UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q


þ		QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2011


o		TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


		For the transition period from to

Commission File Number: 001-33662

FORESTAR GROUP INC.

(Exact Name of Registrant as Specified in Its Charter)


Delaware		26-1336998
(State or Other Jurisdiction of		(I.R.S. Employer
Incorporation or Organization)		~~26-1336998~~ ~~(I.R.S. Employer~~ Identification No.)

6300 Bee Cave Road, Building Two, Suite 500, Austin, Texas 78746
(Address of Principal Executive Offices, Including Zip Code)

(512) 433-5200
(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.þ Yeso No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).þ Yeso No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large accelerated filero		Accelerated filerþ		Non-accelerated filero(Do not check if a smaller reporting company)		Smaller reporting companyo

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).o Yesþ No

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.


		Number of Shares Outstanding as of
Title of Each Class		~~August 1,~~October 31, 2011
Common Stock, par value $1.00 per share		~~35,492,686~~35,333,846

FORESTAR GROUP INC.
TABLE OF CONTENTS


PART I — FINANCIAL INFORMATION			3
Item 1.Financial Statements			3
Consolidated Balance Sheets			3
Consolidated Statements of Income			4
Consolidated Statements of Cash Flows			5
Notes to Consolidated Financial Statements			6
Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations			1718
Item 3.Quantitative and Qualitative Disclosures About Market Risk			3233
Item 4.Controls and Procedures			3233
PART II — OTHER INFORMATION			3334
Item 1.Legal Proceedings			3334
Item 1A.Risk Factors			3334
Item 2.Unregistered Sales of Equity Securities and Use of Proceeds			3435
Item 3.Defaults Upon Senior Securities			3435
Item 4.(Removed and Reserved)			3435
Item 5.Other Information			3435
Item 6.Exhibits			3435
SIGNATURES			3536
EX-10.1
EX-10.3
EX-31.1
EX-31.2
EX-32.1
EX-32.2
EX-101 INSTANCE DOCUMENT
EX-101 SCHEMA DOCUMENT
EX-101 CALCULATION LINKBASE DOCUMENT
EX-101 LABELS LINKBASE DOCUMENT
EX-101 PRESENTATION LINKBASE DOCUMENT

PART I — FINANCIAL INFORMATION

Item 1.Financial Statements

FORESTAR GROUP INC.

Consolidated Balance Sheets


	(Unaudited)						(Unaudited)
	Second						Third
	Quarter-End			Year-End			Quarter-End			Year-End
	2011			2010			2011			2010
	(In thousands)						(In thousands)
ASSETS
Cash and cash equivalents	$	5,715		$	5,366		$	29,121		$	5,366
Real estate		568,139			562,192			587,226			562,192
Assets held for sale		25,588			21,122			—			21,122
Investment in unconsolidated ventures		98,909			101,166			98,089			101,166
Timber		15,998			17,959			15,656			17,959
Receivables, net		23,382			2,875			24,376			2,875
Prepaid expenses		2,824			2,034			2,409			2,034
Income taxes receivable		790			—
Property and equipment, net		5,423			5,577			5,362			5,577
Oil and gas properties and equipment, net		2,413			322			3,713			322
Deferred tax asset		54,141			47,141			58,154			47,141
Goodwill and other intangible assets		5,989			6,527			5,720			6,527
Other assets		15,844			17,043			16,870			17,043

TOTAL ASSETS	$	825,155		$	789,324		$	846,696		$	789,324


LIABILITIES AND SHAREHOLDERS’ EQUITY
Accounts payable	$	4,281		$	4,214		$	5,733		$	4,214
Accrued employee compensation and benefits		463			994			784			994
Accrued property taxes		5,112			3,662			6,996			3,662
Accrued interest		1,293			1,061			946			1,061
Income taxes payable		—			3,293			22,423			3,293
Other accrued expenses		9,176			8,168			10,713			8,168
Other liabilities		35,054			32,064			30,753			32,064
Debt		260,825			221,589			223,697			221,589

TOTAL LIABILITIES		316,204			275,045			302,045			275,045

COMMITMENTS AND CONTINGENCIES

SHAREHOLDERS’ EQUITY
Forestar Group Inc. shareholders’ equity:
Preferred stock, par value $0.01 per share, 25,000,000 authorized shares, none issued		—			—			—			—
Common stock, par value $1.00 per share, 200,000,000 authorized shares, 36,773,370 issued at June 30, 2011 and 36,667,210 issued at December 31, 2010		36,773			36,667
Common stock, par value $1.00 per share, 200,000,000 authorized shares, 36,793,467 issued at third quarter-end 2011 and 36,667,210 issued at year-end 2010								36,793			36,667
Additional paid-in capital		395,573			391,352			396,898			391,352
Retained earnings		94,607			101,001			131,035			101,001
Treasury stock, at cost, 1,281,084 shares at June 30, 2011 and 1,216,647 shares at December 31, 2010		(20,672	)		(19,456	)
Treasury stock, at cost, 1,459,621 shares at third quarter-end 2011 and 1,216,647 shares at year-end 2010								(22,873	)		(19,456	)

Total Forestar Group Inc. shareholders’ equity		506,281			509,564			541,853			509,564
Noncontrolling interests		2,670			4,715			2,798			4,715

TOTAL SHAREHOLDERS’ EQUITY		508,951			514,279			544,651			514,279

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY	$	825,155		$	789,324		$	846,696		$	789,324

Please read the Notes to Consolidated Financial Statements.

FORESTAR GROUP INC.

Consolidated Statements of Income
(Unaudited)


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
				(In thousands, except per share amounts)									(In thousands, except per share amounts)
REVENUES
Real estate sales	$	12,576		$	16,145		$	26,533		$	26,895		$	11,802		$	10,000		$	38,335		$	36,895
Income producing properties and other		7,039			5,404			14,221			11,902			7,258			5,139			21,479			17,041

Real estate		19,615			21,549			40,754			38,797			19,060			15,139			59,814			53,936
Mineral resources		4,580			4,606			11,913			11,733			5,871			6,654			17,784			18,387
Fiber resources and other		1,290			1,982			2,658			3,965			1,310			2,220			3,968			6,185

		25,485			28,137			55,325			54,495			26,241			24,013			81,566			78,508

COSTS AND EXPENSES
Cost of real estate sales		(5,991	)		(7,462	)		(11,636	)		(13,129	)		(7,760	)		(4,183	)		(19,396	)		(17,312	)
Cost of income producing properties and other		(4,366	)		(3,945	)		(8,891	)		(8,749	)		(4,607	)		(3,931	)		(13,498	)		(12,680	)
Cost of mineral resources		(438	)		(307	)		(1,232	)		(629	)		(597	)		(223	)		(1,829	)		(852	)
Cost of fiber resources and other		(285	)		(391	)		(532	)		(742	)		(349	)		(466	)		(881	)		(1,208	)
Other operating		(10,483	)		(9,228	)		(22,157	)		(19,437	)		(11,771	)		(10,323	)		(33,928	)		(29,760	)
General and administrative		(6,849	)		(6,120	)		(12,820	)		(11,696	)		(2,770	)		(4,797	)		(15,590	)		(16,493	)
Gain on sale of assets														61,784			15,441			61,784			15,441

		(28,412	)		(27,453	)		(57,268	)		(54,382	)		33,930			(8,482	)		(23,338	)		(62,864	)

OPERATING INCOME (LOSS)		(2,927	)		684			(1,943	)		113
Equity in earnings (loss) of unconsolidated ventures		402			287			984			658
OPERATING INCOME														60,171			15,531			58,228			15,644
Equity in earnings of unconsolidated ventures														648			82			1,632			740
Interest expense		(4,653	)		(4,103	)		(8,662	)		(8,649	)		(4,271	)		(3,913	)		(12,933	)		(12,562	)
Other non-operating income		24			246			51			444			26			246			77			690

INCOME (LOSS) BEFORE TAXES		(7,154	)		(2,886	)		(9,570	)		(7,434	)
Income tax benefit (expense)		2,828			(162	)		3,540			1,353
INCOME BEFORE TAXES														56,574			11,946			47,004			4,512
Income tax expense														(19,609	)		(2,860	)		(16,069	)		(1,507	)

CONSOLIDATED NET INCOME (LOSS)		(4,326	)		(3,048	)		(6,030	)		(6,081	)
Less: Net (income) loss attributable to noncontrolling interests		405			(225	)		(364	)		(164	)
CONSOLIDATED NET INCOME														36,965			9,086			30,935			3,005
Less: Net income attributable to noncontrolling interests														(537	)		(164	)		(901	)		(328	)

NET INCOME (LOSS) ATTRIBUTABLE TO FORESTAR GROUP INC.	$	(3,921	)	$	(3,273	)	$	(6,394	)	$	(6,245	)
NET INCOME ATTRIBUTABLE TO FORESTAR GROUP INC.													$	36,428		$	8,922		$	30,034		$	2,677

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING — BASIC		35,448			36,155			35,389			36,117

NET INCOME (LOSS) PER COMMON SHARE — BASIC	$	(0.11	)	$	(0.09	)	$	(0.18	)	$	(0.17	)
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
Basic														35,514			35,934			35,482			36,109
Diluted														35,796			36,379			35,877			36,595
NET INCOME PER COMMON SHARE
Basic													$	1.03		$	0.25		$	0.85		$	0.07
Diluted													$	1.02		$	0.25		$	0.84		$	0.07

Please read the Notes to Consolidated Financial Statements.

FORESTAR GROUP INC.

Consolidated Statements of Cash Flows
(Unaudited)


	First Six Months						First Nine Months
	2011			2010			2011			2010
	(In thousands)						(In thousands)
CASH FLOWS FROM OPERATING ACTIVITIES:
Consolidated net income (loss)	$	(6,030	)	$	(6,081	)
Consolidated net income							$	30,935		$	3,005
Adjustments:
Depreciation and amortization		4,864			5,293			7,335			7,231
Deferred income taxes		(7,000	)		(6,950	)		(11,013	)		(1,470	)
Tax benefits not recognized for book purposes		95			64			144			91
Equity in (earnings) loss of unconsolidated ventures		(984	)		(658	)		(1,632	)		(740	)
Distributions of earnings of unconsolidated ventures		4,102			99			5,307			1,184
Distributions of earnings to noncontrolling interests		(2,491	)		(238	)		(2,899	)		(569	)
Share-based compensation		3,952			5,553
Non-cash share-based compensation								399			7,370
Non-cash real estate cost of sales		10,525			11,470			17,149			15,387
Non-cash cost of assets sold								24,931			6,604
Real estate development and acquisition expenditures		(23,529	)		(7,020	)		(49,530	)		(11,499	)
Acquisition of non-performing loan		(21,137	)		—			(21,137	)		—
Reimbursements from utility and improvement districts		1,790			183			2,270			495
Other changes in real estate		(5	)		28			(237	)		133
Gain on termination of timber lease		(181	)		(497	)		(181	)		(617	)
Cost of timber cut		524			692			856			1,141
Deferred income		947			1,421			345			1,655
Asset impairments		450			900			450			900
Loss on sale of assets held for sale		—			277			—			277
Other		74			(113	)		115			(51	)
Changes in:
Notes and accounts receivable		530			(9,771	)		(464	)		(9,729	)
Proceeds due from qualified intermediary								—			(22,630	)
Prepaid expenses and other		(239	)		147			581			570
Accounts payable and other accrued liabilities		3,896			(8,154	)		9,962			(4,220	)
Income taxes		(4,083	)		(5,518	)		19,130			(8,219	)

Net cash (used for) provided by operating activities		(33,930	)		(18,873	)
Net cash provided by (used for) operating activities								32,816			(13,701	)
CASH FLOWS FROM INVESTING ACTIVITIES:
Property, equipment, software and reforestation		(899	)		(1,392	)		(1,466	)		(2,282	)
Oil and gas properties and equipment		(2,112	)		—			(3,414	)		—
Investment in unconsolidated ventures		(1,135	)		(1,039	)		(1,350	)		(1,538	)
Return of investment in unconsolidated ventures		252			4,784			688			4,790
Proceeds from sale of assets held for sale		—			2,602			—			2,602
Proceeds from termination of timber lease		290			—			290			—
Proceeds from sale of property		103			—			103			—

Net cash (used for) provided by investing activities		(3,501	)		4,955			(5,149	)		3,572
CASH FLOWS FROM FINANCING ACTIVITIES:
Payments of debt		(37,043	)		(19,750	)		(104,750	)		(22,551	)
Additions to debt		76,279			18,527			106,858			36,698
Deferred financing fees		(1,379	)		—			(3,746	)		(5,969	)
Return of investment to noncontrolling interest		(1	)		(598	)		(2	)		(706	)
Exercise of stock options		1,167			872			1,171			881
Repurchases of common stock								(2,126	)		(15,178	)
Payroll taxes on restricted stock and stock options		(1,216	)		(49	)		(1,290	)		(49	)
Tax benefit from share-based compensation		(110	)		121			(110	)		121
Other		83			103			83			314

Net cash provided by (used for) financing activities		37,780			(774	)
Net cash used for financing activities								(3,912	)		(6,439	)

Net increase (decrease) in cash and cash equivalents		349			(14,692	)		23,755			(16,568	)
Cash and cash equivalents at beginning of period		5,366			21,051			5,366			21,051

Cash and cash equivalents at end of period	$	5,715		$	6,359		$	29,121		$	4,483

Please read the Notes to Consolidated Financial Statements.

FORESTAR GROUP INC.
Notes to Consolidated Financial Statements
(Unaudited)

Note 1 — Basis of Presentation

Our consolidated financial statements include the accounts of Forestar Group Inc., all subsidiaries, ventures and other entities in which we have a controlling interest and variable interest entities of which we are the primary beneficiary. We eliminate all material intercompany accounts and transactions. Noncontrolling interests in consolidated pass-through entities are recognized before income taxes. We account for our investment in other entities in which we have significant influence over operations and financial policies using the equity method (we recognize our share of the entities’ income or loss and any preferential returns and treat distributions as a reduction of our investment). We account for our investment in other entities in which we do not have significant influence over operations and financial policies using the cost method (we recognize as income distributions of accumulated earnings).

We prepare our unaudited interim financial statements in accordance with U.S. generally accepted accounting principles and Securities and Exchange Commission requirements for interim financial statements. As a result, they do not include all the information and disclosures required for complete financial statements. However, in our opinion, all adjustments considered necessary for a fair presentation have been included. Such adjustments consist only of normal recurring items unless otherwise noted. We make estimates and assumptions about future events. Actual results can, and probably will, differ from those we currently estimate including those related to allocating cost of sales to real estate, minerals and fiber and measuring assets for impairment. These interim operating results are not necessarily indicative of the results that may be expected for the entire year. For further information, please read the financial statements included in our 2010 Annual Report on Form 10-K.

In 2011, we reclassified ~~$199,000~~$160,000 and ~~$397,000~~$557,000 from cost of income producing properties to operating expenses ~~in second~~relating to third quarter and first ~~six~~nine months 2010 to conform to the current year’s presentation. In addition, in third quarter 2011, we reclassified $1,612,000 in assets held for sale to real estate and timber upon completing our strategic initiatives related to the sale of higher and better use timberland and reduction of debt.

Note 2 — New and Pending Accounting Pronouncements

Accounting Standards Adopted in 2011

In first quarter 2011, we adopted Accounting Standards Update (ASU) 2010-28 —When to Perform Step 2 of the Goodwill Impairment Test for Reporting Units with Zero or Negative Carrying Amounts and ASU 2010-29 —Disclosure of Supplementary Pro Forma Information for Business Combinations. Adoption of these pronouncements did not affect our earnings or financial position.

Pending Accounting Standards

Pending ASU 2011-04 —Fair Value Measurement: Amendments to Achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs~~and~~, ASU 2011-05 —Comprehensive Income: Presentation of Comprehensive Incomeand ASU 2011-08 —Testing Goodwill for Impairmentwill be effective first quarter ~~2012. Adoption~~2012 though early adoption is permitted. We are evaluating whether we will adopt this ASU in fourth quarter 2011. Adoptions of these ASUs are not anticipated to have a significant effect on our earnings or financial position but ~~will likely~~may result in certain additional disclosures.

Note 3 — Strategic Initiatives and Assets Held for Sale

In 2009, we announced our near-term strategic initiatives to enhance shareholder value byby: generating significant cash flow, principally from the sale of 175,000 acres of higher and better use timberland; reducing debt by $150,000,000; and repurchasing up to 20 percent of our common stock.

In third quarter 2011, we sold 50,000 acres of timberland in Georgia and Alabama to Plum Creek Timberlands, L.P. for $74,722,000 and 7,000 acres in Texas to The Conservation Fund for $12,339,000. These transactions generated net proceeds of $86,018,000, which were principally used to reduce debt. These transactions resulted in gains of $61,784,000. We also repurchased 172,435 shares of our common stock for $2,126,000, which are classified as treasury stock.

At third quarter-end 2011, we have completed our strategic initiatives related to the sale of higher and better use timberland and reduction of debt. Since announcing these initiatives, we have sold ~~119,000~~176,000 acres of ~~timber and~~ timberland in Georgia, Alabama and Texas for ~~$197,381,000 generating combined~~$284,442,000 in eleven transactions. These transactions generated net proceeds of ~~$191,891,000, which were~~$277,909,000 and resulted in gains of $194,438,000. We used the proceeds principally ~~used~~ to reduce debt, pay income taxes, reinvest in ~~qualifying real estate~~our business and repurchase ~~our common~~ stock. ~~These transactions resulted~~Our total debt has been reduced by $151,986,000 since first quarter-end 2009, excluding $26,500,000 in non-recourse borrowings secured by a ~~combined gain on sale of assets of $132,654,000.~~401 unit multifamily property we acquired in fourth quarter 2010. In ~~2010,~~addition, we have repurchased ~~1,000,987~~1,173,422 shares of our common stock ~~at a cost of $15,178,000. The repurchased shares are classified as treasury stock.~~

~~At second quarter-end 2011, assets held~~ for sale includes 65,000 acres of undeveloped land with a carrying value of $18,024,000 and related timber with a carrying value of $7,564,000. We continue to actively market this land. Please read Note 19 for information regarding a sale of 50,000 acres of timberland subsequent to second quarter-end 2011.$17,304,000.

Note 4 — Real Estate

Real estate consists of:


	Second						Third
	Quarter-End			Year-End			Quarter-End			Year-End
	2011			2010			2011			2010
	(In thousands)						(In thousands)
Entitled, developed and under development projects	$	400,287		$	403,059		$	406,311		$	403,059
Undeveloped land		90,067			86,608			90,969			86,608
Income producing properties		102,983			95,963			116,034			95,963

		593,337			585,630			613,314			585,630
Accumulated depreciation		(25,198	)		(23,438	)		(26,088	)		(23,438	)

	$	568,139		$	562,192		$	587,226		$	562,192

Included in entitled, developed and under development projects are the estimated costs of assets we expect to convey to utility and improvement districts of ~~$62,030,000~~$63,087,000 at ~~second~~third quarter-end 2011 and $59,079,000 at year-end 2010, including $36,552,000 included in both ~~second~~third quarter-end 2011 and year-end 2010 related to our Cibolo Canyons project near San Antonio, Texas. These costs relate to water, sewer and other infrastructure assets we have submitted to utility or improvement districts for approval and reimbursement. We submitted for reimbursement to these districts $2,336,000 in first ~~six~~nine months 2011 and ~~$1,827,000~~$3,316,000 in first ~~six~~nine months 2010. We collected $187,000 from these districts in first ~~six~~nine months 2011 and ~~$183,000~~$495,000 in first ~~six~~nine months 2010. We expect to collect the remaining amounts billed when these districts achieve adequate tax bases to support payment.

Also included in entitled, developed and under development projects is our investment in the resort development owned by third parties at our Cibolo Canyons project. In ~~second quarter~~first nine months 2011, we received ~~$1,603,000~~$2,083,000 from the Special Improvement District (SID) ~~related to~~from hotel occupancy ~~revenues~~ and ~~other~~sales revenues ~~from resort sales~~ collected as taxes by the SID. We currently account for these ~~collections~~receipts as a reduction of our ~~investment.~~investment in the resort development. At ~~second-quarter-end~~third-quarter-end 2011, we have ~~$40,399,000~~$39,918,000 invested in the resort development.

~~Income~~At third quarter-end 2011, income producing properties ~~principally~~primarily represents our investment in a 401 unit multifamily property in Houston, Texas with carrying value of $46,998,000 and a 413 guest room hotel in Austin, ~~Texas.~~Texas with carrying value of $21,569,000. In addition, in second quarter 2011, we reclassified $4,555,000 in land from entitled, developed and under development projects to income producing properties as result of commencing construction on a 289 unit multifamily project in Austin, Texas. At ~~second-quarter~~third-quarter end 2011, our investment in this project including land and construction in progress is ~~$5,961,000,~~$9,394,000 with an estimated ~~additional~~ cost to complete construction of ~~$24,579,000.~~$21,142,000.

We recognized asset impairment charges in second quarter 2011 of $450,000 related to a residential real estate project located near Dallas, Texas and $900,000 in second quarter 2010 related to a residential real estate project located near Salt Lake City, Utah.

Depreciation expense, primarily related to income producing properties, was ~~$1,760,000~~$2,650,000 in first ~~six~~nine months 2011 and ~~$1,465,000~~$2,067,000 in first ~~six~~nine months 2010 and is included in other operating expenses.

Note 5 — Timber

We own directly or through ventures ~~approximately 201,000~~over 143,000 acres of timber, primarily in Georgia. The cost of timber cut and sold was ~~$524,000~~$856,000 in first ~~six~~nine months 2011 and ~~$692,000~~$1,141,000 in first ~~six~~nine months 2010.

Note 6 — Shareholders’ Equity

A reconciliation of changes in shareholders’ equity at ~~second~~third quarter-end 2011 follows:


	Forestar			Noncontrolling						Forestar		Noncontrolling
	Group Inc.			Interests			Total			Group Inc.		Interests			Total
				(In thousands)								(In thousands)
Balance at year-end 2010	$	509,564		$	4,715		$	514,279		$	509,564	$	4,715		$	514,279
Net income (loss)		(6,394	)		364			(6,030	)
Net income											30,034		901			30,935
Distributions to noncontrolling interests		—			(2,492	)		(2,492	)		—		(2,901	)		(2,901	)
Contributions from noncontrolling interests		—			83			83			—		83			83
Other (primarily share-based compensation)		3,111			—			3,111			2,255		—			2,255

Balance at second quarter-end 2011	$	506,281		$	2,670		$	508,951
Balance at third quarter-end 2011										$	541,853	$	2,798		$	544,651

In first ~~six~~nine months 2011, we issued ~~106,160~~126,257 shares of our common stock as a result of stock option exercises and vesting of equity-settled restricted stock units.

In addition, we repurchased 172,435 shares of our common stock at a cost of $2,126,000 in third quarter 2011. The repurchased shares are classified as treasury stock.

Note 7 — Investment in Unconsolidated Ventures

At ~~second~~third quarter-end 2011, we had ownership interests ranging from 25 to 50 percent in 10 ventures that we account for using the equity method. We have no real estate ventures that are accounted for using the cost method. Our three largest ventures at ~~second~~third quarter-end 2011 are CL Realty, Temco and Palisades West. We own a 50 percent interest in both CL Realty and Temco, and Cousins Real Estate Corporation owns the other 50 percent interest. We own a 25 percent interest in Palisades West, Cousins Properties Incorporated owns a 50 percent interest and Dimensional Fund Advisors LP owns the remaining 25 percent interest. Information regarding these ventures follows:

	•		CL Realty, L.L.C. was formed in 2002 for the purpose of developing residential and mixed-use communities in Texas and across the southeastern United States. At ~~second~~third quarter-end 2011, the venture has 14 residential and mixed-use communities, of which 10 are in Texas, 3three are in Florida and 1one is in Georgia, representing approximately ~~5,200~~5,100 planned residential lots and 290 commercial acres.

	•		Temco Associates, LLC was formed in 1991 for the purpose of acquiring and developing residential real estate sites in Georgia. At ~~second~~third quarter-end 2011, the venture has 4four residential and mixed-use communities, representing approximately ~~1,550~~1,560 planned residential lots, all of which are located in Paulding County, Georgia. The venture also owns 5,712 acres of undeveloped land in Paulding County, Georgia.

	•		Palisades West LLC was formed in 2006 for the purpose of constructing a commercial office park in Austin, Texas. The project includes two office buildings totaling approximately 375,000 square feet and an accompanying parking garage. At ~~second~~third quarter-end 2011, the buildings are approximately 9799 percent leased. Our remaining commitment for investment in this venture as of ~~second~~third quarter-end 2011 is $1,532,000. Effective fourth quarter 2008, we entered into a 10-year operating lease for approximately 32,000 square feet that we occupy as our corporate headquarters. In ~~second~~third quarter and first ~~six~~nine months 2011, rents paid under this operating lease were ~~$256,000~~$304,000 and ~~$560,000~~$864,000 and are included in general and administrative and other operating expenses. In third quarter and first nine months 2010, rents paid were $296,000 and $889,000 and are included in general and administrative expenses.

Combined summarized balance sheet information for our ventures accounted for using the equity method follows:


	Second Quarter-End 2011														Year-End 2010														Third Quarter-End 2011														Year-End 2010
	CL					Palisades			Other						CL					Palisades			Other						CL					Palisades			Other						CL					Palisades			Other
	Realty			Temco		West			Ventures			Total			Realty			Temco		West			Ventures			Total			Realty			Temco		West			Ventures			Total			Realty			Temco		West			Ventures			Total
												(In thousands)																												(In thousands)
Real estate	$	81,898		$	59,567	$	121,754		$	66,942		$	330,161		$	85,436		$	60,454	$	124,696		$	69,612		$	340,198		$	81,844		$	59,641	$	120,474		$	66,634		$	328,593		$	85,436		$	60,454	$	124,696		$	69,612		$	340,198
Total assets		82,838			60,232		125,907			76,782			345,759			86,657			60,609		129,378			78,060			354,704			82,357			60,259		125,089			77,679			345,384			86,657			60,609		129,378			78,060			354,704
Borrowings^(a)		1,727			2,859		—			74,080			78,666			2,664			2,929		—			74,605			80,198			1,047			2,824		—			75,330			79,201			2,664			2,929		—			74,605			80,198
Total liabilities		3,478			3,270		45,227	^(b)		88,150			140,125			4,124			3,133		48,612	^(b)		87,145			143,014			3,306			3,357		44,869	^(b)		90,096			141,628			4,124			3,133		48,612	^(b)		87,145			143,014
Equity		79,360			56,962		80,680			(11,368	)		205,634			82,533			57,476		80,766			(9,085	)		211,690			79,051			56,902		80,220			(12,417	)		203,756			82,533			57,476		80,766			(9,085	)		211,690
Our investment in real estate ventures:
Our share of their equity^(c)		39,680			28,481		20,170			13,726			102,057			41,267			28,738		20,191			14,075			104,271			39,525			28,451		20,055			13,221			101,252			41,267			28,738		20,191			14,075			104,271
Unrecognized deferred gain^(d)		(2,190	)		—		—			(958	)		(3,148	)		(2,190	)		—		—			(915	)		(3,105	)		(2,164	)		—		—			(999	)		(3,163	)		(2,190	)		—		—			(915	)		(3,105	)

Investment in real estate ventures	$	37,490		$	28,481	$	20,170		$	12,768		$	98,909		$	39,077		$	28,738	$	20,191		$	13,160		$	101,166		$	37,361		$	28,451	$	20,055		$	12,222		$	98,089		$	39,077		$	28,738	$	20,191		$	13,160		$	101,166

Combined summarized income statement information for our ventures accounted for using the equity method follows:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
				(In thousands)												(In thousands)
Revenues:
CL Realty	$	1,649		$	2,485		$	3,518		$	4,212		$	2,290		$	1,120		$	5,808		$	5,332
Temco		288			89			346			1,877			89			233			435			2,110
Palisades West		4,084			3,416			8,114			6,731			4,142			3,414			12,256			10,145
Other ventures		4,116			6,355			5,665			8,220			2,678			1,549			8,343			9,769

Total	$	10,137		$	12,345		$	17,643		$	21,040		$	9,199		$	6,316		$	26,842		$	27,356


Earnings (Loss):
CL Realty	$	734		$	1,364		$	1,390		$	1,220		$	1,091		$	964		$	2,481		$	2,184
Temco		(212	)		(388	)		(416	)		812			(366	)		(382	)		(782	)		430
Palisades West		1,455			1,158			2,911			2,282			1,461			1,124			4,372			3,406
Other ventures		(1,262	)		(15,190	)		(2,132	)		(16,283	)		(612	)		(524	)		(2,744	)		(16,807	)

Total	$	715		$	(13,056	)	$	1,753		$	(11,969	)	$	1,574		$	1,182		$	3,327		$	(10,787	)


Our equity in their earnings (loss):
CL Realty	$	367		$	682		$	695		$	610		$	545		$	482		$	1,240		$	1,092
Temco		(106	)		(194	)		(208	)		406			(183	)		(191	)		(391	)		215
Palisades West		364			290			728			569			365			281			1,093			850
Other ventures^(c)		(223	)		(491	)		(231	)		(927	)		(105	)		(490	)		(336	)		(1,417	)
Amortization of deferred gain														26			—			26			—

Total	$	402		$	287		$	984		$	658		$	648		$	82		$	1,632		$	740


^(a)		Total includes current maturities of ~~$72,118,000~~$71,920,000 at ~~second~~third quarter-end 2011, of which ~~$43,262,000~~$43,169,000 is non-recourse to us, and $75,121,000 at year-end 2010, of which $43,166,000 is non-recourse to us.

^(b)		Includes ~~$43,678,000~~$42,792,000 of deferred income from leasehold improvements funded by tenants in excess of leasehold improvement allowances. These amounts are recognized as rental income over the lease term and are offset by depreciation expense related to these tenant improvements. There is no effect on venture net income.

^(c)		Our share of the equity in other ventures reflects our ownership interests ranging from 25 to 50 percent, excluding venture losses that exceed our investment where we are not obligated to fund those losses.

^(d)		Represents deferred gains on real estate contributed by us to ventures. We are recognizing income as real estate is sold to third parties. The deferred gains are reflected as a reduction to our investment in unconsolidated ventures.

In first ~~six~~nine months 2011, we invested ~~$1,135,000~~$1,350,000 in these ventures and received ~~$4,354,000~~$5,995,000 in distributions; in first ~~six~~nine months 2010, we invested ~~$1,039,000~~$1,538,000 in these ventures and received ~~$4,883,000~~$5,974,000 in distributions. Distributions include both return of investments and distributions of earnings.

At ~~second~~third quarter-end 2011, other ventures include three partnerships we participate in that have total assets of ~~$51,504,000~~$51,301,000 and total liabilities of ~~$82,740,000,~~$83,575,000, which includes ~~$67,532,000~~$67,557,000 of borrowings classified as current maturities. These partnerships are managed by third parties who intend to extend or refinance these borrowings; however, there is no assurance that this can be done. Although these borrowings may be guaranteed by third parties, we may under certain circumstances elect or be required to provide additional equity to these partnerships. We do not believe that the ultimate resolution of these matters will have a significant effect on our earnings or financial position. Our investment in these partnerships is ~~$2,751,000~~$2,362,000 at ~~second~~third quarter-end 2011. These three partnerships are variable interest entities. Please readNote 17for additional information.

In ~~second quarter and~~ first ~~six~~nine months 2011, CL Realty’s earnings include an impairment charge of $500,000 related to a residential real estate project located in Tampa, Florida.

In ~~second quarter and~~ first ~~six~~nine months 2010, other ventures loss includes a $13,061,000 loss on sale of a golf course and country club property in Denton, Texas. This loss did not impact our equity in the earnings (loss) of this venture as we exclude losses that exceed our investment where we are not obligated to provide additional funding.

We have provided performance bonds and letters of credit on behalf of certain ventures totaling ~~$1,447,000~~$1,387,000 at ~~second~~third quarter-end 2011. Generally these performance bonds and letters of credit would be drawn on due to lack of performance by us or the ventures, such as failure to timely deliver streets and utilities in accordance with local codes and ordinances.

Note 8 — Receivables

Receivables consist of:


	Second						Third
	Quarter-End			Year-End			Quarter-End			Year-End
	2011			2010			2011			2010
	(In thousands)						(In thousands)
Non-performing loan	$	21,137		$	—		$	20,666		$	—
Notes receivable, average interest rates of 7.56% at second quarter-end 2011 and 7.93% at year-end 2010		1,974			1,057
Notes receivable, average interest rates of 7.73% at third quarter-end 2011 and 7.93% at year-end 2010								2,720			1,057
Due from qualified intermediary		—			1,347			—			1,347
Receivables and accrued interest		332			615			1,052			615

		23,443			3,019			24,438			3,019
Allowance for bad debts		(61	)		(144	)		(62	)		(144	)

	$	23,382		$	2,875		$	24,376		$	2,875

In second quarter 2011, we acquired a non-performing loan from a financial institution for $21,137,000. The original loan commitment was $38,000,000 and the ~~current principal~~outstanding balance ~~outstanding~~ is about ~~$31,600,000.~~$34,087,000. The loan matured in February 2010. The note is secured by a lien on 900 acres of developed and undeveloped real estate located near Houston, Texas designated for single-family residential and commercial development. We are not currently accruing interest and ~~did~~have not ~~record~~recorded any accretable yield ~~at acquisition~~ due to the non-performing status of the loan. We cannot estimate the anticipated future cash flows because the borrower is in bankruptcy. In third quarter 2011, we received $471,000 in payments and accounted for these receipts as a reduction of the carrying value of the non-performing loan.

Notes receivable generally are secured by a deed of trust and generally due within three years.

Receivables and accrued interest principally include miscellaneous operating receivables arising in the normal course of business.

Note 9 — Debt

Debt consists of:

Second
Quarter-End Year-End
2011 2010
(In thousands)
Term loan facility — average interest rate of 6.50% at second quarter-end 2011 and year-end 2010 $ 130,000 $ 125,000
Revolving loan facility — average interest rate of 6.51% at second quarter-end 2011 51,000 —
Secured promissory notes — average interest rate of 4.94% at second quarter-end 2011 and 4.51% at year-end 2010 26,500 41,716
Other indebtedness due through 2017 at variable and fixed interest rates ranging from 5.00% to 8.00% 53,325 54,873

$ 260,825 $ 221,589


	Third
	Quarter-End		Year-End
	2011		2010
	(In thousands)
Senior secured credit facility
Term loan facility — average interest rate of 6.50% at third quarter-end 2011 and year-end 2010	$	130,000	$	125,000
Revolving line of credit		—		—
Secured promissory notes — average interest rate of 4.31% at third quarter-end 2011 and 4.51% at year-end 2010		41,900		41,716
Other indebtedness due through 2017 at variable and fixed interest rates ranging from 5.00% to 8.00%		51,797		54,873

	$	223,697	$	221,589

Our ~~senior credit facility and other~~ debt agreements contain financial covenants customary for such agreements including minimum levels of interest coverage and limitations on leverage. At ~~second~~third quarter-end 2011, we were in compliance with the financial covenants of these agreements.

~~On February 23,~~At various times in 2011, we supplemented ~~our amended~~ and restated senior credit facility to add a new lender to the revolving loan and to the term loan increasing the aggregate commitment by $30,000,000. We incurred fees of $270,000 related to this additional commitment. In addition, on May 6, 2011, we amended our senior secured credit facility to provide us with, among other matters, additional flexibility with respect to the borrowing base, collateral coverage and leverage requirements. As a result, in third quarter 2011 we increased our unused borrowing capacity by over $70,000,000 and extended the maturity of our revolving line of credit by one year, to ~~make certain technical and other changes. We incurred fees of $583,500 related to this amendment.~~August 6, 2014.

At ~~second~~third quarter-end 2011, our senior secured credit facility provides for a $130,000,000 term loan maturing August 6, 2015 and a $200,000,000 revolving line of ~~credit. The term loan matures~~credit maturing August 6, ~~2015, and the revolving line of credit matures August 6, 2013 (with a one-year extension option to August 6, 2014).~~2014. The term loan includes a 21 percent prepayment penalty for payments in excess of $25,000,000 ~~prior to August 6, 2011 and 1 percent prepayment penalty~~ prior to February 6, 2012 and no prepayment penalty thereafter. The revolving line of credit may be prepaid at any time without penalty. The revolving line of credit includes a $100,000,000 sublimit for letters of credit, of which ~~$3,467,000~~$984,000 is outstanding at ~~second~~third quarter-end 2011. Total borrowings under our senior secured credit facility (including the face amount of letters of credit) may not exceed a borrowing base formula. At ~~second~~third quarter-end 2011, we had ~~$111,386,000~~$176,337,000 in net unused borrowing capacity under our senior secured credit facility.

At our option, we can borrow at LIBOR plus 4.5 percent (subject to a 2 percent LIBOR floor) or prime plus 2.5 percent. Borrowings under the senior secured credit facility are secured by (a) all timberland, land in entitlement process, minerals and ~~minerals,~~certain raw entitled land, (b) assignments of current and future leases, rents and contracts, including our mineral leases, (c) a security interest in our primary operating account, (d) pledge of the equity interests in current and future material operating subsidiaries or joint venture interests, or if such pledge is not permitted, a pledge of the right to distributions from such entities, to the extent permitted, and (e) negative pledge (without a mortgage) on all other ~~wholly- owned~~wholly-owned assets. The senior secured credit facility provides for releases of real estate ~~to be delivered~~ provided that borrowing base compliance is maintained.

At ~~second~~third quarter-end 2011, ~~directly~~secured promissory notes include a $26,500,000 non-recourse loan collateralized by a 401 unit multifamily project located in Houston, Texas with a carrying value of $46,998,000. In addition, in third quarter 2011, we borrowed $15,400,000 which is secured by a 413 guest room hotel located in Austin, Texas with a carrying value of $21,569,000. This financing replaced debt retired in second quarter 2011.

At third quarter-end 2011, other indebtedness, primarily non-recourse, is collateralized by entitled, developed and ~~through consolidated ventures,~~under development projects with a carrying value of $116,602,000.

At third quarter-end 2011, we have ~~$7,419,000~~$9,101,000 in unamortized deferred financing fees, including $3,746,000 incurred in 2011 principally related to our senior secured credit facility, which are included in other assets. Amortization of deferred financing fees was ~~$1,472,000~~$2,161,000 in first ~~six~~nine months 2011 and ~~$2,882,000~~$3,747,000 in first ~~six~~nine months 2010 and is included in interest expense.

At second quarter-end 2011, a 401 unit multifamily project located in Houston, Texas with current book value of $47,337,000 is pledged as collateral for and is subject to liens in connection with a $26,500,000 loan. In second quarter 2011, we paid in full a $15,216,000 loan with borrowings from our revolving loan facility. This loan was secured by a 413 guest room hotel located in Austin, Texas.

~~At second quarter-end 2011, entitled, developed and under development projects having a book value of $116,492,000 are subject to liens in connection with $53,325,000 of principally non-recourse debt.~~

Note 10 — Fair Value

Non-financial assets measured at fair value on a non-recurring basis principally include real estate assets and assets held for sale, which are measured for impairment. In second quarter 2011, a real estate asset was remeasured and reported at fair value due to events or circumstances that indicated the carrying value may not be recoverable. We determined estimated fair value based on the present value of future probability weighted cash flows expected from the sale of the long-lived asset. As a result, we recognized asset impairment of $450,000 in second quarter 2011. The carrying value of this asset may have subsequently increased or decreased from the fair value ~~reflected~~ due to activity that has occurred since the measurement date.


							Second								Third
	Fair Value Measurements						Quarter-End		Fair Value Measurements						Quarter-End
	Level 1		Level 2		Level 3		2011		Level 1		Level 2		Level 3		2011
			(In thousands)								(In thousands)
Non-Financial Assets
Real estate	$	—	$	—	$	2,762	$	2,762	$	—	$	—	$	1,725	$	1,725

We elected not to use the fair value option for cash and cash equivalents, accounts receivable, other current assets, variable debt, accounts payable and other current liabilities. The carrying amounts of these financial instruments approximate their fair values due to their short-term nature or variable interest rates. We determine the fair value of fixed rate financial instruments using quoted prices for similar instruments in active markets.

Information about our fixed rate financial instruments not measured at fair value follows:

Second Quarter-End 2011 Year-End 2010
Carrying Fair Carrying Fair Valuation
Amount Value Amount Value Technique
(In thousands)
Fixed rate debt $ (29,931 ) $ (30,412 ) $ (29,931 ) $ (30,164 ) Level 2


	Third Quarter-End 2011						Year-End 2010
	Carrying			Fair			Carrying			Fair			Valuation
	Amount			Value			Amount			Value			Technique
				(In thousands)
Fixed rate debt	$	(29,931	)	$	(32,431	)	$	(29,931	)	$	(30,164	)	Level 2

Note 11 — Capital Stock

Pursuant to our ~~shareholder~~stockholder rights plan, each share of common stock outstanding is coupled with one-quarter of a preferred stock purchase right (Right). Each Right entitles our ~~shareholders~~stockholders to purchase, under certain conditions, one one-hundredth of a share of newly issued Series A Junior Participating Preferred Stock at an exercise price of $100. Rights will be exercisable only if someone acquires beneficial ownership of 20 percent or more of our common shares or commences a tender or exchange offer, upon consummation of which they would beneficially own 20 percent or more of our common shares. We will generally be entitled to redeem the Rights at $0.001 per Right at any time until the 10th business day following public announcement that a 20 percent position has been acquired. The Rights will expire on December 11, 2017.

Please readNote 18for information about additional shares of common stock that could be issued under terms of our share-based compensation plans.

As a result of the 2007 spin-offs from Temple-Inland, at ~~second~~third quarter-end 2011, personnel of Temple-Inland and the other spin-off entity held 19,000 awards that will be settled in our common stock and options to purchase ~~1,130,000~~1,123,000 shares of our common stock. ~~Information about these stock~~The options ~~follows:~~have a weighted average exercise price of $21.51 and a weighted average remaining contractual term of three years. At third quarter-end 2011, the options have an aggregate intrinsic value of $231,000.

Weighted Aggregate
Average Intrinsic Value
Weighted Remaining (Current
Average Contractual Value Less
Shares Exercise Price Term Exercise Price)
(In thousands) (Per share) (In years) (In thousands)
Outstanding and exercisable 1,130 $ 21.52 4 $ 1,427

Note 12 — Other Comprehensive Income ~~(Loss)~~

Other comprehensive ~~loss~~income consists of:

Second Quarter First Six Months
2011 2010 2011 2010
(In thousands)
Consolidated net income (loss) $ (4,326 ) $ (3,048 ) $ (6,030 ) $ (6,081 )
Change in fair value of interest rate swap agreement — — — 393
Income tax effect of change in fair value — — — (137 )

Other comprehensive income (loss) (4,326 ) (3,048 ) (6,030 ) (5,825 )
Less: Comprehensive (income) loss attributable to noncontrolling interests 405 (225 ) (364 ) (164 )

Other comprehensive income (loss) attributable to Forestar Group Inc. $ (3,921 ) $ (3,273 ) $ (6,394 ) $ (5,989 )


	Third Quarter						First Nine Months
	2011			2010			2011			2010
				(In thousands)
Consolidated net income	$	36,965		$	9,086		$	30,935		$	3,005
Change in fair value of interest rate swap agreement		—			—			—			393
Income tax effect of change in fair value		—			—			—			(137	)

Other comprehensive income		36,965			9,086			30,935			3,261
Less: Comprehensive income attributable to noncontrolling interests		(537	)		(164	)		(901	)		(328	)

Other comprehensive income attributable to Forestar Group Inc.	$	36,428		$	8,922		$	30,034		$	2,933

Note 13 — Earnings ~~(Loss)~~ per Share

~~Loss~~Earnings attributable to common shareholders and weighted average common shares outstanding used to compute ~~net loss~~earnings per share were:

Second Quarter First Six Months
2011 2010 2011 2010
(In thousands)
Earnings (loss) available to common shareholders:
Consolidated net income (loss) $ (4,326 ) $ (3,048 ) $ (6,030 ) $ (6,081 )
Less: Net (income) loss attributable to noncontrolling interest 405 (225 ) (364 ) (164 )

Net income (loss) attributable to Forestar Group Inc. $ (3,921 ) $ (3,273 ) $ (6,394 ) $ (6,245 )

Weighted average common shares outstanding — basic 35,448 36,155 35,389 36,117

At second quarter-end 2011 and 2010, the effect of 3,182,000 and 3,041,000 stock options, equity-settled awards and unvested shares of restricted stock were not included in the computation of diluted weighted average shares outstanding because they were anti-dilutive.


	Third Quarter						First Nine Months
	2011			2010			2011			2010
				(In thousands)
Earnings available to common shareholders:
Consolidated net income	$	36,965		$	9,086		$	30,935		$	3,005
Less: Net income attributable to noncontrolling interest		(537	)		(164	)		(901	)		(328	)

Net income attributable to Forestar Group Inc.	$	36,428		$	8,922		$	30,034		$	2,677


Weighted average common shares outstanding — basic		35,514			35,934			35,482			36,109
Dilutive effect of stock options		84			154			163			224
Dilutive effect of restricted stock and equity-settled awards		198			291			232			262

Weighted average common shares outstanding — diluted		35,796			36,379			35,877			36,595

Anti-dilutive awards excluded from diluted weighted average shares outstanding		2,250			1,602			1,998			1,574

Note 14 — Income Taxes

Our effective tax rate was ~~a 40~~35 percent ~~benefit~~ in ~~second~~third quarter 2011 and ~~a 37~~34 percent ~~benefit~~ in first ~~six~~nine months 2011, which includes a 21 percent benefit for noncontrolling interests and 1 percent non-cash charge for share-based compensation. Our effective tax rate was 624 percent in ~~second~~third quarter 2010 and ~~an 18~~33 percent ~~benefit~~ in first ~~six~~nine months 2010, which included a 234 percent benefit attributable to noncontrolling interests. In addition, 2011 and 2010 effective tax rates include the effect of state income taxes, nondeductible items, ~~noncontrolling interests and~~ benefits of percentage ~~depletion.~~depletion and charitable contributions related to timberland conservation.

We have not provided a valuation allowance for our deferred tax asset because we believe it is likely it will be recoverable in future periods.

At ~~second~~third quarter-end 2011, our unrecognized tax benefits totaled ~~$7,718,000,~~$7,767,000, of which ~~$6,343,000~~$6,391,000 would affect our effective tax rate if recognized.

Note 15 — Commitments and Contingencies

Litigation

We are involved in various legal proceedings that arise from time to time in the ordinary course of doing business and believe that adequate reserves have been established for any probable losses. We do not believe that the outcome of any of these proceedings should have a significant adverse effect on our financial position, long-term results of operations or cash flows. It is possible; however, that charges related to these matters could be significant to our results or cash flows in any one accounting period.

Environmental

Environmental remediation liabilities arise from time to time in the ordinary course of doing business, and we believe we have established adequate reserves for any probable ~~losses.~~losses that we can reasonably estimate. We own 288 acres near Antioch, California, portions of which were sites of a former Temple-Inland paper manufacturing operation that are in remediation. We have received certificates of completion on all but 80 acres, a portion of which includes subsurface contamination. In third quarter 2011, we increased our reserves for environmental remediation by $2,500,000 due to additional testing and remediation requirements by the state regulatory agencies. We estimate the cost to complete remediation activities will be approximately ~~$1,940,000,~~$3,500,000, which is included in other accrued ~~expenses and will likely~~expenses. It is possible that remediation or monitoring activities could be ~~paid~~required in ~~2011 or 2012. Our~~addition to those included within our estimate, ~~requires us~~but we are unable to ~~make assumptions regarding~~determine the scope, timing or extent of ~~required remediation, the effectiveness of planned remediation activities, and approvals by regulatory authorities. Our estimate is subject to revision as new information becomes available.~~such activities.

Note 16 — Segment Information

We manage our operations through three business segments: real estate, mineral resources and fiber resources. Real estate secures entitlements and develops infrastructure on our lands for single-family residential and mixed-use communities, and manages our undeveloped land and income producing properties, primarily a hotel and a multifamily property. Mineral resources manages our oil, natural gas and water interests. Fiber resources manages our timber and recreational leases.

Assets allocated by segment are as follows:


	Second				Third
	Quarter-End		Year-End		Quarter-End		Year-End
	2011		2010		2011		2010
	(In thousands)				(In thousands)
Real estate	$	694,686	$	669,363	$	713,867	$	669,363
Mineral resources		14,580		13,399		15,653		13,399
Fiber resources		16,201		18,258		15,856		18,258
Assets not allocated to segments		99,688		88,304		101,320		88,304

Total assets	$	825,155	$	789,324	$	846,696	$	789,324

We evaluate performance based on segment earnings (loss) before unallocated items and income taxes. Segment earnings (loss) consist of operating income, equity in earnings (loss) of unconsolidated ventures and net (income) loss attributable to noncontrolling interests. Items not allocated to our business segments consist of general and administrative expense, share-based compensation, gain on sale of assets, interest expense and other non-operating income and expense. The accounting policies of the segments are the same as those described in the accounting policy note to the consolidated financial statements. Our revenues are derived from our U.S. operations and all of our assets are located in the U.S. In first ~~six~~nine months 2011, no single customer accounted for more than 10 percent of our total revenues.

Segment revenues and earnings are as follows:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
				(In thousands)												(In thousands)
Revenues:
Real estate	$	19,615		$	21,549		$	40,754		$	38,797		$	19,060		$	15,139		$	59,814		$	53,936
Mineral resources		4,580			4,606			11,913			11,733			5,871			6,654			17,784			18,387
Fiber resources		1,290			1,982			2,658			3,965			1,310			2,220			3,968			6,185

Total revenues	$	25,485		$	28,137		$	55,325		$	54,495		$	26,241		$	24,013		$	81,566		$	78,508


Segment earnings:
Segment earnings (loss):
Real estate	$	1,007		$	2,454		$	3,582		$	2,766		$	(4,266	)	$	(1,883	)	$	(684	)	$	883
Mineral resources		3,102			4,266			8,700			10,444			3,592			6,196			12,292			16,640
Fiber resources		704			1,085			1,344			2,528			446			1,372			1,790			3,900

Total segment earnings		4,813			7,805			13,626			15,738
Total segment earnings (loss)														(228	)		5,685			13,398			21,423
Items not allocated to segments^(a)		(11,562	)		(10,916	)		(23,560	)		(23,336	)		56,265			6,097			32,705			(17,239	)

Income (loss) before taxes attributable to Forestar Group Inc.	$	(6,749	)	$	(3,111	)	$	(9,934	)	$	(7,598	)
Income before taxes attributable to Forestar Group Inc.													$	56,037		$	11,782		$	46,103		$	4,184


^(a)		Items not allocated to segments consist of:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
				(In thousands)												(In thousands)
General and administrative expense	$	(7,081	)	$	(5,040	)	$	(10,997	)	$	(9,578	)	$	(4,827	)	$	(3,860	)	$	(15,824	)	$	(13,438	)
Share-based compensation expense		148			(2,019	)		(3,952	)		(5,553	)		3,553			(1,817	)		(399	)		(7,370	)
Gain on sale of assets														61,784			15,441			61,784			15,441
Interest expense		(4,653	)		(4,103	)		(8,662	)		(8,649	)		(4,271	)		(3,913	)		(12,933	)		(12,562	)
Other non-operating income		24			246			51			444			26			246			77			690

	$	(11,562	)	$	(10,916	)	$	(23,560	)	$	(23,336	)	$	56,265		$	6,097		$	32,705		$	(17,239	)

~~Second~~In third quarter 2011, gain on sale of assets represents the sale of 57,000 acres of timberland in Georgia, Alabama and Texas for $87,061,000 in accordance with our strategic initiatives.

Third quarter and first ~~six~~nine months 2011 share-based compensation decreased as a result of a decline in our stock price and its impact on vested cash-settled awards.

In third quarter and first nine months 2011, general and administrative expense includes ~~$2,730,000~~$459,000 and $3,187,000 associated with proposed private debt offerings that we withdrew as a result of deterioration of the terms available to us in the capital markets.

Note 17 — Variable Interest Entities

At ~~second~~third quarter-end 2011, we are the primary beneficiary of two VIEs that we consolidate. We have provided the majority of equity to these VIEs, which absent our contributions or advances do not have sufficient equity to fund their operations. We have the

authority to approve project budgets and the issuance of additional debt. At ~~second~~third quarter-end 2011, our consolidated balance sheet includes ~~$14,704,000~~$14,687,000 in ~~assets,~~ principally real estate assets and ~~$5,002,000~~$4,605,000 in liabilities related to these two VIEs. In first ~~six~~nine months 2011, we contributed or advanced ~~$2,303,000~~$2,826,000 to these VIEs. In first ~~six~~nine months 2010, real estate assets decreased by $11,865,000, debt decreased by $13,207,000 and other liabilities increased by $1,342,000 due to lender foreclosure of a lien on property owned by one of these VIEs. In second quarter 2011, our earnings benefited from a $1,342,000 reallocation of a previously recognized loss related to foreclosure of a lien on property in the above VIE. Based on our access to new information, we determined this loss and related liability should be allocated from us to the noncontrolling financial interests as we believe the likelihood we will be subject to any potential lender liabilities is remote. We have a nominal general partner interest in this VIE and could be held responsible for certain of its liabilities.

Also at ~~second~~third quarter-end 2011, we are not the primary beneficiary of three VIEs that we account for using the equity method. The unrelated managing partners oversee the day-to-day operations and guarantee some of the debt of the VIEs while we have the authority to approve project budgets and the issuance of additional debt. Although some of the debt is guaranteed by the managing partners, we may under certain circumstances elect or be required to provide additional funds to these VIEs. At ~~second~~third quarter-end 2011, these three VIEs have total assets of ~~$51,504,000,~~$51,301,000, substantially all of which represent developed and undeveloped real estate and total liabilities of ~~$82,740,000,~~$83,575,000, which includes ~~$67,532,000~~$67,557,000 of borrowings classified as current maturities. These amounts are included in other ventures in the combined summarized balance sheet information for ventures accounted for using the equity method inNote 7.7. At ~~second~~third quarter-end 2011, our investment in these three VIEs is ~~$2,751,000~~$2,362,000 and is included in investment in unconsolidated ventures. In first ~~six~~nine months 2011, we contributed or advanced ~~$114,000~~$151,000 to these VIEs. Our maximum exposure to loss related to these VIEs is estimated at ~~$36,295,000,~~$36,037,000, which exceeds our investment as we have a nominal general partner interest in two of these VIEs and could be held responsible for their liabilities. The maximum exposure to loss represents the maximum loss that we could be required to recognize assuming all the ventures’ assets (principally real estate) are worthless, without consideration of the probability of a loss or of any actions we may take to mitigate any such loss.

Note 18 — Share-Based Compensation

Share-based compensation expense (income) consists of:


	Second Quarter					First Six Months				Third Quarter					First Nine Months
	2011			2010		2011		2010		2011			2010		2011			2010
				(In thousands)									(In thousands)
Cash-settled awards	$	(1,488	)	$	640	$	681	$	2,765	$	(4,893	)	$	422	$	(4,212	)	$	3,187
Equity-settled awards		262			—		411		—		265			—		676			—
Restricted stock		607			912		1,270		1,615		612			923		1,882			2,538
Stock options		471			467		1,590		1,173		463			472		2,053			1,645

	$	(148	)	$	2,019	$	3,952	$	5,553	$	(3,553	)	$	1,817	$	399		$	7,370

Share-based compensation expense (income) is included in:


	Second Quarter					First Six Months				Third Quarter					First Nine Months
	2011			2010		2011		2010		2011			2010		2011			2010
				(In thousands)									(In thousands)
General and administrative expense	$	(232	)	$	1,080	$	1,823	$	2,118	$	(2,057	)	$	937	$	(234	)	$	3,055
Other operating expense		84			939		2,129		3,435		(1,496	)		880		633			4,315

	$	(148	)	$	2,019	$	3,952	$	5,553	$	(3,553	)	$	1,817	$	399		$	7,370

~~In second~~Third quarter and first ~~six~~nine months 2011 ~~the decrease in~~ share-based compensation ~~expense is primarily due to the impact~~decreased as a result of a decline in our stock price ~~changes~~and its impact on vested cash-settled awards.

The fair value of awards granted to retirement eligible employees and expensed at the date of grant was $654,000 in first ~~six~~nine months 2011 and $286,000 in first ~~six~~nine months 2010. Unrecognized share-based compensation expense related to non-vested equity-settled awards, restricted stock and stock options is ~~$9,519,000~~$8,424,000 at ~~second~~third quarter-end 2011. The weighted average period over which this amount will be recognized is estimated to be two years. We did not capitalize any share-based compensation in first ~~six~~nine months 2011 or 2010.

In first ~~six~~nine months 2011, we withheld ~~64,437~~70,539 shares having a value of ~~$1,216,000~~$1,290,000 in connection with vesting of restricted stock awards and exercises of stock options. In first ~~six~~nine months 2010, we withheld 2,601 shares having a value of $49,000 in connection with vesting of restricted stock awards and exercises of stock options. These shares are included in treasury stock and are reflected in financing activities in our consolidated statement of cash flows.

A summary of the awards granted under our 2007 Stock Incentive Plan follows:

Cash-settled awards

Cash-settled awards granted to our employees in the form of restricted stock units or stock appreciation rights generally vest over three to four years from the date of grant and generally provide for accelerated vesting upon death, disability or if there is a change in

control. Vesting for some restricted stock unit awards is also conditioned upon achievement of a minimum one percent annualized return on assets over a three-year period. Cash-settled stock appreciation rights have a ten-year term, generally become exercisable ratably over ~~three to~~ four years and provide for accelerated or continued vesting upon retirement, death, disability or if there is a change in control. Stock appreciation rights were granted with an exercise price equal to the market value of our stock on the date of grant.

Cash-settled awards granted to our directors in the form of restricted stock units are fully vested at the time of grant and payable upon retirement.

The following table summarizes the activity of cash-settled restricted stock unit awards in first ~~six~~nine months 2011:


				Weighted					Weighted
	Equivalent			Average Grant		Equivalent			Average Grant
	Units			Date Fair Value		Units			Date Fair Value
	(In thousands)			(Per unit)		(In thousands)			(Per unit)
Non-vested at beginning of period		376		$	11.88		376		$	11.88
Granted		146			17.49		159			18.10
Vested		(64	)		16.02		(77	)		17.53
Forfeited		—			—		—			—

Non-vested at end of period		458		$	13.10		458		$	13.10

The following table summarizes the activity of cash-settled stock appreciation rights in first ~~six~~nine months 2011:


						Weighted		Aggregate							Weighted		Aggregate
						Average		Intrinsic Value							Average		Intrinsic Value
				Weighted		Remaining		(Current					Weighted		Remaining		(Current
	Rights			Average		Contractual		Value Less		Rights			Average		Contractual		Value Less
	Outstanding			Exercise Price		Term		Exercise Price)		Outstanding			Exercise Price		Term		Exercise Price)
	(In thousands)			(Per share)		(In years)		(In thousands)		(In thousands)			(Per share)		(In years)		(In thousands)
Balance at beginning of period		909		$	11.28		8	$	7,289		909		$	11.28		8	$	7,289
Granted		—			—						—			—
Exercised		(12	)		9.29						(12	)		9.29
Forfeited		—			—						—			—

Balance at end of period		897		$	11.30		8	$	4,888		897		$	11.30		8	$	1,109

Exercisable at end of period		380		$	10.48		8	$	2,333		380		$	10.48		8	$	529

The fair value of awards settled in cash was $184,000 in first ~~six~~nine months 2011 and $731,000 in first ~~six~~nine months 2010. At ~~second~~third quarter-end 2011, the fair value of vested cash-settled awards is ~~$14,296,000~~$9,567,000 and is included in other liabilities. The aggregate current value of non-vested cash-settled awards is ~~$10,082,000~~$5,577,000 at ~~second~~third quarter-end 2011 based on a quarter-end stock price of ~~$16.43.~~$10.91.

Equity-settled awards

Equity-settled awards granted to our employees include restricted stock units (RSU), which vest ratably over three years from the date of grant, and beginning first quarter 2011, market-leveraged stock units (MSU), which vest after three years. The following table summarizes the activity of equity-settled awards in first ~~six~~nine months 2011:


			Weighted
	Equivalent		Average Grant
	Units		Date Fair Value
	(In thousands)		(Per share)
Non-vested at beginning of period		—	$	—
Granted		160		20.73
Vested		—		—
Forfeited		—		—

Non-vested at end of period		160	$	20.73

In first quarter 2011, we granted 124,700 MSU awards. These awards will be settled in common stock based upon our stock price performance over three years from the date of grant. The number of shares to be issued could range from a high of 187,050 shares if our stock price increases by 50 percent or more, to a low of 62,350 shares if our stock price decreases by 50 percent, or could be zero if our stock price decreases by more than 50 percent, the minimum threshold performance. MSU awards are valued using a Monte Carlo simulation pricing model, which includes expected stock price volatility and risk-free interest rate assumptions. Compensation expense is recognized regardless of achievement of performance conditions, provided the requisite service period is satisfied.

Unrecognized share-based compensation expense related to non-vested equity-settled awards is ~~$2,745,000~~$2,480,000 at ~~second~~third quarter-end 2011. The weighted average period over which this amount will be recognized is estimated to be ~~three~~two years.

Restricted stock

Restricted stock awards vest either ratably over or after three years, generally if we achieve a minimum one percent annualized return on assets over such three-year period. The following table summarizes the activity of restricted stock awards in first ~~six~~nine months 2011:


				Weighted					Weighted
	Restricted			Average Grant		Restricted			Average Grant
	Shares			Date Fair Value		Shares			Date Fair Value
	(In thousands)			(Per share)		(In thousands)			(Per share)
Non-vested at beginning of period		636		$	17.56		636		$	17.56
Granted		—			—		20			12.74
Vested		(199	)		24.77		(223	)		24.23
Forfeited		—			—		—			—

Non-vested at end of period		437		$	14.27		433		$	13.91

Unrecognized share-based compensation expense related to non-vested restricted stock awards is ~~$3,204,000~~$2,848,000 at ~~second~~third quarter-end 2011. The weighted average period over which this amount will be recognized is estimated to be ~~two years.~~one year.

Stock options

Stock options have a ten-year term, generally become exercisable ratably over ~~three to~~ four years and provide for accelerated or continued vesting upon retirement, death, disability or if there is a change in control. Options were granted with an exercise price equal to the market value of our stock on the date of grant. The following table summarizes the activity of stock option awards in first ~~six~~nine months 2011:


					Weighted		Aggregate						Weighted		Aggregate
					Average		Intrinsic Value						Average		Intrinsic Value
			Weighted		Remaining		(Current				Weighted		Remaining		(Current
	Options		Average		Contractual		Value Less		Options		Average		Contractual		Value Less
	Outstanding		Exercise Price		Term		Exercise Price)		Outstanding		Exercise Price		Term		Exercise Price)
	(In thousands)		(Per share)		(In years)		(In thousands)		(In thousands)		(Per share)		(In years)		(In thousands)
Balance at beginning of period		957	$	23.45		8	$	1,890		957	$	23.45		8	$	1,890
Granted		327		18.59						327		18.59
Exercised		—		—						—		—
Forfeited		—		—						—		—

Balance at end of period		1,284	$	22.22		8	$	1,154		1,284	$	22.22		8	$	262

Exercisable at end of period		642	$	25.61		7	$	577		642	$	25.61		7	$	131

We estimate the fair value of stock options using the Black-Scholes option pricing model and the following assumptions:


	First Six Months						First Nine Months
	2011			2010			2011			2010
Expected dividend yield		0.0	%		0.0	%		0.0	%		0.0	%
Expected stock price volatility		56.2	%		51.0	%		56.2	%		51.0	%
Risk-free interest rate		2.4	%		2.3	%		2.4	%		2.3	%
Expected life of options (years)		6			6			6			6
Weighted average estimated fair value of options granted	$	10.11		$	8.98		$	10.11		$	8.98

We have limited historical experience as a stand-alone company so we utilized alternative methods in determining our valuation assumptions. The expected life was based on the simplified method utilizing the midpoint between the vesting period and the contractual life of the awards. In 2011, the expected stock price volatility was based on a blended rate utilizing our historical volatility and historical prices of our peers’ common stock for a period corresponding to the expected life of the options. In 2010, the expected stock price volatility was based on historical prices of our peers’ common stock for a period corresponding to the expected life of the options. Pre-vesting forfeitures are estimated based upon the pool of participants and their expected activity and historical trends.

Unrecognized share-based compensation expense related to non-vested stock options is ~~$3,570,000~~$3,096,000 at ~~second~~third quarter-end 2011. The weighted average period over which this amount will be recognized is estimated to be ~~three~~two years.

Pre-Spin Awards

Certain of our employees participated in Temple-Inland’s share-based compensation plans. In conjunction with the 2007 spin-off, these awards were equitably adjusted into separate awards of the common stock of Temple-Inland and the spin-off entities.

Stock options have a ten-year term, generally become exercisable ratably over four years and provide for accelerated or continued vesting upon retirement, death, disability or if there is a change in control. A summary of stock option awards outstanding at ~~second~~third quarter-end 2011 follows:

Weighted

Aggregate

Weighted

Aggregate

Average

Intrinsic Value

Average

Intrinsic Value

Weighted

Remaining

(Current

Weighted

Remaining

(Current

Options

Average

Contractual

Value Less

Options

Average

Contractual

Value Less

Outstanding

Exercise Price

Term

Exercise Price)

Outstanding

Exercise Price

Term

Exercise Price)

(In thousands)

(Per share)

(In years)

(In thousands)

(Per share)

(In years)

(In thousands)

Outstanding and exercisable on Forestar stock

22.08

114

22.08

Outstanding and exercisable on Temple-Inland stock

145

21.30

1,224

108

20.95

1,126

1,338

1,147

The intrinsic value of options exercised was ~~$337,000~~$706,000 in first ~~six~~nine months 2011 and $553,000 in first ~~six~~nine months 2010.

~~Note 19 — Subsequent Events~~

~~On August 5, 2011, we completed our previously announced sale of 50,000 acres of timber and timberland in Georgia and Alabama to Plum Creek Timber Company, Inc. for $75,000,000 in a cash transaction.~~

Item 2.Management’s Discussion and Analysis of Financial Condition and Results of Operations

Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the financial statements and Management’s Discussion and Analysis of Financial Condition and Results of Operations in our 2010 Annual Report on Form 10-K. Unless otherwise indicated, information is presented as of ~~second~~third quarter-end 2011, and references to acreage owned includes all acres owned by ventures regardless of our ownership interest in a venture.

Forward-Looking Statements

This Quarterly Report on Form 10-Q and other materials we have filed or may file with the Securities and Exchange Commission contain “forward-looking statements” within the meaning of the federal securities laws. These forward-looking statements are identified by their use of terms and phrases such as “believe,” “anticipate,” “could,” “estimate,” “likely,” “intend,” “may,” “plan,” “expect,” and similar expressions, including references to assumptions. These statements reflect our current views with respect to future events and are subject to risks and uncertainties. We note that a variety of factors and uncertainties could cause our actual results to differ significantly from the results discussed in the forward-looking statements. Factors and uncertainties that might cause such differences include, but are not limited to:

	•		general economic, market or business conditions in Texas or Georgia, where our real estate activities are concentrated;

	•		the opportunities (or lack thereof) that may be presented to us and that we may pursue;

	•		significant customer concentration;

	•		future residential, multifamily or commercial entitlements, development approvals and the ability to obtain such approvals;

	•		accuracy of estimates and other assumptions related to investment in real estate, the expected timing and pricing of land and lot sales and related cost of real estate sales, impairment of long-lived assets, income taxes, share-based compensation and oil and natural gas reserves;

	•		the levels of resale housing inventory and potential impact of foreclosures in our mixed-use development projects and the regions in which they are located;

	•		the development of relationships with strategic partners;

	•		fluctuations in costs and expenses;

	•		demand for new housing, which can be affected by a number of factors including the availability of mortgage credit;

	•		supply of and demand for oil and natural gas and fluctuations in oil and natural gas prices;

	•		competitive actions by other companies;


	•		changes in governmental policies, laws or regulations and actions or restrictions of regulatory agencies;

	•		government regulation of exploration and production technology, including hydraulic fracturing;

	•		the results of financing efforts, including our ability to obtain financing with favorable terms;

	•		our partners’ ability to fund their capital commitments and otherwise fulfill their operating and financial obligations;

	•		the effect of limitations, restrictions and natural events on our ability to harvest and deliver timber;

	•		water withdrawal or usage may be subject to state and local laws, regulations or permit requirements, and there is no assurance that all our water interests or rights will be available for withdrawal or use; and

	•		the final resolutions or outcomes with respect to our contingent and other liabilities related to our business.

Other factors, including the risk factors described in Item 1A of our 2010 Annual Report on Form 10-K, may also cause actual results to differ materially from those projected by our forward-looking statements. New factors emerge from time to time and it is not possible for us to predict all such factors, nor can we assess the impact of any such factor on our business or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement.

Any forward-looking statement speaks only as of the date on which such statement is made, and, except as required by law, we expressly disclaim any obligation or undertaking to disseminate any updates or revisions to any forward-looking statement to reflect events or circumstances after the date on which such statement is made or to reflect the occurrence of unanticipated events.

Strategy

Our strategy is:

	•		Recognizing and responsibly delivering the greatest value from every acre; and

	•		Growing through strategic and disciplined investments.

In 2009, we announced our near-term strategic initiatives to enhance shareholder value byby: generating significant cash flow, principally from the sale of 175,000 acres of higher and better use ~~(HBU)~~ timberland; reducing debt by $150,000,000; and repurchasing up to 20 percent of our common stock.

Since announcing these initiatives, we have sold 119,000 acres of timber and timberland in Georgia, Alabama and Texas for $197,381,000 generating combined net proceeds of $191,891,000, which were principally used to reduce debt, pay taxes, reinvest in qualifying real estate and repurchase our common stock. These transactions resulted in a combined gain on sale of assets of $132,654,000. In ~~addition, in 2010, we repurchased 1,000,987 shares of our common stock at a cost of $15,178,000. The repurchased shares are classified as treasury stock.~~

At second quarter-end 2011, assets held for sale under these strategic initiatives includes 65,000 acres of undeveloped land with a carrying value of $18,024,000 and related timber with a carrying value of $7,564,000. We continue to actively market this land.

~~On August 5,~~third quarter 2011, we ~~completed our previously announced sale of~~sold 50,000 acres of ~~timber and~~ timberland in Georgia and Alabama to Plum Creek ~~Timber Company, Inc.~~Timberlands, L.P. for ~~$75,000,000~~$74,722,000 and 7,000 acres in Texas to The Conservation Fund for $12,339,000. These transactions generated net proceeds of $86,018,000, which were principally used to reduce debt. These transactions resulted in gains of $61,784,000. We also repurchased 172,435 shares of our common stock for $2,126,000, which are classified as treasury stock.

At third quarter-end 2011, we have completed our strategic initiatives related to the sale of higher and better use timberland and reduction of debt. Since announcing these initiatives, we have sold 176,000 acres of timberland in Georgia, Alabama and Texas for $284,442,000 in eleven transactions. These transactions generated net proceeds of $277,909,000 and resulted in gains of $194,438,000. We used the proceeds principally to reduce debt, pay income taxes, reinvest in our business and repurchase stock. Our total debt has been reduced by $151,986,000 since first quarter-end 2009, excluding $26,500,000 in non-recourse borrowings secured by a ~~cash transaction.~~401 unit multifamily property we acquired in fourth quarter 2010. In addition, we have repurchased 1,173,422 shares of our common stock for $17,304,000.

Results of Operations

A summary of our consolidated results by business segment follows:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
	(In thousands)															(In thousands)
Revenues:
Real estate	$	19,615		$	21,549		$	40,754		$	38,797		$	19,060		$	15,139		$	59,814		$	53,936
Mineral resources		4,580			4,606			11,913			11,733			5,871			6,654			17,784			18,387
Fiber resources		1,290			1,982			2,658			3,965			1,310			2,220			3,968			6,185

Total revenues	$	25,485		$	28,137		$	55,325		$	54,495		$	26,241		$	24,013		$	81,566		$	78,508


Segment earnings:
Segment earnings (loss):
Real estate	$	1,007		$	2,454		$	3,582		$	2,766		$	(4,266	)	$	(1,883	)	$	(684	)	$	883
Mineral resources		3,102			4,266			8,700			10,444			3,592			6,196			12,292			16,640
Fiber resources		704			1,085			1,344			2,528			446			1,372			1,790			3,900

Total segment earnings		4,813			7,805			13,626			15,738			(228	)		5,685			13,398			21,423
Items not allocated to segments:
General and administrative expense		(7,081	)		(5,040	)		(10,997	)		(9,578	)		(4,827	)		(3,860	)		(15,824	)		(13,438	)
Share-based compensation expense		148			(2,019	)		(3,952	)		(5,553	)		3,553			(1,817	)		(399	)		(7,370	)
Gain on sale of assets														61,784			15,441			61,784			15,441
Interest expense		(4,653	)		(4,103	)		(8,662	)		(8,649	)		(4,271	)		(3,913	)		(12,933	)		(12,562	)
Other non-operating income		24			246			51			444			26			246			77			690

Income (loss) before taxes		(6,749	)		(3,111	)		(9,934	)		(7,598	)
Income tax benefit (expense)		2,828			(162	)		3,540			1,353
Income before taxes														56,037			11,782			46,103			4,184
Income tax expense														(19,609	)		(2,860	)		(16,069	)		(1,507	)

Net income (loss) attributable to Forestar Group Inc.	$	(3,921	)	$	(3,273	)	$	(6,394	)	$	(6,245	)
Net income attributable to Forestar Group Inc.													$	36,428		$	8,922		$	30,034		$	2,677

Significant aspects of our results of operations follow:

~~Second~~Third Quarter and First ~~Six~~Nine Months 2011

Real estate segment earnings were negatively impacted by lower undeveloped land sales volume and ~~2010~~prices as a result of current market conditions. In addition, we recognized a $2,500,000 charge related to environmental remediation activities. These items were partially offset by increased residential sales activity.

	•		~~Second quarter 2011 real estate~~Mineral resources segment earnings ~~was negatively impacted by~~declined primarily due to lower ~~undeveloped land sales volume~~lease bonus revenues and ~~prices as a result of current market conditions. Second quarter and first six months 2011 real estate earnings benefited from~~ increased residential lot sales volume and prices and reallocation from us to noncontrolling financial interests of a previously recognized $1,342,000 loss related to foreclosure of a lien on a property owned by a consolidated venture, whichcosts associated with developing our water resources initiatives. These items were partially offset ~~lower levels of undeveloped land sales.~~by increased oil production volumes and prices.

	•		~~Second quarter and first six months 2011 mineral~~Fiber resources segment earnings ~~declined primarily~~decreased principally due to ~~increased costs associated with developing our water resources initiatives.~~reduction in volume as a result of selling about 30,000 acres of timberland in 2010 and postponing harvest plans on acres previously classified as held for sale.

	•		~~Second~~In third quarter and first ~~six~~nine months 2011, general and administrative expense includes ~~$2,730,000~~$459,000 and $3,187,000 associated with proposed private debt offerings that we withdrew as a result of deterioration of terms available to us in the credit markets.

	•		~~Second~~Share-based compensation decreased as a result of a decline in our stock price and its impact on vested cash-settled awards.

	•		In third quarter 2011, gain on sale of assets represents the gain from selling 57,000 acres of timberland in Georgia, Alabama and ~~first six months 2011~~Texas for $87,061,000.

Third Quarter and First Nine Months 2010

	•		Real estate segment earnings declined principally due to lower undeveloped land sales as a result of current market conditions significantly influenced by low consumer confidence and alternate investment options to buyers in the marketplace.

	•		Mineral resources segment earnings declined principally due to decreased lease bonus revenues as a result of reduced leasing activity by exploration and production companies that are concentrating on drilling activities rather than leasing new mineral interests in our area of operations. This decrease in earnings was partially offset by increased oil production and higher oil prices.

	•		Fiber resources segment earnings decreased principally due to reduction in volume as a result of selling over 113,000 acres of timberland in 2009 and postponing harvest plans on acres classified as held for sale.

	•		In third quarter 2010, share-based compensation expense decreased ~~primarily due to the effect~~as a result of a decline in our ~~lower~~ stock price ~~associated with vested~~and its impact on cash-settled awards.

	•		In third quarter 2010, gain on sale of assets represents the gain from selling about 14,100 acres of timber and timberland in Georgia and Alabama for $22,621,000.

	•		Interest expense decreased as a result of lower debt levels.

Current Market Conditions

Current U.S. market conditions in the single-family residential industry continue to be ~~difficult,~~challenging, characterized by ~~product oversupply,~~high unemployment rates, low consumer confidence, depressed sales volumes and prices, difficult financing environment for purchasers and ~~high unemployment rates.~~competition from foreclosure inventory. While all markets are being negatively affected by overall poor economic conditions, not all geographic areas and products have been affected to the same extent or with equal severity. ~~These~~It is difficult ~~market~~to predict when and at what rate these broader negative conditions ~~may continue throughout 2011.~~will improve, or when the homebuilding industry will experience a sustained recovery. Multifamily market conditions are improving, with many markets experiencing ~~increased~~healthy occupancy levels and positive rent growth. This improvement has been driven primarily by limited new construction activity, reduced mortgage credit availability, and the increased propensity to rent among the ~~millenial~~millennial generation of the U.S. population.

Oil prices have ~~increased. This may be~~increased principally due to ~~fears of~~ supply ~~disruptions~~uncertainty and ~~expectations that global economic growth will tighten supplies.~~ongoing unrest in oil-producing regions. Natural gas prices have remained ~~soft.~~soft due to increased levels of production and high levels of inventory. Shale resource drilling and production remains strong and working gas inventories are expected to remain relatively high. In ~~our area of operations in~~ the East Texas Basin, exploration and production companies continue to focus drilling on natural gas prospects in order to extend and hold existing mineral leases. In the Gulf Coast Basin, in Louisiana, activity has increased as operators have shifted exploration efforts to oil and high liquid natural gas plays. These conditions may impact the demand for new mineral leases, new exploration activity and the amount of royalty revenues we receive.

Pulpwood ~~demand is relatively stable~~and sawtimber sales are depressed because dry weather conditions in our ~~markets. Sawtimber prices remain depressed due~~areas of operations continue to ~~decreased~~increase access to supply while market demand ~~for lumber as a result of lower new home construction activity and overall higher fiber inventories.~~remains low.

Business Segments

We manage our operations through three business segments:

Real estate,

	•		~~Real estate,~~

	•		Mineral resources, and

	•		Fiber resources.

We evaluate performance based on earnings (loss) before unallocated items and income taxes. Segment earnings (loss) consist of operating income, equity in earnings (loss) of unconsolidated ventures and net (income) loss attributable to noncontrolling interests. Items not allocated to our business segments consist of general and administrative expenses, share-based compensation, gain on sale of assets, interest expense and other non-operating income and expense. The accounting policies of the segments are the same as those described in the accounting policy note to the consolidated financial statements.

We operate in cyclical industries. Our operations are affected to varying degrees by supply and demand factors and economic conditions including changes in interest rates, availability of mortgage credit, consumer and home builder sentiment, new housing starts, real estate values, employment levels, changes in the market prices for oil, natural gas, and timber, and the overall strength or weakness of the U.S. economy.

Real Estate

We own directly or through ventures over ~~217,000~~159,000 acres of real estate located in nine states and 12 markets. Our real estate segment secures entitlements and develops infrastructure on our lands, primarily for single-family residential and mixed-use communities. We own ~~165,000~~114,000 acres in a broad area around Atlanta, Georgia, with the balance located primarily in Texas. We target investments principally in our strategic growth corridors, regions across the southern half of the United States that possess key demographic and growth characteristics that we believe make them attractive for long-term real estate investment. We own and manage our projects either directly or through ventures. Our real estate segment revenues are principally derived from the sales of residential single-family lots and tracts, undeveloped land and commercial real estate and ~~to a lesser degree~~ from the operation of income producing properties, primarily a hotel and a multifamily property.

A summary of our real estate results follows:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
				(In thousands)												(In thousands)
Revenues	$	19,615		$	21,549		$	40,754		$	38,797		$	19,060		$	15,139		$	59,814		$	53,936
Cost of sales		(10,357	)		(11,407	)		(20,527	)		(21,878	)		(12,367	)		(8,114	)		(32,894	)		(29,992	)
Operating expenses		(8,633	)		(7,057	)		(16,347	)		(13,851	)		(10,717	)		(8,313	)		(27,064	)		(22,164	)

		625			3,085			3,880			3,068			(4,024	)		(1,288	)		(144	)		1,780
Equity in earnings (loss) of unconsolidated ventures		(23	)		(406	)		66			(138	)		295			(431	)		361			(569	)
Less: Net (income) loss attributable to noncontrolling interests		405			(225	)		(364	)		(164	)
Less: Net income attributable to noncontrolling interests														(537	)		(164	)		(901	)		(328	)

Segment earnings	$	1,007		$	2,454		$	3,582		$	2,766
Segment earnings (loss)													$	(4,266	)	$	(1,883	)	$	(684	)	$	883

In ~~second~~third quarter ~~and first six months~~ 2011, cost of sales ~~include~~includes an $857,000 charge related to an obligation for future road improvements near a mixed-use project located in Austin, Texas and, in first nine months 2011, includes a $450,000 non-cash impairment charge related to a residential real estate project located near Dallas, Texas. In ~~second quarter and~~ first ~~six~~nine months 2010, cost of sales ~~include~~includes a $900,000 non-cash impairment charge related to a residential real estate project located near Salt Lake City, Utah.

In ~~second quarter and~~ first ~~six~~nine months 2011, segment earnings include a benefit of $1,342,000 associated with reallocation of a previously recognized loss related to foreclosure of a lien on a property owned by a consolidated venture. Based on new information, we determined this loss should be allocated from us to the noncontrolling financial interests as we believe the likelihood we will be subject to any potential lender liabilities is remote.

Revenues in our owned and consolidated ventures consist of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
			(In thousands)								(In thousands)
Residential real estate	$	9,360	$	7,938	$	17,227	$	13,828	$	10,276	$	5,615	$	27,503	$	19,443
Commercial real estate		736		—		736		157		—		—		736		157
Undeveloped land		2,480		8,207		8,570		12,910		1,526		4,385		10,096		17,295
Income producing properties		6,812		5,076		13,747		11,233		6,653		4,987		20,400		16,220
Other		227		328		474		669		605		152		1,079		821

Total revenues	$	19,615	$	21,549	$	40,754	$	38,797	$	19,060	$	15,139	$	59,814	$	53,936
			��

Residential real estate revenues principally consist of the sale of single-family lots to national, regional and local homebuilders. In ~~second~~third quarter and first ~~six~~nine months 2011, residential real estate revenues increased principally as a result of increased lot sales volume due to demand for finished lot inventory by homebuilders in markets where supply has ~~diminished~~diminished. In addition, in third quarter 2011, we

sold 25 entitled acres from our Gables at North Hill project located near Dallas, Texas for $1,930,000 which generated $387,000 in segment earnings. This was the final tract available for sale in this project and ~~increased prices due to a higher mix of larger lots sold.~~represented approximately 80 undeveloped lots.

In ~~second~~third quarter and first ~~six~~nine months 2011, undeveloped land sales decreased due to lower volume and prices from our retail land sales program as a result of current market conditions primarily resulting from limited credit availability, low consumer confidence and alternate investment options to buyers in the marketplace.

In ~~second~~third quarter and first ~~six~~nine months 2011, income producing properties revenue principally increased as a result of our fourth quarter 2010 acquisition of a 401 unit multifamily property located in Houston, Texas.

Units sold in our owned and consolidated ventures consist of:

Second Quarter First Six Months
2011 2010 2011 2010
Residential real estate:
Lots sold 158 149 303 251
Revenue per lot sold $ 59,235 $ 53,037 $ 56,853 $ 54,823
Commercial real estate:
Acres sold 4.0 — 4.0 1.3
Revenue per acre sold $ 185,344 $ — $ 185,344 $ 121,705
Undeveloped land:
Acres sold 762 1,473 3,390 3,561
Revenue per acre sold $ 3,258 $ 5,573 $ 2,528 $ 3,626

In second quarter and first six months 2010, revenue per acre sold from undeveloped land was positively impacted as a result of selling 703 acres of land in the entitlement process in Georgia for $8,200 per acre.


	Third Quarter				First Nine Months
	2011		2010		2011		2010
Residential real estate:
Lots sold		155		105		458		356
Revenue per lot sold	$	52,197	$	52,342	$	55,277	$	54,091
Commercial real estate:
Acres sold		—		—		4.0		1.3
Revenue per acre sold	$	—	$	—	$	185,344	$	121,705
Undeveloped land:
Acres sold		548		1,153		3,938		4,713
Revenue per acre sold	$	2,786	$	3,803	$	2,564	$	3,669

Operating expenses consist of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
			(In thousands)								(In thousands)
Property taxes	$	2,277	$	2,096	$	4,461	$	4,184	$	2,023	$	1,878	$	6,484	$	6,460
Employee compensation and benefits		1,896		1,434		3,837		3,130		1,893		1,543		5,730		4,674
Professional services		1,265		892		2,231		1,434		1,174		1,646		3,405		3,080
Depreciation and amortization		1,314		633		2,594		1,546		1,344		641		3,938		2,187
Environmental										2,527		37		2,607		108
Other		1,881		2,002		3,224		3,557		1,756		2,568		4,900		5,655

Total operating expenses	$	8,633	$	7,057	$	16,347	$	13,851	$	10,717	$	8,313	$	27,064	$	22,164

Employee compensation and benefits and professional services increased principally due to developing and staffing our multifamily organization. Depreciation and amortization increased primarily as a result of the acquisition of a 401 unit multifamily property in fourth quarter 2010. In third quarter 2011, environmental costs increased as a result of a $2,500,000 charge related to environmental remediation activities at our Antioch, California project.

2122

Information about our real estate projects and our real estate ventures follows:


	Second Quarter-End				Third Quarter-End
	2011		2010		2011		2010
Owned and consolidated ventures:
Entitled, developed and under development projects
Number of projects		53		53		54		54
Residential lots remaining		18,763		17,914		18,679		17,811
Commercial acres remaining		1,811		1,774		1,808		1,775
Undeveloped land and land in the entitlement process
Number of projects		17		18		16		18
Acres in entitlement process		28,650		29,670		27,590		29,670
Acres undeveloped^(a)		166,626		195,388
Acres undeveloped						110,115		179,736
Ventures accounted for using the equity method:
Ventures’ lot sales (for first six months)
Ventures’ lot sales (for first nine months)
Lots sold		194		179		350		261
Average price per lot sold	$	40,882	$	43,059	$	40,592	$	43,402
Ventures’ entitled, developed and under development projects
Number of projects		21		22		21		22
Residential lots remaining		9,440		11,403		9,295		11,369
Commercial acres sold (for first six months)		20		15
Commercial acres sold (for first nine months)						20.0		15.4
Average price per acre sold	$	152,460	$	65,727	$	152,460	$	81,318
Commercial acres remaining		538		818		538		829
Ventures’ undeveloped land and land in the entitlement process
Number of projects		—		—		—		—
Acres in entitlement process		—		—		—		—
Acres sold (for first six months)		19		—
Acres sold (for first nine months)						19.2		—
Average price per acre sold	$	3,000	$	—	$	3,000	$	—
Acres undeveloped		5,712		5,517		5,712		5,517


^(a)		~~Includes 65,000 acres classified as assets held for sale at second quarter-end 2011 and 74,000 acres at second quarter-end 2010.~~

We underwrite development projects based on a variety of assumptions incorporated into our development plans, including the timing and pricing of lot sales and commercial parcels, and costs to complete development. Our development plans are periodically reviewed in comparison to our return projections and expectations, and we may revise our plans as business conditions warrant. If as a result of changes to our development plans the anticipated future net cash flows are reduced such that our basis in a project is not fully recoverable, we may be required to recognize a non-cash impairment charge for such project.

In third quarter 2011, we acquired 180 fully developed lots in Houston, Texas for $8,950,000, which includes the right to receive about $4,000,000 in reimbursements, excluding interest, under a development agreement with the City of Houston. We also acquired two multifamily development sites located in Austin and Dallas for $8,672,000.

Mineral Resources

We own directly or through ventures ~~603,000~~602,000 net acres of mineral interests. Our mineral resources segment revenues are principally derived from royalties and other revenues from our oil and natural gas mineral interests located principally in Texas, Louisiana, Georgia and Alabama. At ~~second~~third quarter-end 2011, we have ~~64,000~~59,000 net acres under lease and 30,000 net acres held by production from ~~501~~510 oil and natural gas wells owned and operated by exploration and production companies.

A summary of our mineral resources results follows:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
	(In thousands)															(In thousands)
Revenues	$	4,580		$	4,606		$	11,913		$	11,733		$	5,871		$	6,654		$	17,784		$	18,387
Cost of sales		(438	)		(307	)		(1,232	)		(629	)		(597	)		(223	)		(1,829	)		(852	)
Operating expenses		(1,459	)		(726	)		(2,888	)		(1,456	)		(2,030	)		(748	)		(4,918	)		(2,204	)

		2,683			3,573			7,793			9,648			3,244			5,683			11,037			15,331
Equity in earnings (loss) of unconsolidated ventures		419			693			907			796
Equity in earnings of unconsolidated ventures														348			513			1,255			1,309

Segment earnings	$	3,102		$	4,266		$	8,700		$	10,444		$	3,592		$	6,196		$	12,292		$	16,640

Cost of sales represents our share of oil and natural gas production severance taxes, which are calculated based on a percentage of oil and natural gas produced, costs related to our oil and gas non-operating working interests and delay rental payments related to ground water leases in central Texas.

Equity in earnings of unconsolidated ventures includes our share of royalty revenue from producing wells in the Barnett Shale natural gas formation.

2223

Revenues consist of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
			(In thousands)								(In thousands)
Royalties	$	3,827	$	3,821	$	7,632	$	7,325	$	5,424	$	3,217	$	13,056	$	10,542
Other revenues		753		785		4,281		4,408		447		3,437		4,728		7,845

Total revenues	$	4,580	$	4,606	$	11,913	$	11,733	$	5,871	$	6,654	$	17,784	$	18,387

In ~~second~~third quarter and first ~~six~~nine months 2011, royalty revenues increased as a result of higher oil prices and increased oil production partially offset by decreases in natural gas ~~prices and~~ production in owned and consolidated properties. In ~~second~~third quarter 2011, ~~changes~~increases in net oil and natural gas prices contributed ~~$582,000 which was essentially offset by decreases~~$1,172,000 and changes in net oil and ~~natural~~ gas production ~~of $576,000~~contributed $1,035,000 as compared to ~~second~~third quarter 2010. In first ~~six~~nine months 2011, changes in net oil and natural gas prices contributed ~~$739,000 which was partially offset by decreases~~$1,878,000 and changes in ~~natural~~net oil and gas production ~~of $425,000~~contributed $636,000 as compared to first ~~six~~nine months 2010.

In ~~second~~third quarter 2011, other revenues ~~include $475,000~~principally includes $100,000 in lease bonus payments as a result of leasing ~~over 2,500~~about 380 net mineral acres for an average of ~~$187~~$265 per acre ~~of which 1,500 net mineral acres had no~~and $253,000 related to delay rental payments. In third quarter 2010, other lease ~~bonus payment in return for a short-term drilling commitment from the operator. In addition, other~~ revenues include ~~delay rental payments of $70,000 in second quarter 2011 and $762,000 in second quarter 2010.~~

~~In first six months 2011, other revenues include $2,132,000~~$2,549,000 in lease bonus payments as a result of leasing ~~nearly 7,400~~about 9,600 net mineral acres for an average of ~~$289~~$266 per acre and $890,000 related to delay rental payments.

In first nine months 2011, other revenues include $2,232,000 in lease bonus payments as a result of leasing 7,700 net mineral acres for an average of $288 per acre, $1,555,000 related to mineral seismic exploration agreement associated with 31,100 acres in Louisiana and ~~$226,000~~$479,000 related to delay rental payments. In first ~~six~~nine months 2010, other lease revenues include ~~$3,185,000~~$5,733,000 in lease bonus payments as a result of leasing over ~~2,100~~11,700 net mineral acres for an average of ~~$1,495~~$490 per acre ~~in the East Texas Basin~~ and ~~$1,194,000~~$2,084,000 related to delay rental payments.

Oil and natural gas produced and average unit prices related to our royalty interests follows:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
Consolidated entities:
Oil production (barrels)		27,900		30,500		59,900		59,900		42,300		27,700		102,200		87,600
Average price per barrel	$	102.23	$	74.78	$	91.69	$	73.05	$	97.83	$	71.41	$	94.23	$	72.53
Natural gas production (millions of cubic feet)		246.0		327.6		554.1		647.5		295.9		298.5		850.1		946.0
Average price per thousand cubic feet	$	3.96	$	4.71	$	3.87	$	4.55	$	4.33	$	4.15	$	4.03	$	4.43
Our share of ventures accounted for using the equity method:
Natural gas production (millions of cubic feet)		127.6		180.9		286.2		207.6		112.1		138.1		398.3		345.6
Average price per thousand cubic feet	$	3.84	$	4.50	$	3.69	$	4.40	$	4.10	$	4.02	$	3.80	$	4.25
Total consolidated and our share of equity method ventures:
Oil production (barrels)		27,900		30,500		59,900		59,900		42,300		27,700		102,200		87,600
Average price per barrel	$	102.23	$	74.78	$	91.69	$	73.05	$	97.83	$	71.41	$	94.23	$	72.53
Natural gas production (millions of cubic feet)		373.6		508.5		840.3		855.1		408.0		436.6		1,248.4		1,291.6
Average price per thousand cubic feet	$	3.92	$	4.63	$	3.81	$	4.52	$	4.27	$	4.11	$	3.96	$	4.38

At ~~second~~third quarter-end 2011, there were ~~501~~510 active wells owned and operated by others on our leased mineral acres compared to ~~482~~491 wells at ~~second~~third quarter-end 2010.

In first ~~six~~nine months 2011, our share of ventures natural gas production increased as a result of 16 wells that began producing from the Barnett Shale natural gas formation in 2010.

Operating expenses consist of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
	(In thousands)										(In thousands)
Professional and consulting services	$	649	$	115	$	1,293	$	237	$	792	$	115	$	2,086	$	351
Employee compensation and benefits		429		312		882		581		614		307		1,495		888
Property taxes		74		74		150		147		78		78		228		225
Other		307		225		563		491		546		248		1,109		740

Total operating expenses	$	1,459	$	726	$	2,888	$	1,456	$	2,030	$	748	$	4,918	$	2,204

Professional and consulting services increased $429,000 in ~~second~~third quarter and ~~$857,000~~$1,286,000 in first ~~six~~nine months 2011 primarily due to non-cash amortization of contingent consideration paid to the seller of a water resources company acquired in fourth quarter 2010. These costs are being amortized ratably over the performance period assuming certain milestones are achieved by July 2014. Employee compensation and benefits increased in third quarter and first nine months 2011 as a result of incremental staffing to support our oil, gas and water interests.

2324

In addition, we have water interests in 1,600,000 acres, including a 45 percent nonparticipating royalty interest in groundwater produced or withdrawn for commercial purposes or sold from 1,400,000 acres in Texas, Louisiana, Georgia and Alabama and 17,800 acres of ground water leases in central Texas. We have not received significant income from these interests.

Fiber Resources

Our fiber resources segment focuses principally on the management of our timber holdings and recreational leases. We own directly or through ventures ~~201,000~~over 143,000 acres of timber, primarily in Georgia, and 17,000 acres of timber under lease. Our fiber resources segment revenues are principally derived from the sales of wood fiber from our land and leases for recreational uses. We have sold over ~~140,000~~204,000 acres of undeveloped land ~~in 2010 and 2009~~since year-end 2008 through our retail land sales program and as a result of our strategic initiatives. ~~In addition, we are delaying harvest plans and actively marketing 65,000 acres classified as held for sale.~~ As a result of the reduced acreage from executing these land sales, future segment revenues and earnings are anticipated to be lower.

A summary of our fiber resources results follows:


	Second Quarter						First Six Months						Third Quarter						First Nine Months
	2011			2010			2011			2010			2011			2010			2011			2010
	(In thousands)															(In thousands)
Revenues	$	1,290		$	1,982		$	2,658		$	3,965		$	1,310		$	2,220		$	3,968		$	6,185
Cost of sales		(285	)		(391	)		(532	)		(742	)		(349	)		(466	)		(881	)		(1,208	)
Operating expenses		(488	)		(506	)		(974	)		(1,192	)		(520	)		(502	)		(1,494	)		(1,694	)

		517			1,085			1,152			2,031			441			1,252			1,593			3,283
Other operating income		181			—			181			497			—			120			181			617
Equity in earnings of unconsolidated ventures		6			—			11			—			5			—			16			—

Segment earnings	$	704		$	1,085		$	1,344		$	2,528		$	446		$	1,372		$	1,790		$	3,900

Other operating income represents gains from partial termination of timber leases.

Revenues consist of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
	(In thousands)										(In thousands)
Fiber	$	852	$	1,526	$	1,717	$	3,030	$	978	$	1,767	$	2,695	$	4,797
Recreational leases and other		438		456		941		935		332		453		1,273		1,388

Total revenues	$	1,290	$	1,982	$	2,658	$	3,965	$	1,310	$	2,220	$	3,968	$	6,185

Fiber sold consists of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
Pulpwood tons sold		70,700		95,600		136,300		178,700		85,800		116,900		222,100		295,600
Average pulpwood price per ton	$	9.22	$	10.89	$	9.20	$	10.90	$	7.57	$	9.41	$	8.57	$	10.31
Sawtimber tons sold		12,700		23,800		28,200		53,400		22,900		37,500		51,200		90,900
Average sawtimber price per ton	$	15.69	$	20.36	$	16.40	$	20.24	$	14.33	$	17.79	$	15.47	$	19.23
Total tons sold		83,400		119,400		164,500		232,100		108,700		154,400		273,300		386,500
Average price per ton	$	10.21	$	12.78	$	10.44	$	13.05	$	8.99	$	11.45	$	9.86	$	12.41

In ~~second~~third quarter and first ~~six~~nine months 2011, total fiber tons sold decreased principally due to the sale of about 30,000 acres of timberland in ~~2010.~~2010 and postponing harvest plans on acres previously classified as held for sale. The majority of our fiber sales were to Temple-Inland at market prices.

Information about our recreational leases follows:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
Average recreational acres leased		197,000		213,000		199,000		213,000		164,600		205,900		185,300		209,900
Average price per leased acre	$	8.96	$	8.16	$	8.93	$	8.16	$	8.28	$	8.60	$	8.84	$	8.33

2425

Operating expenses consist of:


	Second Quarter				First Six Months				Third Quarter				First Nine Months
	2011		2010		2011		2010		2011		2010		2011		2010
	(In thousands)										(In thousands)
Employee compensation and benefits	$	231	$	231	$	468	$	684	$	229	$	224	$	696	$	909
Facility and long-term timber lease costs		109		117		227		190		109		116		337		306
Other		148		158		279		318		182		162		461		479

Total operating expenses	$	488	$	506	$	974	$	1,192	$	520	$	502	$	1,494	$	1,694

In first nine months 2010, $197,000 in employee compensation and benefits related to employee severance costs.

Items Not Allocated to Segments

Unallocated items represent income and expenses managed on a company-wide basis and include general and administrative expenses, share-based compensation, gain on sale of assets, interest expense and other non-operating income and expense. General and administrative expenses principally consist of accounting and finance, tax, legal, human resources, internal audit, information technology and our board of directors. These functions support all of our business segments and are not allocated.

General and administrative expenses consist of:


	Second Quarter				First Six Months				Third Quarter					First Nine Months
	2011		2010		2011		2010		2011			2010		2011		2010
	(In thousands)										(In thousands)
Professional services	$	3,686	$	1,320	$	4,425	$	2,082	$	1,600		$	583	$	6,025	$	2,665
Employee compensation and benefits		1,372		1,347		2,827		2,735		1,394			1,410		4,221		4,145
Depreciation and amortization		351		372		702		742		347			371		1,050		1,113
Insurance costs		289		324		533		641		276			295		809		936
Facility costs		173		314		384		611		210			301		594		912
Other		1,210		1,363		2,126		2,767		1,000			900		3,125		3,667

Total general and administrative expenses	$	7,081	$	5,040	$	10,997	$	9,578	$	4,827		$	3,860	$	15,824	$	13,438

In ~~second~~third quarter and first ~~six~~nine months 2011, professional services ~~include $2,730,000~~includes $459,000 and $3,187,000 of expenses associated with proposed private debt offerings that we withdrew as a result of deterioration in terms available to us in the capital markets.

Income Taxes

We have not provided a valuation allowance for our deferred tax asset because we believe it is likely it will be recoverable in future periods.

Capital Resources and Liquidity

Sources and Uses of Cash

We operate in cyclical industries and our cash flows fluctuate accordingly. Our principal operating cash requirements are for the acquisition and development of real estate, either directly or indirectly through ventures, taxes, interest and compensation. Our principal sources of cash are proceeds from the sale of real estate and timber, the cash flow from minerals and income producing properties, borrowings, and reimbursements from utility and improvement districts. Operating cash flows are affected by the timing of the payment of real estate development expenditures and the collection of proceeds from the eventual sale of the real estate, the timing of which can vary substantially depending on many factors including the size of the project, state and local permitting requirements and availability of utilities, and by the timing of oil and natural gas leasing and production activities. Working capital is subject to operating needs, the timing of sales of real estate and timber, the timing of collection of mineral royalties or mineral lease payments, collection of receivables, reimbursement from utility and improvement districts and the payment of payables and expenses.

Cash Flows from Operating Activities

Cash flows from our real estate development activities, undeveloped land sales, income producing properties, timber sales, mineral and recreational leases and reimbursements from utility and improvement districts are classified as operating cash flows.

In first ~~six~~nine months 2011, net cash ~~(used for)~~provided by operating activities was ~~($33,930,000) which is~~$32,816,000 as proceeds from the sale of 57,000 acres of timberland in accordance with our strategic initiatives generated net proceeds of $86,018,000. Expenditures for development and acquisitions exceeded non-cash real estate cost of sales principally due to our acquisition ~~from a financial institution~~ of a non-performing loan secured by a lien on 900 acres of developed and undeveloped land near Houston, Texas

for $21,137,000, ~~our investment~~$25,481,000 in ~~undeveloped land~~four real estate acquisitions located in ~~San Antonio,~~various Texas ~~for $7,900,000~~markets and ~~our~~ payment of ~~$7,596,000~~$7,956,000 in federal and state income taxes, net of refunds. In first ~~six~~nine months 2010, net cash (used for) operating activities was ($~~18,873,000) principally consisting of funding~~13,701,000) as we funded a $10,000,000 loan to a third-party equity investor in the JW Marriott^{^®} San Antonio Hill Country Resort & Spa and paid income taxes of ~~$10,986,000.~~$11,031,000.

Cash Flows from Investing Activities

Capital contributions to and capital distributions from unconsolidated ventures and business acquisitions are classified as investing activities. In addition, proceeds from the sale of property and equipment, software costs and expenditures related to reforestation activities are also classified as investing activities.

In first ~~six~~nine months 2011, net cash (used for) investing activities was ($~~3,501,000)~~5,149,000) and is principally related to ~~$2,112,000~~$3,414,000 invested in oil and gas properties as non-operating working interests, ~~$883,000~~$662,000 in net contributions to unconsolidated ventures and ~~$899,000~~$1,466,000 in property, equipment, software and reforestation. In first ~~six~~nine months 2010, net cash provided by investing activities was ~~$4,955,000.~~$3,572,000 principally due to net distributions from unconsolidated ventures of $3,252,000. We ~~received~~invested $2,282,000 in property, equipment, software and reforestation offset by $2,602,000 in proceeds related to the sale of our undivided interest in corporate ~~aircraft and $3,745,000 in net distributions from our unconsolidated ventures.~~aircraft.

Cash Flows from Financing Activities

In first ~~six~~nine months 2011, net cash ~~provided by~~(used for) financing activities was ~~$37,780,000. The~~($3,912,000) and is principally related to the payment of $3,746,000 in deferred financing fees primarily related to supplementing and amending our senior secured credit facility and $2,126,000 related to repurchasing 172,435 shares of our common stock. This was partially offset by a net increase in our debt of ~~$39,236,000 was principally used to fund our expenditures for acquisitions and development.~~$2,108,000. In first ~~six~~nine months 2010, net cash (used for) financing activities was ($~~774,000)~~6,439,000) as we repurchased 1,000,987 shares of our ~~repayments~~common stock for $15,178,000 and incurred $5,969,000 in deferred financing fees primarily related to our amendment and extension of our senior secured credit facility, which was partially offset by a net increase in our debt ~~principally offset our additions to debt.~~of $14,147,000.

Liquidity

At ~~second~~third quarter-end 2011, our senior secured credit facility provides for a $130,000,000 term loan maturing August 6, 2015 and a $200,000,000 revolving line of ~~credit. The term loan matures~~credit maturing August 6, ~~2015, and the revolving line of credit matures August 6, 2013 (with a one-year extension option to August 6, 2014).~~2014. The term loan includes a 21 percent prepayment penalty for payments in excess of $25,000,000 ~~prior to August 6, 2011 and 1 percent prepayment penalty~~ prior to February 6, 2012 and no prepayment penalty thereafter. The revolving line of credit may be prepaid at any time without penalty. The revolving line of credit includes a $100,000,000 sublimit for letters of credit, of which $984,000 is outstanding at third quarter-end 2011. Total borrowings under our senior secured credit facility (including the face amount of letters of credit) may not exceed a borrowing base formula. At ~~second~~third quarter-end 2011, we had ~~$111,386,000~~$176,337,000 in net unused borrowing capacity under our senior secured credit facility. Our unused borrowing capacity during first ~~six~~nine months 2011 ranged from a high of ~~$168,113,000~~$176,337,000 to a low of ~~$111,386,000.~~$94,872,000. This facility is used primarily to fund our operating cash needs, which fluctuate due to timing of residential real estate sales, undeveloped land sales, mineral lease bonus payments, timber sales, payment of payables and expenses and capital expenditures.

In third quarter 2011, we borrowed $15,400,000 which is collateralized by a 413 guest room hotel located in Austin, Texas with a carrying value of $21,569,000. This financing replaced debt retired in second quarter 2011.

Our senior secured credit facility and other debt agreements contain financial covenants customary for such agreements including minimum levels of interest coverage and limitations on leverage. At ~~second~~third quarter-end 2011, we were in compliance with the financial covenants of these agreements.

The following table details our compliance with the financial covenants calculated as provided in the senior secured credit facility:


				~~Second~~Third
				Quarter-End
Financial Covenant	Requirement			2011
Interest Coverage Ratio^(a)		≥ 1.05:1.0			~~3.57:~~6.59:1.0
Revenues/Capital Expenditures Ratio^(b)		≥ 1.00:1.0			~~3.39:~~2.20:1.0
Total Leverage Ratio^(c)		≤ 40	%		2423	%
Net Worth^(d)	> ~~$411~~$439 million						$~~500~~536 million
Collateral Value to Loan Commitment Ratio^(e)		≥ ~~1.60:~~1.50:1.0			~~2.00~~1.82 :1.0


^(a)		Calculated as EBITDA (earnings before interest, taxes, depreciation and amortization), plus non-cash compensation expense, plus other non-cash expenses, divided by interest expense excluding loan fees. This covenant is applied at the end of each quarter on a rolling four quarter basis.

^(b)		Calculated as total gross revenues, plus our pro rata share of the operating revenues from unconsolidated ventures, divided by capital expenditures. Capital expenditures are defined as consolidated development and acquisition expenditures plus our pro rata share of unconsolidated ventures’ development and acquisition expenditures. This covenant is applied at the end of each quarter on a rolling four quarter basis.


^(c)		Calculated as total funded debt divided by adjusted asset value. Total funded debt includes indebtedness for borrowed funds, secured liabilities and reimbursement obligations with respect to letters of credit or similar instruments. Adjusted asset value is defined as the sum of unrestricted cash and cash equivalents, timberlands, high value timberlands, raw entitled lands, entitled land under development, minerals business, other real estate owned at book value without regard to any indebtedness and our pro rata share of joint ventures’ book value without regard to any indebtedness. This covenant is applied at the end of each quarter.

^(d)		Calculated as the amount by which consolidated total assets exceeds consolidated total liabilities. At ~~second~~third quarter-end 2011, the requirement is ~~$411,000,000,~~$439,000,000, computed as: $411,000,000, plus 85 percent of the aggregate net proceeds received by us from any equity offering, plus 75 percent of all positive net income, on a cumulative basis. This covenant is applied at the end of each quarter.

^(e)		Calculated as the total collateral value of timberland, high value timberland and our minerals business, divided by total aggregate loan commitment. This covenant is applied at the end of each quarter.

To make additional investments, acquisitions, or distributions, we must maintain available liquidity of equal to the lesser of $35,000,000 or 10% of the aggregate commitments in place. At ~~second~~third quarter-end 2011, ~~this~~the minimum liquidity requirement was $33,000,000, resulting in ~~$115,066,000~~$203,852,000 in available liquidity ~~which represents our~~based on the unused borrowing capacity under our senior secured credit facility plus unrestricted cash and cash equivalents. The failure to maintain such minimum liquidity does not constitute a default or event of default of our senior secured credit facility.

Contractual Obligations and Off-Balance Sheet Arrangements

In second quarter 2011, we began construction on a 289 unit multifamily project in Austin, Texas in which the estimated cost at completion, including land, is approximately ~~$30,540,000.~~$30,536,000. At ~~second~~third quarter-end 2011, our investment in this project is ~~$5,961,000~~$9,394,000 and the estimated cost to complete construction is ~~included in real estate on our balance sheet.~~$21,142,000.

At ~~second~~third quarter-end 2011, we participate in three partnerships that have total assets of ~~$51,504,000~~$51,301,000 and total liabilities of ~~$82,740,000,~~$83,575,000, which includes ~~$67,532,000~~$67,557,000 of borrowings classified as current maturities. These partnerships are managed by third parties who intend to extend or refinance these borrowings; however, there is no assurance that this can be done. Although these borrowings are guaranteed by third parties, we may under certain circumstances elect or be required to provide additional equity to these partnerships. We do not believe that the ultimate resolution of these matters will have a significant effect on our earnings or financial position. Our investment in these partnerships is ~~$2,751,000~~$2,362,000 at ~~second~~third quarter-end 2011. These three partnerships are variable interest entities.

Cibolo Canyons — San Antonio, Texas

Cibolo Canyons consists of the JW Marriott^® San Antonio Hill Country Resort & Spa development owned by third parties and a mixed-use development we own. We have ~~$87,288,000~~$86,637,000 invested in Cibolo Canyons at ~~second~~third quarter-end 2011.

Resort Hotel, Spa and Golf Development

In 2007, we entered into agreements to facilitate third party construction and ownership of the JW Marriott^® San Antonio Hill Country Resort & Spa, which includes a 1,002 room destination resort and two PGA Tour^® Tournament Players Club^® (TPC) golf courses. Under these agreements, we agreed to transfer to third party owners 700 acres of undeveloped land, to provide $30,000,000 cash and to provide $12,700,000 of other consideration principally consisting of golf course construction materials, substantially all of which has been provided.

In exchange for our commitment to the resort, the third party owners assigned to us certain rights under an agreement between the third party owners and a legislatively created Special Improvement District (SID). This agreement includes the right to receive from the SID 9 percent of hotel occupancy revenues and 1.5 percent of other resort sales revenues collected as taxes by the SID through 2034. The amount we receive will be net of annual ad valorem tax reimbursements by the SID to the third party owners of the resort through 2020. In addition, these payments will be net of debt service, if any, on bonds issued by the SID collateralized by hotel occupancy tax and other resort sales tax through 2034.

The amounts we collect under this agreement are dependent on several factors including the amount of revenues generated by and ad valorem taxes imposed on the resort and the amount of any applicable debt service incurred by the SID. As a result, there is significant uncertainty as to the amount and timing of collections under this agreement. Until these uncertainties are clarified, amounts collected

under the agreement will be accounted for as a reduction of our investment in the resort development. The resort began operations on January 22, 2010.

In ~~second~~third quarter 2011, we received ~~$1,603,000~~$480,000 from the ~~SID related to hotel occupancy revenues and other revenues from resort sales collected as taxes by the~~ SID. ~~To date,~~Since inception, we have received ~~$2,603,000~~$3,083,000 in reimbursements and have accounted for this as a reduction of our investment. At ~~second~~third quarter-end 2011, we have ~~$40,399,000~~$39,918,000 invested in the resort development.

Mixed-Use Development

The mixed-use development we own consists of 2,100 acres planned to include approximately 1,420 residential lots and 220 commercial acres designated for multifamily and retail uses, of which ~~679~~694 lots and 68 commercial acres have been sold through ~~second~~third quarter-end 2011.

In 2007, we entered into an agreement with the SID providing for reimbursement of certain infrastructure costs related to the mixed-use development. Reimbursements are subject to review and approval by the SID and unreimbursed amounts accrue interest at 9.75 percent. The SID’s funding for reimbursements is principally derived from its ad valorem tax collections and bond proceeds collateralized by ad valorem taxes, less debt service on these bonds and annual administrative and public service expenses. Through ~~second~~third quarter-end 2011, we have submitted and received approval for reimbursement of approximately $57,322,000 of infrastructure costs and have received reimbursements totaling $20,770,000. At ~~second~~third quarter-end 2011, we have $36,552,000 in approved and pending reimbursements, excluding interest.

Since the amount of each reimbursement is dependent on several factors, including timing of SID approval and the SID having an adequate tax base to generate funds that can be used to reimburse us, there is uncertainty as to the amount and timing of reimbursements under this agreement. We expect to recover our investment from lot and tract sales and reimbursement of approved infrastructure costs from the SID. We have not recognized income from interest due, but not collected. As these uncertainties are clarified, we will modify our accounting accordingly.

At ~~second~~third quarter-end 2011, we have ~~$46,889,000~~$46,719,000 invested in the mixed-use development.

Critical Accounting Policies and Estimates

There have been no significant changes in our critical accounting policies or estimates from those disclosed in our 2010 Annual Report on Form 10-K.

Recent Accounting Standards

Please read Note 2 to the Consolidated Financial Statements contained in this Quarterly Report on Form 10-Q.

2829

Statistical and Other Data

A summary of our real estate projects in the entitlement process^(a) at ~~second~~third quarter-end 2011 follows:


			Project
Project	County	Market	Acres^(b)
California
Hidden Creek Estates	Los Angeles	Los Angeles		700
Terrace at Hidden Hills	Los Angeles	Los Angeles		30
Georgia
Ball Ground	Cherokee	Atlanta		500
Crossing	Coweta	Atlanta		230
~~Dallas Highway~~	~~Haralson~~	~~Atlanta~~		~~1,060~~
Fincher Road	Cherokee	Atlanta		3,890
Fox Hall	Coweta	Atlanta		960
Garland Mountain	Cherokee/Bartow	Atlanta		350
Home Place	Coweta	Atlanta		1,510
Martin’s Bridge	Banks	Atlanta		970
Mill Creek	Coweta	Atlanta		770
Serenity	Carroll	Atlanta		440
Waleska	Cherokee	Atlanta		100
Wolf Creek	Carroll/Douglas	Atlanta		12,230
Yellow Creek	Cherokee	Atlanta		1,060
Texas
Lake Houston	Harris/Liberty	Houston		3,700
San Jacinto	Montgomery	Houston		150

Total				~~28,650~~27,590


^(a)		A project is deemed to be in the entitlement process when customary steps necessary for the preparation of an application for governmental land-use approvals, like conducting pre-application meetings or similar discussions with governmental officials, have commenced, or an application has been filed. Projects listed may have significant steps remaining, and there is no assurance that entitlements ultimately will be received.

^(b)		Project acres, which are the total for the project regardless of our ownership interest, are approximate. The actual number of acres entitled may vary.

2930

A summary of activity within our projects in the development process, which includes entitled^(a), developed and under development real estate projects, at ~~second~~third quarter-end 2011 follows:


						Residential Lots^(c)				Commercial Acres^(d)									Residential Lots^(c)				Commercial Acres^(d)
						Lots Sold				Acres Sold									Lots Sold				Acres Sold
			Interest			Since		Lots		Since		Acres				Interest			Since		Lots		Since		Acres
Project	County	Market	Owned^(b)			Inception		Remaining		Inception		Remaining^(f)		County	Market	Owned^(b)			Inception		Remaining		Inception		Remaining
Projects we own
California
San Joaquin River	Contra Costa/ Sacramento	Oakland		100	%		—		—		—		288	Contra Costa/ Sacramento	Oakland		100	%		—		—		—		288
Colorado
Buffalo Highlands	Weld	Denver		100	%		—		164		—		—	Weld	Denver		100	%		—		164		—		—
Johnstown Farms	Weld	Denver		100	%		115		493		2		8	Weld	Denver		100	%		115		497		2		7
Pinery West	Douglas	Denver		100	%		—		—		—		115	Douglas	Denver		100	%		—		—		—		115
Stonebraker	Weld	Denver		100	%		—		603		—		13	Weld	Denver		100	%		—		603		—		13
Texas
Arrowhead Ranch	Hays	Austin		100	%		—		259		—		6	Hays	Austin		100	%		—		259		—		6
Barrington Kingwood														Harris	Houston		100	%		—		180		—		—
Caruth Lakes	Rockwall	Dallas/Fort Worth		100	%		332		317		—		—	Rockwall	Dallas/Fort Worth		100	%		362		287		—		—
Cibolo Canyons	Bexar	San Antonio		100	%		679		736		68		153	Bexar	San Antonio		100	%		694		721		68		153
Harbor Lakes	Hood	Dallas/Fort Worth		100	%		202		247		2		12	Hood	Dallas/Fort Worth		100	%		202		247		2		12
Hunter’s Crossing	Bastrop	Austin		100	%		351		139		38		71	Bastrop	Austin		100	%		378		112		38		71
La Conterra	Williamson	Austin		100	%		76		424		—		58	Williamson	Austin		100	%		78		422		—		58
Maxwell Creek	Collin	Dallas/Fort Worth		100	%		718		281		10		—	Collin	Dallas/Fort Worth		100	%		719		280		10		—
Oak Creek Estates	Comal	San Antonio		100	%		89		558		13		—	Comal	San Antonio		100	%		90		557		13		—
The Colony	Bastrop	Austin		100	%		413		734		22		31	Bastrop	Austin		100	%		418		729		22		31
The Gables at North Hill	Collin	Dallas/Fort Worth		100	%		199		84		—		—	Collin	Dallas/Fort Worth		100	%		203		—		—		—
The Preserve at Pecan Creek	Denton	Dallas/Fort Worth		100	%		316		502		—		9	Denton	Dallas/Fort Worth		100	%		329		465		—		7
The Ridge at Ribelin Ranch	Travis	Austin		100	%		—		—		179		—	Travis	Austin		100	%		—		—		195		—
Westside at Buttercup Creek	Williamson	Austin		100	%		1,367		147		66		—	Williamson	Austin		100	%		1,369		145		66		—
Other projects (9)	Various	Various		100	%		1,555		18		197		24	Various	Various		100	%		1,557		16		197		24
Georgia
The Villages at Burt Creek	Dawson	Atlanta		100	%		—		1,715		—		57	Dawson	Atlanta		100	%		—		1,715		—		57
Towne West	Bartow	Atlanta		100	%		—		2,674		—		121	Bartow	Atlanta		100	%		—		2,674		—		121
Other projects (13)	Various	Atlanta		100	%		—		2,834		—		705	Various	Atlanta		100	%		—		2,834		—		705
Missouri and Utah
Other projects (2)	Various	Various		100	%		464		90		—		—	Various	Various		100	%		466		88		—		—

							6,876		13,019		597		1,671							6,980		12,995		613		1,668

Projects in entities we consolidate
Texas
City Park	Harris	Houston		75	%		1,166		145		50		115	Harris	Houston		75	%		1,176		135		50		115
Lantana	Denton	Dallas/Fort Worth		55	%^(e)		683		1,586		—		—	Denton	Dallas/Fort Worth		55	%^(e)		723		1,537		—		—
Light Farms	Collin	Dallas/Fort Worth		65	%		—		2,501		—		—	Collin	Dallas/Fort Worth		65	%		—		2,501		—		—
Stoney Creek	Dallas	Dallas/Fort Worth		90	%		109		645		—		—	Dallas	Dallas/Fort Worth		90	%		110		644		—		—
Timber Creek	Collin	Dallas/Fort Worth		88	%		—		614		—		—	Collin	Dallas/Fort Worth		88	%		—		614		—		—
Other projects (4)	Various	Various	Various				710		253		26		25	Various	Various	Various				710		253		26		25

							2,668		5,744		76		140							2,719		5,684		76		140


Total owned and consolidated							9,544		18,763		673		1,811							9,699		18,679		689		1,808

Projects in ventures that we account for using the equity method
Georgia
Seven Hills	Paulding	Atlanta		50	%		640		441		26		113	Paulding	Atlanta		50	%		641		452		26		113
The Georgian	Paulding	Atlanta		38	%		289		1,096		—		—	Paulding	Atlanta		38	%		289		1,095		—		—
Other projects (3)	Various	Atlanta	Various				1,710		77		3		—	Various	Atlanta	Various				1,710		77		3		—
Texas
Bar C Ranch	Tarrant	Dallas/Fort Worth		50	%		265		934		—		—	Tarrant	Dallas/Fort Worth		50	%		269		930		—		—
Entrada	Travis	Austin		50	%		—		821		—		3	Travis	Austin		50	%		—		821		—		3
Fannin Farms West	Tarrant	Dallas/Fort Worth		50	%		323		58		—		15	Tarrant	Dallas/Fort Worth		50	%		323		58		—		15
Harper’s Preserve	Montgomery	Houston		50	%		13		1,712		—		72	Montgomery	Houston		50	%		42		1,683		—		72
Lantana	Denton	Dallas/Fort Worth	Various^(e)				1,436		96		14		44	Denton	Dallas/Fort Worth	Various^(e)				1,438		94		14		44
Long Meadow Farms	Fort Bend	Houston		19	%		758		1,325		107		113	Fort Bend	Houston		19	%		838		1,245		107		113
Southern Trails	Brazoria	Houston		40	%		468		559		—		—	Brazoria	Houston		40	%		475		552		—		—
Stonewall Estates	Bexar	San Antonio		25	%		280		108		—		—	Bexar	San Antonio		25	%		280		108		—		—
Summer Creek Ranch	Tarrant	Dallas/Fort Worth		50	%		796		478		—		71	Tarrant	Dallas/Fort Worth		50	%		806		468		—		71
Summer Lakes	Fort Bend	Houston		50	%		373		757		56		—	Fort Bend	Houston		50	%		382		748		56		—
Village Park	Collin	Dallas/Fort Worth		50	%		356		215		3		2	Collin	Dallas/Fort Worth		50	%		368		203		3		2
Waterford Park	Fort Bend	Houston		50	%		—		210		—		90	Fort Bend	Houston		50	%		—		210		—		90
Other projects (2)	Various	Various	Various				297		227		—		15	Various	Various	Various				298		226		—		15
Florida
Other projects (3)	Various	Tampa	Various				519		326		—		—	Various	Tampa	Various				520		325		—		—

Total in ventures							8,523		9,440		209		538							8,679		9,295		209		538

Combined total							18,067		28,203		882		2,349							18,378		27,974		898		2,346

3031


^(a)		A project is deemed entitled when all major discretionary governmental land-use approvals have been received. Some projects may require additional permits and/or non-governmental authorizations for development.

^(b)		Interest owned reflects our net equity interest in the project, whether owned directly or indirectly. There are some projects that have multiple ownership structures within them. Accordingly, portions of these projects may appear as owned, consolidated or accounted for using the equity method.

^(c)		Lots are for the total project, regardless of our ownership interest. Lots remaining represent vacant developed lots, lots under development and future planned lots and are subject to change based on business plan revisions.

^(d)		Commercial acres are for the total project, regardless of our ownership interest, and are net developable acres, which may be fewer than the gross acres available in the project.

^(e)		The Lantana project consists of a series of 2022 partnerships in which our voting interests range from 25 percent to 55 percent. We account for three of these partnerships using the equity method and we consolidate the remaining partnerships.

^(f)		~~Excludes acres associated with commercial and income producing properties.~~

A summary of our significant commercial and income producing properties at ~~second~~third quarter-end 2011 follows:

Interest

Project

County

Market

Owned^(a)

Type

Acres

Description

County

Market

Owned^(a)

Type

Acres

Description

Broadstone Memorial

Harris

Houston

100

Multifamily

401 unit luxury apartment

Harris

Houston

100

Multifamily

401 unit luxury apartment

Radisson Hotel

Travis

Austin

100

Hotel

413 guest rooms and suites

Travis

Austin

100

Hotel

413 guest rooms and suites

Palisades West

Travis

Austin

Office

375,000 square feet

Travis

Austin

Office

375,000 square feet

Las Brisas

Williamson

Austin

Multifamily

414 unit luxury apartment

Williamson

Austin

Multifamily

414 unit luxury apartment

The Ridge at Ribelin Ranch

Travis

Austin

100

Multifamily

289 unit luxury apartment
(construction in progress)

Promesa^(b)

Travis

Austin

100

Multifamily

289 unit luxury apartment (construction in progress)


^(a)		Interest owned reflects our ~~net equity~~total interest in the project, whether owned directly or indirectly.

^(b)		Formerly marketed as Ridge at Ribelin Ranch.

A summary of our oil and gas mineral interests^(a) at ~~second~~third quarter-end 2011 follows:


					Held By								Held By
State	Unleased		Leased^(b)		Production^(c)		Total^(d)		Unleased		Leased^(b)		Production^(c)		Total^(d)
			(Net acres)						(Net acres)
Texas		186,000		41,000		25,000		252,000		191,000		36,000		25,000		252,000
Louisiana		116,000		23,000		5,000		144,000		116,000		23,000		5,000		144,000
Georgia		165,000		—		—		165,000		164,000		—		—		164,000
Alabama		40,000		—		—		40,000		40,000		—		—		40,000
California		1,000		—		—		1,000		1,000		—		—		1,000
Indiana		1,000		—		—		1,000		1,000		—		—		1,000

		509,000		64,000		30,000		603,000		513,000		59,000		30,000		602,000


^(a)		Includes ventures.

^(b)		Includes leases in primary lease term or for which a delay rental payment has been received. In the ordinary course of business, leases covering a significant portion of leased net mineral acres may expire from time to time in a single reporting period.

^(c)		Acres being held by production are producing oil or natural gas in paying quantities.

^(d)		Texas, Louisiana, California and Indiana net acres are calculated as the gross number of surface acres multiplied by our percentage ownership of the mineral interest. ~~Alabama~~Georgia and ~~Georgia~~Alabama net acres are calculated as the gross number of surface acres multiplied by our estimated percentage ownership of the mineral interest based on county sampling. Excludes 477 net mineral acres located in Colorado including 379 acres leased and 29 acres held by production.

3132

A summary of our Texas and Louisiana mineral acres^(a) by county or parish at ~~second~~third quarter-end 2011 follows:


Texas	Texas			Louisiana			Texas			Louisiana
County		NetAcres		Parish	NetAcres			Net Acres		Parish	Net Acres
Trinity			46,000	Beauregard		79,000			46,000	Beauregard		79,000
Angelina			42,000	Vernon		39,000			42,000	Vernon		39,000
Houston			29,000	Calcasieu		17,000			29,000	Calcasieu		17,000
Anderson			25,000	Allen		7,000			25,000	Allen		7,000
Cherokee			24,000	Rapides		1,000			24,000	Rapides		1,000
Sabine			23,000	Other		1,000			23,000	Other		1,000

Red River			14,000		144,000				14,000			144,000

Newton			13,000						13,000
San Augustine			13,000						13,000
Jasper			12,000						12,000
Other			11,000						11,000

			252,000						252,000


^(a)		Includes ventures.

Item 3.Quantitative and Qualitative Disclosures About Market Risk

Interest Rate Risk

Our interest rate risk is principally related to our variable-rate debt. Interest rate changes impact earnings due to the resulting increase or decrease in the cost of our variable-rate debt, which is ~~$230,894,000~~$193,766,000 at ~~second~~third quarter-end 2011 and $191,658,000 at year-end 2010.

The following table illustrates the estimated effect on our pre-tax income of immediate, parallel, and sustained shifts in interest rates for the next 12 months on our variable-rate debt at ~~second~~third quarter-end 2011, with comparative year-end 2010 information. This estimate assumes that debt reductions from contractual payments will be replaced with short-term, variable-rate debt; however, that may not be the financing alternative we choose.


	Second						Third
	Quarter-End			Year-End			Quarter-End			Year-End
Change in Interest Rates	2011			2010			2011			2010
	(In thousands)						(In thousands)
+2%	$	(4,287	)	$	(3,728	)	$	(3,307	)	$	(3,728	)
+1%		(2,309	)		(1,917	)		(1,938	)		(1,917	)
-1%		2,309			1,917			1,938			1,917
-2%		4,618			3,833			3,875			3,833

Foreign Currency Risk

We have no exposure to foreign currency fluctuations.

Commodity Price Risk

We have no significant exposure to commodity price fluctuations.

Item 4.Controls and Procedures

(a) Disclosure Controls and Procedures

Our management, with the participation of the Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (or the Exchange Act)) as of the end of the period covered by this report. Based on such evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, our disclosure controls and procedures are effective in recording, processing, summarizing and reporting, on a timely basis, information required to be disclosed by us in the reports that we file or submit under the Exchange Act and are effective in ensuring that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

3233

(b) Changes in Internal Control over Financial Reporting

There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the period covered by this report that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II — OTHER INFORMATION

Item 1.Legal Proceedings

We are involved directly or through ventures in various legal proceedings that arise from time to time in the ordinary course of doing business. We believe we have established adequate reserves for any probable losses and that the outcome of any of the proceedings should not have a material adverse effect on our financial position, long-term results of operations or cash flows. It is possible, however, that circumstances beyond our control or significant subsequent developments could result in additional charges related to these matters that could be significant to results of operations or cash flow in any single accounting period.

Item 1A.Risk Factors

There are no material changes from the risk factors disclosed in our 2010 Annual Report on Form 10-K, except as follows:

If the Temple-Inland mill complex in Rome, Georgia were to permanently cease operations, the pricewe receive for our wood fiber may decline, and the cost of delivering logs to alternative customers could increase.

Prior to our 2007 spin-off from Temple-Inland Inc. (“Temple-Inland”), we entered into an agreement to sell wood fiber to Temple-Inland at market prices, primarily for use at Temple-Inland’s Rome, Georgia mill complex. The agreement expires in 2013, although the purchase and sale commitments (including the sale price) are established annually based on our annual harvest plan. A significant portion of our fiber resources revenues are generated though this agreement. The Temple-Inland Rome mill complex is a significant consumer of wood fiber within the immediate area in which a substantial portion of our Georgia timberlands are located. If Temple-Inland was to permanently cease operations at its Rome, Georgia mill complex (although we have no indication that it intends to do so), was not willing to pay for wood fiber at a price we deem acceptable or was to cease purchasing wood fiber from us after the expiration of our agreement in 2013, we may not be able to enter into agreements with alternative customers for the wood fiber, any agreements with alternative customers we do enter into may be for lower rates than we currently receive from Temple-Inland and the cost of delivering wood fiber to such alternative customers could increase.

Our ability to harvest and deliver timber may be affected by our sales of timberland and may besubject to other limitations, which could adversely affect our operations.

~~As of August 8, 2011, we~~We have sold ~~169,000~~176,000 acres of our timberland in accordance with our near-term strategic initiatives announced in 2009, and we now own directly or through ventures about ~~151,000~~143,000 acres of timberland. Sales of our timberland reduce the amount of timber that we have available for harvest.

In addition, weather conditions, timber growth cycles, access limitations, availability of contract loggers and haulers, and regulatory requirements associated with the protection of wildlife and water resources may restrict harvesting of timberlands as may other factors, including damage by fire, insect infestation, disease, prolonged drought, flooding and other natural disasters. Although damage from such natural causes usually is localized and affects only a limited percentage of the timber, there can be no assurance that any damage affecting our timberlands will in fact be so limited. As is common in the forest products industry, we do not maintain insurance coverage with respect to damage to our timberlands.

The revenues, income and cash flow from operations for our fiber resources segment are dependent to a significant extent on the pricing of our products and our continued ability to harvest timber at adequate levels.

3334

Item 2.Unregistered Sales of Equity Securities and Use of Proceeds

Issuer Purchases of Equity Securities^(a)

Maximum
Total Number Number of
of Shares Shares That
Purchased as May Yet be
Total Average Part of Publicly Purchased
Number of Price Announced Under the
Shares Paid per Plans or Plans
Period Purchased^(b) Share Programs or Programs
Month 1 (4/1/2011 — 4/30/2011) — $ — — 5,999,013
Month 2 (5/1/2011 — 5/31/2011) 1,461 $ 17.78 — 5,999,013
Month 3 (6/1/2011 — 6/30/2011) 18 $ 15.80 — 5,999,013

Total 1,479 $ 17.76 —


							Maximum
					Total Number		Number of
					of Shares		Shares That
					Purchased as		May Yet be
	Total		Average		Part of Publicly		Purchased
	Number of		Price		Announced		Under the
	Shares		Paid per		Plans or		Plans
Period	Purchased^(b)		Share		Programs		or Programs
Month 1 (7/1/2011 — 7/31/2011)		—	$	—		—		5,999,013
Month 2 (8/1/2011 — 8/31/2011)		178,511	$	12.33		172,435		5,826,578
Month 3 (9/1/2011 — 9/30/2011)		26	$	10.91		—		5,826,578

Total		178,537	$	12.33		172,435


^(a)		On February 11, 2009, we announced that our Board of Directors authorized the repurchase of up to 7,000,000 shares of our common stock. We have purchased ~~1,000,987~~1,173,422 shares under this authorization, which has no expiration date. We have no repurchase plans or programs that expired during the period covered by the table above and no repurchase plans or programs that we intend to terminate prior to expiration or under which we no longer intend to make further purchases.

^(b)		~~Represents~~Includes shares withheld to pay taxes in connection with vesting of restricted stock awards and exercises of stock options.

Item 3.Defaults Upon Senior Securities

None.

Item 4.(Removed and Reserved)

Item 5.Other Information

None.

Item 6.Exhibits


10.1		Purchase and Sale Agreement dated July 6, 2011, by and among Forestar (USA) Real Estate Group Inc., as seller, Plum Creek Timberlands, L.P., as purchaser, and First American Title Insurance Company, as escrow agent, as amended by First Amendment to Purchase and Sale Agreement dated July 29, 2011, by and among Forestar (USA) Real Estate Group Inc., Plum Creek Timberlands, L.P., and First American Title Insurance Company.

10.2		Second Amendment to Amended and Restated Revolving and Term Credit Agreement, dated as of ~~May 6,~~September 30, 2011, by and among the Company, Forestar (USA) Real Estate Group Inc.~~, certain~~ and its wholly-owned subsidiaries signatory thereto, KeyBank National Association, as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit ~~99.1~~10.1 of the Company’s Current Report on Form 8-K filed with the Commission on ~~May 31,~~October 3, 2011).

10.3		Exercise of option to extend revolving credit maturity date under Amended and Restated Revolving and Term Credit Agreement, dated September 30, 2011, by Forestar (USA) Real Estate Group Inc.

~~31 .1~~31.1		Certification of Chief Executive Officer pursuant to Exchange Act rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

~~31 .2~~31.2		Certification of Chief Financial Officer pursuant to Exchange Act rule 13a-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

~~32 .1~~32.1		Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

~~32 .2~~32.2		Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.1		The following materials from Forestar’s Quarterly Report on Form 10-Q for the quarter ended ~~June~~September 30, 2011, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Cash Flows, and (iv) Notes to Consolidated Financial Statements, tagged as blocks of text.

3435

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	FORESTAR GROUP INC.
Date: ~~August 8,~~November 3, 2011	By:	/s/ Christopher L. Nines
		Christopher L. Nines
		Chief Financial Officer



	By:	/s/ Charles D. Jehl
		Charles D. Jehl
		Chief Accounting Officer

3536