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