XML 39 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Inventory (Tables)
6 Months Ended
Mar. 31, 2019
Inventory Disclosure [Abstract]  
Schedule of inventory
The components of our owned inventory are as follows as of March 31, 2019 and September 30, 2018:
in thousands
March 31, 2019
 
September 30, 2018
Homes under construction
$
536,039

 
$
476,752

Development projects in progress
836,829

 
907,793

Land held for future development
28,531

 
83,173

Land held for sale
12,926

 
7,781

Capitalized interest
144,756

 
144,645

Model homes
75,318

 
72,140

Total owned inventory
$
1,634,399

 
$
1,692,284

Schedule of total owned inventory, by segment
Total owned inventory by reportable segment is presented in the table below as of March 31, 2019 and September 30, 2018:
in thousands
Projects in
Progress (a)
 
Land Held for Future Development
 
Land Held
for Sale
 
Total Owned
Inventory
March 31, 2019
 
 
 
 
 
 
 
West Segment
$
736,249

 
$
3,483

 
$
5,077

 
$
744,809

East Segment
286,404

 
14,077

 
4,758

 
305,239

Southeast Segment
364,900

 
10,971

 
3,091

 
378,962

Corporate and unallocated (b)
205,389



 

 
205,389

Total
$
1,592,942

 
$
28,531

 
$
12,926

 
$
1,634,399

September 30, 2018
 
 
 
 
 
 
 
West Segment
$
763,453

 
$
58,125

 
$

 
$
821,578

East Segment
280,761

 
14,077

 
4,580

 
299,418

Southeast Segment
358,126

 
10,971

 
3,177

 
372,274

Corporate and unallocated (b)
198,990

 

 
24

 
199,014

Total
$
1,601,330

 
$
83,173

 
$
7,781

 
$
1,692,284


(a) Projects in progress include homes under construction, development projects in progress, capitalized interest, and model home categories from the preceding table.
(b) Projects in progress amount includes capitalized interest and indirect costs that are maintained within our Corporate and unallocated segment. Land held for sale amount includes parcels held by our discontinued operations.
Schedule of Undiscounted Cash Flow Analysis Prepared
The table below summarizes the results of our recoverability tests by reportable segment, where applicable, for the quarter ended March 31, 2019:
$ in thousands
 
 
Recoverability Analyses Prepared
Segment (a)
# of
Communities
on Watch List
 (b)
 
# of
Communities
(c)
 
Pre-analysis
Book Value
(BV)
 
Aggregate
Undiscounted
Cash Flow as a
% of BV
(d)
Quarter Ended March 31, 2019
 
 
 
 
 
 
 
West
12

 
9

 
$
162,362

 
79.4
%
Corporate and unallocated (e)

 

 
30,037

 
N/A (f)

Total
12

 
9

 
$
192,399

 
 
(a) We have elected to aggregate our disclosure at the reportable segment level because we believe this level of disclosure is most meaningful to the readers of our financial statements.
(b) Number of communities in this column excludes communities that are closing out and have fewer than ten closings remaining.
(c) Some of the communities on the watch list were not tested for recoverability on an undiscounted cash flow basis due to certain quantitative and qualitative considerations that indicated that their carrying values are recoverable.
(d) An aggregate undiscounted cash flow as a percentage of book value under 100% would indicate a possible impairment and is consistent with our "watch list" methodology. The book value of each project assessed for recoverability on an undiscounted cash flow basis includes all inventory costs applicable to the project as of the date of the analysis, including capitalized interest and indirects.
(e) Amount represents capitalized interest and indirects balance related to the communities for which a recoverability analysis was prepared. Capitalized interest and indirects are maintained within our Corporate and unallocated segment.
(f) N/A - not applicable.
Schedule of Discounted Cash Flow Analysis
The following table presents, by reportable segment, details of the impairment charges taken on projects in progress for the periods presented:
 
Results of Impairment Analyses
$ in thousands
Three Months Ended
 
Six Months Ended
Segment
# of
Communities
Impaired
 
# of Lots
Impaired
 
Impairment
Charge
 
Estimated Fair
Value of
Impaired
Inventory at time of
Impairment
 
# of
Communities
Impaired
 
# of Lots
Impaired
 
Impairment
Charge
 
Estimated Fair
Value of
Impaired
Inventory at time of
Impairment
March 31, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
West
9

 
839

 
$
92,912

 
$
69,449

 
9

 
839

 
$
92,912

 
$
69,449

Southeast

 

 

 

 
1

 
15

 
858

 
1,367

Corporate and unallocated (a)

 

 
16,111

 
13,928

 

 

 
16,260

 
14,166

Total
9

 
839

 
$
109,023

 
$
83,377

 
10

 
854

 
$
110,030

 
$
84,982

(a) Amount represents the capitalized interest and indirects balances that were impaired. Capitalized interest and indirects are maintained within our Corporate and unallocated segment.
Quantitative unobservable inputs for inventory impairment
The following table presents the ranges or values of significant quantitative unobservable inputs we used in determining the fair value of the communities impaired during the periods presented:
$ in thousands
Three Months Ended
 
Six Months Ended
Unobservable Inputs
March 31, 2019
 
March 31, 2019
Average selling price
$350 to $615
 
$350 to $615
Closings per community per month
2 - 4
 
1 - 4
Discount rate
14.7% - 16.4%
 
14.7% - 16.8%
Schedule of inventory impairments and lot option abandonment charges, by reportable homebuilding segment
The following table presents, by reportable segment, our total impairment and abandonment charges for the periods presented:
 
Three Months Ended March 31,
 
Six Months Ended March 31,
in thousands
2019
 
2018
 
2019
 
2018
Projects in Progress:
 
 
 
 
 
 
 
West
$
92,912

 
$

 
$
92,912

 
$

Southeast

 

 
858

 

Corporate and unallocated (a)
16,111

 

 
16,260

 

Total impairment charges on projects in progress
$
109,023

 
$

 
$
110,030

 
$

Land Held for Sale:
 
 
 
 
 
 
 
West
$
37,963

 
$

 
$
37,963

 
$

Corporate and unallocated (a)
625

 

 
625

 

Total impairment charges on land held for sale
$
38,588

 
$

 
$
38,588

 
$

Discontinued Operations:
 
 
 
 
 
 
 
Land Held for Sale
$

 
$

 
$

 
$
450

Total impairment and abandonment charges
$
147,611

 
$

 
$
148,618

 
$
450


(a) Amount represents capitalized interest and indirects balance that was impaired. Capitalized interest and indirects are maintained within our Corporate and unallocated segment.
Summary of interests in lot option agreements
The following table provides a summary of our interests in lot option agreements as of March 31, 2019 and September 30, 2018:
in thousands
Deposits &
Non-refundable
Pre-acquisition
Costs Incurred
 
Remaining
Obligation
As of March 31, 2019
 
 
 
Unconsolidated lot option agreements
$
78,047

 
$
386,913

As of September 30, 2018
 
 
 
Unconsolidated lot option agreements
$
72,191

 
$
383,150