XML 54 R23.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
9 Months Ended
Sep. 30, 2015
Supplemental Guarantor Information [Abstract]  
Schedule Of Condensed Consolidating Statement Of Operations [Table Text Block]
CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
Three Months Ended September 30, 2015
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$

$
354,181

$
9,276

$

$
363,457

Costs and expenses:
 
 
 
 
 
 
Land and housing
 

285,416



285,416

General and administrative
 

19,080

4,571


23,651

Selling
 

24,270



24,270

Equity in income of unconsolidated joint ventures
 


(36
)

(36
)
Interest
 

3,246

412


3,658

Total costs and expenses
 

332,012

4,947


336,959

 
 
 
 
 
 
 
Income before income taxes
 

22,169

4,329


26,498

 
 
 
 
 
 
 
Provision for income taxes
 

9,531

1,397


10,928

 
 
 
 
 
 
 
Equity in subsidiaries
 
15,570



(15,570
)

 
 
 
 
 
 
 
Net income
 
15,570

12,638

2,932

(15,570
)
15,570

 
 
 
 
 
 
 
Preferred dividends
 
1,218




1,218

 
 
 
 
 
 
 
Net income to common shareholders
 
$
14,352

$
12,638

$
2,932

$
(15,570
)
$
14,352

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

$
323,187

$
7,580

$

$
330,767

Costs and expenses:
 
 
 
 
 
 
Land and housing
 

261,636



261,636

Impairment of inventory and investment in unconsolidated joint ventures
 

622



622

General and administrative
 

17,811

3,913


21,724

Selling
 

21,955



21,955

Equity in income of unconsolidated joint ventures
 


(22
)

(22
)
Interest
 

2,248

401


2,649

Total costs and expenses
 

304,272

4,292


308,564

 
 
 
 
 
 
 
Income before income taxes
 

18,915

3,288


22,203

 
 
 
 
 
 
 
Provision for income taxes
 

7,428

1,158


8,586

 
 
 
 
 
 
 
Equity in subsidiaries
 
13,617



(13,617
)

 
 
 
 
 
 
 
Net income
 
13,617

11,487

2,130

(13,617
)
13,617

 
 
 
 
 
 
 
Preferred dividends
 
1,218




1,218

 
 
 
 
 
 
 
Net income to common shareholders
 
$
12,399

$
11,487

$
2,130

$
(13,617
)
$
12,399

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

$
923,164

$
26,308

$

$
949,472

Costs and expenses:
 
 
 
 
 
 
Land and housing
 

744,194



744,194

General and administrative
 

53,334

11,356


64,690

Selling
 

64,891



64,891

Equity in income of unconsolidated joint ventures
 


(248
)

(248
)
Interest
 

10,732

1,138


11,870

Total costs and expenses
 

873,151

12,246


885,397

 
 
 
 
 
 
 
Income before income taxes
 

50,013

14,062


64,075

 
 
 
 
 
 
 
Provision for income taxes
 

20,690

4,897


25,587

 
 
 
 
 
 
 
Equity in subsidiaries
 
38,488



(38,488
)

 
 
 
 
 
 
 
Net income
 
38,488

29,323

9,165

(38,488
)
38,488

 
 
 
 
 
 
 
Preferred dividends
 
3,656




3,656

 
 
 
 
 
 
 
Net income to common shareholders
 
$
34,832

$
29,323

$
9,165

$
(38,488
)
$
34,832


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

$
825,301

$
21,915

$

$
847,216

Costs and expenses:
 
 
 
 
 
 
Land and housing
 

666,817



666,817

Impairment of inventory and investment in unconsolidated joint ventures
 

1,426



1,426

General and administrative
 

51,159

10,161


61,320

Selling
 

58,175



58,175

Equity in income of unconsolidated joint ventures
 


(62
)

(62
)
Interest
 

8,530

1,019


9,549

Total costs and expenses
 

786,107

11,118


797,225

 
 
 
 
 
 
 
Income before income taxes
 

39,194

10,797


49,991

 
 
 
 
 
 
 
Provision for income taxes
 

5,991

4,197


10,188

 
 
 
 
 
 
 
Equity in subsidiaries
 
39,803



(39,803
)

 
 
 
 
 
 
 
Net income
 
39,803

33,203

6,600

(39,803
)
39,803

 
 
 
 
 
 
 
Preferred dividends
 
3,656




3,656

 
 
 
 
 
 
 
Net income to common shareholders
 
$
36,147

$
33,203

$
6,600

$
(39,803
)
$
36,147

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

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

$
7,870

$
17,185

$

$
25,055

Restricted cash
 

3,071



3,071

Mortgage loans held for sale
 



77,550


77,550

Inventory
 

1,133,414



1,133,414

Property and equipment - net
 

11,567

274


11,841

Investment in unconsolidated joint ventures
 

12,066

21,216


33,282

Deferred income taxes, net of valuation allowances
 

70,880

63


70,943

Investment in subsidiaries
 
612,528



(612,528
)

Intercompany assets
 
335,724



(335,724
)

Other assets
 
7,605

29,156

14,085


50,846

TOTAL ASSETS
 
$
955,857

$
1,268,024

$
130,373

$
(948,252
)
$
1,406,002

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$

$
95,107

$
843

$

$
95,950

Customer deposits
 

18,976



18,976

Intercompany liabilities
 

313,762

21,962

(335,724
)

Other liabilities
 

76,876

7,064


83,940

Community development district obligations
 

1,159



1,159

Obligation for consolidated inventory not owned
 

11,418



11,418

Notes payable bank - homebuilding operations
 

156,100



156,100

Notes payable bank - financial services operations
 


73,239


73,239

Notes payable - other
 

9,363



9,363

Convertible senior subordinated notes due 2017
 
57,500




57,500

Convertible senior subordinated notes due 2018
 
86,250




86,250

Senior notes
 
228,769




228,769

TOTAL LIABILITIES
 
372,519

682,761

103,108

(335,724
)
822,664

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
583,338

585,263

27,265

(612,528
)
583,338

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
955,857

$
1,268,024

$
130,373

$
(948,252
)
$
1,406,002


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
 
 
 
 
 
 
 
Nine Months Ended September 30, 2015
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
2,428

$
(114,357
)
$
19,161

$
(2,428
)
$
(95,196
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Restricted cash

3,615



3,615

Purchase of property and equipment

(1,939
)
(64
)

(2,003
)
Intercompany investing
193



(193
)

Investments in and advances to unconsolidated joint ventures

(2,728
)
(7,997
)

(10,725
)
Net proceeds from the sale of mortgage servicing rights


3,065


3,065

Net cash provided by (used in) investing activities
193

(1,052
)
(4,996
)
(193
)
(6,048
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations

329,400



329,400

Principal repayments of bank borrowings - homebuilding operations

(203,300
)


(203,300
)
Net proceeds from bank borrowings - financial services operations


(12,140
)

(12,140
)
Principal proceeds from notes payable - other and CDD bond obligations

(155
)


(155
)
Proceeds from exercise of stock options
1,035




1,035

Intercompany financing

(6,158
)
5,965

193


Dividends paid
(3,656
)

(2,428
)
2,428

(3,656
)
Debt issue costs

(380
)
(40
)

(420
)
Net cash (used in) provided by financing activities
(2,621
)
119,407

(8,643
)
2,621

110,764

 
 
 
 
 
 
Net increase in cash and cash equivalents

3,998

5,522


9,520

Cash and cash equivalents balance at beginning of period

3,872

11,663


15,535

Cash and cash equivalents balance at end of period
$

$
7,870

$
17,185

$

$
25,055


 
Nine Months Ended September 30, 2014
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
8,275

$
(124,022
)
$
17,311

$
(8,275
)
$
(106,711
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Restricted cash

4,912



4,912

Purchase of property and equipment

(2,222
)
(125
)

(2,347
)
Investments in and advances to unconsolidated joint ventures

(12,080
)
(4,738
)

(16,818
)
Net proceeds from the sale of mortgage servicing rights


2,135


2,135

Return of capital from unconsolidated joint ventures


619


619

Net cash used in investing activities

(9,390
)
(2,109
)

(11,499
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Net repayments from bank borrowings - financial services operations

14,400

(6,251
)

8,149

Principal repayments from notes payable - other and CDD bond obligations

740



740

Proceeds from exercise of stock options
1,460




1,460

Intercompany financing
(6,079
)
8,676

(2,597
)


Dividends paid
(3,656
)

(8,275
)
8,275

(3,656
)
Debt issue costs


(40
)

(40
)
Net cash (used in) provided by financing activities
(8,275
)
23,816

(17,163
)
8,275

6,653

 
 
 
 
 
 
Net decrease in cash and cash equivalents

(109,596
)
(1,961
)

(111,557
)
Cash and cash equivalents balance at beginning of period

113,407

15,318


128,725

Cash and cash equivalents balance at end of period
$

$
3,811

$
13,357

$

$
17,168