XML 39 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
3 Months Ended
Mar. 31, 2018
Supplemental Guarantor Information [Abstract]  
Schedule Of Condensed Consolidating Statement Of Operations [Table Text Block]
UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 

 
 
Three Months Ended March 31, 2018
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$

$
422,831

$
15,026

$

$
437,857

Costs and expenses:
 
 
 
 
 
 
Land and housing
 

348,702



348,702

General and administrative
 

22,171

5,780


27,951

Selling
 

30,063



30,063

Acquisition and integration costs
 

1,700



1,700

Equity in income of joint venture arrangements
 


(310
)

(310
)
Interest
 

5,108

770


5,878

Total costs and expenses
 

407,744

6,240


413,984

 
 
 
 
 
 
 
Income before income taxes
 

15,087

8,786


23,873

 
 
 
 
 
 
 
Provision for income taxes
 

3,906

1,904


5,810

 
 
 
 
 
 
 
Equity in subsidiaries
 
18,063



(18,063
)

 
 
 
 
 
 
 
Net income
 
$
18,063

$
11,181

$
6,882

$
(18,063
)
$
18,063


 
 
Three Months Ended March 31, 2017
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$

$
392,673

$
14,307

$

$
406,980

Costs and expenses:
 
 
 
 
 
 
Land and housing
 

320,281



320,281

General and administrative
 

22,460

5,300


27,760

Selling
 

27,283



27,283

Equity in income of joint venture arrangements
 


(17
)

(17
)
Interest
 

4,670

668


5,338

Total costs and expenses
 

374,694

5,951


380,645

 
 
 
 
 
 
 
Income before income taxes
 

17,979

8,356


26,335

 
 
 
 
 
 
 
Provision for income taxes
 

6,489

2,963


9,452

 
 
 
 
 
 
 
Equity in subsidiaries
 
16,883



(16,883
)

 
 
 
 
 
 
 
Net income
 
16,883

11,490

5,393

(16,883
)
16,883

 
 
 
 
 
 
 
Preferred dividends
 
1,219




1,219

 
 
 
 
 
 
 
Net income available to common shareholders
 
$
15,664

$
11,490

$
5,393

$
(16,883
)
$
15,664

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
March 31, 2018
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
 
$

$
30,416

$
23,161

$

$
53,577

Mortgage loans held for sale
 


110,612


110,612

Inventory
 

1,580,344



1,580,344

Property and equipment - net
 

24,915

957


25,872

Investment in joint venture arrangements
 

14,784

7,282


22,066

Deferred income tax asset
 

18,104



18,104

Investment in subsidiaries
 
737,821



(737,821
)

Intercompany assets
 
588,850



(588,850
)

Goodwill
 

16,400



16,400

Other assets
 
2,931

56,700

7,767


67,398

TOTAL ASSETS
 
$
1,329,602

$
1,741,663

$
149,779

$
(1,326,671
)
$
1,894,373

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$

$
118,482

$
357

$

$
118,839

Customer deposits
 

37,454



37,454

Intercompany liabilities
 

581,356

7,494

(588,850
)

Other liabilities
 

97,363

5,395


102,758

Community development district obligations
 

12,499



12,499

Obligation for consolidated inventory not owned
 

18,199



18,199

Notes payable bank - homebuilding operations
 

162,300



162,300

Notes payable bank - financial services operations
 


102,711


102,711

Notes payable - other
 

10,011



10,011

Senior notes due 2021 - net
 
297,056




297,056

Senior notes due 2025 - net
 
246,181




246,181

TOTAL LIABILITIES
 
543,237

1,037,664

115,957

(588,850
)
1,108,008

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
786,365

703,999

33,822

(737,821
)
786,365

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,329,602

$
1,741,663

$
149,779

$
(1,326,671
)
$
1,894,373



CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
December 31, 2017
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
 
$

$
131,522

$
20,181

$

$
151,703

Mortgage loans held for sale
 


171,580


171,580

Inventory
 

1,414,574



1,414,574

Property and equipment - net
 

25,815

1,001


26,816

Investment in joint venture arrangements
 

13,930

6,595


20,525

Deferred income tax asset
 

18,438



18,438

Investment in subsidiaries
 
722,508



(722,508
)

Intercompany assets
 
650,599



(650,599
)

Other assets
 
3,154

48,430

9,551


61,135

TOTAL ASSETS
 
$
1,376,261

$
1,652,709

$
208,908

$
(1,373,107
)
$
1,864,771

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$

$
116,773

$
460

$

$
117,233

Customer deposits
 

26,378



26,378

Intercompany liabilities
 

645,048

5,551

(650,599
)

Other liabilities
 

126,522

5,012


131,534

Community development district obligations
 

13,049



13,049

Obligation for consolidated inventory not owned
 

21,545



21,545

Notes payable bank - financial services operations
 


168,195


168,195

Notes payable - other
 

10,576



10,576

Convertible senior subordinated notes due 2018 - net
 
86,132




86,132

Senior notes due 2021 - net
 
296,780




296,780

Senior notes due 2025 - net
 
246,051




246,051

TOTAL LIABILITIES
 
628,963

959,891

179,218

(650,599
)
1,117,473

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
747,298

692,818

29,690

(722,508
)
747,298

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,376,261

$
1,652,709

$
208,908

$
(1,373,107
)
$
1,864,771

Schedule Of Condensed Consolidating Statement Of Cash Flows [Table Text Block]
UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
Three Months Ended March 31, 2018
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
2,750

$
(96,116
)
$
64,926

$
(2,750
)
$
(31,190
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment

(95
)
(35
)

(130
)
Acquisition

(100,763
)


(100,763
)
Intercompany investing
(3,176
)


3,176


Investments in and advances to joint venture arrangements

(1,327
)
(563
)

(1,890
)
Net proceeds from the sale of mortgage servicing rights


5,111


5,111

Net cash (used in) provided by investing activities
(3,176
)
(102,185
)
4,513

3,176

(97,672
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Repayment of convertible senior subordinated notes due 2018

(65,941
)


(65,941
)
Proceeds from bank borrowings - homebuilding operations

233,500



233,500

Principal repayments of bank borrowings - homebuilding operations

(71,200
)


(71,200
)
Net repayments of bank borrowings - financial services operations


(65,484
)

(65,484
)
Principal repayment of notes payable - other and CDD bond obligations

(565
)


(565
)
Proceeds from exercise of stock options
426




426

Intercompany financing

1,401

1,775

(3,176
)

Dividends paid


(2,750
)
2,750


Net cash provided by (used in) financing activities
426

97,195

(66,459
)
(426
)
30,736

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

(101,106
)
2,980


(98,126
)
Cash, cash equivalents and restricted cash balance at beginning of period

131,522

20,181


151,703

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

$
30,416

$
23,161

$

$
53,577


 
Three Months Ended March 31, 2017
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
200

$
(77,003
)
$
53,728

$
(200
)
$
(23,275
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment

(932
)
(61
)

(993
)
Intercompany Investing
523



(523
)

Investments in and advances to joint venture arrangements

(857
)
(2,340
)

(3,197
)
Net proceeds from the sale of mortgage servicing rights


7,396


7,396

Net cash provided by (used in) investing activities
523

(1,789
)
4,995

(523
)
3,206

 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations

162,000



162,000

Principal repayments of bank borrowings - homebuilding operations

(91,400
)


(91,400
)
Net repayments of bank borrowings - financial services operations


(45,958
)

(45,958
)
Proceeds from notes payable - other and CDD bond obligations

607



607

Intercompany financing

1,816

(2,339
)
523


Dividends paid
(1,219
)

(200
)
200

(1,219
)
Proceeds from exercise of stock options
496




496

Net cash (used in) provided by financing activities
(723
)
73,023

(48,497
)
723

24,526

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

(5,769
)
10,226


4,457

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
$

$
15,158

$
23,740

$

$
38,898