Go Pro

Builders FirstSource (BLDR) Financials

Builders FirstSource logo
$64.14 +1.05 (+1.66%)
As of 09/3/2026 03:58 PM Eastern
Annual Income Statements for Builders FirstSource

Annual Income Statements for Builders FirstSource

This table shows Builders FirstSource's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-23 144 39 205 222 314 1,725 2,749 1,541 1,078 435
Consolidated Net Income / (Loss)
-23 144 39 205 222 314 1,725 2,749 1,541 1,078 435
Net Income / (Loss) Continuing Operations
-23 144 39 205 222 314 1,725 2,749 1,541 1,078 435
Total Pre-Tax Income
-18 22 92 261 283 408 2,252 3,572 1,984 1,388 512
Total Operating Income
91 236 285 369 392 544 2,387 3,770 2,176 1,595 786
Total Gross Profit
901 1,597 1,727 1,923 1,977 2,223 5,851 7,744 6,012 5,383 4,616
Total Revenue
3,564 6,367 7,034 7,725 7,280 8,559 19,894 22,726 17,097 16,400 15,191
Operating Revenue
3,564 6,367 7,034 7,725 7,280 8,559 19,894 22,726 17,097 16,400 15,191
Total Cost of Revenue
2,663 4,771 5,307 5,802 5,304 6,336 14,043 14,982 11,085 11,017 10,575
Operating Cost of Revenue
2,663 4,771 5,307 5,802 5,304 6,336 14,043 14,982 11,085 11,017 10,575
Total Operating Expenses
811 1,360 1,442 1,554 1,585 1,679 3,464 3,974 3,836 3,788 3,830
Selling, General & Admin Expense
811 1,360 1,442 1,554 1,585 1,679 3,464 3,974 3,836 3,788 3,830
Total Other Income / (Expense), net
-109 -215 -193 -108 -110 -136 -136 -198 -192 -208 -274
Interest & Investment Income
- -215 -193 -108 -110 -136 -136 -198 -192 -208 -274
Income Tax Expense
4.39 -123 53 56 61 95 526 822 444 310 77
Basic Earnings per Share
($0.22) $1.30 $0.34 $1.79 $1.92 $2.69 $8.55 $16.98 $12.06 $9.13 $3.91
Weighted Average Basic Shares Outstanding
103.19M 110.75M 112.59M 114.59M 115.71M 116.61M 201.84M 161.96M 127.78M 118.04M 111.42M
Diluted Earnings per Share
($0.22) $1.27 $0.34 $1.76 $1.90 $2.66 $8.48 $16.82 $11.94 $9.06 $3.89
Weighted Average Diluted Shares Outstanding
103.19M 113.59M 115.60M 116.55M 117.03M 117.92M 203.47M 163.48M 129.00M 118.98M 111.82M
Weighted Average Basic & Diluted Shares Outstanding
103.80M 111M 114.10M 114.60M 116.13M 206.43M 176.77M 138.01M 121.94M 113.62M 110.61M

Quarterly Income Statements for Builders FirstSource

This table shows Builders FirstSource's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
351 259 344 285 190 96 185 122 31 -47 -3.90
Consolidated Net Income / (Loss)
351 259 344 285 190 96 185 122 31 -47 -3.90
Net Income / (Loss) Continuing Operations
351 259 344 285 190 96 185 122 31 -47 -3.90
Total Pre-Tax Income
444 325 437 374 251 120 239 160 -5.98 -58 52
Total Operating Income
490 374 489 428 304 184 311 229 62 17 129
Total Gross Profit
1,465 1,300 1,463 1,386 1,234 1,115 1,299 1,199 1,002 929 1,087
Total Revenue
4,151 3,891 4,456 4,232 3,820 3,657 4,234 3,941 3,358 3,287 3,863
Operating Revenue
4,151 3,891 4,456 4,232 3,820 3,657 4,234 3,941 3,358 3,287 3,863
Total Cost of Revenue
2,686 2,591 2,994 2,846 2,586 2,542 2,935 2,742 2,356 2,358 2,776
Operating Cost of Revenue
2,686 2,591 2,994 2,846 2,586 2,542 2,935 2,742 2,356 2,358 2,776
Total Operating Expenses
974 926 973 958 930 931 988 971 940 912 958
Selling, General & Admin Expense
974 926 973 958 930 931 988 971 940 912 958
Total Other Income / (Expense), net
-47 -48 -52 -54 -53 -65 -72 -69 -68 -74 -76
Interest & Investment Income
-47 -48 -52 -54 -53 -65 -72 -69 -68 -74 -76
Income Tax Expense
93 66 93 89 61 23 54 37 -37 -10 56
Basic Earnings per Share
$2.81 $2.12 $2.89 $2.45 $1.67 $0.85 $1.67 $1.11 $0.28 ($0.43) ($0.04)
Weighted Average Basic Shares Outstanding
127.78M 121.97M 119.24M 116.18M 118.04M 113.68M 110.92M 110.55M 111.42M 109.87M 107.56M
Diluted Earnings per Share
$2.78 $2.10 $2.87 $2.44 $1.65 $0.84 $1.66 $1.10 $0.29 ($0.43) ($0.04)
Weighted Average Diluted Shares Outstanding
129.00M 123.37M 120.07M 116.94M 118.98M 114.34M 111.20M 110.93M 111.82M 109.87M 107.56M
Weighted Average Basic & Diluted Shares Outstanding
121.94M 122.06M 116.45M 115.08M 113.62M 110.51M 110.55M 110.58M 110.61M 107.56M 107.60M

Annual Cash Flow Statements for Builders FirstSource

This table details how cash moves in and out of Builders FirstSource's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
47 -51 43 -47 3.97 410 -381 38 -14 87 28
Net Cash From Operating Activities
177 158 179 283 504 260 1,744 3,599 2,307 1,873 1,216
Net Cash From Continuing Operating Activities
177 158 179 283 504 260 1,744 3,599 2,307 1,873 1,216
Net Income / (Loss) Continuing Operations
-23 144 39 205 222 314 1,725 2,749 1,541 1,078 435
Consolidated Net Income / (Loss)
-23 144 39 205 222 314 1,725 2,749 1,541 1,078 435
Depreciation Expense
58 110 93 98 100 117 547 497 558 562 591
Non-Cash Adjustments To Reconcile Net Income
-30 65 77 9.86 20 35 9.35 120 -56 101 68
Changes in Operating Assets and Liabilities, net
153 -168 -36 -35 158 -208 -542 228 264 132 122
Net Cash From Investing Activities
-1,508 -38 -59 -97 -199 -136 -1,345 -957 -668 -711 -1,467
Net Cash From Continuing Investing Activities
-1,508 -38 -59 -97 -199 -136 -1,345 -957 -668 -711 -1,467
Purchase of Property, Plant & Equipment
-44 -43 -62 -101 -113 -112 -228 -340 -476 -381 -363
Acquisitions
-1,469 -3.97 - 0.00 -93 -33 -1,206 -628 -239 -344 -1,125
Sale of Property, Plant & Equipment
4.28 8.31 2.98 4.75 6.55 8.50 14 11 47 14 21
Net Cash From Financing Activities
1,378 -171 -76 -234 -301 286 -780 -2,604 -1,653 -1,075 279
Net Cash From Continuing Financing Activities
1,378 -171 -76 -234 -301 286 -780 -2,604 -1,653 -1,075 279
Repayment of Debt
-353 -1,833 -1,451 -1,898 -1,814 -1,498 -3,191 -6,859 -4,934 -1,434 -4,081
Repurchase of Common Equity
-0.99 -1.09 -2.64 -4.90 -10 -4.15 -1,715 -2,593 -1,812 -1,517 -414
Issuance of Debt
1,614 1,657 1,370 1,666 1,518 1,787 4,125 6,883 5,128 1,954 4,808
Other Financing Activities, net
6.72 6.63 8.06 3.95 4.87 1.42 0.73 -34 -35 -77 -34
Cash Interest Paid
- - - 108 100 111 106 169 186 188 261

Quarterly Cash Flow Statements for Builders FirstSource

This table details how cash moves in and out of Builders FirstSource's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-22 631 -622 253 -174 -38 -28 209 -114 -83 -33
Net Cash From Operating Activities
612 317 452 730 373 132 341 548 195 87 68
Net Cash From Continuing Operating Activities
612 317 452 730 373 132 341 548 195 87 68
Net Income / (Loss) Continuing Operations
351 259 344 285 190 96 185 122 31 -47 -3.90
Consolidated Net Income / (Loss)
351 259 344 285 190 96 185 122 31 -47 -3.90
Depreciation Expense
142 140 143 142 136 145 148 148 151 148 150
Non-Cash Adjustments To Reconcile Net Income
37 19 14 41 36 -3.17 -4.29 51 24 9.67 7.78
Changes in Operating Assets and Liabilities, net
78 -101 -49 263 4.82 -106 13 226 -12 -23 -86
Net Cash From Investing Activities
-192 -151 -165 -219 -176 -912 -147 -102 -305 -58 -49
Net Cash From Continuing Investing Activities
-192 -151 -165 -219 -176 -912 -147 -102 -305 -58 -49
Purchase of Property, Plant & Equipment
-100 -93 -88 -100 -100 -100 -89 -86 -88 -47 -38
Acquisitions
-96 -61 -79 -124 -80 -825 -61 -20 -219 -13 -14
Sale of Property, Plant & Equipment
3.31 3.57 2.73 4.26 3.44 13 2.72 2.98 2.34 1.97 2.29
Net Cash From Financing Activities
-441 465 -909 -258 -372 741 -222 -236 -4.00 -113 -51
Net Cash From Continuing Financing Activities
-441 465 -909 -258 -372 742 -220 -238 -4.00 -113 -51
Repayment of Debt
-1,322 -899 623 -1,157 -0.78 -368 -3,243 -469 -0.70 -41 -402
Repurchase of Common Equity
-219 -17 -983 -153 -364 -12 -402 -0.00 - -300 -3.45
Issuance of Debt
1,103 1,422 -525 1,057 - 1,142 3,431 235 - 240 359
Other Financing Activities, net
-3.13 -41 -24 -5.11 -7.52 -20 -6.08 -4.11 -3.30 -12 -5.50
Cash Interest Paid
36 52 29 79 28 89 37 81 55 85 62
Cash Income Taxes Paid
135 2.75 199 110 61 1.86 60 11 - 0.73 5.19

Annual Balance Sheets for Builders FirstSource

This table presents Builders FirstSource's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
2,882 2,910 3,006 2,932 3,249 4,174 10,714 10,595 10,499 10,583 11,238
Total Current Assets
1,194 1,216 1,396 1,374 1,307 2,224 3,968 3,498 3,301 3,141 2,927
Cash & Equivalents
65 14 58 10 14 424 43 80 66 154 182
Accounts Receivable
586 625 703 723 692 899 1,964 1,683 1,727 1,507 1,391
Inventories, net
513 542 602 597 561 785 1,626 1,426 1,228 1,212 1,095
Other Current Assets
30 35 34 44 39 116 336 308 279 268 260
Plant, Property, & Equipment, net
734 656 639 670 722 749 1,385 1,568 1,804 1,962 2,204
Total Noncurrent Assets
953 1,038 971 888 1,221 1,201 5,361 5,530 5,395 5,480 6,106
Goodwill
740 740 740 740 769 785 3,270 3,457 3,557 3,679 4,137
Intangible Assets
190 159 133 103 128 120 1,603 1,551 1,298 1,104 1,184
Noncurrent Deferred & Refundable Income Taxes
2.04 115 75 23 8.42 - - - - 0.00 23
Other Noncurrent Operating Assets
22 23 23 22 315 296 487 522 540 698 762
Total Liabilities & Shareholders' Equity
2,882 2,910 3,006 2,932 3,249 4,174 10,714 10,595 10,499 10,583 11,238
Total Liabilities
2,733 2,600 2,630 2,336 2,425 3,021 5,912 5,633 5,767 6,287 6,885
Total Current Liabilities
735 755 798 731 821 1,075 2,129 1,843 1,863 1,777 1,575
Short-Term Debt
- - 12 16 14 27 3.66 6.36 3.65 3.47 14
Accounts Payable
365 410 514 423 437 600 1,093 803 881 868 715
Accrued Expenses
294 293 272 293 309 327 719 739 718 634 566
Current Deferred Revenue
- - - - - 58 216 193 163 168 168
Other Current Liabilities
76 52 - - 62 62 97 101 98 103 111
Total Noncurrent Liabilities
1,998 1,846 1,832 1,605 1,603 1,946 3,783 3,790 3,904 4,509 5,310
Long-Term Debt
- - 1,772 1,546 1,277 1,597 2,926 2,978 3,177 3,701 4,427
Noncurrent Deferred & Payable Income Tax Liabilities
12 - - - 37 49 362 270 167 148 178
Other Noncurrent Operating Liabilities
1,986 1,846 60 59 289 300 495 542 559 661 705
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
149 310 376 596 825 1,153 4,802 4,963 4,732 4,296 4,352
Total Preferred & Common Equity
149 310 376 596 825 1,153 4,802 4,963 4,732 4,296 4,352
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
149 310 376 596 825 1,153 4,802 4,963 4,732 4,296 4,352
Common Stock
513 529 548 561 576 590 4,262 4,259 4,272 4,272 4,198
Retained Earnings
-364 -219 -172 35 249 562 540 704 460 24 154

Quarterly Balance Sheets for Builders FirstSource

This table presents Builders FirstSource's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
10,737 10,499 11,168 10,721 10,894 10,583 11,448 11,465 11,431 11,303 11,324
Total Current Assets
3,574 3,301 3,943 3,455 3,474 3,141 3,280 3,288 3,296 3,116 3,244
Cash & Equivalents
88 66 697 76 328 154 115 87 296 98 66
Accounts Receivable
1,866 1,727 1,595 1,775 1,649 1,507 1,522 1,597 1,554 1,549 1,627
Inventories, net
1,332 1,228 1,357 1,290 1,204 1,212 1,349 1,309 1,176 1,189 1,272
Other Current Assets
289 279 294 314 294 268 294 295 270 280 280
Plant, Property, & Equipment, net
1,763 1,804 1,836 1,896 1,940 1,962 2,171 2,191 2,204 2,155 2,113
Total Noncurrent Assets
5,399 5,395 5,389 5,371 5,480 5,480 5,996 5,986 5,931 6,032 5,967
Goodwill
3,521 3,557 3,583 3,598 3,647 3,679 3,969 3,989 3,996 4,140 4,150
Intangible Assets
1,349 1,298 1,242 1,175 1,143 1,104 1,318 1,262 1,196 1,113 1,048
Noncurrent Deferred & Refundable Income Taxes
- - - - - - - - - 24 24
Other Noncurrent Operating Assets
530 540 564 597 690 698 709 735 739 756 745
Total Liabilities & Shareholders' Equity
10,737 10,499 11,168 10,721 10,894 10,583 11,448 11,465 11,431 11,303 11,324
Total Liabilities
6,156 5,767 6,212 6,417 6,447 6,287 7,073 7,286 7,115 7,299 7,319
Total Current Liabilities
2,027 1,863 1,781 1,893 1,959 1,777 1,801 1,835 1,845 1,772 1,813
Short-Term Debt
3.90 3.65 2.80 2.60 3.59 3.47 7.24 7.06 14 24 12
Accounts Payable
1,032 881 1,025 1,028 1,022 868 1,022 1,008 961 925 1,032
Accrued Expenses
712 718 484 577 645 634 483 530 579 531 481
Current Deferred Revenue
181 163 173 187 187 168 185 183 184 181 176
Other Current Liabilities
98 98 97 97 102 103 104 106 107 111 113
Total Noncurrent Liabilities
4,129 3,904 4,430 4,524 4,489 4,509 5,272 5,452 5,270 5,527 5,505
Long-Term Debt
3,395 3,177 3,701 3,801 3,700 3,701 4,472 4,670 4,429 4,613 4,579
Noncurrent Deferred & Payable Income Tax Liabilities
197 167 159 140 121 148 138 116 172 230 238
Other Noncurrent Operating Liabilities
537 559 570 583 667 661 662 666 669 684 688
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
4,581 4,732 4,957 4,305 4,447 4,296 4,374 4,178 4,316 4,004 4,005
Total Preferred & Common Equity
4,581 4,732 4,957 4,305 4,447 4,296 4,374 4,178 4,316 4,004 4,005
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
4,581 4,732 4,957 4,305 4,447 4,296 4,374 4,178 4,316 4,004 4,005
Common Stock
4,262 4,272 4,257 4,251 4,268 4,272 4,267 4,178 4,194 4,004 4,009
Retained Earnings
318 460 699 54 179 24 108 0.00 122 0.00 -3.90

Annual Metrics And Ratios for Builders FirstSource

This table displays calculated financial ratios and metrics derived from Builders FirstSource's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
122.21% 78.63% 10.47% 9.82% -5.75% 17.56% 132.44% 14.24% -24.77% -4.08% -7.38%
EBITDA Growth
172.84% 110.54% 8.64% 22.73% 5.24% 33.80% 342.62% 45.38% -35.88% -21.05% -36.13%
EBIT Growth
82.94% 160.41% 20.63% 29.42% 6.33% 38.63% 338.98% 57.92% -42.28% -26.70% -50.71%
NOPAT Growth
35.89% 2,378.06% -92.36% 141.40% 5.99% 35.75% 337.93% 58.62% -41.78% -26.66% -46.11%
Net Income Growth
-225.79% 732.22% -73.13% 429.10% 8.10% 41.35% 450.31% 59.35% -43.97% -30.03% -59.63%
EPS Growth
-222.22% 677.27% -73.23% 417.65% 7.95% 40.00% 218.80% 98.35% -29.01% -24.12% -57.06%
Operating Cash Flow Growth
543.92% -10.62% 12.83% 58.42% 78.22% -48.40% 570.42% 106.43% -35.91% -18.82% -35.07%
Free Cash Flow Firm Growth
-99.46% 74,659.33% -223.80% 114.57% 43.58% -52.80% -2,203.97% 177.72% -37.30% -27.46% -107.83%
Invested Capital Growth
275.14% 250.84% 612.50% 2.11% -2.11% 11.94% 226.77% 2.30% -0.24% 0.00% 9.75%
Revenue Q/Q Growth
42.28% 1.45% 3.41% 0.48% -0.71% 9.85% 11.83% -1.21% -1.19% -1.98% -2.95%
EBITDA Q/Q Growth
43.08% 2.85% 3.39% 6.54% -2.48% 27.52% 21.92% -2.18% -1.10% -7.93% -14.17%
EBIT Q/Q Growth
37.17% 6.80% 5.13% 7.48% -3.76% 34.25% 20.61% -2.48% -1.61% -10.46% -23.56%
NOPAT Q/Q Growth
37.17% -55.54% -37.87% 29.40% -1.87% 29.91% 20.49% -1.88% -1.77% -11.24% -15.90%
Net Income Q/Q Growth
-132.26% 13.34% -55.88% 85.75% -4.58% 45.84% 21.26% -2.06% -2.15% -12.96% -26.73%
EPS Q/Q Growth
-214.29% 14.41% -55.26% 83.33% -4.52% 46.15% 14.75% 3.13% -0.08% -11.09% -25.90%
Operating Cash Flow Q/Q Growth
52.92% 190.07% 15.67% 44.55% -20.44% -13.00% 72.95% 3.78% -13.49% -11.29% -12.81%
Free Cash Flow Firm Q/Q Growth
-99.47% -58.70% -2,076.71% 114.31% -36.77% 10.00% 10.84% 15.15% -20.20% -15.43% -163.27%
Invested Capital Q/Q Growth
54.85% 0.24% 422.29% -8.44% 0.07% 3.64% -0.42% -5.37% -0.56% 0.31% 1.76%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
25.29% 25.08% 24.56% 24.89% 27.15% 25.97% 29.41% 34.08% 35.17% 32.82% 30.39%
EBITDA Margin
4.71% 5.55% 5.46% 6.10% 6.82% 7.76% 14.77% 18.80% 16.02% 13.19% 9.07%
Operating Margin
2.55% 3.71% 4.05% 4.78% 5.39% 6.35% 12.00% 16.59% 12.73% 9.73% 5.18%
EBIT Margin
2.55% 3.71% 4.05% 4.78% 5.39% 6.35% 12.00% 16.59% 12.73% 9.73% 5.18%
Profit (Net Income) Margin
-0.64% 2.27% 0.55% 2.66% 3.05% 3.66% 8.67% 12.10% 9.01% 6.57% 2.86%
Tax Burden Percent
123.79% 666.12% 42.19% 78.69% 78.45% 76.82% 76.63% 76.97% 77.64% 77.68% 84.94%
Interest Burden Percent
-20.32% 9.17% 32.24% 70.67% 72.08% 75.05% 94.31% 94.74% 91.17% 86.98% 65.17%
Effective Tax Rate
0.00% -566.12% 57.81% 21.31% 21.55% 23.18% 23.37% 23.03% 22.36% 22.32% 15.06%
Return on Invested Capital (ROIC)
119.24% 830.09% 10.03% 13.66% 14.48% 18.75% 36.43% 37.31% 21.51% 15.79% 8.12%
ROIC Less NNEP Spread (ROIC-NNEP)
327.74% 4,426.87% 0.51% 8.47% 8.41% 10.34% 31.34% 32.04% 16.55% 10.95% 2.16%
Return on Net Nonoperating Assets (RNNOA)
-143.35% -767.17% 1.28% 28.54% 16.73% 12.95% 21.51% 19.00% 10.27% 8.08% 1.95%
Return on Equity (ROE)
-24.11% 62.92% 11.31% 42.20% 31.21% 31.71% 57.95% 56.31% 31.78% 23.88% 10.06%
Cash Return on Invested Capital (CROIC)
3.42% 718.81% -140.74% 11.57% 16.62% 7.48% -69.84% 35.04% 21.75% 15.80% -1.18%
Operating Return on Assets (OROA)
5.25% 8.16% 9.64% 12.43% 12.69% 14.65% 32.07% 35.39% 20.63% 15.13% 7.21%
Return on Assets (ROA)
-1.32% 4.98% 1.31% 6.91% 7.18% 8.45% 23.18% 25.80% 14.61% 10.23% 3.99%
Return on Common Equity (ROCE)
-24.11% 62.92% 11.31% 42.20% 31.21% 31.71% 57.95% 56.31% 31.78% 23.88% 10.06%
Return on Equity Simple (ROE_SIMPLE)
-15.30% 46.62% 10.31% 34.41% 26.89% 27.20% 35.93% 55.40% 32.55% 25.09% 0.00%
Net Operating Profit after Tax (NOPAT)
64 1,574 120 290 308 418 1,830 2,902 1,690 1,239 668
NOPAT Margin
1.78% 24.72% 1.71% 3.76% 4.23% 4.88% 9.20% 12.77% 9.88% 7.56% 4.40%
Net Nonoperating Expense Percent (NNEP)
-208.51% -3,596.78% 9.52% 5.20% 6.08% 8.41% 5.09% 5.27% 4.96% 4.84% 5.96%
Return On Investment Capital (ROIC_SIMPLE)
42.58% 508.45% 5.57% 13.46% 14.54% 15.04% 23.66% 36.52% 21.35% 15.49% 7.59%
Cost of Revenue to Revenue
74.71% 74.92% 75.44% 75.11% 72.85% 74.03% 70.59% 65.92% 64.83% 67.18% 69.61%
SG&A Expenses to Revenue
22.74% 21.37% 20.50% 20.12% 21.76% 19.61% 17.41% 17.49% 22.44% 23.10% 25.21%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
22.74% 21.37% 20.50% 20.12% 21.76% 19.61% 17.41% 17.49% 22.44% 23.10% 25.21%
Earnings before Interest and Taxes (EBIT)
91 236 285 369 392 544 2,387 3,770 2,176 1,595 786
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
168 354 384 472 496 664 2,939 4,272 2,739 2,163 1,378
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
8.11 3.95 6.54 2.10 3.57 4.14 3.42 1.92 4.35 3.83 2.61
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 19.25 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.34 0.19 0.35 0.16 0.40 0.56 0.83 0.42 1.20 1.00 0.75
Price to Earnings (P/E)
0.00 8.48 63.46 6.10 13.26 15.20 9.51 3.47 13.37 15.26 26.14
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 11.80% 1.58% 16.39% 7.54% 6.58% 10.51% 28.79% 7.48% 6.55% 3.83%
Enterprise Value to Invested Capital (EV/IC)
13.62 4.10 1.99 1.31 2.01 2.54 2.51 1.58 3.02 2.55 1.82
Enterprise Value to Revenue (EV/Rev)
0.32 0.19 0.60 0.36 0.58 0.70 0.97 0.55 1.39 1.22 1.03
Enterprise Value to EBITDA (EV/EBITDA)
6.82 3.42 10.90 5.94 8.50 8.99 6.57 2.91 8.65 9.25 11.35
Enterprise Value to EBIT (EV/EBIT)
12.62 5.12 14.69 7.60 10.76 10.97 8.08 3.30 10.89 12.54 19.89
Enterprise Value to NOPAT (EV/NOPAT)
18.03 0.77 34.82 9.65 13.71 14.28 10.55 4.29 14.03 16.14 23.41
Enterprise Value to Operating Cash Flow (EV/OCF)
6.47 7.64 23.46 9.91 8.37 22.95 11.07 3.46 10.28 10.68 12.86
Enterprise Value to Free Cash Flow (EV/FCFF)
628.25 0.89 0.00 11.40 11.95 35.80 0.00 4.57 13.87 16.13 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 4.74 2.62 1.57 1.41 0.61 0.60 0.67 0.86 1.02
Long-Term Debt to Equity
0.00 0.00 4.71 2.59 1.55 1.39 0.61 0.60 0.67 0.86 1.02
Financial Leverage
-0.44 -0.17 2.50 3.37 1.99 1.25 0.69 0.59 0.62 0.74 0.90
Leverage Ratio
18.25 12.62 8.63 6.11 4.35 3.75 2.50 2.18 2.18 2.34 2.52
Compound Leverage Factor
-3.71 1.16 2.78 4.32 3.13 2.82 2.36 2.07 1.98 2.03 1.64
Debt to Total Capital
0.00% 0.00% 82.59% 72.36% 61.02% 58.49% 37.89% 37.55% 40.20% 46.30% 50.51%
Short-Term Debt to Total Capital
0.00% 0.00% 0.58% 0.72% 0.66% 0.98% 0.05% 0.08% 0.05% 0.04% 0.16%
Long-Term Debt to Total Capital
0.00% 0.00% 82.01% 71.64% 60.36% 57.50% 37.84% 37.47% 40.15% 46.25% 50.34%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 17.41% 27.64% 38.98% 41.51% 62.11% 62.45% 59.80% 53.70% 49.49%
Debt to EBITDA
0.00 0.00 4.64 3.31 2.60 2.45 1.00 0.70 1.16 1.71 3.22
Net Debt to EBITDA
0.00 0.00 4.49 3.29 2.57 1.81 0.98 0.68 1.14 1.64 3.09
Long-Term Debt to EBITDA
0.00 0.00 4.61 3.28 2.57 2.41 1.00 0.70 1.16 1.71 3.21
Debt to NOPAT
0.00 0.00 14.84 5.38 4.20 3.89 1.60 1.03 1.88 2.99 6.65
Net Debt to NOPAT
0.00 0.00 14.36 5.34 4.15 2.87 1.58 1.00 1.84 2.87 6.38
Long-Term Debt to NOPAT
0.00 0.00 14.73 5.32 4.15 3.82 1.60 1.03 1.88 2.99 6.63
Altman Z-Score
1.62 2.82 3.37 3.65 3.65 3.95 4.53 4.62 4.68 3.77 2.74
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.62 1.61 1.75 1.88 1.59 2.07 1.86 1.90 1.77 1.77 1.86
Quick Ratio
0.89 0.85 0.95 1.00 0.86 1.23 0.94 0.96 0.96 0.93 1.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
1.82 1,363 -1,688 246 353 167 -3,507 2,725 1,709 1,240 -97
Operating Cash Flow to CapEx
447.78% 460.54% 300.42% 292.61% 474.06% 251.07% 813.48% 1,092.45% 536.96% 510.86% 355.68%
Free Cash Flow to Firm to Interest Expense
0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
1.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
1.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.06 2.20 2.38 2.60 2.36 2.31 2.67 2.13 1.62 1.56 1.39
Accounts Receivable Turnover
9.50 10.51 10.59 10.83 10.29 10.76 13.90 12.46 10.03 10.14 10.48
Inventory Turnover
8.18 9.05 9.28 9.68 9.16 9.42 11.65 9.82 8.35 9.03 9.17
Fixed Asset Turnover
8.80 9.16 10.86 11.80 10.46 11.64 18.64 15.39 10.14 8.71 7.29
Accounts Payable Turnover
12.11 12.31 11.49 12.38 12.33 12.22 16.58 15.80 13.16 12.60 13.36
Days Sales Outstanding (DSO)
38.42 34.72 34.46 33.69 35.48 33.94 26.26 29.29 36.40 36.00 34.82
Days Inventory Outstanding (DIO)
44.63 40.35 39.32 37.70 39.85 38.76 31.33 37.18 43.70 40.43 39.82
Days Payable Outstanding (DPO)
30.14 29.65 31.78 29.49 29.59 29.87 22.01 23.11 27.74 28.98 27.32
Cash Conversion Cycle (CCC)
52.91 45.42 42.00 41.90 45.74 42.83 35.58 43.36 52.37 47.44 47.32
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
84 295 2,103 2,148 2,102 2,353 7,690 7,866 7,847 7,847 8,612
Invested Capital Turnover
66.90 33.57 5.87 3.63 3.43 3.84 3.96 2.92 2.18 2.09 1.85
Increase / (Decrease) in Invested Capital
62 211 1,808 44 -45 251 5,336 177 -19 -0.30 765
Enterprise Value (EV)
1,146 1,209 4,188 2,803 4,219 5,967 19,301 12,453 23,706 20,000 15,637
Market Capitalization
1,211 1,224 2,461 1,252 2,942 4,767 16,414 9,549 20,592 16,449 11,378
Book Value per Share
$1.37 $2.78 $3.33 $5.20 $7.12 $9.87 $25.08 $33.72 $38.37 $37.33 $39.36
Tangible Book Value per Share
($7.14) ($5.29) ($4.40) ($2.16) ($0.63) $2.12 ($0.37) ($0.31) ($0.99) ($4.22) ($8.76)
Total Capital
149 310 2,161 2,158 2,116 2,777 7,732 7,947 7,913 8,001 8,794
Total Debt
0.00 0.00 1,784 1,561 1,291 1,624 2,930 2,984 3,181 3,704 4,441
Total Long-Term Debt
0.00 0.00 1,772 1,546 1,277 1,597 2,926 2,978 3,177 3,701 4,427
Net Debt
-65 -14 1,727 1,551 1,277 1,200 2,887 2,904 3,115 3,550 4,260
Capital Expenditures (CapEx)
40 34 59 97 106 104 214 329 430 367 342
Debt-free, Cash-free Net Working Capital (DFCFNWC)
394 447 552 648 485 752 1,801 1,581 1,375 1,214 1,185
Debt-free Net Working Capital (DFNWC)
459 461 610 658 499 1,176 1,843 1,661 1,441 1,367 1,367
Net Working Capital (NWC)
459 461 598 642 486 1,149 1,840 1,655 1,437 1,364 1,352
Net Nonoperating Expense (NNE)
86 1,430 81 85 86 104 104 153 149 161 233
Net Nonoperating Obligations (NNO)
-65 -14 1,727 1,551 1,277 1,200 2,887 2,904 3,115 3,550 4,260
Total Depreciation and Amortization (D&A)
77 117 99 103 104 120 551 502 563 568 591
Debt-free, Cash-free Net Working Capital to Revenue
11.05% 7.02% 7.85% 8.39% 6.67% 8.79% 9.05% 6.96% 8.04% 7.40% 7.80%
Debt-free Net Working Capital to Revenue
12.88% 7.24% 8.67% 8.52% 6.86% 13.74% 9.27% 7.31% 8.43% 8.34% 9.00%
Net Working Capital to Revenue
12.88% 7.24% 8.49% 8.32% 6.67% 13.42% 9.25% 7.28% 8.41% 8.32% 8.90%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.22) $1.30 $0.34 $1.79 $1.92 $2.69 $8.55 $16.98 $12.06 $9.13 $3.91
Adjusted Weighted Average Basic Shares Outstanding
103.19M 110.75M 112.59M 114.59M 115.71M 116.61M 201.84M 161.96M 127.78M 118.04M 111.42M
Adjusted Diluted Earnings per Share
($0.22) $1.27 $0.34 $1.76 $1.90 $2.66 $8.48 $16.82 $11.94 $9.06 $3.89
Adjusted Weighted Average Diluted Shares Outstanding
103.19M 113.59M 115.60M 116.55M 117.03M 117.92M 203.47M 163.48M 129.00M 118.98M 111.82M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
110.07M 112.04M 114.12M 115.36M 116.13M 206.43M 176.77M 138.01M 121.94M 113.62M 110.61M
Normalized Net Operating Profit after Tax (NOPAT)
64 165 200 290 308 418 1,830 2,902 1,690 1,239 668
Normalized NOPAT Margin
1.78% 2.60% 2.84% 3.76% 4.23% 4.88% 9.20% 12.77% 9.88% 7.56% 4.40%
Pre Tax Income Margin
-0.52% 0.34% 1.31% 3.38% 3.88% 4.77% 11.32% 15.72% 11.61% 8.46% 3.37%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.83 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.58 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.47 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.22 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-4.32% 0.76% 6.82% 2.39% 4.69% 1.32% 99.38% 94.33% 117.59% 140.75% 95.12%

Quarterly Metrics And Ratios for Builders FirstSource

This table displays calculated financial ratios and metrics derived from Builders FirstSource's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 110,605,069.00 107,559,876.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 110,605,069.00 107,559,876.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.43 -0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-4.74% 0.21% -1.60% -6.66% -7.96% -6.01% -4.99% -6.88% -12.10% -10.13% -8.77%
EBITDA Growth
-5.26% -14.87% -11.62% -27.17% -30.34% -35.90% -27.50% -33.95% -51.63% -49.96% -39.30%
EBIT Growth
-6.76% -20.03% -15.18% -33.29% -37.98% -50.63% -36.40% -46.55% -79.69% -91.05% -58.72%
NOPAT Growth
-7.27% -18.98% -13.59% -33.41% -40.55% -50.01% -37.48% -46.18% -81.24% -92.22% -103.97%
Net Income Growth
-8.80% -22.47% -14.96% -36.92% -45.75% -62.79% -46.23% -57.03% -83.45% -149.23% -102.11%
EPS Growth
-0.36% -12.86% -9.18% -32.03% -40.65% -60.00% -42.16% -54.92% -82.42% -151.19% -102.41%
Operating Cash Flow Growth
-37.03% -51.53% 15.53% 12.39% -38.95% -58.28% -24.56% -24.97% -47.84% -33.91% -80.05%
Free Cash Flow Firm Growth
68.48% -94.98% -73.18% -56.56% -43.26% -1,479.12% -276.80% -217.57% -412.69% 132.96% 146.02%
Invested Capital Growth
-0.24% 3.27% 1.33% -0.88% 0.00% 9.73% 9.16% 8.19% 9.75% -2.23% -2.71%
Revenue Q/Q Growth
-8.46% -6.25% 14.52% -5.02% -9.74% -4.26% 15.76% -6.92% -14.80% -2.11% 17.51%
EBITDA Q/Q Growth
-19.13% -18.75% 23.13% -9.97% -22.66% -25.23% 39.26% -17.98% -43.36% -22.64% 68.92%
EBIT Q/Q Growth
-23.56% -23.82% 31.02% -12.56% -28.94% -39.36% 68.77% -26.51% -72.99% -73.27% 678.08%
NOPAT Q/Q Growth
-20.84% -23.33% 29.53% -15.29% -29.32% -35.54% 62.00% -27.08% -75.36% -73.27% -182.72%
Net Income Q/Q Growth
-22.32% -26.21% 32.97% -17.24% -33.20% -49.38% 92.13% -33.86% -74.28% -250.62% 91.77%
EPS Q/Q Growth
-22.56% -24.46% 36.67% -14.98% -32.38% -49.09% 97.62% -33.73% -73.64% -248.28% 90.70%
Operating Cash Flow Q/Q Growth
-5.82% -48.15% 42.53% 61.47% -48.84% -64.57% 157.72% 60.60% -64.44% -55.10% -22.22%
Free Cash Flow Firm Q/Q Growth
-55.34% -88.84% 516.43% 41.35% -41.67% -371.33% 20.97% 6.00% -55.15% 128.60% 10.32%
Invested Capital Q/Q Growth
-0.56% 1.48% 0.87% -2.62% 0.31% 11.36% 0.34% -3.48% 1.76% -0.79% -0.15%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
35.29% 33.40% 32.82% 32.75% 32.31% 30.49% 30.68% 30.43% 29.84% 28.26% 28.14%
EBITDA Margin
15.24% 13.21% 14.20% 13.46% 11.53% 9.01% 10.84% 9.55% 6.35% 5.02% 7.21%
Operating Margin
11.82% 9.60% 10.98% 10.11% 7.96% 5.04% 7.35% 5.80% 1.84% 0.50% 3.33%
EBIT Margin
11.82% 9.60% 10.98% 10.11% 7.96% 5.04% 7.35% 5.80% 1.84% 0.50% 3.33%
Profit (Net Income) Margin
8.45% 6.65% 7.72% 6.73% 4.98% 2.63% 4.37% 3.11% 0.94% -1.44% -0.10%
Tax Burden Percent
79.05% 79.56% 78.66% 76.19% 75.78% 80.56% 77.32% 76.73% -526.77% 81.92% -7.44%
Interest Burden Percent
90.46% 87.06% 89.37% 87.32% 82.54% 64.82% 76.87% 69.73% -9.67% -350.42% 40.78%
Effective Tax Rate
20.95% 20.44% 21.34% 23.81% 24.22% 19.44% 22.68% 23.28% 0.00% 0.00% 107.44%
Return on Invested Capital (ROIC)
20.32% 16.67% 18.44% 16.41% 12.61% 7.86% 10.79% 8.56% 2.38% 0.60% -0.41%
ROIC Less NNEP Spread (ROIC-NNEP)
19.10% 15.40% 17.32% 15.17% 11.40% 6.45% 9.45% 7.15% 2.08% -0.72% -0.29%
Return on Net Nonoperating Assets (RNNOA)
11.85% 9.71% 14.65% 11.24% 8.42% 5.09% 9.27% 6.14% 1.87% -0.77% -0.32%
Return on Equity (ROE)
32.18% 26.38% 33.09% 27.65% 21.03% 12.96% 20.06% 14.70% 4.25% -0.16% -0.74%
Cash Return on Invested Capital (CROIC)
21.75% 17.45% 18.22% 18.65% 15.80% 3.76% 2.48% 1.88% -1.18% 8.48% 6.23%
Operating Return on Assets (OROA)
19.15% 15.17% 17.44% 15.64% 12.39% 7.21% 10.57% 8.14% 2.56% 0.65% 4.22%
Return on Assets (ROA)
13.70% 10.51% 12.26% 10.41% 7.75% 3.76% 6.28% 4.35% 1.31% -1.88% -0.13%
Return on Common Equity (ROCE)
32.18% 26.38% 33.09% 27.65% 21.03% 12.96% 20.06% 14.70% 4.25% -0.16% -0.74%
Return on Equity Simple (ROE_SIMPLE)
0.00% 29.57% 32.64% 27.85% 0.00% 20.93% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
388 297 385 326 230 149 241 176 43 12 -9.56
NOPAT Margin
9.34% 7.64% 8.64% 7.71% 6.03% 4.06% 5.68% 4.45% 1.29% 0.35% -0.25%
Net Nonoperating Expense Percent (NNEP)
1.23% 1.27% 1.12% 1.24% 1.21% 1.42% 1.34% 1.41% 0.30% 1.32% -0.12%
Return On Investment Capital (ROIC_SIMPLE)
4.90% 3.43% 4.75% 4.00% 2.88% 1.68% 2.72% 2.00% 0.49% 0.13% -0.11%
Cost of Revenue to Revenue
64.71% 66.60% 67.18% 67.25% 67.69% 69.51% 69.32% 69.57% 70.16% 71.74% 71.86%
SG&A Expenses to Revenue
23.48% 23.80% 21.84% 22.64% 24.34% 25.45% 23.33% 24.63% 28.00% 27.76% 24.81%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
23.48% 23.80% 21.84% 22.64% 24.34% 25.45% 23.33% 24.63% 28.00% 27.76% 24.81%
Earnings before Interest and Taxes (EBIT)
490 374 489 428 304 184 311 229 62 17 129
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
633 514 633 570 441 329 459 376 213 165 279
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.35 5.19 3.92 5.08 3.83 3.25 3.09 3.11 2.61 2.27 2.40
Price to Tangible Book Value (P/TBV)
0.00 195.66 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.20 1.50 0.99 1.35 1.00 0.88 0.81 0.86 0.75 0.61 0.67
Price to Earnings (P/E)
13.37 17.55 12.02 18.23 15.26 15.51 17.05 22.57 26.14 31.24 93.85
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
7.48% 5.70% 8.32% 5.49% 6.55% 6.45% 5.87% 4.43% 3.83% 3.20% 1.07%
Enterprise Value to Invested Capital (EV/IC)
3.02 3.61 2.57 3.32 2.55 2.12 1.99 2.07 1.82 1.60 1.66
Enterprise Value to Revenue (EV/Rev)
1.39 1.68 1.21 1.55 1.22 1.15 1.10 1.12 1.03 0.92 0.98
Enterprise Value to EBITDA (EV/EBITDA)
8.65 10.86 8.05 11.05 9.25 9.41 9.72 10.93 11.35 11.25 13.70
Enterprise Value to EBIT (EV/EBIT)
10.89 13.79 10.34 14.57 12.54 13.20 14.24 17.06 19.89 22.07 32.49
Enterprise Value to NOPAT (EV/NOPAT)
14.03 17.74 13.23 18.59 16.14 17.04 18.52 22.10 23.41 25.36 46.90
Enterprise Value to Operating Cash Flow (EV/OCF)
10.28 14.59 10.16 12.29 10.68 11.00 11.09 12.59 12.86 11.65 15.76
Enterprise Value to Free Cash Flow (EV/FCFF)
13.87 21.00 14.18 17.71 16.13 59.04 83.82 114.39 0.00 18.62 26.25
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.67 0.75 0.88 0.83 0.86 1.02 1.12 1.03 1.02 1.16 1.15
Long-Term Debt to Equity
0.67 0.75 0.88 0.83 0.86 1.02 1.12 1.03 1.02 1.15 1.14
Financial Leverage
0.62 0.63 0.85 0.74 0.74 0.79 0.98 0.86 0.90 1.06 1.11
Leverage Ratio
2.18 2.25 2.48 2.40 2.34 2.42 2.62 2.55 2.52 2.72 2.78
Compound Leverage Factor
1.97 1.96 2.22 2.09 1.93 1.57 2.01 1.78 -0.24 -9.52 1.14
Debt to Total Capital
40.20% 42.77% 46.91% 45.44% 46.30% 50.59% 52.82% 50.72% 50.51% 53.66% 53.41%
Short-Term Debt to Total Capital
0.05% 0.03% 0.03% 0.04% 0.04% 0.08% 0.08% 0.16% 0.16% 0.28% 0.14%
Long-Term Debt to Total Capital
40.15% 42.74% 46.88% 45.40% 46.25% 50.51% 52.74% 50.56% 50.34% 53.38% 53.27%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
59.80% 57.23% 53.09% 54.56% 53.70% 49.41% 47.18% 49.28% 49.49% 46.34% 46.59%
Debt to EBITDA
1.16 1.40 1.48 1.58 1.71 2.27 2.60 2.77 3.22 3.82 4.45
Net Debt to EBITDA
1.14 1.14 1.46 1.44 1.64 2.21 2.55 2.58 3.09 3.74 4.38
Long-Term Debt to EBITDA
1.16 1.40 1.48 1.58 1.71 2.27 2.60 2.76 3.21 3.80 4.43
Debt to NOPAT
1.88 2.29 2.44 2.65 2.99 4.11 4.95 5.60 6.65 8.62 15.22
Net Debt to NOPAT
1.84 1.86 2.39 2.42 2.87 4.01 4.86 5.22 6.38 8.44 15.00
Long-Term Debt to NOPAT
1.88 2.29 2.44 2.65 2.99 4.11 4.95 5.58 6.63 8.57 15.18
Altman Z-Score
4.15 4.45 3.50 3.96 3.37 2.84 2.69 2.73 2.53 2.21 2.25
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.77 2.21 1.83 1.77 1.77 1.82 1.79 1.79 1.86 1.76 1.79
Quick Ratio
0.96 1.29 0.98 1.01 0.93 0.91 0.92 1.00 1.00 0.93 0.93
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
407 45 280 396 231 -626 -495 -465 -722 206 228
Operating Cash Flow to CapEx
634.35% 353.83% 529.52% 765.79% 388.08% 151.65% 396.47% 661.17% 227.22% 195.31% 190.25%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.62 1.58 1.59 1.55 1.56 1.43 1.44 1.40 1.39 1.30 1.27
Accounts Receivable Turnover
10.03 10.79 9.36 9.52 10.14 10.37 9.46 9.77 10.48 9.65 8.96
Inventory Turnover
8.35 8.29 8.46 8.77 9.03 8.11 8.40 9.08 9.17 8.19 7.93
Fixed Asset Turnover
10.14 9.94 9.54 9.04 8.71 8.07 7.80 7.56 7.29 6.85 6.71
Accounts Payable Turnover
13.16 11.37 10.74 10.83 12.60 10.72 10.71 10.90 13.36 10.68 10.03
Days Sales Outstanding (DSO)
36.40 33.82 39.00 38.33 36.00 35.19 38.59 37.34 34.82 37.81 40.72
Days Inventory Outstanding (DIO)
43.70 44.02 43.12 41.62 40.43 45.02 43.47 40.20 39.82 44.58 46.04
Days Payable Outstanding (DPO)
27.74 32.10 33.99 33.71 28.98 34.06 34.07 33.48 27.32 34.19 36.40
Cash Conversion Cycle (CCC)
52.37 45.74 48.13 46.24 47.44 46.15 47.99 44.06 47.32 48.20 50.35
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
7,847 7,964 8,033 7,822 7,847 8,738 8,768 8,463 8,612 8,543 8,531
Invested Capital Turnover
2.18 2.18 2.13 2.13 2.09 1.94 1.90 1.92 1.85 1.72 1.67
Increase / (Decrease) in Invested Capital
-19 252 105 -69 -0.30 775 736 641 765 -195 -237
Enterprise Value (EV)
23,706 28,731 20,622 25,952 20,000 18,560 17,486 17,551 15,637 13,645 14,150
Market Capitalization
20,592 25,724 16,894 22,576 16,449 14,196 12,896 13,404 11,378 9,106 9,624
Book Value per Share
$38.37 $40.64 $35.27 $38.18 $37.33 $38.50 $37.81 $39.04 $39.36 $36.20 $37.24
Tangible Book Value per Share
($0.99) $1.08 ($3.84) ($2.95) ($4.22) ($8.04) ($9.71) ($7.93) ($8.76) ($11.29) ($11.09)
Total Capital
7,913 8,661 8,108 8,150 8,001 8,854 8,855 8,759 8,794 8,642 8,596
Total Debt
3,181 3,704 3,803 3,704 3,704 4,480 4,677 4,443 4,441 4,638 4,591
Total Long-Term Debt
3,177 3,701 3,801 3,700 3,701 4,472 4,670 4,429 4,427 4,613 4,579
Net Debt
3,115 3,007 3,728 3,376 3,550 4,364 4,590 4,147 4,260 4,539 4,526
Capital Expenditures (CapEx)
96 90 85 95 96 87 86 83 86 45 36
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,375 1,467 1,489 1,191 1,214 1,371 1,373 1,169 1,185 1,270 1,377
Debt-free Net Working Capital (DFNWC)
1,441 2,165 1,565 1,519 1,367 1,486 1,460 1,465 1,367 1,369 1,442
Net Working Capital (NWC)
1,437 2,162 1,562 1,516 1,364 1,479 1,453 1,451 1,352 1,344 1,431
Net Nonoperating Expense (NNE)
37 38 41 41 40 52 56 53 12 59 -5.66
Net Nonoperating Obligations (NNO)
3,115 3,007 3,728 3,376 3,550 4,364 4,590 4,147 4,260 4,539 4,526
Total Depreciation and Amortization (D&A)
142 140 143 142 136 145 148 148 151 148 150
Debt-free, Cash-free Net Working Capital to Revenue
8.04% 8.58% 8.74% 7.12% 7.40% 8.48% 8.61% 7.47% 7.80% 8.57% 9.53%
Debt-free Net Working Capital to Revenue
8.43% 12.65% 9.19% 9.08% 8.34% 9.19% 9.16% 9.36% 9.00% 9.23% 9.98%
Net Working Capital to Revenue
8.41% 12.64% 9.17% 9.06% 8.32% 9.15% 9.11% 9.27% 8.90% 9.07% 9.90%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.81 $2.12 $2.89 $2.45 $1.67 $0.85 $1.67 $1.11 $0.28 ($0.43) ($0.04)
Adjusted Weighted Average Basic Shares Outstanding
127.78M 121.97M 119.24M 116.18M 118.04M 113.68M 110.92M 110.55M 111.42M 109.87M 107.56M
Adjusted Diluted Earnings per Share
$2.78 $2.10 $2.87 $2.44 $1.65 $0.84 $1.66 $1.10 $0.29 ($0.43) ($0.04)
Adjusted Weighted Average Diluted Shares Outstanding
129.00M 123.37M 120.07M 116.94M 118.98M 114.34M 111.20M 110.93M 111.82M 109.87M 107.56M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
121.94M 122.06M 116.45M 115.08M 113.62M 110.51M 110.55M 110.58M 110.61M 107.56M 107.60M
Normalized Net Operating Profit after Tax (NOPAT)
388 297 385 326 230 149 241 176 43 12 90
Normalized NOPAT Margin
9.34% 7.64% 8.64% 7.71% 6.03% 4.06% 5.68% 4.45% 1.29% 0.35% 2.33%
Pre Tax Income Margin
10.69% 8.36% 9.82% 8.83% 6.57% 3.27% 5.65% 4.05% -0.18% -1.76% 1.36%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
117.59% 83.55% 101.75% 110.84% 140.75% 165.24% 123.09% 130.94% 95.12% 240.73% 295.97%

Financials Breakdown Chart

Key Financial Trends

Builders FirstSource’s latest results show a business still under pressure, although the second quarter of 2026 marked a sequential improvement from the first quarter. Revenue increased to $3.86 billion in Q2 2026 from $3.29 billion in Q1, while operating income rose to $128.5 million from $16.5 million. However, results remained well below the prior-year period, when revenue was $4.23 billion and operating income was $311.3 million.

The company’s quarterly results indicate a broader slowdown compared with 2023 and 2024. Q2 2026 revenue declined approximately 8.8% year over year, following a 10.1% decline in Q1 2026. Revenue also fell year over year in Q3 and Q4 2025. Gross margin was approximately 28.1% in Q2 2026, down from 30.7% in Q2 2025, suggesting that lower sales volumes and margin pressure are weighing on profitability.

Net income trends are similarly weak. BLDR reported a $3.9 million net loss in Q2 2026, an improvement from the $47.4 million loss in Q1 but a significant decline from $185.0 million of profit in Q2 2025. The company’s $0.04 diluted loss per share in Q2 compares with diluted earnings of $1.66 in the year-ago period. The decline has occurred despite a lower share count, which has provided some support to per-share results.

Cash generation remains positive, but it has weakened considerably. Operating cash flow was $68.0 million in Q2 2026 and $87.5 million in Q1, compared with $341.0 million and $132.3 million in the comparable 2025 quarters. Depreciation of approximately $150.0 million per quarter continues to provide a substantial noncash boost to operating cash flow, while changes in operating assets and liabilities were a use of cash in both Q1 and Q2 2026.

The balance sheet remains reasonably liquid but has less cash flexibility than in prior periods. Cash and equivalents declined to $65.7 million at June 30, 2026, from $98.3 million at the end of Q1 and $87.0 million a year earlier. The company maintained a current ratio of roughly 1.8, supported by $3.24 billion of current assets against $1.81 billion of current liabilities.

Total debt was approximately $4.59 billion at the end of Q2 2026, modestly below the $4.64 billion reported at the end of Q1 and $4.68 billion in Q2 2025. Financing activity included $401.5 million of debt repayments and $359.0 million of new debt issuance during Q2. This represents net debt reduction, but the company also paid $61.6 million of cash interest, highlighting the continuing burden of its debt structure.

  • Sequential recovery: Q2 2026 revenue rose 17.5% from Q1, while operating income improved from $16.5 million to $128.5 million and the net loss narrowed substantially.
  • Continued positive operating cash flow: BLDR generated $68.0 million of operating cash flow in Q2 despite reporting a net loss.
  • Modest deleveraging: Debt repayments exceeded new debt issuance in Q2, reducing total debt slightly from the prior quarter and year-ago period.
  • Share-count reduction: Weighted average basic shares declined to 107.6 million in Q2 2026 from 110.9 million in Q4 2025 and 111.2 million in Q2 2025, which can support future per-share earnings if profitability recovers.
  • Ongoing capital investment: Capital expenditures and acquisitions continued, including $38.0 million of property and equipment spending and $13.5 million of acquisitions in Q2, potentially supporting long-term capacity and growth.
  • Liquidity is adequate but constrained: The current ratio remained near 1.8, but cash of only $65.7 million was relatively small compared with the company’s $4.59 billion of debt.
  • Large asset base from acquisitions: Goodwill and intangible assets totaled approximately $5.20 billion, or about 46% of total assets, making future impairment charges a metric investors should monitor.
  • Persistent year-over-year contraction: Revenue declined in each of the supplied comparable periods, including Q2 2026, Q1 2026, Q4 2025 and Q3 2025.
  • Margin compression: Q2 2026 gross margin fell to approximately 28.1% from 30.7% a year earlier, while operating income dropped nearly 59% year over year.
  • Higher financing pressure: BLDR paid $61.6 million of cash interest in Q2 and $85.2 million in Q1, limiting the amount of operating cash available for investments, buybacks and debt reduction.
09/04/26 03:40 AM ETAI Generated. May Contain Errors.

Builders FirstSource Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Builders FirstSource's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Builders FirstSource's net income appears to be on an upward trend, with a most recent value of $435.20 million in 2025, falling from -$22.83 million in 2015. The previous period was $1.08 billion in 2024. Check out Builders FirstSource's forecast to explore projected trends and price targets.

Builders FirstSource's total operating income in 2025 was $786.28 million, based on the following breakdown:
  • Total Gross Profit: $4.62 billion
  • Total Operating Expenses: $3.83 billion

Over the last 10 years, Builders FirstSource's total revenue changed from $3.56 billion in 2015 to $15.19 billion in 2025, a change of 326.2%.

Builders FirstSource's total liabilities were at $6.89 billion at the end of 2025, a 9.5% increase from 2024, and a 151.9% increase since 2015.

In the past 10 years, Builders FirstSource's cash and equivalents has ranged from $10.13 million in 2018 to $423.81 million in 2020, and is currently $181.75 million as of their latest financial filing in 2025.

Over the last 10 years, Builders FirstSource's book value per share changed from 1.37 in 2015 to 39.36 in 2025, a change of 2,782.5%.



Financial statements for NYSE:BLDR last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners