Supplemental Guarantor Information [Text Block] | 17. The Company's 7.25% Senior Notes due 2022 100% 1 no 2 3 not not no 4 5 not 6 may not SUPPLEMENTAL CONDENSED CONSOLIDATING BALANCE SHEETS September 30, 2019 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Assets Cash and cash equivalents $ 14,882 $ 25,840 $ 170 $ — $ 40,892 Restricted cash — 119 — — 119 Contracts and accounts receivable 7 12,904 — (360 ) 12,551 Intercompany receivables 245,981 — — (245,981 ) — Due from affiliates — 390 — — 390 Real estate inventories — 506,298 — — 506,298 Investment in and advances to unconsolidated joint ventures — 32,566 — — 32,566 Investment in subsidiaries 295,963 — — (295,963 ) — Other assets 18,592 12,444 35 — 31,071 Total assets $ 575,425 $ 590,561 $ 205 $ (542,304 ) $ 623,887 Liabilities and equity Accounts payable $ 182 $ 23,377 $ — $ — $ 23,559 Accrued expenses and other liabilities 12,776 25,299 26 (353 ) 37,748 Intercompany payables — 245,981 — (245,981 ) — Due to affiliates — 7 — (7 ) — Unsecured revolving credit facility 18,000 — — — 18,000 Senior notes, net 309,421 — — — 309,421 Total liabilities 340,379 294,664 26 (246,341 ) 388,728 Total stockholders' equity 235,046 295,897 66 (295,963 ) 235,046 Non-controlling interest in subsidiary — — 113 — 113 Total equity 235,046 295,897 179 (295,963 ) 235,159 Total liabilities and equity $ 575,425 $ 590,561 $ 205 $ (542,304 ) $ 623,887 December 31, 2018 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Assets Cash and cash equivalents $ 28,877 $ 13,249 $ 147 $ — $ 42,273 Restricted cash — 269 — — 269 Contracts and accounts receivable 7 18,926 — (668 ) 18,265 Intercompany receivables 192,341 — — (192,341 ) — Due from affiliates — 1,218 — — 1,218 Real estate inventories — 566,290 — — 566,290 Investment in and advances to unconsolidated joint ventures — 34,330 — — 34,330 Investment in subsidiaries 396,466 — — (396,466 ) — Other assets 18,643 14,812 — (3 ) 33,452 Total assets $ 636,334 $ 649,094 $ 147 $ (589,478 ) $ 696,097 Liabilities and equity Accounts payable $ 240 $ 39,151 $ — $ — $ 39,391 Accrued expenses and other liabilities 8,492 21,129 71 (664 ) 29,028 Intercompany payables — 192,341 — (192,341 ) — Due to affiliates — 7 — (7 ) — Unsecured revolving credit facility 67,500 — — — 67,500 Senior notes, net 320,148 — — — 320,148 Total liabilities 396,380 252,628 71 (193,012 ) 456,067 Total stockholders' equity 239,954 396,466 — (396,466 ) 239,954 Non-controlling interest in subsidiary — — 76 — 76 Total equity 239,954 396,466 76 (396,466 ) 240,030 Total liabilities and equity $ 636,334 $ 649,094 $ 147 $ (589,478 ) $ 696,097 SUPPLEMENTAL CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS Three Months Ended September 30, 2019 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Revenues: Home sales $ — $ 118,781 $ — $ — $ 118,781 Land sales — 24,573 — — 24,573 Fee building — 22,262 — — 22,262 — 165,616 — — 165,616 Cost of Sales: Home sales — 105,810 (47 ) — 105,763 Home sales impairments — 1,700 — — 1,700 Land sales — 26,078 — — 26,078 Land sales impairments — 1,900 — — 1,900 Fee building — 21,615 — — 21,615 — 157,103 (47 ) — 157,056 Gross Margin: Home sales — 11,271 47 — 11,318 Land sales — (3,405 ) — — (3,405 ) Fee building — 647 — — 647 — 8,513 47 — 8,560 Selling and marketing expenses — (7,828 ) — — (7,828 ) General and administrative expenses 787 (6,148 ) — — (5,361 ) Equity in net loss of unconsolidated joint ventures — (63 ) — — (63 ) Equity in net loss of subsidiaries (5,528 ) — — 5,528 — Other income (expense), net (48 ) (38 ) — — (86 ) Pretax income (loss) (4,789 ) (5,564 ) 47 5,528 (4,778 ) Benefit for income taxes 165 7 — — 172 Net income (loss) (4,624 ) (5,557 ) 47 5,528 (4,606 ) Net income attributable to non-controlling interest in subsidiary — — (18 ) — (18 ) Net income (loss) attributable to The New Home Company Inc. $ (4,624 ) $ (5,557 ) $ 29 $ 5,528 $ (4,624 ) Three Months Ended September 30, 2018 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Revenues: Home sales $ — $ 119,874 $ — $ — $ 119,874 Fee building — 39,240 — — 39,240 — 159,114 — — 159,114 Cost of Sales: Home sales — 102,124 — — 102,124 Fee building — 38,124 — — 38,124 — 140,248 — — 140,248 Gross Margin: Home sales — 17,750 — — 17,750 Fee building — 1,116 — — 1,116 — 18,866 — — 18,866 Selling and marketing expenses — (9,206 ) — — (9,206 ) General and administrative expenses 1,183 (7,367 ) — — (6,184 ) Equity in net income of unconsolidated joint ventures — 34 — — 34 Equity in net income of subsidiaries 1,796 — — (1,796 ) — Other income (expense), net (13 ) (97 ) — — (110 ) Pretax income 2,966 2,230 — (1,796 ) 3,400 Provision for income taxes (507 ) (437 ) — — (944 ) Net income 2,459 1,793 — (1,796 ) 2,456 Net loss attributable to non-controlling interest in subsidiary — — 3 — 3 Net income attributable to The New Home Company Inc. $ 2,459 $ 1,793 $ 3 $ (1,796 ) $ 2,459 Nine Months Ended September 30, 2019 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Revenues: Home sales $ — $ 358,431 $ — $ — $ 358,431 Land sales — $ 24,573 — — 24,573 Fee building — 64,209 — — 64,209 — 447,213 — — 447,213 Cost of Sales: Home sales — 315,961 (104 ) — 315,857 Home sales impairments — 1,700 — — 1,700 Land sales — 26,078 — — 26,078 Land sales impairments — 1,900 — — 1,900 Fee building — 62,653 — — 62,653 — 408,292 (104 ) — 408,188 Gross Margin: Home sales — 40,770 104 — 40,874 Land sales — (3,405 ) — — (3,405 ) Fee building — 1,556 — — 1,556 — 38,921 104 — 39,025 Selling and marketing expenses — (26,190 ) — — (26,190 ) General and administrative expenses 838 (19,431 ) — — (18,593 ) Equity in net income of unconsolidated joint ventures — 306 — — 306 Equity in net loss of subsidiaries (6,153 ) — — 6,153 — Gain on early extinguishment of debt 969 — — — 969 Other income (expense), net (216 ) (165 ) — — (381 ) Pretax income (loss) (4,562 ) (6,559 ) 104 6,153 (4,864 ) (Provision) benefit for income taxes (477 ) 339 — — (138 ) Net income (loss) (5,039 ) (6,220 ) 104 6,153 (5,002 ) Net income attributable to non-controlling interest in subsidiary — — (37 ) — (37 ) Net income (loss) attributable to The New Home Company Inc. $ (5,039 ) $ (6,220 ) $ 67 $ 6,153 $ (5,039 ) Nine Months Ended September 30, 2018 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Revenues: Home sales $ — $ 316,771 $ — $ — $ 316,771 Fee building — 121,129 — — 121,129 — 437,900 — — 437,900 Cost of Sales: Home sales — 274,474 22 — 274,496 Fee building — 117,861 — — 117,861 — 392,335 22 — 392,357 Gross Margin: Home sales — 42,297 (22 ) — 42,275 Fee building — 3,268 — — 3,268 — 45,565 (22 ) — 45,543 Selling and marketing expenses — (25,311 ) — — (25,311 ) General and administrative expenses 382 (18,561 ) (3 ) — (18,182 ) Equity in net income of unconsolidated joint ventures — 249 — — 249 Equity in net income of subsidiaries 1,620 — — (1,620 ) — Other income (expense), net 63 (291 ) — — (228 ) Pretax loss 2,065 1,651 (25 ) (1,620 ) 2,071 Benefit for income taxes (131 ) (20 ) — — (151 ) Net loss 1,934 1,631 (25 ) (1,620 ) 1,920 Net loss attributable to non-controlling interest in subsidiary — — 14 — 14 Net loss attributable to The New Home Company Inc. $ 1,934 $ 1,631 $ (11 ) $ (1,620 ) $ 1,934 SUPPLEMENTAL CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS Nine Months Ended September 30, 2019 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Net cash (used in) provided by operating activities $ (46,448 ) $ 105,016 $ 23 $ — $ 58,591 Investing activities: Purchases of property and equipment (11 ) (15 ) — — (26 ) Contributions and advances to unconsolidated joint ventures — (5,083 ) — — (5,083 ) Contributions to subsidiaries from corporate (69,925 ) — — 69,925 — Distributions of capital from subsidiaries to corporate 164,275 — — (164,275 ) — Distributions of capital and repayment of advances from unconsolidated joint ventures — 6,873 — — 6,873 Net cash provided by investing activities $ 94,339 $ 1,775 $ — $ (94,350 ) $ 1,764 Financing activities: Borrowings from credit facility 40,000 — — — 40,000 Repayments of credit facility (89,500 ) — — — (89,500 ) Repurchase of senior notes (10,856 ) — — — (10,856 ) Contributions to subsidiaries from corporate — 69,925 — (69,925 ) — Distributions to corporate from subsidiaries — (164,275 ) — 164,275 — Repurchases of common stock (1,042 ) — — — (1,042 ) Tax withholding paid on behalf of employees for stock awards (488 ) — — — (488 ) Net cash used in financing activities $ (61,886 ) $ (94,350 ) $ — $ 94,350 $ (61,886 ) Net (decrease) increase in cash, cash equivalents and restricted cash (13,995 ) 12,441 23 — (1,531 ) Cash, cash equivalents and restricted cash – beginning of period 28,877 13,518 147 — 42,542 Cash, cash equivalents and restricted cash – end of period $ 14,882 $ 25,959 $ 170 $ — $ 41,011 Nine Months Ended September 30, 2018 NWHM Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated NWHM (Dollars in thousands) Net cash used in operating activities $ (46,038 ) $ (89,209 ) $ (20 ) $ (701 ) $ (135,968 ) Investing activities: Purchases of property and equipment (27 ) (188 ) — — (215 ) Contributions and advances to unconsolidated joint ventures — (12,670 ) — — (12,670 ) Contributions to subsidiaries from corporate (205,459 ) — — 205,459 — Distributions of capital from subsidiaries to corporate 112,374 — — (112,374 ) — Distributions of capital and repayment of advances from unconsolidated joint ventures — 14,316 — — 14,316 Interest collected on advances to unconsolidated joint ventures — 178 — — 178 Net cash (used in) provided by investing activities $ (93,112 ) $ 1,636 $ — $ 93,085 $ 1,609 Financing activities: Borrowings from credit facility 115,000 — — — 115,000 Repayments of credit facility (53,000 ) — — — (53,000 ) Contributions to subsidiaries from corporate — 205,459 — (205,459 ) — Distributions to corporate from subsidiaries — (113,075 ) — 113,075 — Repurchases of common stock (5,764 ) — — — (5,764 ) Tax withholding paid on behalf of employees for stock awards (982 ) — — — (982 ) Net cash provided by financing activities $ 55,254 $ 92,384 $ — $ (92,384 ) $ 55,254 Net (decrease) increase in cash, cash equivalents and restricted cash (83,896 ) 4,811 (20 ) — (79,105 ) Cash, cash equivalents and restricted cash – beginning of period 99,586 24,196 188 — 123,970 Cash, cash equivalents and restricted cash – end of period $ 15,690 $ 29,007 $ 168 $ — $ 44,865 |