,266 | $ | 6,401 | $ | 10,444 | $ | 11,183 | ||||||||
|
|
||||||||||||||||
20
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Royalties
|
$ | 3,821 | $ | 2,401 | $ | 7,325 | $ | 5,879 | ||||||||
|
Other lease revenues
|
785 | 4,617 | 4,408 | 7,060 | ||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 4,606 | $ | 7,018 | $ | 11,733 | $ | 12,939 | ||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Oil production (barrels)
|
30,500 | 25,900 | 59,900 | 53,200 | ||||||||||||
|
Average price per barrel
|
$ | 74.78 | $ | 47.30 | $ | 73.05 | $ | 47.03 | ||||||||
|
Natural gas production (millions of cubic feet)
|
689.5 | 309.8 | 1,062.6 | 704.5 | ||||||||||||
|
Average price per thousand cubic feet
|
$ | 4.60 | $ | 3.89 | $ | 4.49 | $ | 5.17 | ||||||||
| (a) | Includes 100 percent of venture activity. Natural gas production includes venture activity of 362 MMcf and 415 MMcf in second quarter and first six months 2010 and 12 MMcf and 39 MMcf in second quarter and first six months 2009. We own a 50 percent interest in this venture which we account for using the equity method. Venture natural gas production activity increased as a result of additional wells commencing production in late 2009 and first six months 2010. |
21
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Revenues
|
$ | 1,982 | $ | 5,001 | $ | 3,965 | $ | 9,370 | ||||||||
|
Cost of sales
|
(391 | ) | (1,103 | ) | (742 | ) | (1,936 | ) | ||||||||
|
Operating expenses
|
(506 | ) | (608 | ) | (1,192 | ) | (1,420 | ) | ||||||||
|
|
||||||||||||||||
|
|
1,085 | 3,290 | 2,031 | 6,014 | ||||||||||||
|
Other operating income
|
| | 497 | 185 | ||||||||||||
|
|
||||||||||||||||
|
Segment earnings
|
$ | 1,085 | $ | 3,290 | $ | 2,528 | $ | 6,199 | ||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
| (In thousands) | ||||||||||||||||
|
Fiber
|
$ | 1,526 | $ | 4,406 | $ | 3,030 | $ | 8,161 | ||||||||
|
Recreational leases and other
|
456 | 595 | 935 | 1,209 | ||||||||||||
|
|
||||||||||||||||
|
Total revenues
|
$ | 1,982 | $ | 5,001 | $ | 3,965 | $ | 9,370 | ||||||||
|
|
||||||||||||||||
| Second Quarter | First Six Months | |||||||||||||||
| 2010 | 2009 | 2010 | 2009 | |||||||||||||
|
Pulpwood tons sold
|
95,600 | 244,100 | 178,700 | 450,600 | ||||||||||||
|
Average pulpwood price per ton
|
$ | 10.89 | $ | 7.85 | $ | 10.90 | $ | 7.99 | ||||||||
|
Sawtimber tons sold
|
23,800 | 136,100 | 53,400 | 226,900 | ||||||||||||
|
Average sawtimber price per ton
|
$ | 20.36 | $ | 18.28 | $ | 20.24 | $ | 20.10 | ||||||||
|
Total tons sold
|
119,400 | 380,200 | 232,100 | 677,500 | ||||||||||||
|
Average price per ton
|
$ | 12.78 | $ | 11.59 | $ | 13.05 | $ | 12.05 | ||||||||
22
23
| Second | ||||||||
| Quarter-End | ||||||||
| Financial Covenant | Requirement | 2010 | ||||||
|
Interest Coverage Ratio
(a)
|
³ 1.75:1.0 | 4.53:1.0 | ||||||
|
Revenues/Capital Expenditures Ratio
(b)
|
³ 1.00:1.0 | 4.96:1.0 | ||||||
|
Total Leverage Ratio
(c)
|
£ 40 | % | 19.8 | % | ||||
|
Minimum Liquidity
(d)
|
> $29 million | $235 million | ||||||
|
Net Worth
(e)
|
> $403 million | $510 million | ||||||
|
Collateral Value to Loan Commitment Ratio
(f)
|
³ 1.75:1.0 | 2.19:1.0 | ||||||
| (a) | Calculated as EBITDA (earnings before interest, taxes, depreciation and amortization), plus non-cash compensation expense, plus other non-cash expenses, divided by interest expense excluding loan fees. This covenant is applied at the end of each quarter on a rolling four quarter basis. | |
| (b) | Calculated as total gross revenues, plus our pro rata share of the operating revenues from unconsolidated ventures, divided by capital expenditures. Capital expenditures are defined as consolidated development and acquisition expenditures plus our pro rata share of unconsolidated ventures development and acquisition expenditures. This covenant is applied at the end of each quarter on a rolling four quarter basis. | |
| (c) | Calculated as total funded debt divided by adjusted asset value. Total funded debt includes indebtedness for borrowed funds, secured liabilities and reimbursement obligations with respect to letters of credit or similar instruments. Adjusted asset value is defined as the sum of unrestricted cash and cash equivalents, timberlands, high value timberlands, raw entitled lands, entitled land under development, minerals business, other real estate owned at book value without regard to any indebtedness and our pro rata share of joint ventures book value without regard to any indebtedness. This covenant is applied at the end of each quarter. | |
| (d) | Calculated as the amount available for drawing under the revolving commitment, plus unrestricted cash, plus cash equivalents which are not pledged or encumbered and the use of which is not restricted by the terms of any agreement. At second quarter-end 2010, the minimum liquidity is required to be at least equal to the lesser of $35,000,000 or 7.5 percent of the aggregate commitment under the senior credit facility. At second quarter-end 2010, the requirement is $29,000,000. This covenant is applied at the end of each quarter. | |
| (e) | Calculated as the amount by which consolidated total assets exceeds consolidated total liabilities. At second quarter-end 2010, the requirement is $403,000,000, computed as: $350,000,000, plus 85 percent of the aggregate net proceeds received by us from any equity offering, plus 75 percent of all positive net income, on a cumulative basis. This covenant is applied at the end of each quarter. | |
| (f) | Calculated as the total collateral value of timberland, high value timberland and our minerals business, divided by total aggregate loan commitment. This covenant is applied at the end of each quarter. |
24
25
| Project | ||||||||
| Project | County | Market | Acres (b) | |||||
|
California
|
||||||||
|
Hidden Creek Estates
|
Los Angeles | Los Angeles | 700 | |||||
|
Terrace at Hidden Hills
|
Los Angeles | Los Angeles | 30 | |||||
|
Georgia
|
||||||||
|
Ball Ground
|
Cherokee | Atlanta | 500 | |||||
|
Burt Creek
|
Dawson | Atlanta | 970 | |||||
|
Crossing
|
Coweta | Atlanta | 230 | |||||
|
Dallas Highway
|
Haralson | Atlanta | 1,060 | |||||
|
Fincher Road
|
Cherokee | Atlanta | 3,890 | |||||
|
Fox Hall
|
Coweta | Atlanta | 960 | |||||
|
Garland Mountain
|
Cherokee/Bartow | Atlanta | 350 | |||||
|
Home Place
|
Coweta | Atlanta | 1,510 | |||||
|
Martins Bridge
|
Banks | Atlanta | 970 | |||||
|
Mill Creek
|
Coweta | Atlanta | 770 | |||||
|
Serenity
|
Carroll | Atlanta | 440 | |||||
|
Waleska
|
Cherokee | Atlanta | 150 | |||||
|
Wolf Creek
|
Carroll/Douglas | Atlanta | 12,230 | |||||
|
Yellow Creek
|
Cherokee | Atlanta | 1,060 | |||||
|
Texas
|
||||||||
|
Lake Houston
|
Harris/Liberty | Houston | 3,700 | |||||
|
San Jacinto
|
Montgomery | Houston | 150 | |||||
|
|
||||||||
|
Total
|
29,670 | |||||||
|
|
||||||||
| (a) | A project is deemed to be in the entitlement process when customary steps necessary for the preparation of an application for governmental land-use approvals, like conducting pre-application meetings or similar discussions with governmental officials, have commenced, or an application has been filed. Projects listed may have significant steps remaining, and there is no assurance that entitlements ultimately will be received. | |
| (b) | Project acres, which are the total for the project regardless of our ownership interest, are approximate. The actual number of acres entitled may vary. |
26
| Residential Lots (c) | Commercial Acres (d) | |||||||||||||||||||||||
| Lots Sold | Acres Sold | |||||||||||||||||||||||
| Interest | Since | Lots | Since | Acres | ||||||||||||||||||||
| Project | County | Market | Owned (b) | Inception | Remaining | Inception | Remaining | |||||||||||||||||
|
Projects we own
|
||||||||||||||||||||||||
|
California
|
||||||||||||||||||||||||
|
San Joaquin River
|
Contra Costa/ Sacramento | Oakland | 100 | % | | | | 288 | ||||||||||||||||
|
Colorado
|
||||||||||||||||||||||||
|
Buffalo Highlands
|
Weld | Denver | 100 | % | | 164 | | | ||||||||||||||||
|
Johnstown Farms
|
Weld | Denver | 100 | % | 115 | 493 | 2 | 8 | ||||||||||||||||
|
Pinery West
|
Douglas | Denver | 100 | % | | | | 115 | ||||||||||||||||
|
Stonebraker
|
Weld | Denver | 100 | % | | 603 | | 13 | ||||||||||||||||
|
Westlake Highlands
|
Jefferson | Denver | 100 | % | 19 | 2 | | | ||||||||||||||||
|
Texas
|
||||||||||||||||||||||||
|
Arrowhead Ranch
|
Hays | Austin | 100 | % | | 259 | | 6 | ||||||||||||||||
|
Caruth Lakes
|
Rockwall | Dallas/Fort Worth | 100 | % | 297 | 352 | | | ||||||||||||||||
|
Cibolo Canyons
|
Bexar | San Antonio | 100 | % | 617 | 798 | 64 | 157 | ||||||||||||||||
|
Harbor Lakes
|
Hood | Dallas/Fort Worth | 100 | % | 199 | 250 | 1 | 13 | ||||||||||||||||
|
Hunters Crossing
|
Bastrop | Austin | 100 | % | 330 | 161 | 38 | 71 | ||||||||||||||||
|
La Conterra
|
Williamson | Austin | 100 | % | 73 | 427 | | 58 | ||||||||||||||||
|
Maxwell Creek
|
Collin | Dallas/Fort Worth | 100 | % | 691 | 320 | 10 | | ||||||||||||||||
|
Oak Creek Estates
|
Comal | San Antonio | 100 | % | 67 | 580 | 13 | | ||||||||||||||||
|
The Colony
|
Bastrop | Austin | 100 | % | 410 | 736 | 22 | 31 | ||||||||||||||||
|
The Gables at North Hill
|
Collin | Dallas/Fort Worth | 100 | % | 197 | 86 | | | ||||||||||||||||
|
The Preserve at Pecan Creek
|
Denton | Dallas/Fort Worth | 100 | % | 306 | 512 | | 9 | ||||||||||||||||
|
The Ridge at Ribelin Ranch
|
Travis | Austin | 100 | % | | | 179 | 16 | ||||||||||||||||
|
Westside at Buttercup Creek
|
Williamson | Austin | 100 | % | 1,311 | 203 | 66 | | ||||||||||||||||
|
Other projects (8)
|
Various | Various | 100 | % | 1,552 | 17 | 197 | 23 | ||||||||||||||||
|
Georgia
|
||||||||||||||||||||||||
|
Towne West
|
Bartow | Atlanta | 100 | % | | 2,674 | | 121 | ||||||||||||||||
|
Other projects (13)
|
Various | Atlanta | 100 | % | | 2,934 | | 705 | ||||||||||||||||
|
Missouri and Utah
|
||||||||||||||||||||||||
|
Other projects (2)
|
Various | Various | 100 | % | 453 | 101 | | | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
6,637 | 11,672 | 592 | 1,634 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Projects in entities we consolidate
|
||||||||||||||||||||||||
|
Texas
|
||||||||||||||||||||||||
|
City Park
|
Harris | Houston | 75 | % | 1,100 | 211 | 50 | 115 | ||||||||||||||||
|
Lantana
|
Denton | Dallas/Fort Worth | 55 | % (e) | 540 | 1,626 | | | ||||||||||||||||
|
Light Farms
|
Collin | Dallas/Fort Worth | 65 | % | | 2,868 | | | ||||||||||||||||
|
Stoney Creek
|
Dallas | Dallas/Fort Worth | 90 | % | 85 | 669 | | | ||||||||||||||||
|
Timber Creek
|
Collin | Dallas/Fort Worth | 88 | % | | 614 | | | ||||||||||||||||
|
Other projects (5)
|
Various | Various | Various | 953 | 254 | 26 | 25 | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
|
2,678 | 6,242 | 76 | 140 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total owned and consolidated
|
9,315 | 17,914 | 668 | 1,774 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Projects in ventures that we
account for using the equity
method
|
||||||||||||||||||||||||
|
Georgia
|
||||||||||||||||||||||||
|
Seven Hills
|
Paulding | Atlanta | 50 | % | 635 | 446 | 26 | 113 | ||||||||||||||||
|
The Georgian
|
Paulding | Atlanta | 38 | % | 288 | 1,097 | | | ||||||||||||||||
|
Other projects (4)
|
Various | Atlanta | Various | 1,820 | 77 | 3 | | |||||||||||||||||
|
Texas
|
||||||||||||||||||||||||
|
Bar C Ranch
|
Tarrant | Dallas/Fort Worth | 50 | % | 215 | 984 | | | ||||||||||||||||
|
Entrada
|
Travis | Austin | 50 | % | | 821 | | 3 | ||||||||||||||||
|
Fannin Farms West
|
Tarrant | Dallas/Fort Worth | 50 | % | 293 | 88 | | 15 | ||||||||||||||||
|
Harpers Preserve
|
Montgomery | Houston | 50 | % | | 1,722 | | 72 | ||||||||||||||||
|
Lantana
|
Denton | Dallas/Fort Worth | Various | (e) | 1,436 | 134 | 14 | 75 | ||||||||||||||||
|
Long Meadow Farms
|
Fort Bend | Houston | 19 | % | 636 | 1,447 | 87 | 123 | ||||||||||||||||
|
Southern Trails
|
Brazoria | Houston | 40 | % | 398 | 629 | | | ||||||||||||||||
|
Stonewall Estates
|
Bexar | San Antonio | 25 | % | 248 | 125 | | | ||||||||||||||||
|
Summer Creek Ranch
|
Tarrant | Dallas/Fort Worth | 50 | % | 796 | 1,772 | | 363 | ||||||||||||||||
|
Summer Lakes
|
Fort Bend | Houston | 50 | % | 330 | 793 | 56 | | ||||||||||||||||
|
Village Park
|
Collin | Dallas/Fort Worth | 50 | % | 356 | 211 | 3 | 2 | ||||||||||||||||
|
Waterford Park
|
Fort Bend | Houston | 50 | % | | 493 | | 37 | ||||||||||||||||
|
Other projects (2)
|
Various | Various | Various | 296 | 228 | | 15 | |||||||||||||||||
|
Florida
|
||||||||||||||||||||||||
|
Other projects (3)
|
Various | Tampa | Various | 509 | 336 | | | |||||||||||||||||
|
|
||||||||||||||||||||||||
|
Total in ventures
|
8,256 | 11,403 | 189 | 818 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
|
Combined total
|
17,571 | 29,317 | 857 | 2,592 | ||||||||||||||||||||
|
|
||||||||||||||||||||||||
27
| (a) | A project is deemed entitled when all major discretionary governmental land-use approvals have been received. Some projects may require additional permits and/or non-governmental authorizations for development. | |
| (b) | Interest owned reflects our net equity interest in the project, whether owned directly or indirectly. There are some projects that have multiple ownership structures within them. Accordingly, portions of these projects may appear as owned, consolidated or accounted for using the equity method. | |
| (c) | Lots are for the total project, regardless of our ownership interest. Lots remaining represent vacant developed lots, lots under development and future planned lots and are subject to change based on business plan revisions. | |
| (d) | Commercial acres are for the total project, regardless of our ownership interest, and are net developable acres, which may be fewer than the gross acres available in the project. | |
| (e) | The Lantana project consists of a series of 15 partnerships in which our voting interests range from 25 percent to 55 percent. We account for three of these partnerships using the equity method and we consolidate the remaining partnerships. |
| Interest | ||||||||||||
| Project | County | Market | Owned (a) | Type | Description | |||||||
|
Radisson Hotel
|
Travis | Austin | 100 | % | Hotel | 413 guest rooms and suites | ||||||
|
Palisades West
|
Travis | Austin | 25 | % | Office | 375,000 square feet | ||||||
|
Las Brisas
|
Williamson | Austin | 59 | % | Multifamily | 414 unit luxury apartment | ||||||
| (a) | Interest owned reflects our net equity interest in the project, whether owned directly or indirectly. |
| Held By | ||||||||||||||||
| State | Unleased | Leased (b) | Production (c) | Total (d) | ||||||||||||
| (Net acres) | ||||||||||||||||
|
Texas
|
153,000 | 76,000 | 24,000 | 253,000 | ||||||||||||
|
Louisiana
|
135,000 | 4,000 | 5,000 | 144,000 | ||||||||||||
|
Georgia
|
179,000 | | | 179,000 | ||||||||||||
|
Alabama
|
40,000 | 2,000 | | 42,000 | ||||||||||||
|
California
|
1,000 | | | 1,000 | ||||||||||||
|
Indiana
|
1,000 | | | 1,000 | ||||||||||||
|
|
||||||||||||||||
|
|
509,000 | 82,000 | 29,000 | 620,000 | ||||||||||||
|
|
||||||||||||||||
| (a) | Includes ventures. | |
| (b) | Includes leases in primary lease term or for which a delayed rental payment has been received. | |
| (c) | Acres being held by production are producing oil or natural gas in paying quantities. | |
| (d) | Texas, Louisiana, California and Indiana net acres are calculated as the gross number of surface acres multiplied by our percentage ownership of the mineral interest. Alabama and Georgia net acres are calculated as the gross number of surface acres multiplied by our estimated percentage ownership of the mineral interest based on county sampling. Excludes 463 net mineral acres located in Colorado. |
28
| Texas | Louisiana | |||||||||||
| County | Net Acres | Parish | Net Acres | |||||||||
|
Trinity
|
47,000 | Beauregard | 79,000 | |||||||||
|
Angelina
|
42,000 | Vernon | 39,000 | |||||||||
|
Houston
|
29,000 | Calcasieu | 17,000 | |||||||||
|
Anderson
|
25,000 | Allen | 7,000 | |||||||||
|
Cherokee
|
24,000 | Rapides | 1,000 | |||||||||
|
Sabine
|
23,000 | Other | 1,000 | |||||||||
|
|
||||||||||||
|
Red River
|
14,000 | 144,000 | ||||||||||
|
|
||||||||||||
|
Newton
|
14,000 | |||||||||||
|
San Augustine
|
13,000 | |||||||||||
|
Jasper
|
11,000 | |||||||||||
|
Other
|
11,000 | |||||||||||
|
|
||||||||||||
|
|
253,000 | |||||||||||
|
|
||||||||||||
| (a) | Includes ventures. |
| Second | ||||||||
| Quarter-End | Year-End | |||||||
| Change in Interest Rates | 2010 | 2009 | ||||||
| (In thousands) | ||||||||
|
+2%
|
$ | (3,903 | ) | $ | (4,100 | ) | ||
|
+1%
|
(1,988 | ) | (2,132 | ) | ||||
|
-1%
|
1,988 | 2,132 | ||||||
|
-2%
|
3,975 | 4,264 | ||||||
29
|
31 .1*
|
Certification of Chief Executive Officer pursuant to Exchange Act rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
31 .2*
|
Certification of Chief Financial Officer pursuant to Exchange Act rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
32 .1*
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
|
|
||
|
32 .2*
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. |
| * | Filed herewith. |
30
|
FORESTAR GROUP INC.
|
||||
| Date: August 6, 2010 | By: | /s/ Christopher L. Nines | ||
| Christopher L. Nines | ||||
| Chief Financial Officer | ||||
| By: | /s/ Charles D. Jehl | |||
| Charles D. Jehl | ||||
| Chief Accounting Officer | ||||
31
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|