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