Supplemental Guarantor Information [Text Block] | 2 5 . 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%-owned subsidiaries of the Company. ● 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 3 4 not 5 December 3, 2002, We have determined that separate, full financial statements of the Guarantor Subsidiaries would not M.D.C. Holding s, Inc. Supplemental Condensed Combining Balance Sheet December 31, 2019 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC Dollars in thousands ASSETS Homebuilding: Cash and cash equivalents $ 418,822 $ 5,364 $ - $ - $ 424,186 Marketable securities - - - - - Restricted cash - 14,279 - - 14,279 Trade and other receivables 624 65,205 - - 65,829 Inventories: Housing completed or under construction - 1,036,191 - - 1,036,191 Land and land under development - 1,330,384 - - 1,330,384 Total inventories - 2,366,575 - - 2,366,575 Intercompany receivables 1,936,075 6,370 - (1,942,445 ) - Investment in subsidiaries 488,993 - - (488,993 ) - Property and equipment, net 23,192 37,222 - - 60,414 Deferred tax assets, net 22,508 - - (740 ) 21,768 Other assets 34,728 43,630 - - 78,358 Total Homebuilding Assets 2,924,942 2,538,645 - (2,432,178 ) 3,031,409 Financial Services: Cash and cash equivalents - - 35,747 - 35,747 Marketable securities - - 56,747 - 56,747 Intercompany receivables - - 47,753 (47,753 ) - Mortgage loans held-for-sale, net - - 197,021 - 197,021 Other assets - - 16,692 740 17,432 Total Financial Services Assets - - 353,960 (47,013 ) 306,947 Total Assets $ 2,924,942 $ 2,538,645 $ 353,960 $ (2,479,191 ) $ 3,338,356 LIABILITIES AND EQUITY Homebuilding: Accounts payable $ 289 $ 87,075 $ - $ - $ 87,364 Accrued and other liabilities 84,088 156,652 - 5,200 245,940 Advances and notes payable to parent and subsidiaries 53,658 1,912,969 - (1,966,627 ) - Revolving credit facility 15,000 - - - 15,000 Senior notes, net 989,422 - - - 989,422 Total Homebuilding Liabilities 1,142,457 2,156,696 - (1,961,427 ) 1,337,726 Financial Services: Accounts payable and accrued liabilities - - 73,729 (5,200 ) 68,529 Advances and notes payable to parent and subsidiaries - - 23,571 (23,571 ) - Mortgage repurchase facility - - 149,616 - 149,616 Total Financial Services Liabilities - - 246,916 (28,771 ) 218,145 Total Liabilities 1,142,457 2,156,696 246,916 (1,990,198 ) 1,555,871 Equity: Total Stockholders' Equity 1,782,485 381,949 107,044 (488,993 ) 1,782,485 Total Liabilities and Stockholders' Equity $ 2,924,942 $ 2,538,645 $ 353,960 $ (2,479,191 ) $ 3,338,356 M.D.C. Holdings, Inc. 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 Marketable securities - - - - - 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 Other assets, net 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, net - - 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 and other 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 M.D.C. Holdings, Inc. Supplemental Condensed Combining Statements of Operations and Comprehensive Income Year Ended December 31, 2019 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 3,205,248 $ - $ - $ 3,205,248 Cost of Sales - (2,600,196 ) - - (2,600,196 ) Inventory impairments - (935 ) - - (935 ) Gross margin - 604,117 - - 604,117 Selling, general, and administrative expenses (71,720 ) (290,507 ) - (563 ) (362,790 ) Equity income of subsidiaries 286,606 - - (286,606 ) - Interest and other income 8,996 1,242 - (1,168 ) 9,070 Other expense 30 (5,665 ) - - (5,635 ) Homebuilding pretax income (loss) 223,912 309,187 - (288,337 ) 244,762 Financial Services: Financial services pretax income - - 58,496 1,731 60,227 Income before income taxes 223,912 309,187 58,496 (286,606 ) 304,989 Provision for income taxes 14,400 (67,595 ) (13,482 ) - (66,677 ) Net income $ 238,312 $ 241,592 $ 45,014 $ (286,606 ) $ 238,312 Other comprehensive income related to available-for-sale securities, net of tax - - - - - Comprehensive income $ 238,312 $ 241,592 $ 45,014 $ (286,606 ) $ 238,312 M.D.C. Holdings, Inc. Supplemental Condensed Combining Statement s of Operations and Comprehensive Income Year Ended December 31, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 2,981,811 $ - $ - $ 2,981,811 Cost of Sales - (2,415,139 ) - - (2,415,139 ) Inventory impairments - (21,850 ) - - (21,850 ) Gross margin - 544,822 - - 544,822 Selling, general, and administrative expenses (64,824 ) (264,475 ) - (502 ) (329,801 ) Equity income of subsidiaries 254,723 - - (254,723 ) - Interest and other income 7,843 1,029 4 (1,158 ) 7,718 Other expense 30 (5,275 ) - - (5,245 ) Homebuilding pretax income (loss) 197,772 276,101 4 (256,383 ) 217,494 Financial Services: Financial services pretax income - - 44,700 1,660 46,360 Income before income taxes 197,772 276,101 44,704 (254,723 ) 263,854 Provision for income taxes 13,008 (55,539 ) (10,543 ) - (53,074 ) Net income $ 210,780 $ 220,562 $ 34,161 $ (254,723 ) $ 210,780 Other comprehensive income related to available-for-sale securities, net of tax - - - - - Comprehensive income $ 210,780 $ 220,562 $ 34,161 $ (254,723 ) $ 210,780 M.D.C. Holdings, Inc. Supplemental Condensed Combining Statements of Operations and Comprehensive Income Year Ended December 31, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Homebuilding: Revenues $ - $ 2,503,242 $ - $ - $ 2,503,242 Cost of Sales - (2,078,371 ) 98 - (2,078,273 ) Inventory impairments - (10,010 ) - - (10,010 ) Gross margin - 414,861 98 - 414,959 Selling, general, and administrative expenses (52,252 ) (234,430 ) - (806 ) (287,488 ) Equity income of subsidiaries 144,190 - - (144,190 ) - Interest and other income 59,042 2,834 6 (546 ) 61,336 Other expense (30 ) (2,838 ) - - (2,868 ) Homebuilding pretax income (loss) 150,950 180,427 104 (145,542 ) 185,939 Financial Services: Financial services pretax income - - 42,441 1,352 43,793 Income before income taxes 150,950 180,427 42,545 (144,190 ) 229,732 Provision for income taxes (9,115 ) (64,051 ) (14,731 ) - (87,897 ) Net income $ 141,835 $ 116,376 $ 27,814 $ (144,190 ) $ 141,835 Other comprehensive income related to available-for-sale securities, net of tax (18,079 ) - 3,382 (3,382 ) (18,079 ) Comprehensive income $ 123,756 $ 116,376 $ 31,196 $ (147,572 ) $ 123,756 M.D.C. Holdings, Inc. Supplementa l Condensed Combining Statement of Cash Flows Year Ended December 31, 2019 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ (9,997 ) $ 74,134 $ (6,304 ) $ - $ 57,833 Net cash provided by (used in) investing activities 76,468 (23,833 ) (4,149 ) (77,271 ) (28,785 ) Financing activities: Payments from (advances to) subsidiaries - (41,618 ) (35,653 ) 77,271 - Advances on mortgage repurchase facility, net - - 32,801 - 32,801 Dividend payments (73,117 ) - - - (73,117 ) Issuance of shares under stock-based compensation programs, net 15,341 - - - 15,341 Net cash provided by (used in) financing activities (57,776 ) (41,618 ) (2,852 ) 77,271 (24,975 ) Net increase (decrease) in cash and cash equivalents 8,695 8,683 (13,305 ) - 4,073 Cash and cash equivalents: Beginning of period 410,127 10,960 49,052 - 470,139 End of period $ 418,822 $ 19,643 $ 35,747 $ - $ 474,212 Year Ended December 31, 2018 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by (used in) operating activities $ 10,925 $ (47,132 ) $ 28,301 $ - $ (7,906 ) Net cash provided by (used in) investing activities (8,632 ) (25,415 ) (2,639 ) 56,900 20,214 Financing activities: Payments from (advances to) subsidiaries - 70,456 (13,556 ) (56,900 ) - Advances on mortgage repurchase facility, net - - 4,475 - 4,475 Dividend payments (67,718 ) - - - (67,718 ) Payments of deferred financing costs (3,026 ) - - - (3,026 ) Issuance of shares under stock-based compensation programs, net 9,860 - - - 9,860 Net cash provided by (used in) financing activities (60,884 ) 70,456 (9,081 ) (56,900 ) (56,409 ) Net increase (decrease) in cash and cash equivalents (58,591 ) (2,091 ) 16,581 - (44,101 ) Cash and cash equivalents: Beginning of period 468,718 13,051 32,471 - 514,240 End of period $ 410,127 $ 10,960 $ 49,052 $ - $ 470,139 M.D.C. Holdings, Inc. Supplementa l Condensed Combining Statement of Cash Flows Year Ended December 31, 2017 Non- Guarantor Guarantor Eliminating Consolidated MDC Subsidiaries Subsidiaries Entries MDC (Dollars in thousands) Net cash provided by operating activities $ 30,815 $ 8,991 $ 30,700 $ - $ 70,506 Net cash provided by (used in) investing activities 80,822 (454 ) (253 ) (22,325 ) 57,790 Financing activities: Payments from (advances to) subsidiaries - (2,672 ) (19,653 ) 22,325 - Advances on mortgage repurchase facility, net - - (2,145 ) - (2,145 ) Proceeds from the issuance of senior notes 146,463 - - - 146,463 Dividend payments (51,897 ) - - - (51,897 ) Excess tax benefit from share-based awards (2,665 ) - - - (2,665 ) Issuance of shares under stock-based compensation programs, net 9,501 - - - 9,501 Net cash provided by (used in) financing activities 101,402 (2,672 ) (21,798 ) 22,325 99,257 Net increase in cash and cash equivalents 213,039 5,865 8,649 - 227,553 Cash and cash equivalents: Beginning of period 255,679 7,186 23,822 - 286,687 End of period $ 468,718 $ 13,051 $ 32,471 $ - $ 514,240 |