Supplemental Guarantor information | Supplemental Guarantor Information As discussed in Note 7, 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 the Company's subsidiaries. Some of the immaterial subsidiaries do not guarantee the 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 the Company's 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 December 31, 2018 (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 82,115 $ 2,267 $ 17 $ — $ 84,399 Restricted cash 11,897 740 — — 12,637 Accounts receivable (net of allowance of $378) — 19,349 — — 19,349 Owned inventory — 1,722,120 — — 1,722,120 Investments in unconsolidated entities 773 2,877 — — 3,650 Deferred tax assets, net 218,025 — — — 218,025 Property and equipment, net — 24,408 — — 24,408 Investments in subsidiaries 636,800 — — (636,800 ) — Intercompany 963,614 (6,858 ) 1,686 (958,442 ) — Goodwill — 10,605 — — 10,605 Other assets 982 7,215 — — 8,197 Total assets $ 1,914,206 $ 1,782,723 $ 1,703 $ (1,595,242 ) $ 2,103,390 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 99,864 $ — $ — $ 99,864 Other liabilities 24,261 88,359 13 — 112,633 Intercompany 1,686 956,756 — (958,442 ) — Total debt (net of premium and debt issuance costs) 1,253,150 2,634 — — 1,255,784 Total liabilities 1,279,097 1,147,613 13 (958,442 ) 1,468,281 Stockholders’ equity 635,109 635,110 1,690 (636,800 ) 635,109 Total liabilities and stockholders’ equity $ 1,914,206 $ 1,782,723 $ 1,703 $ (1,595,242 ) $ 2,103,390 Beazer Homes USA, Inc. Condensed Consolidating Balance Sheet Information September 30, 2018 (Unaudited) 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 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 — 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 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. Consolidating Statements of Operations (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended December 31, 2018 Total revenue $ — $ 402,040 $ 115 $ (115 ) $ 402,040 Home construction and land sales expenses 17,323 323,170 — (115 ) 340,378 Inventory impairments and abandonments 115 892 — — 1,007 Gross (loss) profit (17,438 ) 77,978 115 — 60,655 Commissions — 15,737 — — 15,737 General and administrative expenses — 38,646 (4 ) — 38,642 Depreciation and amortization — 2,770 — — 2,770 Operating (loss) income (17,438 ) 20,825 119 — 3,506 Equity in loss of unconsolidated entities — (64 ) — — (64 ) Other (expense) income, net (242 ) 204 (4 ) — (42 ) (Loss) income from continuing operations before income taxes (17,680 ) 20,965 115 — 3,400 Expense (benefit) from income taxes 20,385 (24,336 ) 29 — (3,922 ) Equity in income of subsidiaries 45,387 — — (45,387 ) — Income from continuing operations 7,322 45,301 86 (45,387 ) 7,322 Loss from discontinued operations, net of tax — (7 ) (4 ) — (11 ) Equity in loss of subsidiaries from discontinued operations (11 ) — — 11 — Net income $ 7,311 $ 45,294 $ 82 $ (45,376 ) $ 7,311 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended December 31, 2017 Total revenue $ — $ 372,489 $ 14 $ (14 ) $ 372,489 Home construction and land sales expenses 16,468 295,206 — (14 ) 311,660 Gross (loss) profit (16,468 ) 77,283 14 — 60,829 Commissions — 14,356 — — 14,356 General and administrative expenses — 37,244 41 — 37,285 Depreciation and amortization — 2,507 — — 2,507 Operating (loss) income (16,468 ) 23,176 (27 ) — 6,681 Equity in loss of unconsolidated entities — (101 ) — — (101 ) Loss on extinguishment of debt (25,904 ) — — — (25,904 ) Other (expense) income, net (3,435 ) 296 (6 ) — (3,145 ) (Loss) income from continuing operations before income taxes (45,807 ) 23,371 (33 ) — (22,469 ) (Benefit) expense from income taxes (12,185 ) 120,303 (12 ) — 108,106 Equity in loss of subsidiaries (96,953 ) — — 96,953 — Loss from continuing operations (130,575 ) (96,932 ) (21 ) 96,953 (130,575 ) Loss from discontinued operations — (369 ) (3 ) — (372 ) Equity in loss of subsidiaries from discontinued operations (372 ) — — 372 — Net loss $ (130,947 ) $ (97,301 ) $ (24 ) $ 97,325 $ (130,947 ) Beazer Homes USA, Inc. Condensed Consolidating Statements of Cash Flow Information (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended December 31, 2018 Net cash used in operating activities $ (31,908 ) $ (22,756 ) $ (26 ) $ — $ (54,690 ) Cash flows from investing activities: Capital expenditures — (6,354 ) — — (6,354 ) Proceeds from sale of fixed assets — 54 — — 54 Return of capital from unconsolidated entities 532 — (532 ) — — Advances to/from subsidiaries 21,204 — — (21,204 ) — Net cash provided by (used in) investing activities 21,736 (6,300 ) (532 ) (21,204 ) (6,300 ) Cash flows from financing activities: Repayment of debt (11 ) (1,468 ) — — (1,479 ) Repayment of borrowings from credit facility (75,000 ) — — — (75,000 ) Borrowings from credit facility 100,000 — — — 100,000 Debt issuance costs (400 ) — — — (400 ) Repurchase of common stock (16,500 ) — — — (16,500 ) Tax payments for stock-based compensation awards (1,850 ) — — — (1,850 ) Advances to/from subsidiaries — (21,204 ) — 21,204 — Other financing activities 7 — — — 7 Net cash provided by (used in) financing activities 6,246 (22,672 ) — 21,204 4,778 Decrease in cash, cash equivalents, and restricted cash (3,926 ) (51,728 ) (558 ) — (56,212 ) Cash, cash equivalents, and restricted cash at beginning of period 104,796 47,877 575 — 153,248 Cash, cash equivalents, and restricted cash at end of period $ 100,870 $ (3,851 ) $ 17 $ — $ 97,036 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended December 31, 2017 Net cash provided by (used in) operating activities $ 91,465 $ (193,721 ) $ 32 $ — $ (102,224 ) Cash flows from investing activities: Capital expenditures — (3,702 ) — — (3,702 ) Proceeds from sale of fixed assets — 84 — — 84 Investments in unconsolidated entities — (421 ) — — (421 ) Advances to/from subsidiaries (187,451 ) — (26 ) 187,477 — Net cash used in investing activities (187,451 ) (4,039 ) (26 ) 187,477 (4,039 ) Cash flows from financing activities: Repayment of debt (400,012 ) (1,469 ) — — (401,481 ) Proceeds from issuance of new debt 400,000 — — — 400,000 Debt issuance costs (5,649 ) — — — (5,649 ) Tax payments for stock-based compensation awards (1,322 ) — — — (1,322 ) Advances to/from subsidiaries — 186,563 — (186,563 ) — Other financing activities — — — — — Net cash (used in) provided by financing activities (6,983 ) 185,094 — (186,563 ) (8,452 ) (Decrease) increase in cash, cash equivalents, and restricted cash (102,969 ) (12,666 ) 6 914 (114,715 ) 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 $ 191,223 $ 4,188 $ 730 $ (6,247 ) $ 189,894 |