Eagle Materials Inc
NYSE:EXP
Income Statement
Earnings Waterfall
Eagle Materials Inc
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.6B
USD
|
Gross Profit
|
701m
USD
|
Operating Expenses
|
-57.2m
USD
|
Operating Income
|
643.8m
USD
|
Other Expenses
|
-142.9m
USD
|
Net Income
|
500.9m
USD
|
Income Statement
Eagle Materials Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-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 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
868
N/A
|
898
+4%
|
938
+4%
|
970
+3%
|
1 033
+6%
|
1 066
+3%
|
1 085
+2%
|
1 129
+4%
|
1 115
-1%
|
1 144
+3%
|
1 156
+1%
|
1 160
+0%
|
1 185
+2%
|
1 211
+2%
|
1 280
+6%
|
1 324
+3%
|
1 381
+4%
|
1 387
+0%
|
1 414
+2%
|
1 419
+0%
|
1 393
-2%
|
1 310
-6%
|
1 272
-3%
|
1 291
+2%
|
1 301
+1%
|
1 404
+8%
|
1 476
+5%
|
1 523
+3%
|
1 585
+4%
|
1 623
+2%
|
1 671
+3%
|
1 733
+4%
|
1 792
+3%
|
1 862
+4%
|
1 947
+5%
|
2 043
+5%
|
2 091
+2%
|
2 148
+3%
|
2 188
+2%
|
2 205
+1%
|
2 253
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(695)
|
(713)
|
(743)
|
(759)
|
(792)
|
(812)
|
(826)
|
(901)
|
(897)
|
(912)
|
(914)
|
(870)
|
(877)
|
(899)
|
(954)
|
(992)
|
(1 042)
|
(1 048)
|
(1 070)
|
(1 074)
|
(1 062)
|
(962)
|
(937)
|
(945)
|
(942)
|
(1 052)
|
(1 099)
|
(1 132)
|
(1 174)
|
(1 214)
|
(1 239)
|
(1 268)
|
(1 301)
|
(1 342)
|
(1 403)
|
(1 460)
|
(1 488)
|
(1 509)
|
(1 524)
|
(1 526)
|
(1 552)
|
|
Gross Profit |
173
N/A
|
186
+8%
|
195
+5%
|
211
+8%
|
240
+14%
|
254
+6%
|
259
+2%
|
228
-12%
|
218
-4%
|
232
+6%
|
243
+5%
|
290
+19%
|
308
+6%
|
312
+1%
|
326
+5%
|
332
+2%
|
339
+2%
|
339
0%
|
344
+2%
|
346
+0%
|
331
-4%
|
348
+5%
|
335
-4%
|
346
+3%
|
358
+4%
|
353
-2%
|
377
+7%
|
390
+4%
|
411
+5%
|
408
-1%
|
433
+6%
|
465
+8%
|
490
+5%
|
520
+6%
|
544
+5%
|
583
+7%
|
603
+3%
|
639
+6%
|
664
+4%
|
679
+2%
|
701
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(26)
|
(24)
|
(25)
|
(26)
|
(29)
|
(28)
|
(37)
|
(33)
|
(31)
|
(36)
|
(36)
|
(36)
|
(37)
|
(33)
|
(39)
|
(39)
|
(34)
|
(39)
|
(37)
|
(38)
|
(37)
|
(37)
|
(88)
|
(91)
|
(59)
|
(61)
|
(59)
|
(47)
|
(19)
|
(33)
|
(21)
|
(27)
|
(27)
|
(56)
|
(62)
|
(49)
|
(52)
|
(56)
|
(55)
|
(57)
|
(57)
|
|
Selling, General & Administrative |
(26)
|
(25)
|
(26)
|
(27)
|
(30)
|
(31)
|
(33)
|
(35)
|
(34)
|
(37)
|
(38)
|
(37)
|
(38)
|
(34)
|
(34)
|
(35)
|
(36)
|
(41)
|
(40)
|
(40)
|
(39)
|
(37)
|
(51)
|
(54)
|
(59)
|
(59)
|
(56)
|
(53)
|
(51)
|
(50)
|
(41)
|
(41)
|
(42)
|
(47)
|
(49)
|
(52)
|
(52)
|
(54)
|
(53)
|
(56)
|
(58)
|
|
Other Operating Expenses |
(0)
|
1
|
1
|
1
|
1
|
2
|
(5)
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
(5)
|
(4)
|
2
|
3
|
2
|
2
|
2
|
1
|
(37)
|
(37)
|
(0)
|
(2)
|
(3)
|
6
|
32
|
16
|
21
|
14
|
15
|
(9)
|
(13)
|
3
|
0
|
(2)
|
(2)
|
(0)
|
1
|
|
Operating Income |
147
N/A
|
161
+10%
|
170
+5%
|
185
+9%
|
212
+15%
|
226
+7%
|
222
-2%
|
195
-12%
|
187
-4%
|
196
+5%
|
207
+5%
|
254
+23%
|
271
+7%
|
279
+3%
|
288
+3%
|
292
+2%
|
305
+4%
|
300
-2%
|
307
+2%
|
308
+0%
|
294
-4%
|
311
+6%
|
247
-21%
|
255
+3%
|
300
+18%
|
291
-3%
|
318
+9%
|
343
+8%
|
392
+14%
|
375
-4%
|
412
+10%
|
438
+6%
|
463
+6%
|
464
+0%
|
482
+4%
|
534
+11%
|
552
+3%
|
584
+6%
|
609
+4%
|
623
+2%
|
644
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
18
|
20
|
23
|
27
|
29
|
34
|
32
|
31
|
29
|
23
|
24
|
23
|
22
|
21
|
19
|
17
|
17
|
17
|
17
|
16
|
14
|
11
|
9
|
8
|
7
|
6
|
(0)
|
(4)
|
(4)
|
(3)
|
4
|
8
|
10
|
11
|
7
|
3
|
3
|
2
|
(5)
|
(3)
|
(6)
|
|
Non-Reccuring Items |
(2)
|
0
|
0
|
(2)
|
(3)
|
(7)
|
0
|
(5)
|
(4)
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
(45)
|
(45)
|
(47)
|
(47)
|
(8)
|
(39)
|
0
|
0
|
(62)
|
(41)
|
11
|
0
|
0
|
52
|
0
|
(8)
|
(8)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
(1)
|
2
|
3
|
3
|
4
|
0
|
|
Pre-Tax Income |
163
N/A
|
182
+12%
|
193
+6%
|
209
+8%
|
238
+14%
|
253
+6%
|
253
+0%
|
221
-13%
|
212
-4%
|
219
+4%
|
231
+5%
|
277
+20%
|
293
+6%
|
295
+1%
|
307
+4%
|
310
+1%
|
277
-10%
|
272
-2%
|
277
+2%
|
277
0%
|
300
+8%
|
284
-5%
|
256
-10%
|
263
+3%
|
245
-7%
|
256
+5%
|
328
+28%
|
339
+3%
|
388
+14%
|
424
+9%
|
416
-2%
|
438
+5%
|
464
+6%
|
475
+2%
|
490
+3%
|
537
+10%
|
556
+4%
|
589
+6%
|
608
+3%
|
624
+3%
|
639
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(53)
|
(58)
|
(61)
|
(67)
|
(75)
|
(66)
|
(66)
|
(55)
|
(51)
|
(67)
|
(71)
|
(87)
|
(92)
|
(96)
|
(99)
|
(99)
|
(83)
|
(77)
|
(71)
|
(61)
|
(67)
|
(60)
|
(56)
|
(60)
|
(56)
|
(60)
|
(79)
|
(76)
|
(87)
|
(90)
|
(83)
|
(93)
|
(98)
|
(101)
|
(106)
|
(116)
|
(120)
|
(127)
|
(130)
|
(135)
|
(138)
|
|
Income from Continuing Operations |
109
|
124
|
132
|
142
|
163
|
187
|
187
|
166
|
160
|
153
|
160
|
191
|
201
|
198
|
208
|
211
|
195
|
195
|
206
|
216
|
233
|
224
|
200
|
203
|
189
|
195
|
249
|
264
|
302
|
334
|
332
|
345
|
366
|
374
|
384
|
421
|
436
|
462
|
477
|
489
|
501
|
|
Net Income (Common) |
109
N/A
|
124
+14%
|
132
+6%
|
142
+8%
|
163
+14%
|
187
+15%
|
187
N/A
|
166
-11%
|
160
-4%
|
153
-5%
|
160
+5%
|
191
+19%
|
201
+6%
|
198
-1%
|
208
+5%
|
211
+2%
|
256
+21%
|
257
+0%
|
268
+4%
|
277
+3%
|
234
-16%
|
69
-71%
|
44
-36%
|
43
-2%
|
(129)
N/A
|
71
N/A
|
126
+77%
|
150
+19%
|
346
+131%
|
339
-2%
|
339
0%
|
345
+2%
|
366
+6%
|
374
+2%
|
384
+3%
|
421
+10%
|
436
+3%
|
462
+6%
|
477
+3%
|
489
+2%
|
501
+2%
|
|
EPS (Diluted) |
2.19
N/A
|
2.49
+14%
|
2.63
+6%
|
2.83
+8%
|
3.23
+14%
|
3.71
+15%
|
3.71
N/A
|
3.3
-11%
|
3.21
-3%
|
3.05
-5%
|
3.3
+8%
|
3.95
+20%
|
4.16
+5%
|
4.1
-1%
|
4.26
+4%
|
4.36
+2%
|
5.24
+20%
|
5.27
+1%
|
5.57
+6%
|
5.82
+4%
|
5.02
-14%
|
1.46
-71%
|
1.03
-29%
|
1.02
-1%
|
-3.13
N/A
|
1.67
N/A
|
3.02
+81%
|
3.6
+19%
|
8.27
+130%
|
8.11
-2%
|
7.97
-2%
|
8.28
+4%
|
9.04
+9%
|
9.14
+1%
|
10.04
+10%
|
11.26
+12%
|
11.89
+6%
|
12.46
+5%
|
13.43
+8%
|
13.83
+3%
|
14.41
+4%
|