Masonite Statements
DO
Masonite 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
668.34
100
502.87
75.2
165.47
24.8
—
0
114.81
17.2
114.81
17.2
50.658
7.6
-12.022
-1.8
85.25
12.8
84.66
12.7
23.278
3.5
61.055
9.1
2.735
22.323
660.58
100
509.42
77.1
151.16
22.9
—
0
106.54
16.1
106.54
16.1
44.619
6.8
-11.169
-1.7
0.506
0.08
-6.556
-1
2.867
0.4
-9.995
-1.5
-0.457
21.877
702.2
100
536.5
76.4
165.7
23.6
—
0
98.6
14
98.7
14.1
67.1
9.6
-11.9
-1.7
1.1
0.2
54.3
7.7
12
1.7
41.5
5.9
1.86
22.3
741.9
100
563.5
76
178.4
24
—
0
98.7
13.3
98.7
13.3
79.7
10.7
-13.5
-1.8
0.6
0.08
63.6
8.6
14.7
2
48.2
6.5
2.16
22.3
726
100
555.5
76.5
170.5
23.5
—
0
101.7
14
101.7
14
68.8
9.5
-14.3
-2
-0.1
-0.01
50.8
7
11.4
1.6
38.5
5.3
1.71
22.5
676
100
533
78.8
143
21.2
—
0
88.3
13.1
88.3
13.1
54.7
8.1
-10.2
-1.5
3.4
0.5
44.8
6.6
12.3
1.8
31.1
4.6
1.38
22.5
727.6
100
560.4
77
167.2
23
—
0
82.7
11.4
82.7
11.4
84.5
11.6
-10.3
-1.4
-0.2
-0.03
74.2
10.2
16.4
2.3
57
7.8
2.54
22.5
761.9
100
582.4
76.4
179.5
23.6
—
0
90.3
11.9
90.4
11.9
89.1
11.7
-10.6
-1.4
0.4
0.05
79
10.4
19.6
2.6
58.5
7.7
2.58
22.7
726.2
100
542
74.6
184.2
25.4
—
0
83.2
11.5
83.2
11.5
101
13.9
-10.2
-1.4
1.4
0.2
92.2
12.7
23.5
3.2
67.6
9.3
2.89
23.4
636
100
501.3
78.8
134.7
21.2
—
0
65.7
10.3
65.7
10.3
69
10.8
-10.9
-1.7
-20
-3.1
-21.8
-3.4
2.1
0.3
-25.2
-4
-1.05
24.1
652.2
100
498.1
76.4
154.1
23.6
—
0
76.6
11.7
76.6
11.7
77.5
11.9
-11.3
-1.7
1.5
0.2
52.7
8.1
13.9
2.1
37.7
5.8
1.54
24.4
662.4
100
498.1
75.2
164.3
24.8
—
0
82.5
12.5
82.4
12.4
81.9
12.4
-11.9
-1.8
1.6
0.2
50.3
7.6
14.2
2.1
35
5.3
1.41
24.8
646.3
100
487.7
75.5
158.6
24.5
—
0
83.6
12.9
83.7
13
75
11.6
-11.9
-1.8
1.3
0.2
62.8
9.7
14.6
2.3
47
7.3
1.89
24.9
618.5
100
477
77.1
141.5
22.9
—
0
94.7
15.3
94.6
15.3
46.9
7.6
-11.9
-1.9
1.9
0.3
33.6
5.4
5.1
0.8
26.9
4.3
1.08
25
587.7
100
427.3
72.7
160.3
27.3
—
0
118.4
20.1
118.4
20.1
42
7.1
-11.8
-2.008
2
0.3
-21.3
-3.6
-0.8
-0.1
-21.8
-3.7
-0.89
24.5
499.7
100
363.3
72.7
136.4
27.3
—
0
73.4
14.7
73.4
14.7
62.9
12.6
-11.8
-2.4
1.4
0.3
49.3
9.9
14.7
2.9
34
6.8
1.38
24.7
551.2
100
416.9
75.6
134.3
24.4
—
0
80.3
14.6
80.4
14.6
53.9
9.8
-11.3
-2.05
—
0
40.7
7.4
9.6
1.7
29.9
5.4
1.19
25.2
531.2
100
420.2
79.1
111
20.9
—
0
69.9
13.2
76.8
14.5
34.3
6.5
-12.1
-2.3
-4.4
-0.8
5.5
1
2.6
0.5
1.6
0.3
0.06
25.2
552.2
100
426.6
77.3
125.6
22.7
—
0
70.6
12.8
77.6
14.1
48
8.7
-11.9
-2.2
0.8
0.1
20.4
3.7
4.3
0.8
15
2.7
0.59
25.2
562.9
100
434
77.1
128.9
22.9
—
0
71
12.6
78.2
13.9
50.8
9
-11.4
-2.03
0.5
0.09
35.4
6.3
10.3
1.8
24.2
4.3
0.96
25.4
530.3
100
418.2
78.9
112.1
21.1
—
0
70.9
13.4
78.1
14.7
34
6.4
-11.1
-2.09
1.1
0.2
5
0.9
0.1
0.02
3.8
0.7
0.15
26
528.4
100
433
81.9
95.4
18.1
—
0
54.2
10.3
61.6
11.7
33.8
6.4
-11
-2.08
0.2
0.04
16.1
3
3.1
0.6
12.3
2.3
0.44
26.8
557.1
100
446.3
80.1
110.8
19.9
—
0
57.5
10.3
64.6
11.6
46.3
8.3
-10.2
-1.8
1.1
0.2
31.9
5.7
6.2
1.1
24.8
4.5
0.89
27.9
566.7
100
443.1
78.2
123.7
21.8
—
0
64.7
11.4
71.8
12.7
51.8
9.1
-9.1
-1.6
1
0.2
43.7
7.7
7.9
1.4
34.7
6.1
1.24
28
517.9
100
412.5
79.6
105.4
20.4
—
0
62.1
12
68.2
13.2
37.2
7.2
-8.8
-1.7
—
0
28.5
5.5
6.7
1.3
20.8
4
0.73
28.7
508.5
408.4
100.1
—
53.6
59.8
40.3
-8.8
0.3
31.9
-13.7
71.8
2.49
28.8
517.5
413.5
104
—
53.1
59.1
44.9
-7.2
0.5
36.8
6
29.5
1
29.6
519.7
412.4
107.3
—
57.9
63.9
43.4
-7.1
0.3
37.1
8.9
26.9
0.89
30.4
487.2
391.6
95.6
—
59.2
65.1
30.5
-7
0.5
23.6
-1.7
23.6
0.78
30.4
481
384.5
96.5
—
58.5
64
32.5
-7
0.5
23.1
6.2
15.4
0.5
30.6
489.6
385.8
103.8
—
57
63
40.8
-7
1.2
39.9
6.5
32
1.03
31.2
514
402.9
111.1
—
62.7
68.9
42.2
-6.9
0.8
37.5
2.9
33.4
1.07
31.3
489.3
391.1
98.2
—
58.7
64.9
33.3
-7.2
-0.8
25.3
6.2
17.8
0.57
31.4
485.4
390.4
95
—
60.6
67.6
27.5
-7.2
-1.8
-13
-1.6
-13.2
-0.43
30.4
475.7
388.1
87.5
—
53.8
59.6
27.9
-7.2
1.7
-17.8
-2.5
-16.3
-0.53
30.4
476.4
381.4
95
—
54.1
58.8
36.2
-6.8
0.6
29.1
15
13.4
0.43
31.7
434.5
361.2
73.3
—
53.5
58.1
15.1
-11.8
1.2
-25.8
3.3
-31.1
-1.03
30.1
448.9
381.4
67.6
—
49
53.9
13.6
-10.5
1.7
-13.3
1.1
-16.4
-0.54
29.9
476.1
409.9
66.2
—
48.9
53.9
12.4
-10.4
0.4
-7.6
2
-10
-0.33
29.7
490.2
411.6
78.6
—
53.2
58.4
20.1
-10.6
-1.3
7.6
1.4
5.6
0.19
30.8
422.5
369.5
53
—
53.4
57.8
-4.8
-10
-0.2
-15.7
—
-16.6
-0.56
29.4
420.5
369
51.5
—
48.6
52.8
-1.3
-8.4
-3.1
-20.9
-13.7
-7.6
-0.26
27.7
433.1
374.1
59
—
47.1
51.3
7.6
-8.3
0.3
-1.8
-6.3
3.6
0.13
28.4
453.1
388.4
64.7
—
47.4
56
8.7
-8.2
0.4
-1
-0.4
-1.2
-0.04
28
424.5
374.1
50.4
—
42.7
47
3.4
-8.3
0.2
-6.1
-1
-5.8
-0.21
28
418.2
365.3
52.9
—
52.4
52.4
0.5
-8.4
0.7
-13.6
-7
-7.5
-0.269
27.9