Meritage Homes Corp
NYSE:MTH
Income Statement
Earnings Waterfall
Meritage Homes Corp
Revenue
|
6.3B
USD
|
Cost of Revenue
|
-5.1B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-187.8m
USD
|
Operating Income
|
1B
USD
|
Other Expenses
|
-229.5m
USD
|
Net Income
|
793.5m
USD
|
Income Statement
Meritage Homes Corp
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 |
1 895
N/A
|
1 950
+3%
|
2 016
+3%
|
2 180
+8%
|
2 291
+5%
|
2 383
+4%
|
2 497
+5%
|
2 580
+3%
|
2 659
+3%
|
2 859
+8%
|
2 942
+3%
|
3 042
+3%
|
3 117
+2%
|
3 121
+0%
|
3 175
+2%
|
3 241
+2%
|
3 311
+2%
|
3 387
+2%
|
3 466
+2%
|
3 529
+2%
|
3 494
-1%
|
3 482
0%
|
3 539
+2%
|
3 667
+4%
|
3 861
+5%
|
4 029
+4%
|
4 227
+5%
|
4 501
+6%
|
4 685
+4%
|
4 931
+5%
|
5 053
+2%
|
5 141
+2%
|
5 344
+4%
|
5 479
+3%
|
5 798
+6%
|
6 292
+9%
|
6 286
0%
|
6 442
+2%
|
6 477
+1%
|
6 138
-5%
|
6 328
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 599)
|
(1 645)
|
(1 719)
|
(1 879)
|
(1 996)
|
(2 093)
|
(2 198)
|
(2 273)
|
(2 349)
|
(2 537)
|
(2 618)
|
(2 719)
|
(2 790)
|
(2 790)
|
(2 833)
|
(2 888)
|
(2 949)
|
(3 013)
|
(3 082)
|
(3 133)
|
(3 104)
|
(3 092)
|
(3 124)
|
(3 224)
|
(3 364)
|
(3 481)
|
(3 631)
|
(3 818)
|
(3 920)
|
(4 042)
|
(4 032)
|
(3 997)
|
(4 077)
|
(4 108)
|
(4 357)
|
(4 819)
|
(4 933)
|
(5 183)
|
(5 261)
|
(5 003)
|
(5 117)
|
|
Gross Profit |
296
N/A
|
306
+3%
|
297
-3%
|
301
+1%
|
295
-2%
|
291
-1%
|
299
+3%
|
307
+3%
|
310
+1%
|
323
+4%
|
324
+0%
|
323
0%
|
327
+1%
|
332
+1%
|
341
+3%
|
353
+3%
|
362
+3%
|
374
+3%
|
384
+3%
|
396
+3%
|
390
-2%
|
390
0%
|
414
+6%
|
443
+7%
|
496
+12%
|
548
+10%
|
597
+9%
|
683
+14%
|
765
+12%
|
888
+16%
|
1 021
+15%
|
1 144
+12%
|
1 267
+11%
|
1 371
+8%
|
1 442
+5%
|
1 474
+2%
|
1 352
-8%
|
1 258
-7%
|
1 216
-3%
|
1 135
-7%
|
1 211
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(91)
|
(90)
|
(93)
|
(98)
|
(106)
|
(113)
|
(118)
|
(114)
|
(114)
|
(114)
|
(113)
|
(119)
|
(118)
|
(118)
|
(116)
|
(118)
|
(115)
|
(119)
|
(124)
|
(128)
|
(135)
|
(135)
|
(136)
|
(137)
|
(143)
|
(145)
|
(150)
|
(152)
|
(156)
|
(163)
|
(169)
|
(177)
|
(198)
|
(186)
|
(189)
|
(190)
|
(188)
|
(179)
|
(181)
|
(184)
|
(188)
|
|
Selling, General & Administrative |
(94)
|
(96)
|
(100)
|
(105)
|
(113)
|
(116)
|
(115)
|
(113)
|
(113)
|
(114)
|
(119)
|
(124)
|
(124)
|
(125)
|
(123)
|
(124)
|
(125)
|
(130)
|
(134)
|
(139)
|
(141)
|
(142)
|
(143)
|
(146)
|
(147)
|
(148)
|
(152)
|
(159)
|
(163)
|
(170)
|
(176)
|
(181)
|
(184)
|
(188)
|
(190)
|
(193)
|
(200)
|
(205)
|
(219)
|
(232)
|
(235)
|
|
Other Operating Expenses |
2
|
6
|
7
|
7
|
6
|
3
|
(3)
|
(1)
|
(1)
|
0
|
6
|
5
|
6
|
6
|
7
|
6
|
11
|
11
|
10
|
11
|
6
|
7
|
7
|
10
|
4
|
3
|
2
|
7
|
7
|
7
|
7
|
5
|
(14)
|
2
|
1
|
3
|
12
|
25
|
39
|
48
|
48
|
|
Operating Income |
205
N/A
|
216
+6%
|
204
-6%
|
203
-1%
|
189
-7%
|
178
-6%
|
180
+1%
|
193
+7%
|
196
+2%
|
209
+7%
|
211
+1%
|
204
-3%
|
209
+2%
|
214
+2%
|
226
+6%
|
235
+4%
|
247
+5%
|
255
+3%
|
260
+2%
|
268
+3%
|
255
-5%
|
255
0%
|
279
+9%
|
306
+10%
|
353
+15%
|
403
+14%
|
447
+11%
|
531
+19%
|
609
+15%
|
725
+19%
|
852
+17%
|
967
+14%
|
1 069
+11%
|
1 185
+11%
|
1 253
+6%
|
1 283
+2%
|
1 164
-9%
|
1 079
-7%
|
1 035
-4%
|
951
-8%
|
1 023
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
2
|
4
|
5
|
5
|
2
|
(0)
|
(3)
|
(3)
|
2
|
7
|
14
|
17
|
17
|
14
|
12
|
12
|
13
|
16
|
15
|
12
|
9
|
6
|
3
|
4
|
3
|
2
|
3
|
3
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
(2)
|
(1)
|
(1)
|
(5)
|
|
Non-Reccuring Items |
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
|
Pre-Tax Income |
201
N/A
|
218
+8%
|
208
-5%
|
208
+0%
|
194
-7%
|
180
-7%
|
180
0%
|
190
+5%
|
193
+2%
|
211
+9%
|
218
+3%
|
218
+0%
|
226
+4%
|
230
+2%
|
240
+4%
|
248
+3%
|
260
+5%
|
268
+3%
|
276
+3%
|
283
+3%
|
267
-6%
|
263
-1%
|
284
+8%
|
303
+7%
|
357
+18%
|
406
+13%
|
449
+11%
|
534
+19%
|
613
+15%
|
713
+16%
|
839
+18%
|
955
+14%
|
1 075
+13%
|
1 191
+11%
|
1 259
+6%
|
1 289
+2%
|
1 169
-9%
|
1 077
-8%
|
1 033
-4%
|
949
-8%
|
1 018
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(63)
|
(73)
|
(69)
|
(66)
|
(61)
|
(53)
|
(55)
|
(61)
|
(60)
|
(67)
|
(67)
|
(69)
|
(74)
|
(76)
|
(80)
|
(85)
|
(76)
|
(72)
|
(69)
|
(59)
|
(61)
|
(60)
|
(65)
|
(53)
|
(62)
|
(70)
|
(74)
|
(110)
|
(129)
|
(152)
|
(186)
|
(217)
|
(252)
|
(285)
|
(291)
|
(297)
|
(263)
|
(234)
|
(231)
|
(211)
|
(225)
|
|
Income from Continuing Operations |
138
|
145
|
139
|
142
|
133
|
127
|
125
|
129
|
133
|
144
|
151
|
150
|
152
|
154
|
160
|
163
|
183
|
196
|
207
|
225
|
206
|
203
|
219
|
250
|
295
|
335
|
375
|
424
|
484
|
561
|
653
|
737
|
823
|
906
|
967
|
992
|
906
|
843
|
802
|
739
|
793
|
|
Net Income (Common) |
138
N/A
|
145
+5%
|
139
-4%
|
142
+2%
|
133
-6%
|
127
-5%
|
125
-2%
|
129
+3%
|
133
+4%
|
144
+8%
|
151
+5%
|
150
-1%
|
152
+2%
|
154
+1%
|
160
+4%
|
143
-10%
|
164
+14%
|
176
+7%
|
187
+7%
|
227
+21%
|
209
-8%
|
206
-1%
|
222
+8%
|
250
+13%
|
295
+18%
|
335
+14%
|
375
+12%
|
424
+13%
|
484
+14%
|
561
+16%
|
653
+16%
|
737
+13%
|
823
+12%
|
906
+10%
|
967
+7%
|
992
+3%
|
906
-9%
|
843
-7%
|
802
-5%
|
739
-8%
|
793
+7%
|
|
EPS (Diluted) |
3.33
N/A
|
3.48
+5%
|
3.33
-4%
|
3.41
+2%
|
3.18
-7%
|
3.02
-5%
|
2.96
-2%
|
3.04
+3%
|
3.14
+3%
|
3.39
+8%
|
3.53
+4%
|
3.5
-1%
|
3.55
+1%
|
3.59
+1%
|
3.8
+6%
|
3.39
-11%
|
3.98
+17%
|
4.26
+7%
|
4.58
+8%
|
5.58
+22%
|
5.38
-4%
|
5.29
-2%
|
5.66
+7%
|
6.42
+13%
|
7.61
+19%
|
8.77
+15%
|
9.75
+11%
|
11
+13%
|
12.63
+15%
|
14.61
+16%
|
17.08
+17%
|
19.29
+13%
|
21.94
+14%
|
24.47
+12%
|
26.21
+7%
|
26.74
+2%
|
24.42
-9%
|
22.66
-7%
|
21.63
-5%
|
19.93
-8%
|
21.57
+8%
|