Supplemental Guarantor Information | Supplemental Guarantor Information As discussed in Note 8, the Company's obligations to pay principal, premium, if any, and interest under certain debt agreements are guaranteed on a joint and several basis by substantially all of its subsidiaries. Some immaterial subsidiaries do not guarantee the Senior Notes. The guarantees are full and unconditional and the guarantor subsidiaries are 100% owned by Beazer Homes USA, Inc. The following financial information presents the line items of the Company's 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 September 30, 2018 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 93,875 $ 45,355 $ 575 $ — $ 139,805 Restricted cash 10,921 2,522 — — 13,443 Accounts receivable (net of allowance of $378) — 24,647 — — 24,647 Income tax receivable — — — — — Owned inventory — 1,692,284 — — 1,692,284 Investments in unconsolidated entities 773 3,262 — — 4,035 Deferred tax assets, net 213,955 — — — 213,955 Property and equipment, net — 20,843 — — 20,843 Investments in subsidiaries 645,086 — — (645,086 ) — Intercompany 922,525 — 2,304 (924,829 ) — Goodwill and other intangible assets, net — 9,751 — — 9,751 Other assets 694 8,626 19 — 9,339 Total assets $ 1,887,829 $ 1,807,290 $ 2,898 $ (1,569,915 ) $ 2,128,102 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 126,432 $ — $ — $ 126,432 Other liabilities 14,357 111,906 126 — 126,389 Intercompany 2,304 922,525 — (924,829 ) — Total debt (net of premium/discount and debt issuance costs) 1,227,141 4,113 — — 1,231,254 Total liabilities 1,243,802 1,164,976 126 (924,829 ) 1,484,075 Stockholders’ equity 644,027 642,314 2,772 (645,086 ) 644,027 Total liabilities and stockholders’ equity $ 1,887,829 $ 1,807,290 $ 2,898 $ (1,569,915 ) $ 2,128,102 Beazer Homes USA, Inc. Condensed Consolidating Balance Sheet Information September 30, 2017 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 discount 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 Operations Information in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2018 Total revenue $ — $ 2,107,133 $ 83 $ (83 ) $ 2,107,133 Home construction and land sales expenses 91,132 1,664,570 — (83 ) 1,755,619 Inventory impairments and abandonments 1,961 4,538 — — 6,499 Gross (loss) profit (93,093 ) 438,025 83 — 345,015 Commissions — 81,002 — — 81,002 General and administrative expenses — 168,536 122 — 168,658 Depreciation and amortization — 13,807 — — 13,807 Operating (loss) income (93,093 ) 174,680 (39 ) — 81,548 Equity in income of unconsolidated entities — 34 — — 34 Loss on extinguishment of debt (27,839 ) — — — (27,839 ) Other (expense) income, net (5,323 ) 1,046 (28 ) — (4,305 ) (Loss) income before income taxes (126,255 ) 175,760 (67 ) — 49,438 (Benefit) expense from income taxes (93,714 ) 188,217 (19 ) — 94,484 Equity in loss of subsidiaries (12,505 ) — — 12,505 — Loss from continuing operations (45,046 ) (12,457 ) (48 ) 12,505 (45,046 ) Loss from discontinued operations, net of tax — (312 ) (17 ) — (329 ) Equity in loss of subsidiaries (329 ) — — 329 — Net loss $ (45,375 ) $ (12,769 ) $ (65 ) $ 12,834 $ (45,375 ) Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2017 Total revenue $ — $ 1,916,278 $ 107 $ (107 ) $ 1,916,278 Home construction and land sales expenses 88,764 1,512,312 — (107 ) 1,600,969 Inventory impairments and abandonments 56 2,389 — — 2,445 Gross (loss) profit (88,820 ) 401,577 107 — 312,864 Commissions — 74,811 — — 74,811 General and administrative expenses — 161,804 102 — 161,906 Depreciation and amortization — 14,009 — — 14,009 Operating (loss) income (88,820 ) 150,953 5 — 62,138 Equity in income of unconsolidated entities — 371 — — 371 Loss on extinguishment of debt (12,630 ) — — — (12,630 ) Other (expense) income, net (15,635 ) 429 (24 ) — (15,230 ) (Loss) income before income taxes (117,085 ) 151,753 (19 ) — 34,649 (Benefit) expense from income taxes (42,564 ) 45,266 (6 ) — 2,696 Equity in income of subsidiaries 106,474 — — (106,474 ) — Income (loss) from continuing operations 31,953 106,487 (13 ) (106,474 ) 31,953 Loss from discontinued operations, net of tax — (115 ) (25 ) — (140 ) Equity in loss of subsidiaries (140 ) — — 140 — Net income (loss) $ 31,813 $ 106,372 $ (38 ) $ (106,334 ) $ 31,813 Beazer Homes USA, Inc. Consolidating Statements of Operations Information in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2016 Total revenue $ — $ 1,822,114 $ 156 $ (156 ) $ 1,822,114 Home construction and land sales expenses 77,941 1,431,840 — (156 ) 1,509,625 Inventory impairments and abandonments 710 14,572 — — 15,282 Gross (loss) profit (78,651 ) 375,702 156 — 297,207 Commissions — 70,460 — — 70,460 General and administrative expenses — 153,524 104 — 153,628 Depreciation and amortization — 13,794 — — 13,794 Operating (loss) income (78,651 ) 137,924 52 — 59,325 Equity in income of unconsolidated entities — 131 — — 131 Loss on extinguishment of debt (13,423 ) — — — (13,423 ) Other (expense) income, net (25,388 ) 1,061 (3 ) — (24,330 ) (Loss) income before income taxes (117,462 ) 139,116 49 — 21,703 (Benefit) expense from income taxes (70,126 ) 86,605 19 — 16,498 Equity in income of subsidiaries 52,541 — — (52,541 ) — Income from continuing operations 5,205 52,511 30 (52,541 ) 5,205 Loss from discontinued operations, net of tax — (503 ) (9 ) — (512 ) Equity in loss of subsidiaries (512 ) — — 512 — Net income $ 4,693 $ 52,008 $ 21 $ (52,029 ) $ 4,693 Beazer Homes USA, Inc. Condensed Consolidating Statements of Cash Flow Information in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2018 Net cash (used in) provided by operating activities $ (25,713 ) $ 56,153 $ (152 ) $ — $ 30,288 Cash flows from investing activities: Capital expenditures — (17,020 ) — — (17,020 ) Proceeds from sale of fixed assets — 370 — — 370 Cash used for business acquisition, net of cash acquired — (57,253 ) — — (57,253 ) Investments in unconsolidated entities — (421 ) — — (421 ) Return of capital from unconsolidated entities — 176 — — 176 Advances to/from subsidiaries (56,182 ) — 3 56,179 — Net cash (used in) provided by investing activities (56,182 ) (74,148 ) 3 56,179 (74,148 ) Cash flows from financing activities: Repayment of debt (497,915 ) — — — (497,915 ) Proceeds from issuance of new debt 400,000 — — — 400,000 Repayment of borrowing from credit facility (225,000 ) — — — (225,000 ) Borrowing from credit facility 225,000 — — — 225,000 Debt issuance costs (6,272 ) — — — (6,272 ) Other financing activities (3,314 ) — — — (3,314 ) Advances to/from subsidiaries — 49,018 — (49,018 ) — Net cash (used in) provided by financing activities (107,501 ) 49,018 — (49,018 ) (107,501 ) (Decrease) increase in cash and cash equivalents (189,396 ) 31,023 (149 ) 7,161 (151,361 ) Cash, cash equivalents and restricted cash at beginning of period 294,191 16,855 724 (7,161 ) 304,609 Cash, cash equivalents and restricted cash at end of period $ 104,795 $ 47,878 $ 575 $ — $ 153,248 Beazer Homes USA, Inc. Condensed Consolidating Statements of Cash Flow Information in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2017 Net cash (used in) provided by operating activities $ (74,046 ) $ 170,129 $ (174 ) $ — $ 95,909 Cash flows from investing activities: Capital expenditures — (12,440 ) — — (12,440 ) Proceeds from sale of fixed assets — 297 — — 297 Investments in unconsolidated entities — (3,261 ) — — (3,261 ) Return of capital from unconsolidated entities — 1,621 — — 1,621 Advances to/from subsidiaries 148,081 — 39 (148,120 ) — Net cash provided by (used in) investing activities 148,081 (13,783 ) 39 (148,120 ) (13,783 ) Cash flows from financing activities: Repayment of debt (253,046 ) (12,437 ) — — (265,483 ) Proceeds from issuance of new debt 250,000 — — — 250,000 Repayment of borrowing from credit facility (25,000 ) — — — (25,000 ) Borrowing from credit facility 25,000 — — — 25,000 Debt issuance costs (4,919 ) — — — (4,919 ) Other financing activities (391 ) — — — (391 ) Advances to/from subsidiaries — (145,459 ) 145,459 — Net cash used in financing activities (8,356 ) (157,896 ) — 145,459 (20,793 ) Increase (decrease) in cash and cash equivalents 65,679 (1,550 ) (135 ) (2,661 ) 61,333 Cash, cash equivalents and restricted cash at beginning of period 228,512 18,405 859 (4,500 ) 243,276 Cash, cash equivalents and restricted cash at end of period $ 294,191 $ 16,855 $ 724 $ (7,161 ) $ 304,609 Fiscal Year Ended September 30, 2016 Net cash (used in) provided by operating activities $ (56,218 ) $ 219,401 $ (158 ) $ — $ 163,025 Cash flows from investing activities: Capital expenditures — (12,219 ) — — (12,219 ) Proceeds from sale of fixed assets — 2,624 — — 2,624 Investments in unconsolidated entities — (4,241 ) — — (4,241 ) Return of capital from unconsolidated entities — 1,142 — — 1,142 Advances to/from subsidiaries 203,690 — 11 (203,701 ) — Net cash provided by (used in) investing activities 203,690 (12,694 ) 11 (203,701 ) (12,694 ) Cash flows from financing activities: Repayment of debt (819,044 ) (9,177 ) — — (828,221 ) Proceeds from issuance of new debt 642,150 — — — 642,150 Borrowing from credit facility 90,000 — — — 90,000 Repayment of borrowing from credit facility (90,000 ) — — — (90,000 ) Debt issuance costs (11,246 ) — — — (11,246 ) Other financing activities (222 ) — — — (222 ) Advances to/from subsidiaries — (202,393 ) — 202,393 — Net cash used in financing activities (188,362 ) (211,570 ) — 202,393 (197,539 ) Decrease in cash and cash equivalents (40,890 ) (4,863 ) (147 ) (1,308 ) (47,208 ) Cash, cash equivalents and restricted cash at beginning of period 269,402 23,268 1,006 (3,192 ) 290,484 Cash, cash equivalents and restricted cash at end of period $ 228,512 $ 18,405 $ 859 $ (4,500 ) $ 243,276 |