Lennar
LEN
#900
Rank
$26.84 B
Marketcap
$108.69
Share price
-0.63%
Change (1 day)
-13.09%
Change (1 year)
Lennar is an American construction company that is specialized in building private homes.

Lennar - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q

/X/ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended JUNE 30, 1996

or

/ / TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d)
OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from________to________

Commission File Number: 1-11749

PACIFIC GREYSTONE CORPORATION
(Exact name of registrant as specified in its charter)

DELAWARE 95-4337490
(State of incorporation) (I.R.S Employer Identification No.)

6767 FOREST LAWN DRIVE, SUITE 300
LOS ANGELES, CALIFORNIA 90068-1027
(213) 436-6300
(Address and telephone number of principal executive offices)

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Sections 13 or 15 (d) of the Securities Exchange Act
of 1934 during the preceding twelve months (or for such shorter period that
the registrant was required to file such reports), and (2) has been subject
to the filing requirements for the past 90 days.

YES /X/ NO / /

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date.

The number of shares of common stock, par value $.01 per share, outstanding
as of July 31, 1996 was 14,959,741.
PACIFIC GREYSTONE CORPORATION
FORM 10-Q

INDEX

PAGE NUMBER
PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

Consolidated Statements of Income -
Three and Six Months Ended June 30, 1996 and 1995 3

Consolidated Balance Sheets -
June 30, 1996 and December 31, 1995 4

Consolidated Statement of Shareholders' Equity -
Six Months Ended June 30, 1996 5

Consolidated Statements of Cash Flows -
Six Months Ended June 30, 1996 and 1995 6

Notes to Consolidated Financial Statements 7

Item 2. Management's Discussion and Analysis of
Financial Condition and Results of Operations 11

PART II. OTHER INFORMATION

Item 4. Submission of Matters to a Vote of Security Holders 16
Item 5. Other Information 16
Item 6. Exhibits and Reports on Form 8-K 16

SIGNATURES 17

INDEX TO EXHIBITS 18


2
Part I.   FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS


PACIFIC GREYSTONE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME
(In thousands, except per share data - unaudited)


<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
------------------ -------------------
1996 1995 1996 1995
-------- -------- --------- --------
<S> <C> <C> <C> <C>
Revenues $ 92,112 $ 62,283 $ 155,647 $ 97,016
Cost of sales (77,222) (54,087) (129,062) (83,356)
-------- -------- --------- --------
Gross margin 14,890 8,196 26,585 13,660
Equity in pretax (loss) income
of unconsolidated joint ventures (86) 1,349 (234) 2,008
Selling, general and administrative expenses (9,850) (7,164) (18,352) (13,134)
Interest and other, net 174 334 333 705
-------- -------- --------- --------
Pretax income 5,128 2,715 8,332 3,239
Income tax (provision) benefit (2,092) 3,204 (3,399) 3,204
-------- -------- --------- --------
Net income $ 3,036 $ 5,919 $ 4,933 $ 6,443
-------- -------- --------- --------
-------- -------- --------- --------
Pro forma earnings available
to holders of common shares $ 3,036 $ 1,607 $ 4,933 $ 1,917
-------- -------- --------- --------
-------- -------- --------- --------
Pro forma earnings per share $ 0.20 $ 0.11 $ 0.33 $ 0.13
-------- -------- --------- --------
-------- -------- --------- --------
Pro forma weighted average
number of shares outstanding 14,960 14,960 14,960 14,960
-------- -------- --------- --------
-------- -------- --------- --------
</TABLE>

SEE ACCOMPANYING NOTES


3
PACIFIC GREYSTONE CORPORATION

CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)


ASSETS


<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
1996 1995
----------- ------------
(UNAUDITED)
<S> <C> <C>
Cash and cash equivalents $ 21,135 $ 41,254
Escrow proceeds receivable 10,213 8,040
Housing inventories 274,803 215,043
Deferred tax asset 12,472 15,498
Other assets 10,864 10,135
--------- ---------
Total assets $329,487 $289,970
--------- ---------
--------- ---------
LIABILITIES AND SHAREHOLDERS' EQUITY
Liabilities:
Accounts payable and other liabilities $ 25,287 $ 26,738
Notes payable 41,274 12,337
Senior unsecured notes payable 125,000 125,000
--------- ---------
Total liabilities 191,561 164,075
Shareholders' equity:
Series A cumulative senior preferred stock -- 44,747
Series C cumulative convertible preferred stock -- 20,000
Common stock, $.01 par value; 35,000,000 shares
authorized; 14,959,741 shares issued
and outstanding in 1996 150 41
Additional paid-in capital 132,482 27,898
Retained earnings 5,294 33,209
--------- ---------
Total shareholders' equity 137,926 125,895
--------- ---------
Total liabilities and shareholders' equity $329,487 $289,970
--------- ---------
--------- ---------
</TABLE>

SEE ACCOMPANYING NOTES


4
PACIFIC GREYSTONE CORPORATION

CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY
(In thousands - unaudited)


<TABLE>
<CAPTION>
SERIES A SERIES C
CUMULATIVE CUMULATIVE
SENIOR CONVERTIBLE ADDITIONAL
PREFERRED PREFERRED COMMON PAID-IN RETAINED
STOCK STOCK STOCK CAPITAL EARNINGS TOTAL
---------- ----------- ------ ---------- -------- --------
<S> <C> <C> <C> <C> <C> <C>
Balance at January 1, 1996 $ 44,747 $ 20,000 $ 41 $ 27,898 $ 33,209 $125,895
Stock split, 1.4282 to 1.00 -- -- 17 (17) -- --
Initial public offering of common
stock -- -- 46 54,270 -- 54,316
Redemption of preferred stock (44,747) -- -- -- -- (44,747)
Payment of a portion of the accrued
dividends on the Series A cumulative
senior preferred stock through the
issuance of common stock -- -- 17 20,531 (20,548) --
Conversion of the Series C cumulative
convertible preferred stock including
a portion of the accrued dividends
into common stock -- (20,000) 29 29,800 (9,829) --
Cash dividends paid on preferred stocks -- -- -- -- (2,471) (2,471)
Net income -- -- -- -- 4,933 4,933
--------- --------- ----- -------- -------- --------
Balance at June 30, 1996 $ -- $ -- $ 150 $132,482 $ 5,294 $137,926
--------- --------- ----- -------- -------- --------
--------- --------- ----- -------- -------- --------
</TABLE>

SEE ACCOMPANYING NOTES


5
PACIFIC GREYSTONE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands - unaudited)

<TABLE>
<CAPTION>
SIX MONTHS
ENDED JUNE 30,
------------------
1996 1995
-------- --------
<S> <C> <C>
OPERATING ACTIVITIES:
Net income $ 4,933 $ 6,443
Adjustments to reconcile net income to net cash
used in operating activities:
Depreciation and amortization 414 344
Reduction of deferred tax asset valuation allowance -- (4,500)
Deferred portion of provision for income taxes 3,026 1,296
Equity in pretax loss (income) of unconsolidated
joint ventures 234 (2,008)
Net changes in operating assets and liabilities:
Escrow proceeds receivable (2,173) (5,744)
Housing inventories (54,161) (10,218)
Other assets (1,431) (871)
Accounts payable and accrued liabilities (1,451) (3,679)
-------- --------
Net cash used in operating activities (50,609) (18,937)

INVESTING ACTIVITIES:
Distributions from unconsolidated joint ventures 54 2,211
-------- --------
Net cash provided by investing activities 54 2,211

FINANCING ACTIVITIES:
Net proceeds from common stock issuance 54,316 --
Redemption of preferred stock (44,747) --
Cash dividends paid on preferred stocks (2,471) --
Net proceeds from (payments on) revolving credit facility 25,000 (3,000)
Proceeds from notes payable -- 3,495
Repayments of notes payable (1,662) (3,721)
-------- --------
Net cash provided by (used in) financing activities 30,436 (3,226)
-------- --------
Net decrease in cash and cash equivalents (20,119) (19,952)
Cash and cash equivalents at beginning of period 41,254 36,026
-------- --------
Cash and cash equivalents at end of period $ 21,135 $ 16,074
-------- --------
-------- --------
SUPPLEMENTAL CASH FLOW INFORMATION:
Income taxes paid $ 373 $ --
-------- --------
-------- --------
SUPPLEMENTAL DISCLOSURE OF NONCASH ACTIVITIES:
Housing inventories acquired through seller financing $ 5,599 $ 3,150
-------- --------
-------- --------
</TABLE>


SEE ACCOMPANYING NOTES


6
PACIFIC GREYSTONE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)

1. DESCRIPTION OF PACIFIC GREYSTONE CORPORATION

Pacific Greystone Corporation (the "Company") is a leading regional
builder of high quality, single family homes primarily targeted to first time
and move-up homebuyers throughout Northern and Southern California, as well
as Las Vegas, Nevada and Phoenix, Arizona. The Company also provides
mortgage brokerage services to its customers.

On June 20, 1996, the Company completed its initial public offering (the
"Offering") and sold 5,000,000 shares of common stock, of which, 4,562,900
and 437,100 shares were sold by the Company and certain stockholders of the
Company, respectively. The Offering was priced at $13.00 per share and the
net proceeds were used to redeem the Series A cumulative senior preferred
stock ("Series A Preferred") and the remainder to temporarily reduce amounts
outstanding under the revolving credit facility.

In connection with the Offering, the Company declared a dividend on the
Series A Preferred equal to the accrued dividends thereon to the date of the
closing of the Offering. The Company and holders of the Series A Preferred
agreed that accrued dividends through March 31, 1996, aggregating
approximately $20,548,000, would be paid through the issuance of common stock
valued at a per share price equal to the initial offering price per share in
the Offering less underwriting discounts and commissions. Dividends on the
Series A Preferred from April 1, 1996 to the closing of the Offering,
aggregating approximately $1,650,000, were paid in cash. In addition, all
outstanding shares of the Series C cumulative convertible preferred stock
("Series C Preferred") plus accrued dividends thereon through March 31, 1996
were converted into common stock at a price equal to 80% of the initial
offering price per share in the Offering. Dividends on the Series C Preferred
from April 1, 1996 to the closing of the Offering, aggregating approximately
$821,000, were paid in cash.

2. BASIS OF PRESENTATION

The accompanying consolidated financial statements of the Company have
been prepared in accordance with the rules and regulations of the Securities
and Exchange Commission for reporting on Form 10-Q. Accordingly, certain
information and footnote disclosures required by generally accepted
accounting principles for complete financial statements have been condensed
or omitted. In the opinion of the Company's management, all adjustments,
which include normal recurring accruals, considered necessary for a fair
presentation have been included. These consolidated financial statements
should be read in conjunction with the audited consolidated financial
statements and the notes thereto included in the Company's Annual Report on
Form 10-K for the year ended December 31, 1995.

The Company historically has experienced, and expects to continue to
experience, variability in quarterly sales and revenues. The consolidated
results of operations for the three and six months ended June 30, 1996 are
not necessarily indicative of the results to be expected for the full year.
Certain reclassifications have been made to the 1995 financial information to
conform to the current period presentation.

The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the amounts reported in the financial statements and
accompanying notes. Estimates made by management relate primarily to warranty
accruals, project budgets, and the valuation of certain real estate. Actual
results could differ from those estimates.


7
PACIFIC GREYSTONE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)

3. STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 121

The Company adopted the provisions of Statement of Financial Accounting
Standards ("SFAS") No. 121, "Accounting for the Impairment of Long-Lived
Assets and for Long-Lived Assets to be Disposed Of" effective January 1,
1996. In accordance with this pronouncement, the Company records impairment
losses on long-lived assets held and used in operations when indicators of
impairment are present and the undiscounted cash flows estimated to be
generated by those assets are less than their related carrying amounts. The
adoption of SFAS No. 121 had no impact on the Company's consolidated
financial position and results of operations.

4. PER SHARE DATA

PRO FORMA EARNINGS PER SHARE
Pro forma earnings available to holders of common shares for purposes of
this calculation is historical pretax income less an assumed provision for
income taxes at an effective tax rate of 40.8% and excludes the effect of the
preferred dividend requirements.

PRO FORMA WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING
Pro forma weighted average number of shares outstanding was calculated
as if (a) the Offering was consummated on January 1, 1995 and (b) the changes
in the capital structure discussed in Note 1 and Note 7 occurred on such date.

HISTORICAL PER SHARE DATA
Historical per share data calculated in accordance with Accounting
Principles Board Opinion ("APB") No. 15 was not presented on the statements
of income since such data was not considered relevant to the new common
shareholders. In calculating historical per share data under APB No. 15, the
preferred dividend requirements were deducted from net income and the
weighted average number of shares outstanding were adjusted to give effect to
the Offering and the stock split as discussed in Note 7. Historical per share
data was $0.08 and ($0.02) for the three and six months ended June 30, 1996.

5. HOUSING INVENTORIES

As of June 30, 1996 and December 31, 1995, the finished homes and
completed model portion of housing inventories was $62,917,000 and
$52,519,000, respectively. An analysis of interest incurred is as follows:


<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
------------------ ------------------
1996 1995 1996 1995
------- ------- ------- -------
<S> <C> <C> <C> <C>
Interest incurred $ 4,715 $ 4,132 $ 8,627 $ 8,172
Less: interest capitalized (4,607) (4,132) (8,408) (8,150)
------- ------- ------- -------
Net interest expense $ 108 $ -- $ 219 $ 22
------- ------- ------- -------
------- ------- ------- -------
Interest paid $ 1,178 $ 780 $ 8,481 $ 8,128
------- ------- ------- -------
------- ------- ------- -------
Amortization of capitalized interest
included in cost of sales $ 4,184 $ 3,405 $ 6,264 $ 5,178
------- ------- ------- -------
------- ------- ------- -------
</TABLE>


8
PACIFIC GREYSTONE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)


6. UNSECURED REVOLVING CREDIT FACILITY

The terms under the unsecured revolving credit facility (the "Facility")
as amended on April 10, 1996 provide for a total commitment not to exceed
$100,000,000. The amendment extends the maturity date to July 31, 1999 and
includes a provision for a 12-month amortization of outstanding principal
starting July 31, 1998. The Facility provides for interest on borrowings at
either the bank reference rate or the London Interbank Offered Rate plus an
applicable spread based on the Company's senior long-term debt rating.

7. STOCK SPLIT

The Board of Directors authorized a 1.4282 to 1.00 stock split of the
Company's common stock immediately prior to the Offering. The Company's par
value of $.01 remained unchanged and an amount equal to the par value of the
shares outstanding prior to the Offering has been transferred from additional
paid-in capital to common stock. In addition, the authorized number of common
shares were increased from 12,100,000 to 35,000,000 while the preferred
shares were decreased from 7,100,000 to 5,000,000. All references in the
financial statements to number of shares and per share amounts have been
restated to reflect the stock split.

8. STOCK OPTIONS

The Company has a 1996 stock option and award plan (the "Plan") to grant
options and other awards to employees. The Plan provides for the granting of
a maximum of 825,000 shares subject to options or other awards. On June 20,
1996, 299,195 stock options were awarded to the certain executive officers of
the Company pursuant to the Plan. These options are first exercisable on
December 20, 1996 and expire on June 20, 2006. On June 24, 1996, additional
options to purchase an aggregate of 295,000 shares were granted to other
management of the Company. These options have a term of ten years and will
vest in equal annual installments over three years. All stock options were
granted at the initial offering price to the public in the Offering.

9. SUPPLEMENTAL INFORMATION ON GREYSTONE HOMES, INC.

Summarized consolidated financial information for Greystone Homes, Inc.
("Greystone") is presented below. In accordance with the Company's management
agreement, corporate general and administrative expenses are allocated based
upon the gross revenues of the companies. Such allocation of corporate
general and administrative expenses is included in Greystone's selling,
general and administrative expenses presented below.


9
PACIFIC GREYSTONE CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
(Unaudited)


9. SUPPLEMENTAL INFORMATION ON GREYSTONE HOMES, INC. (CONTINUED)

SUMMARY CONSOLIDATED BALANCE SHEETS
(In thousands)

ASSETS

<TABLE>
<CAPTION>
JUNE 30, DECEMBER 31,
1996 1995
-------- ------------
<S> <C> <C>
Cash and cash equivalents $ 5,177 $ 31,973
Escrow proceeds receivable 10,213 8,040
Housing inventories 274,803 215,043
Deferred tax asset 12,472 15,498
Other assets 10,489 9,668
-------- ---------
Total assets $313,154 $280,222
-------- ---------
-------- ---------
LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
Accounts payable and other liabilities $ 19,966 $ 21,200
Intercompany payable to the Company 2,679 2,314
Notes payable 41,274 12,337
Senior unsecured notes payable 125,000 125,000
-------- ---------
Total liabilities 188,919 160,851
Shareholder's equity 124,235 119,371
-------- ---------
Total liabilities and shareholder's equity $313,154 $280,222
-------- ---------
-------- ---------
</TABLE>

SUMMARY CONSOLIDATED STATEMENTS OF INCOME
(In thousands)

<TABLE>
<CAPTION>
THREE MONTHS SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
------------------ -------------------
1996 1995 1996 1995
-------- -------- --------- --------
<S> <C> <C> <C> <C>
Revenues $ 91,795 $ 61,994 $ 155,015 $ 96,590
Cost of sales (77,222) (54,087) (129,062) (83,356)
-------- -------- --------- --------
Gross margin 14,573 7,907 25,953 13,234
Equity in pretax (loss) income
of unconsolidated joint ventures (86) 1,349 (234) 2,008
Selling, general and administrative expenses (9,559) (6,866) (17,723) (12,592)
Interest and other, net 120 248 267 520
-------- -------- --------- --------
Pretax income 5,048 2,638 8,263 3,170
Income tax (provision) benefit (2,092) 3,204 (3,399) 3,204
-------- -------- --------- --------
Net income $ 2,956 $ 5,842 $ 4,864 $ 6,374
-------- -------- --------- --------
-------- -------- --------- --------
</TABLE>

Greystone is a wholly owned subsidiary of the Company and is the obligor
on the Senior Unsecured Notes Payable (the "Notes"). The Notes are fully and
unconditionally guaranteed by the Company, except for certain subsidiaries of
the Company which are considered inconsequential individually and in the
aggregate to the Company on a consolidated basis. Separate financial
statements and other related disclosures for Greystone are not presented, as
the Company's management does not consider the information material to
investors.


10
ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

EXCEPT FOR HISTORICAL INFORMATION CONTAINED HEREIN, THE MATTERS
DISCUSSED IN THIS REPORT CONTAIN FORWARD-LOOKING STATEMENTS. SUCH STATEMENTS
INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY
CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY. SUCH RISKS, UNCERTAINTIES AND
OTHER FACTORS INCLUDE, BUT ARE NOT LIMITED TO, THOSE RISKS DISCUSSED HEREIN,
CHANGES IN THE GENERAL ECONOMIC CONDITIONS, FLUCTUATIONS IN INTEREST RATES,
INCREASES IN RAW MATERIALS AND LABOR COSTS, LEVELS OF COMPETITION AND OTHER
FACTORS DESCRIBED IN DETAIL IN THE COMPANY'S ANNUAL REPORT ON FORM 10-K FOR
THE YEAR ENDED DECEMBER 31, 1995 AND OTHER DOCUMENTS FILED BY THE COMPANY
WITH THE SECURITIES AND EXCHANGE COMMISSION FROM TIME TO TIME.

RESULTS OF OPERATIONS

The following tables present certain selected operating data of the
Company including unconsolidated joint ventures (dollar amounts in thousands).

<TABLE>
<CAPTION>
THREE MONTHS ENDED SIX MONTHS ENDED
JUNE 30, JUNE 30,
------------------ ------------------
1996 1995 1996 1995
-------- ------- -------- --------
<S> <C> <C> <C> <C>
OPERATING DATA:
Homes closed:
Northern California 155 143 268 225
Southern California 181 133 290 208
Outside California 83 -- 164 --
Joint Ventures 2 47 5 117
-------- ------- -------- --------
Total 421 323 727 550
-------- ------- -------- --------
-------- ------- -------- --------
Net new orders (net of cancellations):
Northern California 209 180 397 332
Southern California 224 172 422 276
Outside California 210 -- 315 --
Joint Ventures 1 28 2 83
-------- ------- -------- --------
Total 644 380 1,136 691
-------- ------- -------- --------
-------- ------- -------- --------
Backlog (at period end):
Northern California 197 192
Southern California 241 132
Outside California 296 --
Joint Ventures -- 19
-------- -------
Total 734 343
-------- -------
-------- -------
Sales value of backlog (at period end) $147,807 $84,997
-------- -------
-------- -------
</TABLE>

Operating results in the second quarter of 1996 benefited from the
Company's expansion outside of California, as well as the improved market
conditions within California, the Company's principal market. Housing
revenues increased by 55% from the year-earlier period reflecting a 52%
increase in the number of homes closed and a 17% increase in the average
sales price in California. The gross margin percentage for the second quarter
of 1996 was 16.2% compared to 13.2% in the year-earlier period. Pretax income
for the second quarter of 1996 increased by 89% to $5.1 million compared to
$2.7 million for the comparable prior year quarter. Total net new orders
increased by 69% during the quarter ended June 30, 1996 over the comparable
quarter in 1995 due principally to a greater number of active selling
projects in the current period. At June 30, 1996, the Company's backlog of
homes under contract was 734 units which was 114% above backlog level at June
30, 1995.

11
The following table sets forth, for the periods indicated, certain
income statement data as a percentage of total revenues:

<TABLE>
<CAPTION>
THREE MONTHS SIX MONTHS
ENDED JUNE 30, ENDED JUNE 30,
--------------- ---------------
1996 1995 1996 1995
------ ------ ------ ------
<S> <C> <C> <C> <C>
Revenues 100.0% 100.0% 100.0% 100.0%
Cost of sales (83.8) (86.8) (82.9) (85.9)
----- ----- ----- -----
Gross margin 16.2 13.2 17.1 14.1
Equity in pretax (loss) income
of unconsolidated joint ventures (0.1) 2.2 (0.2) 2.0
Selling, general and administrative expenses (10.7) (11.5) (11.8) (13.5)
Interest and other, net 0.2 0.5 0.2 0.7
----- ----- ----- -----
Pretax income 5.6 4.4 5.3 3.3
----- ----- ----- -----
Income tax (provision) benefit (2.3) 5.1 (2.2) 3.3
----- ----- ----- -----
Net income 3.3% 9.5% 3.1% 6.6%
----- ----- ----- -----
----- ----- ----- -----
</TABLE>


THREE MONTHS ENDED JUNE 30, 1996 COMPARED TO THREE MONTHS ENDED JUNE 30, 1995

Total revenues for the three months ended June 30, 1996 increased to
$92.1 million from $62.3 million for the three months ended June 30, 1995.
Housing revenues for the quarter increased by $32.6 million to $91.6 million
on 419 homes closed from $59.0 million on 276 homes closed in the
year-earlier period, largely due to a 52% increase in the number of homes
closed. For the quarter ended June 30, 1996, the Company's California
operations produced strong operating results with housing revenues and homes
closed increasing by 42% and 22%, respectively, as compared to the same
period in 1995. The Company's diversification efforts outside of California,
which include the Las Vegas and Phoenix acquisition in December 1995,
contributed a combined 83 homes that resulted in total revenues of $7.9
million. The overall average sales price on homes closed increased to
$219,000 for the quarter ended June 30, 1996 from $214,000 for the quarter
ended June 30, 1995, largely reflecting a 17% increase in the average sales
price in California offset by the lower-priced homes closed outside of
California. There were no land sales for the second quarter of 1996 while the
Company recorded land sales totaling $2.7 million in the second quarter of
1995.

In the second quarter of 1996, the gross margin increased to $14.9
million as compared to $8.2 million for the same period in 1995. As a
percentage of revenues, the Company's gross margin was 16.2% in the second
quarter of 1996, up from 13.2% in the second quarter of 1995. The increase in
the gross margin percentage reflected improved market conditions within
California which were adversely affected in the second quarter of last year
by inclement weather conditions.

During the quarter ended June 30, 1996, the Company sold its remaining
two joint venture housing units. For the three months ended June 30, 1996,
joint ventures reported housing revenues of $0.4 million compared to $12.2
million for the same period in 1995. The decline was attributable to a 96%
decrease in the number of joint venture closings as compared to the prior
year's period. The Company may consider entering into joint venture
arrangements in the future in areas of land scarcity or to diversify risk
with capital intensive projects.

Selling, general and administrative expenses as a percentage of revenues
decreased to 10.7% for the second quarter of 1996 from 11.5% for the same
period in 1995. Selling expenses as a percentage of revenues for the three
months ended June 30, 1996 and 1995 were 5.8% and 6.2%, respectively. The
percentage fluctuation in selling is primarily a result of lower advertising
costs as a percentage of revenues in the current quarter as compared to the
same period in 1995. In the second quarter of last year, the Company incurred
increased advertising costs required to stimulate housing sales particularly
in the Southern California region. General and administrative expenses as a
percentage of revenues for the three months ended June 30, 1996 and 1995 were
4.9% and 5.3%, respectively. The reduction in general and administrative
expenses as a percentage of revenues is largely attributable to the increased
revenues in 1996.


12
For the quarter ended June 30, 1996, interest and other, net decreased
to $0.2 million from $0.3 million in the comparable period. Included in
interest and other, net is interest incurred, less amounts capitalized to
housing inventories; interest income; and minority interest in pretax income
of a consolidated joint venture. Interest and other, net for the three months
ended June 30, 1996 was similar to that in the comparable 1995 period.

The Company's effective tax rate was 40.8% for the quarter ended June
30, 1996. For the quarter ended June 30, 1995, the Company reduced its
deferred tax asset valuation allowance by $4.3 million as a result of
increased visibility of anticipated future earnings. The net change after
applying a 40% effective tax rate on pretax income for the quarter ended June
30, 1995 resulted in a $3.2 million tax benefit for the quarter.

SIX MONTHS ENDED JUNE 30, 1996 COMPARED TO SIX MONTHS ENDED JUNE 30, 1995

Total revenues for the six months ended June 30, 1996 increased to
$155.6 million from $97.0 million for the six months ended June 30, 1995, an
increase of 60%, while homes closed increased to 722 from 433, an increase of
67%. Housing revenues and homes closed increased in both the Company's
Northern and Southern California regions. The Company's expansion outside of
California contributed a combined 164 homes that resulted in total revenues
of $15.6 million. The Company's average sales price on homes closed for the
six months ended June 30, 1996 and 1995 was flat at $215,000. This was due
mainly to a 16% increase in the average sales price of homes closed in
California offset entirely by the lower-priced homes closed outside of
California. There were no land sales for the first six months of 1996 while
the Company recorded land sales totaling $2.7 million for the first six
months of 1995.

The gross margin increased to $26.6 million or 17.1% of revenues for the
six months ended June 30, 1996 from $13.7 million or 14.1% in the
year-earlier period. The gross margin percentage has shown improvement as a
result of changes in the product mix which produced a greater proportion of
homes closed from new, higher margin projects in California. During the first
half of last year, the gross margin percentage in California was negatively
impacted by the severe rain conditions in early 1995.

Joint ventures reported combined housing revenues of $1.0 million on
five homes closed in the first six months of 1996 compared to $32.2 million
on 117 homes closed for the same period in 1995. For the six months ended
June 30, 1996, the Company had a $0.2 million equity loss on its
unconsolidated joint ventures compared to a $2.0 million pretax profit in the
prior year's period. This decrease can largely be attributed to the lower
number of joint venture closings and approximately $0.9 million included in
the second quarter of last year from the completion of a joint venture
project.

Selling, general and administrative expenses as a percentage of revenues
decreased to 11.8% for the first half of 1996 from 13.5% for the same period
in 1995. Selling expenses as a percentage of revenues for the six months
ended June 30, 1996 and 1995 were 6.0% and 6.6%, respectively. The decline in
selling expenses as a percentage of revenues is principally attributable to
increased advertising costs as a percentage of revenues during 1995, as well
as a higher 1996 revenue base. General and administrative expenses as a
percentage of revenues for the six months ended June 30, 1996 and 1995 were
5.8% and 6.9%, respectively. The reduction in general and administrative
expenses as a percentage of revenues is largely attributable to the increased
revenues in 1996.

The Company's effective tax rate was 40.8% for the six months ended June
30, 1996. For the six months ended June 30, 1995, the Company reduced its
deferred tax asset valuation allowance by $4.5 million as a result of
increased visibility of anticipated future earnings. The net change after
applying a 40% effective tax rate on pretax income for the six months ended
June 30, 1995 resulted in a $3.2 million tax benefit for the period.


13
LIQUIDITY AND CAPITAL RESOURCES

Entering 1996, management's outlook for California's housing markets
turned more positive and, as a result, the Company increased the number of
active selling projects in California. During the first six months of 1996,
the Company raised its housing inventory level through the acquisition of 17
residential projects which included the Company's expansion efforts outside
of California. As a result, the Company's housing inventory increased 28% to
$274.8 million at June 30, 1996 from $215.0 million at December 31, 1995. At
June 30, 1996, the Company had 39 active selling projects which represented a
35% increase since December 1995.

On June 20, 1996, the Company successfully completed its Offering of
5,000,000 shares of common stock. The net proceeds from the Offering were
used to redeem the Series A Preferred and the remainder to temporarily reduce
amounts outstanding under the Facility. At June 30, 1996, the Company's ratio
of debt to total capital was 55%.

At June 30, 1996, the Company's debt to equity ratio increased to 1.21
to 1.00 from 1.09 to 1.00 at the beginning of 1996. The increase was largely
a result of the increased level of borrowings associated with the new
projects acquired in the first six months of 1996. The Company also improved
its inventory turnover ratio for the 12 months ended June 30, 1996 to 1.24
from 1.04 for the comparable period last year. This is due primarily to the
increased number of homes closed during the first six months of 1996 as
compared to the same period in 1995, as well as the Company's efforts to
closely monitor its housing inventory level.

The Company's principal cash requirements are for the acquisition,
development, construction and marketing of its residential projects.
Historically, these activities have been financed through internally
generated operating results and external sources of debt and equity financing.

The Company's operating activities for the first six months of 1996 and
1995 used $50.6 million and $18.9 million in cash, respectively. For the six
months ended June 30, 1996, the Company used cash to fund the following:
$54.2 million in housing inventories; $2.2 million in escrow proceeds
receivable; $1.4 million in other assets; and $1.4 million in accounts
payable and accrued liabilities. The use of cash was partially offset by 1996
six months' earnings of $4.9 million and various noncash adjustments from net
income totaling $3.7 million.

For the six months ended June 30, 1995, cash was used in operating
activities for a net investment of $10.2 million in housing inventories; $5.7
million in escrow proceeds receivable; $0.9 million in other assets; and $3.7
million in accounts payable and accrued liabilities. The use of cash was
partially offset by 1995 six months' earnings of $6.4 million and various
noncash adjustments from net income totaling $4.8 million. Housing
inventories increased as the Company purchased new projects and continued its
construction development on existing projects.

Cash provided by investing activities was primarily distributions
received from the Company's investment in unconsolidated joint ventures
totaling $0.1 million and $2.2 million in the first six months of 1996 and
1995, respectively.

Net cash flow received from financing activities in the first half of
1996 was $30.4 million while financing activities in the first half of 1995
provided net cash flows of $3.2 million. In the first six months of 1996, the
sources of financing were primarily the Offering and the Facility providing
net proceeds of $54.3 million and $25.0 million, respectively. For the six
months ended June 30, 1995, cash was used largely to reduce the Facility's
outstanding borrowings to zero and to repay existing indebtedness, as a
result of the Company's strategy of maintaining liquidity. As the Company
continues to expand in its existing markets and evaluates opportunities to
enter new markets, it may be required to seek additional capital in the form
of equity or debt financing.


14
On April 10, 1996, the Company increased its Facility commitment to $100
million from $60 million. The amended Facility also provides for lower
borrowing and administrative costs. Participants in the amended Facility
include Bank of America NT&SA; Guaranty Federal Bank, F.S.B.; and Bank of
Boston. The amended Facility extends the maturity date to July 31, 1999 and
includes a provision for a 12-month amortization of outstanding principal
starting July 31, 1998. Interest on borrowings is based on the bond rating on
the Notes which was upgraded to B1 by Moody's Investors Service on June 3,
1996. See Note 6 to the Consolidated Financial Statements.

At June 30, 1996, approximately $48.2 million was available for future
use under the provisions of the amended Facility. The Notes and the Facility,
as well as other construction and development loans, contain certain
restrictive covenants including limitations on additional indebtedness,
minimum liquidity and net worth requirements and limitations on the amount of
debt to equity. The indentures with respect to the Notes limit the ability of
Greystone to pay cash dividends or make loans and advances to the Company. At
June 30, 1996, under the terms of the indentures, Greystone could pay cash
dividends or make loans or advances to the Company in an amount of $34
million. The Notes are fully and unconditionally guaranteed by the Company.

In the normal conduct of the Company's business, it guarantees on an
unsecured basis certain debt obligations of its joint ventures of which it is
the general partner. Generally these obligations are pro rata with the other
partners and the underlying obligations are secured by the assets of the
joint venture. At June 30, 1996, the Company had no liability for such
obligations. The indentures with respect to the Notes and the Facility impose
restrictions on the amount of such guarantees and obligations.

The Company has utilized, and will continue to utilize, options as a
method of controlling and subsequently acquiring land. By controlling land,
through options on the future discretionary purchase of land, the Company
attempts to minimize its cash outlays and reduce its risk from changing
market conditions. While the Company attempts to prudently manage its
acquisition and development of residential lots, the development of such
projects can have a negative impact on liquidity due to the timing of
acquisition and development activities. The Company believes that cash on
hand, cash generated from operations and funds available under the Facility
will be sufficient to meet the Company's working capital and capital
expenditure requirements for at least the next 18 months. Currently, the
Company does not have any material commitments for capital expenditures.

BACKLOG

Backlog excluding unconsolidated joint ventures at June 30, 1996
consisted of 734 units with an aggregate sales value of $147.8 million,
representing 127% and 84% increases, respectively, over comparable figures at
June 30, 1995. The Company's Southern California region provided strong
growth in backlog levels with the sales value increasing by 92% to $59.8
million on 241 units at June 30, 1996 from $31.2 million on 132 units at June
30, 1995. This growth reflected a 53% increase in net new orders in the first
half of 1996 compared to the first half of 1995. The Company's operations
outside of California contributed a combined 296 sales in backlog with an
aggregate sales value of $35.0 million.

ADOPTION OF NEW ACCOUNTING PRONOUNCEMENT

The adoption of SFAS No. 121 has caused several publicly traded
homebuilders to write-off significant portions of their land inventory value.
From inception, the Company has implemented conservative land acquisition
policies designed to reduce the risks associated with changing market
conditions. Prior to the adoption of SFAS No. 121, the Company reviewed its
housing inventory, on a periodic basis, and recorded net realizable value
adjustments to specific projects as considered necessary. As a result, the
Company's implementation of SFAS No. 121 effective January 1, 1996 had no
impact on the Company's consolidated financial position and results of
operations.


15
PART II.   OTHER INFORMATION

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

At June 10, 1996, the shareholders by unanimous written consent (1)
approved the Restated Certificate of Incorporation, (2) approved the amended
Bylaws of the Company, (3) approved the election of directors, including the
classification of directors, (4) approved the amendment to the 1995 Eligible
Directors' Stock Option Plan, (5) approved the 1996 Stock Option and Award
Plan, (6) approved the grant of 299,195 stock options to certain executive
officers of the Company under the 1996 Stock Option and Award Plan as
approved in (5) above, (7) approved the 1996 Employee Stock Purchase Plan,
(8) ratified and approved the employment agreements with Jack R. Harter and
Antonio B. Mon, and (9) approved agreements with the holders of the Series A
Preferred and Series C Preferred as described in Note 1 to Consolidated
Financial Statements.

ITEM 5. OTHER INFORMATION

Subsequent to the Offering, the Company filed registration statements on
Form S-8 pertaining to the Amended and Restated 1995 Eligible Directors'
Stock Option Plan, 1996 Employee Stock Option and Award Plan and 1996
Employee Stock Purchase Plan.

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K

Exhibits
- --------

3.1 Restated Certificate of Incorporation of the Company.

3.2 Bylaws of the Company.

3.3 Amendments to the Bylaws of the Company.

9.1 Termination of Voting Trust Agreement.

10.1 Agreement between the Company and Warburg, Pincus Investors, L.P.

10.2 Amended and Restated 1995 Eligible Directors' Stock Option Plan,
filed as an exhibit to the Company's registration statement No.
333-07117 on Form S-8 dated June 28, 1996, and incorporated by
reference herein.

10.3 1996 Employee Stock Option and Award Plan, filed as an exhibit to
the Company's registration statement No. 333-07115 on Form S-8 dated
June 28, 1996, and incorporated by reference herein.

10.4 1996 Employee Stock Purchase Plan, filed as an exhibit to the
Company's registration statement No. 333-06985 on Form S-8 dated
June 27, 1996, and incorporated by reference herein.

27 Financial Data Schedule.

Reports on Form 8-K
- -------------------
No reports on Form 8-K were filed during the quarter ended June 30, 1996.


16
SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

PACIFIC GREYSTONE CORPORATION

August 1, 1996 /s/ Jack R. Harter
-----------------------------------------
Jack R. Harter
Chairman, President and Chief
Executive Officer

August 1, 1996 /s/ Antonio B. Mon
-----------------------------------------
Antonio B. Mon
Vice Chairman and Chief Financial Officer


17
INDEX TO EXHIBITS


SEQUENTIALLY
EXHIBIT NUMBERED
NUMBER DESCRIPTION PAGE
- ------- ----------- ------------
3.1 Restated Certificate of Incorporation of the Company.

3.2 Bylaws of the Company.

3.3 Amendments to the Bylaws of the Company.

9.1 Termination of Voting Trust Agreement.

10.1 Agreement between the Company and Warburg, Pincus
Investors, L.P.

27 Financial Data Schedule.


18