XML 39 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
9 Months Ended
Sep. 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 September 30, 2017
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
464,660

$
11,763

$
—

$
476,423

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

374,673

—

—

374,673

General and administrative
 
—

25,263

6,074

—

31,337

Selling
 
—

31,136

—

—

31,136

Equity in income of joint venture arrangements
 
—

—

(71
)
—

(71
)
Interest
 
—

4,019

656

—

4,675

Total costs and expenses
 
—

435,091

6,659

—

441,750

 
 
 
 
 
 
 
Income before income taxes
 
—

29,569

5,104

—

34,673

 
 
 
 
 
 
 
Provision for income taxes
 
—

10,672

1,674

—

12,346

 
 
 
 
 
 
 
Equity in subsidiaries
 
22,327

—

—

(22,327
)
—

 
 
 
 
 
 
 
Net income
 
22,327

18,897

3,430

(22,327
)
22,327

 
 
 
 
 
 
 
Preferred dividends
 
1,218

—

—

—

1,218

Excess of fair value over book value of preferred shares subject to redemption
 
2,257

—

—

—

2,257

 
 
 
 
 
 
 
Net income to common shareholders
 
$
18,852

$
18,897

$
3,430

$
(22,327
)
$
18,852


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

$
431,903

$
10,561

$
—

$
442,464

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

363,635

—

—

363,635

General and administrative
 
—

24,340

4,820

—

29,160

Selling
 
—

27,663

—

—

27,663

Equity in income of joint venture arrangements
 
—

—

(24
)
—

(24
)
Interest
 
—

3,036

551

—

3,587

Total costs and expenses
 
—

418,674

5,347

—

424,021

 
 
 
 
 
 
 
Income before income taxes
 
—

13,229

5,214

—

18,443

 
 
 
 
 
 
 
Provision for income taxes
 
—

5,601

1,900

—

7,501

 
 
 
 
 
 
 
Equity in subsidiaries
 
10,942

—

—

(10,942
)
—

 
 
 
 
 
 
 
Net income
 
10,942

7,628

3,314

(10,942
)
10,942

 
 
 
 
 
 
 
Preferred dividends
 
1,218

—

—

—

1,218

 
 
 
 
 
 
 
Net income to common shareholders
 
$
9,724

$
7,628

$
3,314

$
(10,942
)
$
9,724


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

$
1,302,331

$
37,938

$
—

$
1,340,269

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

1,062,552

—

—

1,062,552

General and administrative
 
—

72,638

16,571

—

89,209

Selling
 
—

88,666

—

—

88,666

Equity in income of joint venture arrangements
 
—

—

(198
)
—

(198
)
Interest
 
—

11,858

1,989

—

13,847

Total costs and expenses
 
—

1,235,714

18,362

—

1,254,076

 
 
 
 
 
 
 
Income before income taxes
 
—

66,617

19,576

—

86,193

 
 
 
 
 
 
 
Provision for income taxes
 
—

23,407

6,587

—

29,994

 
 
 
 
 
 
 
Equity in subsidiaries
 
56,199

—

—

(56,199
)
—

 
 
 
 
 
 
 
Net income
 
56,199

43,210

12,989

(56,199
)
56,199

 
 
 
 
 
 
 
Preferred dividends
 
3,656

—

—

—

3,656

Excess of fair value over book value of preferred shares subject to redemption
 
2,257

—

—

—

2,257

 
 
 
 
 
 
 
Net income to common shareholders
 
$
50,286

$
43,210

$
12,989

$
(56,199
)
$
50,286


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

$
1,137,517

$
30,564

$
—

$
1,168,081

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

943,515

—

—

943,515

General and administrative
 
—

64,727

13,522

—

78,249

Selling
 
—

75,462

—

—

75,462

Equity in income of joint venture arrangements
 
—

—

(413
)
—

(413
)
Interest
 
—

11,715

1,445

—

13,160

Total costs and expenses
 
—

1,095,419

14,554

—

1,109,973

 
 
 
 
 
 
 
Income before income taxes
 
—

42,098

16,010

—

58,108

 
 
 
 
 
 
 
Provision for income taxes
 
—

16,487

5,574

—

22,061

 
 
 
 
 
 
 
Equity in subsidiaries
 
36,047

—

—

(36,047
)
—

 
 
 
 
 
 
 
Net income
 
36,047

25,611

10,436

(36,047
)
36,047

 
 
 
 
 
 
 
Preferred dividends
 
3,656

—

—

—

3,656

 
 
 
 
 
 
 
Net income to common shareholders
 
$
32,391

$
25,611

$
10,436

$
(36,047
)
$
32,391

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

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

$
82,504

$
21,132

$
—

$
103,636

Mortgage loans held for sale
 
—

—

91,987

—

91,987

Inventory
 
—

1,455,809

—

—

1,455,809

Property and equipment - net
 
—

24,325

995

—

25,320

Investment in joint venture arrangements
 
—

15,764

7,217

—

22,981

Deferred income taxes, net of valuation allowances
 
—

29,461

108

—

29,569

Investment in subsidiaries
 
710,176

—

—

(710,176
)
—

Intercompany assets
 
688,260

—

—

(688,260
)
—

Other assets
 
3,375

42,473

9,545

—

55,393

TOTAL ASSETS
 
$
1,401,811

$
1,650,336

$
130,984

$
(1,398,436
)
$
1,784,695

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
120,049

$
549

$
—

$
120,598

Customer deposits
 
—

30,583

—

—

30,583

Intercompany liabilities
 
—

683,308

4,952

(688,260
)
—

Other liabilities
 
—

104,279

4,591

—

108,870

Preferred shares subject to redemption
 
50,420

—

—

—

50,420

Community development district obligations
 
—

5,298

—

—

5,298

Obligation for consolidated inventory not owned
 
—

22,203

—

—

22,203

Notes payable bank - financial services operations
 
—

—

91,275

—

91,275

Notes payable - other
 
—

4,057

—

—

4,057

Convertible senior subordinated notes due 2018 - net
 
85,955

—

—

—

85,955

Senior notes due 2021 - net
 
296,505

—

—

—

296,505

Senior notes due 2025 - net
 
245,958

—

—

—

245,958

TOTAL LIABILITIES
 
678,838

969,777

101,367

(688,260
)
1,061,722

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
722,973

680,559

29,617

(710,176
)
722,973

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,401,811

$
1,650,336

$
130,984

$
(1,398,436
)
$
1,784,695



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
 
 
 
 
 
 
 
Nine Months Ended September 30, 2017
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
12,031

$
(152,148
)
$
86,123

$
(12,031
)
$
(66,025
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(5,848
)
(169
)
—

(6,017
)
Intercompany investing
(13,166
)
—

—

13,166

—

Investments in and advances to joint venture arrangements
—

(3,401
)
(5,038
)
—

(8,439
)
Return of capital from unconsolidated joint ventures
—

—

1,833

—

1,833

Net proceeds from the sale of mortgage servicing rights
—

—

7,558

—

7,558

Net cash (used in) provided by investing activities
(13,166
)
(9,249
)
4,184

13,166

(5,065
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from issuance of senior notes
—

250,000

—

—

250,000

Proceeds from bank borrowings - homebuilding operations
—

366,500

—

—

366,500

Principal repayments of bank borrowings - homebuilding operations
—

(406,800
)
—

—

(406,800
)
Net repayments of bank borrowings - financial services operations
—

—

(61,620
)
—

(61,620
)
(Principal repayment of) proceeds from notes payable - other and CDD bond obligations
—

(2,358
)
—

—

(2,358
)
Proceeds from exercise of stock options
4,791

—

—

—

4,791

Intercompany financing
—

22,141

(8,975
)
(13,166
)
—

Dividends paid
(3,656
)
—

(12,031
)
12,031

(3,656
)
Debt issue costs
—

(6,509
)
(63
)
—

(6,572
)
Net cash provided by (used in) financing activities
1,135

222,974

(82,689
)
(1,135
)
140,285

 
 
 
 
 
 
Net increase in cash, cash equivalents and restricted cash
—

61,577

7,618

—

69,195

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
$
—

$
82,504

$
21,132

$
—

$
103,636


 
Nine Months Ended September 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)
$
7,138

$
(18,210
)
$
44,712

$
(7,138
)
$
26,502

 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(11,565
)
(54
)
—

(11,619
)
Intercompany Investing
(3,555
)
—

—

3,555

—

Investments in and advances to joint venture arrangements
—

(5,504
)
(4,556
)
—

(10,060
)
Net cash (used in) provided by investing activities (1)
(3,555
)
(17,069
)
(4,610
)
3,555

(21,679
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations
—

276,800

—

—

276,800

Principal repayments of bank borrowings - homebuilding operations
—

(235,600
)
—

—

(235,600
)
Net repayments of bank borrowings - financial services operations
—

—

(32,165
)
—

(32,165
)
Principal proceeds from notes payable - other and CDD bond obligations
—

125

—

—

125

Intercompany financing
—

(630
)
(3,766
)
4,396

—

Dividends paid
(3,656
)
—

(7,138
)
7,138

(3,656
)
Debt issue costs
—

(153
)
(40
)
—

(193
)
Proceeds from exercise of stock options
73

—

—

—

73

Net cash (used in) provided by financing activities
(3,583
)
40,542

(43,109
)
11,534

5,384

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

5,263

(3,007
)
7,951

10,207

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
$
—

$
8,159

$
15,149

$
—

$
23,308

(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.