Bird Construction Inc
TSX:BDT
Income Statement
Earnings Waterfall
Bird Construction Inc
Revenue
|
2.8B
CAD
|
Cost of Revenue
|
-2.6B
CAD
|
Gross Profit
|
240.5m
CAD
|
Operating Expenses
|
-142.8m
CAD
|
Operating Income
|
97.8m
CAD
|
Other Expenses
|
-26.2m
CAD
|
Net Income
|
71.5m
CAD
|
Income Statement
Bird Construction 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 |
1 332
N/A
|
1 318
-1%
|
1 335
+1%
|
1 338
+0%
|
1 365
+2%
|
1 396
+2%
|
1 403
+0%
|
1 422
+1%
|
1 445
+2%
|
1 477
+2%
|
1 555
+5%
|
1 573
+1%
|
1 590
+1%
|
1 566
-2%
|
1 503
-4%
|
1 484
-1%
|
1 419
-4%
|
1 399
-1%
|
1 369
-2%
|
1 362
-1%
|
1 382
+1%
|
1 349
-2%
|
1 345
0%
|
1 342
0%
|
1 376
+3%
|
1 436
+4%
|
1 404
-2%
|
1 370
-2%
|
1 504
+10%
|
1 628
+8%
|
1 901
+17%
|
2 177
+15%
|
2 220
+2%
|
2 251
+1%
|
2 271
+1%
|
2 318
+2%
|
2 369
+2%
|
2 438
+3%
|
2 548
+4%
|
2 664
+5%
|
2 799
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 260)
|
(1 247)
|
(1 252)
|
(1 243)
|
(1 253)
|
(1 280)
|
(1 284)
|
(1 302)
|
(1 324)
|
(1 351)
|
(1 442)
|
(1 471)
|
(1 498)
|
(1 489)
|
(1 428)
|
(1 410)
|
(1 347)
|
(1 331)
|
(1 310)
|
(1 306)
|
(1 324)
|
(1 293)
|
(1 282)
|
(1 275)
|
(1 306)
|
(1 355)
|
(1 316)
|
(1 279)
|
(1 378)
|
(1 478)
|
(1 731)
|
(1 988)
|
(2 052)
|
(2 070)
|
(2 088)
|
(2 123)
|
(2 168)
|
(2 239)
|
(2 337)
|
(2 438)
|
(2 558)
|
|
Gross Profit |
71
N/A
|
71
-1%
|
83
+17%
|
94
+14%
|
112
+18%
|
116
+4%
|
119
+2%
|
120
+1%
|
121
+1%
|
126
+4%
|
113
-10%
|
102
-10%
|
92
-10%
|
76
-17%
|
75
-2%
|
74
-1%
|
71
-4%
|
68
-5%
|
59
-14%
|
56
-5%
|
58
+3%
|
57
-1%
|
63
+11%
|
67
+7%
|
71
+6%
|
82
+15%
|
88
+7%
|
91
+4%
|
126
+38%
|
149
+18%
|
170
+14%
|
189
+11%
|
168
-11%
|
181
+8%
|
183
+1%
|
195
+7%
|
202
+3%
|
200
-1%
|
211
+6%
|
225
+7%
|
241
+7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(56)
|
(57)
|
(57)
|
(58)
|
(64)
|
(62)
|
(62)
|
(59)
|
(61)
|
(82)
|
(81)
|
(59)
|
(59)
|
(59)
|
(59)
|
(58)
|
(59)
|
(61)
|
(63)
|
(60)
|
(59)
|
(58)
|
(56)
|
(57)
|
(59)
|
(59)
|
(59)
|
(62)
|
(79)
|
(93)
|
(111)
|
(126)
|
(130)
|
(132)
|
(131)
|
(135)
|
(132)
|
(133)
|
(138)
|
(137)
|
(143)
|
|
Selling, General & Administrative |
(56)
|
(57)
|
(57)
|
(58)
|
(64)
|
(62)
|
(62)
|
(59)
|
(61)
|
(60)
|
(58)
|
(59)
|
(59)
|
(59)
|
(59)
|
(58)
|
(59)
|
(61)
|
(63)
|
(61)
|
(59)
|
(58)
|
(56)
|
(57)
|
(59)
|
(59)
|
(59)
|
(62)
|
(79)
|
(93)
|
(112)
|
(126)
|
(130)
|
(132)
|
(131)
|
(135)
|
(132)
|
(133)
|
(138)
|
(137)
|
(143)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
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
|
|
Operating Income |
16
N/A
|
14
-13%
|
26
+88%
|
36
+40%
|
48
+32%
|
54
+13%
|
56
+5%
|
61
+8%
|
60
-1%
|
43
-28%
|
33
-24%
|
42
+29%
|
33
-22%
|
17
-48%
|
16
-6%
|
16
-3%
|
12
-23%
|
7
-43%
|
(4)
N/A
|
(5)
-12%
|
(2)
+67%
|
(1)
+13%
|
7
N/A
|
10
+40%
|
12
+24%
|
23
+89%
|
29
+25%
|
29
+1%
|
48
+64%
|
56
+18%
|
58
+5%
|
63
+9%
|
38
-41%
|
49
+29%
|
52
+6%
|
60
+16%
|
69
+16%
|
67
-3%
|
73
+9%
|
89
+21%
|
98
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(4)
|
(3)
|
(3)
|
(2)
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
(1)
|
(0)
|
(0)
|
1
|
1
|
0
|
(1)
|
(0)
|
3
|
2
|
2
|
1
|
(2)
|
(1)
|
(2)
|
5
|
1
|
(2)
|
(1)
|
(8)
|
(5)
|
(3)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
11
|
22
|
11
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Pre-Tax Income |
15
N/A
|
13
-14%
|
26
+98%
|
37
+42%
|
49
+31%
|
54
+11%
|
56
+4%
|
38
-33%
|
35
-6%
|
42
+18%
|
31
-25%
|
42
+33%
|
34
-18%
|
19
-46%
|
18
-4%
|
18
+1%
|
13
-26%
|
7
-44%
|
(4)
N/A
|
(7)
-50%
|
(3)
+59%
|
(3)
-4%
|
6
N/A
|
10
+53%
|
12
+26%
|
22
+86%
|
29
+29%
|
32
+13%
|
49
+53%
|
57
+16%
|
68
+18%
|
71
+5%
|
58
-19%
|
57
-2%
|
57
+2%
|
60
+5%
|
67
+11%
|
66
-2%
|
64
-2%
|
82
+28%
|
93
+13%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(6)
|
(8)
|
(12)
|
(14)
|
(15)
|
(15)
|
(14)
|
(16)
|
(12)
|
(11)
|
(9)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
1
|
1
|
2
|
2
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(13)
|
(15)
|
(17)
|
(18)
|
(15)
|
(15)
|
(15)
|
(16)
|
(17)
|
(17)
|
(16)
|
(20)
|
(22)
|
|
Income from Continuing Operations |
12
|
11
|
20
|
29
|
36
|
40
|
41
|
23
|
22
|
26
|
19
|
31
|
25
|
14
|
13
|
13
|
9
|
5
|
(4)
|
(5)
|
(1)
|
(1)
|
5
|
8
|
10
|
17
|
22
|
24
|
36
|
42
|
50
|
53
|
43
|
42
|
42
|
45
|
50
|
49
|
48
|
63
|
72
|
|
Net Income (Common) |
12
N/A
|
11
-13%
|
20
+92%
|
29
+44%
|
36
+25%
|
40
+10%
|
41
+2%
|
23
-44%
|
22
-6%
|
26
+21%
|
19
-26%
|
31
+60%
|
25
-19%
|
14
-46%
|
13
-5%
|
13
-1%
|
9
-31%
|
5
-47%
|
(4)
N/A
|
(5)
-39%
|
(1)
+81%
|
(1)
N/A
|
5
N/A
|
8
+45%
|
10
+23%
|
17
+80%
|
22
+27%
|
24
+9%
|
36
+52%
|
42
+16%
|
50
+19%
|
53
+7%
|
43
-20%
|
42
-2%
|
42
+1%
|
45
+6%
|
50
+11%
|
49
-2%
|
48
-1%
|
63
+30%
|
72
+14%
|
|
EPS (Diluted) |
0.29
N/A
|
0.25
-14%
|
0.48
+92%
|
0.68
+42%
|
0.85
+25%
|
0.94
+11%
|
0.95
+1%
|
0.53
-44%
|
0.51
-4%
|
0.61
+20%
|
0.45
-26%
|
0.72
+60%
|
0.59
-18%
|
0.32
-46%
|
0.3
-6%
|
0.3
N/A
|
0.21
-30%
|
0.11
-48%
|
-0.09
N/A
|
-0.13
-44%
|
-0.02
+85%
|
-0.03
-50%
|
0.12
N/A
|
0.18
+50%
|
0.22
+22%
|
0.4
+82%
|
0.51
+28%
|
0.55
+8%
|
0.8
+45%
|
0.79
-1%
|
0.94
+19%
|
1
+6%
|
0.8
-20%
|
0.79
-1%
|
0.79
N/A
|
0.84
+6%
|
0.93
+11%
|
0.91
-2%
|
0.9
-1%
|
1.16
+29%
|
1.33
+15%
|