Supplemental Guarantor information | Supplemental Guarantor Information As discussed in Note 8, our obligations to pay principal, premium, if any, and interest under certain debt issuances are guaranteed on a joint and several basis by substantially all of our subsidiaries. Certain of our immaterial subsidiaries do not guarantee our Senior Notes or the Facility. The guarantees are full and unconditional and the guarantor subsidiaries are 100% owned by Beazer Homes USA, Inc. The following unaudited financial information presents the line items of our unaudited consolidated financial statements separated by amounts related to our parent company, guarantor subsidiaries, non-guarantor subsidiaries, and consolidating adjustments as of or for the periods presented. Beazer Homes USA, Inc. Unaudited Consolidating Balance Sheet Information June 30, 2015 (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 112,142 $ 17,881 $ 970 $ (2,241 ) $ 128,752 Restricted cash 36,221 1,590 — — 37,811 Accounts receivable (net of allowance of $1,292) — 44,878 4 — 44,882 Income tax receivable 262 — — — 262 Owned inventory — 1,822,090 — — 1,822,090 Investments in unconsolidated entities and marketable securities 773 10,634 — — 11,407 Deferred tax assets, net 46 — — — 46 Property and equipment, net — 22,683 — — 22,683 Investments in subsidiaries 275,514 — — (275,514 ) — Intercompany 1,385,184 — 2,381 (1,387,565 ) — Other assets 13,643 8,506 90 — 22,239 Total assets $ 1,823,785 $ 1,928,262 $ 3,445 $ (1,665,320 ) $ 2,090,172 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 127,063 $ — $ — $ 127,063 Other liabilities 20,758 114,924 610 — 136,292 Intercompany — 1,389,806 — (1,389,806 ) — Total debt (net of discounts of $3,829) 1,530,417 23,790 — — 1,554,207 Total liabilities 1,551,175 1,655,583 610 (1,389,806 ) 1,817,562 Stockholders’ equity 272,610 272,679 2,835 (275,514 ) 272,610 Total liabilities and stockholders’ equity $ 1,823,785 $ 1,928,262 $ 3,445 $ (1,665,320 ) $ 2,090,172 Beazer Homes USA, Inc. Unaudited Consolidating Balance Sheet Information September 30, 2014 (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 301,980 $ 22,034 $ 1,614 $ (1,474 ) $ 324,154 Restricted cash 61,945 996 — — 62,941 Accounts receivable (net of allowance of $1,245) — 34,428 1 — 34,429 Income tax receivable 46 — — — 46 Owned inventory — 1,557,496 — — 1,557,496 Consolidated inventory not owned — 3,857 — — 3,857 Investments in marketable securities and unconsolidated entities 773 37,568 — — 38,341 Deferred tax assets, net 2,823 — — — 2,823 Property and equipment, net — 18,673 — — 18,673 Investments in subsidiaries 253,540 — — (253,540 ) — Intercompany 1,195,349 — 2,405 (1,197,754 ) — Other assets 17,226 6,144 90 — 23,460 Total assets $ 1,833,682 $ 1,681,196 $ 4,110 $ (1,452,768 ) $ 2,066,220 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 106,237 $ — $ — $ 106,237 Other liabilities 38,871 102,833 812 — 142,516 Intercompany 2,405 1,196,823 — (1,199,228 ) — Obligations related to land not owned under option agreements — 2,916 — — 2,916 Total debt (net of discounts of $4,399) 1,513,288 22,145 — — 1,535,433 Total liabilities 1,554,564 1,430,954 812 (1,199,228 ) 1,787,102 Stockholders’ equity 279,118 250,242 3,298 (253,540 ) 279,118 Total liabilities and stockholders’ equity $ 1,833,682 $ 1,681,196 $ 4,110 $ (1,452,768 ) $ 2,066,220 Beazer Homes USA, Inc. Unaudited Consolidating Statements of Income and Unaudited Comprehensive Income (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended June 30, 2015 Total revenue $ — $ 429,438 $ 33 $ (33 ) $ 429,438 Home construction and land sales expenses 13,548 339,566 — (33 ) 353,081 Inventory impairments and option contract abandonments — 249 — — 249 Gross (loss) profit (13,548 ) 89,623 33 — 76,108 Commissions — 17,246 — — 17,246 General and administrative expenses — 37,641 28 — 37,669 Depreciation and amortization — 3,497 — — 3,497 Operating (loss) income (13,548 ) 31,239 5 — 17,696 Equity in income of unconsolidated entities — 153 — — 153 Other (expense) income, net (5,955 ) 193 (1 ) — (5,763 ) (Loss) income before income taxes (19,503 ) 31,585 4 — 12,086 (Benefit from) provision for income taxes (7,204 ) 7,067 2 — (135 ) Equity in income of subsidiaries 24,520 — — (24,520 ) — Income (loss) from continuing operations 12,221 24,518 2 (24,520 ) 12,221 Loss from discontinued operations — (43 ) (3 ) — (46 ) Equity in loss of subsidiaries from discontinued operations (46 ) — — 46 — Net income (loss) and comprehensive income (loss) $ 12,175 $ 24,475 $ (1 ) $ (24,474 ) $ 12,175 Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended June 30, 2014 Total revenue $ — $ 354,671 $ 100 $ (100 ) $ 354,671 Home construction and land sales expenses 9,430 274,527 — (100 ) 283,857 Inventory impairments and option contract abandonments — 2,010 — — 2,010 Gross (loss) profit (9,430 ) 78,134 100 — 68,804 Commissions — 14,322 — — 14,322 General and administrative expenses — 35,967 27 — 35,994 Depreciation and amortization — 3,400 — — 3,400 Operating (loss) income (9,430 ) 24,445 73 — 15,088 Equity in loss of unconsolidated entities — (81 ) — — (81 ) Loss on extinguishment of debt (19,764 ) — — — (19,764 ) Other (expense) income, net (10,421 ) 216 — — (10,205 ) (Loss) income before income taxes (39,615 ) 24,580 73 — (14,962 ) (Benefit from) provision for income taxes (4,730 ) 2,935 26 — (1,769 ) Equity in income of subsidiaries 21,692 — — (21,692 ) — (Loss) income from continuing operations (13,193 ) 21,645 47 (21,692 ) (13,193 ) Income (loss) from discontinued operations — 842 (4 ) — 838 Equity in income of subsidiaries from discontinued operations 838 — — (838 ) — Net (loss) income and comprehensive (loss) income $ (12,355 ) $ 22,487 $ 43 $ (22,530 ) $ (12,355 ) Beazer Homes USA, Inc. Unaudited Consolidating Statements of Income and Unaudited Comprehensive Income (In thousands) Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. Nine Months Ended June 30, 2015 Total revenue $ — $ 994,561 $ 165 $ (165 ) $ 994,561 Home construction and land sales expenses 31,524 797,714 — (165 ) 829,073 Inventory impairments and option contract abandonments — 249 — — 249 Gross (loss) profit (31,524 ) 196,598 165 — 165,239 Commissions — 40,141 — — 40,141 General and administrative expenses — 101,749 88 — 101,837 Depreciation and amortization — 8,619 — — 8,619 Operating (loss) income (31,524 ) 46,089 77 — 14,642 Equity in income of unconsolidated entities — 377 — — 377 Other (expense) income, net (23,396 ) (270 ) (4 ) — (23,670 ) (Loss) income before income taxes (54,920 ) 46,196 73 — (8,651 ) (Benefit from) provision for income taxes (20,286 ) 19,533 27 — (726 ) Equity in income of subsidiaries 26,709 — — (26,709 ) — (Loss) income from continuing operations (7,925 ) 26,663 46 (26,709 ) (7,925 ) Loss from discontinued operations — (4,226 ) (10 ) — (4,236 ) Equity in loss of subsidiaries from discontinued operations (4,236 ) — — 4,236 — Net (loss) income $ (12,161 ) $ 22,437 $ 36 $ (22,473 ) $ (12,161 ) Change in unrealized loss related to available-for-sale securities 1,276 — — — 1,276 Comprehensive (loss) income $ (10,885 ) $ 22,437 $ 36 $ (22,473 ) $ (10,885 ) Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. Nine Months Ended June 30, 2014 Total revenue $ — $ 917,862 $ 279 $ (279 ) $ 917,862 Home construction and land sales expenses 23,944 715,630 — (279 ) 739,295 Inventory impairments and option contract abandonments — 2,921 — — 2,921 Gross (loss) profit (23,944 ) 199,311 279 — 175,646 Commissions — 37,239 — — 37,239 General and administrative expenses — 96,944 88 — 97,032 Depreciation and amortization — 9,138 — — 9,138 Operating (loss) income (23,944 ) 55,990 191 — 32,237 Equity in income of unconsolidated entities — 221 — — 221 Loss on extinguishment of debt (19,917 ) — — — (19,917 ) Other (expense) income, net (41,112 ) 1,427 (4 ) — (39,689 ) (Loss) income before income taxes (84,973 ) 57,638 187 — (27,148 ) (Benefit from) provision for income taxes (4,928 ) 3,079 66 — (1,783 ) Equity in income of subsidiaries 54,680 — — (54,680 ) — (Loss) income from continuing operations (25,365 ) 54,559 121 (54,680 ) (25,365 ) Loss from discontinued operations — (88 ) (11 ) — (99 ) Equity in loss of subsidiaries and discontinued operations (99 ) — — 99 — Net (loss) income and comprehensive (loss) income $ (25,464 ) $ 54,471 $ 110 $ (54,581 ) $ (25,464 ) Beazer Homes USA, Inc. Unaudited Condensed Consolidating Statements of Cash Flow (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Nine Months Ended June 30, 2015 Net cash used in operating activities $ (55,814 ) $ (182,157 ) $ (169 ) $ — $ (238,140 ) Cash flows from investing activities: Capital expenditures — (11,756 ) — — (11,756 ) Investments in unconsolidated entities — (2,651 ) — — (2,651 ) Proceeds from sale of marketable securities and unconsolidated entities — 24,245 — — 24,245 Increases in restricted cash (2,025 ) (1,781 ) — — (3,806 ) Decreases in restricted cash 27,750 1,186 — — 28,936 Advances to/from subsidiaries (169,563 ) — 25 169,538 — Net cash (used in) provided by investing activities (143,838 ) 9,243 25 169,538 34,968 Cash flows from financing activities: Repayment of debt (10,390 ) (1,544 ) — — (11,934 ) Borrowings from credit facility 50,000 — — — 50,000 Repayment of borrowings from credit facility (30,000 ) — — — (30,000 ) Debt issuance costs (126 ) — — — (126 ) Dividends paid 500 — (500 ) — — Advances to/from subsidiaries — 170,305 — (170,305 ) — Other financing activities (170 ) — — — (170 ) Net cash provided by (used in) financing activities 9,814 168,761 (500 ) (170,305 ) 7,770 Decrease in cash and cash equivalents (189,838 ) (4,153 ) (644 ) (767 ) (195,402 ) Cash and cash equivalents at beginning of period 301,980 22,034 1,614 (1,474 ) 324,154 Cash and cash equivalents at end of period $ 112,142 $ 17,881 $ 970 $ (2,241 ) $ 128,752 Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Nine Months Ended June 30, 2014 Net cash (used in) provided by operating activities $ (90,773 ) $ (198,873 ) $ 53 $ — $ (289,593 ) Cash flows from investing activities: Capital expenditures — (8,984 ) — — (8,984 ) Investments in unconsolidated entities — (4,567 ) — — (4,567 ) Return of capital from unconsolidated entities — 187 — — 187 Increases in restricted cash (8,915 ) (1,166 ) — — (10,081 ) Decreases in restricted cash 39 1,057 — — 1,096 Net cash used in investing activities (8,876 ) (13,473 ) — — (22,349 ) Cash flows from financing activities: Repayment of debt (303,448 ) (1,637 ) — — (305,085 ) Proceeds from issuance of new debt 325,000 — — — 325,000 Debt issuance costs (5,504 ) — — — (5,504 ) Advances to/from subsidiaries (214,598 ) 216,882 (50 ) (2,234 ) — Other financing activities (446 ) — — — (446 ) Net cash (used in) provided by financing activities (198,996 ) 215,245 (50 ) (2,234 ) 13,965 Decrease in cash and cash equivalents (298,645 ) 2,899 3 (2,234 ) (297,977 ) Cash and cash equivalents at beginning of period 499,341 6,324 1,637 (2,843 ) 504,459 Cash and cash equivalents at end of period $ 200,696 $ 9,223 $ 1,640 $ (5,077 ) $ 206,482 |