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 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 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, 2019 in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 70,617 $ 36,115 $ 9 $ — $ 106,741 Restricted cash 14,847 1,206 — — 16,053 Accounts receivable (net of allowance of $304) — 26,394 1 — 26,395 Income tax receivable 4,935 — — — 4,935 Owned inventory — 1,504,248 — — 1,504,248 Investments in unconsolidated entities 773 3,189 — — 3,962 Deferred tax assets, net 246,957 — — — 246,957 Property and equipment, net — 27,421 — — 27,421 Investments in subsidiaries 636,791 — — (636,791 ) — Intercompany 753,769 — 1,680 (755,449 ) — Goodwill — 11,376 — — 11,376 Other assets 1,235 8,317 4 — 9,556 Total assets $ 1,729,924 $ 1,618,266 $ 1,694 $ (1,392,240 ) $ 1,957,644 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 131,152 $ — $ — $ 131,152 Other liabilities 12,335 97,081 13 — 109,429 Intercompany 1,680 753,769 — (755,449 ) — Total debt (net of premium and debt issuance costs) 1,177,155 1,154 — — 1,178,309 Total liabilities 1,191,170 983,156 13 (755,449 ) 1,418,890 Stockholders’ equity 538,754 635,110 1,681 (636,791 ) 538,754 Total liabilities and stockholders’ equity $ 1,729,924 $ 1,618,266 $ 1,694 $ (1,392,240 ) $ 1,957,644 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 — 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 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. Consolidating Statements of Operations Information in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2019 Total revenue $ — $ 2,087,739 $ 115 $ (115 ) $ 2,087,739 Home construction and land sales expenses 93,875 1,679,325 — (115 ) 1,773,085 Inventory impairments and abandonments 13,908 134,710 — — 148,618 Gross (loss) profit (107,783 ) 273,704 115 — 166,036 Commissions — 79,802 — — 79,802 General and administrative expenses — 161,375 (4 ) — 161,371 Depreciation and amortization — 14,759 — — 14,759 Operating (loss) income (107,783 ) 17,768 119 — (89,896 ) Equity in income of unconsolidated entities — 404 — — 404 Loss on extinguishment of debt (24,920 ) — — — (24,920 ) Other (expense) income, net (3,109 ) 887 (4 ) — (2,226 ) (Loss) income from continuing operations before income taxes (135,812 ) 19,059 115 — (116,638 ) (Benefit) expense from income taxes (15,603 ) (21,643 ) 29 — (37,217 ) Equity in income of subsidiaries 40,788 — — (40,788 ) — (Loss) income from continuing operations (79,421 ) 40,702 86 (40,788 ) (79,421 ) Loss from discontinued operations, net of tax — (85 ) (14 ) — (99 ) Equity in loss of subsidiaries from discontinued operations (99 ) — — 99 — Net (loss) income $ (79,520 ) $ 40,617 $ 72 $ (40,689 ) $ (79,520 ) 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 from continuing operations 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 USA, Inc. Consolidating Statements of Operations Information in thousands 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 Gain (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 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. Condensed Consolidating Statements of Cash Flow Information in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Fiscal Year Ended September 30, 2019 Net cash (used in) provided by operating activities $ (107,882 ) $ 221,529 $ (12 ) $ — $ 113,635 Cash flows from investing activities: Capital expenditures — (21,356 ) — — (21,356 ) Proceeds from sale of fixed assets — 251 — — 251 Acquisition, net of cash acquired — (4,088 ) — — (4,088 ) Return of capital from unconsolidated entities — 68 — — 68 Advances to/from subsidiaries 204,555 — (554 ) (204,001 ) — Net cash provided by (used in) investing activities 204,555 (25,125 ) (554 ) (204,001 ) (25,125 ) Cash flows from financing activities: Repayment of debt (573,589 ) (2,959 ) — — (576,548 ) Proceeds from issuance of new debt 500,000 — — — 500,000 Repayment of borrowing from credit facility (425,000 ) — — — (425,000 ) Borrowings from credit facility 425,000 — — — 425,000 Debt issuance costs (6,137 ) — — — (6,137 ) Other financing activities (1,655 ) — — — (1,655 ) Repurchase of common stock (34,624 ) — — — (34,624 ) Advances to/from subsidiaries — (204,001 ) — 204,001 — Net cash used in financing activities (116,005 ) (206,960 ) — 204,001 (118,964 ) Decrease in cash and cash equivalents (19,332 ) (10,556 ) (566 ) — (30,454 ) 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 $ 85,464 $ 37,321 $ 9 $ — $ 122,794 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 $ (1,163 ) $ 56,153 $ (152 ) $ — $ 54,838 Cash flows from investing activities: Capital expenditures — (17,020 ) — — (17,020 ) Proceeds from sale of fixed assets — 370 — — 370 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 (522,465 ) — — — (522,465 ) 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 (132,051 ) 49,018 — (49,018 ) (132,051 ) (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 294,192 16,854 724 (7,161 ) 304,609 Cash, cash equivalents and restricted cash at end of period $ 104,796 $ 47,877 $ 575 $ — $ 153,248 Fiscal Year Ended September 30, 2017 Net cash (used in) provided by operating activities $ (65,093 ) $ 170,129 $ (174 ) $ — $ 104,862 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 (261,999 ) (12,437 ) — — (274,436 ) Proceeds from issuance of new debt 250,000 — — — 250,000 Borrowing from credit facility 25,000 — — — 25,000 Repayment of 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 (17,309 ) (157,896 ) — 145,459 (29,746 ) 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 228,513 18,404 859 (4,500 ) 243,276 Cash, cash equivalents and restricted cash at end of period $ 294,192 $ 16,854 $ 724 $ (7,161 ) $ 304,609 |