BLDR
Builders FirstSource Inc.
$74.15
+$0.29(+0.39%)
53
Overall
80
Value
25
Tech
55
Quality
Market Cap
$13.55B
Volume
1.92M
52W Range
$73.40 - $151.03
Target Price
$97.57
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $6.4B | $7.0B | $7.7B | $7.3B | $8.6B | $19.9B | $22.7B | $17.1B | $16.4B | $15.2B | ||
| Total Revenue | $6.4B | $7.0B | $7.7B | $7.3B | $8.6B | $19.9B | $22.7B | $17.1B | $16.4B | $15.2B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $4.8B | $5.3B | $5.8B | $5.3B | $6.3B | $14.0B | $15.0B | $11.1B | $11.0B | $10.6B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $1.6B | $1.7B | $1.9B | $2.0B | $2.2B | $5.9B | $7.7B | $6.0B | $5.4B | $4.6B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $1.4B | $1.4B | $1.6B | $1.6B | $1.7B | $3.5B | $4.0B | $3.8B | $3.8B | $3.8B | ||
| Selling, General & Administrative | $1.4B | $1.4B | $1.6B | $1.6B | $1.7B | $3.5B | $4.0B | $3.8B | $3.8B | $3.8B | ||
| General & Administrative Expenses | $1.4B | $1.4B | $1.6B | $1.6B | $1.7B | $3.5B | $4.0B | $3.8B | $3.8B | $3.8B | ||
| Salaries & Wages | $6.3M | $8.2M | $10.7M | $9.2M | -- | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $109.8M | $93.0M | $97.9M | $100.0M | $94.5M | $189.3M | $194.6M | $222.6M | $256.5M | -- | ||
| Depreciation & Amortization | $109.8M | $93.0M | $97.9M | $100.0M | $94.5M | $189.3M | -- | -- | -- | -- | ||
| Amortization | $740.4M | $740.4M | $740.4M | $774.2M | $791.6M | $-7.8M | $3.5B | $3.6B | $3.7B | -- | ||
| Other Operating Expenses | $-23.0K | -- | -- | $106.3M | $111.2M | $162.8M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $236.3M | $285.1M | $369.0M | $392.3M | $543.9M | $2.4B | $3.8B | $2.2B | $1.6B | $786.3M | ||
| EBITDA | $353.6M | $191.0M | $363.3M | $387.8M | $660.4M | $2.9B | $4.3B | $2.7B | $2.2B | $1.4B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $214.7M | $193.2M | -- | $1.1M | $135.7M | $135.9M | $198.4M | $192.1M | $207.7M | $273.9M | ||
| Intinc | -- | $-193.2M | $-108.2M | $-109.6M | $-135.7M | $-135.9M | $-198.4M | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-214.7M | $-193.2M | $-108.2M | $-109.6M | $-135.7M | $-135.9M | $-198.4M | $-192.1M | $-207.7M | $-273.9M | ||
| Other Income/Expense | $57.5M | $56.7M | $-310.1M | $8.2M | $6.7M | $3.0M | $-611.9M | $728.0K | -- | -- | ||
| Other Special Charges | $-55.8M | $-56.7M | $310.1M | $-8.2M | $-6.7M | $-3.0M | -- | -- | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $581.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | $-581.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Impairment Of Capital Assets | $1.7M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $236.3M | $91.9M | $260.8M | $283.9M | $543.9M | $2.4B | $3.8B | $2.2B | $1.6B | $786.3M | ||
| Pre-Tax Income | $21.7M | $91.9M | $260.8M | $282.8M | $408.2M | $2.3B | $3.6B | $2.0B | $1.4B | $512.4M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-122.7M | $53.1M | $55.6M | $60.9M | $94.6M | $526.1M | $822.5M | $443.6M | $309.6M | $77.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $144.3M | $38.8M | $205.2M | $221.8M | $313.5M | $1.7B | $2.7B | $1.5B | $1.1B | $435.2M | ||
| Net Income (Continuing Operations) | $144.3M | $38.8M | $205.2M | $221.8M | $313.5M | $1.7B | $2.7B | $1.5B | $1.1B | $435.2M | ||
| Net Income (Discontinued Operations) | $144.3M | $38.8M | $205.2M | $221.8M | $313.5M | $1.7B | $2.7B | $1.5B | $1.1B | $435.2M | ||
| Net Income (Common Stockholders) | $144.3M | $38.8M | $205.2M | $221.8M | $313.5M | $1.7B | $2.7B | $1.5B | $1.1B | $435.2M | ||
| Normalized Income | $-99.3M | -- | $206.0M | $223.4M | $322.5M | -- | -- | -- | -- | $507.3M | ||
| TOTALS | ||||||||||||
| Total Expenses | $6.1B | $6.7B | $7.4B | $6.9B | $8.0B | $17.5B | $19.0B | $14.9B | $14.8B | $14.4B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $110.8M | $112.6M | $114.6M | $115.7M | $116.6M | $201.8M | $162.0M | $127.8M | $118.0M | $111.4M | ||
| Average Shares Outstanding (Diluted) | $113.6M | $115.6M | $116.6M | $117.0M | $117.9M | $203.5M | $163.5M | $129.0M | $119.0M | $111.8M | ||
| Shares Outstanding | $112.0M | $114.1M | $115.4M | $116.1M | $206.4M | $176.8M | $138.0M | $121.9M | $113.6M | $110.6M | ||
| Basic EPS | $1.3 | $0.34 | $1.79 | $1.92 | $2.69 | $8.55 | $16.98 | $12.06 | $9.13 | $3.91 | ||
| Basic EPS (Continuing Operations) | $1.3 | $0.34 | $1.79 | $1.92 | $2.69 | $8.55 | $16.98 | $12.06 | $9.13 | $3.91 | ||
| Diluted EPS | $1.27 | $0.34 | $1.76 | $1.9 | $2.66 | $8.48 | $16.82 | $11.94 | $9.06 | $3.89 | ||
| Diluted EPS (Continuing Operations) | $1.27 | $0.34 | $1.76 | $1.9 | $2.66 | $8.48 | $16.82 | $11.94 | $9.06 | $3.89 | ||
| OTHER METRICS | ||||||||||||
| Other Gand A | $1.4B | $1.4B | $1.6B | $1.6B | $1.7B | $3.5B | $4.0B | $3.8B | $3.8B | $3.8B | ||
| Rent And Landing Fees | $68.7M | $77.9M | $83.9M | -- | -- | -- | -- | -- | -- | -- | ||
| Restruct | $581.0K | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | BLDR | $74.15 | +0.4% | 1.92M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Builders FirstSource Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW