Supplemental Guarantor information | Supplemental Guarantor Information As discussed in Note 7, our obligations to pay principal, premium, if any, and interest under certain debt 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 condensed consolidated financial statements separated by amounts related to the parent issuer, guarantor subsidiaries, non-guarantor subsidiaries and consolidating adjustments as of or for the periods presented. Beazer Homes USA, Inc. Unaudited Condensed Consolidating Balance Sheet Information March 31, 2017 (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 142,287 $ 956 $ 804 $ (5,238 ) $ 138,809 Restricted cash 13,344 1,352 — — 14,696 Accounts receivable (net of allowance of $193) — 43,778 3 — 43,781 Income tax receivable 288 — — — 288 Owned inventory — 1,631,072 — — 1,631,072 Investments in unconsolidated entities 773 5,339 — — 6,112 Deferred tax assets, net 317,296 — — — 317,296 Property and equipment, net — 18,981 — — 18,981 Investments in subsidiaries 731,043 — — (731,043 ) — Intercompany 766,146 — 2,365 (768,511 ) — Other assets 769 3,383 14 — 4,166 Total assets $ 1,971,946 $ 1,704,861 $ 3,186 $ (1,504,792 ) $ 2,175,201 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 100,290 $ — $ — $ 100,290 Other liabilities 12,107 90,096 324 — 102,527 Intercompany 2,365 771,384 — (773,749 ) — Total debt (net of premium and debt issuance costs) 1,319,452 14,910 — — 1,334,362 Total liabilities 1,333,924 976,680 324 (773,749 ) 1,537,179 Stockholders’ equity 638,022 728,181 2,862 (731,043 ) 638,022 Total liabilities and stockholders’ equity $ 1,971,946 $ 1,704,861 $ 3,186 $ (1,504,792 ) $ 2,175,201 Beazer Homes USA, Inc. Unaudited Condensed Consolidating Balance Sheet Information September 30, 2016 (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 215,646 $ 16,866 $ 859 $ (4,500 ) $ 228,871 Restricted cash 12,867 1,538 — — 14,405 Accounts receivable (net of allowance of $354) — 53,225 1 — 53,226 Income tax receivable 292 — — — 292 Owned inventory — 1,569,279 — — 1,569,279 Investments in unconsolidated entities 773 9,697 — — 10,470 Deferred tax assets, net 309,955 — — — 309,955 Property and equipment, net — 19,138 — — 19,138 Investments in subsidiaries 701,931 — — (701,931 ) — Intercompany 734,766 — 2,574 (737,340 ) — Other assets 577 6,930 15 — 7,522 Total assets $ 1,976,807 $ 1,676,673 $ 3,449 $ (1,443,771 ) $ 2,213,158 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 104,174 $ — $ — $ 104,174 Other liabilities 11,315 122,561 377 — 134,253 Intercompany 2,574 739,266 — (741,840 ) — Total debt (net of premium and debt issuance costs) 1,320,065 11,813 — — 1,331,878 Total liabilities 1,333,954 977,814 377 (741,840 ) 1,570,305 Stockholders’ equity 642,853 698,859 3,072 (701,931 ) 642,853 Total liabilities and stockholders’ equity $ 1,976,807 $ 1,676,673 $ 3,449 $ (1,443,771 ) $ 2,213,158 Beazer Homes USA, Inc. Unaudited Consolidating Statements of Income (Loss) and Unaudited Comprehensive Income (Loss) (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended March 31, 2017 Total revenue $ — $ 425,468 $ 24 $ (24 ) $ 425,468 Home construction and land sales expenses 19,819 337,993 — (24 ) 357,788 Inventory impairments and abandonments — 282 — — 282 Gross profit (loss) (19,819 ) 87,193 24 — 67,398 Commissions — 16,632 — — 16,632 General and administrative expenses — 40,071 29 — 40,100 Depreciation and amortization — 3,155 — — 3,155 Operating income (loss) (19,819 ) 27,335 (5 ) — 7,511 Equity in income of unconsolidated entities — 33 — — 33 Loss on extinguishment of debt (15,563 ) — — — (15,563 ) Other (expense) income, net (4,046 ) 114 (8 ) — (3,940 ) Income (loss) before income taxes (39,428 ) 27,482 (13 ) — (11,959 ) Expense (benefit) from income taxes (14,478 ) 10,019 (5 ) — (4,464 ) Equity in income of subsidiaries 17,455 — — (17,455 ) — Income (loss) from continuing operations (7,495 ) 17,463 (8 ) (17,455 ) (7,495 ) Loss from discontinued operations — (34 ) (6 ) — (40 ) Equity in loss of subsidiaries from discontinued operations (40 ) — 40 — Net income (loss) and comprehensive income (loss) $ (7,535 ) $ 17,429 $ (14 ) $ (17,415 ) $ (7,535 ) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended March 31, 2016 Total revenue $ — $ 385,607 $ 28 $ (28 ) $ 385,607 Home construction and land sales expenses 16,073 308,171 — (28 ) 324,216 Inventory impairments and abandonments 84 1,741 — — 1,825 Gross profit (loss) (16,157 ) 75,695 28 — 59,566 Commissions — 14,582 — — 14,582 General and administrative expenses — 38,867 31 38,898 Depreciation and amortization — 3,056 — — 3,056 Operating income (loss) (16,157 ) 19,190 (3 ) — 3,030 Equity in loss of unconsolidated entities — (51 ) — — (51 ) Loss on extinguishment of debt (1,631 ) — — — (1,631 ) Other (expense) income, net (6,633 ) 76 (1 ) — (6,558 ) Income (loss) before income taxes (24,421 ) 19,215 (4 ) — (5,210 ) Expense (benefit) from income taxes (11,917 ) 8,020 (1 ) — (3,898 ) Equity in income of subsidiaries 11,192 — — (11,192 ) — Income (loss) from continuing operations (1,312 ) 11,195 (3 ) (11,192 ) (1,312 ) Income (loss) from discontinued operations — 81 (3 ) — 78 Equity in income of subsidiaries from discontinued operations 78 — — (78 ) — Net income (loss) and comprehensive income (loss) $ (1,234 ) $ 11,276 $ (6 ) $ (11,270 ) $ (1,234 ) Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. Six Months Ended March 31, 2017 Total revenue $ — $ 764,709 $ 60 $ (60 ) $ 764,709 Home construction and land sales expenses 35,463 607,963 — (60 ) 643,366 Inventory impairments and abandonments — 282 — — 282 Gross profit (loss) (35,463 ) 156,464 60 — 121,061 Commissions — 29,955 — — 29,955 General and administrative expenses — 76,436 52 — 76,488 Depreciation and amortization — 5,832 — — 5,832 Operating income (loss) (35,463 ) 44,241 8 — 8,786 Equity in income of unconsolidated entities — 55 — — 55 Loss on extinguishment of debt (15,563 ) — — — (15,563 ) Other (expense) income, net (9,298 ) 171 (9 ) — (9,136 ) Income (loss) before income taxes (60,324 ) 44,467 (1 ) — (15,858 ) Expense (benefit) from income taxes (22,048 ) 15,044 — — (7,004 ) Equity in income of subsidiaries 29,422 — — (29,422 ) — Income (loss) from continuing operations (8,854 ) 29,423 (1 ) (29,422 ) (8,854 ) Loss from discontinued operations — (101 ) (9 ) — (110 ) Equity in loss of subsidiaries from discontinued operations (110 ) — — 110 — Net income (loss) and comprehensive income (loss) $ (8,964 ) $ 29,322 $ (10 ) $ (29,312 ) $ (8,964 ) Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. Six Months Ended March 31, 2016 Total revenue $ — $ 730,056 $ 101 $ (101 ) $ 730,056 Home construction and land sales expenses 29,440 580,388 — (101 ) 609,727 Inventory impairments and abandonments 84 3,097 — — 3,181 Gross profit (loss) (29,524 ) 146,571 101 — 117,148 Commissions — 28,356 — — 28,356 General and administrative expenses — 70,509 58 — 70,567 Depreciation and amortization — 6,047 — — 6,047 Operating income (loss) (29,524 ) 41,659 43 — 12,178 Equity in income of unconsolidated entities — 9 — — 9 Loss on extinguishment of debt (2,459 ) — — — (2,459 ) Other (expense) income, net (14,065 ) 944 (2 ) — (13,123 ) Income (loss) before income taxes (46,048 ) 42,612 41 — (3,395 ) Expense (benefit) from income taxes (22,060 ) 18,762 16 — (3,282 ) Equity in income of subsidiaries 23,875 — — (23,875 ) — Income (loss) from continuing operations (113 ) 23,850 25 (23,875 ) (113 ) Loss from discontinued operations — (116 ) (6 ) — (122 ) Equity in loss of subsidiaries and discontinued operations (122 ) — — 122 — Net income (loss) and comprehensive income (loss) $ (235 ) $ 23,734 $ 19 $ (23,753 ) $ (235 ) Beazer Homes USA, Inc. Unaudited Condensed Consolidating Statements of Cash Flow Information (In thousands) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Six Months Ended March 31, 2017 Net cash used in operating activities $ (44,754 ) $ (27,243 ) $ (65 ) $ — $ (72,062 ) Cash flows from investing activities: Capital expenditures — (5,677 ) — — (5,677 ) Proceeds from sale of fixed assets — 74 — — 74 Investments in unconsolidated entities — (2,411 ) — — (2,411 ) Return of capital from unconsolidated entities — 1,621 — — 1,621 Increases in restricted cash (3,424 ) (3,306 ) — — (6,730 ) Decreases in restricted cash 2,947 3,492 — — 6,439 Advances to/from subsidiaries (20,019 ) — 10 20,009 — Net cash (used in) provided by investing activities (20,496 ) (6,207 ) 10 20,009 (6,684 ) Cash flows from financing activities: Repayment of debt (253,000 ) (3,207 ) — — (256,207 ) Proceeds from issuance of new debt 250,000 — — — 250,000 Repayment of borrowings from credit facility (25,000 ) — — — (25,000 ) Borrowings from credit facility 25,000 — — — 25,000 Debt issuance costs (4,721 ) — — — (4,721 ) Advances to/from subsidiaries — 20,747 — (20,747 ) — Other financing activities (388 ) — — — (388 ) Net cash used in financing activities (8,109 ) 17,540 — (20,747 ) (11,316 ) Decrease in cash and cash equivalents (73,359 ) (15,910 ) (55 ) (738 ) (90,062 ) Cash and cash equivalents at beginning of period 215,646 16,866 859 (4,500 ) 228,871 Cash and cash equivalents at end of period $ 142,287 $ 956 $ 804 $ (5,238 ) $ 138,809 Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Six Months Ended March 31, 2016 Net cash used in operating activities $ (32,839 ) $ (26,968 ) $ (78 ) $ — $ (59,885 ) Cash flows from investing activities: Capital expenditures — (6,017 ) — — (6,017 ) Proceeds from sale of fixed assets — 2,471 — — 2,471 Investments in unconsolidated entities — (2,787 ) — — (2,787 ) Return of capital from unconsolidated entities — 1,141 — — 1,141 Increases in restricted cash (656 ) (1,114 ) — — (1,770 ) Decreases in restricted cash 22,368 1,024 — — 23,392 Advances to/from subsidiaries (17,322 ) — — 17,322 — Net cash provided by (used in) investing activities 4,390 (5,282 ) — 17,322 16,430 Cash flows from financing activities: Repayment of debt (203,679 ) (4,542 ) — — (208,221 ) Proceeds from issuance of new debt 137,900 — — — 137,900 Borrowings from credit facility 25,000 — — — 25,000 Repayment of borrowings from credit facility (25,000 ) — — — (25,000 ) Debt issuance costs (2,451 ) — — — (2,451 ) Advances to/from subsidiaries — 20,888 12 (20,900 ) — Other financing activities (423 ) — — — (423 ) Net cash (used in) provided by financing activities (68,653 ) 16,346 12 (20,900 ) (73,195 ) Decrease in cash and cash equivalents (97,102 ) (15,904 ) (66 ) (3,578 ) (116,650 ) Cash and cash equivalents at beginning of period 232,226 21,543 1,006 (3,192 ) 251,583 Cash and cash equivalents at end of period $ 135,124 $ 5,639 $ 940 $ (6,770 ) $ 134,933 |