Meritage Homes Corporation(NYSE:MTH)
Meritage Homes Corporation designs and builds single-family homes in the United States. The company operates through two segments, Homebuilding and Financial Services. It acquires and develops land; and constructs, markets, and sells homes for first-time and first move-up buyers. The company also of...
Website: http://www.meritagehomes.com
Founded: 1985
Full Time Employees: 1,510
Sector: Consumer Cyclical
Industry: Residential Construction
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
homebuilding: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home closing revenue | 1,107,822,000 | 1,406,449,000 | 1,399,335,000 | 1,615,709,000 | 1,342,104,000 | 1,595,928,000 | 1,585,784,000 | 1,693,738,000 | 1,466,096,000 | 1,641,523,000 | 1,610,317,000 | 1,543,021,000 | 1,261,923,000 | 1,984,063,000 | 1,569,032,000 | 1,408,947,000 | 1,245,456,000 | 1,498,813,000 | 1,251,435,000 | 1,264,643,000 | 1,079,982,000 | 1,409,160,000 | 1,133,221,000 | 1,031,591,000 | 890,417,000 | 1,103,741,000 | 939,185,000 | 863,053,000 | 698,650,000 | 996,063,000 | 877,734,000 | 872,383,000 | 728,532,000 | 923,370,000 | 805,008,000 | 797,780,000 | 660,617,000 | 876,094,000 | 735,870,000 | 795,845,000 | 595,617,000 | 761,372,000 | 661,884,000 | 591,027,000 | 517,273,000 | 688,288,000 | 545,524,000 | 502,800,000 | 405,779,000 | 533,492,000 | 483,147,000 | 436,040,000 | 330,710,000 | 364,118,000 | 334,880,000 | 281,340,000 | 204,022,000 | 220,131,000 | 177,489,000 | 214,616,000 | 233,803,000 | 291,405,000 | 200,582,000 | 279,589,000 | 231,816,000 | 220,414,000 | 230,978,000 | 279,621,500 | 372,907,000 | 373,923,000 | 371,656,000 | 429,632,500 | 574,667,000 | 567,748,000 | 576,115,000 | 819,318,000 | 875,743,000 | 902,851,000 | 846,374,000 | 1,040,711,000 | 753,505,000 | 651,783,000 | 550,947,000 | 698,254,000 | 462,711,000 | 431,275,000 | 423,502,000 | |||||
land closing revenue | 9,361,000 | 21,072,000 | 16,068,000 | 8,277,000 | 15,421,000 | 17,356,000 | 2,665,000 | 2,305,000 | 11,682,000 | 2,783,000 | 24,379,000 | 17,385,000 | 7,328,000 | 8,989,000 | 3,434,000 | 41,478,000 | 12,000 | 8,470,000 | 12,956,000 | 3,799,000 | 777,000 | 4,870,000 | 1,488,000 | 10,596,000 | 33,107,000 | 1,695,000 | 1,557,000 | 9,495,000 | 12,716,000 | 6,847,000 | 5,112,000 | 14,032,000 | 23,055,000 | 589,000 | 4,198,000 | 12,155,000 | 4,614,000 | 16,987,000 | 2,051,000 | 2,149,000 | 20,241,000 | 8,072,000 | 6,774,000 | 1,439,000 | 10,630,000 | 11,252,000 | 2,804,000 | 2,566,000 | 2,702,000 | 8,933,000 | 13,910,000 | 5,725,000 | 468,000 | 7,763,000 | 755,000 | 328,000 | 100,000 | 28,000 | 1,222,000 | 6,231,000 | 1,125,000 | 160,000 | 1,251,750 | 1,859,000 | 1,375,000 | 1,773,000 | 1,539,000 | 3,902,000 | 919,000 | 1,335,000 | 1,875,000 | 2,453,000 | 11,809,000 | 897,000 | 202,000 | 1,945,000 | 1,788,000 | 221,000 | 1,565,000 | 20,037,000 | 2,660,000 | |||||||||||
total closing revenue | 1,117,183,000 | 1,427,521,000 | 1,415,403,000 | 1,623,986,000 | 1,357,525,000 | 1,613,284,000 | 1,588,449,000 | 1,693,738,000 | 1,468,401,000 | 1,653,205,000 | 1,613,100,000 | 1,567,400,000 | 1,279,308,000 | 1,991,391,000 | 1,578,021,000 | 1,412,381,000 | 1,286,934,000 | 1,498,825,000 | 1,259,905,000 | 1,277,599,000 | 1,083,781,000 | 1,409,937,000 | 1,138,091,000 | 1,033,079,000 | 901,013,000 | 1,136,848,000 | 940,880,000 | 864,610,000 | 708,145,000 | 1,008,779,000 | 884,581,000 | 877,495,000 | 742,564,000 | 946,425,000 | 805,597,000 | 801,978,000 | 672,772,000 | 880,708,000 | 752,857,000 | 797,896,000 | 597,766,000 | 781,613,000 | 669,956,000 | 597,801,000 | 518,712,000 | 698,918,000 | 556,776,000 | 505,604,000 | 408,345,000 | 536,194,000 | 492,080,000 | 449,950,000 | 336,435,000 | 364,586,000 | 342,643,000 | 282,095,000 | 204,350,000 | 220,131,000 | 177,589,000 | 214,644,000 | 233,803,000 | 291,405,000 | 201,804,000 | 285,820,000 | 231,816,000 | 221,539,000 | 231,138,000 | 399,575,000 | 374,766,000 | 375,298,000 | 373,429,000 | 618,908,000 | 578,569,000 | 568,667,000 | 577,450,000 | 821,193,000 | 878,196,000 | 914,660,000 | 847,271,000 | |||||||||||||
yoy | -17.70% | -11.51% | -10.89% | -4.12% | -7.55% | -2.41% | -1.53% | 8.06% | 14.78% | -16.98% | 2.22% | 10.98% | -0.59% | 32.86% | 25.25% | 10.55% | 18.74% | 6.30% | 10.70% | 23.67% | 20.28% | 24.02% | 20.96% | 19.48% | 27.24% | 12.70% | 6.36% | -1.47% | -4.64% | 6.59% | 9.80% | 9.42% | 10.37% | 7.46% | 7.01% | 0.51% | 12.55% | 12.68% | 12.37% | 33.47% | 15.24% | 11.83% | 20.33% | 18.24% | 27.03% | 30.35% | 13.15% | 12.37% | 21.37% | 47.07% | 43.61% | 59.50% | 64.64% | 28.15% | 15.07% | -24.46% | -12.00% | -24.90% | 0.86% | 31.54% | -12.69% | -28.47% | -38.14% | -40.97% | -38.10% | -35.44% | -35.23% | -34.00% | -35.33% | -24.63% | -34.12% | -37.83% | -31.85% | |||||||||||||||||||
qoq | -21.74% | 0.86% | -12.84% | 19.63% | -15.85% | 1.56% | -6.22% | 15.35% | -11.18% | 2.49% | 2.92% | 22.52% | -35.76% | 26.20% | 11.73% | 9.75% | -14.14% | 18.96% | -1.38% | 17.88% | -23.13% | 23.89% | 10.16% | 14.66% | -20.74% | 20.83% | 8.82% | 22.10% | -29.80% | 14.04% | 0.81% | 18.17% | -21.54% | 17.48% | 0.45% | 19.21% | -23.61% | 16.98% | -5.64% | 33.48% | -23.52% | 16.67% | 12.07% | 15.25% | -25.78% | 25.53% | 10.12% | 23.82% | -23.84% | 8.96% | 9.36% | 33.74% | -7.72% | 6.40% | 21.46% | 38.05% | 23.96% | -17.26% | -8.19% | -19.77% | 44.40% | -29.39% | 23.30% | 4.64% | -4.15% | -42.15% | 6.62% | -0.14% | 0.50% | -39.66% | 6.97% | 1.74% | -1.52% | -29.68% | -6.49% | -3.99% | 7.95% | |||||||||||||||
cost of home closings | -914,024,000 | -1,174,192,000 | -1,132,378,000 | -1,274,381,000 | -1,046,454,000 | -1,226,114,000 | -1,193,219,000 | -1,254,232,000 | -1,088,138,000 | -1,228,426,000 | -1,180,742,000 | -1,166,041,000 | -979,462,000 | -1,484,071,000 | -1,118,394,000 | -964,208,000 | -867,807,000 | -1,064,068,000 | -879,759,000 | -919,342,000 | -813,327,000 | -1,071,375,000 | -889,654,000 | -810,895,000 | -712,057,000 | -884,778,000 | -753,068,000 | -703,935,000 | -582,188,000 | -806,550,000 | -719,142,000 | -712,868,000 | -604,202,000 | -755,067,000 | -659,350,000 | -656,870,000 | -553,349,000 | -719,324,000 | -604,891,000 | -658,099,000 | -492,270,000 | -614,794,000 | -536,267,000 | -476,790,000 | -421,786,000 | -548,371,000 | -434,286,000 | -392,839,000 | -313,180,000 | -409,568,000 | -372,772,000 | -342,435,000 | -266,350,000 | -294,919,000 | -272,309,000 | -229,200,000 | -168,616,000 | -179,954,000 | -146,445,000 | -175,707,000 | -190,562,000 | -238,205,000 | -162,042,000 | 376,549,000 | 575,494,000 | |||||||||||||||||||||||||||
cost of land closings | -9,630,000 | -21,898,000 | -15,876,000 | -8,996,000 | -12,256,000 | -14,026,000 | -1,985,000 | -2,298,000 | -9,104,000 | -2,535,000 | -24,202,000 | -15,945,000 | -7,600,000 | -8,577,000 | -2,784,000 | -30,685,000 | -2,074,000 | -7,706,000 | -13,288,000 | -3,252,000 | -21,016,000 | -4,360,000 | -2,936,000 | -10,213,000 | -32,750,000 | -1,721,000 | -3,299,000 | -9,129,000 | -13,541,000 | -6,922,000 | -5,799,000 | -15,242,000 | -20,133,000 | -1,646,000 | -4,198,000 | -9,660,000 | -3,946,000 | -16,092,000 | -1,693,000 | -1,700,000 | -14,744,000 | -7,445,000 | -6,262,000 | -1,285,000 | -10,266,000 | -11,729,000 | -2,762,000 | -3,593,000 | -1,990,000 | -6,126,000 | -12,463,000 | -5,550,000 | -258,000 | -7,493,000 | -466,000 | -205,000 | -91,000 | -29,000 | -964,000 | 856,500 | 1,888,000 | |||||||||||||||||||||||||||||||
total cost of closings | -923,654,000 | -1,196,090,000 | -1,148,254,000 | -1,283,377,000 | -1,058,710,000 | -1,240,140,000 | -1,195,204,000 | -1,254,232,000 | -1,090,436,000 | -1,237,530,000 | -1,183,277,000 | -1,190,243,000 | -995,407,000 | -1,491,671,000 | -1,126,971,000 | -966,992,000 | -898,492,000 | -1,066,142,000 | -887,465,000 | -932,630,000 | -816,579,000 | -1,092,391,000 | -894,014,000 | -813,831,000 | -722,270,000 | -917,528,000 | -754,789,000 | -707,234,000 | -591,317,000 | -820,091,000 | -726,064,000 | -718,667,000 | -619,444,000 | -775,200,000 | -660,996,000 | -661,068,000 | -563,009,000 | -723,270,000 | -620,983,000 | -659,792,000 | -493,970,000 | -629,538,000 | -543,712,000 | -483,052,000 | -423,071,000 | -558,637,000 | -446,015,000 | -395,601,000 | -316,773,000 | -251,424,000 | -378,898,000 | -354,898,000 | -271,900,000 | 487,110,000 | ||||||||||||||||||||||||||||||||||||||
home closing gross profit | 193,798,000 | 232,257,000 | 266,957,000 | 341,328,000 | 295,650,000 | 369,814,000 | 392,565,000 | 439,506,000 | 377,958,000 | 413,097,000 | 429,575,000 | 376,980,000 | 282,461,000 | 499,992,000 | 450,638,000 | 444,739,000 | 377,649,000 | 434,745,000 | 371,676,000 | 345,301,000 | 266,655,000 | 337,785,000 | 243,567,000 | 220,696,000 | 178,360,000 | 218,963,000 | 186,117,000 | 159,118,000 | 116,462,000 | 189,513,000 | 158,592,000 | 159,515,000 | 124,330,000 | 168,303,000 | 145,658,000 | 140,910,000 | 107,268,000 | 156,770,000 | 130,979,000 | 137,746,000 | 103,347,000 | 146,578,000 | 125,617,000 | 114,237,000 | 95,487,000 | 139,917,000 | 111,238,000 | 109,961,000 | 92,599,000 | 123,574,000 | 110,375,000 | 93,605,000 | 64,360,000 | 68,763,000 | 62,154,000 | 51,946,000 | 35,113,000 | 39,587,000 | 30,380,000 | 34,001,000 | 42,561,000 | 52,896,000 | 37,998,000 | 17,244,000 | 23,183,000 | 17,350,000 | 7,783,750 | 6,786,000 | 23,268,000 | 1,081,000 | 9,364,000 | 9,588,000 | 90,151,000 | 100,671,000 | 177,787,000 | 219,467,000 | 214,063,000 | 256,414,000 | 178,011,000 | 152,703,000 | 119,325 | -257,238,713 | 95,409,000 | 79,067,000 | 83,163,000 | |||||||
land closing gross profit | -269,000 | -826,000 | 192,000 | -719,000 | 3,165,000 | 3,330,000 | 680,000 | 7,000 | 2,578,000 | 248,000 | 177,000 | 1,440,000 | -272,000 | 412,000 | 650,000 | 10,793,000 | 244,750 | 764,000 | -332,000 | 547,000 | -138,750 | 510,000 | 383,000 | 366,000 | -825,000 | -75,000 | -687,000 | -1,210,000 | 2,922,000 | -1,057,000 | 2,495,000 | 668,000 | 895,000 | 358,000 | 449,000 | 5,497,000 | 627,000 | 512,000 | 154,000 | 364,000 | -477,000 | 42,000 | -1,027,000 | 75,000 | 2,807,000 | 1,447,000 | 175,000 | 210,000 | 270,000 | -380,000 | 123,000 | 9,000 | -18,000 | 86,000 | 171,000 | 189,000 | -708,000 | 221,000 | 1,151,000 | 9,000 | 57,000 | 462,000 | 9 | -8,080,817 | 7,160,000 | 929,000 | ||||||||||||||||||||||||||
total closing gross profit | 193,529,000 | 231,431,000 | 267,149,000 | 340,609,000 | 298,815,000 | 373,144,000 | 393,245,000 | 439,506,000 | 377,965,000 | 415,675,000 | 429,823,000 | 377,157,000 | 283,901,000 | 499,720,000 | 451,050,000 | 445,389,000 | 388,442,000 | 432,683,000 | 372,440,000 | 344,969,000 | 267,202,000 | 317,546,000 | 244,077,000 | 219,248,000 | 178,743,000 | 219,320,000 | 186,091,000 | 157,376,000 | 116,828,000 | 188,688,000 | 158,517,000 | 158,828,000 | 123,120,000 | 171,225,000 | 144,601,000 | 140,910,000 | 109,763,000 | 157,438,000 | 131,874,000 | 138,104,000 | 103,796,000 | 152,075,000 | 126,244,000 | 114,749,000 | 95,641,000 | 140,281,000 | 110,761,000 | 110,003,000 | 91,572,000 | 123,649,000 | 113,182,000 | 95,052,000 | 64,535,000 | 68,973,000 | 62,424,000 | 51,566,000 | 35,236,000 | 39,587,000 | 30,389,000 | 33,983,000 | 42,561,000 | 52,896,000 | 38,256,000 | 3,052,000 | 22,902,000 | 17,322,000 | 2,879,750 | 16,616,000 | 1,167,000 | 9,264,250 | 9,759,000 | 90,340,000 | 99,963,000 | 178,008,000 | 220,618,000 | 214,041,000 | ||||||||||||||||
yoy | -35.23% | -37.98% | -32.07% | -22.50% | -20.94% | -10.23% | -8.51% | 16.53% | 33.13% | -16.82% | -4.71% | -15.32% | -26.91% | 15.49% | 21.11% | 29.11% | 45.37% | 36.26% | 52.59% | 57.34% | 49.49% | 44.79% | 31.16% | 39.31% | 53.00% | 16.23% | 17.39% | -0.91% | -5.11% | 10.20% | 9.62% | 12.72% | 12.17% | 8.76% | 9.65% | 2.03% | 5.75% | 3.53% | 4.46% | 20.35% | 8.53% | 8.41% | 13.98% | 4.31% | 4.44% | 13.45% | -2.14% | 15.73% | 41.90% | 79.27% | 81.31% | 84.33% | 83.15% | 30.26% | 15.95% | -25.16% | -20.56% | 1013.47% | 85.84% | 120.85% | 5.98% | 1384.32% | -68.92% | 70.26% | -98.71% | -90.73% | -95.58% | -57.79% | ||||||||||||||||||||||||
qoq | -16.38% | -13.37% | -21.57% | 13.99% | -19.92% | -5.11% | -10.53% | 16.28% | -9.07% | -3.29% | 13.96% | 32.85% | -43.19% | 10.79% | 1.27% | 14.66% | -10.22% | 16.18% | 7.96% | 29.10% | -15.85% | 30.10% | 11.32% | 22.66% | -18.50% | 17.86% | 18.25% | 34.71% | -38.08% | 19.03% | -0.20% | 29.00% | -28.09% | 18.41% | 2.62% | 28.38% | -30.28% | 19.39% | -4.51% | 33.05% | -31.75% | 20.46% | 10.02% | 19.98% | -31.82% | 26.65% | 0.69% | 20.13% | -25.94% | 9.25% | 19.07% | 47.29% | -6.43% | 10.49% | 21.06% | 46.34% | 30.27% | -10.58% | -20.15% | -19.54% | 38.27% | 1153.47% | -86.67% | 501.51% | 1323.82% | -87.40% | -89.20% | -9.63% | -43.84% | -19.31% | 3.07% | |||||||||||||||||||||
gross margin % | 17.32% | 16.21% | 18.87% | 20.97% | 22.01% | 23.13% | 24.76% | 25.95% | 25.74% | 25.14% | 26.65% | 24.06% | 22.19% | 25.09% | 28.58% | 31.53% | 30.18% | 28.87% | 29.56% | 27.00% | 24.65% | 22.52% | 21.45% | 21.22% | 19.84% | 19.29% | 19.78% | 18.20% | 16.50% | 18.70% | 17.92% | 18.10% | 16.58% | 18.09% | 17.95% | 17.57% | 16.32% | 17.88% | 17.52% | 17.31% | 17.36% | 19.46% | 18.84% | 19.20% | 18.44% | 20.07% | 19.89% | 21.76% | 22.43% | 23.06% | 23.00% | 21.13% | 19.18% | 18.92% | 18.22% | 18.28% | 17.24% | NaN% | 17.98% | 17.11% | 15.83% | 18.20% | 18.15% | 18.96% | 1.07% | 9.88% | 0% | 7.49% | 0.72% | 0% | 4.43% | 0.31% | 1.50% | 0% | 1.72% | 15.64% | 12.17% | 20.27% | 24.12% | 25.26% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | |
financial services: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenue | 6,285,000 | 8,235,000 | 8,460,000 | 9,425,000 | 7,082,000 | 8,429,000 | 8,070,000 | 8,311,000 | 6,353,000 | 7,200,000 | 6,109,000 | 6,210,000 | 5,731,000 | 7,357,000 | 6,308,000 | 5,139,000 | 4,672,000 | 5,583,000 | 5,208,000 | 5,665,000 | 4,751,000 | 5,768,000 | 4,939,000 | 4,478,000 | 3,912,000 | 4,756,000 | 4,317,000 | 4,160,000 | 3,228,000 | 4,412,000 | 3,832,000 | 3,870,000 | 3,048,000 | 4,061,000 | 3,549,000 | 3,649,000 | 2,944,000 | 3,392,000 | 3,139,000 | 3,476,000 | 2,500,000 | 3,101,000 | 3,000,000 | 2,741,000 | 2,535,000 | 3,022,000 | 2,749,000 | 2,451,000 | 1,899,000 | 2,077,000 | 1,684,000 | 1,434,000 | 842,000 | |||||||||||||||||||||||||||||||||||||||
expense | -3,623,000 | -4,403,000 | -4,311,000 | -4,656,000 | -4,192,000 | -4,024,000 | -3,706,000 | -3,924,000 | -3,003,000 | -3,218,000 | -2,871,000 | -2,972,000 | -3,067,000 | -3,236,000 | -2,804,000 | -2,581,000 | -2,512,000 | -2,336,000 | -2,308,000 | -2,367,000 | -2,171,000 | -2,278,000 | -2,026,000 | -1,758,000 | -1,735,000 | -1,832,000 | -1,725,000 | -1,720,000 | -1,504,000 | -1,618,000 | -1,659,000 | -1,693,000 | -1,484,000 | -1,552,000 | -1,524,000 | -1,551,000 | -1,379,000 | -1,435,000 | -1,398,000 | -1,508,000 | -1,246,000 | -1,289,000 | -1,253,000 | -1,362,000 | -1,299,000 | -1,368,000 | -1,238,000 | -1,131,000 | -1,075,000 | -557,250 | -901,000 | -755,000 | -573,000 | |||||||||||||||||||||||||||||||||||||||
earnings from financial services unconsolidated entities and other | 831,000 | 1,132,000 | 331,000 | 842,000 | 673,000 | 2,757,000 | -1,263,000 | 450,000 | -4,040,000 | 2,418,000 | 2,462,000 | -5,795,000 | 259,000 | 1,918,000 | 1,338,000 | 1,521,000 | 1,174,000 | 2,188,000 | 1,324,000 | 1,317,000 | 1,180,000 | 1,956,000 | 1,402,000 | 1,069,000 | 661,000 | 1,340,000 | 2,990,000 | 3,591,000 | 2,978,000 | 5,058,000 | 4,148,000 | 3,474,000 | 2,656,000 | 4,185,000 | 3,489,000 | 3,459,000 | 2,725,000 | 4,180,000 | 4,215,000 | 3,795,000 | 2,792,000 | 3,942,000 | 3,854,000 | 2,757,000 | 2,544,000 | 3,588,000 | 2,783,000 | 2,297,000 | 2,201,000 | 3,399,000 | 3,511,000 | 3,486,000 | 2,787,000 | |||||||||||||||||||||||||||||||||||||||
financial services profit | 3,493,000 | 4,964,000 | 4,480,000 | 5,611,000 | 3,563,000 | 7,162,000 | 3,101,000 | 4,837,000 | -690,000 | 6,400,000 | 5,700,000 | -2,557,000 | 2,923,000 | 6,039,000 | 4,842,000 | 4,079,000 | 3,334,000 | 5,435,000 | 4,224,000 | 4,615,000 | 3,760,000 | 5,446,000 | 4,315,000 | 3,789,000 | 2,838,000 | 4,264,000 | 5,582,000 | 6,031,000 | 4,702,000 | 7,852,000 | 6,321,000 | 5,651,000 | 4,220,000 | 6,694,000 | 5,514,000 | 5,557,000 | 4,290,000 | 6,137,000 | 5,956,000 | 5,763,000 | 4,046,000 | 5,754,000 | 5,601,000 | 4,136,000 | 3,780,000 | 5,242,000 | 4,294,000 | 3,617,000 | 3,025,000 | 4,439,000 | 4,294,000 | 4,165,000 | 3,056,000 | |||||||||||||||||||||||||||||||||||||||
commissions and other sales costs | -79,472,000 | -101,133,000 | -99,722,000 | -108,830,000 | -94,720,000 | -104,956,000 | -97,898,000 | -104,665,000 | -101,550,000 | -107,145,000 | -99,122,000 | -95,798,000 | -82,846,000 | -110,459,000 | -77,884,000 | -69,383,000 | -65,540,000 | -74,818,000 | -68,952,000 | -73,889,000 | -67,744,000 | -83,038,000 | -73,282,000 | -70,408,000 | -61,173,000 | -70,598,000 | -63,450,000 | -60,125,000 | -52,555,000 | -68,040,000 | -60,282,000 | -60,823,000 | -52,752,000 | -62,781,000 | -55,845,000 | -54,701,000 | -48,320,000 | -60,058,000 | -52,478,000 | -56,379,000 | -46,177,000 | -53,542,000 | -48,097,000 | -45,167,000 | -41,612,000 | -49,492,000 | -40,211,000 | -36,105,000 | -30,934,000 | -36,190,000 | -33,467,000 | -31,180,000 | -25,879,000 | -26,883,000 | -25,855,000 | -23,118,000 | -18,977,000 | -18,853,000 | -15,315,000 | -18,346,000 | -19,624,000 | -21,606,000 | -17,222,000 | -21,328 | ||||||||||||||||||||||||||||
general and administrative expenses | -51,402,000 | -47,795,000 | -51,787,000 | -55,183,000 | -56,997,000 | -67,742,000 | -59,198,000 | -53,184,000 | -50,732,000 | -68,972,000 | -63,091,000 | -52,140,000 | -47,519,000 | -56,614,000 | -48,443,000 | -47,932,000 | -39,995,000 | -53,152,000 | -47,192,000 | -43,156,000 | -37,949,000 | -47,937,000 | -40,737,000 | -36,176,000 | -34,170,000 | -40,557,000 | -37,191,000 | -34,779,000 | -33,566,000 | -37,474,000 | -35,906,000 | -34,205,000 | -30,893,000 | -33,192,000 | -31,636,000 | -29,591,000 | -29,622,000 | -32,029,000 | -33,258,000 | -28,898,000 | -29,618,000 | -26,775,000 | -28,774,000 | -27,650,000 | -29,650,000 | -29,138,000 | -29,218,000 | -24,571,000 | -21,671,000 | -24,923,000 | -24,412,000 | -22,451,000 | -19,724,000 | -17,739,000 | -19,209,000 | -16,516,000 | -14,721,000 | -14,990,000 | -15,126,000 | -12,684,000 | -15,678,000 | -16,729,000 | -14,693,000 | |||||||||||||||||||||||||||||
interest expense | -587,000 | -41,000 | -72,000 | -79,000 | -77,000 | -90,000 | -1,000 | -55,000 | -2,105,000 | -16,000 | -20,000 | -1,068,000 | -3,197,000 | -4,085,000 | -552,000 | -53,000 | -44,000 | -136,000 | -292,000 | -1,116,000 | -1,620,000 | -825,000 | -45,000 | -167,000 | -1,672,000 | -3,288,000 | -4,003,000 | -4,187,000 | -4,621,000 | -3,154,000 | -594,000 | -460,000 | -1,396,000 | -2,713,000 | -1,979,000 | -3,462,000 | -4,523,000 | -5,128,000 | -5,526,000 | -5,009,000 | -6,338,000 | -7,371,000 | -7,496,000 | -8,023,000 | -8,449,000 | -8,425,000 | -8,553,000 | -8,295,000 | ||||||||||||||||||||||||||||||||||||||||||||
other income | 6,963,000 | 15,666,000 | 8,128,000 | 10,853,000 | 9,498,000 | 13,954,000 | 10,682,000 | 11,498,000 | 9,022,000 | 12,911,000 | 13,331,000 | 12,862,000 | 8,844,000 | 3,563,000 | -74,000 | -458,000 | -317,000 | 1,421,000 | 1,268,000 | 1,377,000 | 798,000 | 3,349,000 | 1,188,000 | 1,514,000 | 611,000 | 3,761,000 | 2,402,000 | 2,368,000 | 1,046,000 | 1,393,000 | 1,918,000 | 1,934,000 | 5,371,000 | 1,187,000 | 2,028,000 | 2,080,000 | 1,110,000 | 1,690,000 | 1,435,000 | 1,545,000 | 283,000 | 2,499,000 | -3,996,000 | 136,000 | 415,000 | 177,000 | 1,998,000 | 3,749,000 | 648,000 | 1,032,000 | 605,000 | 685,000 | 470,000 | 1,168,000 | -8,340,000 | 792,000 | -164,000 | 1,273,000 | 723,000 | -1,334,000 | 654,000 | 51,000 | 3,932,000 | -403,000 | 1,862,000 | 3,099,000 | 1,551,000 | 824,000 | 3,770,000 | 973,000 | 2,297,000 | 3,133,000 | 3,966,000 | 2,482,000 | 3,474,000 | 1,911,000 | 1,143,000 | 2,369,000 | 4,369,000 | 4,135 | -8,522,928 | 3,366,000 | 2,980,000 | 2,189,000 | 1,865 | 1,839 | 863 | |||||
earnings before income taxes | 72,524,000 | 103,133,000 | 128,248,000 | 193,060,000 | 160,159,000 | 221,562,000 | 249,932,000 | 297,361,000 | 234,015,000 | 258,869,000 | 285,734,000 | 239,524,000 | 165,303,000 | 342,249,000 | 329,491,000 | 331,695,000 | 285,883,000 | 311,497,000 | 261,709,000 | 215,651,000 | 165,977,000 | 195,365,000 | 135,506,000 | 115,862,000 | 86,833,000 | 110,535,000 | 92,366,000 | 67,674,000 | 32,370,000 | 91,776,000 | 71,409,000 | 71,185,000 | 48,884,000 | 84,090,000 | 63,455,000 | 63,205,000 | 36,769,000 | 76,337,000 | 53,802,000 | 59,036,000 | 28,885,000 | 76,085,000 | 46,668,000 | 41,414,000 | 25,297,000 | 66,393,000 | 47,030,000 | 55,236,000 | 39,758,000 | 65,879,000 | 56,786,000 | 38,532,000 | 16,475,000 | 2,781,000 | 43,463,000 | 51,076 | 40,714 | 34,064 | ||||||||||||||||||||||||||||||||||
provision for income taxes | -17,215,000 | -19,102,000 | -28,951,000 | -46,181,000 | -37,353,000 | -48,913,000 | -53,966,000 | -65,806,000 | -47,999,000 | -60,018,000 | -63,974,000 | -52,688,000 | -34,002,000 | -79,884,000 | -67,002,000 | -81,611,000 | -68,629,000 | -74,037,000 | -60,957,000 | -48,262,000 | -34,134,000 | -42,838,000 | -26,388,000 | -25,184,000 | -15,681,000 | -6,921,000 | -22,557,000 | -16,846,000 | -6,958,000 | -16,291,000 | -17,274,000 | -17,347,000 | -5,010,000 | -48,537,000 | -20,905,000 | -21,625,000 | -13,197,000 | -24,530,000 | -16,915,000 | -19,158,000 | -7,916,000 | -23,188,000 | -16,360,000 | -12,281,000 | -8,897,000 | -12,247,750 | -14,453,000 | -20,157,000 | -14,381,000 | -4,434,000 | -180,000 | -185,000 | -215,000 | -225,000 | -121,000 | |||||||||||||||||||||||||||||||||||||
net earnings | 55,309,000 | 84,031,000 | 99,297,000 | 146,879,000 | 122,806,000 | 172,649,000 | 195,966,000 | 231,555,000 | 186,016,000 | 198,851,000 | 221,760,000 | 186,836,000 | 131,301,000 | 262,365,000 | 262,489,000 | 250,084,000 | 217,254,000 | 237,460,000 | 200,752,000 | 167,389,000 | 131,843,000 | 152,527,000 | 109,118,000 | 90,678,000 | 71,152,000 | 103,614,000 | 69,809,000 | 50,828,000 | 25,412,000 | 75,485,000 | 54,135,000 | 53,838,000 | 43,874,000 | 35,553,000 | 42,550,000 | 41,580,000 | 23,572,000 | 51,807,000 | 36,887,000 | 39,878,000 | 20,969,000 | 52,897,000 | 30,308,000 | 29,133,000 | 16,400,000 | 49,208,000 | 32,577,000 | 35,079,000 | 25,377,000 | 46,089,000 | 38,191,000 | 28,143,000 | 12,041,000 | 2,660,000 | -45,305,000 | -56,576,000 | 15,116,000 | 9,024,000 | 59,539,000 | 77,055,000 | 79,736,000 | 101,977,000 | 70,253,000 | 59,239,000 | 24,196 | -87,017,032 | 35,600,000 | 24,637,000 | 26,919,000 | 31,566 | 25,755 | 21,312 | ||||||||||||||||||||
yoy | -54.96% | -51.33% | -49.33% | -36.57% | -33.98% | -13.18% | -11.63% | 23.93% | 41.67% | -24.21% | -15.52% | -25.29% | -39.56% | 10.49% | 30.75% | 49.40% | 64.78% | 55.68% | 83.98% | 84.60% | 85.30% | 47.21% | 56.31% | 78.40% | 179.99% | 37.26% | 28.95% | -5.59% | -42.08% | 112.32% | 27.23% | 29.48% | 86.13% | -31.37% | 15.35% | 4.27% | 12.41% | -2.06% | 21.71% | 36.88% | 27.86% | 7.50% | -6.97% | -16.95% | -35.37% | 6.77% | -14.70% | 24.65% | 110.75% | -399.72% | -173.42% | -81.04% | -91.15% | -15.25% | 30.07% | 329442.07% | -217.19% | 97.34% | 140.45% | -99.91% | -275766.96% | 138125.59% | 115501.54% | |||||||||||||||||||||||||||||
qoq | -34.18% | -15.37% | -32.40% | 19.60% | -28.87% | -11.90% | -15.37% | 24.48% | -6.45% | -10.33% | 18.69% | 42.30% | -49.95% | -0.05% | 4.96% | 15.11% | -8.51% | 18.29% | 19.93% | 26.96% | -13.56% | 39.78% | 20.34% | 27.44% | -31.33% | 48.42% | 37.34% | 100.02% | -66.34% | 39.44% | 0.55% | 22.71% | 23.40% | -16.44% | 2.33% | 76.40% | -54.50% | 40.45% | -7.50% | 90.18% | -60.36% | 74.53% | 4.03% | 77.64% | -66.67% | 51.05% | -7.13% | 38.23% | -44.94% | 20.68% | 35.70% | 133.73% | -474.28% | 67.51% | -84.84% | -22.73% | -3.36% | -21.81% | 45.16% | 18.59% | 244729.72% | -100.03% | -344.43% | 44.50% | -8.48% | 85178.46% | 22.56% | 20.85% | ||||||||||||||||||||||||
net income margin % | 4.95% | 5.89% | 7.02% | 9.04% | 9.05% | 10.70% | 12.34% | 13.67% | 12.67% | 12.03% | 13.75% | 11.92% | 10.26% | 13.17% | 16.63% | 17.71% | 16.88% | 15.84% | 15.93% | 13.10% | 12.17% | 10.82% | 9.59% | 8.78% | 7.90% | 9.11% | 7.42% | 5.88% | 3.59% | 7.48% | 6.12% | 6.14% | 5.91% | 3.76% | 5.28% | 5.18% | 3.50% | 5.88% | 4.90% | 5.00% | 3.51% | 6.77% | 4.52% | 4.87% | 3.16% | 7.04% | 5.85% | 6.94% | 6.21% | 8.60% | 7.76% | 6.25% | 3.58% | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | 0% | 0% | 1.32% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -12.13% | 0% | 0% | -9.95% | 2.62% | 1.10% | 6.78% | 8.42% | 9.41% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | |
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 820 | 1,230 | 1,400 | 2,060 | 1,710 | -6,060 | 5,410 | 6,380 | 5,120 | 5,450 | 6,060 | 5,080 | 3,580 | 7,170 | 7,180 | 6,820 | 5,870 | 6,350 | 5,330 | 4,430 | 3,500 | 4,060 | 2,900 | 2,410 | 1,870 | 2,720 | 1,820 | 1,330 | 660 | 1,920 | 1,340 | 1,320 | 1,080 | 890 | 1,060 | 1,030 | 590 | 1,290 | 920 | 1,000 | 530 | 1,330 | 760 | 730 | 420 | 1,260 | 830 | 900 | 660 | 1,280 | 1,050 | 780 | 340 | -210 | 80 | -1,720 | -1,525 | -4,520 | -2,160 | 580 | 2,037.5 | 2,280 | 2,900 | 2,960 | 1,430 | 2,570 | 1,665 | 2,760 | ||||||||||||||||||||||||
diluted | 820 | 1,220 | 1,390 | 2,040 | 1,690 | -6,000 | 5,340 | 6,310 | 5,060 | 5,380 | 5,980 | 5,020 | 3,540 | 7,090 | 7,100 | 6,770 | 5,790 | 6,230 | 5,250 | 4,360 | 3,440 | 3,960 | 2,840 | 2,380 | 1,830 | 2,660 | 1,790 | 1,310 | 650 | 1,890 | 1,330 | 1,310 | 1,070 | 860 | 1,020 | 980 | 560 | 1,220 | 880 | 950 | 500 | 1,260 | 730 | 700 | 400 | 1,190 | 790 | 850 | 620 | 1,200 | 990 | 740 | 320 | -210 | 80 | -1,720 | -1,525 | -4,520 | -2,160 | 570 | 1,985 | 2,250 | 2,820 | 2,860 | 1,337.5 | 2,400 | 1,570 | 2,610 | ||||||||||||||||||||||||
weighted-average number of shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 67,367,000 | 70,819,000 | 70,680,000 | 71,456,000 | 71,915,000 | 72,476,000 | 36,226,000 | 36,322,000 | 36,311,000 | 36,619,000 | 36,603,000 | 36,765,000 | 36,664,000 | 36,694,000 | 36,569,000 | 36,647,000 | 36,996,000 | 37,610,000 | 37,647,000 | 37,818,000 | 37,644,000 | 37,718,000 | 37,607,000 | 37,599,000 | 38,085,000 | 38,100,000 | 38,296,000 | 38,266,000 | 38,215,000 | 40,107,000 | 40,283,000 | 40,647,000 | 40,488,000 | 40,287,000 | 40,323,000 | 40,317,000 | 40,178,000 | 39,976,000 | 40,022,000 | 40,012,000 | 39,839,000 | 39,593,000 | 39,663,000 | 39,648,000 | 39,390,000 | 39,017,000 | 39,123,000 | 39,118,000 | 38,687,000 | 36,105,000 | 36,226,000 | 36,151,000 | 35,798,000 | 34,057 | 35,216,000 | 32,755,000 | 32,382 | 32,395,000 | 32,260,000 | 32,060 | 32,095,000 | 32,077,000 | 31,940,000 | 29,594,000 | 26,313,000 | 26,249,000 | 26,232,000 | 26,165,000 | 26,448 | 26,087,000 | 26,609,000 | 26,974,000 | 26,977 | 27,311,000 | 12,894,000 | 13,146,000 | 13,234,000 | 13,033 | 12,985 | |||||||||||||
diluted | 67,806,000 | 71,348,000 | 71,188,000 | 71,900,000 | 72,650,000 | 73,332,000 | 36,669,000 | 36,718,000 | 36,779,000 | 37,069,000 | 37,078,000 | 37,191,000 | 37,121,000 | 37,101,000 | 36,946,000 | 36,962,000 | 37,527,000 | 38,233,000 | 38,229,000 | 38,377,000 | 38,339,000 | 38,484,000 | 38,405,000 | 38,169,000 | 38,817,000 | 38,891,000 | 39,079,000 | 38,889,000 | 38,849,000 | 40,728,000 | 40,855,000 | 41,164,000 | 41,140,000 | 42,228,000 | 42,011,000 | 42,781,000 | 42,808,000 | 42,585,000 | 42,608,000 | 42,533,000 | 42,363,000 | 42,164,000 | 42,192,000 | 42,145,000 | 41,948,000 | 41,614,000 | 41,656,000 | 41,598,000 | 41,308,000 | 38,801,000 | 38,865,000 | 38,758,000 | 38,440,000 | 35,172 | 35,761,000 | 33,104,000 | 32,382 | 32,638,000 | 32,260,000 | 32,322 | 32,297,000 | 32,287,000 | 32,197,000 | 29,594,000 | 26,313,000 | 26,249,000 | 26,232,000 | 26,543,000 | 27,102 | 26,490,000 | 27,362,000 | 27,876,000 | 28,787 | 29,217,000 | 13,644,000 | 13,912,000 | 14,052,000 | 13,837 | 13,747 | |||||||||||||
loss on early extinguishment of debt | -631,000 | -907,000 | -18,188,000 | -3,096,000 | -700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land closing gross loss | -1,448,000 | -350,500 | -26,000 | -1,742,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from other unconsolidated entities | -91,000 | 894,000 | -156,000 | -46,000 | 1,249,000 | -91,000 | 570,000 | 373,000 | 3,204,000 | 440,000 | 573,000 | -91,000 | -134,000 | -57,250 | 46,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from other unconsolidated entities | -157,000 | 77,000 | -123,000 | -169,000 | -123,000 | -61,000 | -169,000 | -120,000 | -155,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | -19,790,000 | -18,595,000 | -10,389,000 | 71,528,000 | -202,000 | 5,163,000 | 35,500 | 488,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate impairments | -436,000 | -417,000 | -194,000 | -293,000 | -590,000 | -664,000 | -381,500 | -680,000 | -304,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land impairments | -669,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of closings and impairments | -295,613,000 | -280,219,000 | -230,529,000 | -169,114,000 | -180,544,000 | -147,200,000 | -180,661,000 | -191,242,000 | -238,509,000 | -163,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from unconsolidated entities | 3,607,000 | 2,975,000 | 2,228,000 | 1,423,000 | 1,226,000 | 908,000 | 1,411,000 | 1,243,000 | 1,786,000 | 803,000 | 2,663,000 | 852,000 | 1,397,000 | 1,322,000 | 1,800,000 | 3,146,000 | 5,287,000 | 4,238,000 | 5,251,000 | 5,588,000 | 8,229,000 | 3,594,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -5,772,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | 1,313,500 | 6,986,000 | 2,842,000 | -4,574,000 | 747,000 | -6,444,000 | 1,975,750 | 731,000 | 4,391,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 95,128,000 | 6,784,000 | 8,005,000 | -4,754,000 | 562,000 | -6,659,000 | -895,000 | 1,219,000 | 4,166,000 | 43,286,000 | -17,785,000 | -73,602,000 | -18,355,000 | -53,196,500 | -144,013,000 | -23,468,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 75 | 190 | 240 | 20 | 62.5 | 40 | 130 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 75 | 190 | 240 | 20 | 62.5 | 40 | 130 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | -150 | -880 | -560 | -2,370 | -600 | -1,842.5 | -4,690 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 32,634,000 | 31,350 | 31,055,000 | 30,808,000 | 30,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | -3,454,000 | 6,585,000 | 2,805,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home impairments | -542,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land closing profit | 258,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land closing loss | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average number of shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 31,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land closing gross | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit for income taxes | 10,692,000 | 25,479,000 | 24,747,750 | 73,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and related impairments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss before benefit for income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -790 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -790 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings before benefit for income taxes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense and other income | 1,943,750 | 972,000 | 3,670,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net/earnings | -40,003,000 | -118,552,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings before provision for income taxes | 22,618,000 | 13,621,000 | 94,447,000 | 125,150,000 | 130,791,000 | 170,206,000 | 112,502,000 | 94,796,000 | 38,721 | -140,576,242 | 57,512,000 | 39,826,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(benefit) provision for income taxes | 32,628,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic * | 2,190 | 0.92 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted * | 2,050 | 0.86 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative costs | -12,076 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,870 | 2,030 | 1.208 | 1.98 | 1.64 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 1,770 | 1,920 | 1.143 | 1.86 | 1.55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | -12,752 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home sales revenue | 247,473,750 | 380,752,000 | 325,733,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land sales revenue | 2,025,000 | 8,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of home sales | -260,369 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of land sales | -6,859 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home sales gross profit | 49,614.25 | 76,739 | 65,364 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
land sales gross profit | 310.25 | 1,241 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 766,632,000 | 775,157,000 | 728,937,000 | 930,463,000 | 1,011,652,000 | 651,555,000 | 831,559,000 | 992,921,000 | 905,298,000 | 921,227,000 | 1,048,755,000 | 1,163,243,000 | 957,210,000 | 861,561,000 | 299,387,000 | 272,147,000 | 520,395,000 | 618,335,000 | 562,291,000 | 684,374,000 | 716,433,000 | 745,621,000 | 609,979,000 | 484,622,000 | 797,321,000 | 319,466,000 | 454,812,000 | 407,427,000 | 327,499,000 | 311,466,000 | 205,762,000 | 169,426,000 | 172,552,000 | 170,746,000 | 115,167,000 | 216,739,000 | 85,689,000 | 131,702,000 | 107,915,000 | 128,171,000 | 172,175,000 | 262,208,000 | 235,409,000 | 217,021,000 | 89,245,000 | 103,333,000 | 84,105,000 | 230,630,000 | 260,956,000 | 274,136,000 | 177,584,000 | 218,019,000 | 325,021,000 | 170,457,000 | 305,049,000 | 81,826,000 | 90,603,000 | 173,612,000 | 157,104,000 | 167,568,000 | 103,508,000 | 103,953,000 | 145,324,000 | 156,669,000 | 242,680,000 | 249,331,000 | 346,951,000 | 385,310,000 | 344,399,000 | 205,923,000 | 119,027,000 | 115,153,000 | 26,140,000 | 27,677,000 | 45,297,000 | 51,678,000 | 38,919,000 | 56,710,000 | 75,436,000 | 47,465,000 | 41,662,000 | 65,812,000 | 40,185,000 | 44,828,000 | 47,876,000 | 19,340,000 | 11,735,000 | 11,690,000 | 4,799,000 | 6,910,000 | 26,555,000 | |
other receivables | 280,922,000 | 306,956,000 | 321,762,000 | 270,836,000 | 262,103,000 | 256,282,000 | 286,939,000 | 258,137,000 | 243,322,000 | 266,972,000 | 228,852,000 | 210,068,000 | 209,315,000 | 215,019,000 | 193,307,000 | 171,408,000 | 155,380,000 | 147,548,000 | 148,743,000 | 131,104,000 | 102,860,000 | 98,573,000 | 96,702,000 | 93,872,000 | 82,170,000 | 88,492,000 | 85,962,000 | 82,057,000 | 79,990,000 | 77,285,000 | 79,573,000 | 78,395,000 | 74,380,000 | 79,317,000 | 78,933,000 | 73,109,000 | 86,232,000 | 70,355,000 | 76,371,000 | 68,837,000 | 60,491,000 | 57,296,000 | 59,617,000 | 64,659,000 | 61,515,000 | 56,763,000 | 56,178,000 | 50,695,000 | 54,165,000 | 38,983,000 | 35,711,000 | 30,246,000 | 23,885,000 | 20,290,000 | 16,681,000 | 15,778,000 | 14,884,000 | 14,932,000 | 19,617,000 | 16,080,000 | 19,516,000 | 20,835,000 | 20,782,000 | 35,591,000 | 21,633,000 | 22,934,000 | 27,063,000 | 25,864,000 | 27,065,000 | 31,046,000 | 38,010,000 | 46,532,000 | 52,179,000 | 56,079,000 | ||||||||||||||||||
real estate | 5,962,075,000 | 5,987,120,000 | 6,140,687,000 | 5,963,674,000 | 5,800,954,000 | 5,728,775,000 | 5,457,103,000 | 5,175,084,000 | 4,914,512,000 | 4,721,291,000 | 4,501,358,000 | 4,348,600,000 | 4,355,178,000 | 4,358,263,000 | 4,726,262,000 | 4,474,062,000 | 4,027,950,000 | 3,734,408,000 | 3,593,007,000 | 3,251,787,000 | 2,975,121,000 | 2,778,039,000 | 2,741,016,000 | 2,733,428,000 | 2,789,790,000 | 2,744,361,000 | 2,853,933,000 | 2,735,883,000 | 2,744,578,000 | 2,742,621,000 | 2,887,293,000 | 2,870,047,000 | 2,802,798,000 | 2,731,380,000 | 2,762,269,000 | 2,638,407,000 | 2,512,853,000 | 2,422,063,000 | 2,429,014,000 | 2,301,305,000 | 2,219,169,000 | 2,098,302,000 | 2,088,690,000 | 2,027,064,000 | 1,943,055,000 | 1,877,682,000 | 1,865,051,000 | 1,638,028,000 | 1,538,218,000 | 1,405,299,000 | 1,345,214,000 | 1,227,229,000 | 1,152,139,000 | 1,113,187,000 | 1,004,825,000 | 955,233,000 | 868,034,000 | 815,425,000 | 798,057,000 | 776,228,000 | 757,653,000 | 738,928,000 | 744,808,000 | 714,248,000 | 724,722,000 | 675,037,000 | 718,438,000 | 710,129,000 | 772,872,000 | 859,305,000 | 1,049,530,000 | 1,120,311,000 | 1,163,872,000 | 1,267,879,000 | 1,504,137,000 | 1,619,705,000 | 1,563,022,000 | 1,530,602,000 | 1,577,169,000 | 1,548,822,000 | 1,502,109,000 | 1,390,803,000 | 1,409,433,000 | 1,184,793,000 | 1,002,078,000 | 867,218,000 | 854,317,000 | 747,780,000 | 696,375,000 | 678,011,000 | 668,495,000 | 611,318,000 |
deposits on real estate under option or contract | 166,236,000 | 174,170,000 | 198,158,000 | 221,359,000 | 254,546,000 | 192,405,000 | 207,461,000 | 156,698,000 | 122,813,000 | 111,364,000 | 93,501,000 | 70,984,000 | 65,841,000 | 76,729,000 | 88,428,000 | 97,967,000 | 93,432,000 | 90,679,000 | 77,987,000 | 74,397,000 | 64,355,000 | 59,534,000 | 62,967,000 | 47,832,000 | 54,167,000 | 50,901,000 | 45,643,000 | 46,320,000 | 44,827,000 | 51,410,000 | 49,893,000 | 48,880,000 | 52,539,000 | 59,945,000 | 67,547,000 | 74,750,000 | 78,526,000 | 85,556,000 | 91,053,000 | 91,444,000 | 91,991,000 | 87,839,000 | 91,526,000 | 92,085,000 | 91,922,000 | 94,989,000 | 80,263,000 | 58,881,000 | 54,666,000 | 51,595,000 | 34,911,000 | 21,712,000 | 11,321,000 | 14,351,000 | 12,983,000 | 14,759,000 | 15,028,000 | 15,208,000 | 13,318,000 | 11,810,000 | 10,388,000 | 10,359,000 | 10,887,000 | 12,152,000 | 10,772,000 | 8,636,000 | 12,309,000 | 16,436,000 | 49,771,000 | 51,658,000 | 69,032,000 | 71,003,000 | 76,757,000 | 87,191,000 | 106,768,000 | 126,095,000 | 150,202,000 | 167,132,000 | 194,644,000 | 172,636,000 | 163,620,000 | 167,040,000 | 174,764,000 | 145,020,000 | 140,425,000 | 129,072,000 | 123,222,000 | 118,019,000 | 109,994,000 | 105,870,000 | 100,475,000 | 90,542,000 |
investments in unconsolidated entities | 60,762,000 | 57,268,000 | 45,714,000 | 34,676,000 | 31,288,000 | 28,735,000 | 18,217,000 | 23,630,000 | 18,743,000 | 17,170,000 | 15,062,000 | 12,451,000 | 11,280,000 | 11,753,000 | 11,356,000 | 11,223,000 | 5,631,000 | 5,764,000 | 3,905,000 | 3,943,000 | 4,001,000 | 4,350,000 | 3,819,000 | 3,646,000 | 3,279,000 | 4,443,000 | 7,908,000 | 7,555,000 | 15,661,000 | 17,480,000 | 16,294,000 | 16,639,000 | 16,441,000 | 17,068,000 | 16,378,000 | 16,678,000 | 16,928,000 | 17,097,000 | 11,831,000 | 11,188,000 | 10,592,000 | 11,370,000 | 10,374,000 | 10,303,000 | 10,271,000 | 10,780,000 | 9,900,000 | 9,903,000 | 9,756,000 | 11,638,000 | 10,662,000 | 10,698,000 | 10,949,000 | 12,085,000 | 12,008,000 | 12,180,000 | 11,389,000 | 11,088,000 | 10,783,000 | 10,939,000 | 10,900,000 | 10,987,000 | 11,196,000 | 11,768,000 | 11,524,000 | 11,882,000 | 12,311,000 | 14,416,000 | 15,729,000 | 17,288,000 | 20,788,000 | 21,429,000 | 21,881,000 | 26,563,000 | 57,387,000 | 95,880,000 | 119,268,000 | 114,250,000 | 108,149,000 | 87,320,000 | 78,971,000 | 88,714,000 | 57,632,000 | 50,056,000 | 52,285,000 | 50,944,000 | 39,348,000 | 33,974,000 | 27,991,000 | 23,528,000 | 21,161,000 | 15,079,000 |
property and equipment | 46,064,000 | 46,647,000 | 47,976,000 | 46,449,000 | 47,015,000 | 47,285,000 | 47,231,000 | 46,585,000 | 47,868,000 | 48,953,000 | 50,822,000 | 47,312,000 | 41,702,000 | 38,635,000 | 39,437,000 | 39,030,000 | 38,299,000 | 37,340,000 | 36,595,000 | 36,224,000 | 37,308,000 | 38,933,000 | 42,730,000 | 46,299,000 | 49,180,000 | 50,606,000 | 53,111,000 | 54,157,000 | 53,798,000 | 54,596,000 | 53,371,000 | 52,122,000 | 49,761,000 | 33,631,000 | 32,080,000 | 32,620,000 | 32,700,000 | 33,202,000 | 33,983,000 | 34,009,000 | 34,544,000 | 33,970,000 | 34,403,000 | 33,741,000 | 33,826,000 | 32,403,000 | 31,979,000 | 28,828,000 | 26,726,000 | 22,099,000 | 18,690,000 | 17,013,000 | 16,352,000 | 15,718,000 | 14,112,000 | 13,955,000 | 13,733,000 | 13,491,000 | 14,750,000 | 14,781,000 | 14,175,000 | 14,602,000 | 15,064,000 | 15,440,000 | 15,310,000 | 15,251,000 | 17,454,000 | 19,217,000 | 21,015,000 | 22,692,000 | 26,378,000 | 28,932,000 | 29,028,000 | 30,973,000 | 37,143,000 | 39,655,000 | 40,940,000 | 40,712,000 | 40,416,000 | 41,639,000 | 41,811,000 | 36,239,000 | 34,038,000 | 32,605,000 | 31,086,000 | 27,742,000 | 28,083,000 | 27,495,000 | 25,708,000 | 23,669,000 | 24,521,000 | 16,171,000 |
deferred tax assets | 51,211,000 | 53,293,000 | 47,222,000 | 52,397,000 | 54,145,000 | 54,524,000 | 51,146,000 | 60,167,000 | 47,000,000 | 47,573,000 | 45,932,000 | 45,036,000 | 44,801,000 | 45,452,000 | 41,060,000 | 41,271,000 | 40,515,000 | 40,672,000 | 38,850,000 | 33,502,000 | 33,329,000 | 36,040,000 | 70,404,000 | 77,974,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaids, other assets and goodwill | 220,709,000 | 221,676,000 | 228,054,000 | 236,515,000 | 238,515,000 | 203,093,000 | 203,796,000 | 210,758,000 | 189,749,000 | 218,584,000 | 197,588,000 | 167,947,000 | 185,819,000 | 164,689,000 | 171,853,000 | 192,604,000 | 168,548,000 | 124,776,000 | 104,071,000 | 106,222,000 | 105,009,000 | 103,308,000 | 101,680,000 | 105,561,000 | 112,739,000 | 114,063,000 | 108,010,000 | 108,307,000 | 103,575,000 | 84,156,000 | 82,837,000 | 84,227,000 | 84,560,000 | 85,145,000 | 83,121,000 | 83,112,000 | 79,749,000 | 75,396,000 | 65,436,000 | 67,361,000 | 66,562,000 | 80,390,000 | 77,017,000 | 76,145,000 | 71,913,000 | 71,052,000 | 64,942,000 | 42,481,000 | 37,885,000 | 39,231,000 | 36,693,000 | |||||||||||||||||||||||||||||||||||||||||
total assets | 7,554,611,000 | 7,622,287,000 | 7,758,510,000 | 7,756,369,000 | 7,700,218,000 | 7,162,654,000 | 7,103,452,000 | 6,923,980,000 | 6,489,305,000 | 6,353,134,000 | 6,181,870,000 | 6,065,641,000 | 5,871,146,000 | 5,772,101,000 | 5,571,090,000 | 5,307,723,000 | 5,058,161,000 | 4,807,533,000 | 4,565,449,000 | 4,321,553,000 | 4,038,416,000 | 3,864,398,000 | 3,687,318,000 | 3,541,728,000 | 3,914,456,000 | 3,398,249,000 | 3,635,035,000 | 3,466,876,000 | 3,395,867,000 | 3,365,479,000 | 3,448,259,000 | 3,394,894,000 | 3,327,164,000 | 3,251,258,000 | 3,252,158,000 | 3,200,692,000 | 2,956,547,000 | 2,888,691,000 | 2,873,155,000 | 2,761,155,000 | 2,714,513,000 | 2,690,522,000 | 2,663,886,000 | 2,586,669,000 | 2,366,458,000 | 2,316,138,000 | 2,272,812,000 | 2,192,678,000 | 2,129,353,000 | 2,003,361,000 | 1,874,086,000 | 1,767,477,000 | 1,770,985,000 | 1,575,562,000 | 1,481,202,000 | 1,243,838,000 | 1,217,614,000 | 1,221,378,000 | 1,233,543,000 | 1,225,769,000 | 1,218,934,000 | 1,224,938,000 | 1,240,661,000 | 1,255,586,000 | 1,240,638,000 | 1,242,667,000 | 1,183,639,000 | 1,200,650,000 | 1,265,392,000 | 1,326,249,000 | 1,453,744,000 | 1,619,810,000 | 1,581,683,000 | 1,748,381,000 | 2,075,468,000 | 2,229,595,000 | 2,184,129,000 | 2,170,525,000 | 2,243,777,000 | 2,128,352,000 | 2,043,826,000 | 1,971,357,000 | 1,888,637,000 | 1,603,197,000 | 1,422,935,000 | 1,265,394,000 | 1,200,111,000 | 1,080,928,000 | 1,020,412,000 | 954,539,000 | 956,729,000 | 887,414,000 |
liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 199,943,000 | 200,679,000 | 217,875,000 | 242,081,000 | 229,845,000 | 212,477,000 | 287,403,000 | 299,780,000 | 306,150,000 | 271,650,000 | 294,183,000 | 276,123,000 | 263,655,000 | 273,267,000 | 322,227,000 | 341,717,000 | 280,114,000 | 216,009,000 | 214,575,000 | 215,221,000 | 199,667,000 | 175,250,000 | 167,788,000 | 167,235,000 | 163,060,000 | 155,024,000 | 180,069,000 | 141,194,000 | 124,562,000 | 128,169,000 | 156,772,000 | 154,819,000 | 140,557,000 | 140,516,000 | 140,492,000 | 139,957,000 | 136,804,000 | 140,682,000 | 148,260,000 | 126,028,000 | 122,289,000 | 106,440,000 | 113,869,000 | 103,145,000 | 91,474,000 | 83,619,000 | 105,068,000 | 83,960,000 | 76,192,000 | 68,018,000 | 76,647,000 | 68,662,000 | 60,283,000 | 49,801,000 | 52,069,000 | 53,616,000 | 39,214,000 | 37,735,000 | 38,903,000 | 31,302,000 | 27,662,000 | 23,589,000 | 29,501,000 | 35,177,000 | 36,576,000 | 30,296,000 | 29,956,000 | 25,501,000 | 21,157,000 | 31,655,000 | 48,185,000 | 51,446,000 | 46,683,000 | 59,680,000 | 79,641,000 | 85,254,000 | 92,515,000 | 117,443,000 | 119,488,000 | 132,213,000 | 140,771,000 | 140,789,000 | 139,073,000 | 146,018,000 | 92,280,000 | 77,799,000 | 106,793,000 | 75,628,000 | 76,453,000 | 80,737,000 | 65,214,000 | 59,379,000 |
accrued and other liabilities | 408,718,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
home sale deposits | 10,907,000 | 9,213,000 | 9,420,000 | 10,949,000 | 17,650,000 | 20,513,000 | 32,133,000 | 39,380,000 | 42,796,000 | 36,605,000 | 48,133,000 | 49,779,000 | 47,892,000 | 37,961,000 | 57,767,000 | 60,820,000 | 48,278,000 | 42,610,000 | 40,002,000 | 33,958,000 | 30,973,000 | 25,074,000 | 25,509,000 | 23,247,000 | 26,102,000 | 24,246,000 | 31,444,000 | 32,249,000 | 29,171,000 | 28,636,000 | 34,159,000 | 37,130,000 | 33,761,000 | 34,059,000 | 39,446,000 | 36,197,000 | 32,797,000 | 28,348,000 | 36,988,000 | 39,646,000 | 42,639,000 | 36,197,000 | 39,587,000 | 38,728,000 | 32,771,000 | 29,379,000 | 33,535,000 | 27,533,000 | 23,835,000 | 21,996,000 | 28,183,000 | 25,566,000 | 17,744,000 | 12,377,000 | 14,027,000 | 12,746,000 | 11,240,000 | 8,858,000 | 10,033,000 | 7,600,000 | 8,459,000 | 6,897,000 | 7,839,000 | 8,729,000 | 10,421,000 | 9,501,000 | 11,641,000 | 10,561,000 | 8,245,000 | 8,486,000 | 14,430,000 | 17,615,000 | 16,808,000 | 19,484,000 | 29,698,000 | 35,807,000 | 39,269,000 | 42,022,000 | 57,281,000 | 68,075,000 | 74,229,000 | 76,299,000 | 79,885,000 | 61,998,000 | 52,863,000 | 41,537,000 | 45,366,000 | 38,452,000 | 28,709,000 | 25,352,000 | 28,948,000 | 24,875,000 |
loans payable and other borrowings | 34,990,000 | 24,328,000 | 25,811,000 | 26,120,000 | 35,183,000 | 29,343,000 | 9,306,000 | 9,711,000 | 6,604,000 | 13,526,000 | 11,008,000 | 11,204,000 | 6,889,000 | 7,057,000 | 12,460,000 | 15,613,000 | 22,561,000 | 17,552,000 | 18,985,000 | 19,534,000 | 23,344,000 | 23,094,000 | 23,031,000 | 20,889,000 | 521,867,000 | 22,876,000 | 13,992,000 | 12,224,000 | 13,785,000 | 14,773,000 | 16,669,000 | 16,552,000 | 16,854,000 | 17,354,000 | 38,082,000 | 17,256,000 | 75,820,000 | 32,195,000 | 45,183,000 | 19,889,000 | 25,734,000 | 23,867,000 | 41,898,000 | 34,654,000 | 61,406,000 | 30,722,000 | 792,000 | 6,091,000 | 16,938,000 | 101,073,000 | 255,167,000 | 274,611,000 | 181,687,000 | 254,640,000 | 309,416,000 | 243,013,000 | 168,646,000 | 112,398,000 | 192,096,000 | 81,857,000 | 46,870,000 | 54,419,000 | ||||||||||||||||||||||||||||||
senior and convertible senior notes | 1,806,284,000 | 1,804,726,000 | 1,803,167,000 | 1,801,609,000 | 1,800,085,000 | 1,306,535,000 | 1,304,949,000 | 1,303,600,000 | 1,266,450,000 | 1,266,160,000 | 1,340,274,000 | 1,095,606,000 | 1,095,119,000 | 1,094,632,000 | 1,094,146,000 | 1,093,659,000 | 1,103,918,000 | 1,104,060,000 | 1,104,202,000 | 904,344,000 | 904,486,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities | 2,460,842,000 | 2,426,644,000 | 2,470,990,000 | 2,487,195,000 | 2,505,474,000 | 2,021,081,000 | 2,073,662,000 | 2,041,446,000 | 1,768,732,000 | 1,741,234,000 | 1,760,828,000 | 1,817,346,000 | 1,803,936,000 | 1,822,490,000 | 1,889,280,000 | 1,895,254,000 | 1,889,846,000 | 1,763,144,000 | 1,740,179,000 | 1,693,409,000 | 1,561,723,000 | 1,516,530,000 | 1,487,469,000 | 1,457,127,000 | 1,923,690,000 | 1,424,259,000 | 1,761,469,000 | 1,668,776,000 | 1,652,796,000 | 1,644,724,000 | 1,735,775,000 | 1,711,954,000 | 1,701,832,000 | 1,674,433,000 | 1,713,050,000 | 1,708,253,000 | 1,508,182,000 | 1,467,196,000 | 1,505,750,000 | 1,434,352,000 | 1,430,204,000 | 1,431,585,000 | 1,461,217,000 | 1,418,331,000 | 1,231,170,000 | 1,206,649,000 | 1,216,115,000 | 1,172,359,000 | 1,146,759,000 | 1,161,969,000 | 1,081,760,000 | 1,016,796,000 | 1,059,348,000 | 881,352,000 | 885,135,000 | 747,180,000 | 730,748,000 | 732,466,000 | 735,834,000 | 726,972,000 | 722,367,000 | 724,943,000 | 741,359,000 | 759,330,000 | 749,961,000 | 757,242,000 | 743,080,000 | 746,155,000 | 751,853,000 | 799,043,000 | 848,853,000 | 873,016,000 | 894,849,000 | 1,018,217,000 | 1,222,570,000 | 1,260,658,000 | 1,161,068,000 | 1,163,693,000 | 1,248,896,000 | 1,194,614,000 | 1,152,286,000 | 1,120,352,000 | 1,126,715,000 | 914,538,000 | 802,340,000 | 742,639,000 | 731,686,000 | 633,490,000 | 579,544,000 | 542,644,000 | 573,446,000 | |
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2026 and december 31, 2025 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 667,000 | 682,000 | 704,000 | 712,000 | 718,000 | 360,000 | 362,000 | 363,000 | 363,000 | 364,000 | 364,000 | 368,000 | 368,000 | 366,000 | 366,000 | 366,000 | 367,000 | 373,000 | 376,000 | 376,000 | 378,000 | 375,000 | 377,000 | 377,000 | 376,000 | 382,000 | 383,000 | 383,000 | 383,000 | 381,000 | 400,000 | 406,000 | 406,000 | 403,000 | 403,000 | 403,000 | 403,000 | 400,000 | 400,000 | 400,000 | 400,000 | 397,000 | 397,000 | 397,000 | 396,000 | 391,000 | 391,000 | 391,000 | 391,000 | 362,000 | 362,000 | 362,000 | 360,000 | 356,000 | 356,000 | 407,000 | 406,000 | 404,000 | 403,000 | 403,000 | 403,000 | 400,000 | 400,000 | 400,000 | 400,000 | 397,000 | 397,000 | 396,000 | 389,000 | 386,000 | 386,000 | 386,000 | 343,000 | 341,000 | 341,000 | 341,000 | 341,000 | 340,000 | 340,000 | 338,000 | 334,000 | 331,000 | 331,000 | 330,000 | 327,000 | 315,000 | 157,000 | 156,000 | 156,000 | 155,000 | 154,000 | |
additional paid-in capital | 11,416,000 | 62,084,000 | 103,930,000 | 143,036,000 | 176,929,000 | 198,503,000 | 240,852,000 | 290,955,000 | 289,109,000 | 328,277,000 | 324,101,000 | 327,878,000 | 322,442,000 | 315,590,000 | 321,519,000 | 414,841,000 | 433,179,000 | 436,805,000 | 452,741,000 | 455,762,000 | 460,268,000 | 454,138,000 | 450,982,000 | 505,352,000 | 508,541,000 | 502,884,000 | 498,683,000 | 501,781,000 | 568,976,000 | 593,561,000 | 589,791,000 | 584,578,000 | 582,414,000 | 578,295,000 | 575,801,000 | 572,506,000 | 570,223,000 | 566,508,000 | 563,892,000 | 559,492,000 | 556,121,000 | 552,098,000 | 548,182,000 | 538,788,000 | 535,204,000 | 531,403,000 | 528,757,000 | 412,961,000 | 409,984,000 | 406,530,000 | 395,631,000 | 390,249,000 | 387,234,000 | 483,331,000 | 481,545,000 | 478,839,000 | 475,863,000 | 473,716,000 | 472,048,000 | 468,820,000 | 467,232,000 | 465,405,000 | 463,992,000 | 461,403,000 | 459,823,000 | 455,975,000 | 441,424,000 | 436,739,000 | 435,267,000 | 433,157,000 | 349,772,000 | 347,796,000 | 341,691,000 | 339,178,000 | 336,726,000 | 332,652,000 | 329,725,000 | 326,147,000 | 306,899,000 | 296,804,000 | 295,292,000 | 292,283,000 | 283,461,000 | 209,630,000 | 207,364,000 | 206,518,000 | 204,731,000 | 202,678,000 | 198,594,000 | 198,153,000 | ||
retained earnings | 5,093,102,000 | 5,194,961,000 | 5,275,400,000 | 5,206,378,000 | 5,090,096,000 | 4,998,177,000 | 4,852,499,000 | 4,683,668,000 | 4,479,358,000 | 4,320,581,000 | 4,131,569,000 | 3,919,650,000 | 3,742,741,000 | 3,621,367,000 | 3,359,002,000 | 3,096,513,000 | 2,846,429,000 | 2,629,175,000 | 2,391,715,000 | 2,190,963,000 | 2,023,574,000 | 1,891,731,000 | 1,739,204,000 | 1,630,086,000 | 1,539,408,000 | 1,468,256,000 | 1,364,642,000 | 1,294,833,000 | 1,244,005,000 | 1,218,593,000 | 1,143,108,000 | 1,088,973,000 | 1,035,135,000 | 991,844,000 | 956,291,000 | 913,741,000 | 872,161,000 | 848,589,000 | 796,782,000 | 759,895,000 | 720,017,000 | 699,048,000 | 646,151,000 | 615,843,000 | 586,710,000 | 570,310,000 | 521,102,000 | 488,525,000 | 453,446,000 | 428,069,000 | 381,980,000 | 343,789,000 | 315,646,000 | 303,605,000 | 208,477,000 | 201,693,000 | 193,688,000 | 198,442,000 | 210,216,000 | 213,451,000 | 212,889,000 | 219,548,000 | 220,443,000 | 219,224,000 | 215,058,000 | 212,398,000 | 169,112,000 | 186,897,000 | 260,499,000 | 278,854,000 | 358,003,000 | 502,016,000 | 525,484,000 | 570,789,000 | 699,628,000 | 818,180,000 | 874,756,000 | 862,602,000 | 853,578,000 | 794,039,000 | 716,983,000 | 637,248,000 | 535,270,000 | 465,017,000 | 405,778,000 | 381,583,000 | 329,771,000 | 294,170,000 | 269,534,000 | 242,615,000 | 211,050,000 | 185,294,000 |
total stockholders’ equity | 5,093,769,000 | 5,195,643,000 | 5,287,520,000 | 5,269,174,000 | 5,194,744,000 | 5,141,573,000 | 5,029,790,000 | 4,882,534,000 | 4,720,573,000 | 4,611,900,000 | 4,421,042,000 | 4,248,295,000 | 4,067,210,000 | 3,949,611,000 | 3,681,810,000 | 3,412,469,000 | 3,168,315,000 | 3,044,389,000 | 2,825,270,000 | 2,628,144,000 | 2,476,693,000 | 2,347,868,000 | 2,199,849,000 | 2,084,601,000 | 1,990,766,000 | 1,973,990,000 | 1,873,566,000 | 1,798,100,000 | 1,743,071,000 | 1,720,755,000 | 1,712,484,000 | 1,682,940,000 | 1,625,332,000 | 1,576,825,000 | 1,539,108,000 | 1,492,439,000 | 1,448,365,000 | 1,421,495,000 | 1,367,405,000 | 1,326,803,000 | 1,284,309,000 | 1,258,937,000 | 1,202,669,000 | 1,168,338,000 | 1,135,288,000 | 1,109,489,000 | 1,056,697,000 | 1,020,319,000 | 982,594,000 | 841,392,000 | 792,326,000 | 750,681,000 | 711,637,000 | 694,210,000 | 596,067,000 | 496,658,000 | 486,866,000 | 488,912,000 | 497,709,000 | 498,797,000 | 496,567,000 | 499,995,000 | 499,302,000 | 496,256,000 | 490,677,000 | 485,425,000 | 440,559,000 | 454,495,000 | 513,539,000 | 527,206,000 | 604,891,000 | 746,794,000 | 686,834,000 | 730,164,000 | 852,898,000 | 968,937,000 | 1,023,061,000 | 1,006,832,000 | 994,881,000 | 933,738,000 | 891,540,000 | 851,005,000 | 761,922,000 | 688,659,000 | 620,595,000 | 522,555,000 | 468,321,000 | 447,438,000 | 440,868,000 | 411,895,000 | 376,246,000 | |
total liabilities and stockholders’ equity | 7,554,611,000 | 7,622,287,000 | 7,758,510,000 | 7,756,369,000 | 7,700,218,000 | 7,162,654,000 | 7,103,452,000 | 6,923,980,000 | 6,489,305,000 | 6,353,134,000 | 6,181,870,000 | 6,065,641,000 | 5,871,146,000 | 5,772,101,000 | 5,571,090,000 | 5,307,723,000 | 5,058,161,000 | 4,807,533,000 | 4,565,449,000 | 4,321,553,000 | 4,038,416,000 | 3,864,398,000 | 3,687,318,000 | 3,541,728,000 | 3,914,456,000 | 3,398,249,000 | 3,635,035,000 | 3,466,876,000 | 3,395,867,000 | 3,365,479,000 | 3,448,259,000 | 3,394,894,000 | 3,327,164,000 | 3,251,258,000 | 3,252,158,000 | 3,200,692,000 | 2,956,547,000 | 2,888,691,000 | 2,873,155,000 | 2,761,155,000 | 2,714,513,000 | 2,690,522,000 | 2,663,886,000 | 2,586,669,000 | 2,366,458,000 | 2,316,138,000 | 2,272,812,000 | 2,192,678,000 | 2,129,353,000 | 2,003,361,000 | 1,874,086,000 | 1,767,477,000 | 1,770,985,000 | 1,575,562,000 | 1,481,202,000 | 1,243,838,000 | 1,217,614,000 | 1,221,378,000 | 1,233,543,000 | 1,225,769,000 | 1,218,934,000 | 1,224,938,000 | 1,240,661,000 | 1,255,586,000 | 1,240,638,000 | 1,242,667,000 | 1,183,639,000 | 1,200,650,000 | 1,265,392,000 | 1,326,249,000 | 1,453,744,000 | 1,619,810,000 | 1,581,683,000 | 1,748,381,000 | 2,075,468,000 | 2,229,595,000 | 2,184,129,000 | 2,170,525,000 | 2,243,777,000 | 2,128,352,000 | 2,043,826,000 | 1,971,357,000 | 1,888,637,000 | 1,603,197,000 | 1,422,935,000 | 1,265,394,000 | 1,200,111,000 | 1,080,928,000 | 1,020,412,000 | 954,539,000 | 956,729,000 | 887,414,000 |
accrued liabilities | 387,698,000 | 414,717,000 | 406,436,000 | 422,711,000 | 452,213,000 | 439,871,000 | 388,975,000 | 418,216,000 | 424,764,000 | 413,092,000 | 336,098,000 | 341,634,000 | 360,615,000 | 353,512,000 | 326,856,000 | 388,921,000 | 337,277,000 | 324,407,000 | 282,762,000 | 310,527,000 | 296,121,000 | 274,371,000 | 249,208,000 | 216,334,000 | 226,008,000 | 240,102,000 | 187,411,000 | 189,763,000 | 177,862,000 | 200,445,000 | 173,770,000 | 181,188,000 | 181,076,000 | 193,102,000 | 166,080,000 | 158,666,000 | 170,852,000 | 180,687,000 | 154,643,000 | 145,883,000 | 161,163,000 | 161,803,000 | 137,602,000 | 141,175,000 | 154,144,000 | 168,584,000 | 151,796,000 | 141,771,000 | 166,611,000 | 178,247,000 | 124,353,000 | 100,102,000 | 96,377,000 | 96,364,000 | 84,548,000 | 72,775,000 | 79,464,000 | 79,348,000 | 80,677,000 | 80,309,000 | 87,811,000 | 94,369,000 | 103,720,000 | 93,883,000 | 103,236,000 | 86,463,000 | 98,298,000 | 92,791,000 | 125,101,000 | 150,153,000 | 162,514,000 | 178,741,000 | 202,790,000 | 206,729,000 | 213,066,000 | 206,904,000 | 266,683,000 | 265,242,000 | 253,465,000 | 268,643,000 | 289,307,000 | 211,012,000 | 138,073,000 | 120,060,000 | 135,590,000 | 89,819,000 | 63,032,000 | 61,181,000 | 67,411,000 | 70,836,000 | 51,615,000 | |
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2025 and 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2025 and december 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2025 and december 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2025 and december 31, 2024 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2024 and 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior notes | 994,966,000 | 994,689,000 | 994,412,000 | 1,144,142,000 | 1,143,866,000 | 1,143,590,000 | 1,143,314,000 | 1,143,038,000 | 1,142,762,000 | 1,142,486,000 | 1,142,210,000 | 1,141,934,000 | 997,212,000 | 996,991,000 | 996,770,000 | 996,548,000 | 996,327,000 | 996,105,000 | 1,295,862,000 | 1,295,698,000 | 1,295,515,000 | 1,295,284,000 | 1,295,054,000 | 1,294,705,000 | 1,294,494,000 | 628,802,000 | 478,636,000 | 478,594,000 | 478,553,000 | 479,767,000 | 479,726,000 | 479,686,000 | 479,645,000 | 481,654,000 | 416,996,000 | 417,268,000 | 417,539,000 | 287,721,000 | 287,991,000 | 288,260,000 | 206,625,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2024 and december 31, 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2023 and 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2023 and december 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2023 and december 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2023 and december 31, 2022 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate not owned | 8,011,000 | 8,011,000 | 8,011,000 | 36,562,000 | 38,864,000 | 38,864,000 | 38,864,000 | 39,793,000 | 9,987,000 | 9,987,000 | 4,999,000 | 4,999,000 | 4,999,000 | 48,000 | 289,000 | 481,000 | 233,000 | 1,025,000 | 1,398,000 | 1,398,000 | 866,000 | 4,105,000 | 6,839,000 | 4,283,000 | 10,527,000 | 11,588,000 | 8,043,000 | 8,534,000 | 5,762,000 | 14,228,000 | 14,636,000 | 14,903,000 | 13,629,000 | 34,062,000 | 29,581,000 | 13,016,000 | 5,269,000 | 1,464,000 | 2,557,000 | 6,272,000 | 8,185,000 | 18,344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to real estate not owned | 7,210,000 | 7,210,000 | 7,210,000 | 32,676,000 | 34,978,000 | 34,978,000 | 34,978,000 | 35,768,000 | 8,489,000 | 8,489,000 | 4,299,000 | 4,299,000 | 4,299,000 | 48,000 | 289,000 | 346,000 | 216,000 | 952,000 | 1,298,000 | 1,298,000 | 866,000 | 4,027,000 | 6,238,000 | 4,030,000 | 9,200,000 | 10,052,000 | 6,869,000 | 7,239,000 | 4,833,000 | 6,367,000 | 6,465,000 | 6,836,000 | 6,388,000 | 22,575,000 | 23,201,000 | 12,016,000 | 4,269,000 | 968,000 | 2,143,000 | 5,429,000 | 7,096,000 | 14,780,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2022 and 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2022 and december 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2022 and december 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2022 and december 31, 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2021 and 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2021 and december 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2021 and december 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2021 and december 31, 2020 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2020 and 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | 28,425,000 | 26,468,000 | 25,810,000 | 25,917,000 | 25,656,000 | 25,170,000 | 25,939,000 | 26,465,000 | 36,674,000 | 36,294,000 | 35,269,000 | 35,162,000 | 56,870,000 | 55,290,000 | 53,883,000 | 53,320,000 | 57,552,000 | 58,840,000 | 58,989,000 | 59,147,000 | 66,850,000 | 65,651,000 | 64,711,000 | 64,137,000 | 65,538,000 | 68,289,000 | 69,235,000 | 80,390,000 | 77,279,000 | 74,407,000 | 7,709,000 | 7,705,000 | 31,336,000 | 148,080,000 | 147,618,000 | 139,057,000 | 110,390,000 | 61,422,000 | 28,711,000 | 28,119,000 | 1,443,000 | 1,443,000 | 1,443,000 | 1,204,000 | 3,060,000 | 2,791,000 | ||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2020 and december 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2020 and december 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2020 and december 31, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2019 and 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2019 and december 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2019 and december 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2019 and december 31, 2018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2018 and 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2018 and december 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2018 and december 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2018 and december 31, 2017 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2017 and 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2017 and december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2017 and december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2017 and december 31, 2016 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2016 and 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2016 and december 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2016 and december 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2016 and december 31, 2015 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2015 and 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2015 and december 31, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2015 and december 31, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2015 and december 31, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments and securities | 9,857,000 | 59,944,000 | 77,698,000 | 89,687,000 | 92,846,000 | 91,988,000 | 88,901,000 | 86,074,000 | 66,549,000 | 103,753,000 | 173,955,000 | 147,429,000 | 188,996,000 | 199,215,000 | 273,944,000 | 299,345,000 | 265,571,000 | 270,666,000 | 175,723,000 | 125,699,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2014 and 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior, convertible senior notes and other borrowings | 904,629,000 | 904,771,000 | 904,913,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2014 and december 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2014 and december 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2014 and december 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 40,904,000 | 43,265,000 | 38,938,000 | 38,938,000 | 15,254,000 | 19,108,000 | 12,229,000 | 12,146,000 | 11,109,000 | 10,270,000 | 10,270,000 | 9,344,000 | 8,948,000 | 14,766,000 | 16,244,000 | 16,348,000 | 18,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior, senior subordinated and convertible notes | 905,055,000 | 722,797,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2013 and 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior, senior subordinated, convertible senior notes and other borrowings | 798,337,000 | 798,215,000 | 881,219,000 | 722,675,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2013 and december 31, 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 30,028,000 | 29,072,000 | 26,488,000 | 26,032,000 | 17,897,000 | 15,169,000 | 16,476,000 | 16,895,000 | 15,673,000 | 16,739,000 | 13,576,000 | 11,465,000 | 12,655,000 | 12,466,000 | 10,923,000 | 12,854,000 | 14,739,000 | 17,451,000 | 16,044,000 | 18,378,000 | 19,422,000 | 21,818,000 | 23,728,000 | 21,074,000 | 21,744,000 | 22,664,000 | 19,855,000 | 31,004,000 | 26,791,000 | 17,246,000 | 16,289,000 | 16,026,000 | 15,976,000 | 14,654,000 | 16,749,000 | 15,253,000 | 14,468,000 | 17,470,000 | 14,525,000 | 14,102,000 | 9,822,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2013 and december 31, 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2013 and december 31, 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2012 and 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
treasury stock | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | -188,773,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2012 and december 31, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangibles | 1,411,000 | 1,565,000 | 1,571,000 | 1,516,000 | 1,807,000 | 1,841,000 | 2,143,000 | 2,511,000 | 3,101,000 | 3,428,000 | 3,590,000 | 3,942,000 | 4,350,000 | 4,745,000 | 5,023,000 | 6,622,000 | 7,137,000 | 7,706,000 | 8,181,000 | 8,099,000 | 8,049,000 | 9,091,000 | 9,492,000 | 13,055,000 | 14,075,000 | 13,689,000 | 14,029,000 | 10,516,000 | 2,278,000 | 2,569,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior and senior subordinated notes | 596,054,000 | 606,567,000 | 606,409,000 | 606,252,000 | 606,095,000 | 605,937,000 | 605,780,000 | 605,623,000 | 605,466,000 | 605,051,000 | 605,009,000 | 604,968,000 | 604,926,000 | 622,421,000 | 628,968,000 | 628,926,000 | 628,885,000 | 628,843,000 | 628,760,000 | 628,719,000 | 628,677,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2012 and december 31, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2012 and december 31, 2011 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2011 and 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2011 and december 31, 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2011 and december 31, 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2011 and december 31, 2010 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivable | 1,691,000 | 1,853,000 | 92,509,000 | 111,508,000 | 67,424,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2010 and 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2010 and december 31, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2010 and december 31, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2010 and december 31, 2009 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2009 and 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax receivables | 2,125,000 | 2,146,000 | 3,811,000 | 60,415,000 | 27,175,000 | 19,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2009 and december 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2009 and december 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at march 31, 2009 and december 31, 2008 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at december 31, 2008 and 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at september 30, 2008 and december 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, par value 0.01. authorized 10,000,000 shares; none issued and outstanding at june 30, 2008 and december 31, 2007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 57,538,000 | 102,585,000 | 129,519,000 | 129,659,000 | 129,800,000 | 129,940,000 | 130,081,000 | 130,222,000 | 124,062,000 | 113,907,000 | 114,313,000 | 91,475,000 | 89,650,000 | 88,664,000 | 87,800,000 | 75,645,000 | 75,329,000 | 74,509,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 93,573,000 | 73,201,000 | 68,777,000 | 68,725,000 | 74,104,000 | 59,664,000 | 54,637,000 | 60,745,000 | 19,424,000 | 18,186,000 | 12,512,000 | 15,974,000 | 7,776,000 | 9,014,000 | 9,638,000 | 8,716,000 | 7,961,000 | 9,560,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | 18,875,000 | 19,295,000 | 20,230,000 | 20,865,000 | 22,820,000 | 1,518,000 | 1,517,000 | 1,518,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred stock compensation | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interests | 200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents | 34,104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
consolidated real estate not owned | 21,679,000 | 28,336,000 | 32,303,000 | 18,572,000 | 34,715,000 | 31,067,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
obligations related to consolidated real estate not owned | 17,040,000 | 21,839,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable | 55,400,000 | 17,000,000 | 94,000,000 | 63,500,000 | 95,550,000 | 165,250,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities related to consolidated real estate not owned | 31,480,000 | 17,653,000 | 24,638,000 | 29,357,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest related to consolidated real estate not owned | 7,037,000 | 265,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net earnings | 55,309,000 | 84,031,000 | 99,297,000 | 146,879,000 | 122,806,000 | 172,649,000 | 195,966,000 | 231,555,000 | 186,016,000 | 198,851,000 | 221,760,000 | 186,836,000 | 131,301,000 | 262,365,000 | 262,489,000 | 250,084,000 | 217,254,000 | 237,460,000 | 200,752,000 | 167,389,000 | 131,843,000 | 152,527,000 | 109,118,000 | 90,678,000 | 71,152,000 | 103,614,000 | 69,809,000 | 50,828,000 | 25,412,000 | 75,485,000 | 54,135,000 | 53,838,000 | 43,874,000 | 35,553,000 | 42,550,000 | 41,580,000 | 23,572,000 | 51,807,000 | 36,887,000 | 39,878,000 | 20,969,000 | 52,897,000 | 30,308,000 | 29,133,000 | 16,400,000 | 49,208,000 | 32,577,000 | 35,079,000 | 25,377,000 | 46,089,000 | 38,191,000 | 28,143,000 | 12,041,000 | 2,660,000 | -45,305,000 | -128,839,000 | -118,552,000 | -56,576,000 | 15,116,000 | 9,024,000 | 59,539,000 | 77,055,000 | 79,736,000 | 101,977,000 | 70,253,000 | 59,239,000 | 24,196,000 | 51,812,000 | 35,600,000 | 24,637,000 | 26,919,000 | 31,566,000 | 25,755,000 | ||||||||||||||||||
adjustments to reconcile net earnings to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 5,373,000 | 6,682,000 | 5,991,000 | 6,663,000 | 5,949,000 | 6,601,000 | 6,546,000 | 6,774,000 | 6,038,000 | 7,758,000 | 6,380,000 | 5,988,000 | 5,208,000 | 7,203,000 | 5,822,000 | 5,964,000 | 5,759,000 | 6,353,000 | 6,478,000 | 6,879,000 | 6,535,000 | 8,556,000 | 7,945,000 | 7,540,000 | 7,011,000 | 8,370,000 | 7,172,000 | 6,549,000 | 5,832,000 | 7,508,000 | 6,850,000 | 6,742,000 | 5,866,000 | 4,633,000 | 4,199,000 | 4,202,000 | 3,670,000 | 4,508,000 | 3,870,000 | 4,198,000 | 3,402,000 | 3,947,000 | 3,565,000 | 3,518,000 | 3,211,000 | 3,460,000 | 2,972,000 | 2,669,000 | 2,513,000 | 2,765,000 | 2,511,000 | 2,500,000 | 2,158,000 | 2,283,000 | 2,299,000 | 1,921,000 | 1,693,000 | 1,911,000 | 1,694,000 | 1,817,000 | 1,756,000 | 1,835,000 | 2,111,000 | 2,081,000 | 1,947,000 | 2,296,000 | 2,003,000 | 2,119,000 | 2,425,000 | 5,884,000 | 3,221,000 | 3,216,000 | 3,348,000 | 4,361,000 | 4,413,000 | 4,775,000 | 4,269,000 | 8,457,000 | 5,095,000 | 5,304,000 | 4,873,000 | 4,455,000 | 4,728,000 | 4,270,000 | 3,754,000 | 4,264,000 | 3,205,000 | 3,017,000 | 2,747,000 | 2,805,000 | |
real estate and land impairments | 2,427,000 | 8,826,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of terminated land deals | 1,373,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation | 5,860,000 | 4,903,000 | 4,858,000 | 3,597,000 | 6,325,000 | 6,504,000 | 8,473,000 | 4,718,000 | 6,114,000 | 5,954,000 | 6,156,000 | 4,176,000 | 6,225,000 | 5,436,000 | 6,852,000 | 4,070,000 | 5,975,000 | 5,634,000 | 5,845,000 | 3,223,000 | 5,367,000 | 4,271,000 | 6,130,000 | 3,157,000 | 6,437,000 | 3,888,000 | 5,657,000 | 4,201,000 | 5,861,000 | 3,433,000 | 4,761,000 | 3,767,000 | 5,209,000 | 2,158,000 | 4,113,000 | 2,490,000 | 3,295,000 | 2,699,000 | 3,729,000 | 2,555,000 | 4,758,000 | 3,363,000 | 3,953,000 | 3,835,000 | 4,630,000 | 3,176,000 | 3,771,000 | 2,853,000 | 2,411,000 | 2,443,000 | 3,099,000 | 2,097,000 | 1,844,000 | 2,224,000 | 2,822,000 | 1,620,000 | 1,653,000 | 2,195,000 | 2,114,000 | 1,388,000 | 1,713,000 | 1,296,000 | 1,566,000 | 1,239,000 | 1,257,000 | 1,692,000 | 2,219,000 | 1,229,000 | 1,064,000 | 1,461,000 | 1,988,000 | 638,000 | 1,419,000 | 2,231,000 | 2,513,000 | 1,958,000 | 2,264,000 | 2,148,000 | 2,068,000 | 4,650,000 | 2,679,000 | ||||||||||
equity in earnings from unconsolidated entities | -656,000 | -840,000 | -969,000 | -1,538,000 | -626,000 | -5,300,000 | -1,298,000 | -1,655,000 | -972,000 | -1,720,000 | -1,769,000 | -1,536,000 | -1,346,000 | -2,390,000 | -1,558,000 | -1,209,000 | -936,000 | -1,779,000 | -1,071,000 | -1,057,000 | -750,000 | -1,675,000 | -1,130,000 | -1,007,000 | -684,000 | -3,011,000 | -3,106,000 | -3,654,000 | -2,174,000 | -5,173,000 | -5,182,000 | -3,368,000 | -2,610,000 | -5,434,000 | -3,398,000 | -4,029,000 | -3,098,000 | -7,384,000 | -4,655,000 | -4,368,000 | -2,635,000 | -4,019,000 | -3,731,000 | -2,588,000 | -2,421,000 | -3,505,000 | -2,649,000 | -2,236,000 | -2,032,000 | -3,557,000 | -3,366,000 | -2,632,000 | -2,975,000 | -2,228,000 | -1,423,000 | -1,797,000 | -1,226,000 | -908,000 | -1,243,000 | ||||||||||||||||||||||||||||||||
distributions of earnings from unconsolidated entities | 673,000 | 411,000 | 1,616,000 | 1,528,000 | 588,000 | 3,456,000 | 1,227,000 | 1,793,000 | 985,000 | 1,634,000 | 1,740,000 | 1,642,000 | 1,776,000 | 2,115,000 | 1,446,000 | 1,270,000 | 1,069,000 | 1,627,000 | 1,109,000 | 1,115,000 | 1,100,000 | 1,145,000 | 958,000 | 642,000 | 849,000 | 2,177,000 | 2,753,000 | 4,512,000 | 3,996,000 | 4,244,000 | 5,064,000 | 3,590,000 | 3,244,000 | 4,927,000 | 3,698,000 | 3,432,000 | 3,280,000 | 5,520,000 | 4,096,000 | 3,866,000 | 3,477,000 | 3,204,000 | 3,677,000 | 2,734,000 | 3,035,000 | 2,829,000 | 2,665,000 | 2,164,000 | 3,955,000 | 2,217,000 | 3,560,000 | 3,514,000 | 3,722,000 | 3,530,000 | 3,123,000 | 1,743,000 | 1,252,000 | 1,888,000 | 1,955,000 | 1,466,000 | 1,188,000 | 2,027,000 | 1,880,000 | 2,016,000 | 1,340,000 | 2,945,000 | 1,436,000 | 1,550,000 | 2,355,000 | 2,325,000 | 2,363,000 | 2,094,000 | 3,267,000 | 3,700,000 | 3,461,000 | 3,815,000 | 4,953,000 | 3,168,000 | 6,122,000 | 4,570,000 | 3,266,000 | 6,132,000 | |||||||||
other | 2,074,000 | -17,520,000 | 11,025,000 | 5,905,000 | 1,922,000 | -633,000 | 10,396,000 | 3,696,000 | 1,001,000 | 2,707,000 | -740,000 | 1,220,000 | 928,000 | -291,000 | 11,755,000 | -809,000 | 208,000 | 174,000 | -5,351,000 | -385,000 | 2,651,000 | 12,525,000 | -667,000 | 2,384,000 | 164,000 | 5,371,000 | -403,000 | 2,478,000 | 1,827,000 | 13,650,000 | -210,000 | 106,000 | 2,301,000 | 4,584,000 | 1,255,000 | 28,000 | -18,000 | 4,597,000 | 1,680,000 | 2,214,000 | 1,048,000 | 10,284,000 | 822,000 | 914,000 | -490,000 | 1,788,000 | 4,406,000 | 2,112,000 | 1,843,000 | 13,526,000 | -2,684,000 | 390,000 | 3,632,000 | ||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in real estate | 34,049,000 | -257,120,000 | -193,431,000 | 11,951,000 | 2,999,000 | -137,324,000 | -340,998,000 | -49,169,000 | -575,000 | 1,973,000 | -31,089,000 | 10,126,000 | -49,920,000 | 10,864,000 | -16,608,000 | 27,030,000 | 77,167,000 | 108,553,000 | 12,520,000 | 10,890,000 | 63,796,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deposits on real estate under option or contract | 7,389,000 | -34,127,000 | -11,449,000 | -19,113,000 | -22,518,000 | -5,395,000 | 10,886,000 | 10,287,000 | 3,433,000 | -15,135,000 | 5,491,000 | -3,266,000 | -5,320,000 | 677,000 | -1,487,000 | 6,583,000 | 2,364,000 | -1,013,000 | 3,687,000 | 7,406,000 | 7,722,000 | 4,325,000 | 3,776,000 | 5,532,000 | 5,497,000 | 391,000 | 495,000 | -4,046,000 | 3,597,000 | -885,000 | -163,000 | 3,767,000 | -3,071,000 | -16,549,000 | -13,064,000 | -10,391,000 | 3,030,000 | -1,368,000 | 1,768,000 | 325,000 | 99,000 | -16,000 | 1,788,000 | -1,764,000 | -1,062,000 | 3,044,000 | 1,255,000 | 5,195,000 | 681,000 | 7,033,000 | 2,052,000 | 4,211,000 | 2,349,000 | 11,852,000 | 3,916,000 | ||||||||||||||||||||||||||||||||||||
decrease in other receivables, prepaids and other assets | 29,018,000 | -34,576,000 | -5,628,000 | -37,636,000 | -16,930,000 | -29,532,000 | 53,769,000 | -15,221,000 | -29,272,000 | -7,118,000 | 1,464,000 | -4,088,000 | 7,557,000 | -3,080,000 | 1,626,000 | -1,654,000 | 52,000 | -3,792,000 | 5,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable and accrued and other liabilities | -43,274,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in home sale deposits | 1,694,000 | -6,701,000 | -2,863,000 | -7,247,000 | -3,416,000 | 6,191,000 | -11,528,000 | -1,646,000 | 1,887,000 | 9,931,000 | -19,806,000 | -3,053,000 | 12,542,000 | 5,668,000 | 2,608,000 | 6,044,000 | 2,985,000 | 5,899,000 | -435,000 | 2,262,000 | -2,855,000 | 1,856,000 | -7,198,000 | -805,000 | 3,078,000 | 535,000 | -5,523,000 | -2,971,000 | 3,369,000 | -298,000 | -5,387,000 | 3,249,000 | 3,400,000 | 4,449,000 | -8,640,000 | -2,658,000 | -2,993,000 | 6,442,000 | -3,390,000 | 859,000 | 5,957,000 | 3,392,000 | -4,156,000 | 3,478,000 | 3,698,000 | 1,839,000 | -6,187,000 | 2,395,000 | 7,822,000 | 5,367,000 | -1,650,000 | 1,281,000 | 1,506,000 | 2,382,000 | -1,175,000 | 2,433,000 | -859,000 | 1,562,000 | -942,000 | 920,000 | -2,140,000 | 1,080,000 | -3,585,000 | 10,301,000 | 9,135,000 | 6,103,000 | -3,829,000 | 6,914,000 | 9,744,000 | 3,269,000 | -3,596,000 | ||||||||||||||||||||
net cash from operating activities | 101,309,000 | 243,673,000 | -96,510,000 | 13,701,000 | -42,576,000 | -99,563,000 | -91,996,000 | -117,947,000 | 81,930,000 | -104,520,000 | 104,207,000 | 231,413,000 | 124,472,000 | 575,079,000 | 37,018,000 | -219,015,000 | 12,188,000 | 96,614,000 | -105,234,000 | -129,526,000 | -13,946,000 | 157,278,000 | 135,637,000 | 193,532,000 | 43,913,000 | 179,460,000 | 54,011,000 | 81,095,000 | 32,254,000 | 188,548,000 | 84,107,000 | 6,874,000 | -17,329,000 | 87,294,000 | -43,678,000 | -45,982,000 | -84,766,000 | 44,943,000 | -37,726,000 | -28,802,000 | -81,817,000 | 49,911,000 | 23,702,000 | -38,757,000 | -38,191,000 | 24,905,000 | -61,503,000 | -42,983,000 | -131,667,000 | -46,750,000 | -20,005,000 | -19,402,000 | -119,000 | -88,235,000 | -27,345,000 | -49,545,000 | -55,362,000 | -22,923,000 | -18,478,000 | -8,172,000 | -24,563,000 | -5,612,000 | -20,682,000 | 14,908,000 | 43,937,000 | -20,820,000 | 39,635,000 | 138,619,000 | 4,396,000 | 20,633,000 | 81,123,000 | 8,662,000 | |||||||||||||||||||
capital expenditures | -4,308,000 | -5,577,000 | -7,786,000 | -6,767,000 | -5,592,000 | -7,484,000 | -8,016,000 | -6,900,000 | -6,258,000 | -6,971,000 | -10,087,000 | -12,235,000 | -8,899,000 | -7,434,000 | -6,685,000 | -6,429,000 | -6,423,000 | -7,754,000 | -6,940,000 | -5,977,000 | -4,993,000 | -5,161,000 | -4,428,000 | -5,012,000 | -5,331,000 | -6,009,000 | -6,244,000 | -6,892,000 | -5,240,000 | -9,661,000 | -8,028,000 | -9,343,000 | -6,383,000 | -6,058,000 | -3,716,000 | -5,084,000 | -3,238,000 | -4,406,000 | -4,686,000 | -3,630,000 | -3,940,000 | -3,758,000 | -4,505,000 | -3,240,000 | -4,589,000 | -4,421,000 | -4,503,000 | -4,869,000 | -6,995,000 | -6,066,000 | -3,930,000 | -3,083,000 | -2,704,000 | -3,724,000 | -2,756,000 | -2,047,000 | -2,336,000 | -1,653,000 | -1,468,000 | -2,530,000 | -1,431,000 | -1,350,000 | -1,153,000 | -1,931,000 | -1,955,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||
free cash flows | 97,001,000 | 238,096,000 | -104,296,000 | 6,934,000 | -48,168,000 | -107,047,000 | -100,012,000 | -124,847,000 | 75,672,000 | -111,491,000 | 94,120,000 | 219,178,000 | 115,573,000 | 567,645,000 | 30,333,000 | -225,444,000 | 5,765,000 | 88,860,000 | -112,174,000 | -135,503,000 | -18,939,000 | 152,117,000 | 131,209,000 | 188,520,000 | 38,582,000 | 173,451,000 | 47,767,000 | 74,203,000 | 27,014,000 | 178,887,000 | 76,079,000 | -2,469,000 | -23,712,000 | 81,236,000 | -47,394,000 | -51,066,000 | -88,004,000 | 40,537,000 | -42,412,000 | -32,432,000 | -85,757,000 | 46,153,000 | 19,197,000 | -41,997,000 | -42,780,000 | 20,484,000 | -66,006,000 | -47,852,000 | -138,662,000 | -52,816,000 | -23,935,000 | -22,485,000 | -2,823,000 | -91,959,000 | -30,101,000 | -51,592,000 | -57,698,000 | -24,576,000 | -19,946,000 | -10,702,000 | -25,994,000 | -6,962,000 | -21,835,000 | 12,977,000 | 41,982,000 | -20,820,000 | 39,635,000 | 138,619,000 | 4,396,000 | 20,633,000 | 81,123,000 | 8,662,000 | |||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in unconsolidated entities | -3,517,000 | -11,648,000 | -11,703,000 | -3,527,000 | -5,850,000 | -8,103,000 | -3,831,000 | -5,025,000 | -1,586,000 | -2,132,000 | -2,582,000 | -122,000 | -21,000 | -1,707,000 | 0 | 0 | -1,000 | -1,000 | -1,000 | -2,000 | -1,000 | -1,000 | 0 | -2,000 | -1,110,000 | -257,000 | -134,000 | -266,000 | 4,000 | -398,000 | -10,000 | -7,002,000 | -83,000 | -96,000 | -63,000 | -181,000 | -18,000 | -178,000 | -104,000 | -270,000 | -12,000 | -88,000 | -28,000 | -1,000 | -1,000 | -275,000 | -130,000 | -275,000 | -1,000 | -288,000 | -138,000 | -488,000 | -113,000 | -338,000 | -95,000 | ||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -4,308,000 | -5,577,000 | -7,786,000 | -6,767,000 | -5,592,000 | -7,484,000 | -8,016,000 | -6,900,000 | -6,258,000 | -6,971,000 | -10,087,000 | -12,235,000 | -8,899,000 | -7,434,000 | -6,685,000 | -6,429,000 | -6,423,000 | -7,754,000 | -6,940,000 | -5,977,000 | -4,993,000 | -5,161,000 | -4,428,000 | -5,012,000 | -5,331,000 | -6,009,000 | -6,244,000 | -6,892,000 | -5,240,000 | -9,661,000 | -8,028,000 | -9,343,000 | -6,383,000 | -6,058,000 | -3,716,000 | -5,084,000 | -3,238,000 | -4,406,000 | -4,686,000 | -3,630,000 | -3,940,000 | -3,758,000 | -4,505,000 | -3,240,000 | -4,589,000 | -4,421,000 | -4,503,000 | -4,869,000 | -6,995,000 | -6,066,000 | -3,930,000 | -3,083,000 | -2,704,000 | -3,724,000 | -2,756,000 | -2,047,000 | -2,336,000 | -1,653,000 | -1,468,000 | -2,530,000 | -1,431,000 | -1,350,000 | -1,153,000 | -1,931,000 | -1,955,000 | ||||||||||||||||||||||||||
proceeds from sales of property and equipment | 94,000 | 67,000 | 58,000 | 97,000 | 29,000 | 83,000 | 49,000 | 51,000 | 79,000 | 89,000 | 106,000 | 100,000 | 128,000 | 153,000 | 81,000 | 69,000 | 178,000 | 147,000 | 112,000 | 208,000 | 84,000 | 175,000 | 269,000 | 163,000 | 96,000 | 192,000 | 75,000 | 118,000 | 74,000 | -8,000 | 15,000 | 62,000 | 30,000 | 105,000 | 165,000 | 37,000 | 49,000 | 56,000 | 57,000 | 52,000 | 35,000 | -6,000 | 30,000 | 18,000 | 44,000 | 89,000 | 27,000 | -1,000 | 33,000 | 33,000 | 106,000 | 14,000 | 350,000 | 14,000 | 33,000 | 4,000 | 3,000 | 56,000 | 15,000 | 19,000 | 31,000 | 23,000 | 14,000 | 69,000 | 45,000 | 69,000 | 599,000 | 70,000 | 35,000 | 89,000 | 372,000 | 148,000 | 212,000 | 74,000 | 794,000 | 204,000 | 8,000 | 4,000 | 42,000 | 389,000 | 57,000 | ||||||||||
net cash from investing activities | -7,731,000 | -16,658,000 | -19,431,000 | -10,197,000 | -11,413,000 | -12,637,000 | -11,798,000 | -11,874,000 | -7,765,000 | -8,920,000 | -12,563,000 | -13,412,000 | -8,728,000 | -7,403,000 | -6,625,000 | -12,013,000 | -6,245,000 | -9,314,000 | -6,828,000 | -5,769,000 | -4,910,000 | -4,987,000 | -4,160,000 | -4,851,000 | -4,236,000 | -1,518,000 | -6,169,000 | 474,000 | -6,276,000 | -9,926,000 | -7,550,000 | -9,698,000 | -6,353,000 | -6,131,000 | -3,547,000 | -4,195,000 | -3,199,000 | -7,752,000 | -4,712,000 | -3,674,000 | -3,968,000 | -3,945,000 | -4,493,000 | -3,400,000 | -4,649,000 | 4,362,000 | -85,052,000 | 12,750,000 | 5,073,000 | 37,854,000 | -20,785,000 | -10,586,000 | -5,452,000 | -46,900,000 | 38,431,000 | 61,015,000 | -28,702,000 | 38,649,000 | 7,981,000 | 71,952,000 | 22,600,000 | -36,051,000 | 9,174,000 | -95,715,000 | -51,923,000 | ||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of loans payable and other borrowings | -33,000 | -1,483,000 | -309,000 | -9,063,000 | -2,150,000 | -1,083,000 | -405,000 | -523,000 | -6,922,000 | -182,000 | -407,000 | -2,041,000 | -168,000 | -5,502,000 | -3,153,000 | -7,220,000 | -4,580,000 | -7,281,000 | -550,000 | -3,811,000 | -1,947,000 | -7,870,000 | -6,120,000 | -1,380,000 | -1,009,000 | -590,000 | -457,000 | -1,641,000 | -988,000 | -2,271,000 | -10,985,000 | -302,000 | -2,197,000 | -479,000 | -4,766,000 | -2,677,000 | -3,048,000 | -2,988,000 | -2,804,000 | -11,589,000 | -3,893,000 | -19,182,000 | -833,000 | -194,000 | -3,017,000 | ||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | 0 | 497,195,000 | 0 | 0 | 0 | 0 | 0 | 206,000,000 | 0 | 0 | 0 | 0 | 106,699,000 | 0 | 0 | 175,000,000 | 0 | -1,000 | 0 | -4,414,000 | 348,250,000 | 88,000 | 0 | 115,000 | 81,635,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | 0 | 0 | -33,000 | -5,073,000 | 250,000 | -29,000 | 0 | 0 | 0 | 117,000 | 0 | -3,315,000 | -105,000 | 12,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from liabilities related to consolidated real estate not owned | 59,947,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -32,017,000 | -29,313,000 | -30,275,000 | -30,597,000 | -30,887,000 | -26,971,000 | -27,135,000 | -27,245,000 | -27,239,000 | -9,839,000 | -9,841,000 | -9,927,000 | -9,927,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares | -130,000,000 | -149,999,000 | -55,001,000 | -45,000,000 | -44,999,000 | -40,000,000 | -29,999,000 | 0 | -55,933,000 | -4,067,000 | -45,000,000 | 0 | -10,000,000 | 0 | 0 | -10,000,000 | -99,303,000 | -23,975,000 | -9,471,000 | -19,161,000 | -8,385,000 | -8,779,000 | 0 | 0 | -60,813,000 | -7,078,000 | 0 | 0 | -8,957,000 | -70,647,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -102,103,000 | -180,795,000 | -85,585,000 | -84,693,000 | 414,086,000 | -67,804,000 | -57,568,000 | 217,444,000 | -90,094,000 | -14,088,000 | -206,132,000 | -11,968,000 | -20,095,000 | -5,502,000 | -3,153,000 | -17,220,000 | -103,883,000 | -31,256,000 | -10,021,000 | 103,236,000 | -10,332,000 | -16,649,000 | -6,120,000 | -501,380,000 | 438,178,000 | -313,288,000 | -457,000 | -1,641,000 | -9,945,000 | -72,918,000 | -40,221,000 | -302,000 | 25,488,000 | -25,584,000 | -54,347,000 | 181,227,000 | 41,952,000 | -13,404,000 | 22,182,000 | -11,528,000 | -4,248,000 | -19,167,000 | -821,000 | 169,933,000 | 28,752,000 | -10,039,000 | 30,000 | -93,000 | 113,414,000 | 105,448,000 | 355,000 | -77,014,000 | 160,135,000 | 543,000 | 212,137,000 | -20,247,000 | 1,055,000 | 782,000 | 33,000 | 280,000 | 1,518,000 | 292,000 | 163,000 | -5,204,000 | 1,335,000 | 490,000 | 1,630,000 | 3,000 | 122,000 | -19,385,000 | 95,766,000 | 77,087,000 | 16,623,000 | -78,769,000 | -24,641,000 | 23,574,000 | 34,127,000 | 31,650,000 | -30,661,000 | ||||||||||||
net increase in cash and cash equivalents | -8,525,000 | 46,220,000 | -201,526,000 | -81,189,000 | 360,097,000 | -180,004,000 | -161,362,000 | 87,623,000 | -15,929,000 | -127,528,000 | -114,488,000 | 206,033,000 | 95,649,000 | 56,044,000 | -122,083,000 | -32,059,000 | -29,188,000 | 135,642,000 | 125,357,000 | -312,699,000 | 477,855,000 | -135,346,000 | 47,385,000 | 79,928,000 | 16,033,000 | 105,704,000 | 36,336,000 | -3,126,000 | 1,806,000 | 23,787,000 | -20,256,000 | 26,799,000 | 18,388,000 | 19,228,000 | -146,525,000 | -30,326,000 | -13,180,000 | 96,552,000 | -40,435,000 | -107,002,000 | 154,564,000 | -134,592,000 | 223,223,000 | 16,508,000 | -10,464,000 | -41,371,000 | -11,345,000 | -86,011,000 | -6,651,000 | -97,620,000 | -38,359,000 | 40,911,000 | 138,476,000 | 86,896,000 | 3,874,000 | 28,536,000 | 7,605,000 | 45,000 | 6,891,000 | -19,645,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 775,157,000 | 0 | 0 | 651,555,000 | 0 | 0 | 921,227,000 | 0 | 0 | 861,561,000 | 0 | 0 | 618,335,000 | 0 | 0 | 745,621,000 | 0 | 0 | 319,466,000 | 0 | 0 | 311,466,000 | 0 | 0 | 170,746,000 | 0 | 0 | 131,702,000 | 0 | 0 | 262,208,000 | 0 | 0 | 103,333,000 | 47,876,000 | 4,799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 766,632,000 | -201,526,000 | -81,189,000 | 1,011,652,000 | -161,362,000 | 87,623,000 | 905,298,000 | -114,488,000 | 206,033,000 | 957,210,000 | 27,240,000 | -248,248,000 | 520,395,000 | -122,083,000 | -32,059,000 | 716,433,000 | 125,357,000 | -312,699,000 | 797,321,000 | 47,385,000 | 79,928,000 | 327,499,000 | 36,336,000 | -3,126,000 | 172,552,000 | -101,572,000 | 131,050,000 | 85,689,000 | -20,256,000 | -44,004,000 | 172,175,000 | 18,388,000 | 127,776,000 | 89,245,000 | 44,828,000 | 11,690,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 0 | 0 | 0 | 0 | 0 | 3,096,000 | 700,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in real estate | 139,172,000 | -188,607,000 | -163,796,000 | -60,821,000 | -255,419,000 | -219,865,000 | 365,584,000 | -260,656,000 | -445,565,000 | -283,885,000 | -193,395,000 | -45,207,000 | -1,753,000 | 142,390,000 | -6,007,000 | -68,077,000 | -87,732,000 | 34,592,000 | -124,685,000 | -122,162,000 | -89,222,000 | 7,064,000 | -124,509,000 | -77,946,000 | -116,035,000 | -10,887,000 | -54,070,000 | -85,544,000 | -58,906,000 | 12,274,000 | -115,984,000 | -100,077,000 | -134,807,000 | -60,276,000 | -107,676,000 | -75,116,000 | -38,876,000 | -108,676,000 | -49,847,000 | -87,940,000 | -52,722,000 | -22,645,000 | -18,908,000 | -19,232,000 | |||||||||||||||||||||||||||||||||||||||||||||||
increase in deposits on real estate under option or contract | 3,302,000 | 21,405,000 | 31,764,000 | -62,179,000 | -4,535,000 | -2,753,000 | -4,821,000 | -19,566,000 | -1,508,000 | -1,524,000 | -29,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in receivables, prepaids and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities | -47,044,000 | -16,041,000 | -63,320,000 | 27,668,000 | -14,476,000 | 64,839,000 | 3,933,000 | -31,687,000 | -41,651,000 | 5,215,000 | -2,506,000 | 115,927,000 | 8,857,000 | 40,769,000 | -12,211,000 | 38,743,000 | 28,903,000 | 25,267,000 | -41,978,000 | 91,071,000 | -48,445,000 | 28,628,000 | -13,173,000 | 26,795,000 | 10,567,000 | -16,064,000 | -17,829,000 | 48,262,000 | 12,489,000 | 455,000 | -8,066,000 | 34,953,000 | -19,813,000 | 31,211,000 | 18,987,000 | -15,697,000 | -20,258,000 | 58,147,000 | 34,044,000 | 14,671,000 | -1,819,000 | 10,270,000 | -1,252,000 | 6,270,000 | 81,175,000 | 16,410,000 | 12,098,000 | ||||||||||||||||||||||||||||||||||||||||||||
decrease in home sale deposits | -207,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of capital from unconsolidated entities | 94,000 | 0 | 0 | 43,000 | 0 | 0 | 0 | 1,000,000 | 4,300,000 | 0 | 0 | 88,000 | 0 | 0 | 74,000 | 1,000 | 0 | 1,000 | 80,000 | 136,000 | 0 | 16,000 | 217,000 | 44,000 | -600,000 | 1,709,000 | -3,000 | 464,000 | 29,000 | 1,833,000 | -1,435,000 | 16,700,000 | 14,154,000 | 2,056,000 | 3,396,000 | 206,000 | 1,018,000 | 14,339,000 | 8,303,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities/sales of investments and securities | 0 | 1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | -1,181,000 | 2,213,000 | 0 | 98,000 | 131,000 | 2,566,000 | 1,857,000 | 0 | 549,000 | 83,000 | 79,000 | 109,000 | 0 | 566,000 | 116,000 | 0 | 47,000 | 1,018,000 | 105,000 | 39,000 | 32,000 | 1,226,000 | 101,000 | 0 | 0 | 645,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to purchase investments and securities | 0 | -1,000,000 | 0 | 0 | 0 | 0 | 0 | 0 | 1,181,000 | -2,213,000 | 0 | -98,000 | -131,000 | -2,566,000 | -1,857,000 | 0 | -549,000 | -83,000 | -79,000 | -109,000 | 0 | -566,000 | -116,000 | 0 | -47,000 | -1,018,000 | -105,000 | -39,000 | -32,000 | -1,226,000 | -101,000 | 0 | 0 | -645,000 | -116,000 | -83,000 | -100,000 | -35,514,000 | -26,947,000 | -62,734,000 | -30,112,000 | -46,826,000 | -27,025,000 | -33,296,000 | 1,000 | -76,503,000 | 17,495,000 | -84,745,000 | -69,243,000 | -59,908,000 | |||||||||||||||||||||||||||||||||||||||||
repayment of senior notes | 0 | 0 | 0 | 0 | 0 | -175,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior and convertible senior notes | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of capped calls related to issuance of convertible senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in accounts payable and accrued liabilities | -1,956,000 | -12,211,000 | -15,000 | -3,179,000 | -5,210,000 | -3,484,000 | -3,438,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in receivables, prepaids and other assets | -168,000 | -1,016,000 | 4,279,000 | -4,651,000 | -5,695,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in other receivables, prepaids and other assets | -11,749,000 | 1,242,000 | -38,321,000 | -52,098,000 | -5,779,000 | 10,734,000 | -20,162,000 | -4,833,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 27,240,000 | -248,248,000 | -97,940,000 | -46,013,000 | -90,033,000 | -14,088,000 | -83,009,000 | -445,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from credit facility | 500,000,000 | 45,000,000 | -10,000,000 | 27,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset revaluation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior notes and senior convertible notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(repayment of)/proceeds from credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in real estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax benefit from stock-based awards | -416,000 | -14,000 | -10,000 | -516,000 | -3,000 | -28,000 | -77,000 | -1,935,000 | -100,000 | -3,000 | -1,223,000 | -464,000 | 0 | 0 | 25,000 | 321,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess income tax provision from stock-based awards | 416,000 | 14,000 | 10,000 | 516,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 0 | 0 | 71,000 | 161,000 | 5,000 | 42,000 | 5,000 | 2,834,000 | 308,000 | 27,000 | 7,838,000 | 3,078,000 | 367,000 | 2,678,000 | 167,000 | 1,055,000 | 782,000 | 33,000 | 280,000 | 1,518,000 | 292,000 | 261,000 | 174,000 | 1,335,000 | 490,000 | 1,630,000 | 14,000 | 122,000 | 16,000 | 767,000 | 33,000 | 0 | 469,000 | 1,390,000 | 622,000 | 2,475,000 | 7,982,000 | 2,456,000 | 842,000 | 1,360,000 | 3,291,000 | 1,498,000 | 1,250,000 | 739,000 | 980,000 | 1,150,000 | 1,275,000 | 437,000 | |||||||||||||||||||||||||||||||||||||||||||
repayment of credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase/redemption of convertible senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of convertible senior notes | -74,593,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisitions | 0 | -245,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | 7,000 | -58,000 | -260,000 | -1,143,000 | 188,000 | -4,166,000 | 0 | -98,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 0 | -12,000 | 110,432,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset valuation benefit | -1,557,000 | -4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | -1,037,000 | -839,000 | 0 | -926,000 | -396,000 | 5,818,000 | 1,478,000 | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of senior subordinated notes | 0 | 0 | -85,558,000 | -17,264,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interest acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
maturities of investments and securities | 9,015,000 | 50,196,000 | 17,855,000 | 47,533,000 | 30,112,000 | 61,876,000 | 27,025,000 | 43,999,000 | 70,500,000 | 70,201,000 | 50,000,000 | 95,000,000 | 144,000,000 | 85,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in receivables and prepaid expenses and other assets | -4,381,000 | -1,123,000 | -13,998,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | 3,854,000 | -6,879,000 | -83,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 274,136,000 | 0 | 0 | 170,457,000 | 0 | 0 | 173,612,000 | 0 | 0 | 103,953,000 | 0 | 0 | 249,331,000 | 0 | 0 | 205,923,000 | 0 | 0 | 27,677,000 | 0 | 0 | 56,710,000 | 0 | 0 | 65,812,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -146,525,000 | -30,326,000 | 260,956,000 | -40,435,000 | -107,002,000 | 325,021,000 | 223,223,000 | -8,777,000 | 90,603,000 | -10,464,000 | 64,060,000 | 103,508,000 | -11,345,000 | -86,011,000 | 242,680,000 | -38,359,000 | 40,911,000 | 344,399,000 | 3,874,000 | 89,013,000 | 26,140,000 | -6,381,000 | 12,759,000 | 38,919,000 | 27,971,000 | 5,803,000 | 41,662,000 | 7,605,000 | -19,645,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate-related impairments | 35,142,000 | 44,349,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset valuation reversal | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in receivables and prepaid expenses and other assets | -7,855,000 | -5,312,000 | 403,000 | 1,355,000 | 5,044,000 | -4,759,000 | 4,502,000 | -1,540,000 | -2,164,000 | 17,750,000 | -11,606,000 | 90,494,000 | 19,378,000 | 1,513,000 | 5,658,000 | 2,405,000 | -24,482,000 | -1,601,000 | 53,300,000 | 63,000 | 7,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 95,128,000 | 6,784,000 | -11,774,000 | -3,235,000 | 562,000 | -6,659,000 | -895,000 | 1,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets-related impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of senior subordinated debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other operating expenses | -32,000 | 357,000 | 26,000 | 20,000 | 138,000 | -47,000 | 12,000 | 406,000 | 229,000 | 622,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sales and maturities of investment securities | 149,970,000 | 49,992,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior and senior subordinated notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock | 10,000 | 0 | 5,000 | 69,694,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real-estate-related impairments | 417,000 | 863,000 | 293,000 | 1,047,000 | 590,000 | 664,000 | 680,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior and senior convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -4,754,000 | 43,286,000 | -17,785,000 | -73,602,000 | -18,355,000 | -144,013,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt, net of transaction costs | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill and tangible asset impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset valuation allowance | 12,338,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses of unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments under credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of transaction fees | -3,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of investment securities | -45,521,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate related impairments | 542,000 | 66,380,000 | 10,468,000 | 146,145,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of senior subordinated debt, net of transaction costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in losses from unconsolidated entities | -803,000 | -1,322,000 | 2,089,000 | 13,529,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in investment and securities | -50,024,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tender offer stock compensation expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of senior subordinated debt | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for stock option tender offer | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income tax receivables | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash provided by operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income tax receivable | 0 | 107,660,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(increase) in receivables and prepaid expenses and other assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) in home sale deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments)/borrowings under credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable and other borrowings | -367,000 | 359,000 | -967,645,000 | 968,500,000 | 1,033,462,000 | 900,100,000 | 763,000,000 | 587,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for repurchase of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill-related impairments | 57,538,000 | 45,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments)/borrowing under credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loan payable and other borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior subordinated notes | 0 | 0 | 150,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings/(repayments) under credit facility | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans payable and other borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in)/provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of senior note issuance cost | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit from stock option exercises | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in real estate | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in deposits on real estate under option or contract | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(decrease) increase in home sale deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for earn-out agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | 36,235,000 | 124,055,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss from earnings from unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings under line of credit agreement | -17,000,000 | 71,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings from unconsolidated entities, includes 1,120 of impairments to joint venture investments in 2007 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior subordinated notes issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net earnings to net cash used in operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of deposits and land acquisition costs | 17,037,000 | 8,938,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net borrowings (payments) under line of credit agreement | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory impairments and land option deposit and land pre-acquisition cost write-offs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in deferred taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase (decrease) in home sale deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefit from stock-based compensation | 1,069,000 | 5,147,000 | 4,974,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
tax benefit from stock option exercises | 654,000 | 1,643,000 | 5,525,000 | 2,643,000 | 1,271,000 | 0 | 801,000 | 900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of treasury stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred tax liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in deferred tax asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions of income from unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisition: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for earnout agreements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at beginning of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and equivalents at end of period | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see supplemental disclosures of cash flow information at note 10. | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
see accompanying notes to condensed consolidated financial statements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of senior note issuance costs | 4,942,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in liabilities over assets not owned | 96,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in receivables and prepaid expenses and other assets | 5,441,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated entities | 1,932,000 | -4,447,000 | 6,170,000 | 1,059,000 | 916,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
senior note issuance costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisitions in 2004 and 2002: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in assets not owned | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in goodwill | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable | 581,279,000 | 301,800,000 | 466,800,000 | 521,200,000 | 345,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax provision | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisition in 2004: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in deferred tax asset | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effect of acquisitions in 2002 and 2001: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities, excluding the effects of 2002 acquisitions: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investments in and distributions from unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period for: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash flow activity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in consolidated real estate not owned | -61,297,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activity: |
