M/i homes, inc. (MHO)
CashFlow / Yearly
Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09
Net Cash Provided by (Used in) Operating Activities [Abstract]
Net Income (Loss) Attributable to Parent

127,587

107,663

72,081

56,609

51,763

50,789

151,423

13,347

-33,877

-26,269

-62,109

Adjustments to reconcile net income to net cash used in operating activities:
Impairment of inventory and abandoned land transaction write-offs

5,002

5,809

7,681

3,992

3,638

2,410

5,805

3,368

21,938

13,158

49,346

Impairment of investment in joint venture arrangements

-

-

-

-

-

1,047

0

390

1,029

0

7,731

Excess tax benefit from stock-based payment arrangements

-

-

-

-

-

-

-

-

-

-

-101

Equity in loss (income) from joint venture arrangements

311

312

539

640

498

347

306

0

0

-

-14

Bargain purchase gain

-

-

-

-

-

-

-

1,219

0

0

-

Mortgage loan originations

1,382,695

1,200,474

1,078,520

969,690

807,986

677,418

627,509

520,708

376,132

416,498

420,761

Net loss (gain) from property disposals

448

0

0

-

-

-

-

-

-

-

-

Proceeds from the sale of mortgage loans

1,394,841

1,206,167

1,064,635

939,080

773,189

669,625

614,726

505,368

365,234

406,944

420,943

Fair value adjustment of mortgage loans held for sale

-2,261

3,764

3,675

-3,591

-590

3,191

-2,094

-1,494

3,065

-1,220

-2,612

Servicing Asset at Fair Value, Period Increase (Decrease)

-

-

-

-

-

-

-

-

-

0

-

Capitalization of originated mortgage servicing rights

4,684

4,550

5,005

-5,569

-4,726

-4,009

0

0

-

-

-

Amortization of mortgage servicing rights

1,547

784

1,069

1,652

1,010

775

0

0

-

-

-

Net loss from property disposals

-

-

-

-

-

-

-

-

-

-

-951

Bad debt expense

-

-

-

-

-

-

-

-

-

-

2,523

Depreciation

11,691

10,956

9,630

8,552

6,612

5,175

4,973

7,158

5,114

5,194

5,244

Amortization of debt discount and debt issue costs

2,712

2,791

3,475

3,402

3,306

3,121

3,338

2,584

2,460

2,562

2,627

Gain on sale of mortgage servicing rights

0

1,224

654

0

-

-

-

-

-

-

-

Loss on early extinguishment of debt, including transaction costs

-

-

-

-

2,883

0

1,726

0

0

-8,378

0

Payment of original issue discount on redemption of senior notes

-

-

-

-

-3,126

0

0

-

-

-

-

Stock-based compensation expense

5,846

5,974

6,044

5,315

3,942

3,215

2,344

1,734

1,866

2,811

3,111

Deferred income tax expense

-3,851

-4,957

-12,437

31,311

32,526

25,790

15,547

5,076

12,950

-10,797

-8,220

Deferred tax asset valuation allowance

-

-

-

-

-

9,291

126,458

5,076

-12,950

-10,797

-8,220

Other

-

-

-

-

-

-

-

-

-

61

-

Write-off of unamortized debt discount and financing costs

-

-

-

-

-

-

-

-

-

-

554

Change in assets and liabilities:
Cash held in escrow

-

-

-

-

-

-

37

125

-3,155

36

-3,511

Inventory

88,358

157,573

168,622

83,775

159,011

209,318

156,708

73,874

33,014

44,996

-37,221

Other assets

2,072

-2,044

186

13,643

6,296

5,286

10,219

8,460

-1,291

-34,351

-9,287

Accounts payable

-6,485

3,750

14,021

16,334

9,827

5,112

22,536

5,358

11,503

-9,232

10,720

Customer deposits

2,407

1,521

4,222

2,589

3,458

497

1,023

5,867

1,118

-814

325

Accrued compensation

3,944

3,486

2,338

4,853

1,861

1,182

9,753

6,421

-123

-471

-2,169

Other liabilities

-11,005

9,403

6,384

30,234

4,673

7,618

11,975

4,302

-2,458

-13,665

-3,301

Net Cash Provided by (Used in) Operating Activities

65,631

-2,592

-53,184

34,197

-82,365

-132,504

-73,974

-46,995

-33,961

-37,302

68,481

Net Cash Provided by (Used in) Investing Activities [Abstract]
Change in restricted cash

-

-

-

-

-

-

5,185

-32,779

2,566

19,585

19,155

Purchase of property and equipment

4,526

8,141

8,799

13,106

3,659

2,946

2,382

933

1,352

1,560

4,008

Return of capital from joint venture arrangements

812

676

3,518

-

-

-

-

-

-

-

-

Acquisition, net of cash acquired

-

-

-

0

-23,950

0

0

-4,707

-4,654

0

0

Return of capital from Investment in joint venture arrangements

-

-

-

3,207

1,226

1,523

1,522

0

0

13

809

Acquisition, net of cash acquired

0

100,960

0

-

-

-

-

-

-

-

-

Investment in joint venture arrangements

30,188

31,867

12,088

-21,746

-18,162

20,415

29,509

1,817

752

1,229

5,003

Net proceeds from sale of mortgage servicing rights

0

6,335

8,212

0

3,065

2,135

0

0

-

-

-

Proceeds from sale of property

6,308

0

0

-

-

-

-

-

-

-

-

Net loss from property disposals

-

-

-

-

-

-

-

-

-

-

7,878

Net cash provided by (used in) investing activities

-27,594

-133,957

-9,157

-31,645

-41,480

-19,703

-35,554

25,322

-9,324

-22,361

-19,479

Net Cash Provided by (Used in) Financing Activities [Abstract]
Repayments of senior notes due 2021

-

-

-

-

226,874

0

0

41,443

0

166,088

-

Net proceeds from issuance of senior notes

0

0

250,000

0

300,000

0

0

29,700

0

197,174

-

Proceeds from issuance of convertible senior subordinated notes

0

-65,941

0

0

-

-

86,250

-

-

0

-

Net proceeds from issuance of common shares

-

-

-

-

-

-

54,617

42,085

0

0

52,568

Proceeds from bank borrowings - homebuilding operations

696,500

666,600

398,300

351,500

417,300

192,600

0

0

-

-

-

Principal repayments of bank borrowings - homebuilding operations

747,900

549,200

438,600

-355,000

-403,500

-162,600

0

0

-

-

-

Net repayment of bank borrowings - financial services operations

-16,264

-15,027

15,300

29,247

38,269

5,350

12,072

15,351

-

-

-

Repayments of senior notes, including transaction costs

-

-

-

-

-

-

-

-

-

-

0

Proceeds from issuance of senior notes

-

-

-

-

-

-

-

-

-

-

0

Repayments of bank borrowings - net

-

-

-

-

-

-

-

-

20,409

8,055

-10,936

Proceeds from (principal repayments of) notes payable-other and CDD bond obligations

-110

-4,638

4,161

-2,026

-1,077

1,728

-3,315

5,304

-52

-325

-10,782

Redemption of preferred shares

0

0

-50,420

0

0

-

-50,352

0

0

-

-

Dividends paid on preferred shares

0

0

3,656

-4,875

-4,875

-4,875

-3,656

0

0

-

-

Payments for repurchase of common stock

5,150

25,709

0

0

-

-

-

-

-

-

-

Debt issue costs

203

248

6,707

-240

-5,818

2,081

5,501

5,881

220

7,874

2,318

Payments on capital lease obligations

-

-

-

-

-

-

-

-

-

-

91

Proceeds from exercise of stock options

19,644

538

11,225

182

1,035

1,944

2,640

4,762

1,500

12

70

Excess tax deficiency from stock-based payment arrangements

-

-

-

-

-

-

-

-

233

-13

-101

Net cash (used in) provided by financing activities

-53,483

6,375

179,603

18,788

114,460

32,066

92,755

107,378

21,870

30,941

28,410

Cash and Cash Equivalents, Period Increase (Decrease)

-15,446

-130,174

117,262

21,340

-9,385

-120,141

-16,773

85,705

-21,415

-28,722

77,412

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Interest — net of amount capitalized

18,962

17,793

10,168

6,597

15,173

9,730

11,834

13,083

12,756

6,774

5,541

Income taxes

36,993

25,279

36,802

2,271

2,308

2,386

765

281

-372

302

201

NON-CASH TRANSACTIONS DURING THE PERIOD
Community development district infrastructure

1,139

-657

12,573

-542

-1,553

-559

-1,504

-1,349

-1,129

-1,074

-2,189

Consolidated inventory not owned

-11,374

-2,237

14,017

1,521

5,399

-1,167

-17,330

16,161

2,476

-148

-4,933

Distribution of single-family lots from joint venture arrangements

27,700

16,158

16,600

28,130

8,236

25,689

4,800

0

0

-

-

Common stock issued for conversion of convertible notes

0

20,309

57,500

0

0

-

-

-

-

-

-

Contingent consideration related to acquisition

-

-

-

-

-

-

-

-

329

0

0