FPH Five Point Holdings LLC

Second Quarter 2018 and Recent Highlights

• Continued land development activity at Newhall Ranch in Los Angeles County.
• Entitlements approved by the San Francisco Board of Supervisors for additional commercial development at Candlestick Point and The San Francisco Shipyard.
• Consistent home buyer demand at the Great Park Neighborhoods in Orange County.
• Company maintains strong credit profile, including total liquidity of $803 million and debt to total capitalization of 24.2% at June 30, 2018.

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 financial results for the second quarter of 2018. Emile Haddad, Chairman and CEO, commented that “We are seeing strength in each of our markets driven by a robust labor market and limited housing supply. We continue our development efforts in Newhall Ranch in Los Angeles County and remain on track to deliver developed homesites to builders sometime toward the end of 2019. In San Francisco, we received unanimous approval from the Board of Supervisors to develop an additional two million square feet of commercial space. We view this as another vote of confidence by the city in the strength of our public-private partnership and its commitment to transforming Candlestick Point and The San Francisco Shipyard into world-class mixed-use communities. At the Great Park Neighborhoods in Orange County, home buyer activity remains brisk. From our perspective, we still see a continued imbalance between levels of supply and demand across all of our markets that should support incremental home price appreciation in our communities.”

Second Quarter 2018 Consolidated Results

Liquidity and Capital Resources

As of June 30, 2018, total liquidity of $802.6 million was comprised of cash and cash equivalents totaling $678.6 million and borrowing availability of $124.0 million under our $125.0 million unsecured revolving credit facility. Total capital was $1.9 billion, reflecting $3.0 billion in assets and $1.1 billion in liabilities.

Results of Operations for the Three Months Ended June 30, 2018

Revenues. Revenues of $13.1 million for the three months ended June 30, 2018 were primarily generated from management services. Our adoption of new revenue accounting guidance on January 1, 2018 has resulted in accelerated recognition of revenue that reflects the impact of variable incentive compensation in our development management agreement with the Great Park Venture.

Equity in earnings from unconsolidated entities. Equity in earnings from unconsolidated entities was $9.0 million for the three months ended June 30, 2018. The earnings were primarily due to our proportionate share of the Great Park Venture's net income during the quarter of $37.5 million, which resulted from the sale of land entitled for an aggregate of 536 homesites on approximately 33 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 $8.9 million. Equity in earnings from our 75% interest in the Gateway Commercial Venture was $0.1 million for the three months ended June 30, 2018.

Selling, general, and administrative. Selling, general, and administrative expenses were $29.0 million for the three months ended June 30, 2018.

Net loss. Consolidated net loss for the quarter was $11.3 million. The net loss attributable to noncontrolling interests totaled $6.1 million, resulting in a net loss attributable to the Company of $5.2 million.

Segment Results

Newhall Segment. Total segment revenues were $1.2 million for the second quarter of 2018 and were derived from agricultural leasing and the sale of citrus crops. Selling, general, and administrative expenses were $4.4 million for the three months ended June 30, 2018.

San Francisco Segment. Total segment revenues were $1.8 million for the second quarter of 2018. Revenues during the quarter were mostly attributable to fees generated from management agreements. Selling, general, and administrative expenses were $6.5 million for the second quarter.

Great Park Segment. Total segment revenues were $180.5 million for the second quarter of 2018. Revenues were mainly attributable to the sale of land entitled for 536 homesites on 33 acres at the Great Park Neighborhoods. Initial gross proceeds from the sale were $166.0 million representing the base purchase price. The Great Park segment's net income for the quarter was $40.8 million, which included net income of $37.5 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 $8.9 million for the three months ended June 30, 2018.

Commercial Segment. For the three months ended June 30, 2018, the Commercial segment recognized $6.3 million in revenues from a triple net lease with Broadcom and property management services provided by us. Segment expenses were mostly comprised of depreciation, amortization and interest expense totaling $5.2 million. Segment net income was $0.2 million. Our share of equity in earnings from the Gateway Commercial Venture totaled $0.1 million for the three months ended June 30, 2018.

Conference Call Information

In conjunction with this release, Five Point will host a conference call today, Monday, August 13, 2018 at 5:00 pm Eastern Time. Emile Haddad, Chairman 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 (877) 425-9470 (domestic) or (201) 389-0878 (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 13681963. The telephonic replay will be available until 11:59 p.m. Eastern Time on August 27, 2018.

About Five Point

Five Point, headquartered in Aliso Viejo, 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 Orange County, Newhall Ranch® in Los Angeles County, and Candlestick Point 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) (Unaudited)     Three Months Ended   Six Months Ended June 30, June 30,   2018       2017     2018       2017   REVENUES: Land sales $ 3 $ 4,739 $ 52 $ 5,204 Land sales—related party 221 587 442 84,858 Management services—related party 11,440 5,481 23,207 10,951 Operating properties   1,426     2,439     4,356     4,536   Total revenues   13,090     13,246     28,057     105,549   COSTS AND EXPENSES: Land sales 52 1,667 90 82,114 Management services 6,763 2,657 13,852 5,306 Operating properties 1,107 2,912 3,497 5,192 Selling, general, and administrative   29,015     27,957     57,611     55,155   Total costs and expenses   36,937     35,193     75,050     147,767   OTHER INCOME: Adjustment to payable pursuant to tax receivable agreement — — 1,928 — Interest income 2,910 — 5,657 — Miscellaneous   631     23     8,412     46   Total other income   3,541     23     15,997     46   EQUITY IN EARNINGS (LOSS) FROM UNCONSOLIDATED ENTITIES   9,003     (2,365 )   5,396     (5,241 ) LOSS BEFORE INCOME TAX BENEFIT (11,303 ) (24,289 ) (25,600 ) (47,413 ) INCOME TAX BENEFIT   —     —     —     —   NET LOSS (11,303 ) (24,289 ) (25,600 ) (47,413 ) LESS NET LOSS ATTRIBUTABLE TO NONCONTROLLING INTERESTS   (6,143 )   (14,506 )   (15,208 )   (29,788 ) NET LOSS ATTRIBUTABLE TO THE COMPANY $ (5,160 ) $ (9,783 ) $ (10,392 ) $ (17,625 )   FIVE POINT HOLDINGS, LLC CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands, except shares) (Unaudited)     June 30, 2018   December 31, 2017 ASSETS INVENTORIES $ 1,546,683 $ 1,425,892 INVESTMENT IN UNCONSOLIDATED ENTITIES 538,470 530,007 PROPERTIES AND EQUIPMENT, NET 29,449 29,656 ASSETS HELD FOR SALE, NET — 4,519 INTANGIBLE ASSET, NET—RELATED PARTY 100,932 127,593 CASH AND CASH EQUIVALENTS 678,637 848,478 RESTRICTED CASH AND CERTIFICATES OF DEPOSIT 1,403 1,467 RELATED PARTY ASSETS 53,416 3,158 OTHER ASSETS   9,292     7,585   TOTAL $ 2,958,282   $ 2,978,355   LIABILITIES AND CAPITAL LIABILITIES: Notes payable, net $ 556,409 $ 560,618 Accounts payable and other liabilities 168,128 167,620 Liabilities related to assets held for sale — 5,363 Related party liabilities 177,491 186,670 Payable pursuant to tax receivable agreement   168,027     152,475   Total liabilities   1,070,055     1,072,746   CAPITAL: Class A common shares; No par value; Issued and outstanding: 2018—66,537,852 shares; 2017—62,314,850 shares Class B common shares; No par value; Issued and outstanding: 2018—79,145,487 shares; 2017—81,463,433 shares Contributed capital 549,403 530,015 Retained earnings 58,133 57,841 Accumulated other comprehensive loss   (2,550 )   (2,455 ) Total members’ capital 604,986 585,401 Noncontrolling interests   1,283,241     1,320,208   Total capital   1,888,227     1,905,609   TOTAL $ 2,958,282   $ 2,978,355     FIVE POINT HOLDINGS, LLC SUPPLEMENTAL DATA (In thousands) (Unaudited)       June 30, 2018 Cash and cash equivalents $ 678,637 Borrowing capacity (1)   124,000   Total liquidity $ 802,637    

(1)

As of June 30, 2018, 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.

  June 30, 2018 Debt (1) $ 602,692   Total capital   1,888,227   Total capitalization $ 2,490,919   Debt to total capitalization   24.2 %  

(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.

View source version on businesswire.com: https://www.businesswire.com/news/home/20180813005620/en/

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