XML 37 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2017
Supplemental Guarantor Information [Abstract]  
Schedule Of Condensed Consolidating Statement Of Operations [Table Text Block]
UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
Three Months Ended June 30, 2017
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
444,998

$
11,868

$
—

$
456,866

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

367,598

—

—

367,598

General and administrative
 
—

24,915

5,197

—

30,112

Selling
 
—

30,247

—

—

30,247

Equity in income of joint venture arrangements
 
—

—

(110
)
—

(110
)
Interest
 
—

3,169

665

—

3,834

Total costs and expenses
 
—

425,929

5,752

—

431,681

 
 
 
 
 
 
 
Income before income taxes
 
—

19,069

6,116

—

25,185

 
 
 
 
 
 
 
Provision for income taxes
 
—

6,246

1,950

—

8,196

 
 
 
 
 
 
 
Equity in subsidiaries
 
16,989

—

—

(16,989
)
—

 
 
 
 
 
 
 
Net income
 
16,989

12,823

4,166

(16,989
)
16,989

 
 
 
 
 
 
 
Preferred dividends
 
1,219

—

—

—

1,219

 
 
 
 
 
 
 
Net income to common shareholders
 
$
15,770

$
12,823

$
4,166

$
(16,989
)
$
15,770


 
 
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 joint venture arrangements
 
—

—

(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


UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
837,671

$
26,175

$
—

$
863,846

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

687,879

—

—

687,879

General and administrative
 
—

47,375

10,497


57,872

Selling
 
—

57,530

—

—

57,530

Equity in income of joint venture arrangements
 
—

—

(127
)
—

(127
)
Interest
 
—

7,839

1,333

—

9,172

Total costs and expenses
 
—

800,623

11,703

—

812,326

 
 
 
 
 
 
 
Income before income taxes
 
—

37,048

14,472

—

51,520

 
 
 
 
 
 
 
Provision for income taxes
 
—

12,735

4,913

—

17,648

 
 
 
 
 
 
 
Equity in subsidiaries
 
33,872

—

—

(33,872
)
—

 
 
 
 
 
 
 
Net income
 
33,872

24,313

9,559

(33,872
)
33,872

 
 
 
 
 
 
 
Preferred dividends
 
2,438

—

—

—

2,438

 
 
 
 
 
 
 
Net income to common shareholders
 
$
31,434

$
24,313

$
9,559

$
(33,872
)
$
31,434


 
 
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 joint venture arrangements
 
—

—

(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

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
June 30, 2017
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
 
$
—

$
6,095

$
23,845

$
—

$
29,940

Mortgage loans held for sale
 
—

—

91,986

—

91,986

Inventory
 
—

1,379,544

—

—

1,379,544

Property and equipment - net
 
—

21,264

991

—

22,255

Investment in joint venture arrangements
 
—

14,627

8,250

—

22,877

Deferred income taxes, net of valuation allowances
 
—

29,971

107

—

30,078

Investment in subsidiaries
 
694,380

—

—

(694,380
)
—

Intercompany assets
 
437,100

—

—

(437,100
)
—

Other assets
 
1,223

44,030

9,453

—

54,706

TOTAL ASSETS
 
$
1,132,703

$
1,495,531

$
134,632

$
(1,131,480
)
$
1,631,386

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
112,702

$
370

$
—

$
113,072

Customer deposits
 
—

29,655

—

—

29,655

Intercompany liabilities
 
—

430,472

6,628

(437,100
)
—

Other liabilities
 
—

101,238

5,399

—

106,637

Community development district obligations
 
—

5,875

—

—

5,875

Obligation for consolidated inventory not owned
 
—

12,263

—

—

12,263

Notes payable bank - homebuilding operations
 
—

138,000

—

—

138,000

Notes payable bank - financial services operations
 
—

—

89,518

—

89,518

Notes payable - other
 
—

3,663

—

—

3,663

Convertible senior subordinated notes due 2017 - net
 
57,380

—

—

—

57,380

Convertible senior subordinated notes due 2018 - net
 
85,777

—

—

—

85,777

Senior notes due 2021 - net
 
296,229

—

—

—

296,229

TOTAL LIABILITIES
 
439,386

833,868

101,915

(437,100
)
938,069

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
693,317

661,663

32,717

(694,380
)
693,317

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,132,703

$
1,495,531

$
134,632

$
(1,131,480
)
$
1,631,386



CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
December 31, 2016
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
 
$
—

$
20,927

$
13,514

$
—

$
34,441

Mortgage loans held for sale
 
—

—

154,020

—

154,020

Inventory
 
—

1,215,934

—

—

1,215,934

Property and equipment - net
 
—

21,242

1,057

—

22,299

Investment in joint venture arrangements
 
—

12,537

15,479

—

28,016

Deferred income taxes, net of valuation allowances
 
—

30,767

108

—

30,875

Investment in subsidiaries
 
666,008

—

—

(666,008
)
—

Intercompany assets
 
424,669

—

—

(424,669
)
—

Other assets
 
1,690

43,809

17,427

—

62,926

TOTAL ASSETS
 
$
1,092,367

$
1,345,216

$
201,605

$
(1,090,677
)
$
1,548,511

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
102,663

$
549

$
—

$
103,212

Customer deposits
 
—

22,156

—

—

22,156

Intercompany liabilities
 
—

411,196

13,473

(424,669
)
—

Other liabilities
 
—

117,133

6,029

—

123,162

Community development district obligations
 
—

476

—

—

476

Obligation for consolidated inventory not owned
 
—

7,528

—

—

7,528

Notes payable bank - homebuilding operations
 
—

40,300

—

—

40,300

Notes payable bank - financial services operations
 
—

—

152,895

—

152,895

Notes payable - other
 
—

6,415

—

—

6,415

Convertible senior subordinated notes due 2017 - net
 
57,093

—

—

—

57,093

Convertible senior subordinated notes due 2018 - net
 
85,423

—

—

—

85,423

Senior notes due 2021 - net
 
295,677

—

—

—

295,677

TOTAL LIABILITIES
 
438,193

707,867

172,946

(424,669
)
894,337

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
654,174

637,349

28,659

(666,008
)
654,174

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,092,367

$
1,345,216

$
201,605

$
(1,090,677
)
$
1,548,511

Schedule Of Condensed Consolidating Statement Of Cash Flows [Table Text Block]
UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
Six Months Ended June 30, 2017
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
5,500

$
(120,894
)
$
81,574

$
(5,500
)
$
(39,320
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(1,785
)
(87
)
—

(1,872
)
Intercompany investing
(7,854
)
—

—

7,854

—

Investments in and advances to joint venture arrangements
—

(2,128
)
(3,679
)
—

(5,807
)
Return of capital from unconsolidated joint ventures
—

—

1,078

—

1,078

Net proceeds from the sale of mortgage servicing rights
—

—

7,558

—

7,558

Net cash (used in) provided by investing activities
(7,854
)
(3,913
)
4,870

7,854

957

 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations
—

289,400

—

—

289,400

Principal repayments of bank borrowings - homebuilding operations
—

(191,700
)
—

—

(191,700
)
Net repayments of bank borrowings - financial services operations
—

—

(63,377
)
—

(63,377
)
Principal proceeds from notes payable - other and CDD bond obligations
—

(2,752
)
—

—

(2,752
)
Proceeds from exercise of stock options
4,792

—

—

—

4,792

Intercompany financing
—

15,027

(7,173
)
(7,854
)
—

Dividends paid
(2,438
)
—

(5,500
)
5,500

(2,438
)
Debt issue costs
—

—

(63
)
—

(63
)
Net cash provided by (used in) financing activities
2,354

109,975

(76,113
)
(2,354
)
33,862

 
 
 
 
 
 
Net (decrease) increase in cash, cash equivalents and restricted cash
—

(14,832
)
10,331

—

(4,501
)
Cash, cash equivalents and restricted cash balance at beginning of period
—

20,927

13,514

—

34,441

Cash, cash equivalents and restricted cash balance at end of period
$
—

$
6,095

$
23,845

$
—

$
29,940


 
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 (1)
$
4,938

$
2,523

$
38,416

$
(4,938
)
$
40,939

 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(10,996
)
(33
)
—

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

—

2,573

—

Investments in and advances to joint venture arrangements
—

(3,525
)
(2,257
)
—

(5,782
)
Net cash (used in) provided by investing activities (1)
(2,573
)
(14,521
)
(2,290
)
2,573

(16,811
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations
—

192,200

—

—

192,200

Principal repayments of bank borrowings - homebuilding operations
—

(166,000
)
—

—

(166,000
)
Net repayments of bank borrowings - financial services operations
—

—

(30,982
)
—

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

111

—

—

111

Intercompany financing
—

15

(5,393
)
5,378

—

Dividends paid
(2,438
)
—

(4,938
)
4,938

(2,438
)
Debt issue costs
—

(153
)
(40
)
—

(193
)
Proceeds from exercise of stock options
73

—

—

—

73

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

(41,353
)
10,316

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

14,175

(5,227
)
7,951

16,899

Cash, cash equivalents and restricted cash balance at beginning of period
—

2,896

18,156

(7,951
)
13,101

Cash, cash equivalents and restricted cash balance at end of period
$
—

$
17,071

$
12,929

$
—

$
30,000

(1)
During the fourth quarter of 2016, we elected to early-adopt Accounting Standards Update 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash. Certain amounts above have been adjusted to apply the new method retrospectively.