XML 40 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
9 Months Ended
Sep. 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 September 30, 2018
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
555,649

$
12,193

$
—

$
567,842

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

452,029

—

—

452,029

General and administrative
 
—

30,180

6,717

—

36,897

Selling
 
—

35,054

—

—

35,054

Equity in income from joint venture arrangements
 
—

—

(44
)
—

(44
)
Interest
 
—

3,592

834

—

4,426

Total costs and expenses
 
—

520,855

7,507

—

528,362

 
 
 
 
 
 
 
Income before income taxes
 
—

34,794

4,686

—

39,480

 
 
 
 
 
 
 
Provision for income taxes
 
—

9,253

945

—

10,198

 
 
 
 
 
 
 
Equity in subsidiaries
 
29,282

—

—

(29,282
)
—

 
 
 
 
 
 
 
Net income
 
$
29,282

$
25,541

$
3,741

$
(29,282
)
$
29,282


 
 
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 from 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 available to common shareholders
 
$
18,852

$
18,897

$
3,430

$
(22,327
)
$
18,852


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

$
1,524,702

$
39,095

$
—

$
1,563,797

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

1,250,067

—

—

1,250,067

General and administrative
 
—

80,921

18,593

—

99,514

Selling
 
—

100,708

—

—

100,708

Acquisition and integration costs
 
—

1,700

—

—

1,700

Equity in income from joint venture arrangements
 
—

—

(268
)
—

(268
)
Interest
 
—

12,893

2,299

—

15,192

Total costs and expenses
 
—

1,446,289

20,624

—

1,466,913

 
 
 
 
 
 
 
Income before income taxes
 
—

78,413

18,471

—

96,884

 
 
 
 
 
 
 
Provision for income taxes
 
—

17,711

3,917

—

21,628

 
 
 
 
 
 
 
Equity in subsidiaries
 
75,256

—

—

(75,256
)
—

 
 
 
 
 
 
 
Net income
 
$
75,256

$
60,702

$
14,554

$
(75,256
)
$
75,256


 
 
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 from 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 redeemed
 
2,257

—

—

—

2,257

 
 
 
 
 
 
 
Net income available to common shareholders
 
$
50,286

$
43,210

$
12,989

$
(56,199
)
$
50,286

Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

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

$
21,494

$
14,866

$
—

$
36,360

Mortgage loans held for sale
 
—

—

115,189

—

115,189

Inventory
 
—

1,751,525

—

—

1,751,525

Property and equipment - net
 
—

27,715

976

—

28,691

Investment in joint venture arrangements
 
—

22,073

2,495

—

24,568

Deferred income tax asset
 
—

16,925

—

—

16,925

Investment in subsidiaries
 
786,063

—

—

(786,063
)
—

Intercompany assets
 
590,635

—

—

(590,635
)
—

Goodwill
 
—

16,400

—

—

16,400

Other assets
 
2,555

56,215

9,907

—

68,677

TOTAL ASSETS
 
$
1,379,253

$
1,912,347

$
143,433

$
(1,376,698
)
$
2,058,335

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
147,435

$
986

$
—

$
148,421

Customer deposits
 
—

40,448

—

—

40,448

Intercompany liabilities
 
—

589,507

1,128

(590,635
)
—

Other liabilities
 
—

111,902

4,749

—

116,651

Community development district obligations
 
—

16,101

—

—

16,101

Obligation for consolidated inventory not owned
 
—

21,897

—

—

21,897

Notes payable bank - homebuilding operations
 
—

222,700

—

—

222,700

Notes payable bank - financial services operations
 
—

—

104,026

—

104,026

Notes payable - other
 
—

8,838

—

—

8,838

Senior notes due 2021 - net
 
297,608

—

—

—

297,608

Senior notes due 2025 - net
 
246,441

—

—

—

246,441

TOTAL LIABILITIES
 
544,049

1,158,828

110,889

(590,635
)
1,223,131

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
835,204

753,519

32,544

(786,063
)
835,204

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,379,253

$
1,912,347

$
143,433

$
(1,376,698
)
$
2,058,335



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
 
 
 
 
 
 
 
Nine Months Ended September 30, 2018
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
11,700

$
(144,828
)
$
70,933

$
(11,700
)
$
(73,895
)
 
 
 
 
 
 
INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(5,636
)
(230
)
—

(5,866
)
Acquisition
—

(100,960
)
—

—

(100,960
)
Intercompany investing
(1,041
)
—

—

1,041

—

Investments in and advances to joint venture arrangements
—

(19,412
)
(1,075
)
—

(20,487
)
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
(1,041
)
(126,008
)
4,482

1,041

(121,526
)
 
 
 
 
 
 
FINANCING ACTIVITIES:
 
 
 
 
 
Repayment of convertible senior subordinated notes due 2018
—

(65,941
)
—

—

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

519,900

—

—

519,900

Principal repayments of bank borrowings - homebuilding operations
—

(297,200
)
—

—

(297,200
)
Net repayments of bank borrowings - financial services operations
—

—

(64,169
)
—

(64,169
)
Principal repayment of notes payable - other and CDD bond obligations
—

(1,738
)
—

—

(1,738
)
Proceeds from exercise of stock options
426

—

—

—

426

Intercompany financing
—

5,862

(4,821
)
(1,041
)
—

Repurchase of common shares
(11,085
)
—

—

—

(11,085
)
Dividends paid
—

—

(11,700
)
11,700

—

Debt issue costs
—

(75
)
(40
)
—

(115
)
Net cash (used in) provided by financing activities
(10,659
)
160,808

(80,730
)
10,659

80,078

 
 
 
 
 
 
Net decrease in cash, cash equivalents and restricted cash
—

(110,028
)
(5,315
)
—

(115,343
)
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
$
—

$
21,494

$
14,866

$
—

$
36,360


 
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 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 repayments of notes payable - other and CDD bond obligations
—

(2,358
)
—

—

(2,358
)
Proceeds from issuance of senior notes
—

250,000

—

—

250,000

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
)
Proceeds from exercise of stock options
4,791

—

—

—

4,791

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