Supplemental Guarantor Information [Text Block] | 2 1 . 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. ● 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 March 31, 2019 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) ASSETS Homebuilding: Cash and cash equivalents $ 411,750 $ 4,624 $ - $ - $ 416,374 Restricted cash - 8,136 - - 8,136 Trade and other receivables 589 67,371 - - 67,960 Inventories: Housing completed or under construction - 950,274 - - 950,274 Land and land under development - 1,198,824 - - 1,198,824 Total inventories - 2,149,098 - - 2,149,098 Intercompany receivables 1,939,500 6,509 - (1,946,009 ) - Investment in subsidiaries 272,420 - - (272,420 ) - Property and equipment, net 23,608 36,157 - - 59,765 Operating lease right-of-use asset 32,604 - - - 32,604 Deferred tax asset, net 34,513 - - (9 ) 34,504 Prepaid and other assets 11,050 31,495 - - 42,545 Total homebuilding assets 2,726,034 2,303,390 - (2,218,438 ) 2,810,986 Financial Services: Cash and cash equivalents - - 51,556 - 51,556 Marketable securities - - 45,767 - 45,767 Intercompany receivables - - 21,713 (21,713 ) - Mortgage loans held-for-sale, net - - 110,810 - 110,810 Other assets - - 15,791 9 15,800 Total financial services assets - - 245,637 (21,704 ) 223,933 Total Assets $ 2,726,034 $ 2,303,390 $ 245,637 $ (2,240,142 ) $ 3,034,919 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ 39 $ 58,531 $ - $ - $ 58,570 Accrued liabilities 50,285 132,666 - 2,180 185,131 Operating lease liabilities 33,460 - - - 33,460 Advances and notes payable to parent and subsidiaries 28,222 1,930,727 296 (1,959,245 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 988,322 - - - 988,322 Total homebuilding liabilities 1,115,328 2,121,924 296 (1,957,065 ) 1,280,483 Financial Services: Accounts payable and other liabilities - - 61,054 (2,180 ) 58,874 Advances and notes payable to parent and subsidiaries - - 8,477 (8,477 ) - Mortgage repurchase facility - - 84,856 - 84,856 Total financial services liabilities - - 154,387 (10,657 ) 143,730 Total Liabilities 1,115,328 2,121,924 154,683 (1,967,722 ) 1,424,213 Equity: Total Stockholders' Equity 1,610,706 181,466 90,954 (272,420 ) 1,610,706 Total Liabilities and Stockholders' Equity $ 2,726,034 $ 2,303,390 $ 245,637 $ (2,240,142 ) $ 3,034,919 Supplemental Condensed Combining Balance Sheet December 31, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) ASSETS Homebuilding: Cash and cash equivalents $ 410,127 $ 4,597 $ - $ - $ 414,724 Restricted cash - 6,363 - - 6,363 Trade and other receivables 758 52,224 - - 52,982 Inventories: Housing completed or under construction - 952,436 - - 952,436 Land and land under development - 1,180,558 - - 1,180,558 Total inventories - 2,132,994 - - 2,132,994 Intercompany receivables 1,735,342 7,369 - (1,742,711 ) - Investment in subsidiaries 455,848 - - (455,848 ) - Property and equipment, net 23,896 34,271 - - 58,167 Deferred tax assets, net 36,168 - - 1,010 37,178 Metropolitan district bond securities (related party) - - - - - Other assets 12,234 33,560 - - 45,794 Total Homebuilding Assets 2,674,373 2,271,378 - (2,197,549 ) 2,748,202 Financial Services: Cash and cash equivalents - - 49,052 - 49,052 Marketable securities - - 40,879 - 40,879 Intercompany receivables - - 22,346 (22,346 ) - Mortgage loans held-for-sale, net - - 149,211 - 149,211 Other assets - - 14,743 (1,010 ) 13,733 Total Financial Services Assets - - 276,231 (23,356 ) 252,875 Total Assets $ 2,674,373 $ 2,271,378 $ 276,231 $ (2,220,905 ) $ 3,001,077 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ - $ 50,505 $ - $ - $ 50,505 Accrued liabilities 65,691 125,387 - 5,169 196,247 Advances and notes payable to parent and subsidiaries 29,715 1,727,248 295 (1,757,258 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 987,967 - - - 987,967 Total Homebuilding Liabilities 1,098,373 1,903,140 295 (1,752,089 ) 1,249,719 Financial Services: Accounts payable and accrued liabilities - - 63,712 (5,169 ) 58,543 Advances and notes payable to parent and subsidiaries - - 7,799 (7,799 ) - Mortgage repurchase facility - - 116,815 - 116,815 Total Financial Services Liabilities - - 188,326 (12,968 ) 175,358 Total Liabilities 1,098,373 1,903,140 188,621 (1,765,057 ) 1,425,077 Equity: Total Stockholders' Equity 1,576,000 368,238 87,610 (455,848 ) 1,576,000 Total Liabilities and Stockholders' Equity $ 2,674,373 $ 2,271,378 $ 276,231 $ (2,220,905 ) $ 3,001,077 Supplementa l Condensed Combining Statement of Operations Three Months Ended March 31, 2019 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 647,278 $ - $ - $ 647,278 Cost of sales - (524,552 ) - - (524,552 ) Inventory impairments - (610 ) - - (610 ) Gross margin - 122,116 - - 122,116 Selling, general, and administrative expenses (17,438 ) (64,701 ) - (122 ) (82,261 ) Equity income of subsidiaries 52,165 - - (52,165 ) - Interest and other income 2,409 155 - (173 ) 2,391 Other expense 7 (1,198 ) - - (1,191 ) Homebuilding pretax income (loss) 37,143 56,372 - (52,460 ) 41,055 Financial Services: Financial services pretax income - - 14,256 295 14,551 Income before income taxes 37,143 56,372 14,256 (52,165 ) 55,606 (Provision) benefit for income taxes 3,407 (15,264 ) (3,199 ) - (15,056 ) Net income $ 40,550 $ 41,108 $ 11,057 $ (52,165 ) $ 40,550 Other comprehensive income related to available-for-sale securities, net of tax - - - - - Comprehensive income $ 40,550 $ 41,108 $ 11,057 $ (52,165 ) $ 40,550 Three Months Ended March 31, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 607,688 $ - $ - $ 607,688 Cost of sales - (496,632 ) - - (496,632 ) Inventory impairments - (550 ) - - (550 ) Gross margin - 110,506 - - 110,506 Selling, general, and administrative expenses (12,808 ) (58,329 ) - (204 ) (71,341 ) Equity income of subsidiaries 47,169 - - (47,169 ) - Interest and other income 1,773 318 2 (234 ) 1,859 Other expense 7 (570 ) - - (563 ) Homebuilding pretax income (loss) 36,141 51,925 2 (47,607 ) 40,461 Financial Services: Financial services pretax income - - 9,633 438 10,071 Income before income taxes 36,141 51,925 9,635 (47,169 ) 50,532 (Provision) benefit for income taxes 2,623 (12,092 ) (2,299 ) - (11,768 ) Net income $ 38,764 $ 39,833 $ 7,336 $ (47,169 ) $ 38,764 Other comprehensive income related to available-for-sale securities, net of tax - - - - - Comprehensive income $ 38,764 $ 39,833 $ 7,336 $ (47,169 ) $ 38,764 Supplementa l Condensed Combining Statement of Cash Flows Three Months Ended March 31, 2019 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ (18,145 ) $ 31,508 $ 40,985 $ - $ 54,348 Net cash provided by (used in) investing activities 29,796 (6,094 ) (93 ) (30,043 ) (6,434 ) Financing activities: Payments from (advances to) subsidiaries - (23,614 ) (6,429 ) 30,043 - Mortgage repurchase facility - - (31,959 ) - (31,959 ) Dividend payments (17,115 ) - - - (17,115 ) Proceeds from exercise of stock options 7,087 - - - 7,087 Net cash provided by (used in) financing activities (10,028 ) (23,614 ) (38,388 ) 30,043 (41,987 ) Net increase (decrease) in cash and cash equivalents 1,623 1,800 2,504 - 5,927 Cash and cash equivalents: Beginning of period 410,127 10,960 49,052 - 470,139 End of period $ 411,750 $ 12,760 $ 51,556 $ - $ 476,066 Three Months Ended March 31, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ (8,950 ) $ (79,547 ) $ 27,011 $ - $ (61,486 ) Net cash provided by (used in) investing activities (94,576 ) (6,250 ) (60 ) 94,509 (6,377 ) Financing activities: Payments from (advances to) subsidiaries - 83,203 11,306 (94,509 ) - Mortgage repurchase facility - - (22,214 ) - (22,214 ) Dividend payments (16,865 ) - - - (16,865 ) Proceeds from the exercise of stock options 282 - - - 282 Net cash provided by (used in) financing activities (16,583 ) 83,203 (10,908 ) (94,509 ) (38,797 ) Net increase (decrease) in cash and cash equivalents (120,109 ) (2,594 ) 16,043 - (106,660 ) Cash and cash equivalents: Beginning of period 468,718 13,051 32,471 - 514,240 End of period $ 348,609 $ 10,457 $ 48,514 $ - $ 407,580 |