XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information (Tables)
3 Months Ended
Dec. 31, 2018
Segment Reporting Information [Line Items]  
Schedule of segment reporting information, by segment
The accounting policies of the reporting segments are described throughout Note A included in the Company’s annual report on Form 10-K for the fiscal year ended September 30, 2018. Financial information relating to the Company’s reporting segments is as follows:
 
 
December 31, 2018
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
537.5

 
$
154.2

 
$
32.8

 
$
12.5

 
$

 
$

 
$
737.0

Restricted cash
 
8.7

 
16.1

 
6.5

 

 

 

 
31.3

Inventories:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Construction in progress and finished homes
 
5,840.4

 

 

 

 
2.4

 

 
5,842.8

     Residential land and lots — developed and under development
 
4,949.5

 
644.7

 

 

 
(20.4
)
 
22.2

 
5,596.0

     Land held for development
 
61.3

 
48.5

 

 

 

 

 
109.8

     Land held for sale
 
47.0

 

 

 

 

 

 
47.0


 
10,898.2

 
693.2

 

 

 
(18.0
)
 
22.2

 
11,595.6

Mortgage loans held for sale
 

 

 
622.2

 

 

 

 
622.2

Deferred income taxes, net
 
165.0

 
25.5

 

 

 
0.3

 
(9.4
)
 
181.4

Property and equipment, net
 
224.3

 
1.8

 
3.6

 
161.4

 

 

 
391.1

Other assets
 
713.2

 
27.9

 
47.1

 
81.2

 
(61.3
)
 
10.7

 
818.8

Goodwill
 
129.2

 

 

 

 

 
29.2

 
158.4

 
 
$
12,676.1

 
$
918.7

 
$
712.2

 
$
255.1

 
$
(79.0
)
 
$
52.7

 
$
14,535.8

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
674.9

 
$
7.4

 
$
10.6

 
$
4.3

 
$

 
$

 
$
697.2

Accrued expenses and other liabilities
 
1,116.3

 
120.4

 
35.5

 
14.4

 
(73.1
)
 
(15.4
)
 
1,198.1

Notes payable
 
2,748.7

 
112.9

 
473.9

 

 

 
6.8

 
3,342.3

 
 
$
4,539.9

 
$
240.7

 
$
520.0

 
$
18.7

 
$
(73.1
)
 
$
(8.6
)
 
$
5,237.6

______________
(1)
Amounts are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate balances of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.

 
 
September 30, 2018
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
1,111.8

 
$
318.8

 
$
33.7

 
$
8.8

 
$

 
$

 
$
1,473.1

Restricted cash
 
8.6

 
16.2

 
8.1

 

 

 

 
32.9

Inventories:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Construction in progress and finished homes
 
5,084.4

 

 

 

 
1.9

 

 
5,086.3

     Residential land and lots — developed and under development
 
4,689.3

 
463.1

 

 

 
(7.2
)
 
27.2

 
5,172.4

     Land held for development
 
61.2

 
34.9

 

 

 

 

 
96.1

     Land held for sale
 
40.2

 

 

 

 

 

 
40.2


 
9,875.1

 
498.0

 

 

 
(5.3
)
 
27.2

 
10,395.0

Mortgage loans held for sale
 

 

 
796.4

 

 

 

 
796.4

Deferred income taxes, net
 
176.5

 
26.9

 

 

 
1.1

 
(10.5
)
 
194.0

Property and equipment, net
 
207.1

 
1.8

 
3.0

 
189.2

 

 

 
401.1

Other assets
 
673.7

 
31.4

 
43.6

 
0.9

 
(48.6
)
 
11.9

 
712.9

Goodwill
 
80.0

 

 

 

 

 
29.2

 
109.2

 
 
$
12,132.8

 
$
893.1

 
$
884.8

 
$
198.9

 
$
(52.8
)
 
$
57.8

 
$
14,114.6

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
612.4

 
$
11.2

 
$
0.2

 
$
4.2

 
$
(3.3
)
 
$

 
$
624.7

Accrued expenses and other liabilities
 
1,041.3

 
95.7

 
41.9

 
9.9

 
(46.1
)
 
(15.2
)
 
1,127.5

Notes payable
 
2,445.9

 
111.7

 
637.7

 

 

 
8.2

 
3,203.5

 
 
$
4,099.6

 
$
218.6

 
$
679.8

 
$
14.1

 
$
(49.4
)
 
$
(7.0
)
 
$
4,955.7

______________
(1)
Amounts are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate balances of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions and the reclassification of Forestar interest expense to inventory.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.

 
 
Three Months Ended December 31, 2018
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
$
3,410.6

 
$

 
$

 
$

 
$

 
$

 
$
3,410.6

Land/lot sales and other
 
6.7

 
38.5

 

 
6.9

 
(29.0
)
 

 
23.1

Financial services
 

 

 
85.3

 

 

 

 
85.3

 
 
3,417.3

 
38.5

 
85.3

 
6.9

 
(29.0
)
 

 
3,519.0

Cost of sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales (5)
 
2,729.2

 

 

 

 
(1.1
)
 

 
2,728.1

Land/lot sales and other
 
5.1

 
30.7

 

 

 
(24.4
)
 
3.6

 
15.0

Inventory and land option charges
 
8.0

 

 

 

 

 

 
8.0

 
 
2,742.3

 
30.7

 

 

 
(25.5
)
 
3.6

 
2,751.1

Selling, general and administrative expense
 
324.7

 
5.7

 
65.6

 
6.7

 

 
0.1

 
402.8

Gain on sale of assets
 
(2.0
)
 
(0.9
)
 

 

 

 
0.9

 
(2.0
)
Other (income) expense
 
(2.0
)
 
(1.9
)
 
(3.9
)
 
(0.8
)
 

 

 
(8.6
)
Income before income taxes
 
$
354.3

 
$
4.9

 
$
23.6

 
$
1.0

 
$
(3.5
)
 
$
(4.6
)
 
$
375.7

Summary Cash Flow Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
14.7

 
$
0.1

 
$
0.4

 
$
1.6

 
$

 
$
0.1

 
$
16.9

Cash (used in) provided by operating activities
 
$
(396.8
)
 
$
(164.1
)
 
$
193.8

 
$
(1.6
)
 
$

 
$
(4.4
)
 
$
(373.1
)
______________
(1)
Results are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate results of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.
(5)
Amount in the Eliminations column represents the profit on lots sold from Forestar to the homebuilding segment. Intercompany profit is eliminated in the consolidated financial statements when Forestar sells lots to the homebuilding segment and is recognized in the consolidated financial statements when the homebuilding segment closes homes on the lots to homebuyers.

 



 
 
Three Months Ended December 31, 2017
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
$
3,184.5

 
$

 
$

 
$

 
$

 
$

 
$
3,184.5

Land/lot sales and other
 
36.4

 
30.8

 

 

 

 

 
67.2

Financial services
 

 

 
81.0

 

 

 

 
81.0

 
 
3,220.9

 
30.8

 
81.0

 

 

 

 
3,332.7

Cost of sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
2,521.5

 

 

 

 

 

 
2,521.5

Land/lot sales and other
 
31.2

 
19.3

 

 

 

 
4.4

 
54.9

Inventory and land option charges
 
3.7

 

 

 

 

 

 
3.7

 
 
2,556.4

 
19.3

 

 

 

 
4.4

 
2,580.1

Selling, general and administrative expense
 
304.8

 
13.6

 
61.7

 
4.0

 

 
0.1

 
384.2

Gain on sale of assets
 
(13.4
)
 

 

 

 

 

 
(13.4
)
Interest expense
 

 
2.1

 

 

 
(2.1
)
 

 

Other (income) expense
 
(0.7
)
 
(8.2
)
 
(2.9
)
 
(2.9
)
 

 
5.3

 
(9.4
)
Income (loss) before income taxes
 
$
373.8

 
$
4.0

 
$
22.2

 
$
(1.1
)
 
$
2.1

 
$
(9.8
)
 
$
391.2

Summary Cash Flow Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
13.1

 
$
1.2

 
$
0.4

 
$
1.4

 
$

 
$
0.1

 
$
16.2

Cash (used in) provided by operating activities
 
$
(101.6
)
 
$
(36.2
)
 
$
67.9

 
$
3.0

 
$

 
$
(8.1
)
 
$
(75.0
)
______________
(1)
Results are presented from the date of acquisition and on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate results of certain subsidiaries that are immaterial for separate reporting.
(3)
Amount represents the reclassification of Forestar interest expense to inventory.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.

 



Homebuilding Inventories by Reporting Segment (1)
 
December 31,
2018
 
September 30,
2018
 
 
(In millions)
East
 
$
1,311.1

 
$
1,192.0

Midwest
 
831.7

 
583.1

Southeast
 
2,826.0

 
2,668.7

South Central
 
2,610.7

 
2,439.4

Southwest
 
539.4

 
499.7

West
 
2,547.4

 
2,268.5

Corporate and unallocated (2)
 
231.9

 
223.7

 
 
$
10,898.2

 
$
9,875.1

_________________

(1)
Homebuilding inventories are the only assets included in the measure of homebuilding segment assets used by the Company’s chief operating decision makers.
(2)
Corporate and unallocated consists primarily of capitalized interest and property taxes.

Homebuilding Results by Reporting Segment
 
Three Months Ended 
 December 31,
 
 
2018
 
2017
 
 
(In millions)
Revenues
 
 
 
 
East
 
$
447.5

 
$
393.0

Midwest
 
249.0

 
161.4

Southeast
 
1,013.9

 
988.7

South Central
 
872.5

 
808.8

Southwest
 
143.6

 
156.4

West
 
690.8

 
712.6

 
 
$
3,417.3

 
$
3,220.9

Inventory and Land Option Charges
 
 
 
 
East
 
$
1.4

 
$
(0.1
)
Midwest
 
0.3

 
0.2

Southeast
 
1.2

 
1.1

South Central
 
0.5

 
1.3

Southwest
 
0.1

 
0.8

West
 
4.5

 
0.4

 
 
$
8.0

 
$
3.7

Income before Income Taxes (1)
 
 
 
 
East
 
$
38.0

 
$
45.0

Midwest
 
10.6

 
13.3

Southeast
 
112.3

 
122.5

South Central
 
106.0

 
101.5

Southwest
 
17.6

 
14.7

West
 
69.8

 
76.8

 
 
$
354.3

 
$
373.8

_________________
(1)
Expenses maintained at the corporate level consist primarily of interest and property taxes, which are capitalized and amortized to cost of sales or expensed directly, and the expenses related to operating the Company’s corporate office. The amortization of capitalized interest and property taxes is allocated to each homebuilding segment based on the segment’s cost of sales, while expenses associated with the corporate office are allocated to each homebuilding segment based on the segment’s inventory balances.