Forestar Group Inc
NYSE:FOR
Cash Flow Statement
Cash Flow Statement
Forestar Group Inc
| Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
67
|
33
|
31
|
30
|
26
|
18
|
14
|
11
|
52
|
70
|
62
|
62
|
7
|
(4)
|
6
|
7
|
6
|
34
|
9
|
14
|
20
|
(17)
|
18
|
19
|
19
|
32
|
35
|
39
|
53
|
45
|
17
|
(0)
|
(49)
|
(219)
|
(212)
|
(209)
|
(164)
|
11
|
60
|
90
|
77
|
112
|
52
|
32
|
45
|
70
|
74
|
82
|
79
|
36
|
49
|
47
|
50
|
62
|
67
|
85
|
91
|
111
|
129
|
148
|
172
|
179
|
159
|
138
|
145
|
167
|
184
|
202
|
194
|
203
|
182
|
168
|
163
|
168
|
167
|
|
| Depreciation & Amortization |
4
|
3
|
3
|
4
|
5
|
6
|
8
|
8
|
8
|
10
|
10
|
11
|
11
|
10
|
11
|
10
|
10
|
11
|
11
|
11
|
11
|
17
|
19
|
23
|
28
|
28
|
30
|
31
|
34
|
37
|
42
|
46
|
47
|
49
|
45
|
39
|
29
|
18
|
11
|
8
|
7
|
6
|
6
|
5
|
5
|
4
|
5
|
6
|
6
|
7
|
7
|
7
|
6
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
|
| Change in Deffered Taxes |
(7)
|
(11)
|
(20)
|
(19)
|
(21)
|
(17)
|
(11)
|
(15)
|
(20)
|
(25)
|
(23)
|
(24)
|
(18)
|
(3)
|
(7)
|
(3)
|
(7)
|
(16)
|
(27)
|
(27)
|
(23)
|
(19)
|
(7)
|
(4)
|
(2)
|
0
|
5
|
8
|
12
|
13
|
2
|
(6)
|
(31)
|
30
|
41
|
46
|
66
|
2
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(25)
|
(23)
|
(22)
|
(20)
|
10
|
14
|
15
|
21
|
23
|
20
|
16
|
10
|
19
|
17
|
16
|
16
|
13
|
11
|
13
|
9
|
14
|
16
|
15
|
19
|
17
|
16
|
24
|
25
|
19
|
21
|
|
| Stock-Based Compensation |
2
|
2
|
1
|
3
|
3
|
4
|
5
|
4
|
5
|
8
|
12
|
14
|
13
|
12
|
12
|
12
|
10
|
5
|
7
|
8
|
8
|
18
|
15
|
20
|
22
|
19
|
17
|
7
|
8
|
6
|
3
|
6
|
3
|
4
|
4
|
2
|
3
|
1
|
4
|
4
|
5
|
4
|
7
|
6
|
5
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
7
|
7
|
7
|
7
|
8
|
|
| Other Non-Cash Items |
(140)
|
(98)
|
(86)
|
(51)
|
(59)
|
(75)
|
(64)
|
(53)
|
21
|
75
|
101
|
106
|
60
|
34
|
8
|
(0)
|
(29)
|
(36)
|
35
|
(1)
|
52
|
31
|
(40)
|
33
|
3
|
7
|
24
|
(15)
|
(23)
|
(17)
|
50
|
37
|
95
|
175
|
176
|
193
|
132
|
79
|
(1)
|
(37)
|
(39)
|
(51)
|
(71)
|
(171)
|
(257)
|
(389)
|
(385)
|
(248)
|
(146)
|
4
|
1
|
1
|
1
|
2
|
2
|
3
|
22
|
21
|
20
|
26
|
5
|
11
|
13
|
29
|
31
|
27
|
26
|
7
|
1
|
(0)
|
2
|
3
|
10
|
11
|
11
|
|
| Cash Taxes Paid |
0
|
0
|
33
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
3
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
31
|
0
|
|
| Cash Interest Paid |
0
|
0
|
12
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
17
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
5
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
10
|
8
|
8
|
3
|
3
|
7
|
2
|
1
|
20
|
10
|
(8)
|
(22)
|
(50)
|
(65)
|
(5)
|
13
|
18
|
68
|
12
|
1
|
3
|
(23)
|
(13)
|
(13)
|
(24)
|
(25)
|
(5)
|
(1)
|
(3)
|
2
|
(3)
|
6
|
9
|
20
|
(14)
|
(10)
|
2
|
(30)
|
(2)
|
0
|
(1)
|
(27)
|
(2)
|
7
|
22
|
56
|
(118)
|
(271)
|
(470)
|
(448)
|
(309)
|
(301)
|
(225)
|
(260)
|
(408)
|
(401)
|
(430)
|
(457)
|
(307)
|
(169)
|
(168)
|
(97)
|
(133)
|
(129)
|
67
|
154
|
28
|
(100)
|
(267)
|
(382)
|
(655)
|
(611)
|
(536)
|
(398)
|
(107)
|
|
| Cash from Operating Activities |
(66)
N/A
|
(66)
+0%
|
(64)
+3%
|
(33)
+49%
|
(46)
-41%
|
(60)
-30%
|
(52)
+14%
|
(48)
+7%
|
81
N/A
|
141
+73%
|
142
+1%
|
133
-7%
|
11
-92%
|
(28)
N/A
|
14
N/A
|
27
+99%
|
(1)
N/A
|
60
N/A
|
40
-34%
|
(1)
N/A
|
63
N/A
|
(12)
N/A
|
(22)
-80%
|
58
N/A
|
24
-59%
|
42
+80%
|
89
+110%
|
62
-30%
|
73
+18%
|
80
+10%
|
107
+34%
|
83
-23%
|
71
-15%
|
56
-21%
|
35
-37%
|
59
+68%
|
65
+11%
|
80
+23%
|
67
-16%
|
60
-11%
|
43
-28%
|
38
-11%
|
(16)
N/A
|
(128)
-689%
|
(187)
-46%
|
(283)
-51%
|
(447)
-58%
|
(453)
-1%
|
(551)
-22%
|
(391)
+29%
|
(239)
+39%
|
(232)
+3%
|
(147)
+37%
|
(168)
-15%
|
(316)
-87%
|
(294)
+7%
|
(303)
-3%
|
(303)
+0%
|
(139)
+54%
|
23
N/A
|
27
+19%
|
109
+298%
|
53
-51%
|
53
+1%
|
255
+378%
|
364
+43%
|
257
-29%
|
127
-51%
|
(50)
N/A
|
(158)
-219%
|
(452)
-185%
|
(412)
+9%
|
(335)
+19%
|
(198)
+41%
|
95
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(5)
|
(6)
|
(8)
|
(10)
|
(7)
|
(6)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(9)
|
(7)
|
(6)
|
(24)
|
(35)
|
(56)
|
(83)
|
(108)
|
(118)
|
(127)
|
(124)
|
(119)
|
(121)
|
(111)
|
(97)
|
(64)
|
(42)
|
(23)
|
(13)
|
(7)
|
(5)
|
(3)
|
(3)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Other Items |
13
|
(12)
|
(8)
|
(10)
|
(16)
|
(9)
|
(12)
|
(9)
|
(4)
|
(2)
|
1
|
5
|
6
|
6
|
(24)
|
(29)
|
(31)
|
(30)
|
2
|
34
|
33
|
(89)
|
(81)
|
(113)
|
(112)
|
11
|
4
|
(1)
|
10
|
(0)
|
(11)
|
(5)
|
(23)
|
(10)
|
4
|
58
|
325
|
324
|
428
|
449
|
241
|
240
|
137
|
289
|
237
|
259
|
259
|
30
|
30
|
0
|
3
|
4
|
4
|
6
|
5
|
4
|
4
|
3
|
5
|
5
|
5
|
5
|
2
|
2
|
2
|
2
|
0
|
0
|
5
|
10
|
10
|
10
|
5
|
5
|
5
|
|
| Cash from Investing Activities |
7
N/A
|
(16)
N/A
|
(11)
+32%
|
(13)
-18%
|
(19)
-46%
|
(12)
+36%
|
(17)
-40%
|
(15)
+8%
|
(12)
+21%
|
(12)
+3%
|
(6)
+45%
|
(1)
+78%
|
2
N/A
|
3
+22%
|
(27)
N/A
|
(32)
-20%
|
(35)
-10%
|
(35)
-1%
|
(5)
+86%
|
26
N/A
|
26
+3%
|
(95)
N/A
|
(105)
-10%
|
(148)
-41%
|
(168)
-14%
|
(72)
+57%
|
(104)
-45%
|
(119)
-14%
|
(117)
+2%
|
(125)
-7%
|
(130)
-4%
|
(126)
+3%
|
(134)
-6%
|
(107)
+20%
|
(60)
+44%
|
16
N/A
|
302
+1 809%
|
311
+3%
|
421
+35%
|
444
+6%
|
238
-46%
|
237
0%
|
135
-43%
|
289
+114%
|
237
-18%
|
259
+9%
|
259
N/A
|
30
-89%
|
29
-1%
|
(1)
N/A
|
2
N/A
|
3
+48%
|
3
-9%
|
5
+61%
|
4
-22%
|
4
-10%
|
4
+3%
|
1
-72%
|
2
+120%
|
1
-45%
|
1
-25%
|
1
+44%
|
(0)
N/A
|
0
N/A
|
1
+25%
|
0
-40%
|
(1)
N/A
|
(2)
-29%
|
3
N/A
|
7
+128%
|
8
+15%
|
8
-1%
|
3
-64%
|
3
+7%
|
2
-31%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
4
|
4
|
4
|
(11)
|
(14)
|
(14)
|
(14)
|
(1)
|
(12)
|
(11)
|
(12)
|
(9)
|
(0)
|
(1)
|
0
|
0
|
2
|
2
|
1
|
2
|
(23)
|
(24)
|
(24)
|
(25)
|
0
|
0
|
(4)
|
(4)
|
(4)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
0
|
0
|
23
|
33
|
33
|
0
|
12
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
0
|
0
|
0
|
1
|
0
|
|
| Net Issuance of Debt |
84
|
112
|
111
|
80
|
97
|
97
|
71
|
64
|
(59)
|
(90)
|
(121)
|
(132)
|
(22)
|
6
|
18
|
26
|
59
|
6
|
0
|
(3)
|
(28)
|
111
|
129
|
181
|
179
|
80
|
204
|
132
|
176
|
177
|
39
|
53
|
7
|
2
|
(47)
|
(57)
|
(353)
|
(355)
|
(312)
|
(302)
|
(5)
|
(1)
|
(7)
|
(7)
|
(8)
|
(0)
|
(0)
|
35
|
350
|
350
|
0
|
496
|
181
|
181
|
0
|
0
|
36
|
36
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
100
|
171
|
171
|
100
|
(10)
|
|
| Other |
(28)
|
(30)
|
(39)
|
(40)
|
(35)
|
(27)
|
(3)
|
(1)
|
(1)
|
(4)
|
(6)
|
(6)
|
(6)
|
(9)
|
(7)
|
(8)
|
(9)
|
(6)
|
(10)
|
(10)
|
(10)
|
(12)
|
(10)
|
(10)
|
(11)
|
(6)
|
(9)
|
(17)
|
(18)
|
(18)
|
(15)
|
(7)
|
(4)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(56)
|
(55)
|
(55)
|
20
|
20
|
17
|
10
|
(11)
|
(11)
|
(13)
|
(6)
|
(6)
|
(5)
|
(4)
|
(9)
|
(8)
|
(8)
|
(6)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(9)
|
(9)
|
(8)
|
(8)
|
|
| Cash from Financing Activities |
55
N/A
|
82
+47%
|
72
-12%
|
41
-43%
|
64
+56%
|
71
+12%
|
69
-3%
|
64
-8%
|
(60)
N/A
|
(93)
-55%
|
(123)
-33%
|
(133)
-8%
|
(24)
+82%
|
(14)
+41%
|
(3)
+82%
|
4
N/A
|
36
+800%
|
(0)
N/A
|
(22)
-21 900%
|
(23)
-5%
|
(50)
-114%
|
89
N/A
|
119
+34%
|
170
+42%
|
168
-1%
|
74
-56%
|
197
+166%
|
118
-40%
|
159
+34%
|
160
+1%
|
1
-100%
|
22
+4 260%
|
(22)
N/A
|
(26)
-22%
|
(49)
-84%
|
(58)
-20%
|
(358)
-513%
|
(362)
-1%
|
(318)
+12%
|
(309)
+3%
|
(7)
+98%
|
(2)
+70%
|
(62)
-2 867%
|
(62)
+1%
|
(63)
-2%
|
20
N/A
|
19
-3%
|
51
+167%
|
360
+603%
|
440
+22%
|
439
0%
|
584
+33%
|
276
-53%
|
175
-37%
|
176
+0%
|
20
-89%
|
60
+207%
|
61
+2%
|
62
+0%
|
42
-31%
|
2
-95%
|
1
-43%
|
1
N/A
|
(1)
N/A
|
(1)
-13%
|
(13)
-1 367%
|
(13)
-1%
|
4
N/A
|
5
+7%
|
16
+247%
|
116
+614%
|
162
+39%
|
162
0%
|
93
-43%
|
(18)
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(4)
N/A
|
(0)
+95%
|
(3)
-1 300%
|
(5)
-68%
|
(1)
+74%
|
(1)
+50%
|
1
N/A
|
0
-83%
|
9
+9 100%
|
36
+295%
|
13
-64%
|
(2)
N/A
|
(11)
-494%
|
(39)
-264%
|
(16)
+60%
|
(1)
+94%
|
(1)
+50%
|
25
N/A
|
13
-47%
|
1
-90%
|
40
+2 962%
|
(19)
N/A
|
(8)
+58%
|
80
N/A
|
24
-70%
|
45
+88%
|
182
+308%
|
61
-66%
|
115
+87%
|
116
+1%
|
(22)
N/A
|
(22)
+2%
|
(85)
-295%
|
(78)
+9%
|
(74)
+5%
|
16
N/A
|
9
-48%
|
30
+247%
|
169
+474%
|
195
+15%
|
274
+41%
|
273
0%
|
56
-80%
|
99
+77%
|
(14)
N/A
|
(4)
+69%
|
(169)
-3 921%
|
(372)
-120%
|
(162)
+56%
|
48
N/A
|
203
+325%
|
356
+75%
|
132
-63%
|
12
-91%
|
(136)
N/A
|
(271)
-99%
|
(240)
+12%
|
(241)
0%
|
(75)
+69%
|
67
N/A
|
30
-54%
|
111
+267%
|
54
-52%
|
53
-2%
|
255
+381%
|
351
+38%
|
243
-31%
|
130
-47%
|
(42)
N/A
|
(135)
-222%
|
(327)
-143%
|
(242)
+26%
|
(170)
+30%
|
(102)
+40%
|
80
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(72)
N/A
|
(70)
+3%
|
(67)
+3%
|
(36)
+47%
|
(49)
-37%
|
(63)
-28%
|
(57)
+9%
|
(55)
+4%
|
73
N/A
|
131
+80%
|
135
+3%
|
127
-6%
|
7
-95%
|
(31)
N/A
|
11
N/A
|
24
+121%
|
(6)
N/A
|
55
N/A
|
34
-39%
|
(10)
N/A
|
56
N/A
|
(18)
N/A
|
(46)
-156%
|
22
N/A
|
(33)
N/A
|
(40)
-23%
|
(19)
+52%
|
(56)
-194%
|
(54)
+4%
|
(44)
+18%
|
(12)
+74%
|
(38)
-232%
|
(41)
-7%
|
(42)
-2%
|
(29)
+30%
|
17
N/A
|
42
+144%
|
67
+60%
|
60
-10%
|
54
-10%
|
40
-26%
|
36
-11%
|
(19)
N/A
|
(128)
-584%
|
(187)
-46%
|
(283)
-51%
|
(447)
-58%
|
(453)
-1%
|
(552)
-22%
|
(392)
+29%
|
(240)
+39%
|
(232)
+3%
|
(147)
+36%
|
(169)
-15%
|
(316)
-87%
|
(295)
+7%
|
(304)
-3%
|
(305)
0%
|
(142)
+54%
|
19
N/A
|
23
+20%
|
105
+357%
|
51
-52%
|
52
+2%
|
254
+388%
|
363
+43%
|
256
-29%
|
125
-51%
|
(52)
N/A
|
(161)
-211%
|
(454)
-183%
|
(414)
+9%
|
(337)
+19%
|
(200)
+41%
|
93
N/A
|
|