FPH Five Point Holdings LLC

First Quarter 2019 and Recent Highlights

• Submitted a revised plan for the first phase of Candlestick that is expected to be approved by the City of San Francisco in 2019. The revised plan is designed to include approximately 1,600 homes, 750,000 square feet of office space, and 300,000 square feet of lifestyle mainly centered around retail.
• Continued land development activity at Valencia (formerly Newhall) in Los Angeles County positions the Company to deliver homesites and generate revenue at this community in the fourth quarter of 2019.
• Received approvals to build an additional 1,056 homes at the Great Park in Irvine.
• Company maintains strong credit profile with total liquidity of $497.3 million and debt to total capitalization of 24.0% at March 31, 2019.

Five Point Holdings, LLC (“Five Point” or the “Company”) (NYSE:FPH), an owner and developer of large mixed-use, master-planned communities in California, today reported its first quarter results for 2019. Emile Haddad, Chairman and CEO, said, “In San Francisco, we submitted our revised plan for Candlestick and expect to receive approval from the city before the end of the year. In Los Angeles County, despite an unusually heavy rainy season, land development activities at Valencia remain on schedule, and we are still anticipating delivering our first homesites in the fourth quarter of 2019. In Irvine, at the Great Park, we received approval to build an additional 1,056 homes. In addition, home buyer activity has remained consistent with normal seasonal patterns, and we are excited to report that we collected meaningful profit participation from our guest builders this quarter. The combination of steady operational progress, a healthy economy supported by seven years of consistent job growth, and a pronounced imbalance between supply and demand in our markets provides a favorable backdrop that should benefit the company during the remainder of the year.”

First Quarter 2019 Consolidated Results

Liquidity and Capital Resources

As of March 31, 2019, total liquidity of $497.3 million was comprised of cash and cash equivalents totaling $373.3 million and borrowing availability of $124.0 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 March 31, 2019

Revenues. Revenues of $13.1 million for the three months ended March 31, 2019 were primarily generated from management services.

Equity in earnings from unconsolidated entities. Equity in earnings from unconsolidated entities was $8.9 million for the three months ended March 31, 2019. The earnings were primarily due to our proportionate share of the Great Park Venture’s net income during the quarter of $37.1 million, which primarily resulted from the sale of land entitled for an aggregate of 369 homesites on approximately 29.5 acres at the Great Park Neighborhoods. After adjusting for amortization and accretion of the basis difference, our equity in earnings from our 37.5% percentage interest in the Great Park Venture was $9.4 million. Equity in loss from our 75% interest in the Gateway Commercial Venture was $0.6 million for the three months ended March 31, 2019.

Selling, general, and administrative. Selling, general, and administrative expenses were $25.8 million for the three months ended March 31, 2019.

Other income. Other income for the three months ended March 31, 2019 consisted primarily of a $64.9 million gain recognized by our San Francisco segment pertaining to the settlement of our contingent consideration liability related to the termination of the retail joint venture at Candlestick.

Income tax provision. Income tax provision was $1.3 million for the three months ended March 31, 2019. The income tax provision is the result of an increase in our valuation allowance against deferred tax assets associated with changes contained in the Tax Cuts and Jobs Act limiting the utilization of net operating losses.

Net income. Consolidated net income for the quarter was $52.7 million. The net income attributable to noncontrolling interests totaled $28.9 million, resulting in net income attributable to the Company of $23.8 million.

Segment Results

Valencia Segment (formerly Newhall). Total segment revenues were $1.6 million for the first quarter of 2019 and were derived from agricultural land leasing and the sale of citrus crops. Selling, general, and administrative expenses were $3.8 million for the three months ended March 31, 2019.

San Francisco Segment. Total segment revenues were $1.1 million for the first quarter of 2019. Revenues during the quarter were mostly attributable to fees generated from management agreements. Selling, general, and administrative expenses were $4.5 million for the three months ended March 31, 2019. As a result of the termination of the retail joint venture at Candlestick and agreements related thereto, the contingent consideration liability was settled, which resulted in a gain of $64.9 million.

Great Park Segment. Total segment revenues were $169.6 million for the first quarter of 2019. Revenues were mainly attributable to the sale of land entitled for 369 homesites on 29.5 acres at the Great Park Neighborhoods. Initial gross proceeds from the sale were $151.9 million representing the base purchase price. The Great Park segment’s net income for the quarter was $40.3 million, which included net income of $37.1 million attributed to the Great Park Venture that is not consolidated in our financial statements. After adjusting to account for a difference in investment basis, the Company’s equity in earnings from the Great Park Venture was $9.4 million for the three months ended March 31, 2019.

Commercial Segment. For the three months ended March 31, 2019, the Commercial segment recognized $8.3 million in revenues from tenant leases at the Five Point Gateway Campus and property management services provided by us to the Gateway Commercial Venture. Segment expenses were mostly comprised of depreciation, amortization and interest expense totaling $7.5 million. Segment net loss was approximately $0.8 million. Our share of equity in loss from the Gateway Commercial Venture totaled $0.6 million for the three months ended March 31, 2019.

Conference Call Information

In conjunction with this release, Five Point will host a conference call today, Tuesday, May 7, 2019 at 5:00 pm Eastern Time. Emile Haddad, President and 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) 204-4368 (domestic) or (720) 543-0214 (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 1393116. The telephonic replay will be available until 11:59 p.m. Eastern Time on May 21, 2019.

About Five Point

Five Point, headquartered in Irvine, California, designs and develops large mixed-use, master-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

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share and per share amounts)

(Unaudited)

  Three Months EndedMarch 31, 2019   2018 REVENUES: Land sales $ 55 $ 49 Land sales—related party 230 221 Management services—related party 11,063 11,767 Operating properties 1,725   2,930   Total revenues 13,073   14,967   COSTS AND EXPENSES: Land sales — 38 Management services 7,616 7,089 Operating properties 1,901 2,390 Selling, general, and administrative 25,773   28,596   Total costs and expenses 35,290   38,113   OTHER INCOME: Adjustment to payable pursuant to tax receivable agreement — 1,928 Interest income 2,454 2,747 Gain on settlement of contingent consideration—related party 64,870 — Miscellaneous 10   7,781   Total other income 67,334   12,456   EQUITY IN EARNINGS (LOSS) FROM UNCONSOLIDATED ENTITIES 8,882   (3,607 ) INCOME (LOSS) BEFORE INCOME TAX (PROVISION) BENEFIT 53,999 (14,297 ) INCOME TAX (PROVISION) BENEFIT (1,266 ) —   NET INCOME (LOSS) 52,733 (14,297 ) LESS NET INCOME (LOSS) ATTRIBUTABLE TO NONCONTROLLING INTERESTS 28,925   (9,065 ) NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY $ 23,808   $ (5,232 )   NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY PER CLASS A SHARE Basic $ 0.35 $ (0.08 ) Diluted $ 0.35 $ (0.10 ) WEIGHTED AVERAGE CLASS A SHARES OUTSTANDING Basic 66,210,916 63,367,419 Diluted 145,296,469 144,812,299 NET INCOME (LOSS) ATTRIBUTABLE TO THE COMPANY PER CLASS B SHARE Basic and diluted $ 0.00 $ (0.00 ) WEIGHTED AVERAGE CLASS B SHARES OUTSTANDING Basic 79,061,835 81,420,455 Diluted 79,275,234 81,420,455  

FIVE POINT HOLDINGS, LLC

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except shares)

(Unaudited)

    March 31, 2019 December 31, 2018 ASSETS INVENTORIES $ 1,744,337 $ 1,696,084 INVESTMENT IN UNCONSOLIDATED ENTITIES 540,318 532,899 PROPERTIES AND EQUIPMENT, NET 32,551 31,677 INTANGIBLE ASSET, NET—RELATED PARTY 91,620 95,917 CASH AND CASH EQUIVALENTS 373,292 495,694 RESTRICTED CASH AND CERTIFICATES OF DEPOSIT 1,738 1,403 RELATED PARTY ASSETS 83,044 61,039 OTHER ASSETS 18,650   9,179   TOTAL $ 2,885,550   $ 2,923,892     LIABILITIES AND CAPITAL LIABILITIES: Notes payable, net $ 492,171 $ 557,004 Accounts payable and other liabilities 153,112 161,139 Related party liabilities 129,260 178,540 Deferred income tax liability, net 10,449 9,183 Payable pursuant to tax receivable agreement 171,205   169,509   Total liabilities 956,197   1,075,375     REDEEMABLE NONCONTROLLING INTEREST $ 25,000 $ — CAPITAL: Class A common shares; No par value; Issued and outstanding: 2019—68,746,555 shares; 2018—66,810,980 shares Class B common shares; No par value; Issued and outstanding: 2019—79,275,234 shares; 2018—78,838,736 shares Contributed capital 562,185 556,521 Retained earnings 57,619 33,811 Accumulated other comprehensive loss (3,320 ) (3,306 ) Total members’ capital 616,484 587,026 Noncontrolling interests 1,287,869   1,261,491   Total capital 1,904,353   1,848,517   TOTAL $ 2,885,550   $ 2,923,892    

FIVE POINT HOLDINGS, LLCSUPPLEMENTAL DATA(In thousands)(Unaudited)

Liquidity

  March 31, 2019 Cash and cash equivalents $ 373,292 Borrowing capacity (1) 124,000 Total liquidity $ 497,292  

(1) As of March 31, 2019, no funds have been drawn on the Company’s $125.0 million revolving credit facility; however, letters of credit of $1.0 million are issued and outstanding under the revolving credit facility, thus reducing the available capacity by the outstanding letters of credit amount.

Debt to Total Capitalization

  March 31, 2019 Debt (1) $ 602,692   Total capital 1,904,353   Total capitalization $ 2,507,045   Debt to total capitalization 24.0 %  

(1) For purposes of this calculation, debt consists of (i) the outstanding principal on the Company’s 7.875% senior notes due 2025 of $500.0 million and (ii) the Company’s related party EB-5 reimbursement obligation of $102.7 million.

Segment Results

Valencia (formerly Newhall)

The following table summarizes the results of operations of our Valencia segment for the three months ended March 31, 2019 and 2018.

  Three Months EndedMarch 31, 2019   2018 (in thousands) Statement of Operations Data Revenues Land sales $ 55 $ 49 Land sales—related party 9 — Operating properties 1,551   2,749 Total revenues 1,615   2,798 Costs and expenses Land sales — 38 Operating properties 1,901 2,390 Selling, general, and administrative 3,809   4,088 Total costs and expenses 5,710   6,516 Other income 11   6,781 Segment (loss) income $ (4,084 ) $ 3,063  

San Francisco

The following table summarizes the results of operations of our San Francisco segment for the three months ended March 31, 2019 and 2018.

  Three Months EndedMarch 31, 2019   2018 (in thousands) Statement of Operations Data Revenues Land sales—related party $ 221 $ 221 Operating property 174 181 Management services—related party 698   1,620   Total revenues 1,093   2,022   Costs and expenses Management services 377 399 Selling, general, and administrative 4,512   6,386   Total costs and expenses 4,889   6,785   Other income—gain on settlement of contingent consideration, related party 64,870   —   Segment income (loss) $ 61,074   $ (4,763 )  

Great Park

The following table summarizes the results of operations of our Great Park segment for the three months ended March 31, 2019 and 2018.

  Three Months EndedMarch 31, 2019   2018 (in thousands) Statement of Operations Data Revenues Land sales $ 31,466 $ 256 Land sales—related party 127,697 151 Management services—related party 10,396   10,057   Total revenues 169,559   10,464   Costs and expenses Land sales 107,819 — Management services 7,239 6,690 Selling, general, and administrative 6,575 8,487 Management fees—related party 8,217   7,632   Total costs and expenses 129,850   22,809   Interest income 559   979   Segment income (loss) $ 40,268   $ (11,366 )  

The table below reconciles the Great Park segment results to the equity in earnings (loss) from our investment in the Great Park Venture that is reflected in the condensed consolidated statements of operations for the three months ended March 31, 2019 and 2018.

  Three Months EndedMarch 31, 2019   2018 (in thousands) Segment net income (loss) from operations $ 40,268 $ (11,366 ) Less net income of management company attributed to the Great Park segment 3,157   3,367   Net income (loss) of Great Park Venture 37,111   (14,733 ) The Company’s share of net income (loss) of the Great Park Venture 13,917 (5,525 ) Basis difference (amortization) accretion (4,473 ) 1,471   Equity in earnings (loss) from the Great Park Venture $ 9,444   $ (4,054 )  

Commercial

The following table summarizes the results of operations of our Commercial segment for the three months ended March 31, 2019 and 2018.

  Three Months EndedMarch 31, 2019   2018 (in thousands) Statement of Operations Data Revenues Rental and related income $ 8,380 $ 6,705 Property management fees (31 ) 90 Total revenues 8,349   6,795 Costs and expenses Rental operating expenses 1,564 839 Interest 4,331 2,282 Depreciation 2,177 1,827 Amortization 1,029 1,041 Other expenses 29   120 Total costs and expenses 9,130   6,109 Segment (loss) income $ (781 ) $ 686  

The table below reconciles the Commercial segment results to the equity in (loss) earnings from our investment in the Gateway Commercial Venture that is reflected in the condensed consolidated statements of operations for the three months ended March 31, 2019 and 2018.

Three Months EndedMarch 31, 2019   2018 (in thousands) Segment net (loss) income from operations $ (781 ) $ 686 Less net (loss) income of management company attributed to the Commercial segment (31 ) 90 Net (loss) income of Gateway Commercial Venture (750 ) 596 Equity in (loss) earnings from the Gateway Commercial Venture $ (562 ) $ 447

View source version on businesswire.com: https://www.businesswire.com/news/home/20190507006068/en/

Investor Relations:Bob Wetenhall, 949-349-1087bob.wetenhall@fivepoint.comorMedia:Steve Churm, 949-349-1034steve.churm@fivepoint.com