Annual Income Statements for Forestar Group
This table shows Forestar Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Forestar Group
This table shows Forestar Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
38 |
45 |
39 |
82 |
17 |
32 |
33 |
87 |
15 |
32 |
36 |
| Consolidated Net Income / (Loss) |
|
38 |
45 |
39 |
82 |
17 |
32 |
33 |
87 |
15 |
32 |
36 |
| Net Income / (Loss) Continuing Operations |
|
38 |
45 |
39 |
82 |
17 |
32 |
33 |
87 |
15 |
32 |
36 |
| Total Pre-Tax Income |
|
51 |
59 |
52 |
108 |
22 |
41 |
44 |
113 |
21 |
44 |
49 |
| Total Revenue |
|
312 |
339 |
328 |
560 |
253 |
352 |
392 |
677 |
275 |
376 |
410 |
| Net Interest Income / (Expense) |
|
6.30 |
5.00 |
4.40 |
4.10 |
2.30 |
1.00 |
1.30 |
1.70 |
2.30 |
1.60 |
2.90 |
| Total Interest Income |
|
6.30 |
5.00 |
4.40 |
4.10 |
2.30 |
1.00 |
1.30 |
1.70 |
2.30 |
1.60 |
2.90 |
| Investment Securities Interest Income |
|
6.30 |
5.00 |
4.40 |
4.10 |
2.30 |
1.00 |
1.30 |
1.70 |
2.30 |
1.60 |
2.90 |
| Total Interest Expense |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Total Non-Interest Income |
|
306 |
334 |
323 |
556 |
250 |
351 |
391 |
675 |
273 |
374 |
407 |
| Other Non-Interest Income |
|
306 |
334 |
318 |
551 |
250 |
351 |
391 |
671 |
273 |
374 |
407 |
| Total Non-Interest Expense |
|
261 |
280 |
276 |
452 |
231 |
311 |
348 |
564 |
255 |
332 |
361 |
| Other Operating Expenses |
|
261 |
280 |
276 |
452 |
231 |
310 |
348 |
564 |
255 |
332 |
361 |
| Other Special Charges |
|
- |
- |
0.00 |
- |
- |
1.10 |
- |
- |
- |
0.00 |
0.00 |
| Nonoperating Income / (Expense), net |
|
0.00 |
0.00 |
0.00 |
- |
0.60 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
| Income Tax Expense |
|
13 |
14 |
13 |
27 |
5.40 |
9.10 |
11 |
26 |
5.40 |
12 |
13 |
| Net Income / (Loss) Attributable to Noncontrolling Interest |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
- |
- |
0.10 |
0.10 |
| Basic Earnings per Share |
|
$0.76 |
$0.90 |
$0.76 |
$1.61 |
$0.32 |
$0.62 |
$0.65 |
$1.71 |
$0.30 |
$0.63 |
$0.70 |
| Weighted Average Basic Shares Outstanding |
|
50.07M |
50.15M |
50.76M |
50.43M |
50.82M |
50.80M |
50.93M |
50.87M |
51.00M |
51.00M |
51.11M |
| Diluted Earnings per Share |
|
$0.76 |
$0.89 |
$0.76 |
$1.59 |
$0.32 |
$0.62 |
$0.65 |
$1.70 |
$0.30 |
$0.63 |
$0.70 |
| Weighted Average Diluted Shares Outstanding |
|
50.46M |
50.63M |
51.06M |
50.79M |
51.09M |
51.05M |
51.01M |
51.06M |
51.18M |
51.21M |
51.25M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
49.91M |
50.60M |
50.65M |
50.67M |
50.68M |
50.82M |
50.83M |
50.84M |
50.89M |
51.01M |
51.02M |
Annual Cash Flow Statements for Forestar Group
This table details how cash moves in and out of Forestar Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2014 |
2015 |
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-22 |
-74 |
170 |
97 |
48 |
12 |
-241 |
111 |
351 |
-135 |
-102 |
| Net Cash From Operating Activities |
|
107 |
35 |
67 |
-15 |
-391 |
-168 |
-303 |
109 |
364 |
-158 |
-198 |
| Net Cash From Continuing Operating Activities |
|
107 |
35 |
67 |
-22 |
-391 |
-168 |
-303 |
109 |
364 |
-158 |
-198 |
| Net Income / (Loss) Continuing Operations |
|
17 |
-212 |
60 |
52 |
36 |
62 |
111 |
179 |
167 |
203 |
168 |
| Consolidated Net Income / (Loss) |
|
17 |
-212 |
60 |
52 |
36 |
62 |
111 |
179 |
167 |
203 |
168 |
| Depreciation Expense |
|
42 |
45 |
11 |
5.50 |
6.70 |
4.90 |
2.70 |
2.70 |
3.00 |
3.00 |
3.50 |
| Non-Cash Adjustments to Reconcile Net Income |
|
51 |
217 |
-0.95 |
-53 |
4.10 |
2.20 |
21 |
11 |
27 |
-0.10 |
11 |
| Changes in Operating Assets and Liabilities, net |
|
-3.15 |
-14 |
-3.53 |
-20 |
-438 |
-237 |
-437 |
-84 |
168 |
-365 |
-380 |
| Net Cash From Investing Activities |
|
-130 |
-60 |
421 |
135 |
-0.80 |
5.00 |
1.00 |
1.30 |
0.30 |
7.30 |
3.20 |
| Net Cash From Continuing Investing Activities |
|
-130 |
-60 |
421 |
135 |
-0.80 |
5.00 |
1.00 |
1.30 |
0.30 |
7.30 |
3.20 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-102 |
-50 |
-0.58 |
-2.40 |
-0.90 |
-0.60 |
-1.60 |
-3.50 |
-1.30 |
-2.20 |
-2.20 |
| Sale and/or Maturity of Investments |
|
24 |
30 |
434 |
142 |
0.10 |
5.60 |
2.60 |
4.80 |
1.60 |
9.50 |
5.40 |
| Net Cash From Financing Activities |
|
0.47 |
-48 |
-318 |
-23 |
440 |
175 |
61 |
1.20 |
-13 |
16 |
93 |
| Net Cash From Continuing Financing Activities |
|
0.47 |
-48 |
-318 |
-23 |
440 |
175 |
61 |
1.20 |
-13 |
16 |
93 |
| Issuance of Debt |
|
265 |
11 |
3.18 |
3.00 |
435 |
300 |
458 |
- |
0.00 |
0.00 |
780 |
| Issuance of Common Equity |
|
- |
0.00 |
- |
0.00 |
101 |
0.00 |
33 |
1.70 |
0.00 |
20 |
0.50 |
| Repayment of Debt |
|
-225 |
-58 |
-315 |
-10 |
-85 |
-119 |
-422 |
0.00 |
-13 |
0.00 |
-680 |
| Other Financing Activities, Net |
|
-14 |
-1.73 |
-2.68 |
-16 |
-11 |
-6.20 |
-8.00 |
-0.50 |
-0.70 |
-3.40 |
-8.00 |
| Cash Income Taxes Paid |
|
18 |
-4.08 |
10 |
-2.70 |
-1.70 |
-3.10 |
4.30 |
42 |
45 |
46 |
31 |
Quarterly Cash Flow Statements for Forestar Group
This table details how cash moves in and out of Forestar Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Net Change in Cash & Equivalents |
|
-157 |
-43 |
-57 |
122 |
-349 |
42 |
15 |
190 |
-168 |
151 |
33 |
| Net Cash From Operating Activities |
|
-157 |
-59 |
-62 |
119 |
-450 |
-20 |
16 |
256 |
-157 |
152 |
33 |
| Net Cash From Continuing Operating Activities |
|
-157 |
-59 |
-63 |
120 |
-450 |
-20 |
16 |
256 |
-157 |
152 |
33 |
| Net Income / (Loss) Continuing Operations |
|
38 |
45 |
39 |
82 |
17 |
32 |
33 |
87 |
15 |
32 |
36 |
| Consolidated Net Income / (Loss) |
|
38 |
45 |
39 |
82 |
17 |
32 |
33 |
87 |
15 |
32 |
36 |
| Depreciation Expense |
|
0.80 |
0.60 |
0.90 |
0.70 |
0.80 |
1.00 |
0.80 |
0.90 |
0.90 |
0.70 |
0.70 |
| Non-Cash Adjustments to Reconcile Net Income |
|
1.10 |
2.30 |
-4.30 |
0.80 |
3.10 |
3.70 |
3.40 |
0.40 |
3.90 |
8.20 |
2.80 |
| Changes in Operating Assets and Liabilities, net |
|
-197 |
-107 |
-98 |
37 |
-470 |
-56 |
-21 |
168 |
-177 |
111 |
-6.80 |
Annual Balance Sheets for Forestar Group
This table presents Forestar Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
972 |
733 |
762 |
893 |
1,456 |
1,740 |
2,102 |
2,343 |
2,471 |
2,840 |
3,137 |
| Cash and Due from Banks |
|
96 |
266 |
323 |
319 |
383 |
394 |
154 |
265 |
616 |
481 |
379 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
597 |
296 |
132 |
500 |
1,031 |
1,311 |
1,908 |
2,028 |
1,796 |
2,273 |
2,653 |
| Other Assets |
|
152 |
56 |
201 |
47 |
34 |
31 |
39 |
50 |
58 |
85 |
105 |
| Total Liabilities & Shareholders' Equity |
|
972 |
733 |
762 |
893 |
1,456 |
1,740 |
2,102 |
2,343 |
2,471 |
2,840 |
3,137 |
| Total Liabilities |
|
468 |
171 |
156 |
219 |
647 |
868 |
1,086 |
1,144 |
1,101 |
1,245 |
1,368 |
| Short-Term Debt |
|
- |
- |
- |
- |
- |
- |
47 |
72 |
68 |
86 |
71 |
| Other Short-Term Payables |
|
17 |
8.93 |
11 |
58 |
96 |
79 |
57 |
70 |
61 |
68 |
83 |
| Long-Term Debt |
|
382 |
110 |
108 |
112 |
461 |
641 |
705 |
706 |
695 |
706 |
803 |
| Other Long-Term Liabilities |
|
56 |
40 |
23 |
- |
90 |
148 |
277 |
295 |
276 |
384 |
411 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
504 |
562 |
606 |
675 |
809 |
872 |
1,016 |
1,199 |
1,370 |
1,595 |
1,769 |
| Total Preferred & Common Equity |
|
502 |
561 |
604 |
673 |
808 |
871 |
1,015 |
1,198 |
1,369 |
1,594 |
1,768 |
| Total Common Equity |
|
502 |
561 |
604 |
673 |
808 |
871 |
1,015 |
1,198 |
1,369 |
1,594 |
1,768 |
| Common Stock |
|
599 |
598 |
548 |
548 |
650 |
652 |
686 |
690 |
694 |
716 |
722 |
| Retained Earnings |
|
-46 |
13 |
56 |
125 |
158 |
219 |
329 |
508 |
675 |
878 |
1,046 |
| Noncontrolling Interest |
|
2.52 |
1.47 |
1.42 |
1.20 |
0.60 |
0.90 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
Quarterly Balance Sheets for Forestar Group
This table presents Forestar Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| Total Assets |
|
2,336 |
2,375 |
2,534 |
2,599 |
2,675 |
2,961 |
3,043 |
3,120 |
3,177 |
3,173 |
3,221 |
| Cash and Due from Banks |
|
287 |
401 |
459 |
416 |
359 |
132 |
174 |
189 |
212 |
362 |
395 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
1,994 |
1,915 |
2,016 |
2,122 |
2,245 |
2,744 |
2,767 |
2,831 |
2,858 |
2,717 |
2,719 |
| Other Assets |
|
56 |
59 |
59 |
60 |
70 |
85 |
102 |
100 |
107 |
93 |
107 |
| Total Liabilities & Shareholders' Equity |
|
2,336 |
2,375 |
2,534 |
2,599 |
2,675 |
2,961 |
3,043 |
3,120 |
3,177 |
3,173 |
3,221 |
| Total Liabilities |
|
1,088 |
1,079 |
1,125 |
1,126 |
1,162 |
1,347 |
1,397 |
1,440 |
1,390 |
1,353 |
1,363 |
| Short-Term Debt |
|
68 |
69 |
65 |
62 |
71 |
79 |
70 |
67 |
80 |
73 |
65 |
| Other Short-Term Payables |
|
48 |
54 |
63 |
56 |
56 |
56 |
44 |
64 |
87 |
79 |
89 |
| Long-Term Debt |
|
707 |
707 |
705 |
706 |
706 |
807 |
873 |
873 |
793 |
794 |
794 |
| Other Long-Term Liabilities |
|
265 |
249 |
291 |
303 |
329 |
405 |
410 |
437 |
429 |
407 |
415 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
1,249 |
1,297 |
1,409 |
1,473 |
1,513 |
1,614 |
1,646 |
1,680 |
1,787 |
1,820 |
1,858 |
| Total Preferred & Common Equity |
|
1,248 |
1,296 |
1,408 |
1,472 |
1,512 |
1,613 |
1,645 |
1,679 |
1,786 |
1,819 |
1,857 |
| Total Common Equity |
|
1,248 |
1,296 |
1,408 |
1,472 |
1,512 |
1,613 |
1,645 |
1,679 |
1,786 |
1,819 |
1,857 |
| Common Stock |
|
692 |
693 |
695 |
714 |
715 |
718 |
719 |
720 |
725 |
725 |
727 |
| Retained Earnings |
|
556 |
602 |
713 |
758 |
797 |
895 |
926 |
959 |
1,062 |
1,094 |
1,130 |
| Noncontrolling Interest |
|
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.00 |
1.10 |
1.20 |
Annual Metrics And Ratios for Forestar Group
This table displays calculated financial ratios and metrics derived from Forestar Group's official financial filings.
| Metric |
|
2014 |
2015 |
2016 |
2017 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
-24.92% |
-21.61% |
84.89% |
-36.29% |
0.00% |
114.47% |
41.92% |
14.58% |
-4.67% |
5.96% |
8.74% |
| EBITDA Growth |
|
44.98% |
-57.36% |
174.45% |
-62.27% |
0.00% |
58.57% |
81.17% |
59.15% |
-5.35% |
21.59% |
-18.64% |
| EBIT Growth |
|
51.56% |
-125.14% |
934.70% |
-63.67% |
0.00% |
71.24% |
89.15% |
60.25% |
-5.54% |
21.89% |
-19.03% |
| NOPAT Growth |
|
16.52% |
16.36% |
135.92% |
-94.73% |
0.00% |
70.31% |
80.47% |
61.21% |
-6.18% |
21.87% |
-17.68% |
| Net Income Growth |
|
-51.26% |
-1,342.81% |
128.34% |
-13.09% |
0.00% |
69.97% |
79.09% |
61.81% |
-6.66% |
21.87% |
-17.45% |
| EPS Growth |
|
-52.50% |
-1,736.84% |
122.19% |
-13.77% |
0.00% |
59.49% |
78.57% |
59.56% |
-7.24% |
20.12% |
-17.75% |
| Operating Cash Flow Growth |
|
20.62% |
-67.20% |
91.17% |
-122.79% |
0.00% |
56.95% |
-79.99% |
135.86% |
234.96% |
-143.50% |
-24.81% |
| Free Cash Flow Firm Growth |
|
80.28% |
751.68% |
-1.08% |
-113.35% |
0.00% |
0.00% |
20.73% |
77.99% |
134.89% |
-556.76% |
-73.10% |
| Invested Capital Growth |
|
6.50% |
-22.48% |
-24.07% |
6.18% |
0.00% |
19.18% |
16.85% |
11.86% |
7.88% |
11.91% |
10.69% |
| Revenue Q/Q Growth |
|
-28.36% |
79.97% |
70.30% |
-42.38% |
0.00% |
12.98% |
5.85% |
-2.52% |
13.59% |
0.26% |
7.50% |
| EBITDA Q/Q Growth |
|
-8.09% |
79.52% |
20.09% |
-65.07% |
0.00% |
17.74% |
22.21% |
3.17% |
14.88% |
5.00% |
2.25% |
| EBIT Q/Q Growth |
|
-22.27% |
66.15% |
36.94% |
-68.66% |
0.00% |
21.32% |
22.82% |
3.17% |
15.12% |
5.06% |
2.20% |
| NOPAT Q/Q Growth |
|
-25.38% |
242.73% |
18.21% |
-94.05% |
0.00% |
19.23% |
22.14% |
3.68% |
14.87% |
4.68% |
3.33% |
| Net Income Q/Q Growth |
|
-61.96% |
2.93% |
459.91% |
-53.26% |
0.00% |
23.40% |
21.70% |
3.89% |
14.87% |
4.68% |
3.32% |
| EPS Q/Q Growth |
|
-61.62% |
-1.80% |
7,000.00% |
-54.41% |
0.00% |
17.76% |
20.32% |
4.06% |
14.43% |
3.90% |
3.46% |
| Operating Cash Flow Q/Q Growth |
|
33.72% |
-36.89% |
-16.04% |
-139.91% |
0.00% |
-14.71% |
0.07% |
298.17% |
42.73% |
-218.71% |
40.95% |
| Free Cash Flow Firm Q/Q Growth |
|
80.44% |
36.49% |
-24.12% |
30.89% |
0.00% |
0.00% |
-49.55% |
55.34% |
214.43% |
-117.60% |
47.87% |
| Invested Capital Q/Q Growth |
|
-2.74% |
-6.15% |
6.82% |
-4.38% |
0.00% |
1.71% |
5.57% |
3.14% |
2.94% |
4.26% |
0.85% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
34.54% |
18.79% |
27.89% |
16.51% |
11.88% |
8.79% |
11.21% |
15.58% |
15.47% |
17.75% |
13.28% |
| EBIT Margin |
|
16.97% |
-5.44% |
24.56% |
14.01% |
10.35% |
8.26% |
11.01% |
15.40% |
15.26% |
17.55% |
13.07% |
| Profit (Net Income) Margin |
|
7.20% |
-114.12% |
17.49% |
23.86% |
8.31% |
6.59% |
8.31% |
11.74% |
11.49% |
13.22% |
10.03% |
| Tax Burden Percent |
|
29.69% |
-2,388.88% |
65.17% |
100.38% |
79.43% |
79.00% |
75.38% |
75.83% |
75.32% |
75.31% |
76.56% |
| Interest Burden Percent |
|
142.89% |
-87.81% |
109.28% |
169.71% |
101.11% |
100.90% |
100.14% |
100.51% |
100.00% |
100.00% |
100.27% |
| Effective Tax Rate |
|
36.23% |
395.17% |
16.57% |
87.91% |
20.57% |
21.00% |
24.62% |
24.17% |
24.68% |
24.69% |
23.44% |
| Return on Invested Capital (ROIC) |
|
2.32% |
2.95% |
9.05% |
0.54% |
2.83% |
4.40% |
6.73% |
9.50% |
8.12% |
9.00% |
6.66% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.14% |
-56.56% |
4.85% |
44.95% |
2.91% |
4.50% |
6.75% |
9.62% |
8.12% |
9.00% |
6.71% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.08% |
-37.94% |
2.24% |
8.42% |
1.66% |
2.95% |
4.98% |
6.64% |
4.87% |
4.72% |
3.32% |
| Return on Equity (ROE) |
|
2.40% |
-34.99% |
11.29% |
8.96% |
4.49% |
7.34% |
11.71% |
16.14% |
12.99% |
13.72% |
9.98% |
| Cash Return on Invested Capital (CROIC) |
|
-3.97% |
28.28% |
36.41% |
-5.46% |
0.00% |
-13.11% |
-8.81% |
-1.70% |
0.54% |
-2.24% |
-3.49% |
| Operating Return on Assets (OROA) |
|
3.31% |
-0.91% |
9.91% |
4.11% |
3.85% |
4.84% |
7.62% |
10.56% |
9.21% |
10.17% |
7.32% |
| Return on Assets (ROA) |
|
1.41% |
-19.04% |
7.06% |
7.00% |
3.09% |
3.86% |
5.75% |
8.05% |
6.93% |
7.66% |
5.62% |
| Return on Common Equity (ROCE) |
|
2.38% |
-34.85% |
11.25% |
8.94% |
4.48% |
7.34% |
11.70% |
16.13% |
12.98% |
13.71% |
9.98% |
| Return on Equity Simple (ROE_SIMPLE) |
|
2.42% |
-42.34% |
10.73% |
8.66% |
4.49% |
7.08% |
10.89% |
14.92% |
12.19% |
12.76% |
9.50% |
| Net Operating Profit after Tax (NOPAT) |
|
26 |
30 |
71 |
3.71 |
36 |
61 |
110 |
178 |
167 |
203 |
167 |
| NOPAT Margin |
|
10.82% |
16.06% |
20.49% |
1.69% |
8.22% |
6.53% |
8.30% |
11.68% |
11.49% |
13.22% |
10.01% |
| Net Nonoperating Expense Percent (NNEP) |
|
2.18% |
59.50% |
4.20% |
-44.42% |
-0.09% |
-0.10% |
-0.02% |
-0.12% |
0.00% |
0.00% |
-0.06% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
83.03% |
105.44% |
75.44% |
85.99% |
89.65% |
91.74% |
88.99% |
84.60% |
84.74% |
82.45% |
86.93% |
| Earnings before Interest and Taxes (EBIT) |
|
40 |
-10 |
85 |
31 |
45 |
77 |
146 |
235 |
222 |
270 |
219 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
82 |
35 |
96 |
36 |
52 |
82 |
149 |
237 |
225 |
273 |
222 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.76 |
0.73 |
0.80 |
1.53 |
0.95 |
0.98 |
0.91 |
0.46 |
0.98 |
1.03 |
0.76 |
| Price to Tangible Book Value (P/TBV) |
|
0.84 |
0.80 |
0.86 |
1.53 |
0.95 |
0.98 |
0.91 |
0.46 |
0.98 |
1.03 |
0.76 |
| Price to Revenue (P/Rev) |
|
2.27 |
1.98 |
1.30 |
4.21 |
1.76 |
0.91 |
0.69 |
0.37 |
0.93 |
1.07 |
0.81 |
| Price to Earnings (P/E) |
|
32.46 |
0.00 |
7.65 |
18.34 |
23.24 |
13.99 |
8.37 |
3.11 |
8.06 |
8.06 |
8.05 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
3.08% |
0.00% |
13.08% |
5.45% |
4.30% |
7.15% |
11.94% |
32.11% |
12.41% |
12.41% |
12.42% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.70 |
0.74 |
0.44 |
0.94 |
0.67 |
0.73 |
0.86 |
0.54 |
0.70 |
0.82 |
0.70 |
| Enterprise Value to Revenue (EV/Rev) |
|
3.38 |
3.52 |
0.86 |
3.05 |
1.94 |
1.17 |
1.14 |
0.70 |
1.03 |
1.27 |
1.10 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
9.80 |
18.75 |
3.07 |
18.49 |
16.29 |
13.35 |
10.21 |
4.51 |
6.65 |
7.15 |
8.31 |
| Enterprise Value to EBIT (EV/EBIT) |
|
19.95 |
0.00 |
3.48 |
21.80 |
18.70 |
14.19 |
10.40 |
4.57 |
6.74 |
7.23 |
8.45 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
31.29 |
21.93 |
4.17 |
180.28 |
23.54 |
17.96 |
13.79 |
6.02 |
8.94 |
9.60 |
11.03 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.50 |
18.66 |
4.38 |
0.00 |
0.00 |
0.00 |
0.00 |
9.85 |
4.10 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
2.29 |
1.04 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
134.49 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.61 |
0.76 |
0.20 |
0.18 |
0.57 |
0.74 |
0.74 |
0.65 |
0.56 |
0.50 |
0.49 |
| Long-Term Debt to Equity |
|
0.61 |
0.76 |
0.20 |
0.18 |
0.57 |
0.74 |
0.69 |
0.59 |
0.51 |
0.44 |
0.45 |
| Financial Leverage |
|
0.55 |
0.67 |
0.46 |
0.19 |
0.57 |
0.66 |
0.74 |
0.69 |
0.60 |
0.52 |
0.50 |
| Leverage Ratio |
|
1.71 |
1.84 |
1.60 |
1.28 |
1.58 |
1.90 |
2.04 |
2.01 |
1.87 |
1.79 |
1.78 |
| Compound Leverage Factor |
|
2.44 |
-1.61 |
1.75 |
2.17 |
1.60 |
1.92 |
2.04 |
2.02 |
1.87 |
1.79 |
1.78 |
| Debt to Total Capital |
|
37.88% |
43.08% |
16.41% |
15.18% |
36.28% |
42.38% |
42.53% |
39.35% |
35.78% |
33.19% |
33.06% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
2.68% |
3.65% |
3.21% |
3.60% |
2.69% |
| Long-Term Debt to Total Capital |
|
37.88% |
43.08% |
16.41% |
15.18% |
36.28% |
42.38% |
39.85% |
35.70% |
32.58% |
29.59% |
30.38% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.22% |
0.28% |
0.22% |
0.20% |
0.05% |
0.06% |
0.06% |
0.05% |
0.05% |
0.04% |
0.04% |
| Common Equity to Total Capital |
|
61.90% |
56.64% |
83.37% |
84.62% |
63.68% |
57.56% |
57.41% |
60.60% |
64.17% |
66.77% |
66.90% |
| Debt to EBITDA |
|
5.28 |
10.91 |
1.15 |
3.00 |
8.87 |
7.79 |
5.04 |
3.28 |
3.40 |
2.90 |
3.93 |
| Net Debt to EBITDA |
|
3.20 |
8.15 |
-1.62 |
-7.04 |
1.50 |
3.00 |
4.01 |
2.16 |
0.66 |
1.14 |
2.23 |
| Long-Term Debt to EBITDA |
|
5.28 |
10.91 |
1.15 |
3.00 |
8.87 |
7.79 |
4.73 |
2.98 |
3.09 |
2.59 |
3.61 |
| Debt to NOPAT |
|
16.85 |
12.77 |
1.57 |
29.21 |
12.83 |
10.48 |
6.81 |
4.37 |
4.57 |
3.90 |
5.22 |
| Net Debt to NOPAT |
|
10.23 |
9.54 |
-2.21 |
-68.64 |
2.16 |
4.04 |
5.42 |
2.89 |
0.88 |
1.53 |
2.95 |
| Long-Term Debt to NOPAT |
|
16.85 |
12.77 |
1.57 |
29.21 |
12.83 |
10.48 |
6.38 |
3.97 |
4.16 |
3.47 |
4.79 |
| Noncontrolling Interest Sharing Ratio |
|
0.57% |
0.42% |
0.37% |
0.25% |
0.12% |
0.09% |
0.10% |
0.09% |
0.08% |
0.07% |
0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-44 |
287 |
284 |
-38 |
0.00 |
-182 |
-145 |
-32 |
11 |
-51 |
-88 |
| Operating Cash Flow to CapEx |
|
104.73% |
70.65% |
11,597.41% |
-637.50% |
-43,466.67% |
-28,066.67% |
-18,943.75% |
3,105.71% |
28,007.69% |
-7,200.00% |
-8,986.36% |
| Free Cash Flow to Firm to Interest Expense |
|
-1.45 |
8.42 |
14.19 |
-4.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
3.54 |
1.03 |
3.36 |
-1.80 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.16 |
-0.43 |
3.33 |
-2.08 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.20 |
0.17 |
0.40 |
0.29 |
0.37 |
0.59 |
0.69 |
0.69 |
0.60 |
0.58 |
0.56 |
| Fixed Asset Turnover |
|
0.30 |
0.26 |
0.77 |
1.02 |
0.57 |
0.80 |
0.83 |
0.77 |
0.76 |
0.76 |
0.68 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
1,142 |
886 |
672 |
714 |
1,269 |
1,513 |
1,768 |
1,978 |
2,133 |
2,387 |
2,643 |
| Invested Capital Turnover |
|
0.21 |
0.18 |
0.44 |
0.32 |
0.34 |
0.67 |
0.81 |
0.81 |
0.71 |
0.68 |
0.67 |
| Increase / (Decrease) in Invested Capital |
|
70 |
-257 |
-213 |
42 |
0.00 |
244 |
255 |
210 |
156 |
254 |
255 |
| Enterprise Value (EV) |
|
804 |
655 |
294 |
669 |
845 |
1,098 |
1,522 |
1,071 |
1,493 |
1,952 |
1,847 |
| Market Capitalization |
|
538 |
368 |
449 |
923 |
767 |
851 |
923 |
557 |
1,344 |
1,640 |
1,352 |
| Book Value per Share |
|
$20.23 |
$14.92 |
$16.63 |
$14.41 |
$19.26 |
$18.12 |
$20.49 |
$24.08 |
$27.43 |
$31.47 |
$34.78 |
| Tangible Book Value per Share |
|
$18.34 |
$13.63 |
$15.50 |
$14.40 |
$19.26 |
$18.12 |
$20.49 |
$24.08 |
$27.43 |
$31.47 |
$34.78 |
| Total Capital |
|
1,142 |
886 |
672 |
714 |
1,269 |
1,513 |
1,768 |
1,978 |
2,133 |
2,387 |
2,643 |
| Total Debt |
|
433 |
382 |
110 |
108 |
461 |
641 |
752 |
778 |
763 |
792 |
874 |
| Total Long-Term Debt |
|
433 |
382 |
110 |
108 |
461 |
641 |
705 |
706 |
695 |
706 |
803 |
| Net Debt |
|
263 |
285 |
-156 |
-255 |
78 |
247 |
598 |
513 |
147 |
311 |
495 |
| Capital Expenditures (CapEx) |
|
102 |
50 |
0.58 |
2.40 |
0.90 |
0.60 |
1.60 |
3.50 |
1.30 |
2.20 |
2.20 |
| Net Nonoperating Expense (NNE) |
|
8.59 |
242 |
10 |
-49 |
-0.40 |
-0.55 |
-0.15 |
-0.91 |
0.00 |
0.00 |
-0.46 |
| Net Nonoperating Obligations (NNO) |
|
433 |
382 |
110 |
108 |
461 |
641 |
752 |
778 |
763 |
792 |
874 |
| Total Depreciation and Amortization (D&A) |
|
42 |
45 |
11 |
5.50 |
6.70 |
4.90 |
2.70 |
2.70 |
3.00 |
3.00 |
3.50 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.38 |
($6.22) |
$1.40 |
$1.19 |
$0.79 |
$1.26 |
$2.25 |
$3.59 |
$3.34 |
$4.03 |
$3.30 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
35.32M |
34.27M |
34.55M |
42.14M |
41.97M |
48.04M |
48.90M |
49.82M |
49.99M |
50.43M |
50.87M |
| Adjusted Diluted Earnings per Share |
|
$0.38 |
($6.22) |
$1.38 |
$1.19 |
$0.79 |
$1.26 |
$2.25 |
$3.59 |
$3.33 |
$4.00 |
$3.29 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
43.60M |
34.27M |
42.33M |
42.38M |
42.01M |
48.09M |
48.98M |
49.85M |
50.12M |
50.79M |
51.06M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.79 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
33.62M |
33.91M |
41.69M |
41.94M |
48.01M |
48.07M |
49.59M |
49.77M |
49.91M |
50.67M |
50.84M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
26 |
-7.09 |
100 |
22 |
36 |
61 |
124 |
178 |
167 |
203 |
168 |
| Normalized NOPAT Margin |
|
10.82% |
-3.81% |
29.19% |
10.00% |
8.22% |
6.53% |
9.33% |
11.68% |
11.49% |
13.22% |
10.06% |
| Pre Tax Income Margin |
|
24.24% |
4.78% |
26.84% |
23.77% |
10.46% |
8.34% |
11.03% |
15.48% |
15.26% |
17.55% |
13.11% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
1.33 |
-0.30 |
4.23 |
3.61 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.85 |
0.88 |
3.53 |
0.44 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
-2.05 |
-1.76 |
4.20 |
3.33 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
-2.53 |
-0.58 |
3.50 |
0.15 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
143.93% |
0.00% |
5.88% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Quarterly Metrics And Ratios for Forestar Group
This table displays calculated financial ratios and metrics derived from Forestar Group's official financial filings.
| Metric |
|
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 2026 |
Q3 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,892,080.00 |
51,008,733.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
50,892,080.00 |
51,008,733.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.63 |
0.71 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
41.91% |
11.63% |
-12.05% |
0.72% |
-19.06% |
3.90% |
19.52% |
20.86% |
8.94% |
6.79% |
4.62% |
| EBITDA Growth |
|
81.82% |
62.13% |
-16.93% |
13.53% |
-57.50% |
-29.92% |
-15.43% |
4.49% |
-1.81% |
6.95% |
11.26% |
| EBIT Growth |
|
83.51% |
64.07% |
-17.31% |
13.63% |
-58.40% |
-30.90% |
-15.50% |
4.34% |
-2.35% |
7.86% |
11.70% |
| NOPAT Growth |
|
83.65% |
67.29% |
-17.31% |
12.57% |
-57.99% |
-29.78% |
-14.99% |
6.63% |
-4.04% |
1.90% |
9.42% |
| Net Income Growth |
|
83.65% |
67.29% |
-17.31% |
12.57% |
-56.81% |
-29.78% |
-14.99% |
6.63% |
-6.67% |
1.90% |
9.42% |
| EPS Growth |
|
80.95% |
64.81% |
-18.28% |
10.42% |
-57.89% |
-30.34% |
-14.47% |
6.92% |
-6.25% |
1.61% |
7.69% |
| Operating Cash Flow Growth |
|
-214.66% |
-183.26% |
-153.70% |
-47.70% |
-187.17% |
66.55% |
125.61% |
115.02% |
65.11% |
867.17% |
106.96% |
| Free Cash Flow Firm Growth |
|
34.60% |
-34.27% |
-65.34% |
-106.95% |
-115.33% |
-84.01% |
-66.29% |
2.49% |
52.18% |
79.12% |
79.63% |
| Invested Capital Growth |
|
8.97% |
10.73% |
10.50% |
11.91% |
14.69% |
15.54% |
14.43% |
10.69% |
6.43% |
3.80% |
3.69% |
| Revenue Q/Q Growth |
|
-43.84% |
8.52% |
-3.25% |
70.81% |
-54.87% |
39.30% |
11.31% |
72.72% |
-59.32% |
36.54% |
9.05% |
| EBITDA Q/Q Growth |
|
-45.89% |
14.42% |
-11.76% |
107.81% |
-79.74% |
88.69% |
6.47% |
156.76% |
-80.96% |
105.53% |
10.76% |
| EBIT Q/Q Growth |
|
-46.33% |
15.04% |
-12.39% |
110.08% |
-80.35% |
91.08% |
7.13% |
159.40% |
-81.61% |
111.06% |
10.93% |
| NOPAT Q/Q Growth |
|
-47.24% |
17.80% |
-14.00% |
110.59% |
-80.31% |
96.91% |
4.11% |
164.13% |
-82.28% |
109.09% |
11.80% |
| Net Income Q/Q Growth |
|
-47.24% |
17.80% |
-14.00% |
110.59% |
-79.75% |
91.52% |
4.11% |
164.13% |
-82.28% |
109.09% |
11.80% |
| EPS Q/Q Growth |
|
-47.22% |
17.11% |
-14.61% |
109.21% |
-79.87% |
93.75% |
4.84% |
161.54% |
-82.35% |
110.00% |
11.11% |
| Operating Cash Flow Q/Q Growth |
|
-168.76% |
62.22% |
-4.22% |
293.19% |
-477.52% |
95.60% |
179.80% |
1,522.15% |
-161.26% |
196.75% |
-78.47% |
| Free Cash Flow Firm Q/Q Growth |
|
-69.30% |
-21.81% |
-4.01% |
3.52% |
-76.16% |
-4.09% |
6.00% |
43.43% |
13.61% |
54.54% |
8.32% |
| Invested Capital Q/Q Growth |
|
2.16% |
2.79% |
2.21% |
4.26% |
4.70% |
3.56% |
1.23% |
0.85% |
0.67% |
0.99% |
1.12% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
16.66% |
17.56% |
16.02% |
19.49% |
8.75% |
11.85% |
11.33% |
16.85% |
7.88% |
11.86% |
12.05% |
| EBIT Margin |
|
16.40% |
17.38% |
15.74% |
19.36% |
8.43% |
11.56% |
11.13% |
16.71% |
7.56% |
11.68% |
11.88% |
| Profit (Net Income) Margin |
|
12.24% |
13.28% |
11.81% |
14.56% |
6.53% |
8.98% |
8.40% |
12.84% |
5.59% |
8.57% |
8.78% |
| Tax Burden Percent |
|
74.61% |
76.40% |
75.00% |
75.18% |
75.34% |
77.64% |
75.46% |
76.83% |
74.04% |
73.35% |
73.92% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
102.82% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Effective Tax Rate |
|
25.39% |
23.60% |
25.00% |
24.82% |
24.66% |
22.36% |
24.54% |
23.17% |
25.96% |
26.65% |
26.08% |
| Return on Invested Capital (ROIC) |
|
9.04% |
9.84% |
8.31% |
9.91% |
4.02% |
5.55% |
5.32% |
8.54% |
3.68% |
5.59% |
5.72% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
9.04% |
9.84% |
8.31% |
9.91% |
4.07% |
5.55% |
5.32% |
8.54% |
3.68% |
5.59% |
5.72% |
| Return on Net Nonoperating Assets (RNNOA) |
|
5.33% |
5.58% |
4.59% |
5.20% |
2.23% |
3.04% |
2.86% |
4.23% |
1.90% |
2.92% |
2.91% |
| Return on Equity (ROE) |
|
14.37% |
15.42% |
12.90% |
15.11% |
6.25% |
8.59% |
8.19% |
12.77% |
5.58% |
8.50% |
8.63% |
| Cash Return on Invested Capital (CROIC) |
|
0.23% |
-0.68% |
-1.07% |
-2.24% |
-5.94% |
-7.47% |
-6.86% |
-3.49% |
0.23% |
2.62% |
2.77% |
| Operating Return on Assets (OROA) |
|
10.39% |
11.13% |
9.57% |
11.22% |
4.54% |
6.12% |
5.98% |
9.36% |
4.18% |
6.46% |
6.51% |
| Return on Assets (ROA) |
|
7.75% |
8.50% |
7.18% |
8.43% |
3.52% |
4.75% |
4.51% |
7.19% |
3.09% |
4.74% |
4.81% |
| Return on Common Equity (ROCE) |
|
14.36% |
15.41% |
12.89% |
15.10% |
6.24% |
8.59% |
8.18% |
12.77% |
5.58% |
8.50% |
8.62% |
| Return on Equity Simple (ROE_SIMPLE) |
|
13.09% |
13.75% |
12.85% |
0.00% |
11.26% |
10.23% |
9.68% |
0.00% |
9.34% |
9.20% |
9.18% |
| Net Operating Profit after Tax (NOPAT) |
|
38 |
45 |
39 |
82 |
16 |
32 |
33 |
87 |
15 |
32 |
36 |
| NOPAT Margin |
|
12.24% |
13.28% |
11.81% |
14.56% |
6.35% |
8.98% |
8.40% |
12.84% |
5.59% |
8.57% |
8.78% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
-0.05% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| SG&A Expenses to Revenue |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Operating Expenses to Revenue |
|
83.60% |
82.62% |
84.26% |
80.64% |
91.57% |
88.44% |
88.87% |
83.29% |
92.44% |
88.32% |
88.12% |
| Earnings before Interest and Taxes (EBIT) |
|
51 |
59 |
52 |
108 |
21 |
41 |
44 |
113 |
21 |
44 |
49 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
52 |
60 |
53 |
109 |
22 |
42 |
44 |
114 |
22 |
45 |
49 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
1.17 |
1.36 |
1.07 |
1.03 |
0.81 |
0.65 |
0.61 |
0.76 |
0.70 |
0.68 |
0.87 |
| Price to Tangible Book Value (P/TBV) |
|
1.17 |
1.36 |
1.07 |
1.03 |
0.81 |
0.65 |
0.61 |
0.76 |
0.70 |
0.68 |
0.87 |
| Price to Revenue (P/Rev) |
|
1.07 |
1.27 |
1.05 |
1.07 |
0.89 |
0.72 |
0.65 |
0.81 |
0.74 |
0.72 |
0.93 |
| Price to Earnings (P/E) |
|
8.95 |
9.91 |
8.33 |
8.06 |
7.23 |
6.37 |
6.26 |
8.05 |
7.51 |
7.43 |
9.48 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
11.17% |
10.09% |
12.00% |
12.41% |
13.83% |
15.71% |
15.99% |
12.42% |
13.32% |
13.45% |
10.55% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.90 |
1.05 |
0.89 |
0.82 |
0.83 |
0.71 |
0.67 |
0.70 |
0.72 |
0.65 |
0.77 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.27 |
1.49 |
1.33 |
1.27 |
1.40 |
1.23 |
1.14 |
1.10 |
1.13 |
1.02 |
1.20 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
7.92 |
8.71 |
7.83 |
7.15 |
8.50 |
8.17 |
8.14 |
8.31 |
8.63 |
7.79 |
9.05 |
| Enterprise Value to EBIT (EV/EBIT) |
|
8.02 |
8.80 |
7.93 |
7.23 |
8.61 |
8.29 |
8.26 |
8.45 |
8.78 |
7.90 |
9.18 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
10.65 |
11.65 |
10.49 |
9.60 |
11.41 |
10.97 |
10.91 |
11.03 |
11.48 |
10.45 |
12.20 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
7.63 |
18.58 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20.09 |
6.55 |
7.33 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
400.62 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
319.14 |
25.32 |
28.14 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.55 |
0.52 |
0.51 |
0.50 |
0.55 |
0.57 |
0.56 |
0.49 |
0.49 |
0.48 |
0.46 |
| Long-Term Debt to Equity |
|
0.50 |
0.48 |
0.47 |
0.44 |
0.50 |
0.53 |
0.52 |
0.45 |
0.44 |
0.44 |
0.43 |
| Financial Leverage |
|
0.59 |
0.57 |
0.55 |
0.52 |
0.55 |
0.55 |
0.54 |
0.50 |
0.52 |
0.52 |
0.51 |
| Leverage Ratio |
|
1.85 |
1.81 |
1.80 |
1.79 |
1.82 |
1.81 |
1.81 |
1.78 |
1.80 |
1.79 |
1.79 |
| Compound Leverage Factor |
|
1.85 |
1.81 |
1.80 |
1.79 |
1.87 |
1.81 |
1.81 |
1.78 |
1.80 |
1.79 |
1.79 |
| Debt to Total Capital |
|
35.36% |
34.25% |
33.93% |
33.19% |
35.42% |
36.41% |
35.87% |
33.06% |
32.83% |
32.26% |
31.62% |
| Short-Term Debt to Total Capital |
|
3.00% |
2.75% |
3.10% |
3.60% |
3.14% |
2.70% |
2.56% |
2.69% |
3.01% |
2.73% |
2.40% |
| Long-Term Debt to Total Capital |
|
32.36% |
31.50% |
30.84% |
29.59% |
32.28% |
33.71% |
33.31% |
30.38% |
29.82% |
29.53% |
29.22% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.05% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
0.04% |
| Common Equity to Total Capital |
|
64.60% |
65.70% |
66.02% |
66.77% |
64.54% |
63.55% |
64.09% |
66.90% |
67.14% |
67.70% |
68.34% |
| Debt to EBITDA |
|
3.11 |
2.83 |
2.99 |
2.90 |
3.64 |
4.18 |
4.33 |
3.93 |
3.94 |
3.86 |
3.74 |
| Net Debt to EBITDA |
|
1.26 |
1.30 |
1.61 |
1.14 |
3.10 |
3.41 |
3.46 |
2.23 |
2.98 |
2.25 |
2.02 |
| Long-Term Debt to EBITDA |
|
2.84 |
2.61 |
2.71 |
2.59 |
3.32 |
3.87 |
4.02 |
3.61 |
3.58 |
3.53 |
3.46 |
| Debt to NOPAT |
|
4.18 |
3.79 |
4.00 |
3.90 |
4.89 |
5.62 |
5.80 |
5.22 |
5.24 |
5.18 |
5.04 |
| Net Debt to NOPAT |
|
1.69 |
1.74 |
2.15 |
1.53 |
4.16 |
4.58 |
4.63 |
2.95 |
3.97 |
3.01 |
2.72 |
| Long-Term Debt to NOPAT |
|
3.83 |
3.49 |
3.63 |
3.47 |
4.45 |
5.20 |
5.39 |
4.79 |
4.76 |
4.74 |
4.66 |
| Noncontrolling Interest Sharing Ratio |
|
0.08% |
0.07% |
0.07% |
0.07% |
0.07% |
0.06% |
0.06% |
0.06% |
0.06% |
0.06% |
0.06% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
-141 |
-172 |
-179 |
-173 |
-304 |
-317 |
-298 |
-168 |
-145 |
-66 |
-61 |
| Operating Cash Flow to CapEx |
|
-78,350.00% |
-9,866.67% |
-10,283.33% |
14,900.00% |
0.00% |
-2,828.57% |
1,975.00% |
36,614.29% |
-157,000.00% |
75,950.00% |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.63 |
0.64 |
0.61 |
0.58 |
0.54 |
0.53 |
0.54 |
0.56 |
0.55 |
0.55 |
0.55 |
| Fixed Asset Turnover |
|
0.76 |
0.77 |
0.74 |
0.76 |
0.62 |
0.61 |
0.61 |
0.68 |
0.61 |
0.63 |
0.63 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
2,179 |
2,240 |
2,290 |
2,387 |
2,500 |
2,588 |
2,620 |
2,643 |
2,660 |
2,687 |
2,717 |
| Invested Capital Turnover |
|
0.74 |
0.74 |
0.70 |
0.68 |
0.63 |
0.62 |
0.63 |
0.67 |
0.66 |
0.65 |
0.65 |
| Increase / (Decrease) in Invested Capital |
|
179 |
217 |
218 |
254 |
320 |
348 |
330 |
255 |
161 |
98 |
97 |
| Enterprise Value (EV) |
|
1,963 |
2,358 |
2,038 |
1,952 |
2,068 |
1,840 |
1,768 |
1,847 |
1,915 |
1,750 |
2,080 |
| Market Capitalization |
|
1,650 |
2,006 |
1,619 |
1,640 |
1,313 |
1,071 |
1,016 |
1,352 |
1,252 |
1,244 |
1,614 |
| Book Value per Share |
|
$28.12 |
$29.49 |
$29.88 |
$31.47 |
$31.84 |
$32.46 |
$33.04 |
$34.78 |
$35.13 |
$35.74 |
$36.40 |
| Tangible Book Value per Share |
|
$28.12 |
$29.49 |
$29.88 |
$31.47 |
$31.84 |
$32.46 |
$33.04 |
$34.78 |
$35.13 |
$35.74 |
$36.40 |
| Total Capital |
|
2,179 |
2,240 |
2,290 |
2,387 |
2,500 |
2,588 |
2,620 |
2,643 |
2,660 |
2,687 |
2,717 |
| Total Debt |
|
771 |
767 |
777 |
792 |
885 |
943 |
940 |
874 |
873 |
867 |
859 |
| Total Long-Term Debt |
|
705 |
706 |
706 |
706 |
807 |
873 |
873 |
803 |
793 |
794 |
794 |
| Net Debt |
|
312 |
351 |
418 |
311 |
753 |
768 |
751 |
495 |
662 |
505 |
464 |
| Capital Expenditures (CapEx) |
|
0.20 |
0.60 |
0.60 |
0.80 |
0.00 |
0.70 |
0.80 |
0.70 |
0.10 |
0.20 |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
-0.45 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
771 |
767 |
777 |
792 |
885 |
943 |
940 |
874 |
873 |
867 |
859 |
| Total Depreciation and Amortization (D&A) |
|
0.80 |
0.60 |
0.90 |
0.70 |
0.80 |
1.00 |
0.80 |
0.90 |
0.90 |
0.70 |
0.70 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.76 |
$0.90 |
$0.76 |
$1.61 |
$0.32 |
$0.62 |
$0.65 |
$1.71 |
$0.30 |
$0.63 |
$0.70 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
50.07M |
50.15M |
50.76M |
50.43M |
50.82M |
50.80M |
50.93M |
50.87M |
51.00M |
51.00M |
51.11M |
| Adjusted Diluted Earnings per Share |
|
$0.76 |
$0.89 |
$0.76 |
$1.59 |
$0.32 |
$0.62 |
$0.65 |
$1.70 |
$0.30 |
$0.63 |
$0.70 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
50.46M |
50.63M |
51.06M |
50.79M |
51.09M |
51.05M |
51.01M |
51.06M |
51.18M |
51.21M |
51.25M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
49.91M |
50.60M |
50.65M |
50.67M |
50.68M |
50.82M |
50.83M |
50.84M |
50.89M |
51.01M |
51.02M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
38 |
45 |
39 |
82 |
16 |
32 |
33 |
87 |
15 |
32 |
36 |
| Normalized NOPAT Margin |
|
12.24% |
13.28% |
11.81% |
14.56% |
6.35% |
9.22% |
8.40% |
12.84% |
5.59% |
8.57% |
8.78% |
| Pre Tax Income Margin |
|
16.40% |
17.38% |
15.74% |
19.36% |
8.67% |
11.56% |
11.13% |
16.71% |
7.56% |
11.68% |
11.88% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Key Financial Trends
Forestar Group’s latest quarter showed improving profitability and liquidity, although cash flow remains highly dependent on working-capital movements. In Q3 2026, revenue increased to $409.9 million from $391.8 million in the restated year-earlier quarter, while net income attributable to common shareholders rose to $35.9 million from $32.9 million. Diluted EPS improved to $0.70 from $0.65.
Profitability has strengthened sequentially. Revenue rose from $275.3 million in Q1 2026 to $375.9 million in Q2 and $409.9 million in Q3. Net income increased from $15.4 million to $32.2 million and then $36.0 million over the same period. Q3’s pretax margin was approximately 11.9%, up from about 11.1% in Q3 2025, despite operating expenses reaching $361.2 million.
The balance sheet also expanded over the period provided. Total assets reached $3.22 billion at June 30, 2026, compared with $2.38 billion at June 30, 2023. Total equity increased to $1.86 billion from $1.30 billion, and retained earnings more than doubled from $602.4 million to $1.13 billion. Total debt of approximately $859.1 million was below the $940.0 million reported at June 30, 2025 and $941.4 million at June 30, 2023.
- Improving earnings momentum: Q3 2026 revenue grew approximately 4.6% year over year, while common-shareholder net income increased about 9.1%.
- Higher EPS: Diluted EPS rose to $0.70 in Q3 2026 from $0.65 in Q3 2025 and $0.30 in Q1 2026.
- Positive operating cash flow in Q2 and Q3: Operating cash flow was $151.9 million in Q2 2026 and $32.7 million in Q3, reversing the $157.0 million outflow in Q1.
- Strong liquidity: Cash and equivalents increased to $394.9 million at June 30, 2026 from $211.7 million at December 31, 2025.
- Long-term equity growth: Total equity expanded steadily across the provided periods, supported by rising retained earnings and sustained profitability.
- Lower debt than a year earlier: Combined short- and long-term debt declined from approximately $940.0 million in Q3 2025 to $859.1 million in Q3 2026.
- Interest income is becoming more meaningful but remains secondary: Investment securities interest income increased to $2.9 million in Q3 2026 from $1.3 million a year earlier, but it represented less than 1% of total revenue.
- Asset growth is concentrated: Net premises and equipment totaled $2.72 billion, or roughly 84% of total assets, making asset utilization and the timing of project monetization important factors for investors.
- Operating cash flow is volatile: Large working-capital swings produced operating cash outflows of $450.0 million in Q1 2025 and $157.0 million in Q1 2026, despite positive net income in both periods.
- High operating-cost base: Q3 2026 non-interest operating expenses were $361.2 million, approximately 88% of revenue, leaving limited room for margin deterioration if sales or pricing weaken.
Overall, the statements point to a company with stronger earnings, growing equity and adequate cash reserves, but with uneven cash conversion. Investors should monitor whether recent operating cash generation continues and whether revenue growth can outpace the company’s substantial operating-cost base. Several earlier income and cash-flow periods are identified as restated, and the supplied data does not include every quarter, so longer-term comparisons should be interpreted with some caution.
09/23/26 07:52 PM ETAI Generated. May Contain Errors.