Bluelinx Holdings Inc
NYSE:BXC
Income Statement
Earnings Waterfall
Bluelinx Holdings Inc
Revenue
|
3.1B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
527m
USD
|
Operating Expenses
|
-388.6m
USD
|
Operating Income
|
138.4m
USD
|
Other Expenses
|
-89.9m
USD
|
Net Income
|
48.5m
USD
|
Income Statement
Bluelinx Holdings Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Dec-2016 | Apr-2017 | Jul-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Dec-2022 | Apr-2023 | Jul-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 152
N/A
|
2 093
-3%
|
2 020
-3%
|
2 012
0%
|
1 979
-2%
|
1 990
+1%
|
1 975
-1%
|
1 943
-2%
|
1 917
-1%
|
1 936
+1%
|
1 929
0%
|
1 888
-2%
|
1 881
0%
|
1 835
-2%
|
1 800
-2%
|
1 804
+0%
|
1 816
+1%
|
1 824
+0%
|
2 243
+23%
|
2 624
+17%
|
2 863
+9%
|
3 064
+7%
|
2 878
-6%
|
2 696
-6%
|
2 637
-2%
|
2 661
+1%
|
2 653
0%
|
2 846
+7%
|
3 097
+9%
|
3 461
+12%
|
4 070
+18%
|
4 170
+2%
|
4 277
+3%
|
4 554
+6%
|
4 486
-2%
|
4 576
+2%
|
4 450
-3%
|
3 946
-11%
|
3 523
-11%
|
3 272
-7%
|
3 136
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 924)
|
(1 868)
|
(1 788)
|
(1 778)
|
(1 750)
|
(1 764)
|
(1 750)
|
(1 722)
|
(1 694)
|
(1 706)
|
(1 702)
|
(1 661)
|
(1 654)
|
(1 611)
|
(1 573)
|
(1 576)
|
(1 585)
|
(1 593)
|
(1 968)
|
(2 318)
|
(2 531)
|
(2 702)
|
(2 525)
|
(2 342)
|
(2 280)
|
(2 297)
|
(2 282)
|
(2 409)
|
(2 620)
|
(2 896)
|
(3 355)
|
(3 461)
|
(3 499)
|
(3 665)
|
(3 646)
|
(3 700)
|
(3 617)
|
(3 270)
|
(2 913)
|
(2 712)
|
(2 609)
|
|
Gross Profit |
229
N/A
|
225
-2%
|
232
+3%
|
234
+1%
|
229
-2%
|
227
-1%
|
225
-1%
|
221
-2%
|
223
+1%
|
230
+3%
|
227
-1%
|
227
0%
|
227
+0%
|
224
-1%
|
227
+1%
|
228
+0%
|
231
+1%
|
232
+0%
|
275
+19%
|
306
+11%
|
332
+8%
|
363
+9%
|
353
-3%
|
355
+1%
|
357
+1%
|
364
+2%
|
371
+2%
|
437
+18%
|
478
+9%
|
565
+18%
|
715
+27%
|
709
-1%
|
778
+10%
|
889
+14%
|
839
-6%
|
875
+4%
|
833
-5%
|
675
-19%
|
610
-10%
|
560
-8%
|
527
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(250)
|
(243)
|
(229)
|
(223)
|
(216)
|
(218)
|
(214)
|
(208)
|
(206)
|
(210)
|
(205)
|
(204)
|
(214)
|
(204)
|
(208)
|
(206)
|
(208)
|
(215)
|
(263)
|
(309)
|
(320)
|
(365)
|
(347)
|
(339)
|
(335)
|
(338)
|
(335)
|
(335)
|
(346)
|
(343)
|
(358)
|
(354)
|
(349)
|
(364)
|
(368)
|
(384)
|
(394)
|
(397)
|
(396)
|
(397)
|
(389)
|
|
Selling, General & Administrative |
(241)
|
(234)
|
(220)
|
(219)
|
(206)
|
(209)
|
(204)
|
(198)
|
(196)
|
(200)
|
(195)
|
(194)
|
(205)
|
(195)
|
(199)
|
(197)
|
(199)
|
(206)
|
(248)
|
(289)
|
(294)
|
(335)
|
(317)
|
(309)
|
(305)
|
(308)
|
(304)
|
(303)
|
(314)
|
(316)
|
(334)
|
(331)
|
(322)
|
(338)
|
(342)
|
(358)
|
(366)
|
(366)
|
(364)
|
(363)
|
(356)
|
|
Depreciation & Amortization |
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(15)
|
(20)
|
(26)
|
(30)
|
(31)
|
(30)
|
(30)
|
(31)
|
(30)
|
(30)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(28)
|
(27)
|
(27)
|
(28)
|
(29)
|
(30)
|
(32)
|
(32)
|
|
Other Operating Expenses |
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
2
|
4
|
6
|
2
|
1
|
1
|
0
|
(0)
|
(2)
|
(3)
|
(3)
|
(1)
|
|
Operating Income |
(21)
N/A
|
(18)
+15%
|
2
N/A
|
10
+368%
|
14
+31%
|
8
-38%
|
11
+29%
|
13
+23%
|
17
+26%
|
20
+17%
|
22
+14%
|
23
+1%
|
14
-40%
|
20
+49%
|
19
-4%
|
22
+13%
|
23
+6%
|
17
-27%
|
13
-27%
|
(3)
N/A
|
12
N/A
|
(2)
N/A
|
6
N/A
|
16
+184%
|
22
+39%
|
26
+15%
|
35
+38%
|
102
+189%
|
132
+30%
|
222
+69%
|
357
+61%
|
356
-1%
|
430
+21%
|
525
+22%
|
471
-10%
|
491
+4%
|
439
-11%
|
278
-37%
|
213
-23%
|
162
-24%
|
138
-15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(28)
|
(28)
|
(27)
|
(25)
|
(23)
|
(22)
|
(22)
|
(21)
|
(25)
|
(31)
|
(39)
|
(50)
|
(52)
|
(54)
|
(54)
|
(54)
|
(55)
|
(53)
|
(50)
|
(47)
|
(49)
|
(47)
|
(44)
|
(46)
|
(41)
|
(43)
|
(45)
|
(42)
|
(39)
|
(34)
|
(29)
|
(24)
|
|
Non-Reccuring Items |
0
|
0
|
5
|
0
|
0
|
5
|
(1)
|
(1)
|
0
|
(0)
|
(7)
|
7
|
28
|
27
|
34
|
20
|
7
|
0
|
0
|
0
|
(23)
|
0
|
10
|
10
|
13
|
14
|
4
|
13
|
11
|
11
|
11
|
3
|
8
|
7
|
7
|
7
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
1
|
2
|
1
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(33)
|
|
Pre-Tax Income |
(50)
N/A
|
(46)
+8%
|
(20)
+56%
|
(17)
+15%
|
(14)
+20%
|
(14)
-5%
|
(17)
-19%
|
(15)
+12%
|
(11)
+24%
|
(9)
+23%
|
(13)
-44%
|
3
N/A
|
17
+537%
|
24
+41%
|
32
+31%
|
21
-34%
|
10
-55%
|
(6)
N/A
|
(18)
-189%
|
(41)
-131%
|
(60)
-48%
|
(54)
+10%
|
(38)
+30%
|
(28)
+27%
|
(22)
+22%
|
(18)
+16%
|
(17)
+8%
|
61
N/A
|
95
+56%
|
184
+94%
|
323
+75%
|
315
-2%
|
394
+25%
|
491
+25%
|
435
-11%
|
453
+4%
|
395
-13%
|
238
-40%
|
178
-25%
|
131
-27%
|
82
-37%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
9
|
9
|
9
|
8
|
(0)
|
0
|
3
|
2
|
(0)
|
0
|
(2)
|
(3)
|
(1)
|
(2)
|
(3)
|
(1)
|
83
|
84
|
84
|
92
|
12
|
13
|
12
|
4
|
4
|
6
|
5
|
(10)
|
(14)
|
(41)
|
(72)
|
(73)
|
(98)
|
(123)
|
(110)
|
(115)
|
(99)
|
(58)
|
(44)
|
(32)
|
(33)
|
|
Income from Continuing Operations |
(41)
|
(37)
|
(11)
|
(9)
|
(14)
|
(14)
|
(15)
|
(13)
|
(12)
|
(9)
|
(15)
|
(0)
|
16
|
23
|
29
|
20
|
92
|
78
|
67
|
51
|
(48)
|
(41)
|
(27)
|
(24)
|
(18)
|
(12)
|
(11)
|
51
|
81
|
144
|
250
|
243
|
296
|
368
|
326
|
338
|
296
|
181
|
134
|
99
|
49
|
|
Net Income (Common) |
(41)
N/A
|
(37)
+10%
|
(11)
+70%
|
(9)
+21%
|
(14)
-58%
|
(14)
-2%
|
(15)
-2%
|
(13)
+10%
|
(12)
+11%
|
(9)
+25%
|
(15)
-69%
|
(0)
+98%
|
16
N/A
|
23
+42%
|
29
+28%
|
20
-32%
|
63
+217%
|
49
-22%
|
37
-24%
|
22
-42%
|
(48)
N/A
|
(41)
+14%
|
(27)
+36%
|
(24)
+11%
|
(18)
+25%
|
(12)
+34%
|
(11)
+3%
|
51
N/A
|
81
+59%
|
144
+78%
|
250
+74%
|
243
-3%
|
296
+22%
|
368
+24%
|
326
-11%
|
338
+4%
|
296
-12%
|
181
-39%
|
134
-26%
|
99
-26%
|
49
-51%
|
|
EPS (Diluted) |
-4.77
N/A
|
-4.25
+11%
|
-1.3
+69%
|
-1.02
+22%
|
-1.61
-58%
|
-1.64
-2%
|
-1.64
N/A
|
-1.47
+10%
|
-1.32
+10%
|
-0.99
+25%
|
-1.67
-69%
|
-0.05
+97%
|
1.77
N/A
|
2.51
+42%
|
3.19
+27%
|
2.16
-32%
|
6.84
+217%
|
5.38
-21%
|
4.04
-25%
|
2.32
-43%
|
-5.21
N/A
|
-4.46
+14%
|
-2.81
+37%
|
-2.51
+11%
|
-1.89
+25%
|
-1.25
+34%
|
-1.21
+3%
|
5.29
N/A
|
8.51
+61%
|
14.5
+70%
|
25.55
+76%
|
24.25
-5%
|
29.9
+23%
|
36.4
+22%
|
34.26
-6%
|
36.32
+6%
|
31.51
-13%
|
19.63
-38%
|
15.03
-23%
|
10.96
-27%
|
5.4
-51%
|