XML 42 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2018
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, 2018
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
546,222

$
11,876

$
—

$
558,098

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

449,336

—

—

449,336

General and administrative
 
—

28,570

6,096

—

34,666

Selling
 
—

35,591

—

—

35,591

Equity in loss from joint venture arrangements
 
—

—

86

—

86

Interest
 
—

4,193

695

—

4,888

Total costs and expenses
 
—

517,690

6,877

—

524,567

 
 
 
 
 
 
 
Income before income taxes
 
—

28,532

4,999

—

33,531

 
 
 
 
 
 
 
Provision for income taxes
 
—

4,552

1,068

—

5,620

 
 
 
 
 
 
 
Equity in subsidiaries
 
27,911

—

—

(27,911
)
—

 
 
 
 
 
 
 
Net income
 
$
27,911

$
23,980

$
3,931

$
(27,911
)
$
27,911

 
 
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 from 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 available to common shareholders
 
$
15,770

$
12,823

$
4,166

$
(16,989
)
$
15,770


 
 
Six Months Ended June 30, 2018
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
969,053

$
26,902

$
—

$
995,955

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

798,038

—

—

798,038

General and administrative
 
—

50,741

11,876

—

62,617

Selling
 
—

65,654

—

—

65,654

Acquisition and integration costs
 
—

1,700

—

—

1,700

Equity in income from joint venture arrangements
 
—

—

(224
)
—

(224
)
Interest
 
—

9,301

1,465

—

10,766

Total costs and expenses
 
—

925,434

13,117

—

938,551

 
 
 
 
 
 
 
Income before income taxes
 
—

43,619

13,785

—

57,404

 
 
 
 
 
 
 
Provision for income taxes
 
—

8,458

2,972

—

11,430

 
 
 
 
 
 
 
Equity in subsidiaries
 
45,974

—

—

(45,974
)
—

 
 
 
 
 
 
 
Net income
 
$
45,974

$
35,161

$
10,813

$
(45,974
)
$
45,974


 
 
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 from 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 available to common shareholders
 
$
31,434

$
24,313

$
9,559

$
(33,872
)
$
31,434

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
June 30, 2018
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
 
$
—

$
50,673

$
17,144

$
—

$
67,817

Mortgage loans held for sale
 
—

—

108,000

—

108,000

Inventory
 
—

1,652,468

—

—

1,652,468

Property and equipment - net
 
—

27,879

1,006

—

28,885

Investment in joint venture arrangements
 
—

11,541

2,212

—

13,753

Deferred income tax asset
 
—

17,528

—

—

17,528

Investment in subsidiaries
 
762,731

—

—

(762,731
)
—

Intercompany assets
 
594,094

—

—

(594,094
)
—

Goodwill
 
—

16,400

—

—

16,400

Other assets
 
2,784

53,935

8,970

—

65,689

TOTAL ASSETS
 
$
1,359,609

$
1,830,424

$
137,332

$
(1,356,825
)
$
1,970,540

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
140,663

$
828

$
—

$
141,491

Customer deposits
 
—

41,510

—

—

41,510

Intercompany liabilities
 
—

590,943

3,151

(594,094
)
—

Other liabilities
 
—

111,585

5,437

—

117,022

Community development district obligations
 
—

11,789

—

—

11,789

Obligation for consolidated inventory not owned
 
—

14,794

—

—

14,794

Notes payable bank - homebuilding operations
 
—

181,800

—

—

181,800

Notes payable bank - financial services operations
 
—

—

93,163

—

93,163

Notes payable - other
 
—

9,362

—

—

9,362

Senior notes due 2021 - net
 
297,332

—

—

—

297,332

Senior notes due 2025 - net
 
246,311

—

—

—

246,311

TOTAL LIABILITIES
 
543,643

1,102,446

102,579

(594,094
)
1,154,574

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
815,966

727,978

34,753

(762,731
)
815,966

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,359,609

$
1,830,424

$
137,332

$
(1,356,825
)
$
1,970,540



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
 
 
 
 
 
 
 
Six Months Ended June 30, 2018
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
5,750

$
(95,387
)
$
75,686

$
(5,750
)
$
(19,701
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(4,449
)
(166
)
—

(4,615
)
Acquisition
—

(100,960
)
—

—

(100,960
)
Intercompany investing
(6,176
)
—

—

6,176

—

Investments in and advances to joint venture arrangements
—

(3,485
)
(836
)
—

(4,321
)
Return of capital from unconsolidated joint ventures
—

—

676

—

676

Net proceeds from the sale of mortgage servicing rights
—

—

5,111

—

5,111

Net cash (used in) provided by investing activities
(6,176
)
(108,894
)
4,785

6,176

(104,109
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Repayment of convertible senior subordinated notes due 2018
—

(65,941
)
—

—

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

353,900

—

—

353,900

Principal repayments of bank borrowings - homebuilding operations
—

(172,100
)
—

—

(172,100
)
Net repayments of bank borrowings - financial services operations
—

—

(75,032
)
—

(75,032
)
Principal repayment of notes payable - other and CDD bond obligations
—

(1,214
)
—

—

(1,214
)
Proceeds from exercise of stock options
426

—

—

—

426

Intercompany financing
—

8,862

(2,686
)
(6,176
)
—

Dividends paid
—

—

(5,750
)
5,750

—

Debt issue costs
—

(75
)
(40
)
—

(115
)
Net cash provided by (used in) financing activities
426

123,432

(83,508
)
(426
)
39,924

 
 
 
 
 
 
Net decrease in cash, cash equivalents and restricted cash
—

(80,849
)
(3,037
)
—

(83,886
)
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
$
—

$
50,673

$
17,144

$
—

$
67,817


 
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
)
Proceeds from notes payable - other and CDD bond obligations
—

(2,752
)
—

—

(2,752
)
Intercompany financing
—

15,027

(7,173
)
(7,854
)
—

Dividends paid
(2,438
)
—

(5,500
)
5,500

(2,438
)
Debt issue costs
—

—

(63
)
—

(63
)
Proceeds from exercise of stock options
4,792

—

—

—

4,792

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