Vulcan Materials Co
NYSE:VMC
Income Statement
Earnings Waterfall
Vulcan Materials Co
Revenue
|
7.8B
USD
|
Cost of Revenue
|
-5.8B
USD
|
Gross Profit
|
1.9B
USD
|
Operating Expenses
|
-569.2m
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-446.1m
USD
|
Net Income
|
933.2m
USD
|
Income Statement
Vulcan Materials Co
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 |
2 771
N/A
|
2 807
+1%
|
2 859
+2%
|
2 919
+2%
|
2 994
+3%
|
3 051
+2%
|
3 155
+3%
|
3 320
+5%
|
3 422
+3%
|
3 546
+4%
|
3 607
+2%
|
3 577
-1%
|
3 593
+0%
|
3 625
+1%
|
3 699
+2%
|
3 786
+2%
|
3 890
+3%
|
3 958
+2%
|
4 127
+4%
|
4 272
+4%
|
4 383
+3%
|
4 525
+3%
|
4 652
+3%
|
4 831
+4%
|
4 929
+2%
|
4 982
+1%
|
4 977
0%
|
4 868
-2%
|
4 857
0%
|
4 876
+0%
|
4 914
+1%
|
5 121
+4%
|
5 552
+8%
|
6 025
+9%
|
6 618
+10%
|
7 190
+9%
|
7 315
+2%
|
7 424
+1%
|
7 582
+2%
|
7 680
+1%
|
7 782
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 344)
|
(2 364)
|
(2 374)
|
(2 384)
|
(2 407)
|
(2 420)
|
(2 464)
|
(2 547)
|
(2 565)
|
(2 601)
|
(2 605)
|
(2 562)
|
(2 604)
|
(2 643)
|
(2 719)
|
(2 806)
|
(2 897)
|
(2 963)
|
(3 099)
|
(3 205)
|
(3 282)
|
(3 392)
|
(3 472)
|
(3 593)
|
(3 673)
|
(3 716)
|
(3 685)
|
(3 596)
|
(3 575)
|
(3 567)
|
(3 604)
|
(3 797)
|
(4 179)
|
(4 612)
|
(5 157)
|
(5 630)
|
(5 758)
|
(5 833)
|
(5 854)
|
(5 853)
|
(5 833)
|
|
Gross Profit |
427
N/A
|
443
+4%
|
485
+9%
|
535
+10%
|
588
+10%
|
631
+7%
|
691
+9%
|
773
+12%
|
858
+11%
|
944
+10%
|
1 002
+6%
|
1 015
+1%
|
989
-3%
|
982
-1%
|
980
0%
|
980
0%
|
994
+1%
|
995
+0%
|
1 028
+3%
|
1 067
+4%
|
1 101
+3%
|
1 133
+3%
|
1 181
+4%
|
1 238
+5%
|
1 256
+1%
|
1 266
+1%
|
1 292
+2%
|
1 272
-2%
|
1 282
+1%
|
1 309
+2%
|
1 311
+0%
|
1 324
+1%
|
1 373
+4%
|
1 413
+3%
|
1 461
+3%
|
1 560
+7%
|
1 558
0%
|
1 591
+2%
|
1 728
+9%
|
1 826
+6%
|
1 949
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(274)
|
(280)
|
(283)
|
(284)
|
(292)
|
(287)
|
(294)
|
(305)
|
(313)
|
(333)
|
(342)
|
(342)
|
(338)
|
(337)
|
(349)
|
(347)
|
(372)
|
(367)
|
(360)
|
(378)
|
(368)
|
(380)
|
(384)
|
(385)
|
(402)
|
(398)
|
(398)
|
(394)
|
(390)
|
(396)
|
(410)
|
(451)
|
(483)
|
(510)
|
(540)
|
(549)
|
(549)
|
(541)
|
(550)
|
(554)
|
(569)
|
|
Selling, General & Administrative |
(260)
|
(261)
|
(264)
|
(264)
|
(272)
|
(273)
|
(275)
|
(280)
|
(287)
|
(297)
|
(310)
|
(315)
|
(317)
|
(323)
|
(323)
|
(320)
|
(325)
|
(321)
|
(327)
|
(335)
|
(333)
|
(345)
|
(352)
|
(359)
|
(371)
|
(367)
|
(362)
|
(357)
|
(360)
|
(362)
|
(371)
|
(392)
|
(418)
|
(448)
|
(482)
|
(513)
|
(515)
|
(513)
|
(518)
|
(527)
|
(543)
|
|
Other Operating Expenses |
(15)
|
(19)
|
(19)
|
(20)
|
(20)
|
(14)
|
(20)
|
(25)
|
(26)
|
(36)
|
(32)
|
(27)
|
(22)
|
(14)
|
(26)
|
(27)
|
(47)
|
(46)
|
(33)
|
(44)
|
(35)
|
(35)
|
(32)
|
(26)
|
(32)
|
(31)
|
(35)
|
(37)
|
(30)
|
(34)
|
(39)
|
(59)
|
(65)
|
(62)
|
(58)
|
(35)
|
(34)
|
(28)
|
(31)
|
(27)
|
(26)
|
|
Operating Income |
153
N/A
|
164
+7%
|
202
+24%
|
252
+25%
|
295
+17%
|
344
+17%
|
397
+15%
|
469
+18%
|
545
+16%
|
612
+12%
|
660
+8%
|
673
+2%
|
651
-3%
|
645
-1%
|
631
-2%
|
633
+0%
|
621
-2%
|
628
+1%
|
668
+6%
|
689
+3%
|
733
+6%
|
753
+3%
|
797
+6%
|
853
+7%
|
854
+0%
|
868
+2%
|
895
+3%
|
878
-2%
|
892
+2%
|
913
+2%
|
901
-1%
|
874
-3%
|
891
+2%
|
903
+1%
|
921
+2%
|
1 011
+10%
|
1 009
0%
|
1 050
+4%
|
1 179
+12%
|
1 272
+8%
|
1 379
+8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(202)
|
(269)
|
(259)
|
(251)
|
(242)
|
(185)
|
(228)
|
(225)
|
(220)
|
(192)
|
(141)
|
(136)
|
(133)
|
(134)
|
(139)
|
(188)
|
(291)
|
(295)
|
(290)
|
(241)
|
(137)
|
(133)
|
(132)
|
(131)
|
(129)
|
(127)
|
(128)
|
(131)
|
(134)
|
(137)
|
(144)
|
(145)
|
(148)
|
(150)
|
(147)
|
(157)
|
(168)
|
(181)
|
(189)
|
(190)
|
(180)
|
|
Non-Reccuring Items |
38
|
272
|
249
|
240
|
243
|
10
|
8
|
8
|
5
|
(8)
|
4
|
6
|
15
|
26
|
18
|
17
|
18
|
22
|
21
|
22
|
15
|
18
|
20
|
18
|
24
|
18
|
14
|
15
|
4
|
120
|
121
|
122
|
120
|
6
|
7
|
(40)
|
(57)
|
(58)
|
(43)
|
(23)
|
48
|
|
Total Other Income |
8
|
8
|
10
|
7
|
3
|
1
|
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
1
|
15
|
19
|
23
|
26
|
13
|
14
|
13
|
14
|
13
|
11
|
11
|
6
|
9
|
(3)
|
2
|
7
|
(18)
|
(2)
|
(1)
|
(4)
|
11
|
6
|
(7)
|
(8)
|
5
|
5
|
9
|
2
|
(3)
|
|
Pre-Tax Income |
(4)
N/A
|
174
N/A
|
202
+16%
|
248
+23%
|
299
+20%
|
171
-43%
|
176
+3%
|
249
+41%
|
328
+32%
|
409
+25%
|
520
+27%
|
543
+4%
|
547
+1%
|
557
+2%
|
534
-4%
|
488
-9%
|
361
-26%
|
369
+2%
|
412
+12%
|
484
+17%
|
623
+29%
|
649
+4%
|
695
+7%
|
746
+7%
|
758
+2%
|
755
0%
|
782
+4%
|
769
-2%
|
744
-3%
|
894
+20%
|
876
-2%
|
846
-3%
|
874
+3%
|
764
-13%
|
774
+1%
|
806
+4%
|
788
-2%
|
815
+3%
|
955
+17%
|
1 061
+11%
|
1 245
+17%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
24
|
(37)
|
(49)
|
(69)
|
(92)
|
(55)
|
(57)
|
(71)
|
(95)
|
(98)
|
(131)
|
(135)
|
(125)
|
(133)
|
(126)
|
(115)
|
(57)
|
(56)
|
(50)
|
(51)
|
(105)
|
(120)
|
(128)
|
(141)
|
(135)
|
(137)
|
(151)
|
(154)
|
(156)
|
(204)
|
(200)
|
(195)
|
(200)
|
(158)
|
(165)
|
(195)
|
(193)
|
(191)
|
(219)
|
(223)
|
(299)
|
|
Income from Continuing Operations |
21
|
137
|
153
|
179
|
207
|
116
|
119
|
178
|
233
|
312
|
389
|
408
|
422
|
424
|
408
|
374
|
304
|
314
|
363
|
432
|
518
|
529
|
567
|
605
|
623
|
619
|
632
|
615
|
588
|
690
|
675
|
651
|
674
|
606
|
610
|
611
|
595
|
624
|
736
|
838
|
946
|
|
Income to Minority Interest |
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)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
Net Income (Common) |
25
N/A
|
133
+444%
|
151
+13%
|
176
+17%
|
205
+16%
|
111
-46%
|
113
+2%
|
170
+50%
|
221
+30%
|
301
+36%
|
378
+25%
|
396
+5%
|
420
+6%
|
424
+1%
|
420
-1%
|
386
-8%
|
601
+56%
|
609
+1%
|
649
+7%
|
719
+11%
|
516
-28%
|
526
+2%
|
564
+7%
|
601
+6%
|
618
+3%
|
615
0%
|
627
+2%
|
611
-3%
|
585
-4%
|
685
+17%
|
670
-2%
|
647
-3%
|
671
+4%
|
602
-10%
|
594
-1%
|
594
+0%
|
576
-3%
|
605
+5%
|
726
+20%
|
825
+14%
|
933
+13%
|
|
EPS (Diluted) |
0.18
N/A
|
1
+456%
|
1.13
+13%
|
1.31
+16%
|
1.56
+19%
|
0.83
-47%
|
0.83
N/A
|
1.25
+51%
|
1.63
+30%
|
2.21
+36%
|
2.77
+25%
|
2.91
+5%
|
3.08
+6%
|
3.14
+2%
|
3.08
-2%
|
2.86
-7%
|
4.45
+56%
|
4.53
+2%
|
4.8
+6%
|
5.37
+12%
|
3.87
-28%
|
3.96
+2%
|
4.24
+7%
|
4.5
+6%
|
4.63
+3%
|
4.63
N/A
|
4.73
+2%
|
4.58
-3%
|
4.38
-4%
|
5.13
+17%
|
5.02
-2%
|
4.84
-4%
|
5.02
+4%
|
4.5
-10%
|
4.44
-1%
|
4.44
N/A
|
4.3
-3%
|
4.52
+5%
|
5.42
+20%
|
6.17
+14%
|
6.97
+13%
|