Overview Financials News + Filings Key Docs Charts Ownership Insiders
|
| In millions, except per share items | Dec-31-22 | Dec-31-21 | Dec-31-20 | Dec-31-19 | Dec-31-18 | Dec-31-17 | Dec-31-16 | Dec-31-15 |
| | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K | 10-K |
| Revenues: |
| West | | | | | 2,394.3 | 2,173.8 | | 785.4 |
| South | | | | | 2,015.8 | 1,826.1 | | 1,015.6 |
| Southeast | | | | | 1,684.8 | 1,535.8 | | 890.2 |
| Other | | | | | 1,629.9 | 1,498.5 | | 873.3 |
| Total revenues | 22,726.4 | 19,893.9 | 8,558.9 | 7,280.4 | 7,724.8 | 7,034.2 | 6,367.3 | 3,564.4 |
| Revenue growth [+] | 14.2% | 132.4% | 17.6% | -5.8% | 9.8% | 10.5% | 78.6% | 122.2% |
| West | | | | | 10.1% | | | |
| South | | | | | 10.4% | | | 81.9% |
| Southeast | | | | | 9.7% | | | 32.5% |
| Northeast | | | | | 4.2% | | | 172.6% |
| Cost of goods sold | 14,982.0 | 14,042.9 | 6,336.3 | 5,303.6 | 5,801.8 | 5,306.8 | 4,770.5 | 2,663.0 |
| Gross profit | 7,744.4 | 5,851.0 | 2,222.6 | 1,976.8 | 1,922.9 | 1,727.4 | 1,596.7 | 901.5 |
| Gross margin | 34.1% | 29.4% | 26.0% | 27.2% | 24.9% | 24.6% | 25.1% | 25.3% |
| Selling, general and administrative | 2.0 | 32.4 | 1.1 | 1,584.5 | 1,554.0 | 1,442.3 | 1,360.4 | 810.7 |
| Other operating expenses | -2.0 | -32.4 | -1.1 | | | | | |
| EBITDA [+] | 8,241.5 | 6,398.3 | 2,339.2 | 492.3 | 466.9 | 378.1 | 346.1 | 149.0 |
| EBITDA growth | 28.8% | 173.5% | 375.1% | 5.5% | 23.5% | 9.2% | 132.2% | 152.1% |
| EBITDA margin | 36.3% | 32.2% | 27.3% | 6.8% | 6.0% | 5.4% | 5.4% | 4.2% |
| Depreciation | 194.5 | 189.3 | 94.5 | 83.9 | 74.4 | 71.1 | 87.2 | 46.4 |
| EBITA | 8,047.0 | 6,209.1 | 2,244.7 | 408.4 | 392.5 | 307.0 | 258.9 | 102.7 |
| EBITA margin | 35.4% | 31.2% | 26.2% | 5.6% | 5.1% | 4.4% | 4.1% | 2.9% |
| Amortization of intangibles | 302.6 | 358.1 | 22.1 | 16.1 | 23.5 | 21.9 | 22.6 | 11.9 |
| EBIT [+] | 7,744.4 | 5,851.0 | 2,222.6 | 392.3 | 369.0 | 285.1 | 236.3 | 90.8 |
| EBIT growth | 32.4% | 163.3% | 466.5% | 6.3% | 29.4% | 20.6% | 160.4% | 82.9% |
| EBIT margin | 34.1% | 29.4% | 26.0% | 5.4% | 4.8% | 4.1% | 3.7% | 2.5% |
| Non-recurring items [+] | 2.0 | 32.4 | 1.1 | | | | | |
| Asset impairment | 2.0 | 32.4 | 1.1 | | | | | |
| Interest expense | | | | 109.6 | 108.2 | 193.4 | 197.4 | 55.0 |
| Interest expense | | | | 109.6 | 108.2 | 193.4 | 197.4 | 55.0 |
| Other income (expense), net | -4,170.6 | -3,567.0 | -1,813.4 | | | 0.3 | -17.3 | -54.2 |
| Pre-tax income | 3,571.8 | 2,251.5 | 408.2 | 282.8 | 260.8 | 91.9 | 21.7 | -18.4 |
| Income taxes | 822.5 | 526.1 | 94.6 | 60.9 | 55.6 | 53.1 | -122.7 | 4.4 |
| Tax rate | 23.0% | 23.4% | 23.2% | 21.6% | 21.3% | 57.8% | | |
| Net income | 2,749.4 | 1,725.4 | 313.5 | 221.8 | 205.2 | 38.8 | 144.3 | -22.8 |
| Net margin | 12.1% | 8.7% | 3.7% | 3.0% | 2.7% | 0.6% | 2.3% | -0.6% |
| |
| Basic EPS [+] | $16.98 | $8.55 | $2.69 | $1.92 | $1.79 | $0.34 | $1.30 | ($0.22) |
| Growth | 98.6% | 217.9% | 40.3% | 7.0% | 419.9% | -73.6% | -689.0% | -219.5% |
| Diluted EPS [+] | $16.82 | $8.48 | $2.66 | $1.90 | $1.76 | $0.34 | $1.27 | ($0.22) |
| Growth | 98.3% | 218.9% | 40.3% | 7.7% | 424.8% | -73.6% | -674.4% | -222.5% |
| |
| Shares outstanding (basic) [+] | 162.0 | 201.8 | 116.6 | 115.7 | 114.6 | 112.6 | 110.8 | 103.2 |
| Growth | -19.8% | 73.1% | 0.8% | 1.0% | 1.8% | 1.7% | 7.3% | 5.2% |
| Shares outstanding (diluted) [+] | 163.5 | 203.5 | 117.9 | 117.0 | 116.6 | 115.6 | 113.6 | 103.2 |
| Growth | -19.7% | 72.6% | 0.8% | 0.4% | 0.8% | 1.8% | 10.1% | 2.7% |
| |
| EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges. |
|