XML 34 R23.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Guarantor Information (Tables)
3 Months Ended
Mar. 31, 2016
Supplemental Guarantor Information [Abstract]  
Consolidating Balance Sheet

 CONDENSED CONSOLIDATING BALANCE SHEET
MARCH 31, 2016
($000’s omitted)
 
Unconsolidated
 
Eliminating
Entries
 
Consolidated
PulteGroup,
Inc.
 
PulteGroup,
Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
ASSETS
 
 
 
 
 
 
 
 
 
Cash and equivalents
$

 
$
937,248

 
$
58,448

 
$

 
$
995,696

Restricted cash

 
20,937

 
1,482

 

 
22,419

House and land inventory

 
6,160,236

 
42,243

 

 
6,202,479

Land held for sale

 
84,507

 
510

 

 
85,017

Residential mortgage loans available-
       for-sale

 

 
290,578

 

 
290,578

Investments in unconsolidated entities
97

 
48,234

 
4,759

 

 
53,090

Other assets
23,002

 
522,693

 
140,468

 

 
686,163

Intangible assets

 
163,185

 

 

 
163,185

Deferred tax assets, net
1,342,225

 

 
2,628

 

 
1,344,853

Investments in subsidiaries and
       intercompany accounts, net
6,597,500

 
(754,237
)
 
6,491,667

 
(12,334,930
)
 

 
$
7,962,824

 
$
7,182,803

 
$
7,032,783

 
$
(12,334,930
)
 
$
9,843,480

LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable, customer deposits,
       accrued and other liabilities
$
88,474

 
$
1,569,237

 
$
192,805

 
$

 
$
1,850,516

Income tax liabilities
33,460

 

 

 

 
33,460

Financial Services debt

 

 
118,614

 

 
118,614

Term loan
498,817

 





 
498,817

Senior notes
2,568,546

 

 

 

 
2,568,546

Total liabilities
3,189,297

 
1,569,237

 
311,419

 

 
5,069,953

Total shareholders’ equity
4,773,527

 
5,613,566

 
6,721,364

 
(12,334,930
)
 
4,773,527

 
$
7,962,824

 
$
7,182,803

 
$
7,032,783

 
$
(12,334,930
)
 
$
9,843,480


CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2015
($000’s omitted)
 
Unconsolidated
 
Eliminating
Entries
 
Consolidated
PulteGroup,
Inc.
 
PulteGroup,
Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
ASSETS
 
 
 
 
 
 
 
 
 
Cash and equivalents
$

 
$
638,602

 
$
115,559

 
$

 
$
754,161

Restricted cash

 
20,274

 
1,000

 

 
21,274

House and land inventory

 
5,450,058

 

 

 
5,450,058

Land held for sale

 
80,458

 
1,034

 

 
81,492

Residential mortgage loans available-
       for-sale

 

 
442,715

 

 
442,715

Investments in unconsolidated entities
93

 
36,499

 
4,675

 

 
41,267

Other assets
38,991

 
531,120

 
90,724

 

 
660,835

Intangible assets

 
110,215

 

 

 
110,215

Deferred tax assets, net
1,392,251

 
11

 
2,617

 

 
1,394,879

Investments in subsidiaries and
       intercompany accounts, net
5,529,606

 
465,644

 
6,293,018

 
(12,288,268
)
 

 
$
6,960,941

 
$
7,332,881

 
$
6,951,342

 
$
(12,288,268
)
 
$
8,956,896

LIABILITIES AND SHAREHOLDERS' EQUITY
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable, customer deposits,
       accrued and other liabilities
$
70,061

 
$
1,558,885

 
$
169,193

 
$

 
$
1,798,139

Income tax liabilities
57,050

 

 

 

 
57,050

Financial Services debt

 

 
267,877

 

 
267,877

Term loan
498,423

 

 

 

 
498,423

Senior notes
1,576,082

 

 

 

 
1,576,082

Total liabilities
2,201,616

 
1,558,885

 
437,070

 

 
4,197,571

Total shareholders’ equity
4,759,325

 
5,773,996

 
6,514,272

 
(12,288,268
)
 
4,759,325

 
$
6,960,941

 
$
7,332,881

 
$
6,951,342

 
$
(12,288,268
)
 
$
8,956,896

Consolidating Statement of Operations and Comprehensive Income (Loss)
CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
For the three months ended March 31, 2016
($000’s omitted)
 
Unconsolidated
 
 
 
Consolidated
PulteGroup, 
Inc.
 
PulteGroup,
Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminating
Entries
 
Revenues:
 
 
 
 
 
 
 
 
 
Homebuilding
 
 
 
 
 
 
 
 
 
Home sale revenues
$

 
$
1,393,259

 
$
984

 
$

 
$
1,394,243

Land sale revenues

 
2,010

 
477

 

 
2,487

 

 
1,395,269

 
1,461

 

 
1,396,730

Financial Services

 

 
35,848

 

 
35,848

 

 
1,395,269

 
37,309

 

 
1,432,578

Homebuilding Cost of Revenues:
 
 
 
 
 
 
 
 
 
Home sale cost of revenues

 
1,087,165

 
2,164

 

 
1,089,329

Land sale cost of revenues

 
1,643

 
385

 

 
2,028

 

 
1,088,808

 
2,549

 

 
1,091,357

Financial Services expenses

 
123

 
25,996

 

 
26,119

Selling, general, and administrative
       expenses

 
187,581

 
3,434

 

 
191,015

Other expense (income), net
170

 
9,676

 
(3,972
)
 

 
5,874

Intercompany interest
510

 
2,184

 
(2,694
)
 

 

Income (loss) before income taxes and
       equity in income (loss) of
       subsidiaries
(680
)
 
106,897

 
11,996

 

 
118,213

Income tax expense (benefit)
(263
)
 
30,568

 
4,608

 

 
34,913

Income (loss) before equity in income
       (loss) of subsidiaries
(417
)
 
76,329

 
7,388

 

 
83,300

Equity in income (loss) of subsidiaries
83,717

 
7,010

 
111,918

 
(202,645
)
 

Net income (loss)
83,300

 
83,339

 
119,306

 
(202,645
)
 
83,300

Other comprehensive income
21

 

 

 

 
21

Comprehensive income (loss)
$
83,321

 
$
83,339

 
$
119,306

 
$
(202,645
)
 
$
83,321


CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME
For the three months ended March 31, 2015
($000’s omitted)
 
Unconsolidated
 
 
 
Consolidated
PulteGroup, 
Inc.
 
PulteGroup,
Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminating
Entries
 
Revenues:
 
 
 
 
 
 
 
 
 
Homebuilding
 
 
 
 
 
 
 
 
 
Home sale revenues
$

 
$
1,088,158

 
$

 
$

 
$
1,088,158

Land sale revenues

 
17,542

 

 

 
17,542

 

 
1,105,700

 

 

 
1,105,700

Financial Services

 

 
27,598

 

 
27,598

 

 
1,105,700

 
27,598

 

 
1,133,298

Homebuilding Cost of Revenues:
 
 
 
 
 
 
 
 
 
Home sale cost of revenues

 
841,145

 

 

 
841,145

Land sale cost of revenues

 
13,378

 

 

 
13,378

 

 
854,523

 

 

 
854,523

Financial Services expenses
187

 
(168
)
 
22,522

 

 
22,541

Selling, general, and administrative
       expenses

 
160,828

 
484

 

 
161,312

Other expense (income), net
174

 
(708
)
 
(349
)
 

 
(883
)
Intercompany interest
7,723

 
(5,422
)
 
(2,301
)
 

 

Income (loss) before income taxes and
       equity in income (loss) of
       subsidiaries
(8,084
)
 
96,647

 
7,242

 

 
95,805

Income tax expense (benefit)
(3,072
)
 
41,097

 
2,809

 

 
40,834

Income (loss) before equity in income
       (loss) of subsidiaries
(5,012
)
 
55,550

 
4,433

 

 
54,971

Equity in income (loss) of subsidiaries
59,983

 
4,337

 
52,063

 
(116,383
)
 

Net income (loss)
54,971

 
59,887

 
56,496

 
(116,383
)
 
54,971

Other comprehensive income
21

 

 

 

 
21

Comprehensive income (loss)
$
54,992

 
$
59,887

 
$
56,496

 
$
(116,383
)
 
$
54,992



Consolidating Statement Of Cash Flows
CONSOLIDATING STATEMENT OF CASH FLOWS
For the three months ended March 31, 2016
($000’s omitted)
 
Unconsolidated
 
 
 
Consolidated
PulteGroup, Inc.
 
PulteGroup,
Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminating
Entries
 
Net cash provided by (used in)
   operating activities
$
41,058

 
$
(255,994
)
 
$
150,874

 
$

 
$
(64,062
)
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(8,918
)
 
(542
)
 

 
(9,460
)
Cash used for business acquisitions

 
(430,011
)
 

 

 
(430,011
)
Other investing activities, net
(3
)
 
(12,731
)
 
453

 

 
(12,281
)
Net cash provided by (used in)
   investing activities
(3
)
 
(451,660
)
 
(89
)
 

 
(451,752
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from debt issuance
991,575

 

 

 

 
991,575

Repayments of debt

 
(702
)
 

 

 
(702
)
Borrowings under revolving credit facility
220,000

 

 

 

 
220,000

Repayments under revolving credit facility
(220,000
)
 

 

 

 
(220,000
)
Financial Services borrowings (repayments)

 

 
(149,263
)
 

 
(149,263
)
Stock option exercises
52

 

 

 

 
52

Share repurchases
(52,745
)
 

 

 

 
(52,745
)
Dividends paid
(31,568
)
 

 

 

 
(31,568
)
Intercompany activities, net
(948,369
)
 
1,007,002

 
(58,633
)
 

 

Net cash provided by (used in)
   financing activities
(41,055
)
 
1,006,300

 
(207,896
)
 

 
757,349

Net increase (decrease) in cash and
   equivalents

 
298,646

 
(57,111
)
 

 
241,535

Cash and equivalents at beginning of
   period

 
638,602

 
115,559

 

 
754,161

Cash and equivalents at end of period
$

 
$
937,248

 
$
58,448

 
$

 
$
995,696



CONSOLIDATING STATEMENT OF CASH FLOWS
For the three months ended March 31, 2015
($000’s omitted)
 
Unconsolidated
 
 
 
Consolidated
PulteGroup, Inc.
 
PulteGroup,
Inc.
 
Guarantor
Subsidiaries
 
Non-Guarantor
Subsidiaries
 
Eliminating
Entries
 
Net cash provided by (used in)
    operating activities
$
87,624

 
$
(203,566
)
 
$
90,545

 
$

 
$
(25,397
)
Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Capital expenditures

 
(13,489
)
 
(1,028
)
 

 
(14,517
)
Other investing activities, net
3,710

 
5

 
917

 

 
4,632

Net cash provided by (used in) investing
    activities
3,710

 
(13,484
)
 
(111
)
 

 
(9,885
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Financial Services borrowings (repayments)

 

 
(72,678
)
 

 
(72,678
)
Stock option exercises
6,596

 

 

 

 
6,596

Share repurchases
(107,955
)
 

 

 

 
(107,955
)
Dividends paid
(29,616
)
 

 

 

 
(29,616
)
Intercompany activities, net
32,187

 
56,487

 
(88,674
)
 

 

Net cash provided by (used in)
   financing activities
(98,788
)
 
56,487

 
(161,352
)
 

 
(203,653
)
Net increase (decrease) in cash and
    equivalents
(7,454
)
 
(160,563
)
 
(70,918
)
 

 
(238,935
)
Cash and equivalents at beginning of
    period
7,454

 
1,157,307

 
128,101

 

 
1,292,862

Cash and equivalents at end of period
$

 
$
996,744

 
$
57,183

 
$

 
$
1,053,927