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