Financhill
Sell
31

BLDR Quote, Financials, Valuation and Earnings

Last price:
$122.80
Seasonality move :
22.02%
Day range:
$122.49 - $129.49
52-week range:
$122.49 - $214.70
Dividend yield:
0%
P/E ratio:
13.55x
P/S ratio:
0.89x
P/B ratio:
3.25x
Volume:
1.7M
Avg. volume:
1.8M
1-year change:
-38.95%
Market cap:
$14B
Revenue:
$16.4B
EPS (TTM):
$9.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6B $19.9B $22.7B $17.1B $16.4B
Revenue Growth (YoY) 17.56% 132.44% 14.24% -24.77% -4.08%
 
Cost of Revenues $6.3B $14B $15B $11.1B $11B
Gross Profit $2.2B $5.9B $7.7B $6B $5.4B
Gross Profit Margin 25.97% 29.41% 34.08% 35.17% 32.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $3.5B $4B $3.8B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $3.5B $4B $3.8B $3.8B
Operating Income $543.9M $2.4B $3.8B $2.2B $1.6B
 
Net Interest Expenses $135.7M $135.9M $198.4M $192.1M $207.7M
EBT. Incl. Unusual Items $408.2M $2.3B $3.6B $2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.6M $526.1M $822.5M $443.6M $309.6M
Net Income to Company $313.5M $1.7B $2.7B $1.5B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $313.5M $1.7B $2.7B $1.5B $1.1B
 
Basic EPS (Cont. Ops) $2.69 $8.55 $16.98 $12.06 $9.13
Diluted EPS (Cont. Ops) $2.66 $8.48 $16.82 $11.94 $9.06
Weighted Average Basic Share $116.6M $201.8M $162M $127.8M $118M
Weighted Average Diluted Share $117.9M $203.5M $163.5M $129M $119M
 
EBITDA $660.4M $2.9B $4.3B $2.7B $2.2B
EBIT $543.9M $2.4B $3.8B $2.2B $1.6B
 
Revenue (Reported) $8.6B $19.9B $22.7B $17.1B $16.4B
Operating Income (Reported) $543.9M $2.4B $3.8B $2.2B $1.6B
Operating Income (Adjusted) $543.9M $2.4B $3.8B $2.2B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $4.6B $4.4B $4.2B $3.8B
Revenue Growth (YoY) 43.5% 83.14% -5.98% -4.74% -7.96%
 
Cost of Revenues $1.9B $3.1B $2.9B $2.7B $2.6B
Gross Profit $669.2M $1.5B $1.5B $1.5B $1.2B
Gross Profit Margin 26.44% 32.06% 34.08% 35.29% 32.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $455.3M $864M $959.1M $974.5M $930M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $455.3M $864M $959.1M $974.5M $930M
Operating Income $213.9M $621.8M $526M $490.4M $304.1M
 
Net Interest Expenses $28.9M $40.3M $42.2M $46.8M $53.1M
EBT. Incl. Unusual Items $185M $581.5M $483.8M $443.6M $251M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.1M $139.1M $99.3M $92.9M $60.8M
Net Income to Company $139.9M $442.5M $384.5M $350.7M $190.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $139.9M $442.5M $384.5M $350.7M $190.2M
 
Basic EPS (Cont. Ops) $1.20 $2.33 $2.86 $2.87 $1.66
Diluted EPS (Cont. Ops) $1.18 $2.31 $2.84 $2.84 $1.65
Weighted Average Basic Share $116.8M $189.4M $145.3M $122.5M $114.8M
Weighted Average Diluted Share $118.6M $191.3M $146.6M $123.8M $115.6M
 
EBITDA $243.2M $767.6M $667.7M $632.6M $440.6M
EBIT $213.9M $621.8M $526M $490.4M $304.1M
 
Revenue (Reported) $2.5B $4.6B $4.4B $4.2B $3.8B
Operating Income (Reported) $213.9M $621.8M $526M $490.4M $304.1M
Operating Income (Adjusted) $213.9M $621.8M $526M $490.4M $304.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.6B $19.9B $22.7B $17.1B $16.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $14B $15B $11.1B $11B
Gross Profit $2.2B $5.9B $7.7B $6B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $3.5B $4B $3.8B $3.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $3.5B $4B $3.8B $3.8B
Operating Income $543.9M $2.4B $3.8B $2.2B $1.6B
 
Net Interest Expenses $135.7M $135.9M $198.4M $192.1M $207.7M
EBT. Incl. Unusual Items $408.2M $2.3B $3.6B $2B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $94.6M $526.1M $822.5M $443.6M $309.6M
Net Income to Company $313.5M $1.7B $2.7B $1.5B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $313.5M $1.7B $2.7B $1.5B $1.1B
 
Basic EPS (Cont. Ops) $2.70 $8.57 $17.01 $12.12 $9.12
Diluted EPS (Cont. Ops) $2.65 $8.51 $16.87 $12.00 $9.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $660.4M $2.9B $4.3B $2.7B $2.2B
EBIT $543.9M $2.4B $3.8B $2.2B $1.6B
 
Revenue (Reported) $8.6B $19.9B $22.7B $17.1B $16.4B
Operating Income (Reported) $543.9M $2.4B $3.8B $2.2B $1.6B
Operating Income (Adjusted) $543.9M $2.4B $3.8B $2.2B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $19.9B $22.7B $17.1B $16.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14B $15B $11.1B $11B --
Gross Profit $5.9B $7.7B $6B $5.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $4B $3.8B $3.8B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.5B $4B $3.8B $3.8B --
Operating Income $2.4B $3.8B $2.2B $1.6B --
 
Net Interest Expenses $135.9M $198.4M $192.1M $207.7M --
EBT. Incl. Unusual Items $2.3B $3.6B $2B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $526.1M $822.5M $443.6M $309.6M --
Net Income to Company $1.7B $2.7B $1.5B $1.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.7B $2.7B $1.5B $1.1B --
 
Basic EPS (Cont. Ops) $8.57 $17.01 $12.12 $9.12 --
Diluted EPS (Cont. Ops) $8.51 $16.87 $12.00 $9.06 --
Weighted Average Basic Share $807.4M $648.1M $511.2M $472.2M --
Weighted Average Diluted Share $813.9M $654.2M $516.1M $476M --
 
EBITDA $2.9B $4.3B $2.7B $2.2B --
EBIT $2.4B $3.8B $2.2B $1.6B --
 
Revenue (Reported) $19.9B $22.7B $17.1B $16.4B --
Operating Income (Reported) $2.4B $3.8B $2.2B $1.6B --
Operating Income (Adjusted) $2.4B $3.8B $2.2B $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $423.8M $42.6M $80.4M $66.2M $153.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $822.8M $1.7B $1.4B $1.4B $1.2B
Inventory $784.5M $1.6B $1.4B $1.2B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.9M $128M $124.2M $113.4M $116.7M
Total Current Assets $2.2B $4B $3.5B $3.3B $3.1B
 
Property Plant And Equipment $1B $1.8B $2.1B $2.3B $2.6B
Long-Term Investments -- -- -- -- --
Goodwill $785.3M $3.3B $3.5B $3.6B $3.7B
Other Intangibles $119.9M $1.6B $1.6B $1.3B $1.1B
Other Long-Term Assets $21.1M $29.2M $36.4M $38M $103.7M
Total Assets $4.2B $10.7B $10.6B $10.5B $10.6B
 
Accounts Payable $600.4M $1.1B $803.5M $881.4M $868.1M
Accrued Expenses $229.5M $569.8M $582.3M $551.4M $458.2M
Current Portion Of Long-Term Debt $27.3M $3.7M $6.4M $3.6M $3.5M
Current Portion Of Capital Lease Obligations $61.6M $96.7M $100.8M $98.2M $103.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.1B $1.8B $1.9B $1.8B
 
Long-Term Debt $1.6B $2.9B $3B $3.2B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $3B $5.9B $5.6B $5.8B $6.3B
 
Common Stock $1.2M $1.8M $1.4M $1.2M $1.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.2B $4.8B $5B $4.7B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $4.8B $5B $4.7B $4.3B
 
Total Liabilities and Equity $4.2B $10.7B $10.6B $10.5B $10.6B
Cash and Short Terms $423.8M $42.6M $80.4M $66.2M $153.6M
Total Debt $1.6B $2.9B $3B $3.2B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $423.8M $42.6M $80.4M $66.2M $153.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $822.8M $1.7B $1.4B $1.4B $1.2B
Inventory $784.5M $1.6B $1.4B $1.2B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $58.9M $128M $124.2M $113.4M $116.7M
Total Current Assets $2.2B $4B $3.5B $3.3B $3.1B
 
Property Plant And Equipment $1B $1.8B $2.1B $2.3B $2.6B
Long-Term Investments -- -- -- -- --
Goodwill $785.3M $3.3B $3.5B $3.6B $3.7B
Other Intangibles $119.9M $1.6B $1.6B $1.3B $1.1B
Other Long-Term Assets $21.1M $29.2M $36.4M $38M $103.7M
Total Assets $4.2B $10.7B $10.6B $10.5B $10.6B
 
Accounts Payable $600.4M $1.1B $803.5M $881.4M $868.1M
Accrued Expenses $229.5M $569.8M $582.3M $551.4M $458.2M
Current Portion Of Long-Term Debt $27.3M $3.7M $6.4M $3.6M $3.5M
Current Portion Of Capital Lease Obligations $61.6M $96.7M $100.8M $98.2M $103.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $2.1B $1.8B $1.9B $1.8B
 
Long-Term Debt $1.6B $2.9B $3B $3.2B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $3B $5.9B $5.6B $5.8B $6.3B
 
Common Stock $1.2M $1.8M $1.4M $1.2M $1.1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $4.8B $5B $4.7B $4.3B
 
Total Liabilities and Equity $4.2B $10.7B $10.6B $10.5B $10.6B
Cash and Short Terms $423.8M $42.6M $80.4M $66.2M $153.6M
Total Debt $1.6B $2.9B $3B $3.2B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $313.5M $1.7B $2.7B $1.5B $1.1B
Depreciation & Amoritzation $116.6M $547.4M $497.1M $558.3M $561.9M
Stock-Based Compensation $17M $31.5M $31.3M $48.5M $63.1M
Change in Accounts Receivable -$264.3M -$577.7M $405.3M $5.4M $264.2M
Change in Inventories -$220.1M -$282.2M $271.9M $231.5M $51.5M
Cash From Operations $260.1M $1.7B $3.6B $2.3B $1.9B
 
Capital Expenditures $112.1M $227.9M $340.2M $476.3M $380.6M
Cash Acquisitions -$32.6M -$1.1B -$628M -$238.7M -$344.1M
Cash From Investing -$136.2M -$1.3B -$957.5M -$668.3M -$710.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8B $4.1B $6.9B $5.1B $2B
Long-Term Debt Repaid -$1.5B -$3.2B -$6.8B -$4.9B -$1.4B
Repurchase of Common Stock -$4.2M -$1.7B -$2.6B -$1.8B -$1.5B
Other Financing Activities -$36.5M -$24.4M -$71.8M -$37.1M -$90M
Cash From Financing $285.9M -$780.1M -$2.6B -$1.7B -$1.1B
 
Beginning Cash (CF) $14.1M $423.8M $42.6M $80.4M $66.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $409.7M -$381.2M $37.8M -$14.3M $87.5M
Ending Cash (CF) $423.8M $42.6M $80.4M $66.2M $153.6M
 
Levered Free Cash Flow $148M $1.5B $3.3B $1.8B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $139.9M $442.5M $384.5M $350.7M $190.2M
Depreciation & Amoritzation $29.3M $145.9M $141.7M $142.1M $136.5M
Stock-Based Compensation $4.9M $6.2M $4.7M $13M $12.2M
Change in Accounts Receivable -$33.6M $178.8M $529.4M $188.6M $177.3M
Change in Inventories -$30.4M $38.9M $333.8M $115.9M $4.2M
Cash From Operations $104.9M $840.3M $971.4M $611.7M $373.5M
 
Capital Expenditures $28.6M $67.7M $134.9M $99.7M $99.7M
Cash Acquisitions -$16.8M -$308.4M -$8.5M -$95.8M -$79.6M
Cash From Investing -$40.1M -$374.2M -$140.1M -$192.2M -$175.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $100M $705M $614M $1.1B --
Long-Term Debt Repaid -$82M -$200.3M -$801.1M -$1.3B -$784K
Repurchase of Common Stock -- -$1.1B -$613.8M -$219.3M -$363.8M
Other Financing Activities -- -$4M -$34.3M -$3.1M -$7.5M
Cash From Financing $18.1M -$648.2M -$835.8M -$441.4M -$372.1M
 
Beginning Cash (CF) $340.9M $224.7M $85M $88.1M $328.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $82.9M -$182.1M -$4.5M -$21.9M -$174.5M
Ending Cash (CF) $423.8M $42.6M $80.4M $66.2M $153.6M
 
Levered Free Cash Flow $76.3M $772.6M $836.5M $512M $273.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $313.5M $1.7B $2.7B $1.5B $1.1B
Depreciation & Amoritzation $116.6M $547.4M $497.1M $558.3M $561.9M
Stock-Based Compensation $17M $31.5M $31.3M $48.5M $63.1M
Change in Accounts Receivable -$264.3M -$577.7M $405.3M $5.4M $264.2M
Change in Inventories -$220.1M -$282.2M $271.9M $231.5M $51.5M
Cash From Operations $260.1M $1.7B $3.6B $2.3B $1.9B
 
Capital Expenditures $112.1M $227.9M $340.2M $476.3M $380.6M
Cash Acquisitions -$32.6M -$1.1B -$628M -$238.7M -$344.1M
Cash From Investing -$136.2M -$1.3B -$957.5M -$668.3M -$710.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8B $4.1B $6.9B $5.1B $2B
Long-Term Debt Repaid -$1.5B -$3.2B -$6.8B -$4.9B -$1.4B
Repurchase of Common Stock -$4.2M -$1.7B -$2.6B -$1.8B -$1.5B
Other Financing Activities -$36.5M -$24.4M -$71.8M -$37.1M -$90M
Cash From Financing $285.9M -$780.1M -$2.6B -$1.7B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $409.7M -$381.2M $37.8M -$14.3M $87.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $148M $1.5B $3.3B $1.8B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.7B $2.7B $1.5B $1.1B --
Depreciation & Amoritzation $547.4M $497.1M $558.3M $561.9M --
Stock-Based Compensation $31.5M $31.3M $48.5M $63.1M --
Change in Accounts Receivable -$577.7M $405.3M $5.4M $264.2M --
Change in Inventories -$282.2M $271.9M $231.5M $51.5M --
Cash From Operations $1.7B $3.6B $2.3B $1.9B --
 
Capital Expenditures $227.9M $340.2M $476.3M $380.6M --
Cash Acquisitions -$1.1B -$628M -$238.7M -$344.1M --
Cash From Investing -$1.3B -$957.5M -$668.3M -$710.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.1B $6.9B $5.1B $2B --
Long-Term Debt Repaid -$3.2B -$6.8B -$4.9B -$1.4B --
Repurchase of Common Stock -$1.7B -$2.6B -$1.8B -$1.5B --
Other Financing Activities -$24.4M -$71.8M -$37.1M -$90M --
Cash From Financing -$780.1M -$2.6B -$1.7B -$1.1B --
 
Beginning Cash (CF) $757.9M $575.6M $402.3M $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$381.2M $37.8M -$14.3M $87.5M --
Ending Cash (CF) $376.7M $613.4M $388M $1.3B --
 
Levered Free Cash Flow $1.5B $3.3B $1.8B $1.5B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Tesla Stock: The Bear Case
Tesla Stock: The Bear Case

The recent stock market drop has been a punishing time…

Is VUG a Good ETF to Buy?
Is VUG a Good ETF to Buy?

For the last few years, earnings growth from the tech…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Alerts

Sell
5
CABO alert for Mar 14

Cable One [CABO] is down 14.08% over the past day.

Sell
38
ADBE alert for Mar 14

Adobe [ADBE] is down 13.89% over the past day.

Sell
29
CAR alert for Mar 14

Avis Budget Group [CAR] is down 11.48% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock