XML 51 R23.htm IDEA: XBRL DOCUMENT v3.2.0.727
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2015
Supplemental Guarantor Information [Abstract]  
Schedule Of Condensed Consolidating Statement Of Operations [Table Text Block]
CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2015
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
313,921

$
8,935

$
—

$
322,856

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

252,595

—

—

252,595

General and administrative
 
—

17,868

3,837

—

21,705

Selling
 
—

22,935

—

—

22,935

Equity in income of unconsolidated joint ventures
 
—

—

(14
)
—

(14
)
Interest
 
—

3,355

395

—

3,750

Total costs and expenses
 
—

296,753

4,218

—

300,971

 
 
 
 
 
 
 
Income before income taxes
 
—

17,168

4,717

—

21,885

 
 
 
 
 
 
 
Provision for income taxes
 
—

6,767

1,768

—

8,535

 
 
 
 
 
 
 
Equity in subsidiaries
 
13,350

—

—

(13,350
)
—

 
 
 
 
 
 
 
Net income
 
13,350

10,401

2,949

(13,350
)
13,350

 
 
 
 
 
 
 
Preferred dividends
 
1,219

—

—

—

1,219

 
 
 
 
 
 
 
Net income to common shareholders
 
$
12,131

$
10,401

$
2,949

$
(13,350
)
$
12,131

 
 
Three Months Ended June 30, 2014
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
275,138

$
6,470

$
—

$
281,608

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

221,217

—

—

221,217

Impairment of inventory and investment in unconsolidated joint ventures
 
—

804


—

804

General and administrative
 
—

18,057

3,224

—

21,281

Selling
 
—

20,251

—

—

20,251

Equity in loss of unconsolidated joint ventures
 
—

—

22

—

22

Interest
 
—

2,428

302

—

2,730

Total costs and expenses
 
—

262,757

3,548

—

266,305

 
 
 
 
 
 
 
Income before income taxes
 
—

12,381

2,922

—

15,303

 
 
 
 
 
 
 
Provision for income taxes
 
—

344

1,405

—

1,749

 
 
 
 
 
 
 
Equity in subsidiaries
 
13,554

—

—

(13,554
)
—

 
 
 
 
 
 
 
Net income
 
13,554

12,037

1,517

(13,554
)
13,554

 
 
 
 
 
 
 
Preferred dividends
 
1,219

—

—

—

1,219

 
 
 
 
 
 
 
Net income to common shareholders
 
$
12,335

$
12,037

$
1,517

$
(13,554
)
$
12,335

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2015
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
568,983

$
17,032

$
—

$
586,015

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

458,778

—

—

458,778

General and administrative
 
—

34,254

6,785

—

41,039

Selling
 
—

40,621

—

—

40,621

Equity in income of unconsolidated joint ventures
 
—

—

(212
)
—

(212
)
Interest
 
—

7,486

726

—

8,212

Total costs and expenses
 
—

541,139

7,299

—

548,438

 
 
 
 
 
 
 
Income before income taxes
 
—

27,844

9,733

—

37,577

 
 
 
 
 
 
 
Provision for income taxes
 
—

11,159

3,500

—

14,659

 
 
 
 
 
 
 
Equity in subsidiaries
 
22,918

—

—

(22,918
)
—

 
 
 
 
 
 
 
Net income
 
22,918

16,685

6,233

(22,918
)
22,918

 
 
 
 
 
 
 
Preferred dividends
 
2,438

—

—

—

2,438

 
 
 
 
 
 
 
Net income to common shareholders
 
$
20,480

$
16,685

$
6,233

$
(22,918
)
$
20,480


 
 
Six Months Ended June 30, 2014
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
502,114

$
14,335

$
—

$
516,449

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

405,181

—

—

405,181

Impairment of inventory and investment in unconsolidated joint ventures
 
—

804


—

804

General and administrative
 
—

33,348

6,248

—

39,596

Selling
 
—

36,220

—

—

36,220

Equity in income of unconsolidated joint ventures
 
—

—

(40
)
—

(40
)
Interest
 
—

6,282

618

—

6,900

Total costs and expenses
 
—

481,835

6,826

—

488,661

 
 
 
 
 
 
 
Income before income taxes
 
—

20,279

7,509

—

27,788

 
 
 
 
 
 
 
(Benefit) provision for income taxes
 
—

(1,437
)
3,039

—

1,602

 
 
 
 
 
 
 
Equity in subsidiaries
 
26,186

—

—

(26,186
)
—

 
 
 
 
 
 
 
Net income
 
26,186

21,716

4,470

(26,186
)
26,186

 
 
 
 
 
 
 
Preferred dividends
 
2,438

—

—

—

2,438

 
 
 
 
 
 
 
Net income to common shareholders
 
$
23,748

$
21,716

$
4,470

$
(26,186
)
$
23,748

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
June 30, 2015
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash and cash equivalents
 
$
—

$
9,210

$
12,563

$
—

$
21,773

Restricted cash
 
—

5,174

—

—

5,174

Mortgage loans held for sale
 
—



75,063

—

75,063

Inventory
 
—

1,040,944

—

—

1,040,944

Property and equipment - net
 
—

11,514

305

—

11,819

Investment in unconsolidated joint ventures
 
—

13,594

14,763

—

28,357

Deferred income taxes, net of valuation allowances
 
—

80,962

92

—

81,054

Investment in subsidiaries
 
597,385

—

—

(597,385
)
—

Intercompany assets
 
334,304

—

—

(334,304
)
—

Other assets
 
7,903

29,249

13,653

—

50,805

TOTAL ASSETS
 
$
939,592

$
1,190,647

$
116,439

$
(931,689
)
$
1,314,989

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
90,379

$
264

$
—

$
90,643

Customer deposits
 
—

18,438

—

—

18,438

Intercompany liabilities
 
—

317,567

16,737

(334,304
)
—

Other liabilities
 
—

62,196

4,998

—

67,194

Community development district obligations
 
—

1,496

—

—

1,496

Obligation for consolidated inventory not owned
 
—

14,115

—

—

14,115

Notes payable bank - homebuilding operations
 
—

105,600

—

—

105,600

Notes payable bank - financial services operations
 
—

—

69,681

—

69,681

Notes payable - other
 
—

8,230

—

—

8,230

Convertible senior subordinated notes due 2017
 
57,500

—

—

—

57,500

Convertible senior subordinated notes due 2018
 
86,250

—

—

—

86,250

Senior notes
 
228,669

—

—

—

228,669

TOTAL LIABILITIES
 
372,419

618,021

91,680

(334,304
)
747,816

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
567,173

572,626

24,759

(597,385
)
567,173

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
939,592

$
1,190,647

$
116,439

$
(931,689
)
$
1,314,989


CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
December 31, 2014
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash and cash equivalents
 
$
—

$
3,872

$
11,663

$
—

$
15,535

Restricted cash
 
—

6,951

—

—

6,951

Mortgage loans held for sale
 
—

—

92,794

—

92,794

Inventory
 
—

918,589

—

—

918,589

Property and equipment - net
 
—

11,189

301

—

11,490

Investment in unconsolidated joint ventures
 
—

15,033

12,736

—

27,769

Deferred income taxes, net of valuation allowances
 
—

94,088

324

—

94,412

Investment in subsidiaries
 
576,468

—

—

(576,468
)
—

Intercompany assets
 
330,786

—

—

(330,786
)
—

Other assets
 
9,260

24,378

10,232

—

43,870

TOTAL ASSETS
 
$
916,514

$
1,074,100

$
128,050

$
(907,254
)
$
1,211,410

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
74,344

$
994

$
—

$
75,338

Customer deposits
 
—

11,759

—

—

11,759

Intercompany liabilities
 
—

314,946

15,840

(330,786
)
—

Other liabilities
 
—

74,413

5,310

—

79,723

Community development district obligations
 
—

2,571

—

—

2,571

Obligation for consolidated inventory not owned
 
—

608

—

—

608

Notes payable bank - homebuilding operations
 
—

30,000

—

—

30,000

Notes payable bank - financial services operations
 
—

—

85,379

—

85,379

Notes payable - other
 
—

9,518

—

—

9,518

Convertible senior subordinated notes due 2017
 
57,500

—

—

—

57,500

Convertible senior subordinated notes due 2018
 
86,250

—

—

—

86,250

Senior notes
 
228,469

—

—

—

228,469

TOTAL LIABILITIES
 
372,219

518,159

107,523

(330,786
)
667,115

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
544,295

555,941

20,527

(576,468
)
544,295

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
916,514

$
1,074,100

$
128,050

$
(907,254
)
$
1,211,410



Schedule Of Condensed Consolidating Statement Of Cash Flows [Table Text Block]
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
Six Months Ended June 30, 2015
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
2,000

$
(65,777
)
$
19,567

$
(2,000
)
$
(46,210
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Restricted cash
—

1,583

—

—

1,583

Purchase of property and equipment
—

(1,337
)
(64
)
—

(1,401
)
Intercompany investing
98

—

—

(98
)
—

Investments in and advances to unconsolidated joint ventures
—

(2,555
)
(1,655
)
—

(4,210
)
Net cash provided by (used in) investing activities
98

(2,309
)
(1,719
)
(98
)
(4,028
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations
—

220,700

—

—

220,700

Principal repayments of bank borrowings - homebuilding operations
—

(145,100
)
—

—

(145,100
)
Net proceeds from bank borrowings - financial services operations
—

—

(15,698
)
—

(15,698
)
Principal proceeds from notes payable - other and CDD bond obligations
—

(1,288
)
—

—

(1,288
)
Proceeds from exercise of stock options
340

—

—

—

340

Intercompany financing
—

(888
)
790

98

—

Dividends paid
(2,438
)
—

(2,000
)
2,000

(2,438
)
Debt issue costs
—

—

(40
)
—

(40
)
Net cash (used in) provided by financing activities
(2,098
)
73,424

(16,948
)
2,098

56,476

 
 
 
 
 
 
Net increase in cash and cash equivalents
—

5,338

900

—

6,238

Cash and cash equivalents balance at beginning of period
—

3,872

11,663

—

15,535

Cash and cash equivalents balance at end of period
$
—

$
9,210

$
12,563

$
—

$
21,773


 
Six Months Ended June 30, 2014
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
6,400

$
(93,426
)
$
26,757

$
(6,400
)
$
(66,669
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Restricted cash
—

3,819

—

—

3,819

Purchase of property and equipment
—

(1,578
)
(99
)
—

(1,677
)
Investments in and advances to unconsolidated joint ventures
—

(10,318
)
(3,166
)
—

(13,484
)
Net proceeds from the sale of mortgage servicing rights
—

—

2,135

—

2,135

Net cash used in investing activities
—

(8,077
)
(1,130
)
—

(9,207
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Net repayments from bank borrowings - financial services operations
—

—

(18,115
)
—

(18,115
)
Principal repayments from notes payable - other and CDD bond obligations
—

(73
)
—

—

(73
)
Proceeds from exercise of stock options
1,460

—

—

—

1,460

Intercompany financing
(5,422
)
7,876

(2,454
)
—

—

Dividends paid
(2,438
)
—

(6,400
)
6,400

(2,438
)
Debt issue costs
—

—

(40
)
—

(40
)
Net cash (used in) provided by financing activities
(6,400
)
7,803

(27,009
)
6,400

(19,206
)
 
 
 
 
 
 
Net decrease in cash and cash equivalents
—

(93,700
)
(1,382
)
—

(95,082
)
Cash and cash equivalents balance at beginning of period
—

113,407

15,318

—

128,725

Cash and cash equivalents balance at end of period
$
—

$
19,707

$
13,936

$
—

$
33,643