XML 65 R42.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Supplemental Guarantor Information (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet (in thousands):
 
 
December 31, 2019
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
186,200

 
$
142,811

 
$
—

 
$
329,011

Receivables
26,016

 
43,260

 
—

 
69,276

Intercompany receivables
576,846

 
—

 
(576,846
)
 
—

Real estate inventories
737,662

 
2,327,774

 
—

 
3,065,436

Investments in unconsolidated entities
—

 
11,745

 
—

 
11,745

Goodwill and other intangible assets, net
156,604

 
3,289

 
—

 
159,893

Investments in subsidiaries
1,870,885

 
—

 
(1,870,885
)
 
—

Deferred tax assets, net
9,020

 
40,884

 
—

 
49,904

Other assets
14,676

 
158,749

 
—

 
173,425

Total Assets
$
3,577,909

 
$
2,728,512

 
$
(2,447,731
)
 
$
3,858,690

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Accounts payable
$
14,915

 
$
51,205

 
$
—

 
$
66,120

Intercompany payables
—

 
576,846

 
(576,846
)
 
—

Accrued expenses and other liabilities
92,479

 
229,564

 
—

 
322,043

Loans payable
250,000

 
—

 
—

 
250,000

Senior notes, net
1,033,985

 
—

 
—

 
1,033,985

Total Liabilities
1,391,379

 
857,615

 
(576,846
)
 
1,672,148

Equity
 
 
 
 
 
 
 
Total stockholders’ equity
2,186,530

 
1,870,885

 
(1,870,885
)
 
2,186,530

Noncontrolling interests
—

 
12

 
—

 
12

Total Equity
2,186,530

 
1,870,897

 
(1,870,885
)
 
2,186,542

Total Liabilities and Equity
$
3,577,909

 
$
2,728,512

 
$
(2,447,731
)
 
$
3,858,690




Condensed Consolidating Balance Sheet (in thousands):
 
 
December 31, 2018
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
148,129

 
$
129,567

 
$
—

 
$
277,696

Receivables
16,589

 
35,003

 
—

 
51,592

Intercompany receivables
758,501

 
—

 
(758,501
)
 
—

Real estate inventories
812,799

 
2,403,260

 
—

 
3,216,059

Investments in unconsolidated entities
—

 
5,410

 
—

 
5,410

Goodwill and other intangible assets, net
156,604

 
3,823

 
—

 
160,427

Investments in subsidiaries
1,672,635

 
—

 
(1,672,635
)
 
—

Deferred tax assets, net
14,822

 
52,946

 
—

 
67,768

Other assets
12,984

 
92,267

 
—

 
105,251

Total Assets
$
3,593,063

 
$
2,722,276

 
$
(2,431,136
)
 
$
3,884,203

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Accounts payable
$
13,433

 
$
67,880

 
$
—

 
$
81,313

Intercompany payables
—

 
758,501

 
(758,501
)
 
—

Accrued expenses and other liabilities
111,902

 
223,247

 
—

 
335,149

Senior notes, net
1,410,804

 
—

 
—

 
1,410,804

Total Liabilities
1,536,139

 
1,049,628

 
(758,501
)
 
1,827,266

Equity
 
 
 
 
 
 
 
Total stockholders’ equity
2,056,924

 
1,672,635

 
(1,672,635
)
 
2,056,924

Noncontrolling interests
—

 
13

 
—

 
13

Total Equity
2,056,924

 
1,672,648

 
(1,672,635
)
 
2,056,937

Total Liabilities and Equity
$
3,593,063

 
$
2,722,276

 
$
(2,431,136
)
 
$
3,884,203


Condensed Consolidating Statement of Operations
Condensed Consolidating Statement of Operations (in thousands):
 
 
Year Ended December 31, 2019
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Homebuilding:
 
 
 
 
 
 
 
Home sales revenue
$
796,959

 
$
2,272,416

 
$
—

 
$
3,069,375

Land and lot sales revenue
—

 
7,176

 
—

 
7,176

Other operations revenue
—

 
2,470

 
—

 
2,470

Total revenues
796,959

 
2,282,062

 
—

 
3,079,021

Cost of home sales
670,545

 
1,792,163

 
—

 
2,462,708

Cost of land and lot sales
—

 
7,711

 
—

 
7,711

Other operations expense
—

 
2,434

 
—

 
2,434

Sales and marketing
42,432

 
152,716

 
—

 
195,148

General and administrative
80,798

 
76,363

 
—

 
157,161

Homebuilding income from operations
3,184

 
250,675

 
—

 
253,859

Equity in loss of unconsolidated entities
—

 
(52
)
 
—

 
(52
)
Other income, net
6,188

 
669

 
—

 
6,857

Homebuilding income before taxes
9,372

 
251,292

 
—

 
260,664

Financial Services:
 
 
 
 
 
 

Revenues
—

 
3,994

 
—

 
3,994

Expenses
—

 
2,887

 
—

 
2,887

Equity in income of unconsolidated entities
—

 
9,316

 
—

 
9,316

Financial services income before taxes
—

 
10,423

 
—

 
10,423

Income before taxes
9,372

 
261,715

 
—

 
271,087

Provision for income taxes
(2,323
)
 
(61,577
)
 
—

 
(63,900
)
Equity of net income (loss) of subsidiaries
200,138

 
—

 
(200,138
)
 
—

Net income (loss) available to common stockholders
$
207,187

 
$
200,138

 
$
(200,138
)
 
$
207,187



Condensed Consolidating Statement of Operations (in thousands):
 
Year Ended December 31, 2018
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Homebuilding:
 
 
 
 
 
 
 
Home sales revenue
$
1,073,592

 
$
2,170,495

 
$
—

 
$
3,244,087

Land and lot sales revenue
—

 
8,758

 
—

 
8,758

Other operations revenue
—

 
8,164

 
—

 
8,164

Total revenues
1,073,592

 
2,187,417

 
—

 
3,261,009

Cost of home sales
877,928

 
1,658,971

 
—

 
2,536,899

Cost of land and lot sales
17,500

 
7,935

 
—

 
25,435

Other operations expense
—

 
3,174

 
—

 
3,174

Sales and marketing
48,593

 
138,674

 
—

 
187,267

General and administrative
78,669

 
76,361

 
—

 
155,030

Homebuilding income from operations
50,902

 
302,302

 
—

 
353,204

Equity in loss of unconsolidated entities
—

 
(393
)
 
—

 
(393
)
Other (loss) income, net
(623
)
 
204

 
—

 
(419
)
Homebuilding income before taxes
50,279

 
302,113

 
—

 
352,392

Financial Services:
 
 
 
 
 
 
 
Revenues
—

 
1,738

 
—

 
1,738

Expenses
—

 
582

 
—

 
582

Equity in income of unconsolidated entities
—

 
8,517

 
—

 
8,517

Financial services income before taxes
—

 
9,673

 
—

 
9,673

Income before taxes
50,279

 
311,786

 
—

 
362,065

Provision for income taxes
(13,084
)
 
(77,468
)
 
—

 
(90,552
)
Equity of net income (loss) of subsidiaries
232,716

 
—

 
(232,716
)
 
—

Net income (loss)
269,911

 
234,318

 
(232,716
)
 
271,513

Net income attributable to noncontrolling interests
—

 
(1,602
)
 
—

 
(1,602
)
Net income (loss) available to common stockholders
$
269,911

 
$
232,716

 
$
(232,716
)
 
$
269,911


Condensed Consolidating Statement of Operations (in thousands):

 
Year Ended December 31, 2017
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Homebuilding:
 
 
 
 
 
 
 
Home sales revenue
$
927,247

 
$
1,805,052

 
$
—

 
$
2,732,299

Land and lot sales revenue
—

 
74,269

 
—

 
74,269

Other operations revenue
—

 
2,333

 
—

 
2,333

Total revenues
927,247

 
1,881,654

 
—

 
2,808,901

Cost of home sales
780,732

 
1,392,519

 
—

 
2,173,251

Cost of land and lot sales
—

 
14,888

 
—

 
14,888

Other operations expense
—

 
2,298

 
—

 
2,298

Sales and marketing
34,286

 
102,780

 
—

 
137,066

General and administrative
67,006

 
70,758

 
—

 
137,764

Homebuilding income from operations
45,223

 
298,411

 
—

 
343,634

Equity in loss of unconsolidated entities
—

 
(11,433
)
 
—

 
(11,433
)
Other income, net
38

 
113

 
—

 
151

Homebuilding income before taxes
45,261

 
287,091

 
—

 
332,352

Financial Services:
 
 
 
 
 
 
 
Revenues
—

 
1,371

 
—

 
1,371

Expenses
—

 
331

 
—

 
331

Equity in income of unconsolidated entities
—

 
6,426

 
—

 
6,426

Financial services income before taxes
—

 
7,466

 
—

 
7,466

Income before taxes
45,261

 
294,557

 
—

 
339,818

Provision for income taxes
(22,501
)
 
(129,766
)
 
—

 
(152,267
)
Equity of net income (loss) of subsidiaries
164,431

 
—

 
(164,431
)
 
—

Net income (loss)
187,191

 
164,791

 
(164,431
)
 
187,551

Net income attributable to noncontrolling interests
—

 
(360
)
 
—

 
(360
)
Net income (loss) available to common stockholders
$
187,191

 
$
164,431

 
$
(164,431
)
 
$
187,191



Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows (in thousands):
 
Year Ended December 31, 2019
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
88,832

 
$
227,148

 
$
—

 
$
315,980

Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(9,469
)
 
(20,813
)
 
—

 
(30,282
)
Proceeds from sale of property and equipment
—

 
46

 
—

 
46

Investments in unconsolidated entities
—

 
(7,022
)
 
—

 
(7,022
)
Intercompany
186,115

 
—

 
(186,115
)
 
—

Net cash paid for acquisition
—

 
—

 
—

 
—

Net cash provided by (used in) investing activities
176,646

 
(27,789
)
 
(186,115
)
 
(37,258
)
Cash flows from financing activities:
 

 
 

 
 

 
 
Borrowings from debt
400,000

 
—

 
—

 
400,000

Repayment of debt
(531,895
)
 
—

 
—

 
(531,895
)
Debt issuance costs
(3,125
)
 
—

 
—

 
(3,125
)
Proceeds from issuance of common stock under share-based
   awards
449

 
—

 
—

 
449

Minimum tax withholding paid on behalf of employees for
   share-based awards
(3,612
)
 
—

 
—

 
(3,612
)
Share repurchases
(89,224
)
 
—

 
—

 
(89,224
)
Intercompany
—

 
(186,115
)
 
186,115

 
—

Net cash (used in) provided by financing activities
(227,407
)
 
(186,115
)
 
186,115

 
(227,407
)
Net increase in cash and cash equivalents
38,071

 
13,244

 
—

 
51,315

Cash and cash equivalents - beginning of year
148,129

 
129,567

 
—

 
277,696

Cash and cash equivalents - end of year
$
186,200

 
$
142,811

 
$
—

 
$
329,011


Condensed Consolidating Statement of Cash Flows (in thousands):
 
 
Year Ended December 31, 2018
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
156,976

 
$
153,686

 
$
—

 
$
310,662

Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(8,038
)
 
(23,613
)
 
—

 
(31,651
)
Proceeds from sale of property and equipment
—

 
8

 
—

 
8

Investments in unconsolidated entities
—

 
(2,274
)
 
—

 
(2,274
)
Intercompany
40,781

 
—

 
(40,781
)
 
—

Net cash paid for acquisition
—

 
(61,495
)
 
—

 
(61,495
)
Net cash provided by (used in) investing activities
32,743

 
(87,374
)
 
(40,781
)
 
(95,412
)
Cash flows from financing activities:
 

 
 

 
 

 
 
Borrowings from debt
125,000

 
—

 
—

 
125,000

Repayment of debt
(193,105
)
 
—

 
—

 
(193,105
)
Distributions to noncontrolling interests

—

 
(2,194
)
 
—

 
(2,194
)
Proceeds from issuance of common stock under share-based
   awards
1,943

 
—

 
—

 
1,943

Minimum tax withholding paid on behalf of employees for
   share-based awards
(6,049
)
 
—

 
—

 
(6,049
)
Share repurchases
(146,063
)
 
—

 
—

 
(146,063
)
Intercompany
—

 
(40,781
)
 
40,781

 
—

Net cash (used in) provided by financing activities
(218,274
)
 
(42,975
)
 
40,781

 
(220,468
)
Net decrease in cash and cash equivalents
(28,555
)
 
23,337

 
—

 
(5,218
)
Cash and cash equivalents - beginning of year
176,684

 
106,230

 
—

 
282,914

Cash and cash equivalents - end of year
$
148,129

 
$
129,567

 
$
—

 
$
277,696




Condensed Consolidating Statement of Cash Flows (in thousands):
 
 
Year Ended December 31, 2017
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
73,208

 
$
28,466

 
$
—

 
$
101,674

Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(1,424
)
 
(1,181
)
 
—

 
(2,605
)
Proceeds from sale of property and equipment
—

 
6

 
—

 
6

Investments in unconsolidated entities
—

 
(980
)
 
—

 
(980
)
Intercompany
(14,163
)
 
—

 
14,163

 
—

Net cash (used in) provided by investing activities
(15,587
)
 
(2,155
)
 
14,163

 
(3,579
)
Cash flows from financing activities:
 
 
 
 
 
 
 
Borrowings from debt
500,000

 
—

 
—

 
500,000

Repayment of debt
(413,726
)
 
—

 
—

 
(413,726
)
Debt issuance costs
(5,957
)
 
—

 
—

 
(5,957
)
Distributions to Weyerhaeuser
—

 
(1,333
)
 
—

 
(1,333
)
Proceeds from issuance of common stock under share-based awards
12,291

 
—

 
—

 
12,291

Minimum tax withholding paid on behalf of employees for share-based awards
(2,896
)
 
—

 
—

 
(2,896
)
Share repurchases
(112,217
)
 
—

 
—

 
(112,217
)
Intercompany
—

 
14,163

 
(14,163
)
 
—

Net cash (used in) provided by financing activities
(22,505
)
 
12,830

 
(14,163
)
 
(23,838
)
Net increase in cash and cash equivalents
35,116

 
39,141

 
—

 
74,257

Cash and cash equivalents - beginning of year
141,568

 
67,089

 
—

 
208,657

Cash and cash equivalents - end of year
$
176,684

 
$
106,230

 
$
—

 
$
282,914