XML 35 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2016
Supplemental Guarantor Information [Abstract]  
Schedule Of Condensed Consolidating Statement Of Operations [Table Text Block]
CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2016
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
391,297

$
9,950

$
—

$
401,247

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

319,708

—

—

319,708

General and administrative
 
—

22,085

4,745

—

26,830

Selling
 
—

25,533

—

—

25,533

Equity in income of unconsolidated joint ventures
 
—

—

(82
)
—

(82
)
Interest
 
—

3,798

510

—

4,308

Total costs and expenses
 
—

371,124

5,173

—

376,297

 
 
 
 
 
 
 
Income before income taxes
 
—

20,173

4,777

—

24,950

 
 
 
 
 
 
 
Provision for income taxes
 
—

7,442

1,592

—

9,034

 
 
 
 
 
 
 
Equity in subsidiaries
 
15,916

—

—

(15,916
)
—

 
 
 
 
 
 
 
Net income
 
15,916

12,731

3,185

(15,916
)
15,916

 
 
 
 
 
 
 
Preferred dividends
 
1,219

—

—

—

1,219

 
 
 
 
 
 
 
Net income to common shareholders
 
$
14,697

$
12,731

$
3,185

$
(15,916
)
$
14,697


 
 
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

 
 
Six Months Ended June 30, 2016
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
705,614

$
20,003

$
—

$
725,617

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

579,880

—

—

579,880

General and administrative
 
—

40,387

8,702

—

49,089

Selling
 
—

47,799

—

—

47,799

Equity in income of unconsolidated joint ventures
 
—

—

(389
)
—

(389
)
Interest
 
—

8,679

894

—

9,573

Total costs and expenses
 
—

676,745

9,207

—

685,952

 
 
 
 
 
 
 
Income before income taxes
 
—

28,869

10,796

—

39,665

 
 
 
 
 
 
 
Provision for income taxes
 
—

10,886

3,674

—

14,560

 
 
 
 
 
 
 
Equity in subsidiaries
 
25,105

—

—

(25,105
)
—

 
 
 
 
 
 
 
Net income
 
25,105

17,983

7,122

(25,105
)
25,105

 
 
 
 
 
 
 
Preferred dividends
 
2,438

—

—

—

2,438

 
 
 
 
 
 
 
Net income to common shareholders
 
$
22,667

$
17,983

$
7,122

$
(25,105
)
$
22,667


 
 
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

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
June 30, 2016
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash and cash equivalents
 
$
—

$
14,743

$
12,929

$
—

$
27,672

Restricted cash
 
—

2,328

—

—

2,328

Mortgage loans held for sale
 
—

—

100,379

—

100,379

Inventory
 
—

1,170,325

—

—

1,170,325

Property and equipment - net
 
—

21,550

604

—

22,154

Investment in unconsolidated joint ventures
 
—

10,384

17,776

—

28,160

Deferred income taxes, net of valuation allowances
 
—

46,949

74

—

47,023

Investment in subsidiaries
 
641,219

—

—

(641,219
)
—

Intercompany assets
 
414,134

—

—

(414,134
)
—

Other assets
 
2,159

41,150

11,804

—

55,113

TOTAL ASSETS
 
$
1,057,512

$
1,307,429

$
143,566

$
(1,055,353
)
$
1,453,154

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
105,342

$
327

$
—

$
105,669

Customer deposits
 
—

27,415

—

—

27,415

Intercompany liabilities
 
—

397,979

16,155

(414,134
)
—

Other liabilities
 
—

79,468

5,981

—

85,449

Community development district obligations
 
—

722

—

—

722

Obligation for consolidated inventory not owned
 
—

5,169

—

—

5,169

Notes payable bank - homebuilding operations
 
—

70,000

—

—

70,000

Notes payable bank - financial services operations
 
—

—

92,666

—

92,666

Notes payable - other
 
—

8,552

—

—

8,552

Convertible senior subordinated notes due 2017 - net
 
56,806

—

—

—

56,806

Convertible senior subordinated notes due 2018 - net
 
85,069

—

—

—

85,069

Senior notes due 2021 - net
 
295,125

—

—

—

295,125

TOTAL LIABILITIES
 
437,000

694,647

115,129

(414,134
)
832,642

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
620,512

612,782

28,437

(641,219
)
620,512

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,057,512

$
1,307,429

$
143,566

$
(1,055,353
)
$
1,453,154


CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
December 31, 2015
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash and cash equivalents
 
$
—

$
—

$
18,156

$
(7,951
)
$
10,205

Restricted cash
 
—

2,896

—

—

2,896

Mortgage loans held for sale
 
—

—

127,001

—

127,001

Inventory
 
—

1,112,042

—

—

1,112,042

Property and equipment - net
 
—

12,222

675

—

12,897

Investment in unconsolidated joint ventures
 
—

17,425

19,542

—

36,967

Deferred income taxes, net of valuation allowances
 
—

67,255

149

—

67,404

Investment in subsidiaries
 
621,052

—

—

(621,052
)
—

Intercompany assets
 
408,847

—

—

(408,847
)
—

Other assets
 
2,626

32,335

11,181

—

46,142

TOTAL ASSETS
 
$
1,032,525

$
1,244,175

$
176,704

$
(1,037,850
)
$
1,415,554

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
94,554

$
275

$
(7,951
)
$
86,878

Customer deposits
 
—

19,567

—

—

19,567

Intercompany liabilities
 
—

387,439

21,408

(408,847
)
—

Other liabilities
 
—

88,550

5,120

—

93,670

Community development district obligations
 
—

1,018

—

—

1,018

Obligation for consolidated inventory not owned
 
—

6,007

—

—

6,007

Notes payable bank - homebuilding operations
 
—

43,800

—

—

43,800

Notes payable bank - financial services operations
 
—

—

123,648

—

123,648

Notes payable - other
 
—

8,441

—

—

8,441

Convertible senior subordinated notes due 2017 - net
 
56,518

—

—

—

56,518

Convertible senior subordinated notes due 2018 - net
 
84,714

—

—

—

84,714

Senior notes due 2021 - net
 
294,727

—

—

—

294,727

TOTAL LIABILITIES
 
435,959

649,376

150,451

(416,798
)
818,988

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
596,566

594,799

26,253

(621,052
)
596,566

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,032,525

$
1,244,175

$
176,704

$
(1,037,850
)
$
1,415,554



Schedule Of Condensed Consolidating Statement Of Cash Flows [Table Text Block]
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
Six Months Ended June 30, 2016
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
4,938

$
2,056

$
38,416

$
(4,938
)
$
40,472

 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Restricted cash
—

1,035

—

—

1,035

Purchase of property and equipment
—

(10,996
)
(33
)
—

(11,029
)
Intercompany investing
(2,573
)
—

—

2,573

—

Investments in and advances to unconsolidated joint ventures
—

(3,525
)
(2,257
)
—

(5,782
)
Net cash (used in) provided by investing activities
(2,573
)
(13,486
)
(2,290
)
2,573

(15,776
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations
—

192,200

—

—

192,200

Principal repayments of bank borrowings - homebuilding operations
—

(166,000
)
—

—

(166,000
)
Net proceeds from bank borrowings - financial services operations
—

—

(30,982
)
—

(30,982
)
Principal proceeds from notes payable - other and CDD bond obligations
—

111

—

—

111

Proceeds from exercise of stock options
73

—

—

—

73

Intercompany financing
—

15

(5,393
)
5,378

—

Dividends paid
(2,438
)
—

(4,938
)
4,938

(2,438
)
Debt issue costs
—

(153
)
(40
)
—

(193
)
Net cash (used in) provided by financing activities
(2,365
)
26,173

(41,353
)
10,316

(7,229
)
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
—

14,743

(5,227
)
7,951

17,467

Cash and cash equivalents balance at beginning of period
—

—

18,156

(7,951
)
10,205

Cash and cash equivalents balance at end of period
$
—

$
14,743

$
12,929

$
—

$
27,672


 
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 repayments of bank borrowings - financial services operations
—

—

(15,698
)
—

(15,698
)
Principal repayments of 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