Tri Pointe Homes Inc (Delaware)
NYSE:TPH
Income Statement
Earnings Waterfall
Tri Pointe Homes Inc (Delaware)
Income Statement
Tri Pointe Homes Inc (Delaware)
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
27
N/A
|
1 070
+3 864%
|
1 094
+2%
|
1 521
+39%
|
1 835
+21%
|
1 275
-31%
|
1 495
+17%
|
1 402
-6%
|
1 556
+11%
|
1 704
+9%
|
1 833
+8%
|
1 986
+8%
|
2 156
+9%
|
2 401
+11%
|
2 448
+2%
|
2 578
+5%
|
2 512
-3%
|
2 405
-4%
|
2 374
-1%
|
2 320
-2%
|
2 456
+6%
|
2 810
+14%
|
3 001
+7%
|
3 201
+7%
|
3 259
+2%
|
3 263
+0%
|
3 174
-3%
|
3 101
-2%
|
3 074
-1%
|
3 083
+0%
|
3 186
+3%
|
3 257
+2%
|
3 341
+3%
|
3 260
-2%
|
3 384
+4%
|
3 632
+7%
|
3 833
+6%
|
3 982
+4%
|
3 998
+0%
|
3 997
0%
|
4 036
+1%
|
4 349
+8%
|
4 392
+1%
|
4 212
-4%
|
3 978
-6%
|
3 715
-7%
|
3 875
+4%
|
4 193
+8%
|
4 499
+7%
|
4 493
0%
|
4 294
-4%
|
4 042
-6%
|
3 752
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24)
|
(812)
|
(710)
|
(1 051)
|
(1 290)
|
(990)
|
(1 163)
|
(1 082)
|
(1 223)
|
(1 357)
|
(1 464)
|
(1 550)
|
(1 673)
|
(1 846)
|
(1 869)
|
(1 963)
|
(1 916)
|
(1 856)
|
(1 850)
|
(1 857)
|
(1 927)
|
(2 190)
|
(2 322)
|
(2 473)
|
(2 548)
|
(2 566)
|
(2 532)
|
(2 506)
|
(2 473)
|
(2 446)
|
(2 501)
|
(2 523)
|
(2 592)
|
(2 527)
|
(2 600)
|
(2 764)
|
(2 876)
|
(2 984)
|
(2 969)
|
(2 935)
|
(2 948)
|
(3 163)
|
(3 221)
|
(3 149)
|
(3 019)
|
(2 885)
|
(2 996)
|
(3 218)
|
(3 455)
|
(3 443)
|
(3 284)
|
(3 118)
|
(2 919)
|
|
| Gross Profit |
3
N/A
|
258
+7 975%
|
384
+49%
|
470
+22%
|
545
+16%
|
285
-48%
|
333
+17%
|
320
-4%
|
333
+4%
|
346
+4%
|
369
+6%
|
436
+18%
|
483
+11%
|
555
+15%
|
579
+4%
|
615
+6%
|
595
-3%
|
549
-8%
|
525
-4%
|
463
-12%
|
528
+14%
|
620
+17%
|
678
+9%
|
728
+7%
|
710
-2%
|
697
-2%
|
642
-8%
|
596
-7%
|
602
+1%
|
638
+6%
|
685
+7%
|
734
+7%
|
749
+2%
|
733
-2%
|
785
+7%
|
868
+11%
|
957
+10%
|
998
+4%
|
1 028
+3%
|
1 062
+3%
|
1 087
+2%
|
1 186
+9%
|
1 171
-1%
|
1 063
-9%
|
960
-10%
|
830
-13%
|
879
+6%
|
974
+11%
|
1 044
+7%
|
1 049
+1%
|
1 010
-4%
|
924
-9%
|
833
-10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8)
|
(154)
|
(284)
|
(358)
|
(400)
|
(169)
|
(206)
|
(172)
|
(177)
|
(186)
|
(199)
|
(211)
|
(218)
|
(234)
|
(237)
|
(246)
|
(253)
|
(252)
|
(259)
|
(262)
|
(265)
|
(275)
|
(289)
|
(305)
|
(322)
|
(343)
|
(346)
|
(349)
|
(354)
|
(358)
|
(383)
|
(363)
|
(358)
|
(357)
|
(362)
|
(371)
|
(388)
|
(388)
|
(391)
|
(395)
|
(397)
|
(415)
|
(423)
|
(427)
|
(432)
|
(402)
|
(431)
|
(450)
|
(462)
|
(473)
|
(472)
|
(458)
|
(443)
|
|
| Selling, General & Administrative |
(9)
|
(154)
|
(157)
|
(228)
|
(270)
|
(169)
|
(203)
|
(172)
|
(176)
|
(186)
|
(199)
|
(210)
|
(218)
|
(234)
|
(237)
|
(246)
|
(252)
|
(251)
|
(258)
|
(261)
|
(264)
|
(275)
|
(289)
|
(305)
|
(322)
|
(342)
|
(345)
|
(348)
|
(352)
|
(355)
|
(360)
|
(358)
|
(353)
|
(351)
|
(349)
|
(362)
|
(380)
|
(380)
|
(380)
|
(380)
|
(378)
|
(390)
|
(398)
|
(400)
|
(405)
|
(402)
|
(417)
|
(444)
|
(462)
|
(473)
|
(472)
|
(458)
|
(443)
|
|
| Depreciation & Amortization |
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
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(127)
|
(130)
|
(130)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(23)
|
(4)
|
(5)
|
(5)
|
(11)
|
(6)
|
(6)
|
(6)
|
(10)
|
(15)
|
(19)
|
(25)
|
(26)
|
(27)
|
(27)
|
0
|
(14)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5)
N/A
|
105
N/A
|
100
-4%
|
112
+12%
|
145
+30%
|
117
-20%
|
126
+8%
|
148
+18%
|
157
+6%
|
160
+2%
|
170
+6%
|
225
+32%
|
265
+17%
|
321
+21%
|
341
+6%
|
368
+8%
|
343
-7%
|
298
-13%
|
266
-11%
|
201
-25%
|
263
+31%
|
345
+31%
|
389
+13%
|
423
+9%
|
388
-8%
|
354
-9%
|
296
-17%
|
247
-17%
|
248
+0%
|
280
+13%
|
302
+8%
|
371
+23%
|
391
+5%
|
376
-4%
|
422
+12%
|
498
+18%
|
568
+14%
|
610
+7%
|
637
+4%
|
668
+5%
|
690
+3%
|
771
+12%
|
748
-3%
|
636
-15%
|
528
-17%
|
428
-19%
|
448
+5%
|
525
+17%
|
582
+11%
|
577
-1%
|
538
-7%
|
466
-13%
|
390
-16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
3
|
0
|
0
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
3
|
3
|
5
|
6
|
5
|
5
|
6
|
6
|
(5)
|
(5)
|
(6)
|
(5)
|
8
|
8
|
8
|
8
|
9
|
10
|
11
|
12
|
12
|
13
|
14
|
15
|
15
|
12
|
8
|
4
|
0
|
1
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
2
|
|
| Non-Reccuring Items |
0
|
(6)
|
0
|
0
|
(0)
|
(356)
|
(355)
|
(356)
|
(379)
|
(31)
|
(30)
|
(29)
|
(7)
|
(5)
|
(5)
|
(5)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(7)
|
(25)
|
0
|
(25)
|
(24)
|
(6)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(0)
|
(2)
|
1
|
3
|
0
|
3
|
3
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
6
|
6
|
7
|
7
|
1
|
(6)
|
(9)
|
(9)
|
(9)
|
(3)
|
1
|
1
|
1
|
1
|
1
|
2
|
10
|
21
|
32
|
39
|
47
|
46
|
41
|
40
|
34
|
31
|
31
|
|
| Pre-Tax Income |
(5)
N/A
|
100
N/A
|
101
+2%
|
115
+13%
|
148
+29%
|
(238)
N/A
|
(226)
+5%
|
(208)
+8%
|
(222)
-7%
|
128
N/A
|
139
+9%
|
196
+41%
|
257
+31%
|
319
+24%
|
340
+7%
|
369
+9%
|
347
-6%
|
302
-13%
|
271
-10%
|
207
-24%
|
270
+30%
|
340
+26%
|
385
+13%
|
417
+9%
|
383
-8%
|
362
-5%
|
305
-16%
|
255
-16%
|
256
+0%
|
271
+6%
|
313
+15%
|
352
+13%
|
370
+5%
|
373
+1%
|
426
+14%
|
509
+19%
|
583
+15%
|
626
+7%
|
650
+4%
|
677
+4%
|
696
+3%
|
773
+11%
|
758
-2%
|
657
-13%
|
560
-15%
|
467
-17%
|
495
+6%
|
571
+15%
|
623
+9%
|
617
-1%
|
573
-7%
|
498
-13%
|
423
-15%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
(39)
|
(39)
|
(43)
|
(55)
|
86
|
82
|
80
|
86
|
(44)
|
(47)
|
(71)
|
(93)
|
(112)
|
(120)
|
(131)
|
(124)
|
(106)
|
(95)
|
(72)
|
(98)
|
(130)
|
(140)
|
(142)
|
(116)
|
(91)
|
(77)
|
(65)
|
(67)
|
(64)
|
(74)
|
(83)
|
(85)
|
(91)
|
(105)
|
(126)
|
(146)
|
(156)
|
(163)
|
(170)
|
(171)
|
(191)
|
(188)
|
(164)
|
(141)
|
(118)
|
(122)
|
(142)
|
(159)
|
(159)
|
(150)
|
(132)
|
(113)
|
|
| Income from Continuing Operations |
(5)
|
61
|
62
|
72
|
93
|
(151)
|
(144)
|
(128)
|
(137)
|
84
|
92
|
125
|
163
|
207
|
221
|
238
|
223
|
196
|
176
|
134
|
171
|
210
|
244
|
275
|
267
|
271
|
228
|
191
|
190
|
207
|
239
|
269
|
285
|
282
|
321
|
383
|
437
|
469
|
487
|
507
|
524
|
582
|
570
|
494
|
420
|
349
|
372
|
428
|
464
|
458
|
423
|
366
|
310
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(5)
N/A
|
62
N/A
|
63
+2%
|
73
+15%
|
94
+30%
|
(150)
N/A
|
(142)
+5%
|
(126)
+11%
|
(135)
-7%
|
84
N/A
|
92
+9%
|
123
+33%
|
162
+32%
|
206
+27%
|
219
+6%
|
238
+9%
|
222
-6%
|
195
-12%
|
175
-10%
|
134
-24%
|
171
+28%
|
187
+9%
|
222
+19%
|
253
+14%
|
245
-3%
|
270
+10%
|
227
-16%
|
190
-16%
|
189
-1%
|
207
+10%
|
239
+15%
|
269
+13%
|
285
+6%
|
282
-1%
|
321
+14%
|
383
+19%
|
437
+14%
|
469
+7%
|
486
+4%
|
505
+4%
|
521
+3%
|
576
+11%
|
563
-2%
|
488
-13%
|
414
-15%
|
344
-17%
|
368
+7%
|
425
+16%
|
462
+9%
|
458
-1%
|
423
-8%
|
366
-14%
|
310
-15%
|
|
| EPS (Diluted) |
-0.18
N/A
|
0.47
N/A
|
2.22
+372%
|
0.3
-86%
|
0.71
+137%
|
-1.17
N/A
|
-1.09
+7%
|
-0.98
+10%
|
-0.85
+13%
|
0.58
N/A
|
0.56
-3%
|
0.76
+36%
|
1
+32%
|
1.27
+27%
|
1.36
+7%
|
1.48
+9%
|
1.39
-6%
|
1.21
-13%
|
1.09
-10%
|
0.84
-23%
|
1.12
+33%
|
1.2
+7%
|
1.45
+21%
|
1.64
+13%
|
1.64
N/A
|
1.81
+10%
|
1.59
-12%
|
1.33
-16%
|
1.33
N/A
|
1.47
+11%
|
1.77
+20%
|
2.06
+16%
|
2.2
+7%
|
2.17
-1%
|
2.67
+23%
|
3.24
+21%
|
3.84
+19%
|
4.12
+7%
|
4.49
+9%
|
4.9
+9%
|
5.06
+3%
|
5.54
+9%
|
5.53
0%
|
4.84
-12%
|
4.17
-14%
|
3.45
-17%
|
3.83
+11%
|
4.48
+17%
|
4.87
+9%
|
4.83
-1%
|
4.59
-5%
|
4.09
-11%
|
3.54
-13%
|
|