Supplemental Financial Information | Supplemental Financial Information The indentures governing the Company’s senior notes require that, if any of the Company’s 100% owned subsidiaries, other than its finance company subsidiaries and foreign subsidiaries, directly or indirectly guarantee at least $75 million principal amount of debt of Lennar Corporation, those subsidiaries must also guarantee Lennar Corporation’s obligations with regard to its senior notes. The entities referred to as "guarantors" in the following tables are subsidiaries that are not finance company subsidiaries or foreign subsidiaries and were guaranteeing the senior notes because at May 31, 2020 they were guaranteeing Lennar Corporation's letter of credit facilities and its Credit Facility, disclosed in Note 7 of the Notes to the Condensed Consolidated Financial Statements. The guarantees are full, unconditional and joint and several and the guarantor subsidiaries are 100% directly or indirectly owned by Lennar Corporation. A subsidiary's guarantee of Lennar senior notes will be suspended at any time when it is not directly or indirectly guaranteeing at least $75 million principal amount of debt of Lennar Corporation, and a subsidiary will be released from its guarantee and any other obligations it may have regarding the senior notes if all or substantially all its assets, or all of its capital stock, are sold or otherwise disposed of. For purposes of the condensed consolidating statement of cash flows included in the following supplemental financial information, the Company's accounting policy is to treat cash received by Lennar Corporation (the "Parent") from its subsidiaries, to the extent of net earnings from such subsidiaries as a dividend and accordingly a return on investment within cash flows from operating activities. Distributions of capital received by the Parent from its subsidiaries are reflected as cash flows from investing activities. The cash outflows associated with the return on investment dividends and distributions of capital received by the Parent are reflected by the Guarantor and Non-Guarantor subsidiaries in the Dividends line item within cash flows from financing activities. All other cash flows between the Parent and its subsidiaries represent the settlement of receivables and payables between such entities in conjunction with the Parent's centralized cash management arrangement with its subsidiaries, which operates with the characteristics of a revolving credit facility, and are accordingly reflected net in the Intercompany line item within cash flows from investing activities for the Parent and net in the Intercompany line item within cash flows from financing activities for the Guarantor and Non-Guarantor subsidiaries. Supplemental information for the subsidiaries that were guarantor subsidiaries at May 31, 2020 was as follows: Condensed Consolidating Balance Sheet May 31, 2020 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total ASSETS Homebuilding: Cash and cash equivalents, restricted cash and receivables, net $ 1,000,333 695,182 12,230 — 1,707,745 Inventories — 17,528,852 418,554 — 17,947,406 Investments in unconsolidated entities — 971,058 1,986 — 973,044 Goodwill — 3,442,359 — — 3,442,359 Other assets 392,355 468,610 251,743 (32,522) 1,080,186 Investments in subsidiaries 10,270,732 21,757 — (10,292,489) — Intercompany 12,267,017 — — (12,267,017) — 23,930,437 23,127,818 684,513 (22,592,028) 25,150,740 Financial Services — 249,999 2,329,154 (1,348) 2,577,805 Multifamily — — 1,127,929 — 1,127,929 Lennar Other — 187,352 281,789 (16,590) 452,551 Total assets $ 23,930,437 23,565,169 4,423,385 (22,609,966) 29,309,025 LIABILITIES AND EQUITY Homebuilding: Accounts payable and other liabilities $ 832,049 1,821,132 331,807 (50,460) 2,934,528 Liabilities related to consolidated inventory not owned — 344,074 — — 344,074 Senior notes and other debts payable 6,555,685 865,539 74,450 — 7,495,674 Intercompany — 10,145,745 2,121,272 (12,267,017) — 7,387,734 13,176,490 2,527,529 (12,317,477) 10,774,276 Financial Services — 30,344 1,633,204 — 1,663,548 Multifamily — — 222,387 — 222,387 Lennar Other — — 16,190 — 16,190 Total liabilities 7,387,734 13,206,834 4,399,310 (12,317,477) 12,676,401 Total stockholders’ equity 16,542,703 10,358,335 (65,846) (10,292,489) 16,542,703 Noncontrolling interests — — 89,921 89,921 Total equity 16,542,703 10,358,335 24,075 (10,292,489) 16,632,624 Total liabilities and equity $ 23,930,437 23,565,169 4,423,385 (22,609,966) 29,309,025 Condensed Consolidating Balance Sheet November 30, 2019 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total ASSETS Homebuilding: Cash and cash equivalents, restricted cash and receivables, net $ 722,172 794,588 22,894 — 1,539,654 Inventories — 17,396,139 380,368 — 17,776,507 Investments in unconsolidated entities — 1,006,541 2,494 — 1,009,035 Goodwill — 3,442,359 — — 3,442,359 Other assets 344,941 500,356 217,607 (41,220) 1,021,684 Investments in subsidiaries 10,453,165 26,773 — (10,479,938) — Intercompany 12,027,996 — — (12,027,996) — 23,548,274 23,166,756 623,363 (22,549,154) 24,789,239 Financial Services — 275,812 2,731,285 (1,073) 3,006,024 Multifamily — — 1,068,831 — 1,068,831 Lennar Other — 158,194 339,988 (2,765) 495,417 Total assets $ 23,548,274 23,600,762 4,763,467 (22,552,992) 29,359,511 LIABILITIES AND EQUITY Homebuilding: Accounts payable and other liabilities $ 760,981 1,935,366 318,845 (45,058) 2,970,134 Liabilities related to consolidated inventory not owned — 260,266 — — 260,266 Senior notes and other debts payable 6,837,776 885,783 53,079 — 7,776,638 Intercompany — 10,122,374 1,905,622 (12,027,996) — 7,598,757 13,203,789 2,277,546 (12,073,054) 11,007,038 Financial Services — 40,235 2,016,215 — 2,056,450 Multifamily — — 232,155 — 232,155 Lennar Other — — 30,038 — 30,038 Total liabilities 7,598,757 13,244,024 4,555,954 (12,073,054) 13,325,681 Total stockholders’ equity 15,949,517 10,356,738 123,200 (10,479,938) 15,949,517 Noncontrolling interests — — 84,313 — 84,313 Total equity 15,949,517 10,356,738 207,513 (10,479,938) 16,033,830 Total liabilities and equity $ 23,548,274 23,600,762 4,763,467 (22,552,992) 29,359,511 Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended May 31, 2020 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total Revenues: Homebuilding $ — 4,939,857 9,627 — 4,949,484 Financial Services — 35,534 166,712 (5,983) 196,263 Multifamily — — 123,117 — 123,117 Lennar Other — — 18,509 — 18,509 Total revenues — 4,975,391 317,965 (5,983) 5,287,373 Cost and expenses: Homebuilding — 4,302,960 13,304 (2,933) 4,313,331 Financial Services — 21,146 93,176 (3,967) 110,355 Multifamily — — 123,473 — 123,473 Lennar Other — — (1,072) — (1,072) Corporate general and administrative 80,544 1,641 — 1,266 83,451 Total costs and expenses 80,544 4,325,747 228,881 (5,634) 4,629,538 Homebuilding equity in earnings (loss) from unconsolidated entities — (9,222) 122 — (9,100) Homebuilding other income (expense), net (349) 2,809 1,499 349 4,308 Financial Services gain on deconsolidation — 61,418 — — 61,418 Multifamily equity in loss from unconsolidated entities — — (282) — (282) Lennar Other equity in loss from unconsolidated entities — (3,922) (22,720) — (26,642) Lennar Other income (expense), net — 6 (10,966) — (10,960) Earnings (loss) before income taxes (80,893) 700,733 56,737 — 676,577 Benefit (provision) for income taxes 22,411 (165,874) (17,016) — (160,479) Equity in earnings from subsidiaries 575,888 56,130 — (632,018) — Net earnings (including net loss attributable to noncontrolling interests) 517,406 590,989 39,721 (632,018) 516,098 Less: Net loss attributable to noncontrolling interests — — (1,308) — (1,308) Net earnings attributable to Lennar $ 517,406 590,989 41,029 (632,018) 517,406 Other comprehensive loss, net of tax: Net unrealized loss on securities available-for-sale $ — — (338) — (338) Reclassification adjustments for gains included in earnings, net of tax — — (452) — (452) Total other comprehensive loss, net of tax $ — — (790) — (790) Total comprehensive income attributable to Lennar $ 517,406 590,989 40,239 (632,018) 516,616 Total comprehensive loss attributable to noncontrolling interests $ — — (1,308) — (1,308) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended May 31, 2019 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total Revenues: Homebuilding $ — 5,175,289 20,310 — 5,195,599 Financial Services — 36,353 172,729 (4,866) 204,216 Multifamily — — 147,412 — 147,412 Lennar Other — — 15,663 — 15,663 Total revenues — 5,211,642 356,114 (4,866) 5,562,890 Cost and expenses: Homebuilding — 4,561,235 19,594 6,430 4,587,259 Financial Services — 20,829 139,510 (12,340) 147,999 Multifamily — — 148,716 — 148,716 Lennar Other — — 3,194 — 3,194 Corporate general and administrative 74,321 527 — 1,265 76,113 Total costs and expenses 74,321 4,582,591 311,014 (4,645) 4,963,281 Homebuilding equity in earnings from unconsolidated entities — 19,537 77 — 19,614 Homebuilding other income (expense), net (222) (48,550) 2,386 221 (46,165) Multifamily equity in loss from unconsolidated entities and other gain — — (3,018) — (3,018) Lennar Other equity in loss from unconsolidated entities — (4,239) (739) — (4,978) Lennar Other expense, net — — (5,663) — (5,663) Earnings (loss) before income taxes (74,543) 595,799 38,143 — 559,399 Benefit (provision) for income taxes 18,653 (148,736) (10,447) — (140,530) Equity in earnings from subsidiaries 477,362 28,703 — (506,065) — Net earnings (including net loss attributable to noncontrolling interests) 421,472 475,766 27,696 (506,065) 418,869 Less: Net loss attributable to noncontrolling interests — — (2,603) — (2,603) Net earnings attributable to Lennar $ 421,472 475,766 30,299 (506,065) 421,472 Other comprehensive income, net of tax: Net unrealized gain on securities available-for-sale $ — — 561 — 561 Reclassification adjustments for gains included in net earnings, net of tax — — (176) — (176) Total other comprehensive income, net of tax $ — — 385 — 385 Total comprehensive income attributable to Lennar $ 421,472 475,766 30,684 (506,065) 421,857 Total comprehensive loss attributable to noncontrolling interests $ — — (2,603) — (2,603) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended May 31, 2020 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total Revenues: Homebuilding $ — 9,096,000 25,600 — 9,121,600 Financial Services — 64,528 342,365 (11,969) 394,924 Multifamily — — 255,734 — 255,734 Lennar Other — — 20,452 — 20,452 Total revenues — 9,160,528 644,151 (11,969) 9,792,710 Cost and expenses: Homebuilding — 7,987,657 30,647 (7,167) 8,011,137 Financial Services — 37,599 230,727 (6,627) 261,699 Multifamily — — 260,821 — 260,821 Lennar Other — — 1,502 — 1,502 Corporate general and administrative 164,554 3,213 — 2,531 170,298 Total costs and expenses 164,554 8,028,469 523,697 (11,263) 8,705,457 Homebuilding equity in earnings (loss) from unconsolidated entities — (13,956) 310 — (13,646) Homebuilding other income (expense), net (706) (8,239) 3,181 706 (5,058) Financial Services gain on deconsolidation — 61,418 — — 61,418 Multifamily equity in earnings from unconsolidated entities and other gain — — 6,234 — 6,234 Lennar Other equity in loss from unconsolidated entities — (8,852) (17,671) — (26,523) Lennar Other income (expense), net — 6 (9,555) — (9,549) Earnings (loss) before income taxes (165,260) 1,162,436 102,953 — 1,100,129 Benefit (provision) for income taxes 28,739 (191,711) (29,836) — (192,808) Equity in earnings from subsidiaries 1,052,379 80,835 — (1,133,214) — Net earnings (including net loss attributable to noncontrolling interests) 915,858 1,051,560 73,117 (1,133,214) 907,321 Less: Net loss attributable to noncontrolling interests — — (8,537) — (8,537) Net earnings attributable to Lennar $ 915,858 1,051,560 81,654 (1,133,214) 915,858 Other comprehensive loss, net of tax: Net unrealized loss on securities available-for-sale $ — — (384) — (384) Reclassification adjustments for gain included in earnings, net of tax — — (452) — (452) Total other comprehensive loss, net of tax $ — — (836) — (836) Total comprehensive income attributable to Lennar $ 915,858 1,051,560 80,818 (1,133,214) 915,022 Total comprehensive loss attributable to noncontrolling interests $ — — (8,537) — (8,537) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Six Months Ended May 31, 2019 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total Revenues: Homebuilding $ — 8,789,330 29,990 — 8,819,320 Financial Services — 85,270 271,978 (9,721) 347,527 Multifamily — — 244,806 — 244,806 Lennar Other — — 19,319 — 19,319 Total revenues — 8,874,600 566,093 (9,721) 9,430,972 Cost and expenses: Homebuilding — 7,787,164 31,901 7,029 7,826,094 Financial Services — 59,207 231,778 (18,647) 272,338 Multifamily — — 249,894 — 249,894 Lennar Other — — 4,816 — 4,816 Corporate general and administrative 151,850 1,076 — 2,530 155,456 Total costs and expenses 151,850 7,847,447 518,389 (9,088) 8,508,598 Homebuilding equity in earnings from unconsolidated entities — 5,586 272 — 5,858 Homebuilding other income (expense), net (630) (50,946) 3,243 633 (47,700) Multifamily equity in earnings from unconsolidated entities — — 7,563 — 7,563 Lennar Other equity in earnings (loss) from unconsolidated entities — (7,585) 10,937 — 3,352 Lennar Other expense, net — — (12,924) — (12,924) Earnings (loss) before income taxes (152,480) 974,208 56,795 — 878,523 Benefit (provision) for income taxes 38,090 (242,575) (15,745) — (220,230) Equity in earnings from subsidiaries 775,772 33,476 — (809,248) — Net earnings (including net earnings attributable to noncontrolling interests) 661,382 765,109 41,050 (809,248) 658,293 Less: Net loss attributable to noncontrolling interests — — (3,089) — (3,089) Net earnings attributable to Lennar $ 661,382 765,109 44,139 (809,248) 661,382 Other comprehensive loss, net of tax: Net unrealized gain on securities available-for-sale $ — — 769 — 769 Reclassification adjustments for gains included in earnings, net of tax — — (176) — (176) Total other comprehensive income, net of tax $ — — 593 — 593 Total comprehensive income attributable to Lennar $ 661,382 765,109 44,732 (809,248) 661,975 Total comprehensive loss attributable to noncontrolling interests $ — — (3,089) — (3,089) Condensed Consolidating Statement of Cash Flows Six Months Ended May 31, 2020 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total Cash flows from operating activities: Net earnings (including net loss attributable to noncontrolling interests) $ 915,858 1,051,560 73,117 (1,133,214) 907,321 Distributions of earnings from guarantor and non-guarantor subsidiaries 1,052,379 80,835 — (1,133,214) — Other adjustments to reconcile net earnings (including net loss attributable to noncontrolling interests) to net cash provided by operating activities (980,620) (149,064) 399,952 1,133,214 403,482 Net cash provided by operating activities 987,617 983,331 473,069 (1,133,214) 1,310,803 Cash flows from investing activities: Investments in and contributions to unconsolidated entities/deconsolidation of a previously consolidated entity, net of distributions of capital — (17,986) (169,705) — (187,691) Proceeds from the sales of operating properties and equipment and other assets — 29,727 — — 29,727 Other (1,767) 28,454 (42,765) — (16,078) Intercompany (58,949) — — 58,949 — Net cash provided by (used in) investing activities (60,716) 40,195 (212,470) 58,949 (174,042) Cash flows from financing activities: Net borrowings (repayments) under warehouse facilities — 404 (310,620) — (310,216) Net borrowings (repayments) on senior notes, other borrowings, other liabilities, and other notes payable (267,708) (123,505) 127,097 — (264,116) Common stock: Repurchases (296,093) — — — (296,093) Dividends (78,145) (1,051,560) (81,654) 1,133,214 (78,145) Intercompany — 39,591 19,358 (58,949) — Net cash used in financing activities (641,946) (1,135,070) (245,819) 1,074,265 (948,570) Net increase (decrease) in cash and cash equivalents and restricted cash 284,955 (111,544) 14,780 — 188,191 Cash and cash equivalents and restricted cash at beginning of period 713,828 532,304 222,559 — 1,468,691 Cash and cash equivalents and restricted cash at end of period $ 998,783 420,760 237,339 — 1,656,882 Condensed Consolidating Statement of Cash Flows Six Months Ended May 31, 2019 (In thousands) Lennar Guarantor Non-Guarantor Consolidating Adjustments Total Cash flows from operating activities: Net earnings (including net loss attributable to noncontrolling interests) $ 661,382 765,109 41,050 (809,248) 658,293 Distributions of earnings from guarantor and non-guarantor subsidiaries 775,772 33,476 — (809,248) — Other adjustments to reconcile net earnings (including net loss attributable to noncontrolling interests) to net cash provided by (used in) operating activities (819,869) (1,222,713) 145,151 809,248 (1,088,183) Net cash provided by (used in) operating activities 617,285 (424,128) 186,201 (809,248) (429,890) Cash flows from investing activities: Investments in and contributions to unconsolidated entities, net of distributions of capital — (99,052) 11,716 — (87,336) Proceeds from sales of real estate owned — — 4,210 — 4,210 Proceeds from sale of investment in unconsolidated entity — — 17,790 — 17,790 Proceeds from sales of Financial Services' businesses — 21,317 3,129 — 24,446 Other (170) (30,185) (20,341) — (50,696) Intercompany (1,263,527) — — 1,263,527 — Net cash provided by (used in) investing activities (1,263,697) (107,920) 16,504 1,263,527 (91,586) Cash flows from financing activities: Net borrowings under unsecured revolving credit facilities 550,000 — — — 550,000 Net borrowings (repayments) under warehouse facilities — 170 (365,354) — (365,184) Net borrowings (repayments) on convertible senior notes, other borrowings, other liabilities, and other notes payable — (101,052) 3,657 — (97,395) Net repayments related to noncontrolling interests — — (14,380) — (14,380) Common stock: Issuances 634 — — — 634 Repurchases (101,229) — — — (101,229) Dividends (25,877) (765,109) (44,139) 809,248 (25,877) Intercompany — 1,057,135 206,392 (1,263,527) — Net cash provided by (used in) financing activities 423,528 191,144 (213,824) (454,279) (53,431) Net decrease in cash and cash equivalents and restricted cash (222,884) (340,904) (11,119) — (574,907) Cash and cash equivalents and restricted cash at beginning of period 624,694 721,603 249,681 — 1,595,978 Cash and cash equivalents and restricted cash at end of period $ 401,810 380,699 238,562 — 1,021,071 |