Trex Company Inc
NYSE:TREX
Income Statement
Earnings Waterfall
Trex Company Inc
Revenue
|
1.1B
USD
|
Cost of Revenue
|
-642.4m
USD
|
Gross Profit
|
452.4m
USD
|
Operating Expenses
|
-176.2m
USD
|
Operating Income
|
276.2m
USD
|
Other Expenses
|
-70.8m
USD
|
Net Income
|
205.4m
USD
|
Income Statement
Trex Company 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 |
343
N/A
|
335
-2%
|
358
+7%
|
381
+7%
|
392
+3%
|
412
+5%
|
427
+4%
|
426
0%
|
441
+4%
|
452
+2%
|
461
+2%
|
474
+3%
|
480
+1%
|
493
+3%
|
504
+2%
|
538
+7%
|
565
+5%
|
592
+5%
|
640
+8%
|
667
+4%
|
684
+3%
|
693
+1%
|
693
0%
|
721
+4%
|
745
+3%
|
766
+3%
|
780
+2%
|
817
+5%
|
881
+8%
|
926
+5%
|
1 017
+10%
|
1 121
+10%
|
1 197
+7%
|
1 291
+8%
|
1 365
+6%
|
1 218
-11%
|
1 106
-9%
|
1 006
-9%
|
976
-3%
|
1 091
+12%
|
1 095
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(244)
|
(240)
|
(255)
|
(248)
|
(252)
|
(262)
|
(270)
|
(276)
|
(286)
|
(287)
|
(288)
|
(292)
|
(293)
|
(298)
|
(299)
|
(308)
|
(322)
|
(337)
|
(366)
|
(381)
|
(389)
|
(405)
|
(413)
|
(425)
|
(439)
|
(439)
|
(445)
|
(479)
|
(521)
|
(560)
|
(625)
|
(687)
|
(736)
|
(791)
|
(827)
|
(761)
|
(702)
|
(642)
|
(613)
|
(644)
|
(642)
|
|
Gross Profit |
99
N/A
|
95
-4%
|
103
+9%
|
133
+29%
|
140
+5%
|
150
+7%
|
158
+5%
|
149
-5%
|
155
+4%
|
164
+6%
|
173
+5%
|
181
+5%
|
187
+3%
|
195
+4%
|
205
+5%
|
231
+12%
|
243
+6%
|
255
+5%
|
274
+7%
|
286
+4%
|
295
+3%
|
288
-2%
|
280
-3%
|
295
+5%
|
307
+4%
|
327
+7%
|
336
+3%
|
338
+1%
|
360
+6%
|
366
+2%
|
391
+7%
|
435
+11%
|
461
+6%
|
500
+8%
|
539
+8%
|
457
-15%
|
404
-12%
|
364
-10%
|
363
0%
|
447
+23%
|
452
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(74)
|
(72)
|
(69)
|
(70)
|
(72)
|
(75)
|
(77)
|
(77)
|
(78)
|
(78)
|
(80)
|
(84)
|
(83)
|
(86)
|
(88)
|
(94)
|
(101)
|
(107)
|
(113)
|
(116)
|
(118)
|
(119)
|
(122)
|
(121)
|
(118)
|
(123)
|
(116)
|
(117)
|
(126)
|
(123)
|
(130)
|
(132)
|
(140)
|
(148)
|
(152)
|
(149)
|
(142)
|
(155)
|
(167)
|
(185)
|
(176)
|
|
Selling, General & Administrative |
(74)
|
(72)
|
(69)
|
(70)
|
(72)
|
(75)
|
(77)
|
(77)
|
(78)
|
(78)
|
(80)
|
(84)
|
(83)
|
(86)
|
(88)
|
(94)
|
(101)
|
(107)
|
(113)
|
(116)
|
(118)
|
(119)
|
(122)
|
(121)
|
(114)
|
(123)
|
(116)
|
(117)
|
(122)
|
(123)
|
(129)
|
(132)
|
(134)
|
(148)
|
(152)
|
(149)
|
(141)
|
(139)
|
(151)
|
(169)
|
(173)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
(15)
|
(15)
|
(15)
|
0
|
|
Operating Income |
25
N/A
|
23
-9%
|
34
+50%
|
63
+88%
|
68
+7%
|
76
+12%
|
81
+7%
|
73
-10%
|
77
+6%
|
87
+12%
|
93
+7%
|
98
+5%
|
104
+7%
|
109
+5%
|
117
+8%
|
137
+17%
|
142
+4%
|
148
+4%
|
161
+9%
|
170
+5%
|
177
+4%
|
168
-5%
|
158
-6%
|
174
+10%
|
188
+8%
|
204
+8%
|
220
+8%
|
222
+1%
|
234
+5%
|
243
+4%
|
262
+8%
|
303
+16%
|
321
+6%
|
351
+9%
|
387
+10%
|
308
-20%
|
262
-15%
|
209
-20%
|
196
-6%
|
263
+34%
|
276
+5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
(3)
|
(3)
|
(0)
|
|
Non-Reccuring Items |
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
|
(46)
|
(46)
|
(46)
|
(46)
|
(15)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
24
N/A
|
22
-9%
|
33
+51%
|
63
+90%
|
67
+7%
|
75
+12%
|
80
+7%
|
72
-10%
|
77
+6%
|
86
+12%
|
92
+7%
|
96
+5%
|
103
+7%
|
108
+5%
|
116
+8%
|
136
+17%
|
142
+4%
|
148
+4%
|
160
+9%
|
169
+6%
|
177
+4%
|
169
-5%
|
159
-6%
|
176
+10%
|
190
+8%
|
206
+9%
|
222
+8%
|
223
+1%
|
235
+5%
|
244
+4%
|
262
+8%
|
303
+16%
|
275
-9%
|
306
+11%
|
341
+12%
|
263
-23%
|
247
-6%
|
207
-16%
|
192
-7%
|
260
+35%
|
276
+6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
11
|
3
|
(6)
|
(11)
|
(25)
|
(28)
|
(30)
|
(27)
|
(29)
|
(31)
|
(33)
|
(33)
|
(35)
|
(34)
|
(38)
|
(45)
|
(45)
|
(42)
|
(40)
|
(40)
|
(42)
|
(40)
|
(37)
|
(41)
|
(45)
|
(51)
|
(55)
|
(55)
|
(59)
|
(62)
|
(66)
|
(76)
|
(67)
|
(74)
|
(82)
|
(63)
|
(62)
|
(52)
|
(50)
|
(67)
|
(71)
|
|
Income from Continuing Operations |
35
|
25
|
27
|
52
|
42
|
47
|
50
|
45
|
48
|
54
|
59
|
63
|
68
|
74
|
79
|
91
|
97
|
106
|
120
|
130
|
135
|
129
|
122
|
135
|
145
|
156
|
167
|
168
|
176
|
182
|
196
|
227
|
209
|
231
|
259
|
200
|
185
|
155
|
143
|
194
|
205
|
|
Net Income (Common) |
35
N/A
|
25
-27%
|
27
+8%
|
52
+89%
|
42
-19%
|
47
+13%
|
50
+7%
|
45
-10%
|
48
+6%
|
54
+13%
|
59
+9%
|
63
+7%
|
68
+7%
|
74
+9%
|
79
+7%
|
91
+16%
|
95
+4%
|
104
+10%
|
118
+13%
|
128
+8%
|
135
+5%
|
129
-4%
|
122
-5%
|
135
+10%
|
145
+8%
|
156
+8%
|
167
+7%
|
168
+0%
|
176
+5%
|
182
+3%
|
196
+8%
|
227
+16%
|
209
-8%
|
231
+11%
|
259
+12%
|
200
-23%
|
185
-7%
|
155
-16%
|
143
-8%
|
194
+36%
|
205
+6%
|
|
EPS (Diluted) |
0.26
N/A
|
0.19
-27%
|
0.21
+11%
|
0.39
+86%
|
0.32
-18%
|
0.37
+16%
|
0.4
+8%
|
0.36
-10%
|
0.38
+6%
|
0.45
+18%
|
0.5
+11%
|
0.54
+8%
|
0.57
+6%
|
0.63
+11%
|
0.67
+6%
|
0.77
+15%
|
0.82
+6%
|
0.89
+9%
|
1.01
+13%
|
1.09
+8%
|
1.14
+5%
|
1.09
-4%
|
1.03
-6%
|
1.14
+11%
|
1.23
+8%
|
1.32
+7%
|
1.43
+8%
|
1.44
+1%
|
1.51
+5%
|
1.57
+4%
|
1.69
+8%
|
1.96
+16%
|
1.8
-8%
|
2.01
+12%
|
2.28
+13%
|
1.8
-21%
|
1.65
-8%
|
1.41
-15%
|
1.31
-7%
|
1.78
+36%
|
1.89
+6%
|