Supplemental Guarantor information | Supplemental Guarantor information All of our senior notes are guaranteed jointly and severally on a senior basis by certain of our wholly-owned Homebuilding subsidiaries and certain other wholly-owned subsidiaries (collectively, the “Guarantors”). Such guaranties are full and unconditional. Our subsidiaries comprising the Financial Services segment along with certain other subsidiaries (collectively, the "Non-Guarantor Subsidiaries") do not guarantee the senior notes. In accordance with Rule 3-10 of Regulation S-X, supplemental consolidating financial information of the Company, including such information for the Guarantors, is presented below. Investments in subsidiaries are presented using the equity method of accounting. CONDENSED CONSOLIDATING BALANCE SHEET SEPTEMBER 30, 2019 ($000’s omitted) Unconsolidated Eliminating Consolidated PulteGroup, Guarantor Non-Guarantor ASSETS Cash and equivalents $ — $ 688,125 $ 48,861 $ — $ 736,986 Restricted cash — 29,685 1,973 — 31,658 Total cash, cash equivalents, and — 717,810 50,834 — 768,644 House and land inventory — 7,718,786 111,273 — 7,830,059 Land held for sale — 34,001 494 — 34,495 Residential mortgage loans available- — — 383,893 — 383,893 Investments in unconsolidated entities — 61,639 543 — 62,182 Other assets 12,918 662,912 189,016 — 864,846 Intangible assets — 128,592 — 128,592 Deferred tax assets, net 199,875 — (8,073 ) — 191,802 Investments in subsidiaries and 7,790,167 861,532 9,154,242 (17,805,941 ) — $ 8,002,960 $ 10,185,272 $ 9,882,222 $ (17,805,941 ) $ 10,264,513 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Accounts payable, customer deposits, $ 71,221 $ 1,718,707 $ 260,828 $ — $ 2,050,756 Income tax liabilities 38,624 — — — 38,624 Financial Services debt — — 249,360 — 249,360 Notes payable 2,711,523 32,658 — — 2,744,181 Total liabilities 2,821,368 1,751,365 510,188 — 5,082,921 Total shareholders’ equity 5,181,592 8,433,907 9,372,034 (17,805,941 ) 5,181,592 $ 8,002,960 $ 10,185,272 $ 9,882,222 $ (17,805,941 ) $ 10,264,513 CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2018 ($000’s omitted) Unconsolidated Eliminating Consolidated PulteGroup, Guarantor Non-Guarantor ASSETS Cash and equivalents $ — $ 906,961 $ 203,127 $ — $ 1,110,088 Restricted cash — 22,406 1,206 — 23,612 Total cash, cash equivalents, and — 929,367 204,333 — 1,133,700 House and land inventory — 7,157,665 95,688 — 7,253,353 Land held for sale — 36,849 — — 36,849 Residential mortgage loans available- — — 461,354 — 461,354 Investments in unconsolidated entities — 54,045 545 — 54,590 Other assets 66,154 579,452 184,753 — 830,359 Intangible assets — 127,192 — — 127,192 Deferred tax assets, net 282,874 — (7,295 ) — 275,579 Investments in subsidiaries and 7,557,245 500,138 8,231,342 (16,288,725 ) — $ 7,906,273 $ 9,384,708 $ 9,170,720 $ (16,288,725 ) $ 10,172,976 LIABILITIES AND SHAREHOLDERS' EQUITY Liabilities: Accounts payable, customer deposits, $ 90,158 $ 1,598,265 $ 278,713 $ — $ 1,967,136 Income tax liabilities 11,580 — — — 11,580 Financial Services debt — — 348,412 — 348,412 Notes payable 2,986,753 40,776 537 — 3,028,066 Total liabilities 3,088,491 1,639,041 627,662 — 5,355,194 Total shareholders’ equity 4,817,782 7,745,667 8,543,058 (16,288,725 ) 4,817,782 $ 7,906,273 $ 9,384,708 $ 9,170,720 $ (16,288,725 ) $ 10,172,976 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the three months ended September 30, 2019 ($000’s omitted) Unconsolidated Consolidated PulteGroup, Guarantor Non-Guarantor Eliminating Revenues: Homebuilding Home sale revenues $ — $ 2,588,933 $ 48,069 $ — $ 2,637,002 Land sale and other revenues — 8,526 22 — 8,548 — 2,597,459 48,091 — 2,645,550 Financial Services — — 64,815 — 64,815 — 2,597,459 112,906 — 2,710,365 Homebuilding Cost of Revenues: Home sale cost of revenues — (1,992,043 ) (36,579 ) — (2,028,622 ) Land sale cost of revenues — (7,350 ) — — (7,350 ) — (1,999,393 ) (36,579 ) — (2,035,972 ) Financial Services expenses — (133 ) (32,381 ) — (32,514 ) Selling, general, and administrative — (252,414 ) (18,211 ) — (270,625 ) Other income (expense), net (126 ) (15,697 ) 10,715 — (5,108 ) Intercompany interest (2,255 ) — 2,255 — — Income (loss) before income taxes and (2,381 ) 329,822 38,705 — 366,146 Income tax (expense) benefit 688 (83,937 ) (9,793 ) — (93,042 ) Income (loss) before equity in income (1,693 ) 245,885 28,912 — 273,104 Equity in income (loss) of subsidiaries 274,797 34,672 371,107 (680,576 ) — Net income (loss) 273,104 280,557 400,019 (680,576 ) 273,104 Other comprehensive income 25 — — — 25 Comprehensive income (loss) $ 273,129 $ 280,557 $ 400,019 $ (680,576 ) $ 273,129 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the three months ended September 30, 2018 ($000’s omitted) Unconsolidated Consolidated PulteGroup, Guarantor Non-Guarantor Eliminating Revenues: Homebuilding Home sale revenues $ — $ 2,535,930 $ 36,306 $ — $ 2,572,236 Land sale and other revenues — 25,266 244 — 25,510 — 2,561,196 36,550 — 2,597,746 Financial Services — — 51,620 — 51,620 — 2,561,196 88,170 — 2,649,366 Homebuilding Cost of Revenues: Home sale cost of revenues — (1,928,365 ) (25,795 ) — (1,954,160 ) Land sale cost of revenues — (22,060 ) — (22,060 ) — (1,950,425 ) (25,795 ) — (1,976,220 ) Financial Services expenses — (130 ) (32,083 ) — (32,213 ) Selling, general, and administrative — (245,776 ) (6,981 ) — (252,757 ) Other income (expense), net (120 ) (12,398 ) 9,030 — (3,488 ) Intercompany interest (2,158 ) 2,158 — — Income (loss) before income taxes and (2,278 ) 352,467 34,499 — 384,688 Income tax (expense) benefit 609 (88,368 ) (7,394 ) — (95,153 ) Income (loss) before equity in income (1,669 ) 264,099 27,105 — 289,535 Equity in income (loss) of subsidiaries 291,204 25,094 190,161 (506,459 ) — Net income (loss) 289,535 289,193 217,266 (506,459 ) 289,535 Other comprehensive income 25 — — — 25 Comprehensive income (loss) $ 289,560 $ 289,193 $ 217,266 $ (506,459 ) $ 289,560 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the nine months ended September 30, 2019 ($000’s omitted) Unconsolidated Consolidated PulteGroup, Guarantor Non-Guarantor Eliminating Revenues: Homebuilding Home sale revenues $ — $ 6,855,951 $ 134,466 $ — $ 6,990,417 Land sale revenues — 40,311 682 — 40,993 — 6,896,262 135,148 — 7,031,410 Financial Services — — 164,634 — 164,634 — 6,896,262 299,782 — 7,196,044 Homebuilding Cost of Revenues: Home sale cost of revenues — (5,267,638 ) (101,930 ) — (5,369,568 ) Land sale cost of revenues — (34,509 ) (1,106 ) (35,615 ) — (5,302,147 ) (103,036 ) — (5,405,183 ) Financial Services expenses — (390 ) (94,474 ) — (94,864 ) Selling, general, and administrative — (731,801 ) (50,990 ) — (782,791 ) Other expense, net (5,213 ) (29,961 ) 25,593 — (9,581 ) Intercompany interest (6,506 ) — 6,506 — — Income (loss) before income taxes and (11,719 ) 831,963 83,381 — 903,625 Income tax (expense) benefit 2,930 (204,186 ) (21,467 ) — (222,723 ) Income (loss) before equity in income (8,789 ) 627,777 61,914 — 680,902 Equity in income (loss) of subsidiaries 689,691 77,480 647,207 (1,414,378 ) — Net income (loss) 680,902 705,257 709,121 (1,414,378 ) 680,902 Other comprehensive income 75 — — — 75 Comprehensive income (loss) $ 680,977 $ 705,257 $ 709,121 $ (1,414,378 ) $ 680,977 CONSOLIDATING STATEMENT OF OPERATIONS AND COMPREHENSIVE INCOME For the nine months ended September 30, 2018 ($000’s omitted) Unconsolidated Consolidated PulteGroup, Guarantor Non-Guarantor Eliminating Revenues: Homebuilding Home sale revenues $ — $ 6,852,430 $ 81,458 $ — $ 6,933,888 Land sale revenues — 103,243 1,728 — 104,971 — 6,955,673 83,186 — 7,038,859 Financial Services — — 150,322 — 150,322 — 6,955,673 233,508 — 7,189,181 Homebuilding Cost of Revenues: Home sale cost of revenues — (5,214,408 ) (61,824 ) — (5,276,232 ) Land sale cost of revenues — (70,774 ) (1,017 ) — (71,791 ) — (5,285,182 ) (62,841 ) — (5,348,023 ) Financial Services expenses — (405 ) (96,245 ) — (96,650 ) Selling, general, and administrative — (699,311 ) (20,395 ) — (719,706 ) Other expense, net (458 ) (33,436 ) 27,141 — (6,753 ) Intercompany interest (5,710 ) — 5,710 — — Income (loss) before income taxes and (6,168 ) 937,339 86,878 — 1,018,049 Income tax (expense) benefit 1,543 (213,876 ) (21,341 ) — (233,674 ) Income (loss) before equity in income (4,625 ) 723,463 65,537 — 784,375 Equity in income (loss) of subsidiaries 789,000 62,162 559,184 (1,410,346 ) — Net income (loss) 784,375 785,625 624,721 (1,410,346 ) 784,375 Other comprehensive income 75 — — — 75 Comprehensive income (loss) $ 784,450 $ 785,625 $ 624,721 $ (1,410,346 ) $ 784,450 CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2019 ($000’s omitted) Unconsolidated Consolidated PulteGroup, Guarantor Non-Guarantor Eliminating Net cash provided by (used in) $ 162,105 $ 304,142 $ 116,533 $ — $ 582,780 Cash flows from investing activities: Capital expenditures — (36,098 ) (7,064 ) — (43,162 ) Investments in unconsolidated entities — (7,807 ) (708 ) — (8,515 ) Other investing activities, net — 3,286 1,723 — 5,009 Business acquisition — (163,724 ) — — (163,724 ) Net cash provided by (used in) — (204,343 ) (6,049 ) — (210,392 ) Cash flows from financing activities: Financial Services borrowing (repayments), net — — (99,052 ) — (99,052 ) Repayments of debt (280,175 ) (16,699 ) (537 ) — (297,411 ) Borrowings under revolving credit facility — — — — — Repayments under revolving credit facility — — — — — Debt issuance costs — — — — — Stock option exercises 6,368 — — — 6,368 Share repurchases (244,388 ) — — — (244,388 ) Cash paid for shares withheld for taxes (10,726 ) — — — (10,726 ) Dividends paid (92,235 ) 44,499 (44,499 ) — (92,235 ) Intercompany activities, net 459,051 (339,156 ) (119,895 ) — — Net cash provided by (used in) (162,105 ) (311,356 ) (263,983 ) — (737,444 ) Net increase (decrease) in cash, cash equivalents, and restricted cash — (211,557 ) (153,499 ) — (365,056 ) Cash, cash equivalents, and restricted cash — 929,367 204,333 — 1,133,700 Cash, cash equivalents, and restricted cash $ — $ 717,810 $ 50,834 $ — $ 768,644 CONSOLIDATING STATEMENT OF CASH FLOWS For the nine months ended September 30, 2018 ($000’s omitted) Unconsolidated Consolidated PulteGroup, Guarantor Non-Guarantor Eliminating Net cash provided by (used in) $ 347,335 $ 389,110 $ 278,535 $ — $ 1,014,980 Cash flows from investing activities: Capital expenditures — (40,483 ) (6,046 ) — (46,529 ) Investments in unconsolidated entities — (1,000 ) — — (1,000 ) Other investing activities, net — 11,299 4,246 — 15,545 Business acquisition — — — — — Net cash provided by (used in) — (30,184 ) (1,800 ) — (31,984 ) Cash flows from financing activities: Financial Services borrowings (repayments), net — — (187,071 ) — (187,071 ) Repayments of debt — (81,757 ) (898 ) — (82,655 ) Borrowings under revolving credit facility 1,566,000 — — — 1,566,000 Repayments under revolving credit facility (1,566,000 ) — — — (1,566,000 ) Debt Issuance Costs (8,165 ) — — — (8,165 ) Stock option exercises 5,462 — — — 5,462 Share repurchases (172,061 ) — — — (172,060 ) Cash paid for shares withheld for taxes (7,378 ) — — — (7,379 ) Dividends paid (78,284 ) — — — (78,284 ) Intercompany activities, net (86,909 ) 268,297 (181,388 ) — — Net cash provided by (used in) (347,335 ) 186,540 (369,357 ) — (530,152 ) Net increase (decrease) in cash, cash equivalents, and restricted cash — 545,466 (92,622 ) — 452,844 Cash, cash equivalents, and restricted cash — 157,801 148,367 — 306,168 Cash, cash equivalents, and restricted cash $ — $ 703,267 $ 55,745 $ — $ 759,012 |