Forestar Group Inc
NYSE:FOR
Income Statement
Earnings Waterfall
Forestar Group Inc
Revenue
|
1.6B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
357.1m
USD
|
Operating Expenses
|
-110m
USD
|
Operating Income
|
247.1m
USD
|
Other Expenses
|
-44.7m
USD
|
Net Income
|
202.4m
USD
|
Income Statement
Forestar Group Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
318
N/A
|
341
+7%
|
325
-5%
|
238
-27%
|
191
-20%
|
152
-21%
|
125
-18%
|
219
+75%
|
219
+0%
|
223
+2%
|
238
+7%
|
197
-17%
|
182
-8%
|
162
-11%
|
148
-9%
|
114
-23%
|
115
+0%
|
110
-4%
|
78
-29%
|
117
+49%
|
160
+37%
|
224
+40%
|
428
+91%
|
637
+49%
|
731
+15%
|
821
+12%
|
932
+14%
|
992
+6%
|
1 120
+13%
|
1 255
+12%
|
1 326
+6%
|
1 426
+8%
|
1 561
+9%
|
1 556
0%
|
1 519
-2%
|
1 328
-13%
|
1 208
-9%
|
1 269
+5%
|
1 437
+13%
|
1 526
+6%
|
1 558
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(189)
|
(201)
|
(198)
|
(131)
|
(100)
|
(73)
|
(53)
|
(120)
|
(120)
|
(170)
|
(180)
|
(169)
|
(200)
|
(144)
|
(136)
|
(110)
|
(75)
|
(69)
|
(50)
|
(80)
|
(108)
|
(173)
|
(363)
|
(549)
|
(642)
|
(723)
|
(814)
|
(860)
|
(957)
|
(1 057)
|
(1 097)
|
(1 168)
|
(1 264)
|
(1 242)
|
(1 191)
|
(1 026)
|
(922)
|
(972)
|
(1 113)
|
(1 177)
|
(1 201)
|
|
Gross Profit |
129
N/A
|
140
+8%
|
127
-9%
|
108
-15%
|
91
-16%
|
78
-13%
|
72
-9%
|
99
+38%
|
99
+1%
|
53
-46%
|
58
+8%
|
28
-51%
|
(19)
N/A
|
18
N/A
|
12
-34%
|
5
-63%
|
40
+778%
|
42
+5%
|
29
-31%
|
37
+27%
|
52
+41%
|
51
-1%
|
66
+28%
|
88
+35%
|
89
+1%
|
97
+9%
|
118
+22%
|
132
+11%
|
162
+23%
|
197
+22%
|
229
+16%
|
258
+13%
|
296
+15%
|
315
+6%
|
328
+4%
|
302
-8%
|
286
-5%
|
297
+4%
|
324
+9%
|
349
+8%
|
357
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(82)
|
(86)
|
(82)
|
(67)
|
(69)
|
(62)
|
(66)
|
(74)
|
(71)
|
(68)
|
(58)
|
(55)
|
(46)
|
(67)
|
(64)
|
(78)
|
(74)
|
(47)
|
(19)
|
(25)
|
(26)
|
(27)
|
(29)
|
(34)
|
(39)
|
(42)
|
(46)
|
(51)
|
(56)
|
(62)
|
(68)
|
(74)
|
(82)
|
(90)
|
(94)
|
(95)
|
(93)
|
(95)
|
(98)
|
(103)
|
(110)
|
|
Selling, General & Administrative |
(23)
|
(24)
|
(23)
|
(21)
|
(25)
|
(23)
|
(28)
|
(24)
|
(23)
|
(23)
|
(19)
|
(21)
|
(20)
|
(43)
|
(44)
|
(57)
|
(56)
|
(31)
|
(12)
|
(17)
|
(20)
|
(24)
|
(29)
|
(34)
|
(39)
|
(42)
|
(46)
|
(51)
|
(56)
|
(62)
|
(68)
|
(74)
|
(82)
|
(90)
|
(94)
|
(95)
|
(93)
|
(95)
|
(98)
|
(103)
|
(110)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(1)
|
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
|
|
Other Operating Expenses |
(59)
|
(62)
|
(59)
|
(41)
|
(44)
|
(39)
|
(38)
|
(42)
|
(48)
|
(45)
|
(39)
|
(32)
|
(26)
|
(24)
|
(20)
|
(22)
|
(19)
|
(16)
|
(8)
|
(8)
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
48
N/A
|
54
+13%
|
45
-17%
|
41
-9%
|
22
-47%
|
16
-24%
|
6
-64%
|
25
+324%
|
28
+14%
|
(14)
N/A
|
0
N/A
|
(26)
N/A
|
(64)
-144%
|
(49)
+24%
|
(52)
-6%
|
(74)
-42%
|
(35)
+53%
|
(5)
+85%
|
9
N/A
|
12
+23%
|
26
+126%
|
24
-8%
|
37
+52%
|
55
+49%
|
51
-8%
|
55
+9%
|
72
+31%
|
81
+12%
|
107
+32%
|
136
+28%
|
161
+18%
|
184
+14%
|
214
+16%
|
225
+5%
|
234
+4%
|
207
-12%
|
193
-7%
|
202
+5%
|
226
+12%
|
246
+9%
|
247
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(4)
|
(7)
|
(11)
|
(13)
|
(16)
|
(14)
|
(14)
|
(15)
|
(18)
|
(22)
|
(15)
|
(12)
|
0
|
8
|
7
|
13
|
9
|
10
|
7
|
9
|
9
|
9
|
6
|
6
|
8
|
6
|
6
|
4
|
3
|
2
|
1
|
2
|
1
|
1
|
2
|
3
|
5
|
8
|
14
|
18
|
21
|
|
Non-Reccuring Items |
5
|
22
|
33
|
30
|
30
|
14
|
3
|
(1)
|
13
|
83
|
83
|
131
|
192
|
149
|
158
|
113
|
41
|
13
|
28
|
29
|
26
|
26
|
3
|
2
|
2
|
1
|
0
|
0
|
0
|
(18)
|
(16)
|
(15)
|
(19)
|
2
|
(1)
|
1
|
(15)
|
(18)
|
(18)
|
(20)
|
(0)
|
|
Pre-Tax Income |
49
N/A
|
70
+42%
|
68
-3%
|
58
-15%
|
36
-38%
|
16
-54%
|
(5)
N/A
|
9
N/A
|
23
+162%
|
47
+101%
|
69
+46%
|
92
+35%
|
127
+38%
|
108
-15%
|
114
+5%
|
52
-54%
|
16
-70%
|
18
+14%
|
45
+150%
|
50
+11%
|
61
+24%
|
59
-3%
|
46
-23%
|
63
+38%
|
60
-4%
|
62
+3%
|
78
+25%
|
85
+9%
|
109
+28%
|
120
+10%
|
147
+22%
|
171
+17%
|
197
+15%
|
228
+16%
|
236
+3%
|
210
-11%
|
183
-13%
|
193
+5%
|
222
+15%
|
245
+11%
|
268
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(17)
|
(23)
|
(21)
|
(14)
|
(6)
|
(47)
|
(35)
|
(40)
|
(54)
|
(1)
|
(15)
|
(29)
|
(26)
|
(41)
|
(46)
|
(30)
|
(18)
|
25
|
24
|
21
|
20
|
(9)
|
(14)
|
(14)
|
(12)
|
(16)
|
(18)
|
(24)
|
(29)
|
(36)
|
(42)
|
(48)
|
(56)
|
(57)
|
(51)
|
(45)
|
(47)
|
(55)
|
(61)
|
(66)
|
|
Income from Continuing Operations |
39
|
53
|
45
|
37
|
22
|
10
|
(53)
|
(26)
|
(17)
|
(7)
|
68
|
77
|
98
|
82
|
72
|
6
|
(14)
|
0
|
70
|
74
|
82
|
79
|
36
|
49
|
47
|
50
|
62
|
67
|
85
|
91
|
111
|
129
|
148
|
172
|
179
|
159
|
138
|
145
|
167
|
184
|
202
|
|
Income to Minority Interest |
(5)
|
(5)
|
(4)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(3)
|
1
|
1
|
(2)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
32
N/A
|
43
+36%
|
36
-17%
|
14
-62%
|
(2)
N/A
|
(48)
-2 729%
|
(217)
-350%
|
(213)
+2%
|
(209)
+2%
|
(166)
+21%
|
6
N/A
|
48
+717%
|
78
+61%
|
67
-14%
|
104
+56%
|
50
-52%
|
30
-41%
|
42
+41%
|
71
+72%
|
75
+4%
|
80
+8%
|
78
-3%
|
33
-57%
|
47
+41%
|
46
-1%
|
49
+7%
|
61
+23%
|
66
+9%
|
85
+28%
|
91
+7%
|
110
+22%
|
129
+17%
|
148
+15%
|
172
+16%
|
179
+4%
|
159
-11%
|
138
-13%
|
145
+5%
|
167
+15%
|
184
+10%
|
202
+10%
|
|
EPS (Diluted) |
0.72
N/A
|
0.97
+35%
|
0.83
-14%
|
0.38
-54%
|
-0.04
N/A
|
-1.4
-3 400%
|
-6.31
-351%
|
-6.2
+2%
|
-6.1
+2%
|
-3.27
+46%
|
0.13
N/A
|
1.13
+769%
|
1.83
+62%
|
1.57
-14%
|
2.43
+55%
|
1.18
-51%
|
0.7
-41%
|
0.98
+40%
|
1.7
+73%
|
1.77
+4%
|
1.9
+7%
|
1.84
-3%
|
0.79
-57%
|
0.96
+22%
|
0.95
-1%
|
1.02
+7%
|
1.26
+24%
|
1.38
+10%
|
1.74
+26%
|
1.82
+5%
|
2.25
+24%
|
2.58
+15%
|
2.98
+16%
|
3.46
+16%
|
3.59
+4%
|
3.2
-11%
|
2.78
-13%
|
2.91
+5%
|
3.33
+14%
|
3.67
+10%
|
4.01
+9%
|