Supplemental Guarantor Information [Text Block] | 21 . Supplemental Guarantor Information Our senior notes are fully and unconditionally guaranteed on an unsecured basis, jointly and severally, by the following subsidiaries (collectively, the "Guarantor Subsidiaries"), which are 100% ● M.D.C. Land Corporation ● RAH of Florida, Inc. ● Richmond American Construction, Inc. ● Richmond American Homes of Arizona, Inc. ● Richmond American Homes of Colorado, Inc. ● Richmond American Homes of Florida, LP ● Richmond American Homes of Illinois, Inc. ● Richmond American Homes of Maryland, Inc. ● Richmond American Homes of Nevada, Inc. ● Richmond American Homes of New Jersey, Inc. ● Richmond American Homes of Oregon, Inc. (formerly known as Richmond American Homes of Delaware, Inc.) ● Richmond American Homes of Pennsylvania, Inc. ● Richmond American Homes of Utah, Inc. ● Richmond American Homes of Virginia, Inc. ● Richmond American Homes of Washington, Inc. The senior note indentures do not may 1 no 2 5% ’s consolidated net worth as of the end of the most recent fiscal quarter, ( 3 10% 15% 4 not 5 December 3, 2002, We have determined that separate, full financial statements of the Guarantor Subsidiaries would not Supplemental Condensed Combining Balance Sheet September 30, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) ASSETS Homebuilding: Cash and cash equivalents $ 347,217 $ 4,182 $ - $ - $ 351,399 Marketable securities - - - - - Restricted cash - 8,723 - - 8,723 Trade and other receivables 5,517 39,577 - (2,190 ) 42,904 Inventories: Housing completed or under construction - 969,419 - - 969,419 Land and land under development - 863,002 - - 863,002 Total inventories - 1,832,421 - - 1,832,421 Intercompany receivables 1,603,012 2,803 5,254 (1,611,069 ) - Investment in subsidiaries 278,885 - - (278,885 ) - Property and equipment, net 24,408 1,896 - - 26,304 Deferred tax asset, net 65,284 - - (1,120 ) 64,164 Metropolitan district bond securities (related party) - - - - - Prepaid and other assets 8,155 64,653 - - 72,808 Total homebuilding assets 2,332,478 1,954,255 5,254 (1,893,264 ) 2,398,723 Financial Services: Cash and cash equivalents - - 26,419 - 26,419 Marketable securities - - 40,221 - 40,221 Intercompany receivables - - 35,765 (35,765 ) - Mortgage loans held-for-sale, net - - 89,804 - 89,804 Other assets - - 10,015 1,120 11,135 Total financial services assets - - 202,224 (34,645 ) 167,579 Total Assets $ 2,332,478 $ 1,954,255 $ 207,478 $ (1,927,909 ) $ 2,566,302 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ - $ 49,390 $ - $ - $ 49,390 Accrued liabilities 40,205 112,986 98 (1,628 ) 151,661 Advances and notes payable to parent and subsidiaries 43,822 1,572,098 26,802 (1,642,722 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 842,532 - - - 842,532 Total homebuilding liabilities 941,559 1,734,474 26,900 (1,644,350 ) 1,058,583 Financial Services: Accounts payable and other liabilities - - 52,259 (562 ) 51,697 Advances and notes payable to parent and subsidiaries - - 4,112 (4,112 ) - Mortgage repurchase facility - - 65,103 - 65,103 Total financial services liabilities - - 121,474 (4,674 ) 116,800 Total Liabilities 941, 1,734,474 148,374 (1,649,024 ) 1,175,383 Equity: Total Stockholders' Equity 1,390,919 219,781 59,104 (278,885 ) 1,390,919 Total Liabilities and Stockholders' Equity $ 2,332,478 $ 1,954,255 $ 207,478 $ (1,927,909 ) $ 2,566,302 Supplemental Co ndensed Combining Balance Sheet December 31, 2016 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) ASSETS Homebuilding: Cash and cash equivalents $ 255,679 $ 3,408 $ - $ - $ 259,087 Marketable securities 59,770 - - - 59,770 Restricted cash - 3,778 - - 3,778 Trade and other receivables 5,380 39,247 - (2,135 ) 42,492 Inventories: Housing completed or under construction - 874,199 - - 874,199 Land and land under development - 884,615 - - 884,615 Total inventories - 1,758,814 - - 1,758,814 Intercompany receivables 1,475,291 2,803 5,289 (1,483,383 ) - Investment in subsidiaries 295,214 - - (295,214 ) - Property and equipment, net 25,495 2,546 - - 28,041 Deferred tax assets, net 74,119 - - 769 74,888 Metropolitan district bond securities (related party) 30,162 - - - 30,162 Other assets 5,267 55,196 - - 60,463 Total Homebuilding Assets 2,226,377 1,865,792 5,289 (1,779,963 ) 2,317,495 Financial Services: Cash and cash equivalents - - 23,822 - 23,822 Marketable securities - - 36,436 - 36,436 Intercompany receivables - - 40,042 (40,042 ) - Mortgage loans held-for-sale, net - - 138,774 - 138,774 Other assets - - 12,831 (769 ) 12,062 Total Financial Services Assets - - 251,905 (40,811 ) 211,094 Total Assets $ 2,226,377 $ 1,865,792 $ 257,194 $ (1,820,774 ) $ 2,528,589 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ - $ 42,088 $ - $ - $ 42,088 Accrued liabilities 1,527 136,615 143 6,281 144,566 Advances and notes payable to parent and subsidiaries 48,134 1,445,276 26,266 (1,519,676 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 841,646 - - - 841,646 Total Homebuilding Liabilities 906,307 1,623,979 26,409 (1,513,395 ) 1,043,300 Financial Services: Accounts payable and accrued liabilities - - 59,150 (8,416 ) 50,734 Advances and notes payable to parent and subsidiaries - - 3,749 (3,749 ) - Mortgage repurchase facility - - 114,485 - 114,485 Total Financial Services Liabilities - - 177,384 (12,165 ) 165,219 Total Liabilities 906,307 1,623,979 203,793 (1,525,560 ) 1,208,519 Equity: Total Stockholders' Equity 1,320,070 241,813 53,401 (295,214 ) 1,320,070 Total Liabilities and Stockholders' Equity $ 2,226,377 $ 1,865,792 $ 257,194 $ (1,820,774 ) $ 2,528,589 Supplementa l Condensed Combining Statement of Operations Three Months Ended September 30, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 586,287 $ - $ - $ 586,287 Cost of sales - (486,406 ) - - (486,406 ) Inventory impairments - (4,540 ) - - (4,540 ) Gross margin - 95,341 - - 95,341 Selling, general, and administrative expenses (11,911 ) (56,983 ) - (208 ) (69,102 ) Equity income of subsidiaries 33,329 - - (33,329 ) - Interest and other income 53,740 941 1 (134 ) 54,548 Other expense 7 (625 ) - - (618 ) Other-than-temporary impairment of marketable securities - - - - - Homebuilding pretax income (loss) 75,165 38,674 1 (33,671 ) 80,169 Financial Services: Financial services pretax income - - 9,169 342 9,511 Income before income taxes 75,165 38,674 9,170 (33,329 ) 89,680 (Provision) benefit for income taxes (14,002 ) (11,168 ) (3,347 ) - (28,517 ) Net income $ 61,163 $ 27,506 $ 5,823 $ (33,329 ) $ 61,163 Other comprehensive income related to available-for-sale securities, net of tax (23,175 ) - 927 (927 ) (23,175 ) Comprehensive income $ 37,988 $ 27,506 $ 6,750 $ (34,256 ) $ 37,988 Three Months Ended September 30, 2016 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 578,012 $ - $ - $ 578,012 Cost of sales - (483,829 ) - - (483,829 ) Inventory impairments - (4,700 ) - - (4,700 ) Gross margin - 89,483 - - 89,483 Selling, general, and administrative expenses (8,268 ) (53,452 ) - (184 ) (61,904 ) Equity income of subsidiaries 30,711 - - (30,711 ) - Interest and other income 1,478 500 1 (110 ) 1,869 Other expense 1 (1,559 ) - - (1,558 ) Other-than-temporary impairment of marketable securities (215 ) - - - (215 ) Homebuilding pretax income (loss) 23,707 34,972 1 (31,005 ) 27,675 Financial Services: Financial services pretax income - - 10,083 294 10,377 Income before income taxes 23,707 34,972 10,084 (30,711 ) 38,052 (Provision) benefit for income taxes 2,652 (10,616 ) (3,729 ) - (11,693 ) Net income $ 26,359 $ 24,356 $ 6,355 $ (30,711 ) $ 26,359 Other comprehensive income related to available-for-sale securities, net of tax 1,028 - 310 (310 ) 1,028 Comprehensive income $ 27,387 $ 24,356 $ 6,665 $ (31,021 ) $ 27,387 Supplemental Condensed Combining Statement of Operations Nine Months Ended September 30, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 1,798,984 $ - $ - $ 1,798,984 Home and land cost of sales - (1,495,838 ) - - (1,495,838 ) Inventory impairments - (9,390 ) - - (9,390 ) Gross margin - 293,756 - - 293,756 Selling, general, and administrative expenses (36,539 ) (168,988 ) - (582 ) (206,109 ) Equity income of subsidiaries 102,469 - - (102,469 ) - Interest and other income 57,748 2,281 5 (312 ) 59,722 Other expense 23 (1,658 ) - - (1,635 ) Other-than-temporary impairment of marketable securities (51 ) - - - (51 ) Homebuilding pretax income (loss) 123,650 125,391 5 (103,363 ) 145,683 Financial Services: Financial services pretax income - - 31,357 894 32,251 Income before income taxes 123,650 125,391 31,362 (102,469 ) 177,934 (Provision) benefit for income taxes (6,367 ) (42,742 ) (11,542 ) - (60,651 ) Net income $ 117,283 $ 82,649 $ 19,820 $ (102,469 ) $ 117,283 Other comprehensive income related to available for sale securities, net of tax (19,245 ) - 2,217 (2,217 ) (19,245 ) Comprehensive income $ 98,038 $ 82,649 $ 22,037 $ (104,686 ) $ 98,038 Nine Months Ended September 30, 2016 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC Homebuilding: (Dollars in thousands) Revenues $ - $ 1,546,267 $ - $ - $ 1,546,267 Home and land cost of sales - (1,291,270 ) (300 ) - (1,291,570 ) Inventory impairments - (6,300 ) - - (6,300 ) Gross margin - 248,697 (300 ) - 248,397 Selling, general, and administrative expenses (31,598 ) (150,492 ) - (531 ) (182,621 ) Equity income of subsidiaries 80,990 - - (80,990 ) - Interest and other income 3,970 1,652 4 (268 ) 5,358 Interest expense - - - - - Other expense (2 ) (2,461 ) - - (2,463 ) Other-than-temporary impairment of marketable securities (934 ) - - - (934 ) Homebuilding pretax income (loss) 52,426 97,396 (296 ) (81,789 ) 67,737 Financial Services: Financial services pretax income - - 24,247 799 25,046 Income before income taxes 52,426 97,396 23,951 (80,990 ) 92,783 (Provision) benefit for income taxes 10,409 (31,438 ) (8,919 ) - (29,948 ) Net income $ 62,835 $ 65,958 $ 15,032 $ (80,990 ) $ 62,835 Other comprehensive income related to available for sale securities, net of tax 3,871 - 680 (680 ) 3,871 Comprehensive income $ 66,706 $ 65,958 $ 15,712 $ (81,670 ) $ 66,706 Supplementa l Condensed Combining Statement of Cash Flows Nine Months Ended September 30, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ 26,918 $ ( ) $ 63,269 $ - $ 69,164 Net cash provided by (used in) investing activities 97,540 ( ) ( ) 10,959 108,047 Financing activities: Payments from (advances to) subsidiaries - 21,995 ( ) ( ) - Mortgage repurchase facility - - ( ) - ( ) Dividend payments ( ) - - - ( ) Payments of deferred financing costs ( ) - - - ( ) Proceeds from exercise of stock options 8,503 - - - 8,503 Net cash provided by (used in) financing activities ( ) 21,995 ( ) ( ) ( ) Net increase in cash and cash equivalents 91,538 774 2,597 - 94,909 Cash and cash equivalents: Beginning of period 255,679 3,408 23,822 - 282,909 End of period $ 347,217 $ 4,182 $ 26,419 $ - $ 377,818 Nine Months Ended September 30, 2016 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ ( ) $ ( ) $ 14,596 $ - $ ( ) Net cash provided by (used in) investing activities 26,166 ( ) ( ) 9,619 24,736 Financing activities: Payments from (advances to) subsidiaries - 20,284 ( ) ( ) - Mortgage repurchase facility - - 3,400 - 3,400 Dividend payments ( ) - - - ( ) Payments of deferred financing costs - - - - - Proceeds from the exercise of stock options - - - - - Net cash provided by (used in) financing activities ( ) 20,284 ( ) ( ) ( ) Net increase in cash and cash equivalents ( ) 1,451 ( ) - ( ) Cash and cash equivalents: Beginning of period 141,245 3,097 36,646 - 180,988 End of period $ 124,730 $ 4,548 $ 34,180 $ - $ 163,458 |