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