XML 40 R27.htm IDEA: XBRL DOCUMENT v3.19.2
Supplemental Guarantor Information Supplemental Guarantor Information (Tables)
6 Months Ended
Jun. 30, 2019
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, 2019
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
609,383

$
14,303

$
—

$
623,686

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

503,857

—

—

503,857

General and administrative
 
—

29,315

6,849

—

36,164

Selling
 
—

37,452

—

—

37,452

Equity in income from joint venture arrangements
 
—

—

(187
)
—

(187
)
Interest
 
—

4,263

934

—

5,197

Total costs and expenses
 
—

574,887

7,596

—

582,483

 
 
 
 
 
 
 
Income before income taxes
 
—

34,496

6,707

—

41,203

 
 
 
 
 
 
 
Provision for income taxes
 
—

9,578

1,379

—

10,957

 
 
 
 
 
 
 
Equity in subsidiaries
 
30,246

—

—

(30,246
)
—

 
 
 
 
 
 
 
Net income
 
$
30,246

$
24,918

$
5,328

$
(30,246
)
$
30,246


 
 
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


UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF INCOME
 
 
 
 
 
 
 
 
 
Six Months Ended June 30, 2019
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
Revenue
 
$
—

$
1,078,709

$
26,086

$
—

$
1,104,795

Costs and expenses:
 
 
 
 
 
 
Land and housing
 
—

892,324

—

—

892,324

General and administrative
 
—

53,748

13,115

—

66,863

Selling
 
—

69,003

—

—

69,003

Equity in income from joint venture arrangements
 
—

—

(66
)
—

(66
)
Interest
 
—

10,312

1,677

—

11,989

Total costs and expenses
 
—

1,025,387

14,726

—

1,040,113

 
 
 
 
 
 
 
Income before income taxes
 
—

53,322

11,360

—

64,682

 
 
 
 
 
 
 
Provision for income taxes
 
—

14,333

2,380

—

16,713

 
 
 
 
 
 
 
Equity in subsidiaries
 
47,969

—

—

(47,969
)
—

 
 
 
 
 
 
 
Net income
 
$
47,969

$
38,989

$
8,980

$
(47,969
)
$
47,969


 
 
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



Schedule Of Condensed Consolidating Balance Sheet [Table Text Block]

UNAUDITED CONDENSED CONSOLIDATING BALANCE SHEET
 
 
 
 
 
 
 
 
 
June 30, 2019
(In thousands)
 
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
 
ASSETS:
 
 
 
 
 
 
Cash, cash equivalents and restricted cash
 
$
—

$
3,473

$
16,920

$
—

$
20,393

Mortgage loans held for sale
 
—

—

123,909

—

123,909

Inventory
 
—

1,763,479

—

—

1,763,479

Property and equipment - net
 
—

27,179

915

—

28,094

Investment in joint venture arrangements
 
—

38,589

2,755

—

41,344

Operating lease right-of-use assets
 
—

15,908

3,489

—

19,397

Deferred income tax asset
 
—

12,594

—

—

12,594

Investment in subsidiaries
 
860,824

—

—

(860,824
)
—

Intercompany assets
 
586,815

—

—

(586,815
)
—

Goodwill
 
—

16,400

—

—

16,400

Other assets
 
1,869

49,789

11,938

—

63,596

TOTAL ASSETS
 
$
1,449,508

$
1,927,411

$
159,926

$
(1,447,639
)
$
2,089,206

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
153,221

$
849

$
—

$
154,070

Customer deposits
 
—

38,048

—

—

38,048

Operating lease liabilities
 
—

15,911

3,486

—

19,397

Intercompany liabilities
 
—

582,352

4,463

(586,815
)
—

Other liabilities
 
—

113,647

7,166

—

120,813

Community development district obligations
 
—

10,866

—

—

10,866

Obligation for consolidated inventory not owned
 
—

13,109

—

—

13,109

Notes payable bank - homebuilding operations
 
—

174,300

—

—

174,300

Notes payable bank - financial services operations
 
—

—

104,003

—

104,003

Notes payable - other
 
—

5,092

—

—

5,092

Senior notes due 2021 - net
 
298,436

—

—

—

298,436

Senior notes due 2025 - net
 
246,832

—

—

—

246,832

TOTAL LIABILITIES
 
545,268

1,106,546

119,967

(586,815
)
1,184,966

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
904,240

820,865

39,959

(860,824
)
904,240

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,449,508

$
1,927,411

$
159,926

$
(1,447,639
)
$
2,089,206



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

$
5,554

$
15,975

$
—

$
21,529

Mortgage loans held for sale
 
—

—

169,651

—

169,651

Inventory
 
—

1,674,460

—

—

1,674,460

Property and equipment - net
 
—

28,485

910

—

29,395

Investment in joint venture arrangements
 
—

33,297

2,573

—

35,870

Deferred income tax asset
 
—

13,482

—

—

13,482

Investment in subsidiaries
 
817,986

—

—

(817,986
)
—

Intercompany assets
 
579,447

—

—

(579,447
)
—

Goodwill
 
—

16,400

—

—

16,400

Other assets
 
2,325

47,738

10,731

—

60,794

TOTAL ASSETS
 
$
1,399,758

$
1,819,416

$
199,840

$
(1,397,433
)
$
2,021,581

 
 
 
 
 
 

LIABILITIES AND SHAREHOLDERS’ EQUITY
 
 

 
 
 
 
 
 

LIABILITIES:
 
 
 
 
 

Accounts payable
 
$
—

$
131,089

$
422

$
—

$
131,511

Customer deposits
 
—

32,055

—

—

32,055

Intercompany liabilities
 
—

578,498

949

(579,447
)
—

Other liabilities
 
—

140,860

9,191

—

150,051

Community development district obligations
 
—

12,392

—

—

12,392

Obligation for consolidated inventory not owned
 
—

19,308

—

—

19,308

Notes payable bank - homebuilding operations
 
—

117,400

—

—

117,400

Notes payable bank - financial services operations
 
—

—

153,168

—

153,168

Notes payable - other
 
—

5,938

—

—

5,938

Senior notes due 2021 - net
 
297,884

—

—

—

297,884

Senior notes due 2025 - net
 
246,571

—

—

—

246,571

TOTAL LIABILITIES
 
544,455

1,037,540

163,730

(579,447
)
1,166,278

 
 
 
 
 
 
 
SHAREHOLDERS’ EQUITY
 
855,303

781,876

36,110

(817,986
)
855,303

 
 
 
 
 
 
 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
 
$
1,399,758

$
1,819,416

$
199,840

$
(1,397,433
)
$
2,021,581




Schedule Of Condensed Consolidating Statement Of Cash Flows [Table Text Block]
UNAUDITED CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
 
 
 
 
 
 
 
Six Months Ended June 30, 2019
(In thousands)
M/I Homes, Inc.
Guarantor Subsidiaries
Unrestricted Subsidiaries
Eliminations
Consolidated
 
 
 
 
 
 
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
Net cash provided by (used in) operating activities
$
5,130

$
(41,562
)
$
52,179

$
(5,130
)
$
10,617

 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(1,411
)
(188
)
—

(1,599
)
Intercompany investing
(3,257
)
—

—

3,257

—

Investments in and advances to joint venture arrangements
—

(15,119
)
(162
)
—

(15,281
)
Return of capital from unconsolidated joint ventures
—

—

150

—

150

Net cash (used in) provided by investing activities
(3,257
)
(16,530
)
(200
)
3,257

(16,730
)
 
 
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
Proceeds from bank borrowings - homebuilding operations
—

374,500

—

—

374,500

Principal repayments of bank borrowings - homebuilding operations
—

(317,600
)
—

—

(317,600
)
Net repayments of bank borrowings - financial services operations
—

—

(49,165
)
—

(49,165
)
Principal repayment of notes payable - other and CDD bond obligations
—

(845
)
—

—

(845
)
Proceeds from exercise of stock options
3,277

—

—

—

3,277

Intercompany financing
—

(44
)
3,301

(3,257
)
—

Repurchase of common shares
(5,150
)
—

—

—

(5,150
)
Dividends paid
—

—

(5,130
)
5,130

—

Debt issue costs
—

—

(40
)
—

(40
)
Net cash (used in) provided by financing activities
(1,873
)
56,011

(51,034
)
1,873

4,977

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

(2,081
)
945

—

(1,136
)
Cash, cash equivalents and restricted cash balance at beginning of period
—

5,554

15,975

—

21,529

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

$
3,473

$
16,920

$
—

$
20,393


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

$
(95,387
)
$
74,462

$
(5,750
)
$
(20,925
)
 
 
 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
Purchase of property and equipment
—

(4,449
)
(166
)
—

(4,615
)
Acquisition, net of cash acquired
—

(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

Proceeds from the sale of mortgage servicing rights
—

—

6,335

—

6,335

Net cash (used in) provided by investing activities
(6,176
)
(108,894
)
6,009

6,176

(102,885
)
 
 
 
 
 
 
CASH FLOWS FROM 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 repayments of notes payable - other and CDD bond obligations
—

(1,214
)
—

—

(1,214
)
Intercompany financing
—

8,862

(2,686
)
(6,176
)
—

Dividends paid
—

—

(5,750
)
5,750

—

Debt issue costs
—

(75
)
(40
)
—

(115
)
Proceeds from exercise of stock options
426

—

—

—

426

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