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.