2016 Q2 Form 10-Q Financial Statement
#000156459016022938 Filed on August 05, 2016
Income Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
Revenue | $1.677B | $461.5M |
YoY Change | 263.43% | 8.2% |
Cost Of Revenue | $1.259B | $350.9M |
YoY Change | 258.79% | 5.46% |
Gross Profit | $418.3M | $110.6M |
YoY Change | 278.19% | 17.93% |
Gross Profit Margin | 24.94% | 23.97% |
Selling, General & Admin | $341.9M | $94.50M |
YoY Change | 261.8% | 23.66% |
% of Gross Profit | 81.73% | 85.43% |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | $30.56M | $3.600M |
YoY Change | 748.83% | 80.0% |
% of Gross Profit | 7.3% | 3.25% |
Operating Expenses | $341.9M | $94.60M |
YoY Change | 261.42% | 23.79% |
Operating Profit | $76.43M | $15.94M |
YoY Change | 379.49% | -8.15% |
Interest Expense | -$42.80M | $12.57M |
YoY Change | -440.41% | 93.31% |
% of Operating Profit | -56.0% | 78.88% |
Other Income/Expense, Net | ||
YoY Change | ||
Pretax Income | $33.60M | $3.367M |
YoY Change | 897.92% | -68.97% |
Income Tax | $4.200M | -$200.0K |
% Of Pretax Income | 12.5% | -5.94% |
Net Earnings | $29.44M | $3.576M |
YoY Change | 723.29% | -66.29% |
Net Earnings / Revenue | 1.76% | 0.77% |
Basic Earnings Per Share | $0.27 | $0.04 |
Diluted Earnings Per Share | $0.26 | $0.03 |
COMMON SHARES | ||
Basic Shares Outstanding | 110.3M | 99.16M |
Diluted Shares Outstanding | 113.5M | 103.0M |
Balance Sheet
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $6.200M | $40.20M |
YoY Change | -84.58% | 16.52% |
Cash & Equivalents | $6.192M | $40.15M |
Short-Term Investments | ||
Other Short-Term Assets | $28.40M | $26.75M |
YoY Change | 6.16% | 232.82% |
Inventory | $578.8M | $146.2M |
Prepaid Expenses | ||
Receivables | $667.9M | $184.7M |
Other Receivables | $37.58M | $0.00 |
Total Short-Term Assets | $1.319B | $397.8M |
YoY Change | 231.54% | 13.63% |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $699.0M | $86.83M |
YoY Change | 705.02% | 47.02% |
Goodwill | $141.1M | |
YoY Change | 22.34% | |
Intangibles | $16.09M | |
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $32.00M | $20.56M |
YoY Change | 55.63% | -6.49% |
Total Long-Term Assets | $1.646B | $264.6M |
YoY Change | 522.26% | 34.73% |
TOTAL ASSETS | ||
Total Short-Term Assets | $1.319B | $397.8M |
Total Long-Term Assets | $1.646B | $264.6M |
Total Assets | $2.965B | $662.4M |
YoY Change | 347.66% | 21.21% |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $482.6M | $110.5M |
YoY Change | 336.59% | 9.76% |
Accrued Expenses | $246.6M | $80.46M |
YoY Change | 206.49% | 70.51% |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $39.50M | $0.00 |
YoY Change | ||
Long-Term Debt Due | $28.50M | $55.08M |
YoY Change | -48.26% | 77474.65% |
Total Short-Term Liabilities | $797.2M | $246.1M |
YoY Change | 223.96% | 66.3% |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $1.910B | $353.8M |
YoY Change | 439.81% | -0.02% |
Other Long-Term Liabilities | $89.10M | $14.36M |
YoY Change | 520.34% | -28.5% |
Total Long-Term Liabilities | $1.999B | $368.2M |
YoY Change | 442.95% | -1.55% |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $797.2M | $246.1M |
Total Long-Term Liabilities | $1.999B | $368.2M |
Total Liabilities | $2.796B | $614.2M |
YoY Change | 355.22% | 17.69% |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$344.4M | |
YoY Change | -2.11% | |
Common Stock | $392.5M | |
YoY Change | 4.29% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $169.1M | $48.14M |
YoY Change | ||
Total Liabilities & Shareholders Equity | $2.965B | $662.4M |
YoY Change | 347.66% | 21.21% |
Cashflow Statement
Concept | 2016 Q2 | 2015 Q2 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $29.44M | $3.576M |
YoY Change | 723.29% | -66.29% |
Depreciation, Depletion And Amortization | $30.56M | $3.600M |
YoY Change | 748.83% | 80.0% |
Cash From Operating Activities | $10.50M | $7.700M |
YoY Change | 36.36% | -158.78% |
INVESTING ACTIVITIES | ||
Capital Expenditures | -$13.70M | -$5.200M |
YoY Change | 163.46% | -23.53% |
Acquisitions | ||
YoY Change | ||
Other Investing Activities | -$3.400M | $100.0K |
YoY Change | -3500.0% | -101.15% |
Cash From Investing Activities | -$17.10M | -$5.000M |
YoY Change | 242.0% | -67.74% |
FINANCING ACTIVITIES | ||
Cash Dividend Paid | ||
YoY Change | ||
Common Stock Issuance & Retirement, Net | ||
YoY Change | ||
Debt Paid & Issued, Net | ||
YoY Change | ||
Cash From Financing Activities | 9.200M | 700.0K |
YoY Change | 1214.29% | 75.0% |
NET CHANGE | ||
Cash From Operating Activities | 10.50M | 7.700M |
Cash From Investing Activities | -17.10M | -5.000M |
Cash From Financing Activities | 9.200M | 700.0K |
Net Change In Cash | 2.600M | 3.400M |
YoY Change | -23.53% | -112.06% |
FREE CASH FLOW | ||
Cash From Operating Activities | $10.50M | $7.700M |
Capital Expenditures | -$13.70M | -$5.200M |
Free Cash Flow | $24.20M | $12.90M |
YoY Change | 87.6% | -304.76% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2015Q4 | us-gaap |
Accounts Payable Current
AccountsPayableCurrent
|
365347000 | |
CY2016Q2 | us-gaap |
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
|
29441000 | |
CY2015Q4 | us-gaap |
Accrued Liabilities Current
AccruedLiabilitiesCurrent
|
293905000 | |
CY2015Q4 | bldr |
Long Term Debt And Lease Obligations Current
LongTermDebtAndLeaseObligationsCurrent
|
29153000 | |
CY2016Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
29441000 | |
CY2016Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.26 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
113504000 | |
CY2016Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
110339000 | |
CY2015Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
99163000 | |
CY2016Q2 | bldr |
Checks Outstanding Current
ChecksOutstandingCurrent
|
39458000 | |
CY2015Q4 | bldr |
Checks Outstanding Current
ChecksOutstandingCurrent
|
46833000 | |
CY2016Q2 | bldr |
Long Term Debt And Lease Obligations Current
LongTermDebtAndLeaseObligationsCurrent
|
28540000 | |
CY2016Q2 | bldr |
Long Term Debt And Lease Obligations
LongTermDebtAndLeaseObligations
|
1909823000 | |
CY2016Q2 | bldr |
Allowances On Trade Accounts Receivable Current
AllowancesOnTradeAccountsReceivableCurrent
|
9683000 | |
us-gaap |
Asset Impairment Charges
AssetImpairmentCharges
|
1357000 | ||
CY2015Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
65063000 | |
CY2015Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.03 | |
CY2015Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
3576000 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.04 | ||
CY2015Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
102978000 | |
CY2015Q4 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
528544000 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.11 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.04 | ||
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
112922000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
98677000 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
110133000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
28000 | ||
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
6650000 | ||
CY2016Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
6192000 | |
CY2016Q2 | us-gaap |
Accounts Receivable Net Current
AccountsReceivableNetCurrent
|
667905000 | |
CY2016Q2 | us-gaap |
Other Receivables Net Current
OtherReceivablesNetCurrent
|
37583000 | |
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
-87000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
5127000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
124728000 | ||
CY2015Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
735238000 | |
CY2015Q4 | bldr |
Long Term Debt And Lease Obligations
LongTermDebtAndLeaseObligations
|
1922518000 | |
us-gaap |
Year Founded
YearFounded
|
1998 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
-1046000 | ||
bldr |
Increase Decrease In Accounts Payable And Checks Outstanding
IncreaseDecreaseInAccountsPayableAndChecksOutstanding
|
34471000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
10741000 | ||
bldr |
Increase Decrease In Accounts Payable And Checks Outstanding
IncreaseDecreaseInAccountsPayableAndChecksOutstanding
|
111741000 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-3448000 | ||
us-gaap |
Increase Decrease In Other Noncurrent Assets And Liabilities Net
IncreaseDecreaseInOtherNoncurrentAssetsAndLiabilitiesNet
|
-3207000 | ||
us-gaap |
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
|
161000 | ||
us-gaap |
Accretion Expense
AccretionExpense
|
456000 | ||
us-gaap |
Share Based Compensation
ShareBasedCompensation
|
3369000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
361000 | ||
us-gaap |
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
|
114000 | ||
us-gaap |
Increase Decrease In Receivables
IncreaseDecreaseInReceivables
|
37194000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
67472000 | ||
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
6976000 | ||
us-gaap |
Increase Decrease In Other Current Assets
IncreaseDecreaseInOtherCurrentAssets
|
-2942000 | ||
us-gaap |
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
|
-43016000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
17557000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
14331000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
180000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
3970000 | ||
us-gaap |
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
|
5797000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-25719000 | ||
us-gaap |
Net Cash Provided By Used In Investing Activities Continuing Operations
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
|
-19948000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
479000000 | ||
us-gaap |
Proceeds From Lines Of Credit
ProceedsFromLinesOfCredit
|
25000000 | ||
us-gaap |
Repayments Of Lines Of Credit
RepaymentsOfLinesOfCredit
|
435000000 | ||
us-gaap |
Proceeds From Repayments Of Other Long Term Debt
ProceedsFromRepaymentsOfOtherLongTermDebt
|
-42189000 | ||
us-gaap |
Proceeds From Repayments Of Other Long Term Debt
ProceedsFromRepaymentsOfOtherLongTermDebt
|
-36000 | ||
us-gaap |
Payments Of Merger Related Costs Financing Activities
PaymentsOfMergerRelatedCostsFinancingActivities
|
326000 | ||
us-gaap |
Net Cash Provided By Used In Operating Activities Continuing Operations
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
|
-32849000 | ||
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
22672000 | ||
us-gaap |
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
|
923000 | ||
us-gaap |
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
|
1117000 | ||
us-gaap |
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
|
986000 | ||
us-gaap |
Net Cash Provided By Used In Financing Activities Continuing Operations
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
|
24769000 | ||
us-gaap |
Cash And Cash Equivalents Period Increase Decrease
CashAndCashEquivalentsPeriodIncreaseDecrease
|
22378000 | ||
CY2015Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
40151000 | |
CY2016Q2 | us-gaap |
Number Of States In Which Entity Operates
NumberOfStatesInWhichEntityOperates
|
40 | |
bldr |
Tax Amortization Period For Acquired Goodwill
TaxAmortizationPeriodForAcquiredGoodwill
|
P15Y | ||
CY2015Q2 | us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
1627840000 | |
us-gaap |
Business Acquisitions Pro Forma Revenue
BusinessAcquisitionsProFormaRevenue
|
2911966000 | ||
CY2015Q2 | us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
25162000 | |
us-gaap |
Business Acquisitions Pro Forma Net Income Loss
BusinessAcquisitionsProFormaNetIncomeLoss
|
-22533000 | ||
CY2015Q2 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
0.23 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Basic
BusinessAcquisitionProFormaEarningsPerShareBasic
|
-0.21 | ||
CY2015Q2 | us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
0.22 | |
us-gaap |
Business Acquisition Pro Forma Earnings Per Share Diluted
BusinessAcquisitionProFormaEarningsPerShareDiluted
|
-0.21 | ||
CY2016Q2 | us-gaap |
Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
|
0 | |
CY2016Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
3165000 | |
CY2015Q2 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
3815000 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
2789000 | ||
CY2016Q2 | bldr |
Lease Finance Obligation
LeaseFinanceObligation
|
269303000 | |
CY2015Q4 | bldr |
Lease Finance Obligation
LeaseFinanceObligation
|
280909000 | |
CY2016Q2 | bldr |
Capital Lease Obligations Gross
CapitalLeaseObligationsGross
|
9480000 | |
CY2015Q4 | bldr |
Capital Lease Obligations Gross
CapitalLeaseObligationsGross
|
8159000 | |
CY2016Q2 | bldr |
Long Term Debt And Lease Obligations Gross
LongTermDebtAndLeaseObligationsGross
|
1978862000 | |
CY2015Q4 | bldr |
Long Term Debt And Lease Obligations Gross
LongTermDebtAndLeaseObligationsGross
|
1997693000 | |
CY2016Q2 | bldr |
Unamortized Discount And Debt Issuance Costs
UnamortizedDiscountAndDebtIssuanceCosts
|
40499000 | |
CY2015Q4 | bldr |
Unamortized Discount And Debt Issuance Costs
UnamortizedDiscountAndDebtIssuanceCosts
|
46022000 | |
CY2016Q2 | bldr |
Debt And Lease Obligations
DebtAndLeaseObligations
|
1938363000 | |
CY2015Q4 | bldr |
Debt And Lease Obligations
DebtAndLeaseObligations
|
1951671000 | |
CY2016Q1 | us-gaap |
Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
|
7800000 | |
CY2015Q2 | bldr |
Class Of Warrant Or Right Exercised
ClassOfWarrantOrRightExercised
|
700000 | |
CY2015Q4 | us-gaap |
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
|
136500000 | |
CY2016Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.124 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.412 | ||
CY2015Q2 | us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
-0.059 | |
us-gaap |
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
|
0.001 | ||
bldr |
Ownership Change Percentage Criteria Under Statutory Compliance
OwnershipChangePercentageCriteriaUnderStatutoryCompliance
|
0.50 | ||
CY2016Q2 | bldr |
Number Of Locations
NumberOfLocations
|
399 | |
CY2016Q2 | bldr |
Number Of Geographic Regions In Which Entity Operates
NumberOfGeographicRegionsInWhichEntityOperates
|
9 | |
us-gaap |
Number Of Operating Segments
NumberOfOperatingSegments
|
9 | ||
CY2016Q2 | bldr |
Depreciation And Amortization Of Long Lived Assets
DepreciationAndAmortizationOfLongLivedAssets
|
30558000 | |
CY2015Q2 | bldr |
Depreciation And Amortization Of Long Lived Assets
DepreciationAndAmortizationOfLongLivedAssets
|
3630000 | |
CY2016Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1397114000 | |
CY2015Q4 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1455855000 | |
CY2015Q3 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
1276063000 | |
CY2015Q1 | us-gaap |
Sales Revenue Net
SalesRevenueNet
|
370986000 |