Note 20 - Supplemental Guarantor Information | 3 Months Ended |
Mar. 31, 2015 |
Supplemental Guarantor Information [Abstract] | |
Supplemental Guarantor Information [Text Block] | 20 | Supplemental Guarantor Information | | | | | | | | | | | | | | | | | | | |
|
Certain of our 100% owned direct and indirect subsidiaries guarantee our outstanding senior notes payable (please see Note 13 "Senior Notes Payable"). Presented below are the condensed consolidated financial statements for our guarantor subsidiaries and non-guarantor subsidiaries. |
|
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS |
|
| | Three Months Ended March 31, 2015 | |
| | Standard | | | Guarantor Subsidiaries | | | Non- | | | Consolidating Adjustments | | | Consolidated | |
Pacific Corp. | Guarantor Subsidiaries | Standard |
| | Pacific Corp. |
| | (Dollars in thousands) | |
Homebuilding: | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 136,892 | | | $ | 219,728 | | | $ | 113,658 | | | $ | - | | | $ | 470,278 | |
Cost of sales | | | (103,358 | ) | | | (170,957 | ) | | | (81,858 | ) | | | - | | | | (356,173 | ) |
Gross margin | | | 33,534 | | | | 48,771 | | | | 31,800 | | | | - | | | | 114,105 | |
Selling, general and administrative expenses | | | (23,146 | ) | | | (32,750 | ) | | | (10,174 | ) | | | - | | | | (66,070 | ) |
Income (loss) from unconsolidated joint ventures | | | 26 | | | | - | | | | (477 | ) | | | - | | | | (451 | ) |
Equity income of subsidiaries | | | 23,367 | | | | - | | | | - | | | | (23,367 | ) | | | - | |
Interest income (expense), net | | | 3,223 | | | | (2,744 | ) | | | (479 | ) | | | - | | | | - | |
Other income (expense) | | | (1,001 | ) | | | (148 | ) | | | 853 | | | | - | | | | (296 | ) |
Homebuilding pretax income | | | 36,003 | | | | 13,129 | | | | 21,523 | | | | (23,367 | ) | | | 47,288 | |
Financial Services: | | | | | | | | | | | | | | | | | | | | |
Financial services pretax income | | | - | | | | - | | | | 1,208 | | | | - | | | | 1,208 | |
Income before taxes | | | 36,003 | | | | 13,129 | | | | 22,731 | | | | (23,367 | ) | | | 48,496 | |
Provision for income taxes | | | (4,398 | ) | | | (7,324 | ) | | | (5,169 | ) | | | - | | | | (16,891 | ) |
Net income | | $ | 31,605 | | | $ | 5,805 | | | $ | 17,562 | | | $ | (23,367 | ) | | $ | 31,605 | |
|
| | Three Months Ended March 31, 2014 | |
| | Standard | | | Guarantor Subsidiaries | | | Non- | | | Consolidating Adjustments | | | Consolidated | |
Pacific Corp. | Guarantor Subsidiaries | Standard |
| | Pacific Corp. |
| | (Dollars in thousands) | |
Homebuilding: | | | | | | | | | | | | | | | | | | | | |
Revenues | | $ | 168,340 | | | $ | 205,084 | | | $ | 86,775 | | | $ | - | | | $ | 460,199 | |
Cost of sales | | | (121,510 | ) | | | (154,822 | ) | | | (64,917 | ) | | | - | | | | (341,249 | ) |
Gross margin | | | 46,830 | | | | 50,262 | | | | 21,858 | | | | - | | | | 118,950 | |
Selling, general and administrative expenses | | | (23,805 | ) | | | (27,848 | ) | | | (6,937 | ) | | | - | | | | (58,590 | ) |
Income (loss) from unconsolidated joint ventures | | | (117 | ) | | | 33 | | | | (353 | ) | | | - | | | | (437 | ) |
Equity income of subsidiaries | | | 24,496 | | | | - | | | | - | | | | (24,496 | ) | | | - | |
Interest income (expense), net | | | 3,689 | | | | (2,806 | ) | | | (883 | ) | | | - | | | | - | |
Other income (expense) | | | (142 | ) | | | (30 | ) | | | 159 | | | | - | | | | (13 | ) |
Homebuilding pretax income | | | 50,951 | | | | 19,611 | | | | 13,844 | | | | (24,496 | ) | | | 59,910 | |
Financial Services: | | | | | | | | | | | | | | | | | | | | |
Financial services pretax income | | | - | | | | - | | | | 1,705 | | | | - | | | | 1,705 | |
Income before taxes | | | 50,951 | | | | 19,611 | | | | 15,549 | | | | (24,496 | ) | | | 61,615 | |
Provision for income taxes | | | (12,792 | ) | | | (7,255 | ) | | | (3,409 | ) | | | - | | | | (23,456 | ) |
Net income | | $ | 38,159 | | | $ | 12,356 | | | $ | 12,140 | | | $ | (24,496 | ) | | $ | 38,159 | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
|
| | 31-Mar-15 | |
| | Standard | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Pacific Corp. | Subsidiaries | Subsidiaries | Adjustments | Standard |
| | | | Pacific Corp. |
| | (Dollars in thousands) | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Homebuilding: | | | | | | | | | | | | | | | | | | | | |
Cash and equivalents | | $ | 47,277 | | | $ | 783 | | | $ | 32,866 | | | $ | - | | | $ | 80,926 | |
Restricted cash | | | - | | | | - | | | | 39,241 | | | | - | | | | 39,241 | |
Trade, intercompany and other receivables | | | 1,773,943 | | | | 10,318 | | | | 185,082 | | | | (1,943,373 | ) | | | 25,970 | |
Inventories: | | | | | | | | | | | | | | | | | | | | |
Owned | | | 1,094,011 | | | | 1,302,428 | | | | 1,084,338 | | | | - | | | | 3,480,777 | |
Not owned | | | 19,678 | | | | 22,031 | | | | 9,147 | | | | - | | | | 50,856 | |
Investments in unconsolidated joint ventures | | | (1,628 | ) | | | 523 | | | | 52,467 | | | | - | | | | 51,362 | |
Investments in subsidiaries | | | 971,327 | | | | - | | | | - | | | | (971,327 | ) | | | - | |
Deferred income taxes, net | | | 281,516 | | | | - | | | | - | | | | (7,838 | ) | | | 273,678 | |
Other assets | | | 31,582 | | | | 6,910 | | | | 1,380 | | | | - | | | | 39,872 | |
Total Homebuilding Assets | | | 4,217,706 | | | | 1,342,993 | | | | 1,404,521 | | | | (2,922,538 | ) | | | 4,042,682 | |
Financial Services: | | | | | | | | | | | | | | | | | | | | |
Cash and equivalents | | | - | | | | - | | | | 22,672 | | | | - | | | | 22,672 | |
Restricted cash | | | - | | | | - | | | | 1,295 | | | | - | | | | 1,295 | |
Mortgage loans held for sale, net | | | - | | | | - | | | | 98,692 | | | | - | | | | 98,692 | |
Mortgage loans held for investment, net | | | - | | | | - | | | | 18,518 | | | | - | | | | 18,518 | |
Other assets | | | - | | | | - | | | | 9,896 | | | | (1,606 | ) | | | 8,290 | |
Total Financial Services Assets | | | - | | | | - | | | | 151,073 | | | | (1,606 | ) | | | 149,467 | |
Total Assets | | $ | 4,217,706 | | | $ | 1,342,993 | | | $ | 1,555,594 | | | $ | (2,924,144 | ) | | $ | 4,192,149 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | |
Homebuilding: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 17,669 | | | $ | 22,451 | | | $ | 18,444 | | | $ | - | | | $ | 58,564 | |
Accrued liabilities and intercompany payables | | | 192,831 | | | | 924,316 | | | | 848,459 | | | | (1,765,760 | ) | | | 199,846 | |
Revolving credit facility | | | 15,000 | | | | - | | | | - | | | | - | | | | 15,000 | |
Secured project debt, other notes payable and intercompany loans | | | 171,622 | | | | - | | | | 4,378 | | | | (171,622 | ) | | | 4,378 | |
Senior notes payable | | | 2,132,229 | | | | - | | | | - | | | | - | | | | 2,132,229 | |
Total Homebuilding Liabilities | | | 2,529,351 | | | | 946,767 | | | | 871,281 | | | | (1,937,382 | ) | | | 2,410,017 | |
Financial Services: | | | | | | | | | | | | | | | | | | | | |
Accounts payable and other liabilities | | | - | | | | - | | | | 17,675 | | | | (15,435 | ) | | | 2,240 | |
Mortgage credit facilities | | | - | | | | - | | | | 91,537 | | | | - | | | | 91,537 | |
Total Financial Services Liabilities | | | - | | | | - | | | | 109,212 | | | | (15,435 | ) | | | 93,777 | |
Total Liabilities | | | 2,529,351 | | | | 946,767 | | | | 980,493 | | | | (1,952,817 | ) | | | 2,503,794 | |
| | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | |
Total Stockholders' Equity | | | 1,688,355 | | | | 396,226 | | | | 575,101 | | | | (971,327 | ) | | | 1,688,355 | |
Total Liabilities and Equity | | $ | 4,217,706 | | | $ | 1,342,993 | | | $ | 1,555,594 | | | $ | (2,924,144 | ) | | $ | 4,192,149 | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
|
| | 31-Dec-14 | |
| | Standard | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Pacific Corp. | Subsidiaries | Subsidiaries | Adjustments | Standard |
| | | | Pacific Corp. |
| | (Dollars in thousands) | |
ASSETS | | | | | | | | | | | | | | | | | | | | |
Homebuilding: | | | | | | | | | | | | | | | | | | | | |
Cash and equivalents | | $ | 133,304 | | | $ | 1,061 | | | $ | 46,063 | | | $ | - | | | $ | 180,428 | |
Restricted cash | | | - | | | | - | | | | 38,222 | | | | - | | | | 38,222 | |
Trade, intercompany and other receivables | | | 1,645,356 | | | | 4,379 | | | | 191,268 | | | | (1,821,998 | ) | | | 19,005 | |
Inventories: | | | | | | | | | | | | | | | | | | | | |
Owned | | | 1,059,197 | | | | 1,234,233 | | | | 961,774 | | | | - | | | | 3,255,204 | |
Not owned | | | 17,360 | | | | 28,520 | | | | 39,273 | | | | - | | | | 85,153 | |
Investments in unconsolidated joint ventures | | | (1,653 | ) | | | 497 | | | | 51,267 | | | | - | | | | 50,111 | |
Investments in subsidiaries | | | 957,933 | | | | - | | | | - | | | | (957,933 | ) | | | - | |
Deferred income taxes, net | | | 283,890 | | | | - | | | | - | | | | (7,488 | ) | | | 276,402 | |
Other assets | | | 34,094 | | | | 6,855 | | | | 1,643 | | | | - | | | | 42,592 | |
Total Homebuilding Assets | | | 4,129,481 | | | | 1,275,545 | | | | 1,329,510 | | | | (2,787,419 | ) | | | 3,947,117 | |
Financial Services: | | | | | | | | | | | | | | | | | | | | |
Cash and equivalents | | | - | | | | - | | | | 31,965 | | | | - | | | | 31,965 | |
Restricted cash | | | - | | | | - | | | | 1,295 | | | | - | | | | 1,295 | |
Mortgage loans held for sale, net | | | - | | | | - | | | | 174,420 | | | | - | | | | 174,420 | |
Mortgage loans held for investment, net | | | - | | | | - | | | | 14,380 | | | | - | | | | 14,380 | |
Other assets | | | - | | | | - | | | | 6,980 | | | | (1,737 | ) | | | 5,243 | |
Total Financial Services Assets | | | - | | | | - | | | | 229,040 | | | | (1,737 | ) | | | 227,303 | |
Total Assets | | $ | 4,129,481 | | | $ | 1,275,545 | | | $ | 1,558,550 | | | $ | (2,789,156 | ) | | $ | 4,174,420 | |
| | | | | | | | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | |
Homebuilding: | | | | | | | | | | | | | | | | | | | | |
Accounts payable | | $ | 13,856 | | | $ | 16,202 | | | $ | 15,027 | | | $ | - | | | $ | 45,085 | |
Accrued liabilities and intercompany payables | | | 206,731 | | | | 868,922 | | | | 783,324 | | | | (1,635,194 | ) | | | 223,783 | |
Secured project debt, other notes payable and intercompany loans | | | 100,813 | | | | - | | | | 4,689 | | | | (100,813 | ) | | | 4,689 | |
Senior notes payable | | | 2,131,393 | | | | - | | | | - | | | | - | | | | 2,131,393 | |
Total Homebuilding Liabilities | | | 2,452,793 | | | | 885,124 | | | | 803,040 | | | | (1,736,007 | ) | | | 2,404,950 | |
Financial Services: | | | | | | | | | | | | | | | | | | | | |
Accounts payable and other liabilities | | | - | | | | - | | | | 18,585 | | | | (15,216 | ) | | | 3,369 | |
Mortgage credit facilities | | | - | | | | - | | | | 169,413 | | | | (80,000 | ) | | | 89,413 | |
Total Financial Services Liabilities | | | - | | | | - | | | | 187,998 | | | | (95,216 | ) | | | 92,782 | |
Total Liabilities | | | 2,452,793 | | | | 885,124 | | | | 991,038 | | | | (1,831,223 | ) | | | 2,497,732 | |
| | | | | | | | | | | | | | | | | | | | |
Equity: | | | | | | | | | | | | | | | | | | | | |
Total Stockholders' Equity | | | 1,676,688 | | | | 390,421 | | | | 567,512 | | | | (957,933 | ) | | | 1,676,688 | |
Total Liabilities and Equity | | $ | 4,129,481 | | | $ | 1,275,545 | | | $ | 1,558,550 | | | $ | (2,789,156 | ) | | $ | 4,174,420 | |
|
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS |
|
| | Three Months Ended March 31, 2015 | |
| | Standard | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Pacific Corp. | Subsidiaries | Subsidiaries | Adjustments | Standard |
| | | | Pacific Corp. |
| | (Dollars in thousands) | |
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (26,142 | ) | | $ | (61,490 | ) | | $ | (6,439 | ) | | $ | - | | | $ | (94,071 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | | |
Investments in unconsolidated homebuilding joint ventures | | | - | | | | - | | | | (7,639 | ) | | | - | | | | (7,639 | ) |
Distributions of capital from unconsolidated joint ventures | | | - | | | | - | | | | 5,732 | | | | - | | | | 5,732 | |
Loan to parent and subsidiaries | | | - | | | | - | | | | 10,000 | | | | (10,000 | ) | | | - | |
Other investing activities | | | (1,080 | ) | | | (697 | ) | | | (4,200 | ) | | | - | | | | (5,977 | ) |
Net cash provided by (used in) investing activities | | | (1,080 | ) | | | (697 | ) | | | 3,893 | | | | (10,000 | ) | | | (7,884 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Change in restricted cash | | | - | | | | - | | | | (1,019 | ) | | | - | | | | (1,019 | ) |
Borrowings from revolving credit facility | | | 27,700 | | | | - | | | | - | | | | - | | | | 27,700 | |
Principal payments on revolving credit facility | | | (12,700 | ) | | | - | | | | - | | | | - | | | | (12,700 | ) |
Principal payments on secured project debt and other notes payable | | | - | | | | - | | | | (311 | ) | | | - | | | | (311 | ) |
Loan from subsidiary | | | 70,000 | | | | - | | | | - | | | | (70,000 | ) | | | - | |
Net proceeds from (payments on) mortgage credit facilities | | | - | | | | - | | | | (77,876 | ) | | | 80,000 | | | | 2,124 | |
(Contributions to) distributions from Corporate and subsidiaries | | | 9,973 | | | | - | | | | (9,973 | ) | | | - | | | | - | |
Repurchase of common stock | | | (22,073 | ) | | | - | | | | - | | | | - | | | | (22,073 | ) |
Issuance of common stock under employee stock plans | | | (3,930 | ) | | | - | | | | - | | | | - | | | | (3,930 | ) |
Excess tax benefits from share-based payment arrangements | | | 3,369 | | | | - | | | | - | | | | - | | | | 3,369 | |
Intercompany advances, net | | | (131,144 | ) | | | 61,909 | | | | 69,235 | | | | - | | | | - | |
Net cash provided by (used in) financing activities | | | (58,805 | ) | | | 61,909 | | | | (19,944 | ) | | | 10,000 | | | | (6,840 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and equivalents | | | (86,027 | ) | | | (278 | ) | | | (22,490 | ) | | | - | | | | (108,795 | ) |
Cash and equivalents at beginning of period | | | 133,304 | | | | 1,061 | | | | 78,028 | | | | - | | | | 212,393 | |
Cash and equivalents at end of period | | $ | 47,277 | | | $ | 783 | | | $ | 55,538 | | | $ | - | | | $ | 103,598 | |
|
| | Three Months Ended March 31, 2014 | |
| | Standard | | | Guarantor | | | Non-Guarantor | | | Consolidating | | | Consolidated | |
Pacific Corp. | Subsidiaries | Subsidiaries | Adjustments | Standard |
| | | | Pacific Corp. |
| | (Dollars in thousands) | |
Cash Flows From Operating Activities: | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities | | $ | (36,848 | ) | | $ | (88,166 | ) | | $ | 7,451 | | | $ | - | | | $ | (117,563 | ) |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Investing Activities: | | | | | | | | | | | | | | | | | | | | |
Investments in unconsolidated homebuilding joint ventures | | | 146 | | | | - | | | | (2,933 | ) | | | - | | | | (2,787 | ) |
Distributions of capital from unconsolidated joint ventures | | | - | | | | 229 | | | | 14,579 | | | | - | | | | 14,808 | |
Loan to parent | | | - | | | | - | | | | (35,000 | ) | | | 35,000 | | | | - | |
Other investing activities | | | (284 | ) | | | (387 | ) | | | (1,064 | ) | | | - | | | | (1,735 | ) |
Net cash provided by (used in) investing activities | | | (138 | ) | | | (158 | ) | | | (24,418 | ) | | | 35,000 | | | | 10,286 | |
| | | | | | | | | | | | | | | | | | | | |
Cash Flows From Financing Activities: | | | | | | | | | | | | | | | | | | | | |
Change in restricted cash | | | - | | | | - | | | | (5,238 | ) | | | - | | | | (5,238 | ) |
Principal payments on secured project debt and other notes payable | | | - | | | | - | | | | (890 | ) | | | - | | | | (890 | ) |
Loan from subsidiary | | | 35,000 | | | | - | | | | - | | | | (35,000 | ) | | | - | |
Net proceeds from (payments on) mortgage credit facilities | | | - | | | | - | | | | (48,370 | ) | | | - | | | | (48,370 | ) |
(Contributions to) distributions from Corporate and subsidiaries | | | (4,400 | ) | | | - | | | | 4,400 | | | | - | | | | - | |
Issuance of common stock under employee stock plans | | | 3,596 | | | | - | | | | - | | | | - | | | | 3,596 | |
Intercompany advances, net | | | (138,450 | ) | | | 88,516 | | | | 49,934 | | | | - | | | | - | |
Net cash provided by (used in) financing activities | | | (104,254 | ) | | | 88,516 | | | | (164 | ) | | | (35,000 | ) | | | (50,902 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase (decrease) in cash and equivalents | | | (141,240 | ) | | | 192 | | | | (17,131 | ) | | | - | | | | (158,179 | ) |
Cash and equivalents at beginning of period | | | 175,289 | | | | 494 | | | | 187,508 | | | | - | | | | 363,291 | |
Cash and equivalents at end of period | | $ | 34,049 | | | $ | 686 | | | $ | 170,377 | | | $ | - | | | $ | 205,112 | |
|