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, 2020 (Unaudited) in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated ASSETS Cash and cash equivalents $ 291,549 $ 2,715 $ 1 $ — $ 294,265 Restricted cash 17,097 1,185 — — 18,282 Accounts receivable (net of allowance of $309) — 20,568 6 — 20,574 Income tax receivable 9,224 — — — 9,224 Owned inventory — 1,595,300 — — 1,595,300 Investments in unconsolidated entities 773 3,267 — — 4,040 Deferred tax assets, net 238,766 — — — 238,766 Property and equipment, net — 25,820 — — 25,820 Operating lease right-of-use assets — 15,109 — — 15,109 Investments in subsidiaries 747,785 — — (747,785 ) — Intercompany 697,843 — 1,662 (699,505 ) — Goodwill — 11,376 — — 11,376 Other assets 973 5,263 3 — 6,239 Total assets $ 2,004,010 $ 1,680,603 $ 1,672 $ (1,447,290 ) $ 2,238,995 LIABILITIES AND STOCKHOLDERS’ EQUITY Trade accounts payable $ — $ 137,238 $ — $ — $ 137,238 Operating lease liabilities — 17,147 $ — $ — $ 17,147 Other liabilities 26,076 82,251 9 — 108,336 Intercompany 1,662 697,843 — (699,505 ) — Total debt (net of premium and debt issuance costs) 1,428,790 2 — — 1,428,792 Total liabilities 1,456,528 934,481 9 (699,505 ) 1,691,513 Stockholders’ equity 547,482 746,122 1,663 (747,785 ) 547,482 Total liabilities and stockholders’ equity $ 2,004,010 $ 1,680,603 $ 1,672 $ (1,447,290 ) $ 2,238,995 Beazer Homes USA, Inc. Condensed Consolidating Balance Sheet Information September 30, 2019 (Unaudited) 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 Statements of Operations (Unaudited in thousands Beazer Homes Guarantor Non-Guarantor Consolidating Consolidated Three Months Ended March 31, 2020 Total revenue $ — $ 489,413 $ — $ — $ 489,413 Home construction and land sales expenses 22,660 387,908 — — 410,568 Gross (loss) profit (22,660 ) 101,505 — — 78,845 Commissions — 18,744 — — 18,744 General and administrative expenses — 40,050 — — 40,050 Depreciation and amortization — 3,627 — — 3,627 Operating (loss) income (22,660 ) 39,084 — — 16,424 Equity in income of unconsolidated entities — 147 — — 147 Other (expense) income, net (1,928 ) 142 — — (1,786 ) (Loss) income from continuing operations before income taxes (24,588 ) 39,373 — — 14,785 (Benefit) expense from income taxes (5,602 ) 9,772 — — 4,170 Equity in income of subsidiaries 29,601 — — (29,601 ) — Income from continuing operations 10,615 29,601 — (29,601 ) 10,615 Income (loss) from discontinued operations, net of tax — 8 (9 ) — (1 ) Equity in loss of subsidiaries from discontinued operations (1 ) — — 1 — Net income (loss) $ 10,614 $ 29,609 $ (9 ) $ (29,600 ) $ 10,614 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 Six Months Ended March 31, 2020 Total revenue $ — $ 907,217 $ — $ — $ 907,217 Home construction and land sales expenses 42,329 722,906 — — 765,235 Gross (loss) profit (42,329 ) 184,311 — — 141,982 Commissions — 34,809 — — 34,809 General and administrative expenses — 79,749 — — 79,749 Depreciation and amortization — 7,054 — — 7,054 Operating (loss) income (42,329 ) 62,699 — — 20,370 Equity in income of unconsolidated entities — 134 — — 134 Other (expense) income, net (3,370 ) 244 — — (3,126 ) (Loss) income from continuing operations before income taxes (45,699 ) 63,077 — — 17,378 (Benefit) expense from income taxes (7,502 ) 11,461 — — 3,959 Equity in income of subsidiaries 51,616 — — (51,616 ) — Income from continuing operations 13,419 51,616 — (51,616 ) 13,419 Loss from discontinued operations, net of tax — (41 ) (18 ) — (59 ) Equity in loss of subsidiaries from discontinued operations (59 ) — — 59 — Net income (loss) $ 13,360 $ 51,575 $ (18 ) $ (51,557 ) $ 13,360 in thousands Beazer Homes USA, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Beazer Homes USA, Inc. 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 and discontinued operations (41 ) — — 41 — Net (loss) income $ (93,551 ) $ (32,988 ) $ 76 $ 32,912 $ (93,551 ) 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, 2020 Net cash used in operating activities $ (14,758 ) $ (31,029 ) $ (126 ) $ — $ (45,913 ) Cash flows from investing activities: Capital expenditures — (5,478 ) — — (5,478 ) Proceeds from sale of fixed assets — 136 — — 136 Advances to/from subsidiaries (4,218 ) — 118 4,100 — Net cash (used in) provided by investing activities (4,218 ) (5,342 ) 118 4,100 (5,342 ) Cash flows from financing activities: Repayment of debt — (1,150 ) — — (1,150 ) Repayment of borrowings from credit facility (95,000 ) — — — (95,000 ) Borrowings from credit facility 345,000 — — — 345,000 Repurchase of common stock (3,327 ) — — — (3,327 ) Tax payments for stock-based compensation awards (2,661 ) — — — (2,661 ) Stock option exercises and other financing activities (1,854 ) — — — (1,854 ) Advances to/from subsidiaries — 4,100 — (4,100 ) — Net cash provided by financing activities 242,158 2,950 — (4,100 ) 241,008 Increase (decrease) in cash, cash equivalents, and restricted cash 223,182 (33,421 ) (8 ) — 189,753 Cash, cash equivalents, and restricted cash at beginning of period 85,464 37,321 9 — 122,794 Cash, cash equivalents, and restricted cash at end of period $ 308,646 $ 3,900 $ 1 $ — $ 312,547 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 Investments in unconsolidated entities — (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 and other financing activities 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 |