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