2016 Q2 Form 10-Q Financial Statement

#000156459016022938 Filed on August 05, 2016

View on sec.gov

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

Files In Submission

Name View Source Status
0001564590-16-022938-index-headers.html Edgar Link pending
0001564590-16-022938-index.html Edgar Link pending
0001564590-16-022938.txt Edgar Link pending
0001564590-16-022938-xbrl.zip Edgar Link pending
bldr-10q_20160630.htm Edgar Link pending
bldr-20160630.xml Edgar Link completed
bldr-20160630.xsd Edgar Link pending
bldr-20160630_cal.xml Edgar Link unprocessable
bldr-20160630_def.xml Edgar Link unprocessable
bldr-20160630_lab.xml Edgar Link unprocessable
bldr-20160630_pre.xml Edgar Link unprocessable
bldr-ex311_8.htm Edgar Link pending
bldr-ex312_9.htm Edgar Link pending
bldr-ex321_6.htm Edgar Link pending
FilingSummary.xml Edgar Link unprocessable
Financial_Report.xlsx Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R4.htm Edgar Link pending
R5.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending