Lennar Corp
NYSE:LEN
Income Statement
Earnings Waterfall
Lennar Corp
Revenue
|
35.1B
USD
|
Cost of Revenue
|
-28.8B
USD
|
Gross Profit
|
6.3B
USD
|
Operating Expenses
|
-536.2m
USD
|
Operating Income
|
5.8B
USD
|
Other Expenses
|
-1.7B
USD
|
Net Income
|
4B
USD
|
Income Statement
Lennar Corp
Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 309
N/A
|
6 701
+6%
|
7 113
+6%
|
7 780
+9%
|
8 061
+4%
|
8 635
+7%
|
9 112
+6%
|
9 474
+4%
|
9 824
+4%
|
10 177
+4%
|
10 519
+3%
|
10 950
+4%
|
11 294
+3%
|
11 810
+5%
|
12 237
+4%
|
12 646
+3%
|
13 290
+5%
|
15 487
+17%
|
17 898
+16%
|
20 572
+15%
|
21 459
+4%
|
21 563
+0%
|
21 747
+1%
|
22 260
+2%
|
22 897
+3%
|
22 621
-1%
|
22 634
+0%
|
22 489
-1%
|
23 309
+4%
|
24 452
+5%
|
25 523
+4%
|
27 131
+6%
|
28 009
+3%
|
29 937
+7%
|
31 930
+7%
|
33 671
+5%
|
33 958
+1%
|
33 644
-1%
|
33 440
-1%
|
34 233
+2%
|
35 056
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 379)
|
(5 737)
|
(6 053)
|
(6 516)
|
(6 842)
|
(7 234)
|
(7 693)
|
(7 964)
|
(8 330)
|
(8 608)
|
(8 852)
|
(9 215)
|
(9 485)
|
(10 015)
|
(10 373)
|
(10 751)
|
(11 363)
|
(13 468)
|
(15 633)
|
(17 933)
|
(18 688)
|
(18 582)
|
(18 687)
|
(19 080)
|
(19 571)
|
(19 236)
|
(19 029)
|
(18 663)
|
(19 050)
|
(19 705)
|
(20 333)
|
(21 249)
|
(21 908)
|
(23 121)
|
(24 485)
|
(26 175)
|
(26 724)
|
(27 061)
|
(27 341)
|
(28 050)
|
(28 768)
|
|
Gross Profit |
930
N/A
|
964
+4%
|
1 060
+10%
|
1 264
+19%
|
1 219
-4%
|
1 400
+15%
|
1 420
+1%
|
1 510
+6%
|
1 493
-1%
|
1 569
+5%
|
1 667
+6%
|
1 735
+4%
|
1 809
+4%
|
1 795
-1%
|
1 865
+4%
|
1 896
+2%
|
1 927
+2%
|
2 019
+5%
|
2 265
+12%
|
2 639
+17%
|
2 771
+5%
|
2 981
+8%
|
3 060
+3%
|
3 180
+4%
|
3 326
+5%
|
3 385
+2%
|
3 605
+6%
|
3 826
+6%
|
4 259
+11%
|
4 747
+11%
|
5 190
+9%
|
5 882
+13%
|
6 101
+4%
|
6 816
+12%
|
7 445
+9%
|
7 496
+1%
|
7 234
-3%
|
6 583
-9%
|
6 099
-7%
|
6 183
+1%
|
6 288
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(108)
|
(115)
|
(127)
|
(166)
|
(167)
|
(186)
|
(189)
|
(185)
|
(197)
|
(205)
|
(191)
|
(215)
|
(236)
|
(260)
|
(306)
|
(338)
|
(171)
|
(167)
|
(169)
|
(189)
|
(370)
|
(416)
|
(356)
|
(315)
|
(325)
|
(290)
|
(369)
|
(375)
|
(413)
|
(432)
|
(443)
|
(435)
|
(313)
|
(474)
|
(500)
|
(457)
|
(466)
|
(499)
|
(448)
|
(544)
|
(536)
|
|
Selling, General & Administrative |
(153)
|
(157)
|
(163)
|
(177)
|
(183)
|
(195)
|
(208)
|
(216)
|
(220)
|
(226)
|
(231)
|
(233)
|
(246)
|
(257)
|
(268)
|
(286)
|
(293)
|
(311)
|
(335)
|
(344)
|
(355)
|
(347)
|
(343)
|
(341)
|
(349)
|
(356)
|
(356)
|
(358)
|
(382)
|
(389)
|
(392)
|
(398)
|
(402)
|
(416)
|
(437)
|
(414)
|
(427)
|
(446)
|
(445)
|
(501)
|
(533)
|
|
Other Operating Expenses |
45
|
42
|
36
|
11
|
15
|
8
|
19
|
31
|
23
|
21
|
39
|
18
|
9
|
(3)
|
(38)
|
(52)
|
122
|
144
|
165
|
155
|
(14)
|
(70)
|
(13)
|
26
|
24
|
66
|
(13)
|
(17)
|
(31)
|
(43)
|
(51)
|
(36)
|
88
|
(58)
|
(63)
|
(43)
|
(40)
|
(53)
|
(3)
|
(43)
|
(4)
|
|
Operating Income |
822
N/A
|
849
+3%
|
934
+10%
|
1 098
+18%
|
1 052
-4%
|
1 214
+15%
|
1 231
+1%
|
1 325
+8%
|
1 297
-2%
|
1 364
+5%
|
1 476
+8%
|
1 520
+3%
|
1 572
+3%
|
1 535
-2%
|
1 559
+2%
|
1 558
0%
|
1 756
+13%
|
1 852
+5%
|
2 095
+13%
|
2 450
+17%
|
2 402
-2%
|
2 564
+7%
|
2 705
+5%
|
2 865
+6%
|
3 001
+5%
|
3 096
+3%
|
3 236
+5%
|
3 450
+7%
|
3 846
+11%
|
4 314
+12%
|
4 747
+10%
|
5 447
+15%
|
5 787
+6%
|
6 342
+10%
|
6 946
+10%
|
7 038
+1%
|
6 768
-4%
|
6 084
-10%
|
5 651
-7%
|
5 640
0%
|
5 752
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(68)
|
(53)
|
(65)
|
(128)
|
(31)
|
(117)
|
(76)
|
(115)
|
(62)
|
(82)
|
(174)
|
(190)
|
(254)
|
(234)
|
(230)
|
(228)
|
(242)
|
(233)
|
(267)
|
(35)
|
(40)
|
(59)
|
(61)
|
(382)
|
(413)
|
(452)
|
(450)
|
(388)
|
120
|
(18)
|
503
|
214
|
(619)
|
(515)
|
(1 109)
|
(1 024)
|
(646)
|
(558)
|
(474)
|
(437)
|
(403)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(140)
|
(140)
|
(140)
|
(140)
|
(104)
|
(128)
|
(140)
|
(153)
|
(49)
|
(25)
|
(62)
|
(49)
|
(49)
|
13
|
61
|
61
|
61
|
151
|
153
|
158
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
754
N/A
|
796
+5%
|
869
+9%
|
970
+12%
|
1 021
+5%
|
1 097
+7%
|
1 155
+5%
|
1 210
+5%
|
1 235
+2%
|
1 283
+4%
|
1 302
+1%
|
1 330
+2%
|
1 178
-11%
|
1 160
-2%
|
1 189
+2%
|
1 190
+0%
|
1 409
+18%
|
1 491
+6%
|
1 688
+13%
|
2 263
+34%
|
2 312
+2%
|
2 481
+7%
|
2 582
+4%
|
2 434
-6%
|
2 539
+4%
|
2 656
+5%
|
2 848
+7%
|
3 124
+10%
|
4 027
+29%
|
4 448
+10%
|
5 403
+21%
|
5 819
+8%
|
5 169
-11%
|
5 827
+13%
|
5 837
+0%
|
6 015
+3%
|
6 122
+2%
|
5 526
-10%
|
5 177
-6%
|
5 202
+0%
|
5 349
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(227)
|
(288)
|
(310)
|
(341)
|
(355)
|
(369)
|
(376)
|
(390)
|
(387)
|
(396)
|
(406)
|
(417)
|
(381)
|
(386)
|
(405)
|
(418)
|
(462)
|
(429)
|
(402)
|
(477)
|
(492)
|
(557)
|
(613)
|
(592)
|
(545)
|
(565)
|
(600)
|
(656)
|
(934)
|
(1 034)
|
(1 249)
|
(1 363)
|
(1 220)
|
(1 392)
|
(1 338)
|
(1 366)
|
(1 384)
|
(1 232)
|
(1 239)
|
(1 241)
|
(1 267)
|
|
Income from Continuing Operations |
528
|
508
|
559
|
629
|
666
|
728
|
779
|
819
|
848
|
887
|
895
|
913
|
797
|
774
|
784
|
772
|
947
|
1 062
|
1 286
|
1 786
|
1 820
|
1 924
|
1 969
|
1 842
|
1 994
|
2 091
|
2 248
|
2 468
|
3 093
|
3 414
|
4 154
|
4 457
|
3 949
|
4 435
|
4 498
|
4 649
|
4 738
|
4 294
|
3 938
|
3 961
|
4 082
|
|
Income to Minority Interest |
(28)
|
(7)
|
(1)
|
10
|
10
|
(7)
|
(13)
|
(16)
|
(16)
|
(20)
|
(15)
|
(1)
|
9
|
27
|
30
|
39
|
30
|
12
|
(8)
|
(22)
|
(21)
|
(13)
|
2
|
7
|
14
|
12
|
9
|
(3)
|
(25)
|
(32)
|
(31)
|
(26)
|
(17)
|
(13)
|
(16)
|
(34)
|
(31)
|
(36)
|
(38)
|
(23)
|
(21)
|
|
Net Income (Common) |
493
N/A
|
494
+0%
|
550
+11%
|
631
+15%
|
668
+6%
|
713
+7%
|
758
+6%
|
794
+5%
|
823
+4%
|
858
+4%
|
871
+1%
|
903
+4%
|
798
-12%
|
793
-1%
|
806
+2%
|
803
0%
|
900
+12%
|
996
+11%
|
1 198
+20%
|
1 681
+40%
|
1 784
+6%
|
1 895
+6%
|
1 954
+3%
|
1 833
-6%
|
1 989
+9%
|
2 082
+5%
|
2 232
+7%
|
2 437
+9%
|
3 032
+24%
|
3 340
+10%
|
4 072
+22%
|
4 377
+7%
|
3 887
-11%
|
4 370
+12%
|
4 431
+1%
|
4 562
+3%
|
4 654
+2%
|
4 209
-10%
|
3 853
-8%
|
3 890
+1%
|
4 012
+3%
|
|
EPS (Diluted) |
2.16
N/A
|
2.16
N/A
|
2.41
+12%
|
2.76
+15%
|
2.89
+5%
|
3.05
+6%
|
3.28
+8%
|
3.46
+5%
|
3.58
+3%
|
3.64
+2%
|
3.75
+3%
|
3.93
+5%
|
3.36
-15%
|
3.42
+2%
|
3.47
+1%
|
3.38
-3%
|
2.91
-14%
|
3.06
+5%
|
3.66
+20%
|
5.44
+49%
|
5.56
+2%
|
5.9
+6%
|
6.14
+4%
|
5.76
-6%
|
6.43
+12%
|
6.75
+5%
|
7.22
+7%
|
7.88
+9%
|
9.81
+24%
|
10.76
+10%
|
13.25
+23%
|
14.28
+8%
|
13.36
-6%
|
15.01
+12%
|
15.38
+2%
|
15.74
+2%
|
16.31
+4%
|
14.74
-10%
|
13.62
-8%
|
13.73
+1%
|
14.48
+5%
|