
D.R. Horton (DHI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
7.7B
Gross Profit
1.9B
24.57%
Operating Income
1.0B
12.95%
Net Income
819.1M
10.59%
EPS (Diluted)
$2.58
Balance Sheet Metrics
Total Assets
35.7B
Total Liabilities
10.8B
Shareholders Equity
24.9B
Debt to Equity
0.44
Cash Flow Metrics
Operating Cash Flow
-466.2M
Free Cash Flow
-470.5M
Revenue & Profitability Trend
D.R. Horton Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 36.8B | 35.5B | 33.5B | 27.8B | 20.3B |
Cost of Goods Sold | 27.3B | 26.1B | 23.0B | 19.9B | 15.4B |
Gross Profit | 9.5B | 9.4B | 10.5B | 7.9B | 4.9B |
Gross Margin % | 25.9% | 26.4% | 31.4% | 28.4% | 24.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 3.6B | 3.2B | 2.9B | 2.6B | 2.0B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 3.6B | 3.2B | 2.9B | 2.6B | 2.0B |
Operating Income | 5.9B | 6.1B | 7.6B | 5.3B | 2.9B |
Operating Margin % | 16.1% | 17.2% | 22.6% | 19.2% | 14.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | 348.8M | 213.1M | 59.3M | 37.5M | 92.9M |
Pre-tax Income | 6.3B | 6.3B | 7.6B | 5.4B | 3.0B |
Income Tax | 1.5B | 1.5B | 1.7B | 1.2B | 602.5M |
Effective Tax Rate % | 23.5% | 24.1% | 22.7% | 21.8% | 20.2% |
Net Income | 4.8B | 4.8B | 5.9B | 4.2B | 2.4B |
Net Margin % | 13.1% | 13.5% | 17.6% | 15.1% | 11.7% |
Key Metrics | |||||
EBITDA | 6.0B | 6.2B | 7.7B | 5.4B | 2.9B |
EPS (Basic) | $14.44 | $13.93 | $16.65 | $11.56 | $6.49 |
EPS (Diluted) | $14.34 | $13.82 | $16.51 | $11.41 | $6.41 |
Basic Shares Outstanding | 329500000 | 340700000 | 351700000 | 361100000 | 365500000 |
Diluted Shares Outstanding | 329500000 | 340700000 | 351700000 | 361100000 | 365500000 |
Income Statement Trend
D.R. Horton Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.5B | 3.9B | 2.5B | 3.2B | 3.0B |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | - | - | - |
Inventory | 24.9B | 22.4B | 21.7B | 16.5B | 12.2B |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 34.7B | 31.2B | 28.8B | 23.2B | 17.8B |
Non-Current Assets | |||||
Property, Plant & Equipment | 70.0M | 64.6M | 144.4M | 114.6M | 104.4M |
Goodwill | 332.9M | 338.1M | 337.6M | 331.1M | 344.1M |
Intangible Assets | 5.9M | 11.1M | 10.6M | 4.1M | 17.1M |
Long-term Investments | 47.3M | 155.9M | 377.9M | 26.6M | 36.6M |
Other Non-Current Assets | 559.3M | 587.1M | 480.1M | 196.5M | 226.6M |
Total Non-Current Assets | 1.4B | 1.4B | 1.6B | 819.2M | 1.1B |
Total Assets | 36.1B | 32.6B | 30.4B | 24.0B | 18.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.3B | 1.2B | 1.4B | 1.2B | 900.5M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 2.0B | 2.1B | 2.2B | 1.8B | 1.2B |
Non-Current Liabilities | |||||
Long-term Debt | 6.0B | 5.1B | 6.1B | 5.4B | 4.3B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 123.2M | 147.6M | 113.3M | 100.4M | 84.4M |
Total Non-Current Liabilities | 8.2B | 7.4B | 8.4B | 7.0B | 5.6B |
Total Liabilities | 10.3B | 9.4B | 10.6B | 8.8B | 6.8B |
Equity | |||||
Common Stock | 4.0M | 4.0M | 4.0M | 4.0M | 3.9M |
Retained Earnings | 28.0B | 23.6B | 19.2B | 13.6B | 9.8B |
Treasury Stock | 6.1B | 4.3B | 3.1B | 2.0B | 1.2B |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 25.8B | 23.1B | 19.8B | 15.2B | 12.1B |
Key Metrics | |||||
Total Debt | 6.0B | 5.1B | 6.1B | 5.4B | 4.3B |
Working Capital | 32.7B | 29.1B | 26.6B | 21.4B | 16.6B |
Balance Sheet Composition
D.R. Horton Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 4.8B | 4.8B | 5.9B | 4.2B | 2.4B |
Depreciation & Amortization | 87.1M | 91.6M | 81.4M | 82.1M | 90.6M |
Stock-Based Compensation | 118.1M | 111.2M | 105.1M | 91.4M | 77.8M |
Working Capital Changes | -2.9B | -728.3M | -5.6B | -3.9B | -1.7B |
Operating Cash Flow | 2.1B | 4.2B | 491.4M | 509.9M | 859.8M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | -96.5M |
Acquisitions | -40.4M | -212.9M | -271.5M | -24.5M | -9.7M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 0 |
Investing Cash Flow | -25.3M | -161.6M | -266.7M | 15.2M | 24.2M |
Financing Activities | |||||
Share Repurchases | -1.9B | -1.2B | -1.2B | -926.9M | -398.6M |
Dividends Paid | -395.2M | -341.2M | -316.5M | -289.3M | -256.0M |
Debt Issuance | 2.1B | 762.3M | 4.4B | 1.9B | 2.6B |
Debt Repayment | -1.2B | -1.8B | -3.8B | -826.3M | -1.7B |
Financing Cash Flow | -1.4B | -2.7B | -844.4M | -107.8M | 247.2M |
Free Cash Flow | 2.0B | 4.2B | 413.6M | 267.0M | 1.1B |
Net Change in Cash | 709.8M | 1.4B | -619.7M | 417.3M | 1.1B |
Cash Flow Trend
D.R. Horton Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
13.51
Forward P/E
10.55
Price to Book
2.09
Price to Sales
1.45
PEG Ratio
-0.74
Profitability Ratios
Profit Margin
11.46%
Operating Margin
14.56%
Return on Equity
16.10%
Return on Assets
8.96%
Financial Health
Current Ratio
6.53
Debt to Equity
29.94
Beta
1.34
Per Share Data
EPS (TTM)
$12.44
Book Value per Share
$80.46
Revenue per Share
$109.47
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dhi | 50.1B | 13.51 | 2.09 | 16.10% | 11.46% | 29.94 |
Lennar | 34.6B | 11.12 | 1.54 | 13.26% | 9.21% | 19.68 |
Lennar | 34.6B | 10.64 | 1.47 | 13.26% | 9.21% | 19.68 |
PulteGroup | 23.0B | 8.71 | 1.83 | 23.05% | 15.50% | 18.02 |
NVR | 22.8B | 17.45 | 6.18 | 38.10% | 14.18% | 27.81 |
Toll Brothers | 13.0B | 9.82 | 1.64 | 18.06% | 12.95% | 36.78 |
Financial data is updated regularly. All figures are in the company's reporting currency.