XML 58 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
Supplemental Guarantor Information (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet (in thousands):
 
 
December 31, 2018
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
148,129

 
$
129,567

 
$

 
$
277,696

Receivables
16,589

 
35,003

 

 
51,592

Intercompany receivables
758,501

 

 
(758,501
)
 

Real estate inventories
812,799

 
2,403,260

 

 
3,216,059

Investments in unconsolidated entities

 
5,410

 

 
5,410

Goodwill and other intangible assets, net
156,604

 
3,823

 

 
160,427

Investments in subsidiaries
1,672,635

 

 
(1,672,635
)
 

Deferred tax assets, net
14,822

 
52,946

 

 
67,768

Other assets
12,984

 
92,267

 

 
105,251

Total Assets
$
3,593,063

 
$
2,722,276

 
$
(2,431,136
)
 
$
3,884,203

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Accounts payable
$
13,433

 
$
67,880

 
$

 
$
81,313

Intercompany payables

 
758,501

 
(758,501
)
 

Accrued expenses and other liabilities
111,902

 
223,247

 

 
335,149

Senior notes, net
1,410,804

 

 

 
1,410,804

Total Liabilities
1,536,139

 
1,049,628

 
(758,501
)
 
1,827,266

Equity
 
 
 
 
 
 
 
Total stockholders’ equity
2,056,924

 
1,672,635

 
(1,672,635
)
 
2,056,924

Noncontrolling interests

 
13

 

 
13

Total Equity
2,056,924

 
1,672,648

 
(1,672,635
)
 
2,056,937

Total Liabilities and Equity
$
3,593,063

 
$
2,722,276

 
$
(2,431,136
)
 
$
3,884,203




Condensed Consolidating Balance Sheet (in thousands):
 
 
December 31, 2017
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Assets
 
 
 
 
 
 
 
Cash and cash equivalents
$
176,684

 
$
106,230

 
$

 
$
282,914

Receivables
56,021

 
69,579

 

 
125,600

Intercompany receivables
794,550

 

 
(794,550
)
 

Real estate inventories
855,727

 
2,249,826

 

 
3,105,553

Investments in unconsolidated entities

 
5,870

 

 
5,870

Goodwill and other intangible assets, net
156,604

 
4,357

 

 
160,961

Investments in subsidiaries
1,448,690

 

 
(1,448,690
)
 

Deferred tax assets, net
10,892

 
65,521

 

 
76,413

Other assets
3,465

 
44,605

 

 
48,070

Total Assets
$
3,502,633

 
$
2,545,988

 
$
(2,243,240
)
 
$
3,805,381

 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
Accounts payable
$
9,364

 
$
63,506

 
$

 
$
72,870

Intercompany payables

 
794,550

 
(794,550
)
 

Accrued expenses and other liabilities
92,245

 
238,637

 

 
330,882

Senior notes, net
1,471,302

 

 

 
1,471,302

Total Liabilities
1,572,911

 
1,096,693

 
(794,550
)
 
1,875,054

Equity
 
 
 
 
 
 
 
Total stockholders’ equity
1,929,722

 
1,448,690

 
(1,448,690
)
 
1,929,722

Noncontrolling interests

 
605

 

 
605

Total Equity
1,929,722

 
1,449,295

 
(1,448,690
)
 
1,930,327

Total Liabilities and Equity
$
3,502,633

 
$
2,545,988

 
$
(2,243,240
)
 
$
3,805,381

 



Condensed Consolidating Statement of Operations
Condensed Consolidating Statement of Operations (in thousands):
 
 
Year Ended December 31, 2018
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Homebuilding:
 
 
 
 
 
 
 
Home sales revenue
$
1,073,592

 
$
2,170,495

 
$

 
$
3,244,087

Land and lot sales revenue

 
8,758

 

 
8,758

Other operations revenue

 
8,164

 

 
8,164

Total revenues
1,073,592

 
2,187,417

 

 
3,261,009

Cost of home sales
877,928

 
1,658,971

 

 
2,536,899

Cost of land and lot sales
17,500

 
7,935

 

 
25,435

Other operations expense

 
3,174

 

 
3,174

Sales and marketing
48,593

 
138,674

 

 
187,267

General and administrative
78,669

 
76,361

 

 
155,030

Homebuilding income from operations
50,902

 
302,302

 

 
353,204

Equity in loss of unconsolidated entities

 
(393
)
 

 
(393
)
Other (loss) income, net
(623
)
 
204

 

 
(419
)
Homebuilding income before taxes
50,279

 
302,113

 

 
352,392

Financial Services:
 
 
 
 
 
 

Revenues

 
1,738

 

 
1,738

Expenses

 
582

 

 
582

Equity in income of unconsolidated entities

 
8,517

 

 
8,517

Financial services income before taxes

 
9,673

 

 
9,673

Income before taxes
50,279

 
311,786

 

 
362,065

Provision for income taxes
(13,084
)
 
(77,468
)
 

 
(90,552
)
Equity of net income (loss) of subsidiaries
232,716

 

 
(232,716
)
 

Net income (loss)
269,911

 
234,318

 
(232,716
)
 
271,513

Net income attributable to noncontrolling interests

 
(1,602
)
 

 
(1,602
)
Net income (loss) available to common stockholders
$
269,911

 
$
232,716

 
$
(232,716
)
 
$
269,911



Condensed Consolidating Statement of Operations (in thousands):
 
Year Ended December 31, 2017
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Homebuilding:
 
 
 
 
 
 
 
Home sales revenue
$
927,247

 
$
1,805,052

 
$

 
$
2,732,299

Land and lot sales revenue

 
74,269

 

 
74,269

Other operations revenue

 
2,333

 

 
2,333

Total revenues
927,247

 
1,881,654

 

 
2,808,901

Cost of home sales
780,732

 
1,392,519

 

 
2,173,251

Cost of land and lot sales

 
14,888

 

 
14,888

Other operations expense

 
2,298

 

 
2,298

Sales and marketing
34,286

 
102,780

 

 
137,066

General and administrative
67,006

 
70,758

 

 
137,764

Homebuilding income from operations
45,223

 
298,411

 

 
343,634

Equity in loss of unconsolidated entities

 
(11,433
)
 

 
(11,433
)
Other income, net
38

 
113

 

 
151

Homebuilding income before taxes
45,261

 
287,091

 

 
332,352

Financial Services:
 
 
 
 
 
 
 
Revenues

 
1,371

 

 
1,371

Expenses

 
331

 

 
331

Equity in income of unconsolidated entities

 
6,426

 

 
6,426

Financial services income before taxes

 
7,466

 

 
7,466

Income before taxes
45,261

 
294,557

 

 
339,818

Provision for income taxes
(22,501
)
 
(129,766
)
 

 
(152,267
)
Equity of net income (loss) of subsidiaries
164,431

 

 
(164,431
)
 

Net income (loss)
187,191

 
164,791

 
(164,431
)
 
187,551

Net income attributable to noncontrolling interests

 
(360
)
 

 
(360
)
Net income (loss) available to common stockholders
$
187,191

 
$
164,431

 
$
(164,431
)
 
$
187,191


Condensed Consolidating Statement of Operations (in thousands):

 
Year Ended December 31, 2016
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Homebuilding:
 
 
 
 
 
 
 
Home sales revenue
$
723,186

 
$
1,606,150

 
$

 
$
2,329,336

Land and lot sales revenue

 
72,272

 

 
72,272

Other operations revenue

 
2,314

 

 
2,314

Total revenues
723,186

 
1,680,736

 

 
2,403,922

Cost of home sales
607,316

 
1,229,011

 

 
1,836,327

Cost of land and lot sales

 
17,367

 

 
17,367

Other operations expense

 
2,247

 

 
2,247

Sales and marketing
29,092

 
98,811

 

 
127,903

General and administrative
59,327

 
64,792

 

 
124,119

Homebuilding income from operations
27,451

 
268,508

 

 
295,959

Equity in income of unconsolidated entities

 
179

 

 
179

Other (loss) income, net
149

 
163

 

 
312

Homebuilding income before taxes
27,600

 
268,850

 

 
296,450

Financial Services:
 
 
 
 
 
 
 
Revenues

 
1,220

 

 
1,220

Expenses

 
253

 

 
253

Equity in income of unconsolidated entities

 
4,810

 

 
4,810

Financial services income before taxes

 
5,777

 

 
5,777

Income before taxes
27,600

 
274,627

 

 
302,227

Provision for income taxes
(11,322
)
 
(94,772
)
 

 
(106,094
)
Equity of net income (loss) of subsidiaries
178,893

 

 
(178,893
)
 

Net income (loss)
195,171

 
179,855

 
(178,893
)
 
196,133

Net income attributable to noncontrolling interests

 
(962
)
 

 
(962
)
Net income (loss) available to common stockholders
$
195,171

 
$
178,893

 
$
(178,893
)
 
$
195,171



Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows (in thousands):
 
Year Ended December 31, 2018
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
156,976

 
$
153,686

 
$

 
$
310,662

Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(8,038
)
 
(23,613
)
 

 
(31,651
)
Proceeds from sale of property and equipment

 
8

 

 
8

Investments in unconsolidated entities

 
(2,274
)
 

 
(2,274
)
Intercompany
40,781

 

 
(40,781
)
 

Net cash paid for acquisition

 
(61,495
)
 

 
(61,495
)
Net cash provided by (used in) investing activities
32,743

 
(87,374
)
 
(40,781
)
 
(95,412
)
Cash flows from financing activities:
 

 
 

 
 

 
 
Borrowings from debt
125,000

 

 

 
125,000

Repayment of debt
(193,105
)
 

 

 
(193,105
)
Debt issuance costs

 

 

 

Distributions to noncontrolling interests

 
(2,194
)
 

 
(2,194
)
Proceeds from issuance of common stock under share-based
   awards
1,943

 

 

 
1,943

Minimum tax withholding paid on behalf of employees for
   share-based awards
(6,049
)
 

 

 
(6,049
)
Share repurchases
(146,063
)
 

 

 
(146,063
)
Intercompany

 
(40,781
)
 
40,781

 

Net cash (used in) provided by financing activities
(218,274
)
 
(42,975
)
 
40,781

 
(220,468
)
Net (decrease) increase in cash and cash equivalents
(28,555
)
 
23,337

 

 
(5,218
)
Cash and cash equivalents - beginning of year
176,684

 
106,230

 

 
282,914

Cash and cash equivalents - end of year
$
148,129

 
$
129,567

 
$

 
$
277,696


Condensed Consolidating Statement of Cash Flows (in thousands):
 
 
Year Ended December 31, 2017
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash provided by operating activities
$
73,208

 
$
28,466

 
$

 
$
101,674

Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(1,424
)
 
(1,181
)
 

 
(2,605
)
Proceeds from sale of property and equipment

 
6

 

 
6

Investments in unconsolidated entities

 
(980
)
 

 
(980
)
Intercompany
(14,163
)
 

 
14,163

 

Net cash (used in) provided by investing activities
(15,587
)
 
(2,155
)
 
14,163

 
(3,579
)
Cash flows from financing activities:
 

 
 

 
 

 
 
Borrowings from debt
500,000

 

 

 
500,000

Repayment of debt
(413,726
)
 

 

 
(413,726
)
Debt issuance costs
(5,957
)
 

 

 
(5,957
)
Distributions to noncontrolling interests


 
(1,333
)
 

 
(1,333
)
Proceeds from issuance of common stock under share-based
   awards
12,291

 

 

 
12,291

Minimum tax withholding paid on behalf of employees for
   share-based awards
(2,896
)
 

 

 
(2,896
)
Share repurchases
(112,217
)
 

 

 
(112,217
)
Intercompany

 
14,163

 
(14,163
)
 

Net cash (used in) provided by financing activities
(22,505
)
 
12,830

 
(14,163
)
 
(23,838
)
Net increase in cash and cash equivalents
35,116

 
39,141

 

 
74,257

Cash and cash equivalents - beginning of year
141,568

 
67,089

 

 
208,657

Cash and cash equivalents - end of year
$
176,684

 
$
106,230

 
$

 
$
282,914




Condensed Consolidating Statement of Cash Flows (in thousands):
 
 
Year Ended December 31, 2016
 
Issuer
 
Guarantor
Subsidiaries
 
Consolidating
Adjustments
 
Consolidated
TRI Pointe
Group, Inc.
Cash flows from operating activities:
 
 
 
 
 
 
 
Net cash (used in) provided by operating activities
$
(179,397
)
 
$
21,087

 
$

 
$
(158,310
)
Cash flows from investing activities:
 
 
 
 
 
 
 
Purchases of property and equipment
(1,603
)
 
(2,382
)
 

 
(3,985
)
Proceeds from sale of property and equipment

 
9

 

 
9

Investments in unconsolidated entities

 
(32
)
 

 
(32
)
Intercompany
12,102

 

 
(12,102
)
 

Net cash provided by (used in) investing activities
10,499

 
(2,405
)
 
(12,102
)
 
(4,008
)
Cash flows from financing activities:
 
 
 
 
 
 
 
Borrowings from debt
541,069

 

 

 
541,069

Repayment of debt
(330,458
)
 
(400
)
 

 
(330,858
)
Debt issuance costs
(5,062
)
 

 

 
(5,062
)
Repayment of debt payable to Weyerhaeuser

 
(2,442
)
 

 
(2,442
)
Decrease in book overdrafts

 
1,955

 

 
1,955

Distributions to Weyerhaeuser

 
(5,318
)
 

 
(5,318
)
Proceeds from issuance of common stock under share-based awards
587

 

 

 
587

Minimum tax withholding paid on behalf of employees for share-based awards
(1,359
)
 

 

 
(1,359
)
Share repurchases
(42,082
)
 

 

 
(42,082
)
Intercompany

 
(12,102
)
 
12,102

 

Net cash provided by (used in) financing activities
162,695

 
(18,307
)
 
12,102

 
156,490

Net (decrease) increase in cash and cash equivalents
(6,203
)
 
375

 

 
(5,828
)
Cash and cash equivalents - beginning of year
147,771

 
66,714

 

 
214,485

Cash and cash equivalents - end of year
$
141,568

 
$
67,089

 
$

 
$
208,657