Builders Statements
BL
Builders Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
4 456.34
100
2 993.66
67.2
1 462.68
32.8
—
0
973.2
21.8
973.2
21.8
489.48
11
-52.016
-1.2
—
0
437.47
9.8
93.377
2.1
344.09
7.7
2.866
120.07
3 891.35
100
2 591.5
66.6
1 299.85
33.4
—
0
926.26
23.8
926.26
23.8
373.6
9.6
-48.336
-1.2
—
0
325.26
8.4
66.48
1.7
258.78
6.7
2.098
123.37
4 150.86
100
2 685.98
64.7
1 464.89
35.3
—
0
974.45
23.5
974.45
23.5
490.44
11.8
-46.798
-1.1
—
0
443.64
10.7
92.945
2.2
350.69
8.4
2.833
123.79
4 534.3
100
2 953.2
65.1
1 581.1
34.9
—
0
939.5
20.7
939.4
20.7
641.6
14.1
-50.2
-1.1
—
0
591.4
13
140
3.1
451.5
10
3.59
125.8
4 528.9
100
2 933.9
64.8
1 594.9
35.2
—
0
1 017.9
22.5
1 017.9
22.5
577.1
12.7
-53
-1.2
—
0
524.1
11.6
119.4
2.6
404.6
8.9
3.16
128.1
3 883.3
100
2 511.9
64.7
1 371.4
35.3
—
0
904.2
23.3
904.2
23.3
467.2
12
-42.1
-1.08
—
0
425.1
10.9
91.3
2.4
333.8
8.6
2.41
138.4
4 357.6
100
2 872.4
65.9
1 485.1
34.1
—
0
959.1
22
959.2
22
526
12.1
-42.2
-1
—
0
483.8
11.1
99.3
2.3
384.5
8.8
2.62
146.6
5 761.5
100
3 746.7
65
2 014.7
35
—
0
1 000.2
17.4
1 000.2
17.4
1 014.5
17.6
-44.1
-0.8
—
0
970.4
16.8
232.4
4
738
12.8
4.72
156.5
6 926.3
100
4 514.1
65.2
2 412.1
34.8
—
0
1 046.3
15.1
1 046.3
15.1
1 365.9
19.7
-70.7
-1.02
—
0
1 295.2
18.7
307.9
4.4
987.2
14.3
5.75
171.5
5 681.1
100
3 848.8
67.7
1 832.4
32.3
—
0
968.6
17
968.5
17
863.8
15.2
-41.3
-0.7
—
0
822.5
14.5
182.9
3.2
639.6
11.3
3.56
179.5
4 634.8
100
3 149
67.9
1 485.8
32.1
—
0
864
18.6
864
18.6
621.8
13.4
-40.3
-0.9
—
0
581.5
12.5
139.1
3
442.5
9.5
2.31
191.3
5 508.6
100
3 796.1
68.9
1 712.5
31.1
—
0
875
15.9
875.1
15.9
837.4
15.2
-36
-0.7
—
0
801.5
14.5
188.3
3.4
613.1
11.1
2.98
205.6
5 576.7
100
3 993.5
71.6
1 583.2
28.4
—
0
902.9
16.2
902.9
16.2
680.2
12.2
-27.8
-0.5
—
0
652.4
11.7
155.2
2.8
497.2
8.9
2.39
208.3
4 173.8
100
3 104.2
74.4
1 069.6
25.6
—
0
804
19.3
804
19.3
265.6
6.4
-31.8
-0.8
—
0
216.1
5.2
43.5
1
172.6
4.1
0.83
208.6
2 530.8
100
1 861.6
73.6
669.2
26.4
—
0
455.3
18
455.3
18
213.9
8.5
-28.9
-1.1
—
0
185
7.3
45.1
1.8
139.9
5.5
1.18
118.6
2 295.5
100
1 724.8
75.1
570.7
24.9
—
0
430.9
18.8
430.9
18.8
139.8
6.1
-28
-1.2
—
0
111.7
4.9
25.8
1.1
85.9
3.7
0.73
118
1 945.6
100
1 428.3
73.4
517.3
26.6
—
0
388.1
19.9
388.1
19.9
129.3
6.6
-26.8
-1.4
—
0
102.4
5.3
23.5
1.2
78.9
4.1
0.67
117.5
1 787
100
1 321.6
74
465.4
26
—
0
404.5
22.6
404.5
22.6
60.9
3.4
-51.9
-2.9
—
0
9
0.5
0.2
0.01
8.8
0.5
0.07
117.5
1 763.6
100
1 287
73
476.6
27
—
0
401.4
22.8
401.4
22.8
75.1
4.3
-27.5
-1.6
—
0
47.7
2.7
6.3
0.4
41.4
2.3
0.35
117.5
1 981
100
1 439.9
72.7
541.1
27.3
—
0
411.5
20.8
411.5
20.8
129.6
6.5
-27.8
-1.4
—
0
101.8
5.1
23.7
1.2
78.1
3.9
0.67
117.2
1 904.5
100
1 387.4
72.8
517.2
27.2
—
0
401.5
21.1
401.5
21.1
115.6
6.1
-29.4
-1.5
—
0
86.3
4.5
19.7
1
66.6
3.5
0.57
116.9
1 631.3
100
1 189.3
72.9
442
27.1
—
0
370.1
22.7
370.1
22.7
71.9
4.4
-24.9
-1.5
—
0
47
2.9
11.3
0.7
35.7
2.2
0.31
116.5
1 816
100
1 323.2
72.9
492.8
27.1
—
0
402.3
22.2
402.3
22.2
90.5
5
-23.4
-1.3
—
0
67.1
3.7
15
0.8
52
2.9
0.45
116.4
2 118.5
100
1 595.7
75.3
522.8
24.7
—
0
401
18.9
401
18.9
121.8
5.7
-29.1
-1.4
—
0
92.7
4.4
19.4
0.9
73.3
3.5
0.63
116.5
2 089.9
100
1 593.6
76.3
496.3
23.7
—
0
391.8
18.7
391.7
18.7
104.6
5
-29
-1.4
—
0
75.6
3.6
19
0.9
56.6
2.7
0.49
116.7
1 700.4
100
1 289.4
75.8
411.1
24.2
—
0
358.9
21.1
358.9
21.1
52.1
3.1
-26.7
-1.6
—
0
25.4
1.5
2.2
0.1
23.2
1.4
0.2
116.7
1 778.9
1 347.7
431.2
—
366.4
366.4
64.8
-89.5
—
-24.7
-11
-42.7
-0.37
113.2
1 878.9
1 419.6
459.3
—
370.6
370.6
88.7
-33.8
—
54.8
15.1
39.8
0.34
115.9
1 843.3
1 382.5
460.8
—
369.5
369.5
91.3
-33.7
—
57.6
19.7
37.9
0.33
115.5
1 533.1
1 157
376.1
—
335.8
335.8
40.3
-36.2
—
4.1
0.3
3.8
0.03
114.6
1 546.9
1 155.3
391.6
—
340.7
340.7
50.9
-44.4
—
6.5
0.1
6.4
0.06
114.2
1 746
1 308.9
437.1
—
350.8
350.8
86.3
-92.3
—
-6
-131.5
125.5
1.1
114.3
1 677.3
1 259
418.3
—
341.9
341.9
76.4
-42.8
—
33.6
4.2
29.4
0.26
113.5
1 397.1
1 047.4
349.7
—
327
326.9
22.8
-35.2
—
-12.4
4.5
-17
-0.15
109.9
1 455.9
1 073.5
382.3
—
346.4
346.4
35.9
-43
—
-7.1
3.4
-10.6
-0.1
109.5
1 276.1
951.3
324.8
—
286.5
286.5
38.2
-46
—
-7.8
1
-8.8
-0.08
105.9
461.5
350.9
110.6
—
94.5
94.6
16
-12.6
—
3.4
-0.2
3.6
0.03
103
371
287.3
83.7
—
82.8
82.7
0.9
-7.6
—
-7
0.2
-7.1
-0.07
98.2
396.7
306.1
90.6
—
79.7
79.7
10.9
-8.6
—
2.6
0.5
2.4
0.02
100.2
434.9
337.3
97.6
—
82
81.9
15.7
-6.4
—
9.2
0.5
8.5
0.09
100.4
426.5
332.7
93.8
—
76.4
76.5
17.4
-6.5
—
10.9
0.2
10.6
0.11
100.8
345.9
271
74.9
—
69.3
69.3
5.6
-8.8
—
-3.4
-0.1
-3.4
-0.03
97.6
369.1
286.3
82.8
—
69.5
69.4
13.4
-8.6
—
4.8
0.2
4.5
0.05
96.9
402.9
310.4
92.5
—
72.3
72.4
20.1
-7.5
—
12.8
-0.1
12.8
0.13
99.8
398.1
315.9
82.2
—
69
69
13.3
-61.1
—
-47.9
0.4
-48.2
-0.5
96.3
319.7
257.4
62.3
—
61.1
61
1.3
-12.5
—
-11.3
0.3
-11.8
-0.12
96
287.6
229.5
58.1
—
57.8
57.8
0.2
-11
—
-10.8
0.2
-12
-0.126
95