Taylor Morrison Home Corporation(NYSE:TMHC)

Taylor Morrison Home Corporation, together with its subsidiaries, operates as a public homebuilder in the United States. The company designs, builds, and sells single and multi-family detached and attached homes; and develops lifestyle and master-planned communities. It also develops and constructs ...
Website: http://www.taylormorrison.com
Founded: 2007
Full Time Employees: 2,700
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
home closings revenue | 1,311,421,000 | 1,958,357,000 | 2,000,909,000 | 1,966,100,000 | 1,830,068,000 | 2,169,703,000 | 2,029,134,000 | 1,920,127,000 | 1,636,255,000 | 1,937,632,000 | 1,611,883,000 | 1,996,747,000 | 1,612,595,000 | 2,378,167,000 | 1,983,775,000 | 1,883,020,000 | 1,644,409,000 | 2,391,129,000 | 1,772,495,000 | 1,644,380,000 | 1,363,429,000 | 1,487,434,000 | 1,640,584,000 | 1,470,994,000 | 1,264,640,000 | 1,418,232,000 | 1,073,110,000 | 1,232,261,000 | 899,881,000 | 1,411,524,000 | 1,014,168,000 | 956,565,000 | 732,959,000 | 1,272,231,000 | 886,249,000 | 889,096,000 | 751,485,000 | 1,154,367,000 | 812,185,000 | 829,882,000 | 629,088,000 | 934,798,000 | 779,190,000 | 682,387,000 | 493,592,000 | 729,501,000 | 745,578,000 | 643,640,000 | 500,839,000 | 780,057,000 | 622,126,000 | 496,033,000 | |
land closings revenue | 14,479,000 | 26,529,000 | 5,733,000 | 421,000 | 4,261,000 | 33,138,000 | 27,820,000 | 13,234,000 | 7,225,000 | 29,532,000 | 14,291,000 | 12,628,000 | 4,520,000 | 14,419,000 | 14,225,000 | 36,816,000 | 15,610,000 | 20,270,000 | 42,228,000 | 32,057,000 | 4,889,000 | 25,028,000 | 6,756,000 | 10,546,000 | 22,939,000 | 12,690,000 | 4,420,000 | 5,858,000 | 4,113,000 | 21,566,000 | 5,170,000 | 7,997,000 | 5,168,000 | 5,674,000 | 4,299,000 | 3,764,000 | 3,356,000 | 19,596,000 | 27,418,000 | 10,936,000 | 6,602,000 | 21,058,000 | 5,782,000 | 8,743,000 | 8,188,000 | 30,281,000 | 5,027,000 | 5,974,000 | 12,099,000 | 8,887,000 | 4,524,000 | 5,616,000 | |
financial services revenue | 49,264,000 | 49,367,000 | 55,918,000 | 52,929,000 | 51,193,000 | 53,930,000 | 49,654,000 | 48,916,000 | 46,959,000 | 43,204,000 | 40,045,000 | 41,914,000 | 35,149,000 | 37,072,000 | 27,749,000 | 35,471,000 | 35,199,000 | 45,112,000 | 38,046,000 | 37,392,000 | 44,065,000 | 40,040,000 | 47,451,000 | 40,297,000 | 28,039,000 | 30,698,000 | 23,254,000 | 22,819,000 | 16,044,000 | 20,245,000 | 17,041,000 | 16,266,000 | 14,206,000 | ||||||||||||||||||||
amenity and other revenue | 11,928,000 | 65,387,000 | 33,191,000 | 10,620,000 | 10,497,000 | 99,718,000 | 14,234,000 | 8,776,000 | 9,313,000 | 9,497,000 | 9,326,000 | 9,275,000 | 9,593,000 | 62,468,000 | 8,895,000 | 39,716,000 | 7,906,000 | 48,911,000 | 5,982,000 | 5,451,000 | 5,429,000 | 5,000,000 | 4,643,000 | 4,848,000 | 30,081,000 | 4,816,000 | 4,321,000 | 4,488,000 | 5,054,000 | ||||||||||||||||||||||||
total revenue | 1,387,092,000 | 2,099,640,000 | 2,095,751,000 | 2,030,070,000 | 1,896,019,000 | 2,356,489,000 | 2,120,842,000 | 1,991,053,000 | 1,699,752,000 | 2,019,865,000 | 1,675,545,000 | 2,060,564,000 | 1,661,857,000 | 2,492,126,000 | 2,034,644,000 | 1,995,023,000 | 1,703,124,000 | 2,505,422,000 | 1,858,751,000 | 1,719,280,000 | 1,417,812,000 | 1,557,502,000 | 1,699,434,000 | 1,526,685,000 | 1,345,699,000 | 1,466,436,000 | 1,105,105,000 | 1,265,426,000 | 925,092,000 | ||||||||||||||||||||||||
yoy | -26.84% | -10.90% | -1.18% | 1.96% | 11.55% | 16.67% | 26.58% | -3.37% | 2.28% | -18.95% | -17.65% | 3.29% | -2.42% | -0.53% | 9.46% | 16.04% | 20.12% | 60.86% | 9.37% | 12.62% | 5.36% | 6.21% | 53.78% | 20.65% | 45.47% | ||||||||||||||||||||||||||||
qoq | -33.94% | 0.19% | 3.24% | 7.07% | -19.54% | 11.11% | 6.52% | 17.14% | -15.85% | 20.55% | -18.69% | 23.99% | -33.32% | 22.48% | 1.99% | 17.14% | -32.02% | 34.79% | 8.11% | 21.26% | -8.97% | -8.35% | 11.32% | 13.45% | -8.23% | 32.70% | -12.67% | 36.79% | |||||||||||||||||||||||||
cost of home closings | 1,049,700,000 | 1,531,510,000 | 1,558,237,000 | 1,526,900,000 | 1,391,360,000 | 1,632,003,000 | 1,525,825,000 | 1,462,706,000 | 1,243,209,000 | 1,470,652,000 | 1,238,999,000 | 1,514,237,000 | 1,227,513,000 | 1,819,710,000 | 1,438,164,000 | 1,381,610,000 | 1,264,974,000 | 1,875,303,000 | 1,397,319,000 | 1,331,041,000 | 1,110,242,000 | 1,214,834,000 | 1,358,196,000 | 1,244,224,000 | 1,070,503,000 | 1,216,889,000 | 874,102,000 | 1,010,069,000 | 735,797,000 | 1,208,476,000 | 822,950,000 | 784,521,000 | 594,906,000 | 1,030,267,000 | 721,637,000 | 724,505,000 | 616,295,000 | 949,015,000 | 658,507,000 | 679,685,000 | 514,532,000 | 764,132,000 | 635,935,000 | 553,652,000 | 405,104,000 | 583,913,000 | 596,606,000 | 508,644,000 | 393,656,000 | 602,013,000 | 489,713,000 | 394,203,000 | 288,831,000 |
cost of land closings | 12,002,000 | 25,048,000 | 2,154,000 | 207,000 | 3,489,000 | 22,694,000 | 27,010,000 | 18,703,000 | 5,202,000 | 24,598,000 | 13,572,000 | 12,703,000 | 4,345,000 | 13,505,000 | 11,571,000 | 24,204,000 | 14,364,000 | 15,249,000 | 36,439,000 | 28,138,000 | 4,027,000 | 21,796,000 | 5,217,000 | 10,287,000 | 27,132,000 | 23,453,000 | 2,934,000 | 3,792,000 | 2,692,000 | 18,754,000 | 3,979,000 | 6,444,000 | 4,281,000 | 4,136,000 | 3,002,000 | 2,467,000 | 2,400,000 | 15,415,000 | 8,179,000 | 6,686,000 | 5,632,000 | 11,394,000 | 3,919,000 | 4,566,000 | 4,666,000 | 4,744,000 | 8,713,000 | 4,854,250 | 6,120,000 | 5,653,000 | 7,644,000 | ||
financial services expenses | 24,451,000 | 23,851,000 | 26,570,000 | 25,876,000 | 28,321,000 | 28,039,000 | 27,304,000 | 28,106,000 | 25,143,000 | 23,372,000 | 23,128,000 | 25,342,000 | 22,148,000 | 17,868,000 | 20,395,000 | 21,483,000 | 24,214,000 | 25,712,000 | 26,202,000 | 25,935,000 | 23,999,000 | 23,260,000 | 22,207,000 | 22,796,000 | 20,647,000 | 14,491,000 | 12,829,000 | 13,045,000 | 10,721,000 | 9,822,000 | 10,451,000 | 11,152,000 | 10,044,000 | ||||||||||||||||||||
amenity and other expenses | 10,301,000 | 56,406,000 | 32,169,000 | 9,599,000 | 9,575,000 | 109,743,000 | 9,634,000 | 9,250,000 | 9,353,000 | 9,139,000 | 8,128,000 | 8,597,000 | 8,285,000 | 41,225,000 | 6,574,000 | 26,246,000 | 6,444,000 | 36,871,000 | 6,341,000 | 5,463,000 | 5,103,000 | 5,016,000 | 4,125,000 | 5,200,000 | 29,661,000 | 4,401,000 | 4,166,000 | 4,746,000 | 3,842,000 | ||||||||||||||||||||||||
total cost of revenue | 1,096,454,000 | 1,636,815,000 | 1,619,130,000 | 1,562,582,000 | 1,432,745,000 | 1,792,479,000 | 1,589,773,000 | 1,518,765,000 | 1,282,907,000 | 1,527,761,000 | 1,283,827,000 | 1,560,879,000 | 1,262,291,000 | 1,060,060,750 | 1,476,704,000 | 1,453,543,000 | 1,309,996,000 | 1,000,062,250 | 1,466,301,000 | 1,390,577,000 | 1,143,371,000 | 955,048,750 | 1,389,745,000 | 1,282,507,000 | 1,147,943,000 | 669,683,750 | 894,031,000 | 1,031,652,000 | 753,052,000 | ||||||||||||||||||||||||
gross margin | 290,638,000 | 462,825,000 | 476,621,000 | 467,488,000 | 463,274,000 | 564,010,000 | 531,069,000 | 472,288,000 | 416,845,000 | 492,104,000 | 391,718,000 | 499,685,000 | 399,566,000 | 599,818,000 | 557,940,000 | 541,480,000 | 393,128,000 | 552,287,000 | 392,450,000 | 328,703,000 | 274,441,000 | 292,596,000 | 309,689,000 | 244,178,000 | 197,756,000 | 207,202,000 | 211,074,000 | 233,774,000 | 172,040,000 | 217,381,000 | 198,999,000 | 178,711,000 | 143,102,000 | 254,498,000 | 171,318,000 | 171,420,000 | 141,693,000 | 223,032,000 | 178,854,000 | 159,752,000 | 118,641,000 | 187,202,000 | 149,472,000 | 136,659,000 | 94,583,000 | 160,208,000 | 153,390,000 | 139,753,000 | 112,895,000 | 184,581,000 | 134,223,000 | 104,940,000 | 81,546,000 |
yoy | -37.26% | -17.94% | -10.25% | -1.02% | 11.14% | 14.61% | 35.57% | -5.48% | 4.32% | -17.96% | -29.79% | -7.72% | 1.64% | 8.61% | 42.17% | 64.73% | 43.25% | 88.75% | 26.72% | 34.62% | 38.78% | 41.21% | 46.72% | 4.45% | 14.95% | -4.68% | 6.07% | 30.81% | 20.22% | -14.58% | 16.16% | 4.25% | 0.99% | 14.11% | -4.21% | 7.30% | 19.43% | 19.14% | 19.66% | 16.90% | 25.44% | 16.85% | -2.55% | -2.21% | -16.22% | -13.20% | 14.28% | 33.17% | 38.44% | ||||
qoq | -37.20% | -2.89% | 1.95% | 0.91% | -17.86% | 6.20% | 12.45% | 13.30% | -15.29% | 25.63% | -21.61% | 25.06% | -33.39% | 7.51% | 3.04% | 37.74% | -28.82% | 40.73% | 19.39% | 19.77% | -6.20% | -5.52% | 26.83% | 23.47% | -4.56% | -1.83% | -9.71% | 35.88% | -20.86% | 9.24% | 11.35% | 24.88% | -43.77% | 48.55% | -0.06% | 20.98% | -36.47% | 24.70% | 11.96% | 34.65% | -36.62% | 25.24% | 9.38% | 44.49% | -40.96% | 4.44% | 9.76% | 23.79% | -38.84% | 37.52% | 27.90% | 28.69% | |
gross margin % | 20.95% | 22.04% | 22.74% | 23.03% | 24.43% | 23.93% | 25.04% | 23.72% | 24.52% | 24.36% | 23.38% | 24.25% | 24.04% | 24.07% | 27.42% | 27.14% | 23.08% | 22.04% | 21.11% | 19.12% | 19.36% | 18.79% | 18.22% | 15.99% | 14.70% | 14.13% | 19.10% | 18.47% | 18.60% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
sales, commissions and other marketing costs | 89,876,000 | 120,594,000 | 115,426,000 | 116,389,000 | 109,076,000 | 121,822,000 | 117,714,000 | 113,956,000 | 102,600,000 | 113,543,000 | 98,797,000 | 113,034,000 | 92,760,000 | 118,124,000 | 94,692,000 | 96,135,000 | 89,123,000 | 119,679,000 | 97,185,000 | 97,560,000 | 85,952,000 | 95,116,000 | 102,015,000 | 94,038,000 | 86,327,000 | 93,611,000 | 76,765,000 | 82,615,000 | 67,429,000 | 92,649,000 | 67,504,000 | 64,604,000 | 53,698,000 | 81,054,000 | 61,476,000 | 61,516,000 | 55,617,000 | 74,256,000 | 58,277,000 | 59,182,000 | 47,841,000 | 61,952,000 | 53,482,000 | 47,022,000 | 36,220,000 | 44,594,000 | 47,186,000 | 41,951,000 | 35,166,000 | 45,610,000 | 37,029,000 | 34,267,000 | 25,942,000 |
general and administrative expenses | 58,971,000 | 74,028,000 | 65,275,000 | 66,655,000 | 67,548,000 | 82,436,000 | 81,627,000 | 82,779,000 | 67,564,000 | 74,669,000 | 68,994,000 | 70,649,000 | 66,261,000 | 55,233,000 | 52,357,000 | 69,407,000 | 68,142,000 | 65,991,000 | 70,425,000 | 69,997,000 | 61,553,000 | 48,089,000 | 45,152,000 | 51,112,000 | 50,526,000 | 48,861,000 | 42,334,000 | 42,202,000 | 36,454,000 | 36,693,000 | 33,016,000 | 35,461,000 | 33,318,000 | 30,381,000 | 33,374,000 | 33,894,000 | 33,128,000 | 31,129,000 | 29,944,000 | 31,710,000 | 29,424,000 | 25,064,000 | 25,264,000 | 24,204,000 | 20,704,000 | 14,879,000 | 21,572,000 | 22,330,000 | 22,372,000 | 22,550,000 | 21,944,000 | 25,905,000 | 20,344,000 |
net income from unconsolidated entities | -2,877,000 | -1,313,000 | -1,253,000 | -326,000 | -1,975,000 | -1,521,500 | -707,000 | -2,628,000 | -2,751,000 | -1,929,000 | |||||||||||||||||||||||||||||||||||||||||||
interest expense | 11,155,000 | 11,911,000 | 12,774,000 | 13,819,000 | 8,499,000 | 5,893,000 | 3,379,000 | 4,087,000 | -564,000 | -5,782,000 | -5,120,000 | -1,111,000 | 3,851,000 | 4,382,000 | 5,189,000 | 4,252,000 | 3,198,000 | 710,000 | 3,000 | -27,000 | -33,000 | -82,000 | -50,000 | 413,000 | 322,000 | -24,000 | 449,000 | 643,000 | -1,332,000 | ||||||||||||||||||||||||
other expense | 2,831,000 | 16,465,000 | 12,004,000 | 7,688,000 | 1,557,000 | 46,790,000 | -3,635,000 | 6,877,000 | 595,000 | 80,884,000 | 2,968,000 | 8,549,000 | -4,834,000 | 43,217,000 | 5,751,000 | -11,014,000 | 542,000 | 22,702,000 | 47,000 | 45,000 | 975,000 | 15,668,000 | 1,830,000 | -696,000 | 6,290,000 | 8,718,000 | 389,000 | -489,000 | -1,392,000 | 6,927,000 | 798,000 | 3,654,000 | 437,000 | 1,428,000 | 415,000 | 764,000 | -351,000 | 3,345,000 | 1,935,000 | 3,412,000 | 3,254,000 | 9,000 | 2,393,000 | 3,463,000 | 5,771,000 | 8,151,000 | 3,025,000 | 4,036,000 | 3,235,000 | -47,000 | 1,304,000 | ||
income before income taxes | 130,682,000 | 227,816,000 | 272,395,000 | 263,263,000 | 278,569,000 | 307,330,000 | 332,691,000 | 267,217,000 | 248,880,000 | 225,254,000 | 228,406,000 | 315,759,000 | 248,419,000 | 368,529,000 | 399,649,000 | 391,597,000 | 232,900,000 | 342,578,000 | 225,565,000 | 163,224,000 | 131,741,000 | 119,090,000 | 148,958,000 | 84,844,000 | -28,775,000 | 53,760,000 | 90,421,000 | 110,019,000 | 68,072,000 | 34,128,000 | 100,865,000 | 79,285,000 | 59,238,000 | 52,963,750 | 78,975,000 | 78,406,000 | 54,474,000 | 56,764,250 | 93,020,000 | 79,646,000 | 54,391,000 | 121,540,000 | 84,307,000 | -147,783,000 | 39,872,000 | ||||||||
income tax provision | 30,253,000 | 50,720,000 | 67,944,000 | 67,278,000 | 64,838,000 | 63,307,000 | 81,219,000 | 67,303,000 | 57,719,000 | 52,092,000 | 57,960,000 | 80,854,000 | 57,191,000 | 93,128,000 | 90,418,000 | 98,443,000 | 54,439,000 | 59,876,000 | 53,098,000 | 38,469,000 | 29,298,000 | 22,428,000 | 33,759,000 | 17,622,000 | 781,000 | -949,000 | 23,385,000 | 28,131,000 | 16,791,000 | 24,913,000 | 6,424,000 | 19,993,000 | 11,706,000 | 113,375,000 | 24,282,000 | 22,476,000 | 18,873,000 | 40,945,000 | 31,707,000 | 22,104,000 | 12,887,000 | 35,567,000 | 22,452,000 | 9,939,000 | 22,042,000 | 12,308,000 | 26,845,000 | 24,147,000 | 13,095,000 | 25,355,000 | 31,675,000 | 15,535,000 | |
net income before allocation to non-controlling interests | 100,429,000 | 177,096,000 | 204,451,000 | 195,985,000 | 213,731,000 | 244,023,000 | 251,472,000 | 199,914,000 | 191,161,000 | 173,162,000 | 170,446,000 | 234,905,000 | 191,228,000 | 275,401,000 | 309,231,000 | 293,154,000 | 178,461,000 | 282,702,000 | 172,467,000 | 124,755,000 | 102,443,000 | 96,662,000 | 115,199,000 | 67,222,000 | 54,709,000 | 67,036,000 | 81,888,000 | 51,281,000 | 9,215,000 | 94,441,000 | 59,292,000 | 47,532,000 | 30,426,000 | 54,693,000 | 55,930,000 | 35,601,000 | 76,111,000 | 58,684,000 | 45,664,000 | 26,104,000 | 66,385,000 | 45,794,000 | 20,021,000 | 96,844,000 | |||||||||
net income attributable to non-controlling interests | -1,804,000 | -3,080,000 | -3,010,000 | -2,408,000 | -265,000 | -454,000 | -891,000 | -303,000 | -177,000 | -2,167,000 | -1,758,000 | -2,340,750 | -4,333,000 | -608,000 | -1,097,750 | -714,000 | -474,000 | ||||||||||||||||||||||||||||||||||||
net income | 98,625,000 | 174,016,000 | 201,441,000 | 193,577,000 | 213,466,000 | 242,453,000 | 251,126,000 | 199,460,000 | 190,270,000 | 40,742,500 | 66,175,000 | 55,499,000 | 41,179,000 | 96,030,000 | 53,103,000 | -78,287,000 | 24,337,000 | ||||||||||||||||||||||||||||||||||||
yoy | -53.80% | -28.23% | -19.78% | -2.95% | 12.19% | -57.57% | 24.62% | -170.89% | 69.20% | ||||||||||||||||||||||||||||||||||||||||||||
qoq | -43.32% | -13.61% | 4.06% | -9.32% | -11.96% | -3.45% | 25.90% | 4.83% | -38.43% | 19.24% | 34.78% | -57.12% | 80.84% | -167.83% | -421.68% | ||||||||||||||||||||||||||||||||||||||
net income margin % | 7.11% | 8.29% | 9.61% | 9.54% | 11.26% | 10.29% | 11.84% | 10.02% | 11.19% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% |
earnings per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,030 | 1,800 | 2,050 | 1,940 | 2,110 | 2,350 | 2,410 | 1,890 | 1,790 | 1,610 | 1,570 | 2,150 | 1,760 | 2,530 | 2,750 | 2,470 | 1,460 | 2,190 | 1,350 | 970 | 760 | 730 | 880 | 510 | -260 | 520 | 640 | 770 | 460 | 100 | 840 | 530 | 420 | 302.5 | 450 | 460 | 300 | 332.5 | 540 | 450 | 330 | ||||||||||||
diluted | 1,010 | 1,770 | 2,010 | 1,920 | 2,070 | 2,300 | 2,370 | 1,860 | 1,750 | 1,580 | 1,540 | 2,120 | 1,740 | 2,500 | 2,720 | 2,450 | 1,440 | 2,160 | 1,340 | 950 | 750 | 720 | 870 | 500 | -260 | 510 | 630 | 760 | 460 | 100 | 830 | 520 | 410 | 302.5 | 450 | 460 | 300 | 332.5 | 540 | 450 | 330 | ||||||||||||
weighted-average number of shares of common stock: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 96,033,000 | 99,069,000 | 98,439,000 | 99,537,000 | 101,245,000 | 104,813,000 | 104,132,000 | 105,500,000 | 106,457,000 | 108,424,000 | 108,837,000 | 109,210,000 | 108,429,000 | 114,982,000 | 112,701,000 | 117,932,000 | 121,186,000 | 126,077,000 | 124,378,000 | 128,440,000 | 128,883,000 | 127,812,000 | 129,775,000 | 129,629,000 | 121,908,000 | 106,997,000 | 105,472,000 | 106,238,000 | 110,512,000 | 111,743,000 | 111,396,000 | 111,347,000 | 107,195,000 | 62,061,000 | 72,471,000 | 58,977,000 | 38,554,000 | 31,084,000 | 30,427,000 | 31,574,000 | 31,923,000 | 33,063,000 | 33,122,000 | 33,076,000 | 33,067,000 | 32,937,000 | 32,956,000 | 32,875,000 | 32,858,000 | 32,840,000 | 32,858,000 | 32,806,000 | |
diluted | 97,530,000 | 100,707,000 | 100,048,000 | 100,923,000 | 103,017,000 | 106,846,000 | 106,089,000 | 107,249,000 | 108,564,000 | 110,145,000 | 110,622,000 | 110,856,000 | 110,053,000 | 116,221,000 | 113,780,000 | 118,931,000 | 122,657,000 | 128,019,000 | 125,770,000 | 130,259,000 | 131,246,000 | 129,170,000 | 131,433,000 | 130,364,000 | 121,908,000 | 108,289,000 | 106,852,000 | 107,232,000 | 111,668,000 | 115,119,000 | 113,440,000 | 113,482,000 | 114,767,000 | 120,915,000 | 121,183,000 | 121,061,000 | 120,478,000 | 120,832,000 | 120,103,000 | 121,052,000 | 121,267,000 | 122,384,000 | 122,458,000 | 122,409,000 | 122,355,000 | 122,313,000 | 122,338,000 | 122,354,000 | 122,344,000 | 122,319,000 | 122,317,000 | 122,327,000 | |
loss on extinguishment of debt | 26,000 | 269,000 | 10,247,000 | 3,610,000 | 2,196,000 | 33,317,000 | 10,141,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests | -422,750 | -346,000 | -58,750 | 245,000 | -844,250 | 548,000 | |||||||||||||||||||||||||||||||||||||||||||||||
interest income | -43,000 | -119,000 | -362,000 | -347,000 | -337,000 | -560,000 | -423,000 | -959,000 | -958,000 | -333,000 | -350,000 | -670,000 | -276,000 | -343,000 | -263,000 | -135,000 | -89,000 | -90,000 | -37,250 | -47,000 | -15,000 | -87,000 | 700,000 | -486,000 | |||||||||||||||||||||||||||||
net loss from unconsolidated entities | -1,708,000 | -1,934,000 | -3,186,000 | 11,198,000 | 1,180,000 | 3,637,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net income available to taylor morrison home corporation | 149,086,000 | 170,691,000 | 234,602,000 | 191,051,000 | 275,331,000 | 309,779,000 | 290,987,000 | 176,703,000 | 272,724,000 | 168,134,000 | 124,147,000 | 98,021,000 | 94,419,000 | 114,777,000 | 65,674,000 | -31,431,000 | 54,658,000 | 67,012,000 | 81,851,000 | 51,131,000 | 9,918,000 | 93,568,000 | 58,678,000 | 44,933,000 | 22,431,000 | 32,876,000 | 27,401,000 | 11,476,000 | 19,281,000 | 14,837,000 | 11,685,000 | 6,813,000 | 17,667,000 | 12,344,000 | 5,077,000 | 25,962,000 | 27,875,000 | 17,846,000 | 14,816,000 | 10,932,000 | 25,830,000 | 14,263,000 | 5,327,000 | ||||||||||
earnings per common share | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,030 | 1,800 | 2,050 | 1,940 | 2,110 | 2,350 | 2,410 | 1,890 | 1,790 | 1,610 | 1,570 | 2,150 | 1,760 | 2,530 | 2,750 | 2,470 | 1,460 | 2,190 | 1,350 | 970 | 760 | 730 | 880 | 510 | -260 | 520 | 640 | 770 | 460 | 100 | 840 | 530 | 420 | 302.5 | 450 | 460 | 300 | 332.5 | 540 | 450 | 330 | ||||||||||||
diluted | 1,010 | 1,770 | 2,010 | 1,920 | 2,070 | 2,300 | 2,370 | 1,860 | 1,750 | 1,580 | 1,540 | 2,120 | 1,740 | 2,500 | 2,720 | 2,450 | 1,440 | 2,160 | 1,340 | 950 | 750 | 720 | 870 | 500 | -260 | 510 | 630 | 760 | 460 | 100 | 830 | 520 | 410 | 302.5 | 450 | 460 | 300 | 332.5 | 540 | 450 | 330 | ||||||||||||
gain on extinguishment of debt | -3,385,500 | -71,000 | -13,471,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity in income of unconsolidated entities | -1,831,000 | -1,861,000 | -1,482,000 | -2,126,000 | -5,661,000 | -2,298,000 | -2,957,000 | -3,495,000 | -2,426,000 | -1,526,000 | -2,103,000 | -3,561,000 | -2,319,000 | -3,555,000 | -2,514,000 | -4,017,000 | -3,246,000 | -1,903,000 | -2,787,000 | -3,071,000 | -1,085,000 | -2,305,000 | -782,000 | -1,225,000 | -303,000 | 17,092,000 | -11,756,000 | -8,112,000 | -2,629,000 | -16,514,000 | -9,425,000 | ||||||||||||||||||||||
transaction expenses | 27,469,250 | 4,791,000 | 18,712,000 | 86,374,000 | 1,624,000 | 617,000 | 1,750,000 | 4,129,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests — joint ventures | -4,422,000 | -2,243,000 | -422,000 | -1,548,000 | -1,875,000 | -51,000 | -24,000 | -37,000 | -150,000 | -105,000 | -159,000 | -140,000 | 195,000 | -427,000 | -207,000 | -438,000 | -376,000 | -296,000 | -184,000 | -356,750 | -138,000 | -920,000 | -368,000 | -222,000 | |||||||||||||||||||||||||||||
net (loss/)income before allocation to non-controlling interests | -29,556,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before non-controlling interests | 49,998,500 | 67,012,000 | 81,851,000 | 51,131,000 | 50,209,250 | 94,282,000 | 59,152,000 | ||||||||||||||||||||||||||||||||||||||||||||||
total revenues | 692,385,000 | 1,036,379,000 | 980,828,000 | 752,333,000 | 1,299,679,000 | 908,027,000 | 908,494,000 | 769,090,000 | 1,196,967,000 | 853,417,000 | 854,316,000 | 645,329,000 | 970,144,000 | 796,288,000 | 700,973,000 | 509,415,000 | 772,405,000 | 759,038,000 | 657,789,000 | 519,200,000 | 798,419,000 | 634,441,000 | 508,865,000 | 381,512,000 | |||||||||||||||||||||||||||||
total cost of revenues | 1,240,472,000 | 837,380,000 | 802,117,000 | 609,231,000 | 1,045,181,000 | 736,709,000 | 737,074,000 | 627,397,000 | 973,935,000 | 674,563,000 | 694,564,000 | 526,688,000 | 782,942,000 | 646,816,000 | 564,314,000 | 414,832,000 | 612,197,000 | 605,648,000 | 518,036,000 | 406,305,000 | 613,838,000 | 500,218,000 | 403,925,000 | 299,966,000 | |||||||||||||||||||||||||||||
net loss attributable to non-controlling interests — joint ventures | -129,000 | 9,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income before non-controlling interests — principal equityholders | 47,403,000 | 30,621,000 | 54,266,000 | 55,723,000 | 35,610,000 | 75,673,000 | 58,308,000 | 45,368,000 | 25,920,000 | 66,131,000 | 45,656,000 | 19,101,000 | 96,476,000 | 40,646,000 | 66,128,000 | 55,277,000 | |||||||||||||||||||||||||||||||||||||
net income attributable to non-controlling interests — principal equityholders | -2,470,000 | -19,202,500 | -21,390,000 | -28,322,000 | -24,134,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
mortgage operations revenue | 21,774,000 | 17,479,000 | 15,634,000 | 14,249,000 | 23,004,000 | 13,814,000 | 13,498,000 | 9,639,000 | 14,288,000 | 11,316,000 | 9,843,000 | 7,635,000 | 12,623,000 | 8,433,000 | 8,175,000 | 6,262,000 | 9,475,000 | 7,791,000 | 7,216,000 | 5,889,000 | |||||||||||||||||||||||||||||||||
mortgage operations expenses | 10,778,000 | 12,070,000 | 10,102,000 | 8,702,000 | 9,505,000 | 7,877,000 | 8,193,000 | 6,524,000 | 7,416,000 | 6,962,000 | 6,096,000 | 5,062,000 | 6,030,000 | 5,057,000 | 4,648,000 | 3,936,000 | 4,501,000 | 4,385,000 | 4,069,000 | 3,491,000 | |||||||||||||||||||||||||||||||||
equity in loss of unconsolidated entities | -1,183,500 | -1,646,000 | -352,000 | 120,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency forward | -29,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes | 117,056,000 | 90,391,000 | 67,768,000 | 38,991,000 | 100,555,000 | 68,246,000 | 29,960,000 | 62,224,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations | 76,111,000 | 58,684,000 | 45,664,000 | 26,104,000 | 64,988,000 | 45,794,000 | 20,021,000 | 40,182,000 | |||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
transaction expenses from discontinued operations | -9,043,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | 80,205,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense from discontinued operations | 1,397,000 | -14,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 1,397,000 | 56,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income from continuing operations attributable to non-controlling interests — principal equityholders | -56,392,000 | -43,471,000 | -33,683,000 | -19,107,000 | -19,117,500 | -33,312,000 | -14,024,000 | -29,133,000 | |||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations attributable to non-controlling interests — principal equityholders | -1,025,000 | -41,381,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share — basic: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 620 | 490 | 370 | 210 | 530 | 370 | 150 | 330 | |||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations — net of tax | 115 | 460 | |||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share — diluted: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of land closings. | 4,360,500 | 3,985,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
indemnification and transaction expense | -35,500 | 21,000 | -74,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests— joint ventures | -96,500 | -47,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to non-controlling interests — principal equityholders | -29,747,500 | -48,282,000 | -40,461,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
indemnification and transaction income | -89,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income before non-controlling interests, net of tax | 41,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interests — joint ventures | -117,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to non-controlling interests — principal equityholders | -30,247,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share : | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 1,030 | 1,800 | 2,050 | 1,940 | 2,110 | 2,350 | 2,410 | 1,890 | 1,790 | 1,610 | 1,570 | 2,150 | 1,760 | 2,530 | 2,750 | 2,470 | 1,460 | 2,190 | 1,350 | 970 | 760 | 730 | 880 | 510 | -260 | 520 | 640 | 770 | 460 | 100 | 840 | 530 | 420 | 302.5 | 450 | 460 | 300 | 332.5 | 540 | 450 | 330 | ||||||||||||
diluted | 1,010 | 1,770 | 2,010 | 1,920 | 2,070 | 2,300 | 2,370 | 1,860 | 1,750 | 1,580 | 1,540 | 2,120 | 1,740 | 2,500 | 2,720 | 2,450 | 1,440 | 2,160 | 1,340 | 950 | 750 | 720 | 870 | 500 | -260 | 510 | 630 | 760 | 460 | 100 | 830 | 520 | 410 | 302.5 | 450 | 460 | 300 | 332.5 | 540 | 450 | 330 | ||||||||||||
weighted-average number of shares of common stock : | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 96,033,000 | 99,069,000 | 98,439,000 | 99,537,000 | 101,245,000 | 104,813,000 | 104,132,000 | 105,500,000 | 106,457,000 | 108,424,000 | 108,837,000 | 109,210,000 | 108,429,000 | 114,982,000 | 112,701,000 | 117,932,000 | 121,186,000 | 126,077,000 | 124,378,000 | 128,440,000 | 128,883,000 | 127,812,000 | 129,775,000 | 129,629,000 | 121,908,000 | 106,997,000 | 105,472,000 | 106,238,000 | 110,512,000 | 111,743,000 | 111,396,000 | 111,347,000 | 107,195,000 | 62,061,000 | 72,471,000 | 58,977,000 | 38,554,000 | 31,084,000 | 30,427,000 | 31,574,000 | 31,923,000 | 33,063,000 | 33,122,000 | 33,076,000 | 33,067,000 | 32,937,000 | 32,956,000 | 32,875,000 | 32,858,000 | 32,840,000 | 32,858,000 | 32,806,000 | |
diluted | 97,530,000 | 100,707,000 | 100,048,000 | 100,923,000 | 103,017,000 | 106,846,000 | 106,089,000 | 107,249,000 | 108,564,000 | 110,145,000 | 110,622,000 | 110,856,000 | 110,053,000 | 116,221,000 | 113,780,000 | 118,931,000 | 122,657,000 | 128,019,000 | 125,770,000 | 130,259,000 | 131,246,000 | 129,170,000 | 131,433,000 | 130,364,000 | 121,908,000 | 108,289,000 | 106,852,000 | 107,232,000 | 111,668,000 | 115,119,000 | 113,440,000 | 113,482,000 | 114,767,000 | 120,915,000 | 121,183,000 | 121,061,000 | 120,478,000 | 120,832,000 | 120,103,000 | 121,052,000 | 121,267,000 | 122,384,000 | 122,458,000 | 122,409,000 | 122,355,000 | 122,313,000 | 122,338,000 | 122,354,000 | 122,344,000 | 122,319,000 | 122,317,000 | 122,327,000 | |
indemnification and transaction expenses | 10,799,000 | 396,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income before noncontrolling interests, net of tax | -329,250 | 52,632,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to noncontrolling interests — joint ventures | -71,500 | -471,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to noncontrolling interests — principal equityholders | -5,155,250 | 38,840,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income per common share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 150 | 430 | 160 | ||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 150 | 430 | 160 | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated entities | -8,466,000 | -3,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 541,000 | 742,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
indemnification expense and transaction expenses | 189,635,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -69,496,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net (income) loss attributable to noncontrolling interests — joint ventures | -106,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to noncontrolling interests — principal equityholders | 83,720,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
home closing revenue | 366,769,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
land closing revenue | 8,854,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
indemnification income | -1,710,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income attributable to noncontrolling interests | -78,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to owners | 24,259,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
income per class a unit: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 30 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of class a units: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 762,173,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 652,933,000 | 850,037,000 | 370,591,000 | 130,174,000 | 377,815,000 | 487,151,000 | 256,447,000 | 246,845,000 | 554,287,000 | 798,568,000 | 613,811,000 | 1,227,264,000 | 877,717,000 | 724,488,000 | 329,244,000 | 378,340,000 | 569,249,000 | 832,821,000 | 373,407,000 | 366,267,000 | 392,500,000 | 532,843,000 | 547,916,000 | 674,685,000 | 507,761,000 | 326,437,000 | 222,049,000 | 196,529,000 | 171,982,000 | 329,645,000 | 382,054,000 | 320,102,000 | 287,970,000 | 573,925,000 | 264,862,000 | 246,477,000 | 300,839,000 | 300,179,000 | 160,519,000 | 131,879,000 | 141,124,000 | 126,188,000 | 158,279,000 | 145,546,000 | 399,537,000 | 234,217,000 | 281,528,000 | 300,821,000 | 433,000,000 | 389,181,000 | 355,415,000 | 421,147,000 | 8,244 |
restricted cash | 500,000 | 1,194,000 | 326,000 | 4,090,000 | 288,000 | 15,000 | 846,000 | 1,928,000 | 3,105,000 | 8,531,000 | 765,000 | 765,000 | 6,717,000 | 2,147,000 | 578,000 | 953,000 | 1,578,000 | 3,519,000 | 1,578,000 | 1,854,000 | 976,000 | 1,266,000 | 1,144,000 | 2,218,000 | 3,671,000 | 2,135,000 | 1,747,000 | 1,698,000 | 1,824,000 | 2,214,000 | 1,319,000 | 1,319,000 | 1,318,000 | 1,578,000 | 1,315,000 | 1,611,000 | 1,320,000 | 1,633,000 | 1,320,000 | 1,300,000 | 1,280,000 | 1,280,000 | 1,280,000 | 655,000 | 655,000 | 1,310,000 | 12,871,000 | 18,037,000 | 17,890,000 | 24,814,000 | 18,893,000 | 15,042,000 | |
total cash | 653,433,000 | 851,231,000 | 370,917,000 | 134,264,000 | 378,103,000 | 487,166,000 | 257,293,000 | 248,773,000 | 557,392,000 | 807,099,000 | |||||||||||||||||||||||||||||||||||||||||||
real estate inventory: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
owned inventory | 6,138,036,000 | 6,046,468,000 | 6,308,889,000 | 6,411,667,000 | 6,225,039,000 | 6,162,889,000 | 6,265,280,000 | 6,151,776,000 | 5,841,924,000 | 5,473,828,000 | 5,479,987,000 | 5,232,853,000 | 5,330,548,000 | 5,346,905,000 | 5,904,344,000 | 5,975,551,000 | 5,699,709,000 | 5,444,207,000 | 5,845,767,000 | 5,692,753,000 | 5,567,328,000 | 5,209,653,000 | 5,300,106,000 | 5,595,951,000 | 5,706,335,000 | 3,967,359,000 | 4,229,971,000 | 4,073,123,000 | 4,101,283,000 | 3,965,306,000 | 3,255,300,000 | 3,194,241,000 | 3,064,520,000 | 2,956,709,000 | 3,240,664,000 | 3,196,024,000 | 3,059,016,000 | 3,010,967,000 | 3,286,685,000 | 3,242,308,000 | 3,295,803,000 | 3,118,866,000 | 3,127,510,000 | 2,944,300,000 | 2,750,090,000 | 2,511,623,000 | 2,831,874,000 | 2,713,802,000 | 2,468,938,000 | 2,243,744,000 | |||
consolidated real estate not owned | 100,527,000 | 94,195,000 | 94,195,000 | 94,195,000 | 126,395,000 | 71,195,000 | 175,245,000 | 134,700,000 | 143,429,000 | 71,618,000 | 423,000 | 892,000 | 2,295,000 | 23,971,000 | 54,733,000 | 70,817,000 | 43,418,000 | 55,314,000 | 58,429,000 | 63,717,000 | 57,857,000 | 122,773,000 | 122,776,000 | 175,710,000 | |||||||||||||||||||||||||||||
total real estate inventory | 6,238,563,000 | 6,140,663,000 | 6,403,084,000 | 6,505,862,000 | 6,351,434,000 | 6,234,084,000 | 6,440,525,000 | 6,286,476,000 | 5,985,353,000 | 5,545,446,000 | 5,480,410,000 | 5,233,745,000 | 5,332,843,000 | 5,370,876,000 | 5,959,077,000 | 6,046,368,000 | 5,743,127,000 | 5,499,521,000 | 5,904,196,000 | 5,756,470,000 | 5,625,185,000 | 5,332,426,000 | 5,422,882,000 | 5,771,661,000 | 5,893,220,000 | 3,986,544,000 | 4,253,674,000 | 4,103,587,000 | 4,116,176,000 | 3,980,565,000 | 3,269,111,000 | 3,195,703,000 | 3,066,530,000 | 2,959,236,000 | 3,243,771,000 | 3,200,027,000 | 3,063,698,000 | 3,017,219,000 | 3,287,297,000 | 3,242,920,000 | 3,296,798,000 | 3,126,787,000 | 3,129,193,000 | 2,946,894,000 | 2,754,730,000 | 2,518,321,000 | 2,843,282,000 | 2,729,425,000 | 2,482,991,000 | 2,262,339,000 | |||
land deposits | 388,277,000 | 360,690,000 | 360,633,000 | 352,395,000 | 302,583,000 | 299,668,000 | 273,967,000 | 204,551,000 | 199,043,000 | 203,217,000 | 206,258,000 | 207,946,000 | 228,117,000 | 263,356,000 | 290,340,000 | 278,314,000 | 260,861,000 | 229,535,000 | 163,730,000 | 126,015,000 | 124,469,000 | 125,625,000 | 138,160,000 | 152,960,000 | 167,029,000 | 39,810,000 | 41,790,000 | 54,214,000 | 55,063,000 | 57,929,000 | 47,855,000 | 40,514,000 | 61,961,000 | 49,768,000 | 50,879,000 | 52,977,000 | 36,283,000 | 37,233,000 | 35,091,000 | 38,615,000 | 31,193,000 | 34,113,000 | 35,356,000 | 36,255,000 | 31,364,000 | 34,544,000 | 48,816,000 | 46,514,000 | 66,275,000 | 43,739,000 | 35,736,000 | 32,817,000 | |
mortgage loans held for sale | 139,001,000 | 132,512,000 | 198,548,000 | 220,210,000 | 225,100,000 | 207,936,000 | 265,356,000 | 313,026,000 | 216,633,000 | 193,344,000 | 241,749,000 | 287,001,000 | 186,194,000 | 346,364,000 | 161,264,000 | 203,238,000 | 229,651,000 | 467,534,000 | 286,006,000 | 277,017,000 | 243,250,000 | 201,177,000 | 172,501,000 | 209,927,000 | 208,231,000 | 190,880,000 | 108,550,000 | 124,805,000 | 103,705,000 | 181,897,000 | 83,751,000 | 99,606,000 | 93,019,000 | 187,038,000 | 107,665,000 | 110,906,000 | 109,079,000 | 233,184,000 | 118,997,000 | 145,963,000 | 109,174,000 | 201,733,000 | 104,094,000 | 110,526,000 | |||||||||
lease right of use assets | 63,073,000 | 60,800,000 | 62,671,000 | 64,325,000 | 64,960,000 | 68,057,000 | 69,083,000 | 71,932,000 | 72,900,000 | 75,203,000 | 76,463,000 | 80,578,000 | 84,052,000 | 90,446,000 | 82,226,000 | 82,876,000 | 85,582,000 | 85,863,000 | 71,261,000 | 68,490,000 | 69,435,000 | 73,222,000 | 71,319,000 | 75,656,000 | 73,790,000 | ||||||||||||||||||||||||||||
prepaid expenses and other assets | 530,473,000 | 566,670,000 | 455,017,000 | 449,971,000 | 387,787,000 | 370,642,000 | 336,051,000 | 330,093,000 | 287,507,000 | 290,925,000 | 305,581,000 | 261,070,000 | 225,381,000 | 264,302,000 | 188,671,000 | 157,252,000 | 271,180,000 | 314,986,000 | 277,768,000 | 278,806,000 | 243,363,000 | 242,744,000 | 223,891,000 | 205,954,000 | 177,372,000 | 85,515,000 | 85,725,000 | 79,794,000 | 94,459,000 | 98,225,000 | 56,828,000 | 52,029,000 | 56,971,000 | 72,334,000 | 72,546,000 | 76,244,000 | 81,165,000 | 73,425,000 | 75,111,000 | 83,294,000 | 88,326,000 | 95,191,000 | 118,220,000 | 99,909,000 | 101,854,000 | 89,210,000 | 112,338,000 | 117,569,000 | 120,477,000 | 98,870,000 | 101,905,000 | 110,779,000 | |
other receivables | 269,835,000 | 241,678,000 | 265,970,000 | 240,998,000 | 212,196,000 | 217,703,000 | 207,595,000 | 214,919,000 | 189,771,000 | 184,518,000 | 188,723,000 | 189,455,000 | 196,184,000 | 191,504,000 | 214,282,000 | 171,737,000 | 155,660,000 | 150,864,000 | 127,947,000 | 100,969,000 | 105,915,000 | 96,241,000 | 90,722,000 | 97,588,000 | 115,119,000 | 70,447,000 | 80,886,000 | 68,500,000 | 92,585,000 | 86,587,000 | 98,048,000 | 94,320,000 | 91,830,000 | 94,488,000 | 98,948,000 | 101,453,000 | 100,774,000 | 115,246,000 | 129,165,000 | 126,566,000 | 126,406,000 | 120,729,000 | 128,131,000 | 115,847,000 | 99,354,000 | 85,274,000 | 107,429,000 | 87,717,000 | 67,213,000 | 56,213,000 | 102,178,000 | 61,044,000 | |
investments in unconsolidated entities | 483,011,000 | 486,978,000 | 487,857,000 | 474,684,000 | 475,192,000 | 439,721,000 | 397,061,000 | 381,571,000 | 369,982,000 | 346,192,000 | 329,634,000 | 306,265,000 | 294,755,000 | 282,900,000 | 306,081,000 | 291,560,000 | 173,231,000 | 171,406,000 | 145,780,000 | 130,044,000 | 136,105,000 | 127,955,000 | 125,132,000 | 112,333,000 | 127,367,000 | 128,759,000 | 128,363,000 | 129,518,000 | 138,334,000 | 140,541,000 | 179,249,000 | 189,733,000 | 196,695,000 | 192,364,000 | 184,817,000 | 178,878,000 | 171,815,000 | 157,909,000 | 151,606,000 | 149,844,000 | 144,278,000 | 128,448,000 | 126,359,000 | 128,473,000 | 112,813,000 | 110,291,000 | 216,777,000 | 187,505,000 | 133,451,000 | 139,550,000 | 89,256,000 | 82,230,000 | |
deferred tax assets | 74,363,000 | 74,363,000 | 76,248,000 | 76,248,000 | 76,248,000 | 76,248,000 | 67,825,000 | 67,825,000 | 67,825,000 | 67,825,000 | 67,656,000 | 67,656,000 | 67,656,000 | 67,656,000 | 151,240,000 | 151,240,000 | 151,240,000 | 151,240,000 | 238,078,000 | 238,078,000 | 238,078,000 | 238,078,000 | 273,983,000 | 277,106,000 | 268,693,000 | 140,466,000 | 142,597,000 | 145,076,000 | 145,076,000 | 145,076,000 | 105,356,000 | 117,892,000 | 118,032,000 | 118,138,000 | 215,666,000 | 212,925,000 | 206,634,000 | 206,634,000 | 234,457,000 | 234,457,000 | 233,749,000 | 233,488,000 | 252,341,000 | 251,392,000 | 251,392,000 | 258,190,000 | 247,637,000 | 252,193,000 | 249,611,000 | 244,920,000 | 270,858,000 | 274,172,000 | |
property and equipment | 268,773,000 | 259,015,000 | 283,418,000 | 268,490,000 | 247,328,000 | 232,709,000 | 322,483,000 | 316,706,000 | 300,740,000 | 295,121,000 | 262,671,000 | 223,847,000 | 213,374,000 | 202,398,000 | 223,594,000 | 220,230,000 | 207,918,000 | 155,181,000 | 146,463,000 | 127,869,000 | 125,118,000 | 97,927,000 | 95,546,000 | 96,504,000 | 98,798,000 | 85,866,000 | 83,654,000 | 84,630,000 | 85,275,000 | 86,736,000 | 38,258,000 | 38,916,000 | 39,044,000 | 7,112,000 | 6,229,000 | 5,933,000 | 6,055,000 | 6,586,000 | 6,320,000 | 6,334,000 | 7,483,000 | 7,387,000 | 5,821,000 | 5,690,000 | 4,893,000 | 5,337,000 | 7,871,000 | 7,721,000 | 7,355,000 | 7,515,000 | 6,724,000 | 5,839,000 | |
goodwill | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,197,000 | 663,502,000 | 637,440,000 | 612,079,000 | 149,428,000 | 149,428,000 | 152,116,000 | 152,116,000 | 152,116,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 66,198,000 | 57,698,000 | 57,698,000 | 32,500,000 | 23,375,000 | 23,375,000 | 23,375,000 | 23,375,000 | 23,375,000 | 23,375,000 | 21,594,000 | 14,594,000 | |
total assets | 9,771,999,000 | 9,837,797,000 | 9,627,560,000 | 9,450,644,000 | 9,384,128,000 | 9,297,131,000 | 9,300,436,000 | 9,099,069,000 | 8,910,343,000 | 8,672,087,000 | 8,436,918,000 | 8,748,789,000 | 8,376,187,000 | 8,470,724,000 | 8,593,626,000 | 8,650,223,000 | 8,517,975,000 | 8,727,777,000 | 8,403,049,000 | 8,138,763,000 | 7,975,485,000 | 7,737,995,000 | 7,834,448,000 | 8,322,334,000 | 8,262,372,000 | 5,245,686,000 | 5,339,860,000 | 5,177,772,000 | 5,190,404,000 | 5,264,441,000 | 4,331,693,000 | 4,220,821,000 | 4,083,887,000 | 4,325,893,000 | 4,317,328,000 | 4,258,086,000 | 4,148,745,000 | 4,220,926,000 | 4,269,535,000 | 4,231,088,000 | 4,249,992,000 | 4,137,290,000 | 4,121,668,000 | 3,879,384,000 | 3,869,766,000 | 4,133,113,000 | 4,033,140,000 | 3,913,276,000 | 3,734,148,000 | 3,438,558,000 | 3,401,813,000 | 3,255,251,000 | 190,910 |
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 255,352,000 | 251,641,000 | 285,207,000 | 311,578,000 | 276,526,000 | 270,266,000 | 269,300,000 | 310,724,000 | 276,093,000 | 263,481,000 | 272,830,000 | 281,583,000 | 247,887,000 | 269,761,000 | 264,190,000 | 291,337,000 | 225,312,000 | 253,348,000 | 210,920,000 | 269,924,000 | 258,349,000 | 215,047,000 | 188,470,000 | 215,063,000 | 230,312,000 | 164,580,000 | 189,556,000 | 162,055,000 | 143,082,000 | 151,586,000 | 124,731,000 | 160,051,000 | 142,789,000 | 140,165,000 | 146,263,000 | 168,568,000 | 136,413,000 | 136,636,000 | 145,944,000 | 151,083,000 | 154,897,000 | 151,861,000 | 164,253,000 | 151,272,000 | 136,815,000 | 122,466,000 | 142,910,000 | 153,389,000 | 123,248,000 | 121,865,000 | 123,301,000 | 113,454,000 | |
accrued expenses and other liabilities | 586,138,000 | 682,500,000 | 619,036,000 | 597,373,000 | 550,897,000 | 632,250,000 | 577,501,000 | 518,541,000 | 459,095,000 | 549,074,000 | 487,262,000 | 462,032,000 | 424,619,000 | 490,253,000 | 456,632,000 | 431,478,000 | 416,881,000 | 525,209,000 | 488,516,000 | 435,466,000 | 390,301,000 | 430,067,000 | 398,489,000 | 408,665,000 | 398,186,000 | 325,368,000 | 252,687,000 | 242,712,000 | 250,277,000 | 266,686,000 | 188,681,000 | 167,315,000 | 154,533,000 | 201,540,000 | 190,384,000 | 175,561,000 | 167,435,000 | 209,202,000 | 193,763,000 | 175,284,000 | 178,598,000 | 191,452,000 | 203,833,000 | 174,027,000 | 179,488,000 | 200,556,000 | 234,419,000 | 192,184,000 | 194,490,000 | 214,500,000 | 217,920,000 | 184,973,000 | |
lease liabilities | 72,822,000 | 71,525,000 | 73,048,000 | 74,408,000 | 75,047,000 | 78,998,000 | 79,426,000 | 82,059,000 | 81,138,000 | 84,999,000 | 86,401,000 | 89,310,000 | 92,895,000 | 100,174,000 | 91,554,000 | 91,872,000 | 94,405,000 | 96,172,000 | 81,642,000 | 78,814,000 | 79,572,000 | 83,240,000 | 80,270,000 | 84,201,000 | 79,724,000 | ||||||||||||||||||||||||||||
income taxes payable | 8,333,000 | 8,146,000 | 67,057,000 | 2,243,000 | 5,528,000 | 45,848,000 | 3,012,000 | 2,977,000 | 27,757,000 | 1,855,000 | 15,350,000 | 36,395,000 | 18,677,000 | 46,184,000 | 12,841,000 | 30,497,000 | 9,320,000 | 3,127,000 | 3,719,000 | 7,598,000 | 1,272,000 | 14,454,000 | 14,057,000 | 4,525,000 | 15,019,000 | 12,035,000 | 27,205,000 | 10,528,000 | 26,673,000 | 15,608,000 | 8,944,000 | 37,792,000 | 30,775,000 | 29,821,000 | 39,772,000 | 50,096,000 | 19,857,000 | 28,492,000 | 20,781,000 | 47,540,000 | 67,312,000 | 37,858,000 | |||||||||||
customer deposits | 154,527,000 | 125,029,000 | 163,433,000 | 211,486,000 | 242,718,000 | 239,151,000 | 307,510,000 | 349,066,000 | 357,657,000 | 326,087,000 | 380,544,000 | 380,724,000 | 414,085,000 | 412,092,000 | 527,412,000 | 579,945,000 | 540,916,000 | 485,705,000 | 520,547,000 | 481,312,000 | 421,838,000 | 311,257,000 | 256,295,000 | 198,763,000 | 204,336,000 | 167,328,000 | 184,975,000 | 172,951,000 | 176,902,000 | 165,432,000 | 189,116,000 | 191,893,000 | 169,823,000 | 132,529,000 | 185,604,000 | 182,440,000 | 151,751,000 | 111,573,000 | 137,561,000 | 139,830,000 | 123,273,000 | 92,319,000 | 101,997,000 | 99,875,000 | 85,772,000 | 70,465,000 | 112,208,000 | 120,337,000 | 110,083,000 | 94,670,000 | 111,120,000 | 111,159,000 | |
estimated development liabilities | 4,365,000 | 4,365,000 | 4,365,000 | 4,365,000 | 4,365,000 | 4,365,000 | 19,241,000 | 27,416,000 | 27,416,000 | 27,440,000 | 42,271,000 | 42,352,000 | 43,005,000 | 43,753,000 | 37,958,000 | 38,280,000 | 38,522,000 | 38,923,000 | 36,705,000 | ||||||||||||||||||||||||||||||||||
senior notes | 1,463,865,000 | 1,463,333,000 | 1,471,772,000 | 1,471,333,000 | 1,470,893,000 | 1,470,454,000 | 1,470,014,000 | 1,469,574,000 | 1,469,135,000 | 1,468,695,000 | 1,468,255,000 | 1,817,457,000 | 1,816,877,000 | 1,816,303,000 | 2,173,798,000 | 2,173,998,000 | 2,452,311,000 | 2,452,322,000 | 2,452,333,000 | 2,452,344,000 | 2,452,354,000 | 2,452,365,000 | 2,452,526,000 | 2,760,718,000 | 2,762,075,000 | 1,635,008,000 | 1,634,176,000 | 1,599,239,000 | 1,653,459,000 | 1,653,746,000 | 1,241,514,000 | 1,240,938,000 | 1,240,362,000 | 1,239,787,000 | 1,239,211,000 | 1,238,635,000 | 1,238,059,000 | 1,237,484,000 | 1,236,908,000 | 1,236,332,000 | 1,235,733,000 | 1,250,000,000 | 1,250,000,000 | 1,250,000,000 | 1,388,676,000 | 1,388,840,000 | 1,389,004,000 | 1,389,169,000 | 1,389,333,000 | 1,039,497,000 | 1,039,661,000 | 1,039,826,000 | |
loans payable and other borrowings | 787,061,000 | 745,169,000 | 568,813,000 | 456,725,000 | 436,965,000 | 475,569,000 | 439,878,000 | 404,242,000 | 441,190,000 | 394,943,000 | 332,177,000 | 326,216,000 | 338,667,000 | 361,486,000 | 409,791,000 | 447,191,000 | 395,400,000 | 404,386,000 | 406,859,000 | 415,074,000 | 392,400,000 | 348,741,000 | 332,953,000 | 374,238,000 | 299,184,000 | 182,531,000 | 225,203,000 | 212,897,000 | 192,764,000 | 225,497,000 | 160,173,000 | 136,508,000 | 123,161,000 | 139,453,000 | 161,798,000 | 152,762,000 | 156,330,000 | 150,485,000 | 142,786,000 | 158,244,000 | 154,243,000 | 134,824,000 | 145,589,000 | 123,067,000 | 128,184,000 | 147,516,000 | 233,507,000 | 282,090,000 | 336,605,000 | 313,287,000 | |||
revolving credit facility borrowings | 150,000,000 | 31,529,000 | 126,692,000 | 285,000,000 | 485,000,000 | 485,000,000 | 200,000,000 | 200,000,000 | 235,000,000 | 200,000,000 | 211,084,000 | 210,705,000 | 305,326,000 | 115,000,000 | 230,000,000 | 105,000,000 | 40,000,000 | ||||||||||||||||||||||||||||||||||||
mortgage warehouse facilities borrowings | 90,855,000 | 150,176,000 | 171,319,000 | 175,741,000 | 233,331,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
liabilities attributable to consolidated real estate not owned | 100,527,000 | 94,195,000 | 94,195,000 | 94,195,000 | 126,395,000 | 71,195,000 | 175,245,000 | 134,700,000 | 143,429,000 | 71,618,000 | 423,000 | 892,000 | 2,295,000 | 23,971,000 | 54,733,000 | 70,817,000 | 43,418,000 | 55,314,000 | 58,429,000 | 63,717,000 | 57,857,000 | 122,773,000 | 122,776,000 | 175,710,000 | |||||||||||||||||||||||||||||
total liabilities | 3,523,845,000 | 3,528,508,000 | 3,430,045,000 | 3,392,782,000 | 3,426,604,000 | 3,418,951,000 | 3,576,974,000 | 3,572,527,000 | 3,484,175,000 | 3,339,801,000 | 3,261,808,000 | 3,653,476,000 | 3,529,641,000 | 3,823,865,000 | 4,190,160,000 | 4,456,328,000 | 4,423,177,000 | 4,756,795,000 | 4,657,153,000 | 4,469,914,000 | 4,319,921,000 | 4,144,245,000 | 4,292,313,000 | 4,897,594,000 | 4,839,331,000 | 2,699,974,000 | 2,853,882,000 | 2,774,521,000 | 2,795,092,000 | 2,845,706,000 | 1,972,483,000 | 1,962,439,000 | 1,888,257,000 | 1,979,348,000 | 2,002,678,000 | 1,997,154,000 | 1,951,021,000 | 2,060,724,000 | 2,186,497,000 | 2,205,797,000 | 2,254,005,000 | 2,164,613,000 | 2,202,258,000 | 2,007,141,000 | 2,018,592,000 | 2,355,952,000 | 2,341,886,000 | 2,270,566,000 | 2,160,619,000 | 1,893,657,000 | 1,927,736,000 | 1,839,606,000 | |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 6,248,154,000 | 6,309,289,000 | 6,197,515,000 | 6,057,862,000 | 5,957,524,000 | 5,878,180,000 | 5,723,462,000 | 5,526,542,000 | 5,426,168,000 | 5,332,286,000 | 5,175,110,000 | 5,095,313,000 | 4,846,546,000 | 4,646,859,000 | 4,403,466,000 | 4,193,895,000 | 4,094,798,000 | 3,970,982,000 | 3,745,896,000 | 3,668,849,000 | 3,655,564,000 | 3,593,750,000 | 3,542,135,000 | 3,424,740,000 | 3,423,041,000 | 2,545,712,000 | 2,485,978,000 | 2,403,251,000 | 2,395,312,000 | 2,418,735,000 | 2,359,210,000 | 2,258,382,000 | 2,195,630,000 | 2,346,545,000 | 2,314,650,000 | 2,260,932,000 | 2,197,724,000 | 2,160,202,000 | 2,083,038,000 | 2,025,291,000 | 1,995,987,000 | 1,972,677,000 | 1,919,410,000 | 1,872,243,000 | 1,851,174,000 | 1,777,161,000 | 1,691,254,000 | 1,642,710,000 | 1,573,529,000 | 1,544,901,000 | 1,474,077,000 | 1,415,645,000 | 1,000 |
total liabilities and stockholders’ equity | 9,771,999,000 | 9,837,797,000 | 9,627,560,000 | 9,450,644,000 | 9,384,128,000 | 9,297,131,000 | 9,300,436,000 | 9,099,069,000 | 8,910,343,000 | 8,672,087,000 | 8,436,918,000 | 8,748,789,000 | 8,376,187,000 | 8,470,724,000 | 8,593,626,000 | 8,650,223,000 | 8,517,975,000 | 8,727,777,000 | 8,403,049,000 | 8,138,763,000 | 7,975,485,000 | 7,737,995,000 | 7,834,448,000 | 8,322,334,000 | 8,262,372,000 | 5,245,686,000 | 5,339,860,000 | 5,177,772,000 | 5,190,404,000 | 5,264,441,000 | 4,331,693,000 | 4,220,821,000 | 4,083,887,000 | 4,325,893,000 | 4,317,328,000 | 4,258,086,000 | 4,148,745,000 | 4,220,926,000 | 4,269,535,000 | 4,231,088,000 | 4,249,992,000 | 4,137,290,000 | 4,121,668,000 | 3,879,384,000 | 3,869,766,000 | 4,133,113,000 | 4,033,140,000 | 3,913,276,000 | 3,734,148,000 | 3,438,558,000 | 3,401,813,000 | 3,255,251,000 | |
liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage warehouse borrowings | 82,605,000 | 174,460,000 | 276,205,000 | 183,174,000 | 153,464,000 | 191,645,000 | 249,898,000 | 146,334,000 | 306,072,000 | 146,335,000 | 179,555,000 | 200,662,000 | 413,887,000 | 235,685,000 | 215,230,000 | 180,833,000 | 127,289,000 | 109,593,000 | 149,784,000 | 154,109,000 | 123,233,000 | 56,051,000 | 79,458,000 | 59,114,000 | 130,353,000 | 54,457,000 | 49,818,000 | 41,522,000 | 118,822,000 | 61,292,000 | 63,150,000 | 69,146,000 | 198,564,000 | 91,166,000 | 118,099,000 | 91,996,000 | 183,444,000 | 74,128,000 | 71,485,000 | 55,245,000 | |||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.00001 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 3,114,898,000 | 3,086,342,000 | 3,068,597,000 | 3,025,489,000 | 2,997,211,000 | 2,926,773,000 | 2,097,995,000 | 2,093,750,000 | 2,079,224,000 | 2,073,542,000 | 2,071,579,000 | 1,881,273,000 | 1,877,468,000 | 1,873,932,000 | 1,341,873,000 | 1,142,210,000 | 1,140,230,000 | 773,549,000 | 384,709,000 | 379,557,000 | 378,781,000 | 377,616,000 | 376,898,000 | 376,321,000 | 375,745,000 | 375,194,000 | 374,358,000 | 373,953,000 | 373,546,000 | 373,150,000 | 372,789,000 | 674,026,000 | 672,344,000 | ||||||||||||||||||||
treasury stock | -2,000,527,000 | -1,616,170,000 | -1,265,097,000 | -1,137,138,000 | -760,863,000 | -446,856,000 | -343,524,000 | -343,526,000 | -343,526,000 | -263,926,000 | -186,087,000 | -47,622,000 | -47,622,000 | -47,622,000 | -47,622,000 | -47,622,000 | -43,524,000 | -43,524,000 | -43,524,000 | -43,524,000 | -39,691,000 | -19,974,000 | -14,981,000 | ||||||||||||||||||||||||||||||
retained earnings | 5,176,353,000 | 4,393,853,000 | 3,510,544,000 | 2,741,615,000 | 1,688,815,000 | 1,025,789,000 | 782,350,000 | 727,692,000 | 660,680,000 | 578,829,000 | 527,698,000 | 517,780,000 | 425,238,000 | 366,749,000 | 319,833,000 | 297,402,000 | 265,782,000 | 240,089,000 | 228,613,000 | 209,332,000 | 194,495,000 | 182,810,000 | 175,997,000 | 158,330,000 | 145,987,000 | 140,910,000 | 114,948,000 | 87,073,000 | 69,227,000 | 54,411,000 | 43,479,000 | 18,455,000 | 5,327,000 | ||||||||||||||||||||
accumulated other comprehensive income | 2,597,000 | 2,509,000 | 896,000 | 359,000 | 689,000 | -1,166,000 | 884,000 | 2,285,000 | 2,285,000 | 2,285,000 | 2,001,000 | 2,311,000 | 856,000 | ||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity attributable to tmhc | 6,293,322,000 | 5,866,535,000 | 5,314,941,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests | 15,967,000 | 11,645,000 | 17,345,000 | 21,242,000 | 19,906,000 | 19,191,000 | |||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents, and restricted cash | 614,576,000 | 1,228,029,000 | 884,434,000 | 726,635,000 | 329,822,000 | 379,293,000 | 570,827,000 | 836,340,000 | 374,985,000 | 368,121,000 | 393,476,000 | 534,109,000 | 549,060,000 | 676,903,000 | 511,432,000 | 328,572,000 | 223,796,000 | 198,227,000 | 173,806,000 | 331,859,000 | 383,373,000 | 321,421,000 | 289,288,000 | 575,503,000 | 266,177,000 | 248,088,000 | 302,159,000 | ||||||||||||||||||||||||||
derivative assets | 1,090,000 | 23,832,000 | 4,918,000 | 5,501,000 | 2,110,000 | 3,638,000 | 3,687,000 | 7,894,000 | 5,294,000 | 6,800,000 | 7,212,000 | 8,711,000 | 2,099,000 | 2,903,000 | 3,055,000 | 3,470,000 | 1,838,000 | 2,329,000 | 2,888,000 | 2,453,000 | 1,584,000 | 2,037,000 | 1,797,000 | 1,961,000 | 2,291,000 | ||||||||||||||||||||||||||||
total stockholders' equity attributable to tmhc | 4,630,326,000 | 3,925,853,000 | 3,504,541,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests — joint ventures | 16,533,000 | 45,129,000 | 89,209,000 | 8,006,000 | 3,543,000 | 1,663,000 | 1,525,000 | 6,398,000 | 6,528,000 | 7,236,000 | |||||||||||||||||||||||||||||||||||||||||||
estimated development liability | 39,135,000 | 39,356,000 | 40,233,000 | 40,625,000 | 35,444,000 | 36,132,000 | 36,393,000 | 36,762,000 | 36,883,000 | 37,104,000 | 37,147,000 | ||||||||||||||||||||||||||||||||||||||||||
intangible assets | 950,000 | 1,090,000 | 531,000 | 637,000 | 743,000 | 851,000 | 961,000 | 1,072,000 | 1,337,000 | 1,601,000 | 1,866,000 | 2,130,000 | 2,395,000 | 2,660,000 | 2,924,000 | 3,189,000 | 3,454,000 | 3,718,000 | 3,983,000 | 4,248,000 | 4,896,000 | 5,697,000 | 6,392,000 | 5,459,000 | 10,789,000 | 11,827,000 | 12,685,000 | 13,713,000 | 14,778,000 | 22,278,000 | |||||||||||||||||||||||
real estate not owned | 186,885,000 | 19,185,000 | 23,703,000 | 30,464,000 | 14,893,000 | 15,259,000 | 13,811,000 | ||||||||||||||||||||||||||||||||||||||||||||||
liabilities attributable to real estate not owned | 186,885,000 | 19,185,000 | 23,703,000 | 30,464,000 | 14,893,000 | 15,259,000 | 13,811,000 | ||||||||||||||||||||||||||||||||||||||||||||||
operating lease right of use assets | 36,663,000 | 37,751,000 | 33,399,000 | 29,378,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | 42,317,000 | 43,171,000 | 36,590,000 | 32,497,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity attributable to taylor morrison home corporation | 2,537,706,000 | 2,480,202,000 | 2,398,664,000 | 2,390,731,000 | 2,415,192,000 | 2,333,464,000 | 2,237,117,000 | 2,175,092,000 | 1,596,117,000 | 1,374,002,000 | 1,344,500,000 | 952,126,000 | 551,810,000 | 527,251,000 | 515,471,000 | 522,338,000 | 519,918,000 | 516,693,000 | 503,887,000 | 498,255,000 | 478,397,000 | 455,115,000 | 441,956,000 | ||||||||||||||||||||||||||||||
preferred stock, 0.00001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests – joint ventures | 5,776,000 | 4,587,000 | 4,581,000 | 4,504,000 | 1,359,000 | 1,347,000 | 1,858,000 | 1,623,000 | 1,126,000 | 6,844,000 | 6,614,000 | 6,508,000 | 6,304,000 | 6,354,000 | 6,624,000 | 6,882,000 | 7,131,000 | 7,266,000 | |||||||||||||||||||||||||||||||||||
class a common stock, 0.00001 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||
class b common stock, 0.00001 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||||||||||||||||
non-controlling interests — former principal equityholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -17,968,000 | -17,968,000 | -17,968,000 | -17,968,000 | -17,989,000 | -17,989,000 | -17,989,000 | -17,989,000 | -18,115,000 | -18,115,000 | -18,115,000 | -17,997,000 | -17,959,000 | -17,846,000 | -17,850,000 | -10,910,000 | -5,912,000 | -818,000 | -4,193,000 | -452,000 | |||||||||||||||||||||||||||||||||
real estate not owned under option agreements | 1,462,000 | 2,010,000 | 2,527,000 | 3,107,000 | 4,003,000 | 4,682,000 | 6,252,000 | 612,000 | 612,000 | 995,000 | 7,921,000 | 1,683,000 | 2,594,000 | 4,640,000 | 6,698,000 | 11,408,000 | 15,623,000 | 14,053,000 | 18,595,000 | ||||||||||||||||||||||||||||||||||
liabilities attributable to real estate not owned under option agreements | 1,462,000 | 2,010,000 | 2,527,000 | 3,107,000 | 4,003,000 | 4,682,000 | 6,252,000 | 612,000 | 612,000 | 7,921,000 | |||||||||||||||||||||||||||||||||||||||||||
non-controlling interests — principal equityholders | 748,765,000 | 1,606,867,000 | 1,446,361,000 | 1,292,236,000 | 1,121,848,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
non-controlling interests – principal equityholders | 938,790,000 | 914,809,000 | 1,244,472,000 | 1,548,943,000 | 1,503,206,000 | 1,467,141,000 | 1,396,413,000 | 1,362,002,000 | 1,346,295,000 | 1,229,257,000 | 1,193,623,000 | 1,142,894,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities attributable to real estate not owned under option contracts | 995,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
assets of discontinued operations | 576,445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities of discontinued operations | 168,565,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities attributable to consolidated option agreements | 1,683,000 | 2,594,000 | 4,640,000 | 6,698,000 | 11,408,000 | 15,623,000 | |||||||||||||||||||||||||||||||||||||||||||||||
mortgages receivable | 83,407,000 | 191,140,000 | 72,919,000 | 77,010,000 | 73,758,000 | 95,718,000 | 45,235,000 | ||||||||||||||||||||||||||||||||||||||||||||||
mortgage borrowings | 160,750,000 | 48,573,000 | 49,282,000 | 51,919,000 | 74,892,000 | 31,817,000 | 39,049,000 | ||||||||||||||||||||||||||||||||||||||||||||||
loans receivable | 42,125,000 | 48,028,000 | 40,800,000 | 33,395,000 | 41,507,000 | 39,185,000 | |||||||||||||||||||||||||||||||||||||||||||||||
tax indemnification receivable | 5,383,000 | 5,534,000 | 5,267,000 | 5,216,000 | 29,104,000 | 28,682,000 | |||||||||||||||||||||||||||||||||||||||||||||||
revolving credit facility | 150,000,000 | 40,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable and other borrowings: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable and other borrowings owned | 256,712,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable and other borrowings attributable to consolidated option agreements | 14,053,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total loans payable and other borrowings | 270,765,000 | 300,693,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable and other borrowings attributable to the company | 282,098,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable and other borrowings attributable to consolidated option agreements. | 18,595,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate inventory | 2,268,630,000 | 2,102,604,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests — joint ventures | 23,257,000 | 23,885,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interests — principal equityholders | 756,027,000 | 713,232,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
mortgage receivables | 44,838,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaids | 182,666 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payable to taylor morrison | 191,766 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 10 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid in capital | 990 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
deficit | -1,856 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and equity | 190,910 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before allocation to non-controlling interests | 100,429,000 | 177,096,000 | 204,451,000 | 195,985,000 | 213,731,000 | 244,023,000 | 251,472,000 | 199,914,000 | 191,161,000 | 173,162,000 | 170,446,000 | 234,905,000 | 191,228,000 | 275,401,000 | 309,231,000 | 293,154,000 | 178,461,000 | 282,702,000 | 172,467,000 | 124,755,000 | 102,443,000 | 96,662,000 | 115,200,000 | 67,221,000 | -29,556,000 | 54,709,000 | 67,036,000 | 81,888,000 | 51,281,000 | 9,215,000 | 94,441,000 | 59,292,000 | 47,532,000 | 30,426,000 | 54,693,000 | 55,930,000 | 35,601,000 | 76,111,000 | 58,684,000 | 45,664,000 | 26,104,000 | ||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income from unconsolidated entities | -2,877,000 | -1,313,000 | -1,253,000 | -326,000 | -1,975,000 | -707,000 | -2,628,000 | -2,751,000 | -1,929,000 | ||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | 6,560,000 | 6,712,000 | 6,536,000 | 8,016,000 | 7,785,000 | 5,445,000 | 5,461,000 | 6,072,000 | 5,483,000 | 7,589,000 | 5,702,000 | 5,271,000 | 7,533,000 | 9,427,000 | 5,333,000 | 5,278,000 | 6,863,000 | 4,815,000 | 4,793,000 | 4,653,000 | 5,682,000 | 4,869,000 | 5,272,000 | 4,986,000 | 17,002,000 | 3,827,000 | 3,693,000 | 3,826,000 | 3,417,000 | 11,243,000 | 3,591,000 | 2,747,000 | 3,543,000 | 1,360,000 | 3,377,000 | 3,838,000 | 3,012,000 | 1,953,000 | 3,042,000 | 3,197,000 | 2,720,000 | 2,168,000 | 2,127,000 | 2,038,000 | 1,558,000 | 1,504,000 | 1,507,000 | 1,475,000 | 1,345,000 | 1,206,000 | 1,682,000 | 83,935,000 | 495,000 |
distributions of earnings from unconsolidated entities | 4,577,000 | 2,705,000 | 2,821,000 | 4,167,000 | 3,096,000 | 1,664,000 | 1,399,000 | 6,969,000 | 2,897,000 | 1,853,000 | 1,843,000 | 4,687,000 | 847,000 | -48,000 | 1,066,000 | 2,194,000 | 2,058,000 | 1,690,000 | 1,840,000 | 4,048,000 | 3,162,000 | 2,313,000 | 3,042,000 | 4,720,000 | 1,489,000 | 1,840,000 | 2,317,000 | 3,881,000 | 2,435,000 | 7,677,000 | 870,000 | 2,757,000 | 541,000 | 2,299,000 | 1,170,000 | 2,160,000 | 1,336,000 | 1,723,000 | 865,000 | 1,562,000 | 111,000 | 325,000 | 442,000 | 930,000 | 507,000 | 11,291,000 | 2,814,000 | 4,884,000 | 13,977,000 | 23,177,000 | 2,998,000 | 1,154,000 | 2,807,000 |
depreciation and amortization | 10,735,000 | 10,610,000 | 10,405,000 | 10,146,000 | 9,021,000 | 9,696,000 | 9,913,000 | 11,331,000 | 10,250,000 | 9,689,000 | 9,239,000 | 7,391,000 | 7,087,000 | 8,391,000 | 7,690,000 | 8,917,000 | 8,841,000 | 10,254,000 | 9,928,000 | 10,162,000 | 9,636,000 | 10,397,000 | 9,322,000 | 9,016,000 | 8,601,000 | 9,337,000 | 7,733,000 | 6,589,000 | 7,765,000 | 8,785,000 | 6,300,000 | 6,291,000 | 5,015,000 | 959,000 | 897,000 | 1,026,000 | 1,071,000 | 972,000 | 1,026,000 | 896,000 | 1,078,000 | 1,180,000 | 1,075,000 | 991,000 | 861,000 | 132,000 | 1,333,000 | 3,012,000 | -387,000 | 917,000 | -178,000 | 1,422,000 | 1,301,000 |
lease expense | 5,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs amortization | 800,000 | 732,000 | 668,000 | 667,000 | 665,000 | 667,000 | 741,000 | 741,000 | 741,000 | 741,000 | 830,000 | 876,000 | 868,000 | 1,030,000 | 353,000 | 191,000 | 790,000 | 774,000 | 878,000 | 955,000 | 955,000 | 954,000 | 955,000 | 955,000 | 955,000 | ||||||||||||||||||||||||||||
inventory impairment charges | 8,182,000 | 14,878,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
real estate inventory and land deposits | -127,337,000 | 262,364,000 | 87,351,000 | -243,194,000 | -79,943,000 | 73,980,000 | -182,921,000 | -324,466,000 | -363,923,000 | 9,201,000 | -257,238,000 | 117,866,000 | 51,596,000 | 559,554,000 | 57,500,000 | -381,018,000 | -286,828,000 | 335,682,000 | -195,319,000 | -126,971,000 | -356,519,000 | 95,396,000 | 274,488,000 | 92,093,000 | 73,261,000 | 245,266,000 | -140,174,000 | 29,009,000 | -133,111,000 | 48,463,000 | -68,400,000 | -108,274,000 | -120,004,000 | 285,066,000 | -42,542,000 | -153,702,000 | -47,099,000 | 270,101,000 | -40,852,000 | 46,073,000 | -108,979,000 | 6,357,000 | -39,284,000 | -144,687,000 | -246,993,000 | 211,290,000 | -96,130,000 | -183,414,000 | -242,296,000 | 73,109,000 | -125,571,000 | -309,431,000 | -88,254,000 |
mortgage loans held for sale, prepaid expenses and other assets | -6,083,000 | 19,617,000 | -42,650,000 | -114,033,000 | -46,004,000 | 1,590,000 | 40,139,000 | -188,030,000 | -35,783,000 | 6,931,000 | -22,537,000 | -21,642,000 | |||||||||||||||||||||||||||||||||||||||||
customer deposits | 29,498,000 | -38,404,000 | -48,053,000 | -31,232,000 | 3,567,000 | -68,359,000 | -41,556,000 | -8,591,000 | 31,570,000 | -54,457,000 | -180,000 | -33,361,000 | 1,993,000 | -115,320,000 | -52,533,000 | 39,029,000 | 55,211,000 | -34,842,000 | 39,235,000 | 59,474,000 | 110,581,000 | 47,971,000 | 57,532,000 | -5,573,000 | 32,516,000 | -17,647,000 | 12,024,000 | -3,951,000 | 11,470,000 | -37,814,000 | -2,777,000 | 22,070,000 | 37,294,000 | -53,075,000 | 3,164,000 | 30,689,000 | 40,178,000 | -25,989,000 | -2,269,000 | 16,557,000 | 30,492,000 | -9,767,000 | 1,131,000 | 14,102,000 | 14,495,000 | -30,075,000 | -6,802,000 | 9,009,000 | 16,490,000 | -15,107,000 | -1,187,000 | 13,221,000 | 18,868,000 |
accounts payable, accrued expenses and other liabilities | -40,102,000 | 133,957,000 | -34,050,000 | 99,432,000 | -117,349,000 | 91,610,000 | 50,011,000 | 96,505,000 | -22,133,000 | 112,042,000 | 22,472,000 | 62,394,000 | -112,097,000 | -38,102,000 | 93,771,000 | -138,247,000 | 2,324,000 | 60,597,000 | 34,208,000 | -60,237,000 | 66,356,000 | -37,422,000 | 52,296,000 | 39,102,000 | -13,896,000 | 7,449,000 | 32,375,000 | -59,494,000 | -25,006,000 | 4,658,000 | 33,106,000 | -33,747,000 | -11,064,000 | 12,169,000 | -6,619,000 | -14,965,000 | -12,132,000 | 30,218,000 | 862,000 | -15,952,000 | -7,432,000 | 34,742,000 | 22,618,000 | -15,981,000 | |||||||||
income taxes payable | 187,000 | 8,146,000 | 0 | -67,057,000 | 64,814,000 | -3,285,000 | 45,848,000 | 35,000 | 2,977,000 | 25,902,000 | -52,356,000 | 54,211,000 | -36,395,000 | 17,718,000 | -27,507,000 | 33,343,000 | -20,164,000 | 21,177,000 | 19,626,000 | -592,000 | -3,879,000 | 6,326,000 | 0 | -14,454,000 | 397,000 | 9,532,000 | -10,494,000 | 2,984,000 | -15,170,000 | 16,677,000 | -16,145,000 | 11,066,000 | 6,663,000 | -28,848,000 | 8,414,000 | 953,000 | -9,950,000 | -10,912,000 | 38,761,000 | -8,484,000 | 7,557,000 | -26,389,000 | 3,783,000 | 29,273,000 | 1,519,000 | -1,384,000 | |||||||
net cash from operating activities | -10,431,000 | 646,431,000 | 219,640,000 | -125,957,000 | 77,231,000 | 438,249,000 | 135,889,000 | -233,322,000 | -130,737,000 | 255,608,000 | -56,550,000 | 259,662,000 | 347,449,000 | 647,785,000 | 264,497,000 | 138,029,000 | 57,461,000 | 480,191,000 | -5,951,000 | 46,714,000 | -144,308,000 | 325,253,000 | 474,825,000 | 251,103,000 | 72,101,000 | 239,839,000 | 7,703,000 | 173,968,000 | -28,294,000 | 79,598,000 | 45,507,000 | 9,784,000 | 705,000 | 253,458,000 | 32,805,000 | -47,941,000 | 147,911,000 | 230,179,000 | 76,757,000 | 82,249,000 | -16,583,000 | 9,025,000 | 21,195,000 | -122,730,000 | -170,178,000 | 237,319,000 | -20,105,000 | -104,458,000 | -246,446,000 | 186,480,000 | -43,892,000 | -241,190,000 | -53,331,000 |
capital expenditures | -9,963,000 | -11,132,000 | -13,047,000 | -7,680,000 | -8,513,000 | -10,060,000 | -8,829,000 | -8,330,000 | -9,111,000 | 13,616,000 | -25,997,000 | -7,238,000 | -13,807,000 | -8,103,000 | -9,677,000 | -7,412,000 | -5,389,000 | -5,501,000 | 4,825,000 | -12,699,000 | -7,824,000 | -12,484,000 | -8,225,000 | -11,020,000 | -6,031,000 | -11,443,000 | -6,648,000 | -5,833,000 | -6,194,000 | -6,004,000 | -5,861,000 | -5,898,000 | -2,695,000 | -1,578,000 | -928,000 | -640,000 | -275,000 | -974,000 | -747,000 | 518,000 | -705,000 | -2,545,000 | -254,000 | -1,182,000 | -317,000 | -977,000 | -972,000 | -2,467,000 | 693,000 | -1,579,000 | -1,457,000 | -366,000 | -384,000 |
free cash flows | -20,394,000 | 635,299,000 | 206,593,000 | -133,637,000 | 68,718,000 | 428,189,000 | 127,060,000 | -241,652,000 | -139,848,000 | 269,224,000 | -82,547,000 | 252,424,000 | 333,642,000 | 639,682,000 | 254,820,000 | 130,617,000 | 52,072,000 | 474,690,000 | -1,126,000 | 34,015,000 | -152,132,000 | 312,769,000 | 466,600,000 | 240,083,000 | 66,070,000 | 228,396,000 | 1,055,000 | 168,135,000 | -34,488,000 | 73,594,000 | 39,646,000 | 3,886,000 | -1,990,000 | 251,880,000 | 31,877,000 | -48,581,000 | 147,636,000 | 229,205,000 | 76,010,000 | 82,767,000 | -17,288,000 | 6,480,000 | 20,941,000 | -123,912,000 | -170,495,000 | 236,342,000 | -21,077,000 | -106,925,000 | -245,753,000 | 184,901,000 | -45,349,000 | -241,556,000 | -53,715,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -9,963,000 | -11,132,000 | -13,047,000 | -7,680,000 | -8,513,000 | -10,060,000 | -8,829,000 | -8,330,000 | -9,111,000 | 13,616,000 | -25,997,000 | -7,238,000 | -13,807,000 | -8,103,000 | -9,677,000 | -7,412,000 | -5,389,000 | -5,501,000 | 4,825,000 | -12,699,000 | -7,824,000 | -12,484,000 | -8,225,000 | -11,020,000 | -6,031,000 | -11,443,000 | -6,648,000 | -5,833,000 | -6,194,000 | -6,004,000 | -5,861,000 | -5,898,000 | -2,695,000 | -1,578,000 | -928,000 | -640,000 | -275,000 | -974,000 | -747,000 | 518,000 | -705,000 | -2,545,000 | -254,000 | -1,182,000 | -317,000 | -977,000 | -972,000 | -2,467,000 | 693,000 | -1,579,000 | -1,457,000 | -366,000 | -384,000 |
distributions of capital from unconsolidated entities | 8,750,000 | 11,621,000 | 10,168,000 | 11,099,000 | 13,438,000 | 91,000 | 383,000 | 0 | 350,000 | 29,758,000 | 8,941,000 | 17,678,000 | 1,105,000 | 5,681,000 | 7,451,000 | 9,209,000 | 8,807,000 | 15,333,000 | 6,713,000 | 1,890,000 | 5,992,000 | 12,522,000 | 3,180,000 | 34,731,000 | 12,306,000 | 9,473,000 | 492,000 | 928,000 | |||||||||||||||||||||||||
investments of capital into unconsolidated entities | -6,483,000 | -12,132,000 | -24,909,000 | -11,945,000 | -36,592,000 | -55,162,000 | -29,619,000 | -21,092,000 | -23,936,000 | -16,794,000 | -23,661,000 | -13,011,000 | -11,123,000 | -17,728,000 | -22,264,000 | -67,530,000 | -2,052,000 | -43,133,000 | -17,200,000 | -1,541,000 | -13,102,000 | -12,047,000 | -19,421,000 | -1,548,000 | -3,042,000 | -2,600,000 | -5,051,000 | -4,026,000 | -1,089,000 | 171,000 | -179,000 | -1,250,000 | -2,118,000 | -7,803,000 | -5,250,000 | -9,043,000 | -14,561,000 | -7,848,000 | -2,871,000 | -6,479,000 | -15,159,000 | -5,267,000 | 1,553,000 | -22,224,000 | -2,726,000 | -16,705,000 | -24,832,000 | -46,250,000 | -10,412,000 | -66,925,000 | -34,000 | -522,000 | -1,153,000 |
purchase of fixed-maturity securities | -15,727,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale and maturities of fixed-maturity securities | 6,285,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equity securities | -995,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -18,133,000 | -70,866,000 | -27,788,000 | -11,013,000 | -45,105,000 | -54,123,000 | -25,010,000 | -24,261,000 | -33,047,000 | -3,087,000 | -49,275,000 | -20,249,000 | -24,580,000 | 3,927,000 | -23,000,000 | 11,634,000 | -7,441,000 | -30,956,000 | -21,270,000 | -8,559,000 | -13,475,000 | -15,322,000 | -18,694,000 | -66,982,000 | -211,806,000 | -12,153,000 | -5,707,000 | 2,663,000 | -4,103,000 | -163,988,000 | 6,266,000 | 2,325,000 | -4,321,000 | -9,521,000 | -5,250,000 | -6,791,000 | -14,433,000 | -6,594,000 | -1,748,000 | -4,325,000 | -68,683,000 | -9,507,000 | -157,785,000 | -78,989,000 | 296,448,000 | -18,225,000 | -21,284,000 | -47,597,000 | -2,345,000 | -69,620,000 | -3,695,000 | -1,193,000 | -1,283,000 |
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on loans payable and other borrowings | -9,618,000 | 0 | 0 | 0 | -40,549,000 | -11,544,000 | -2,380,000 | -3,021,000 | -7,969,000 | -7,377,000 | -5,535,000 | -18,538,000 | -26,688,000 | ||||||||||||||||||||||||||||||||||||||||
borrowings on mortgage warehouse facilities | 531,191,000 | 861,916,000 | 880,126,000 | 870,111,000 | 854,722,000 | 1,063,848,000 | 979,355,000 | 895,805,000 | 713,090,000 | 804,421,000 | 700,163,000 | 868,694,000 | 634,404,000 | 590,516,000 | 631,208,000 | 562,024,000 | |||||||||||||||||||||||||||||||||||||
repayments on mortgage warehouse facilities | -522,941,000 | -929,486,000 | -901,270,000 | -874,533,000 | -853,441,000 | -1,122,719,000 | -1,022,229,000 | -802,774,000 | -683,380,000 | -842,602,000 | -758,416,000 | -765,130,000 | -794,142,000 | -623,736,000 | -652,315,000 | -775,249,000 | |||||||||||||||||||||||||||||||||||||
changes in stock option exercises and issuance of restricted stock units | -7,570,000 | 4,087,000 | 640,000 | -5,663,000 | 1,989,000 | 1,425,000 | -10,856,000 | ||||||||||||||||||||||||||||||||||||||||||||||
payment of principal portion of finance lease | -1,321,000 | -21,000 | -21,000 | -22,000 | -1,321,000 | -22,000 | -24,000 | -31,000 | -1,327,000 | -3,000 | -3,000 | -5,000 | -1,305,000 | -5,000 | |||||||||||||||||||||||||||||||||||||||
repurchase of common stock | -149,578,000 | -71,370,000 | -74,553,000 | -100,000,000 | -135,093,000 | -89,907,000 | -61,297,000 | -104,745,000 | -91,649,000 | -24,391,000 | -100,000,000 | 0 | -3,568,000 | -40,863,000 | -104,999,000 | -172,384,000 | -58,029,000 | -44,589,000 | -91,659,000 | -106,754,000 | -38,418,000 | -13,169,000 | 0 | 0 | -90,163,000 | 0 | 0 | -79,600,000 | -77,839,000 | 0 | 0 | -3,833,000 | -19,717,000 | -4,993,000 | |||||||||||||||||||
cash and distributions to non-controlling interests of consolidated joint ventures | -9,397,000 | -8,179,000 | -153,000 | -167,000 | -257,000 | -1,515,000 | -27,176,000 | -1,752,000 | |||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -169,234,000 | -95,251,000 | 44,801,000 | -106,869,000 | -141,189,000 | -154,253,000 | -102,359,000 | -51,036,000 | -85,923,000 | -59,998,000 | -507,628,000 | 104,182,000 | -165,070,000 | -254,899,000 | -290,968,000 | -341,197,000 | -315,533,000 | 12,120,000 | 34,085,000 | -63,510,000 | 17,150,000 | -324,882,000 | -583,974,000 | -18,650,000 | 322,565,000 | -122,910,000 | 23,573,000 | -152,210,000 | -125,656,000 | 32,876,000 | 10,179,000 | 20,024,000 | -282,599,000 | 65,389,000 | -9,466,000 | 661,000 | -133,131,000 | -83,925,000 | -46,369,000 | -87,169,000 | 100,202,000 | -31,609,000 | 149,887,000 | -52,289,000 | -168,994,000 | -32,513,000 | 30,079,000 | 12,444,000 | 299,317,000 | -69,466,000 | -23,250,000 | 434,690,000 | -4,027,000 |
net decrease in cash and cash equivalents and restricted cash | -197,798,000 | 236,653,000 | -243,839,000 | -109,063,000 | -49,471,000 | -191,534,000 | -265,513,000 | ||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash — beginning of period | 851,231,000 | 0 | 0 | 0 | 487,166,000 | 0 | 0 | 0 | 807,099,000 | 0 | 0 | 0 | 726,635,000 | 0 | 0 | 0 | 836,340,000 | 0 | 0 | 0 | 534,109,000 | 0 | 0 | 0 | 328,572,000 | 0 | 0 | 0 | 331,859,000 | 0 | 0 | 0 | 575,503,000 | 0 | 0 | 0 | 301,812,000 | ||||||||||||||||
cash, cash equivalents, and restricted cash — end of period | 653,433,000 | 480,314,000 | 236,653,000 | -243,839,000 | 378,103,000 | 229,873,000 | 8,520,000 | -308,619,000 | 557,392,000 | 192,523,000 | -613,453,000 | 343,595,000 | 884,434,000 | 396,813,000 | -49,471,000 | -191,534,000 | 570,827,000 | 461,355,000 | 6,864,000 | -25,355,000 | 393,476,000 | -14,951,000 | -127,843,000 | 165,471,000 | 511,432,000 | 104,776,000 | 25,569,000 | 24,421,000 | 173,806,000 | -51,514,000 | 61,952,000 | 32,133,000 | 289,288,000 | 309,326,000 | 18,089,000 | -54,071,000 | 302,159,000 | ||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | 677,000 | -867,000 | 476,000 | -16,974,000 | -3,630,000 | -1,000 | -23,044,000 | -19,456,000 | -2,069,000 | -26,353,000 | -24,039,000 | -43,938,000 | -2,195,000 | -29,175,000 | -20,642,000 | -15,960,000 | -42,184,000 | -172,428,000 | 141,474,000 | -19,743,000 | -40,067,000 | -4,909,000 | -30,771,000 | -18,073,000 | -45,318,000 | ||||||||||||||||||||||||||||
supplemental non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable issued to sellers in connection with land purchase contracts | 76,886,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
change in consolidated real estate not owned | 6,332,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accrual of excise tax on share repurchases | -1,227,000 | -696,000 | -642,000 | -980,000 | -1,023,000 | -553,000 | |||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | 26,000 | 0 | 0 | 3,610,000 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||
estimated development liability change in estimate | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 38,886,000 | 2,131,000 | 31,690,000 | 12,536,000 | 140,000 | 106,000 | 97,528,000 | -2,741,000 | 27,823,000 | 0 | -708,000 | -261,000 | 18,853,000 | -949,000 | 0 | 6,798,000 | -13,932,000 | 4,455,000 | -2,500,000 | -5,726,000 | 26,869,000 | 0 | |||||||||||||||||||||||||||||||
real estate impairment charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in build-to-rent/urban form assets due to sale | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable and other borrowings | 58,167,000 | 4,677,000 | 0 | 1,000 | 2,425,000 | 4,707,000 | 3,618,000 | 11,590,000 | 18,287,000 | 26,688,000 | 31,510,000 | 35,427,000 | 36,868,000 | 20,592,000 | 24,614,000 | 30,029,000 | 18,205,000 | 12,831,000 | 8,762,000 | 3,081,000 | 2,066,000 | 2,779,000 | 8,854,000 | 16,481,000 | 1,823,000 | 12,977,000 | 1,000 | -22,360,000 | 19,089,000 | ||||||||||||||||||||||||
borrowings on revolving credit facilities | 0 | 150,000,000 | 32,548,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on revolving credit facilities | -150,000,000 | 0 | -64,077,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of senior notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on senior notes | 0 | -357,845,000 | -824,000 | 0 | -811,775,000 | 0 | -50,000,000 | 0 | -413,252,000 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
payment of deferred financing costs | -149,000 | -6,199,000 | 0 | -3,000 | 199,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
changes in stock option exercises and issuance of restricted stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | 6,864,000 | -25,355,000 | -140,633,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payments | -50,007,000 | -75,390,000 | -64,516,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of loss on debt extinguishment | 0 | 0 | 0 | 1,723,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating lease expense | 4,301,000 | 4,718,000 | 4,945,000 | 4,584,000 | 5,602,000 | 5,903,000 | 5,759,000 | 6,368,000 | 7,144,000 | 6,911,000 | 6,719,000 | 6,913,000 | 4,209,000 | 3,989,000 | 3,969,000 | 4,327,000 | 4,839,000 | 3,752,000 | 2,312,000 | 2,312,000 | 2,065,000 | ||||||||||||||||||||||||||||||||
change in urban form assets due to sale | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated development liabilities - change in estimate | |||||||||||||||||||||||||||||||||||||||||||||||||||||
inventory impairments | 7,189,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
land held for sale write-down | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on revolving credit facility | 140,000,000 | 0 | 135,000,000 | 0 | 695,000,000 | 220,000,000 | 0 | 60,000,000 | 35,000,000 | 0 | 15,000,000 | 10,000,000 | 230,000,000 | 155,000,000 | 210,000,000 | 50,000,000 | 110,000,000 | 40,000,000 | 53,000,000 | 0 | 0 | 436,000,000 | 471,000,000 | ||||||||||||||||||||||||||||||
repayments on revolving credit facility | -140,000,000 | -335,000,000 | 0 | -210,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
payments of deferred financing costs | |||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests of consolidated joint ventures | 0 | -3,065,000 | -393,000 | -128,000 | -445,000 | 0 | -390,000 | -1,249,000 | -74,000 | -160,000 | |||||||||||||||||||||||||||||||||||||||||||
income tax paid | -73,478,000 | -156,705,000 | -24,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in loans payable issued to sellers in connection with land purchase contracts | 29,163,000 | 57,200,000 | 220,000 | 63,164,000 | 48,910,000 | 100,453,000 | 108,651,000 | 42,458,000 | 44,580,000 | 39,865,000 | 46,569,000 | 24,821,000 | 99,807,000 | 59,830,000 | 105,349,000 | 52,917,000 | 39,002,000 | 82,378,000 | 56,505,000 | 19,458,000 | 97,156,000 | 20,189,000 | 9,651,000 | 31,298,000 | 42,117,000 | 11,120,000 | 28,820,000 | 16,450,000 | 7,829,000 | 11,834,000 | 23,846,000 | 10,924,000 | 20,381,000 | 7,355,000 | 33,012,000 | 5,777,000 | 16,931,000 | ||||||||||||||||
change in inventory not owned | 0 | -32,200,000 | 55,200,000 | -104,050,000 | 40,545,000 | -8,729,000 | 71,811,000 | 71,195,000 | -469,000 | -1,403,000 | -21,676,000 | -30,762,000 | -16,084,000 | 27,399,000 | -11,896,000 | -3,115,000 | -5,288,000 | 5,860,000 | -64,916,000 | -3,000 | -52,934,000 | -11,175,000 | -22,281,000 | -4,518,000 | -6,761,000 | 15,571,000 | -366,000 | 12,349,000 | -548,000 | -517,000 | -580,000 | -896,000 | -679,000 | -1,570,000 | |||||||||||||||||||
net loss from unconsolidated entities | -1,708,000 | -1,934,000 | 11,198,000 | 1,180,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on land transfers | 0 | -808,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net increase/decrease in cash and cash equivalents and restricted cash | 192,523,000 | -613,453,000 | 343,595,000 | 157,799,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
investments of land in unconsolidated joint ventures | 0 | 3,443,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
impairment in unconsolidated joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
estimated development liabilities change in estimate | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease/increase in cash and cash equivalents and restricted cash | -308,619,000 | -249,707,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax (paid)/refund | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds | 120,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
land held for sale impairments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments to acquire investments and securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and issuance of restricted stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net non-cash (distributions)/contributions (to)/from unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock surrendered in connection with warrant exercise | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in connection with warrant exercise | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises and issuance of restricted stock units | 3,649,000 | 8,591,000 | 4,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | -71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
mortgages held for sale, prepaid expenses and other assets | 190,202,000 | -239,844,000 | -59,832,000 | 133,847,000 | 171,618,000 | -295,099,000 | -66,373,000 | -64,478,000 | -85,270,000 | -56,007,000 | 26,055,000 | -7,461,000 | 1,535,000 | -72,402,000 | -8,397,000 | 11,515,000 | 42,670,000 | -109,025,000 | 7,675,000 | -4,768,000 | 78,862,000 | -74,627,000 | 8,824,000 | 2,200,000 | 130,789,000 | -97,333,000 | 32,547,000 | -31,916,000 | 75,650,000 | ||||||||||||||||||||||||
income tax refunds/ | 1,943,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs/(premium) amortization | 184,000 | 119,000 | 118,000 | 118,000 | -339,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
inventory impairments charges | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in urban form/btr assets due to sales | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, estimated development liabilities, and accrued expenses and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for business acquisitions, net of cash acquired | 0 | 145,000 | -69,747,000 | -209,446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of loans payable and other borrowings | -16,651,000 | -27,580,000 | -30,926,000 | -49,240,000 | -28,211,000 | -32,726,000 | -5,719,000 | -4,817,000 | -6,769,000 | -13,078,000 | -10,377,000 | -6,592,000 | -5,466,000 | -2,884,000 | -5,206,000 | -3,258,000 | -5,425,000 | -2,622,000 | 47,140,000 | -34,546,000 | -8,971,000 | -21,558,000 | -29,593,000 | -10,559,000 | -4,282,000 | -20,167,000 | -37,294,000 | -83,032,000 | -39,046,000 | -35,288,000 | -125,593,000 | -32,888,000 | -18,042,000 | -6,454,000 | |||||||||||||||||||
payments on revolving credit facility | -215,000,000 | -15,000,000 | -105,000,000 | -35,000,000 | -270,000,000 | -85,000,000 | -10,000,000 | -40,000,000 | 0 | 0 | -53,000,000 | 0 | 0 | -524,000,000 | -433,000,000 | ||||||||||||||||||||||||||||||||||||||
borrowings on mortgage warehouse | 801,860,000 | 697,398,000 | 698,311,000 | 689,580,000 | 628,601,000 | 432,488,000 | 393,298,000 | 262,807,000 | 330,172,000 | 159,522,000 | 310,201,000 | 241,028,000 | 165,955,000 | 145,925,000 | 270,250,000 | 179,569,000 | 197,929,000 | 190,424,000 | 418,448,000 | 254,974,000 | 315,677,000 | 211,350,000 | |||||||||||||||||||||||||||||||
repayment on mortgage warehouse | -680,615,000 | -729,771,000 | -632,926,000 | -446,555,000 | -326,116,000 | -286,214,000 | -309,828,000 | -230,761,000 | -234,305,000 | -236,389,000 | -157,659,000 | -223,225,000 | -212,720,000 | -181,427,000 | -203,925,000 | -319,842,000 | -311,050,000 | -281,907,000 | -289,574,000 | -302,798,000 | |||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 2,273,000 | 1,512,000 | 556,000 | 2,356,000 | 5,119,000 | 5,778,000 | 6,114,000 | 6,320,000 | 1,702,000 | 2,506,000 | 823,000 | 4,548,000 | 492,000 | 10,841,000 | 1,866,000 | 39,000 | 0 | 299,000 | 1,008,000 | 580,000 | 444,000 | 57,000 | 4,323,000 | 411,000 | |||||||||||||||||||||||||||||
payment of principle portion of finance lease | -1,332,000 | -20,000 | 0 | 0 | -1,325,000 | 0 | 0 | 0 | -1,325,000 | ||||||||||||||||||||||||||||||||||||||||||||
payment of taxes related to net share settlement of equity awards | -1,675,000 | 0 | -24,000 | -3,621,000 | 74,000 | -11,000 | -195,000 | -5,288,000 | -574,000 | -1,402,000 | -177,000 | -7,075,000 | -74,000 | -8,000 | -10,000 | -1,493,000 | -74,000 | -7,000 | -9,000 | -1,482,000 | 0 | -18,000 | -7,000 | -282,000 | |||||||||||||||||||||||||||||
payment to acquire non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -14,951,000 | -127,843,000 | 165,471,000 | 182,860,000 | -51,514,000 | 61,952,000 | 32,133,000 | -286,215,000 | 309,326,000 | 18,089,000 | -54,071,000 | 347,000 | 139,660,000 | 28,640,000 | -9,245,000 | 14,936,000 | -253,991,000 | -62,668,000 | 180,677,000 | -19,293,000 | -132,179,000 | 43,819,000 | 33,766,000 | -65,732,000 | 183,149,000 | -62,604,000 | |||||||||||||||||||||||||||
supplemental cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in connection with business acquisition | 0 | -893,000 | -68,421,000 | 867,284,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
land held for sale write-downs | 0 | 0 | 4,347,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
investments in equity securities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net non-cash distributions from non-controlling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock surrendered in connection with warrant exercises | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued in connection with warrant exercises | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in income of unconsolidated entities | -1,831,000 | -1,861,000 | -1,482,000 | -2,126,000 | -5,661,000 | -2,298,000 | -2,957,000 | -3,495,000 | -2,426,000 | -1,526,000 | -2,103,000 | -3,561,000 | -2,319,000 | -3,555,000 | -2,514,000 | -4,017,000 | -3,246,000 | -1,903,000 | -2,787,000 | -3,071,000 | -1,085,000 | -2,719,000 | -1,647,000 | -2,305,000 | -782,000 | -351,000 | 119,000 | -1,224,000 | -303,000 | -4,238,000 | -11,756,000 | -8,112,000 | -2,629,000 | -16,515,000 | |||||||||||||||||||
income tax (payments)/refund | -228,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
chicago assets held for sale valuation adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, estimated development liability, and accrued expenses and other liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
(distributions)/contributions (to) from non-controlling interests of consolidated joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating lease right of use assets due to adoption of asu 2016-02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in operating lease right of use liabilities due to adoption of asu 2016-02 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of senior notes | 0 | 456,091,000 | 0 | 0 | 0 | 0 | 0 | 350,000,000 | |||||||||||||||||||||||||||||||||||||||||||||
net non-cash (distributions)/contributions from non-controlling interests | -1,035,000 | -1,035,000 | -990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on mortgage warehouse | -767,463,000 | -643,854,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
changes and distributions to non-controlling interests of consolidated joint ventures | 10,171,000 | 1,165,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax payments/(refund) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
changes and (distributions to)/contributions to non-controlling interests of consolidated joint ventures | -6,971,000 | -2,287,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refund | 4,592,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs/premium amortization | -406,000 | 848,000 | 506,000 | -110,000 | -71,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
realized loss on foreign currency translation | |||||||||||||||||||||||||||||||||||||||||||||||||||||
contingent consideration | 0 | 0 | 0 | 146,000 | -30,000 | 153,000 | 390,000 | 223,000 | 318,000 | 1,171,000 | 1,252,000 | 1,097,000 | -3,716,000 | 1,211,000 | 5,029,000 | 1,676,000 | |||||||||||||||||||||||||||||||||||||
payment of contingent consideration | 0 | 0 | 0 | -265,000 | 0 | 0 | -2,716,000 | -384,000 | 0 | 0 | 0 | -3,050,000 | |||||||||||||||||||||||||||||||||||||||||
repayment of convertible notes | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of shares from public offerings | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
tmhc repurchase and cancellation of new tmm units from former principal equityholders | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares from former principal equityholders | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
(distributions)/contributions to non-controlling interests of consolidated joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in prepaid expenses and other assets, net due to adoption of asu 2014-09 | 0 | 0 | -32,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
change in property and equipment, net due to adoption of asu 2014-09 | 0 | 0 | 32,004,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net non-cash distributions from unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net non-cash contributions from non-controlling interests | -592,000 | -321,000 | 6,697,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
beginning operating lease right of use assets due to adoption of asu 2016-02 | 0 | 0 | 27,384,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
beginning operating lease right of use liabilities due to adoption of asu 2016-02 | 0 | 0 | 30,331,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes refund/(paid) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes refund | 325,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
contributions to (distributions to) non-controlling interests of consolidated joint ventures | -1,066,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 25,569,000 | 24,421,000 | -158,053,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
changes to non-controlling interests of consolidated joint ventures | 888,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of shares from secondary offerings | 0 | 767,116,000 | 229,500,000 | 0 | 464,200,000 | 418,106,000 | |||||||||||||||||||||||||||||||||||||||||||||||
tmhc repurchase and cancellation of new tmm units from principal equityholders | 0 | -201,775,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares from principal equityholders | -158,000 | -767,967,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income from discontinued operations | 0 | 0 | -56,662,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
gain on foreign currency forward | 0 | 0 | 0 | -29,983,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
payments for business acquisitions | 0 | 0 | 0 | -52,819,000 | -4,901,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
distribution from unconsolidated entities | 403,000 | 2,541,000 | 1,890,000 | 0 | -25,000 | 2,000 | 621,000 | 1,130,000 | 5,531,000 | 1,205,000 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of discontinued operations | 0 | 0 | 0 | 268,853,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from settlement of foreign currency forward | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of shares from principal equity holders | -229,856,000 | -100,000 | -465,367,000 | -418,936,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 0 | -564,000 | 17,000 | -19,944,000 | -5,904,000 | -7,983,000 | 7,432,000 | -6,707,000 | -13,628,000 | 5,105,000 | -9,158,000 | -3,963,000 | |||||||||||||||||||||||||||||||||||||||||
original accrual of contingent consideration for business combinations | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to (contributions from) non-controlling interests of consolidated joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
change in restricted cash | -313,000 | -20,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents — beginning of period | 0 | 0 | 0 | 126,188,000 | 0 | 0 | 0 | 462,205,000 | 0 | 0 | 0 | 389,181,000 | 0 | 0 | 35,000 | 300,567,000 | |||||||||||||||||||||||||||||||||||||
cash and cash equivalents — end of period | 139,660,000 | 28,640,000 | -9,245,000 | 141,124,000 | -32,091,000 | 12,733,000 | -253,991,000 | 399,537,000 | 180,677,000 | -19,293,000 | -132,179,000 | 433,000,000 | 33,766,000 | -65,732,000 | 183,184,000 | 237,963,000 | |||||||||||||||||||||||||||||||||||||
contributions from (distributions to) non-controlling interests of consolidated joint ventures | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrual of contingent consideration | 0 | 380,000 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||
decrease in restricted cash | 0 | -625,000 | 0 | 655,000 | -518,000 | 4,518,000 | 499,000 | 6,244,000 | -6,647,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from loans payable and other borrowings | 23,659,000 | 18,828,000 | 9,470,000 | 4,116,000 | 26,545,000 | 1,859,000 | 11,606,000 | 18,465,000 | 7,782,000 | 7,436,000 | |||||||||||||||||||||||||||||||||||||||||||
net income | 20,022,000 | 96,844,000 | 104,531,000 | 66,175,000 | -78,286,000 | 24,337,000 | |||||||||||||||||||||||||||||||||||||||||||||||
net gain from sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions from unconsolidated entities | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of class a common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of new tmm units and corresponding number of shares of class b common stock | -3,239,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on line of credit related to mortgage borrowings | 196,174,000 | 158,638,000 | 310,217,000 | 146,857,000 | 112,456,000 | 89,178,000 | 193,705,000 | 196,645,000 | 174,566,000 | 138,620,000 | |||||||||||||||||||||||||||||||||||||||||||
repayment on line of credit related to mortgage borrowing | -112,151,000 | -150,630,000 | -203,876,000 | -172,869,000 | -181,629,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
intercompany borrowings | 1,431,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity (distributions) contributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable issued to sellers in connection with land purchase contracts | 4,527,000 | 40,497,000 | -7,154,000 | -21,400,000 | 9,884,000 | -25,019,000 | 40,941,000 | ||||||||||||||||||||||||||||||||||||||||||||||
borrowings on lines of credit related to mortgage borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on lines of credit related to mortgage borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 0 | -12,061,000 | 5,806,000 | 5,417,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income taxes payable and related tax indemnification receivable from seller | -151,000 | 267,000 | 51,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment on line of credit related to mortgage borrowings | -179,934,000 | -264,143,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests – joint ventures | -296,000 | -357,000 | -87,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash portion of loss on debt exinguishment | |||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables, prepaid expenses and other assets | 67,888,000 | -88,045,000 | -7,959,000 | -14,486,000 | -26,146,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
distributions to non-controlling interests — joint ventures | -272,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in income taxes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||
business acquisitions, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of sponsor loans payable to additional class a units | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of joint venture loans receivable for equity in joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loans payable and liabilities assumed related to business acquisition | |||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments on line of credit related to mortgage borrowings | -147,566,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in loans payable issued to sellers in connection with land purchase contracts. | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income before non-controlling interests, net of tax | 41,296,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings on net payable to predecessor parent company | |||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on net payable to predecessor parent company | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in receivable to predecessor parent company capital contributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of senior notes | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of sponsor loan | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of loans payable to predecessor parent company to contributions from predecessor parent company | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of joint venture loans receiveable for equity in joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease in loans payable issued to sellers in connection with land purchase contracts | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income before noncontrolling interests, net of tax | |||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables, prepaid expenses, and other assets | -33,804,000 | 10,641,000 | 30,739,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses, and other liabilities | 39,688,000 | 29,167,000 | -39,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests – joint ventures | -158,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
equity contributions | |||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in net income of unconsolidated entities | -8,466,000 | -3,158,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
increase in restricted cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||
decrease (increase) in restricted cash | 254,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes (paid) refunded | -10,781,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental noncash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of joint venture loan receivable for equity in joint venture | |||||||||||||||||||||||||||||||||||||||||||||||||||||
increase in income taxes payable and related tax indemnification receivable from seller | -1,593,000 |
