BLDR Dividend: Builders FirstSource Inc Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	15,653	16,400	17,097	22,726	19,894	8,559
Revenue Growth (YoY)	-6%	-4%	-25%	14%	132%	18%
Cost of Revenue	10,805	11,017	11,084	14,982	14,043	6,336
Gross Profit	4,847	5,383	6,012	7,744	5,851	2,223
Selling, General & Admin	3,819	3,787	3,836	3,974	3,446	1,679
Research & Development	--	--	--	--	--	--
Operating Expenses	3,819	3,787	3,836	3,974	3,445	1,679
Other Non Operating Income (Expenses)	--	--	--	--	--	--
Pretax Income	769	1,387	1,984	3,572	2,252	408
Income Tax Expense	175	309	443	822	526	95
Net Income	593	1,077	1,540	2,749	1,725	314
Net Income Growth	-52%	-30%	-44%	59%	449%	41%
Shares Outstanding (Diluted)	110.93	118.98	128.99	163	203	118
Shares Change (YoY)	-5%	-8%	-21%	-20%	72%	1%
EPS (Diluted)	5.35	9.05	11.94	16.86	8.48	2.66
EPS Growth	-49%	-24%	-28.99%	99%	219%	40%
Free Cash Flow	1,020	1,492	1,830	3,259	1,515	148
Free Cash Flow Per Share	9.19	12.53	14.18	19.99	7.46	1.25
Gross Margin	30.96%	32.82%	35.16%	34.07%	29.41%	25.97%
Operating Margin	6.56%	9.72%	12.72%	16.58%	12.08%	6.35%
Profit Margin	3.78%	6.56%	9%	12.09%	8.67%	3.66%
Free Cash Flow Margin	6.51%	9.09%	10.7%	14.34%	7.61%	1.72%
EBITDA	1,151	2,156	2,734	4,267	2,952	660
EBITDA Margin	7.35%	13.14%	15.99%	18.77%	14.83%	7.71%
D&A For EBITDA	123	561	558	497	547	116
EBIT	1,028	1,595	2,176	3,770	2,405	544
EBIT Margin	6.56%	9.72%	12.72%	16.58%	12.08%	6.35%
Effective Tax Rate	22.75%	22.27%	22.32%	23.01%	23.35%	23.28%

Follow-Up Questions











