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 June 30, 2019 (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 61,938 $ 6,552 $ 1 $ — $ 68,491 Restricted cash 14,847 1,446 — — 16,293 Accounts receivable (net of allowance of $358) — 20,283 4 — 20,287 Owned inventory — 1,702,724 — — 1,702,724 Investments in unconsolidated entities 773 3,168 — — 3,941 Deferred tax assets, net 258,713 — — — 258,713 Property and equipment, net — 28,276 — — 28,276 Investments in subsidiaries 636,790 — — (636,790 ) — Intercompany 899,170 — 1,690 (900,860 ) — Goodwill — 11,376 — — 11,376 Other assets 758 9,417 3 — 10,178 Total assets $ 1,872,989 $ 1,783,242 $ 1,698 $ (1,537,650 ) $ 2,120,279 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 152,441 $ — $ — $ 152,441 Other liabilities 23,718 93,899 18 — 117,635 Intercompany 1,690 899,170 — (900,860 ) — Total debt (net of premium and debt issuance costs) 1,313,745 2,622 — — 1,316,367 Total liabilities 1,339,153 1,148,132 18 (900,860 ) 1,586,443 Stockholders’ equity 533,836 635,110 1,680 (636,790 ) 533,836 Total liabilities and stockholders’ equity $ 1,872,989 $ 1,783,242 $ 1,698 $ (1,537,650 ) $ 2,120,279 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 June 30, 2019 Total revenue $ — $ 482,738 $ — $ — $ 482,738 Home construction and land sales expenses 21,752 389,222 — — 410,974 Gross (loss) profit (21,752 ) 93,516 — — 71,764 Commissions — 18,230 — — 18,230 General and administrative expenses — 40,749 — — 40,749 Depreciation and amortization — 3,242 — — 3,242 Operating (loss) income (21,752 ) 31,295 — — 9,543 Equity in income of unconsolidated entities — 299 — — 299 Gain on extinguishment of debt 358 — — — 358 Other (expense) income, net (961 ) 206 — — (755 ) (Loss) income from continuing operations before income taxes (22,355 ) 31,800 — — 9,445 (Benefit) expense from income taxes (5,745 ) 3,565 — — (2,180 ) Equity in income of subsidiaries 28,235 — — (28,235 ) — Income from continuing operations 11,625 28,235 — (28,235 ) 11,625 Loss from discontinued operations, net of tax — (18 ) (5 ) — (23 ) Equity in loss of subsidiaries from discontinued operations (23 ) — — 23 — Net income $ 11,602 $ 28,217 $ (5 ) $ (28,212 ) $ 11,602 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended June 30, 2018 Total revenue $ — $ 511,521 $ 23 $ (23 ) $ 511,521 Home construction and land sales expenses 22,441 405,691 — (23 ) 428,109 Inventory impairments and abandonments — 168 — — 168 Gross (loss) profit (22,441 ) 105,662 23 — 83,244 Commissions — 19,535 — — 19,535 General and administrative expenses — 42,445 28 — 42,473 Depreciation and amortization — 3,656 — — 3,656 Operating (loss) income (22,441 ) 40,026 (5 ) — 17,580 Equity in income of unconsolidated entities — 147 — — 147 Other (expense) income, net (204 ) 187 (13 ) — (30 ) (Loss) income from continuing operations before income taxes (22,645 ) 40,360 (18 ) — 17,697 (Benefit) expense from income taxes (6,069 ) 10,341 (4 ) — 4,268 Equity in income of subsidiaries 30,005 — — (30,005 ) — Income (loss) from continuing operations 13,429 30,019 (14 ) (30,005 ) 13,429 Loss from discontinued operations, net of tax — (11 ) (9 ) — (20 ) Equity in loss of subsidiaries from discontinued operations (20 ) — — 20 — Net income (loss) $ 13,409 $ 30,008 $ (23 ) $ (29,985 ) $ 13,409 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Nine Months Ended June 30, 2019 Total revenue $ — $ 1,306,038 $ 115 $ (115 ) $ 1,306,038 Home construction and land sales expenses 57,619 1,050,177 — (115 ) 1,107,681 Inventory impairments and abandonments 13,908 134,710 — — 148,618 Gross (loss) profit (71,527 ) 121,151 115 — 49,739 Commissions — 49,965 — — 49,965 General and administrative expenses — 116,767 (4 ) — 116,763 Depreciation and amortization — 8,912 — — 8,912 Operating (loss) income (71,527 ) (54,493 ) 119 — (125,901 ) Equity in income of unconsolidated entities — 316 — — 316 Gain on extinguishment of debt 574 — — — 574 Other (expense) income, net (1,800 ) 670 (4 ) — (1,134 ) (Loss) income from continuing operations before income taxes (72,753 ) (53,507 ) 115 — (126,145 ) Expense (benefit) from income taxes 4,496 (48,785 ) 29 — (44,260 ) Equity in loss of subsidiaries (4,636 ) — — 4,636 — (Loss) income from continuing operations (81,885 ) (4,722 ) 86 4,636 (81,885 ) Loss from discontinued operations, net of tax — (49 ) (15 ) — (64 ) Equity in loss of subsidiaries from discontinued operations (64 ) — — 64 — Net (loss) income $ (81,949 ) $ (4,771 ) $ 71 $ 4,700 $ (81,949 ) in thousands Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. Nine Months Ended June 30, 2018 Total revenue $ — $ 1,339,188 $ 60 $ (60 ) $ 1,339,188 Home construction and land sales expenses 58,564 1,061,366 — (60 ) 1,119,870 Inventory impairments and abandonments — 168 — — 168 Gross (loss) profit (58,564 ) 277,654 60 — 219,150 Commissions — 51,225 — — 51,225 General and administrative expenses — 120,513 97 — 120,610 Depreciation and amortization — 9,229 — — 9,229 Operating (loss) income (58,564 ) 96,687 (37 ) — 38,086 Equity in income of unconsolidated entities — 302 — — 302 Loss on extinguishment of debt (25,904 ) — — — (25,904 ) Other (expense) income, net (5,289 ) 687 (26 ) — (4,628 ) (Loss) income from continuing operations before income taxes (89,757 ) 97,676 (63 ) — 7,856 (Benefit) expense from income taxes (23,966 ) 137,370 (18 ) — 113,386 Equity in loss of subsidiaries (39,739 ) — — 39,739 — Loss from continuing operations (105,530 ) (39,694 ) (45 ) 39,739 (105,530 ) Loss from discontinued operations, net of tax — (432 ) (18 ) — (450 ) Equity in loss of subsidiaries and discontinued operations (450 ) — — 450 — Net loss $ (105,980 ) $ (40,126 ) $ (63 ) $ 40,189 $ (105,980 ) Beazer Homes USA, Inc. Condensed Consolidating Statements of Cash Flow Information (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Nine Months Ended June 30, 2019 Net cash used in operating activities $ (64,205 ) $ (29,990 ) $ (10 ) $ — $ (94,205 ) Cash flows from investing activities: Capital expenditures — (16,365 ) — — (16,365 ) Proceeds from sale of fixed assets — 162 — — 162 Cash used for business acquisition, net of cash acquired — (4,088 ) — — (4,088 ) Advances to/from subsidiaries (11,328 ) — (564 ) 11,892 — Net cash used in investing activities (11,328 ) (20,291 ) (564 ) 11,892 (20,291 ) Cash flows from financing activities: Repayment of debt (20,843 ) (1,490 ) — — (22,333 ) Repayment of borrowings from credit facility (235,000 ) — — — (235,000 ) Borrowings from credit facility 340,000 — — — 340,000 Debt issuance costs (400 ) — — — (400 ) Repurchase of common stock (34,624 ) — — — (34,624 ) Tax payments for stock-based compensation awards (1,889 ) — — — (1,889 ) Stock option exercises 278 — — — 278 Advances to/from subsidiaries — 11,892 — (11,892 ) — Net cash provided by financing activities 47,522 10,402 — (11,892 ) 46,032 Decrease in cash, cash equivalents, and restricted cash (28,011 ) (39,879 ) (574 ) — (68,464 ) 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 $ 76,785 $ 7,998 $ 1 $ — $ 84,784 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Nine Months Ended June 30, 2018 Net cash provided by (used in) operating activities $ 64,319 $ (197,707 ) $ (88 ) $ — $ (133,476 ) Cash flows from investing activities: Capital expenditures — (13,894 ) — — (13,894 ) Proceeds from sale of fixed assets — 226 — — 226 Investments in unconsolidated entities — (421 ) — — (421 ) Return of capital from unconsolidated entities — 176 — — 176 Advances to/from subsidiaries (208,328 ) — (6 ) 208,334 — Net cash used in investing activities (208,328 ) (13,913 ) (6 ) 208,334 (13,913 ) Cash flows from financing activities: Repayment of debt (401,509 ) — — — (401,509 ) Proceeds from issuance of new debt 400,000 — — — 400,000 Borrowings from credit facility 75,000 — — — 75,000 Repayment of borrowings from credit facility (75,000 ) — — — (75,000 ) Debt issuance costs (5,743 ) — — — (5,743 ) Tax payments for stock-based compensation awards (1,565 ) — — — (1,565 ) Stock option exercises 62 — — — 62 Advances to/from subsidiaries — 205,050 — (205,050 ) — Net cash (used in) provided by financing activities (8,755 ) 205,050 — (205,050 ) (8,755 ) Decrease in cash, cash equivalents, and restricted cash (152,764 ) (6,570 ) (94 ) 3,284 (156,144 ) 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 $ 141,428 $ 10,284 $ 630 $ (3,877 ) $ 148,465 |