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 March 31, 2019 (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 80,363 $ 6,071 $ 7 $ — $ 86,441 Restricted cash 11,097 1,100 — — 12,197 Accounts receivable (net of allowance of $373) — 18,481 5 — 18,486 Owned inventory — 1,634,399 — — 1,634,399 Investments in unconsolidated entities 773 2,953 — — 3,726 Deferred tax assets, net 256,347 — — — 256,347 Property and equipment, net — 26,662 — — 26,662 Investments in subsidiaries 636,795 — — (636,795 ) — Intercompany 859,697 — 1,688 (861,385 ) — Goodwill — 10,605 — — 10,605 Other assets 870 5,604 4 — 6,478 Total assets $ 1,845,942 $ 1,705,875 $ 1,704 $ (1,498,180 ) $ 2,055,341 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 125,403 $ — $ — $ 125,403 Other liabilities 15,958 83,043 19 — 99,020 Intercompany 1,688 859,697 — (861,385 ) — Total debt (net of premium and debt issuance costs) 1,299,138 2,622 — — 1,301,760 Total liabilities 1,316,784 1,070,765 19 (861,385 ) 1,526,183 Stockholders’ equity 529,158 635,110 1,685 (636,795 ) 529,158 Total liabilities and stockholders’ equity $ 1,845,942 $ 1,705,875 $ 1,704 $ (1,498,180 ) $ 2,055,341 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. Condensed Consolidating Statements of Operations (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended March 31, 2019 Total revenue $ — $ 421,260 $ — $ — $ 421,260 Home construction and land sales expenses 18,544 337,785 — — 356,329 Inventory impairments and abandonments 13,792 133,819 — — 147,611 Gross loss (32,336 ) (50,344 ) — — (82,680 ) Commissions — 15,998 — — 15,998 General and administrative expenses — 37,372 — — 37,372 Depreciation and amortization — 2,900 — — 2,900 Operating loss (32,336 ) (106,614 ) — — (138,950 ) Equity in income of unconsolidated entities — 81 — — 81 Gain on extinguishment of debt 216 — — — 216 Other (expense) income, net (597 ) 260 — — (337 ) Loss from continuing operations before income taxes (32,717 ) (106,273 ) — — (138,990 ) Benefit from income taxes (10,142 ) (28,016 ) — — (38,158 ) Equity in loss of subsidiaries (78,257 ) — — 78,257 — Loss from continuing operations (100,832 ) (78,257 ) — 78,257 (100,832 ) Loss from discontinued operations, net of tax — (25 ) (5 ) — (30 ) Equity in loss of subsidiaries from discontinued operations (30 ) — — 30 — Net loss $ (100,862 ) $ (78,282 ) $ (5 ) $ 78,287 $ (100,862 ) 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 from continuing operations 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, net of tax — (52 ) (6 ) — (58 ) Equity in loss of subsidiaries from discontinued operations (58 ) — — 58 — Net income (loss) $ 11,558 $ 27,168 $ (15 ) $ (27,153 ) $ 11,558 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Six Months Ended March 31, 2019 Total revenue $ — $ 823,300 $ 115 $ (115 ) $ 823,300 Home construction and land sales expenses 35,867 660,955 — (115 ) 696,707 Inventory impairments and abandonments 13,908 134,710 — — 148,618 Gross (loss) profit (49,775 ) 27,635 115 — (22,025 ) Commissions — 31,735 — — 31,735 General and administrative expenses — 76,018 (4 ) — 76,014 Depreciation and amortization — 5,670 — — 5,670 Operating (loss) income (49,775 ) (85,788 ) 119 — (135,444 ) Equity in income of unconsolidated entities — 17 — — 17 Gain on extinguishment of debt 216 — — — 216 Other (expense) income, net (839 ) 464 (4 ) — (379 ) (Loss) income from continuing operations before income taxes (50,398 ) (85,307 ) 115 — (135,590 ) Expense (benefit) from income taxes 10,241 (52,350 ) 29 — (42,080 ) Equity in loss of subsidiaries (32,871 ) — — 32,871 — (Loss) income from continuing operations (93,510 ) (32,957 ) 86 32,871 (93,510 ) Loss from discontinued operations, net of tax — (31 ) (10 ) — (41 ) Equity in loss of subsidiaries from discontinued operations (41 ) — — 41 — Net (loss) income $ (93,551 ) $ (32,988 ) $ 76 $ 32,912 $ (93,551 ) 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 from continuing operations 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, net of tax — (421 ) (9 ) — (430 ) Equity in loss of subsidiaries and discontinued operations (430 ) — — 430 — Net loss $ (119,389 ) $ (70,133 ) $ (41 ) $ 70,174 $ (119,389 ) 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, 2019 Net cash (used in) provided by operating activities $ (101,323 ) $ 18,324 $ (35 ) $ — $ (83,034 ) Cash flows from investing activities: Capital expenditures — (11,508 ) — — (11,508 ) Proceeds from sale of fixed assets — 94 — — 94 Cash used for business acquisition, net of cash acquired — (4,088 ) — — (4,088 ) Advances to/from subsidiaries 44,061 — (533 ) (43,528 ) — Net cash provided by (used in) investing activities 44,061 (15,502 ) (533 ) (43,528 ) (15,502 ) Cash flows from financing activities: Repayment of debt (5,062 ) — — — (5,062 ) Repayment of borrowings from credit facility (150,000 ) — — — (150,000 ) Borrowings from credit facility 225,000 — — — 225,000 Debt issuance costs (400 ) — — — (400 ) Repurchase of common stock (24,004 ) — — — (24,004 ) Tax payments for stock-based compensation awards (1,886 ) — — — (1,886 ) Stock option exercises 278 — — — 278 Advances to/from subsidiaries — (43,528 ) — 43,528 — Net cash provided by (used in) financing activities 43,926 (43,528 ) — 43,528 43,926 Decrease in cash, cash equivalents, and restricted cash (13,336 ) (40,706 ) (568 ) — (54,610 ) 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 $ 91,460 $ 7,171 $ 7 $ — $ 98,638 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 Borrowings from credit facility 25,000 — — — 25,000 Repayment of borrowings from credit facility (25,000 ) — — — (25,000 ) Debt issuance costs (5,743 ) — — — (5,743 ) Tax payments for stock-based compensation awards (1,323 ) — — — (1,323 ) Stock option exercises 13 — — — 13 Advances to/from subsidiaries — 186,633 — (186,633 ) — 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 |