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% 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, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) ASSETS Homebuilding: Cash and cash equivalents $ 356,353 $ 4,594 $ - $ - $ 360,947 Marketable securities - - - - - Restricted cash - 7,866 - - 7,866 Trade and other receivables 530 55,939 - - 56,469 Inventories: Housing completed or under construction - 1,073,909 - - 1,073,909 Land and land under development - 1,034,025 - - 1,034,025 Total inventories - 2,107,934 - - 2,107,934 Intercompany receivables 1,794,096 9,960 - (1,804,056 ) - Investment in subsidiaries 383,876 - - (383,876 ) - Property and equipment, net 23,506 33,187 - - 56,693 Deferred tax asset, net 38,126 - - (1,311 ) 36,815 Prepaid and other assets 10,534 42,454 - - 52,988 Total homebuilding assets 2,607,021 2,261,934 - (2,189,243 ) 2,679,712 Financial Services: Cash and cash equivalents - - 49,979 - 49,979 Marketable securities - - 49,006 - 49,006 Intercompany receivables - - 17,020 (17,020 ) - Mortgage loans held-for-sale, net - - 114,836 - 114,836 Other assets - - 13,326 1,311 14,637 Total financial services assets - - 244,167 (15,709 ) 228,458 Total Assets $ 2,607,021 $ 2,261,934 $ 244,167 $ (2,204,952 ) $ 2,908,170 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ - $ 52,070 $ - $ - $ 52,070 Accrued liabilities 44,682 127,332 - 3,096 175,110 Advances and notes payable to parent and subsidiaries 26,980 1,786,840 296 (1,814,116 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 987,617 - - - 987,617 Total homebuilding liabilities 1,074,279 1,966,242 296 (1,811,020 ) 1,229,797 Financial Services: Accounts payable and other liabilities - - 57,943 (3,096 ) 54,847 Advances and notes payable to parent and subsidiaries - - 6,960 (6,960 ) - Mortgage repurchase facility - - 90,784 - 90,784 Total financial services liabilities - - 155,687 (10,056 ) 145,631 Total Liabilities 1,074,279 1,966,242 155,983 (1,821,076 ) 1,375,428 Equity: Total Stockholders' Equity 1,532,742 295,692 88,184 (383,876 ) 1,532,742 Total Liabilities and Stockholders' Equity $ 2,607,021 $ 2,261,934 $ 244,167 $ (2,204,952 ) $ 2,908,170 Supplemental Co ndensed Combining Balance Sheet December 31, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) ASSETS Homebuilding: Cash and cash equivalents $ 468,718 $ 4,239 $ - $ - $ 472,957 Marketable securities 49,634 - - - 49,634 Restricted cash - 8,812 - - 8,812 Trade and other receivables 8,200 47,422 - (2,260 ) 53,362 Inventories: Housing completed or under construction - 936,685 - - 936,685 Land and land under development - 893,051 - - 893,051 Total inventories - 1,829,736 - - 1,829,736 Intercompany receivables 1,578,830 2,803 5,291 (1,586,924 ) - Investment in subsidiaries 317,400 - - (317,400 ) - Property and equipment, net 24,557 1,882 - - 26,439 Deferred tax assets, net 42,862 - - (1,382 ) 41,480 Other assets 7,260 68,406 - - 75,666 Total Homebuilding Assets 2,497,461 1,963,300 5,291 (1,907,966 ) 2,558,086 Financial Services: Cash and cash equivalents - - 32,471 - 32,471 Marketable securities - - 42,004 - 42,004 Intercompany receivables - - 40,139 (40,139 ) - Mortgage loans held-for-sale, net - - 138,114 - 138,114 Other assets - - 8,235 1,382 9,617 Total Financial Services Assets - - 260,963 (38,757 ) 222,206 Total Assets $ 2,497,461 $ 1,963,300 $ 266,254 $ (1,946,723 ) $ 2,780,292 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ - $ 39,655 $ - $ - $ 39,655 Accrued liabilities 40,344 122,544 37 3,387 166,312 Advances and notes payable to parent and subsidiaries 48,233 1,547,593 27,015 (1,622,841 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 986,597 - - - 986,597 Total Homebuilding Liabilities 1,090,174 1,709,792 27,052 (1,619,454 ) 1,207,564 Financial Services: Accounts payable and accrued liabilities - - 58,748 (5,647 ) 53,101 Advances and notes payable to parent and subsidiaries - - 4,222 (4,222 ) - Mortgage repurchase facility - - 112,340 - 112,340 Total Financial Services Liabilities - - 175,310 (9,869 ) 165,441 Total Liabilities 1,090,174 1,709,792 202,362 (1,629,323 ) 1,373,005 Equity: Total Stockholders' Equity 1,407,287 253,508 63,892 (317,400 ) 1,407,287 Total Liabilities and Stockholders' Equity $ 2,497,461 $ 1,963,300 $ 266,254 $ (1,946,723 ) $ 2,780,292 Supplementa l Condensed Combining Statement of Operations Three Months Ended September 30, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 766,027 $ - $ - $ 766,027 Cost of sales - (619,248 ) - - (619,248 ) Inventory impairments - (11,098 ) - - (11,098 ) Gross margin - 135,681 - - 135,681 Selling, general, and administrative expenses (16,172 ) (67,406 ) - 55 (83,523 ) Equity income of subsidiaries 64,345 - - (64,345 ) - Interest and other income 2,013 261 - (321 ) 1,953 Other expense 7 (1,135 ) - - (1,128 ) Homebuilding pretax income (loss) 50,193 67,401 - (64,611 ) 52,983 Financial Services: Financial services pretax income - - 14,171 266 14,437 Income before income taxes 50,193 67,401 14,171 (64,345 ) 67,420 (Provision) benefit for income taxes 3,199 (14,039 ) (3,188 ) - (14,028 ) Net income $ 53,392 $ 53,362 $ 10,983 $ (64,345 ) $ 53,392 Other comprehensive income related to available-for-sale securities, net of tax - - - - - Comprehensive income $ 53,392 $ 53,362 $ 10,983 $ (64,345 ) $ 53,392 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 (loss) 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 Supplemental Condensed Combining Statement of Operations Nine Months Ended September 30, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 2,123,323 $ - $ - $ 2,123,323 Home and land cost of sales - (1,722,283 ) - - (1,722,283 ) Inventory impairments - (11,848 ) - - (11,848 ) Gross margin - 389,192 - - 389,192 Selling, general, and administrative expenses (45,599 ) (190,464 ) - (372 ) (236,435 ) Equity income of subsidiaries 186,855 - - (186,855 ) - Interest and other income 5,569 871 4 (858 ) 5,586 Other expense 22 (2,584 ) - - (2,562 ) Homebuilding pretax income (loss) 146,847 197,015 4 (188,085 ) 155,781 Financial Services: Financial services pretax income - - 37,557 1,230 38,787 Income before income taxes 146,847 197,015 37,561 (186,855 ) 194,568 (Provision) benefit for income taxes 9,208 (38,998 ) (8,723 ) - (38,513 ) Net income $ 156,055 $ 158,017 $ 28,838 $ (186,855 ) $ 156,055 Other comprehensive income related to available for sale securities, net of tax - - - - - Comprehensive income $ 156,055 $ 158,017 $ 28,838 $ (186,855 ) $ 156,055 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 (loss) 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 Supplementa l Condensed Combining Statement of Cash Flows Nine Months Ended September 30, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ (6,232 ) $ (99,100 ) $ 46,086 $ - $ (59,246 ) Net cash provided by (used in) investing activities (65,259 ) (19,135 ) (3,892 ) 114,514 26,228 Financing activities: Payments from (advances to) subsidiaries - 117,644 (3,130 ) (114,514 ) - Mortgage repurchase facility - - (21,556 ) - (21,556 ) Dividend payments (50,733 ) - - - (50,733 ) Proceeds from exercise of stock options 9,859 - - - 9,859 Net cash provided by (used in) financing activities (40,874 ) 117,644 (24,686 ) (114,514 ) (62,430 ) Net increase (decrease) in cash and cash equivalents (112,365 ) (591 ) 17,508 - (95,448 ) Cash and cash equivalents: Beginning of period 468,718 13,051 32,471 - 514,240 End of period $ 356,353 $ 12,460 $ 49,979 $ - $ 418,792 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 $ (16,078 ) $ 63,269 $ - $ 74,109 Net cash provided by (used in) investing activities 97,540 (198 ) (254 ) 10,959 108,047 Financing activities: Payments from (advances to) subsidiaries - 21,995 (11,036 ) (10,959 ) - Mortgage repurchase facility - - (49,382 ) - (49,382 ) Dividend payments (38,793 ) - - - (38,793 ) Payments of deferred financing costs (2,630 ) - - - (2,630 ) Proceeds from the exercise of stock options 8,503 - - - 8,503 Net cash provided by (used in) financing activities (32,920 ) 21,995 (60,418 ) (10,959 ) (82,302 ) Net increase (decrease) in cash and cash equivalents 91,538 5,719 2,597 - 99,854 Cash and cash equivalents: Beginning of period 255,679 7,186 23,822 - 286,687 End of period $ 347,217 $ 12,905 $ 26,419 $ - $ 386,541 |