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. Condensed Consolidating Balance Sheet Information March 31, 2018 (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 157,652 $ 7,735 $ 694 $ (7,294 ) $ 158,787 Restricted cash 11,818 965 — — 12,783 Accounts receivable (net of allowance of $346) — 30,180 3 — 30,183 Income tax receivable 112 — — — 112 Owned inventory — 1,677,361 — — 1,677,361 Investments in unconsolidated entities 773 3,520 — — 4,293 Deferred tax assets, net 199,229 — — — 199,229 Property and equipment, net — 20,166 — — 20,166 Investments in subsidiaries 737,894 — — (737,894 ) — Intercompany 799,150 — 2,329 (801,479 ) — Other assets 803 3,786 — — 4,589 Total assets $ 1,907,431 $ 1,743,713 $ 3,026 $ (1,546,667 ) $ 2,107,503 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 117,143 $ — $ — $ 117,143 Other liabilities 16,818 80,889 230 — 97,937 Intercompany 2,329 806,444 — (808,773 ) — Total debt (net of premium and debt issuance costs) 1,321,318 4,139 — — 1,325,457 Total liabilities 1,340,465 1,008,615 230 (808,773 ) 1,540,537 Stockholders’ equity 566,966 735,098 2,796 (737,894 ) 566,966 Total liabilities and stockholders’ equity $ 1,907,431 $ 1,743,713 $ 3,026 $ (1,546,667 ) $ 2,107,503 Beazer Homes USA, Inc. Condensed Consolidating Balance Sheet Information September 30, 2017 (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 283,191 $ 15,393 $ 724 $ (7,161 ) $ 292,147 Restricted cash 11,001 1,461 — — 12,462 Accounts receivable (net of allowance of $330) — 36,322 1 — 36,323 Income tax receivable 88 — — — 88 Owned inventory — 1,542,807 — — 1,542,807 Investments in unconsolidated entities 773 3,221 — — 3,994 Deferred tax assets, net 307,896 — — — 307,896 Property and equipment, net — 17,566 — — 17,566 Investments in subsidiaries 808,067 — — (808,067 ) — Intercompany 606,168 — 2,337 (608,505 ) — Other assets 599 7,098 15 — 7,712 Total assets $ 2,017,783 $ 1,623,868 $ 3,077 $ (1,423,733 ) $ 2,220,995 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 103,484 $ — $ — $ 103,484 Other liabilities 11,229 96,189 241 — 107,659 Intercompany 2,337 613,329 — (615,666 ) — Total debt (net of premium and debt issuance costs) 1,321,777 5,635 — — 1,327,412 Total liabilities 1,335,343 818,637 241 (615,666 ) 1,538,555 Stockholders’ equity 682,440 805,231 2,836 (808,067 ) 682,440 Total liabilities and stockholders’ equity $ 2,017,783 $ 1,623,868 $ 3,077 $ (1,423,733 ) $ 2,220,995 Beazer Homes USA, Inc. Consolidating Statements of Income (Loss) and Comprehensive Income (Loss) (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended March 31, 2018 Total revenue $ — $ 455,178 $ 23 $ (23 ) $ 455,178 Home construction and land sales expenses 19,655 360,469 — (23 ) 380,101 Gross (loss) profit (19,655 ) 94,709 23 — 75,077 Commissions — 17,334 — — 17,334 General and administrative expenses — 40,823 29 — 40,852 Depreciation and amortization — 3,066 — — 3,066 Operating (loss) income (19,655 ) 33,486 (6 ) — 13,825 Equity in income of unconsolidated entities — 256 — — 256 Other (expense) income, net (1,650 ) 203 (6 ) — (1,453 ) (Loss) income before income taxes (21,305 ) 33,945 (12 ) — 12,628 (Benefit) expense from income taxes (5,710 ) 6,725 (3 ) — 1,012 Equity in income of subsidiaries 27,211 — — (27,211 ) — Income (loss) from continuing operations 11,616 27,220 (9 ) (27,211 ) 11,616 Loss from discontinued operations — (52 ) (6 ) — (58 ) Equity in loss of subsidiaries from discontinued operations (58 ) — — 58 — Net income (loss) and comprehensive income (loss) $ 11,558 $ 27,168 $ (15 ) $ (27,153 ) $ 11,558 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 (loss) profit (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 (loss) income (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 ) (Loss) income before income taxes (39,428 ) 27,482 (13 ) — (11,959 ) (Benefit) expense from income taxes (14,478 ) 10,019 (5 ) — (4,464 ) Equity in income of subsidiaries 17,455 — — (17,455 ) — (Loss) income 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 (loss) income and comprehensive (loss) income $ (7,535 ) $ 17,429 $ (14 ) $ (17,415 ) $ (7,535 ) in thousands Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. Six Months Ended March 31, 2018 Total revenue $ — $ 827,667 $ 37 $ (37 ) $ 827,667 Home construction and land sales expenses 36,123 655,675 — (37 ) 691,761 Gross (loss) profit (36,123 ) 171,992 37 — 135,906 Commissions — 31,690 — — 31,690 General and administrative expenses — 78,067 70 — 78,137 Depreciation and amortization — 5,573 — — 5,573 Operating (loss) income (36,123 ) 56,662 (33 ) — 20,506 Equity in income of unconsolidated entities — 155 — — 155 Loss on extinguishment of debt (25,904 ) — — — (25,904 ) Other (expense) income, net (5,085 ) 500 (13 ) — (4,598 ) (Loss) income before income taxes (67,112 ) 57,317 (46 ) — (9,841 ) (Benefit) expense from income taxes (17,897 ) 127,029 (14 ) — 109,118 Equity in loss of subsidiaries (69,744 ) — — 69,744 — Loss from continuing operations (118,959 ) (69,712 ) (32 ) 69,744 (118,959 ) Loss from discontinued operations — (421 ) (9 ) — (430 ) Equity in loss of subsidiaries from discontinued operations (430 ) — — 430 — Net loss and comprehensive loss $ (119,389 ) $ (70,133 ) $ (41 ) $ 70,174 $ (119,389 ) in thousands 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 (loss) profit (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 (loss) income (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 ) (Loss) income before income taxes (60,324 ) 44,467 (1 ) — (15,858 ) (Benefit) expense from income taxes (22,048 ) 15,044 — — (7,004 ) Equity in income of subsidiaries 29,422 — — (29,422 ) — (Loss) income from continuing operations (8,854 ) 29,423 (1 ) (29,422 ) (8,854 ) Loss from discontinued operations — (101 ) (9 ) — (110 ) Equity in loss of subsidiaries and discontinued operations (110 ) — — 110 — Net (loss) income and comprehensive (loss) income $ (8,964 ) $ 29,322 $ (10 ) $ (29,312 ) $ (8,964 ) Beazer Homes USA, Inc. Condensed Consolidating Statements of Cash Flow Information (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Six Months Ended March 31, 2018 Net cash provided by (used in) operating activities $ 68,837 $ (185,014 ) $ (8 ) $ — $ (116,185 ) Cash flows from investing activities: Capital expenditures — (8,192 ) — — (8,192 ) Proceeds from sale of fixed assets — 133 — — 133 Investments in unconsolidated entities — (421 ) — — (421 ) Return of capital from unconsolidated entities — 176 — — 176 Advances to/from subsidiaries (186,478 ) — (22 ) 186,500 — Net cash used in investing activities (186,478 ) (8,304 ) (22 ) 186,500 (8,304 ) Cash flows from financing activities: Repayment of debt (400,028 ) (1,469 ) — — (401,497 ) Proceeds from issuance of new debt 400,000 — — — 400,000 Repayment of borrowings from credit facility (25,000 ) — — — (25,000 ) Borrowings from credit facility 25,000 — — — 25,000 Debt issuance costs (5,743 ) — — — (5,743 ) Advances to/from subsidiaries — 186,633 — (186,633 ) — Other financing activities (1,310 ) — — — (1,310 ) Net cash (used in) provided by financing activities (7,081 ) 185,164 — (186,633 ) (8,550 ) Decrease in cash, cash equivalents and restricted cash (124,722 ) (8,154 ) (30 ) (133 ) (133,039 ) Cash, cash equivalents and restricted cash at beginning of period 294,192 16,854 724 (7,161 ) 304,609 Cash, cash equivalents and restricted cash at end of period $ 169,470 $ 8,700 $ 694 $ (7,294 ) $ 171,570 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 Advances to/from subsidiaries (20,019 ) — 10 20,009 — Net cash (used in) provided by investing activities (20,019 ) (6,393 ) 10 20,009 (6,393 ) 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) provided by financing activities (8,109 ) 17,540 — (20,747 ) (11,316 ) Decrease in cash, cash equivalents and restricted cash (72,882 ) (16,096 ) (55 ) (738 ) (89,771 ) Cash, cash equivalents and restricted cash at beginning of period 228,513 18,404 859 (4,500 ) 243,276 Cash, cash equivalents and restricted cash at end of period $ 155,631 $ 2,308 $ 804 $ (5,238 ) $ 153,505 |