EXP Stock Income Statements
The information provided in this report is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.
Quarterly Income Statements
Quarterly
|
Annual
Unit: USD | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 558,833,000 | 622,236,000 | 601,521,000 | 470,127,000 | 511,487,000 | 605,068,000 | 561,387,000 | 413,117,000 | 462,941,000 | 509,694,000 | 475,770,000 | 343,302,000 | 404,667,000 | 447,684,000 | 428,020,000 | 315,442,000 | 350,249,000 | 414,526,000 | 370,597,000 | 284,701,000 | 333,285,000 | 381,499,000 | 393,756,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 9.26% | 2.84% | 7.15% | 13.80% | 10.49% | 18.71% | 18.00% | 20.34% | 14.40% | 13.85% | 11.16% | 8.83% | 15.54% | 8.00% | 15.49% | 10.80% | 5.09% | 8.66% | -5.88% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | -10.19% | 3.44% | 27.95% | -8.09% | -15.47% | 7.78% | 35.89% | -10.76% | -9.17% | 7.13% | 38.59% | -15.16% | -9.61% | 4.59% | 35.69% | -9.94% | -15.51% | 11.85% | 30.17% | -14.58% | -12.64% | -3.11% | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cost of goods sold | 378,205,000 | 413,218,000 | 425,526,000 | 334,736,000 | 352,717,000 | 410,829,000 | 410,521,000 | 313,941,000 | 324,355,000 | 354,353,000 | 349,259,000 | 273,472,000 | 291,288,000 | 324,835,000 | 327,041,000 | 251,529,000 | 262,735,000 | 310,020,000 | 295,268,000 | 228,119,000 | 252,864,000 | 283,568,000 | 302,122,000 | 223,336,000 | 264,805,000 | 279,561,000 | 280,062,000 | 217,163,000 | 215,015,000 | 241,448,000 | 225,549,000 | 703,331,000 | 208,544,000 | 284,694,000 | 223,866,000 | 599,855,000 | 212,380,000 | 209,747,000 | 209,850,000 | 533,973,000 | 178,964,000 | 193,167,000 | 180,440,000 | 405,835,000 | 132,170,000 | 131,145,000 | 343,421,000 | 126,102,000 | 112,434,000 | 330,573,000 | 118,586,000 | 114,363,000 | |||||||||||||||||||||||||||||||||||||
gross profit | 180,628,000 | 209,018,000 | 175,995,000 | 135,391,000 | 158,770,000 | 194,239,000 | 150,866,000 | 99,176,000 | 138,586,000 | 155,341,000 | 126,511,000 | 69,830,000 | 113,379,000 | 122,849,000 | 100,979,000 | 63,913,000 | 87,514,000 | 104,506,000 | 75,329,000 | 56,582,000 | 80,421,000 | 97,931,000 | 91,634,000 | 61,377,000 | 94,566,000 | 96,754,000 | 86,059,000 | 61,500,000 | 87,380,000 | 91,210,000 | 71,955,000 | 162,752,000 | 68,865,000 | 44,294,000 | 61,097,000 | 174,984,000 | 79,149,000 | 75,061,000 | 56,401,000 | 135,611,000 | 49,848,000 | 59,479,000 | 46,604,000 | 71,984,000 | 32,489,000 | 22,897,000 | 28,006,000 | 8,717,000 | 7,373,000 | 27,737,000 | 13,549,000 | 16,431,000 | |||||||||||||||||||||||||||||||||||||
yoy | 13.77% | 7.61% | 16.66% | 36.52% | 14.56% | 25.04% | 19.25% | 42.02% | 22.23% | 26.45% | 25.28% | 9.26% | 29.56% | 17.55% | 34.05% | 12.96% | 8.82% | 6.71% | -17.79% | -7.81% | -14.96% | 1.22% | 6.48% | -0.20% | 8.22% | 6.08% | 19.60% | -62.21% | 26.89% | 105.92% | 17.77% | -6.99% | -12.99% | -40.99% | 8.33% | 29.03% | 58.78% | 26.20% | 21.02% | 88.39% | 59.46% | 90.27% | 43.45% | 214.38% | 150.67% | 150.67% | 160.52% | 162.67% | 279.85% | 59.07% | 59.07% | 11.19% | -45.58% | 68.81% | |||||||||||||||||||||||||||||||||||
qoq | -13.58% | 18.76% | 29.99% | -14.73% | -18.26% | 28.75% | 52.12% | -28.44% | -10.79% | 22.79% | 81.17% | -38.41% | -7.71% | 21.66% | 57.99% | -26.97% | -16.26% | 38.73% | 33.13% | -29.64% | -17.88% | 6.87% | 49.30% | -35.10% | -2.26% | 12.43% | 39.93% | -29.62% | -4.20% | 26.76% | -55.79% | 136.33% | 55.47% | -27.50% | -65.08% | 121.08% | 5.45% | 33.08% | -58.41% | 172.05% | -16.19% | 27.63% | -35.26% | 130.27% | -3.78% | -3.78% | 41.89% | -18.24% | 124.57% | 43.07% | 43.07% | 18.23% | -73.42% | 253.79% | -42.14% | -42.14% | -17.54% | ||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated joint venture | 9,285,000 | 10,346,000 | 3,159,000 | 11,843,000 | 11,377,000 | 7,156,000 | 5,098,000 | 7,703,000 | 8,555,000 | 8,260,000 | 7,970,000 | 8,985,000 | 10,083,000 | 10,577,000 | 7,796,000 | 10,096,000 | 10,700,000 | 12,357,000 | 9,432,000 | 9,634,000 | 9,507,000 | 10,173,000 | 9,251,000 | 10,216,000 | 11,372,000 | 11,955,000 | 9,876,000 | 11,015,000 | 11,244,000 | 12,147,000 | 7,980,000 | 28,600,000 | 10,483,000 | 11,680,000 | 7,830,000 | 32,544,000 | 12,423,000 | 12,051,000 | 9,800,000 | 27,955,000 | 9,856,000 | 9,747,000 | 7,878,000 | 133,482,000 | 133,482,000 | 6,468,000 | 20,752,000 | 111,125,000 | 111,125,000 | 7,936,000 | 5,448,000 | 17,037,000 | 96,030,000 | 96,030,000 | 4,160,000 | 6,512,000 | 18,247,000 | 5,065,000 | 7,301,000 | 23,745,000 | 8,854,000 | 7,886,000 | 24,128,000 | 9,854,000 | 9,274,000 | 6,176,000 | 11,001,000 | 5,997,000 | 6,883,000 | ||||||||||||||||||||
corporate general and administrative expense | -14,201,000 | -16,576,000 | -11,679,000 | -15,686,000 | -12,497,000 | -13,627,000 | -11,820,000 | -13,815,000 | -12,851,000 | -10,667,000 | -9,468,000 | -9,286,000 | -11,327,000 | -11,109,000 | -17,789,000 | -16,904,000 | -13,794,000 | -13,458,000 | -21,254,000 | -10,038,000 | -9,408,000 | -9,922,000 | -8,003,000 | -11,822,000 | -9,883,000 | -9,833,000 | -8,991,000 | -21,380,000 | -9,371,000 | -7,042,000 | -5,594,000 | 31,261,000 | 31,261,000 | -5,416,000 | 12,471,000 | 12,471,000 | -4,118,000 | 7,840,000 | 7,840,000 | -3,703,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other non-operating income | 1,019,000 | 1,605,000 | 213,000 | -664,000 | -635,000 | 3,132,000 | 3,207,000 | -944,000 | 3,678,000 | 18,376,000 | 2,297,000 | -90,000 | -127,000 | -1,992,000 | 825,000 | 942,000 | 200,000 | 121,000 | 1,292,000 | 428,000 | 571,000 | 1,000,000 | 1,084,000 | 11.62% | 11.62% | -55.04% | -55.04% | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -10,128,000 | -10,204,000 | -12,239,000 | -10,329,000 | -8,932,000 | -8,580,000 | -7,330,000 | -5,982,000 | -5,651,000 | -12,268,000 | -6,972,000 | -8,463,000 | -9,360,000 | -12,556,000 | -14,041,000 | -9,895,000 | -9,543,000 | -10,137,000 | -8,846,000 | -7,631,000 | -7,294,000 | -6,817,000 | -6,632,000 | -6,046,000 | -6,653,000 | -7,456,000 | -7,483,000 | -6,876,000 | -6,198,000 | -5,656,000 | -3,901,000 | -12,581,000 | -4,002,000 | -4,342,000 | -4,486,000 | -7,642,000 | -4,101,000 | -3,901,000 | -4,052,000 | -13,807,000 | -4,475,000 | -4,795,000 | -4,955,000 | -11,987,000 | 0.00% | 0.00% | -3,548,000 | -3,765,000 | -12,411,000 | 0.00% | 0.00% | -4,557,000 | -4,585,000 | -11,854,000 | 0.00% | 0.00% | -3,148,000 | -5,290,000 | -27,155,000 | 5,601,000 | 5,633,000 | 21,249,000 | 8,129,000 | 7,991,000 | 15,263,000 | 5,811,000 | 4,261,000 | 3,594,000 | 4,388,000 | 1,041,000 | 1,116,000 | 1,763,000 | 1,380,000 | 1,494,000 | 1,336,000 | 2,715,000 | 575,000 | 871,000 | 708,000 | 3,122,000 | 692,000 | 955,000 | 1,486,000 | ||||||
earnings before income taxes | 166,603,000 | 194,189,000 | 155,449,000 | 465,631,000 | 150,928,000 | 178,524,000 | 136,179,000 | 128,791,000 | 45,218,000 | -148,565,000 | 94,210,000 | 54,861,000 | -171,597,000 | 74,518,000 | 91,793,000 | 85,021,000 | 48,725,000 | 51,388,000 | 92,319,000 | 79,530,000 | 54,181,000 | 83,689,000 | 89,373,000 | 67,276,000 | 151,047,000 | 68,205,000 | 42,840,000 | 55,885,000 | 175,061,000 | 77,866,000 | 74,577,000 | 55,786,000 | 132,971,000 | 48,833,000 | 58,688,000 | 44,516,000 | 56,795,000 | 26,125,000 | 19,914,000 | 21,423,000 | 7,776,000 | 7,776,000 | 7,739,000 | 4,039,000 | 10,142,000 | 7,196,000 | 7,196,000 | 10,321,000 | 14,667,000 | 33,830,000 | 5,910,000 | 5,910,000 | 17,490,000 | 17,193,000 | 45,633,000 | 8,681,000 | 8,681,000 | 22,244,000 | 10,932,000 | 112,430,000 | 31,954,000 | 50,361,000 | 57,463,000 | 242,937,000 | 61,351,000 | 99,192,000 | 89,756,000 | 58,866,000 | 65,729,000 | 50,182,000 | 120,154,000 | 37,935,000 | 45,977,000 | 35,434,000 | 74,642,000 | 27,481,000 | 28,664,000 | 21,385,000 | |||||||||||
income taxes | -37,465,000 | -43,636,000 | -34,600,000 | -22,606,000 | -33,744,000 | -39,529,000 | -31,174,000 | -15,898,000 | -29,367,000 | -29,190,000 | -26,392,000 | -13,431,000 | -23,879,000 | -19,800,000 | -32,585,000 | -22,417,000 | -13,557,000 | 43,800,000 | -16,803,000 | -19,190,000 | -18,682,000 | -18,076,000 | -14,415,000 | -5,936,000 | -982,000 | -789,000 | -4,140,000 | -11,130,000 | 5,296,000 | 5,273,000 | 15,128,000 | 6,599,000 | 3,102,000 | 37,037,000 | 9,579,000 | 15,582,000 | 18,761,000 | 81,190,000 | 20,434,000 | 33,097,000 | 30,664,000 | 19,879,000 | 22,407,000 | 15,274,000 | 39,334,000 | 12,068,000 | 15,858,000 | 12,221,000 | 25,744,000 | 9,478,000 | 10,100,000 | 7,162,000 | |||||||||||||||||||||||||||||||||||||
net earnings | 129,138,000 | 150,553,000 | 120,849,000 | 100,356,000 | 117,184,000 | 138,995,000 | 105,005,000 | 74,316,000 | 102,479,000 | 102,125,000 | 95,327,000 | 66,011,000 | 81,193,000 | 96,034,000 | 96,206,000 | 72,429,000 | -114,632,000 | 71,793,000 | 41,304,000 | -127,797,000 | 57,715,000 | 72,603,000 | 66,339,000 | 37,008,000 | 101,380,000 | 63,362,000 | 54,882,000 | 36,251,000 | 56,387,000 | 60,237,000 | 45,344,000 | 106,744,000 | 45,848,000 | 29,819,000 | 37,762,000 | 134,823,000 | 52,030,000 | 50,319,000 | 37,710,000 | 92,622,000 | 31,621,000 | 39,903,000 | 30,101,000 | 39,764,000 | 17,953,000 | 13,978,000 | 15,835,000 | 6,025,000 | 3,057,000 | 9,353,000 | 9,630,000 | 10,527,000 | 24,266,000 | 12,194,000 | 11,920,000 | 30,505,000 | 15,645,000 | 7,830,000 | 75,393,000 | 22,375,000 | 34,779,000 | 38,702,000 | 161,747,000 | 40,917,000 | 66,095,000 | 59,092,000 | 38,987,000 | 43,322,000 | 34,908,000 | 80,820,000 | 25,867,000 | 30,119,000 | 23,213,000 | 48,898,000 | 18,003,000 | 18,564,000 | 14,223,000 | ||||||||||||
yoy | 10.20% | 8.32% | 15.09% | 35.04% | 14.35% | 36.10% | 10.15% | 12.58% | 26.22% | 6.34% | -0.91% | -8.86% | -170.83% | 33.77% | 132.92% | -156.68% | -298.62% | -1.12% | -37.74% | -445.32% | -43.07% | 14.58% | 20.88% | 2.09% | 79.79% | 5.19% | 21.03% | -66.04% | 22.99% | 102.01% | 20.08% | -20.83% | -11.88% | -40.74% | 0.14% | 45.56% | 64.54% | 26.10% | 25.28% | 132.93% | 75.87% | 121.93% | 67.67% | 184.48% | 520.64% | 520.64% | 519.71% | 132.00% | 417.99% | -47.29% | -47.29% | 9.63% | -68.26% | -11.15% | 17.34% | 17.34% | 105.59% | -13.67% | 103.57% | -58.40% | -58.40% | 8.30% | -23.81% | 289.59% | -49.68% | -49.68% | -55.02% | -79.77% | -53.39% | -45.32% | -47.38% | -34.51% | 69.53% | 36.40% | 50.72% | 43.84% | 50.38% | 65.28% | 43.68% | 62.24% | 63.21% | ||||||||
qoq | -14.22% | 24.58% | 20.42% | -14.36% | -15.69% | 32.37% | 41.30% | -27.48% | 0.35% | 7.13% | 44.41% | -18.70% | -15.45% | -0.18% | 32.83% | -163.18% | -259.67% | 73.82% | -132.32% | -321.43% | -20.51% | 9.44% | 79.26% | -63.50% | 60.00% | 15.45% | 51.39% | -35.71% | -6.39% | 32.84% | -57.52% | 132.82% | 53.75% | -21.03% | -71.99% | 159.13% | 3.40% | 33.44% | -59.29% | 192.91% | -20.76% | 32.56% | -24.30% | 121.16% | 0.15% | 0.15% | 28.44% | -11.73% | 446.60% | -51.92% | -51.92% | 97.09% | -67.32% | 70.18% | -42.93% | -42.93% | -8.52% | -56.62% | 418.06% | -61.59% | -61.59% | 2.30% | -60.92% | 170.94% | -28.03% | -28.03% | 99.81% | -89.61% | 236.95% | -35.67% | -10.14% | -76.07% | 295.31% | -38.09% | 11.85% | -10.01% | 24.10% | -56.81% | 212.44% | -14.12% | 29.75% | -52.53% | 171.61% | -3.02% | 30.52% | ||||
earnings per share | -3,836,000 | -3,836,000 | -4,210,000 | -4,210,000 | -4,666,000 | -4,666,000 | 5,695,000 | 5,695,000 | 7,671,000 | 7,671,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 3.75 | 4.29 | 3.43 | 9.72 | 3.23 | 3.74 | 2.76 | 2.32 | 1.73 | -2.77 | 1.73 | 0.94 | -2.7 | 1.25 | 1.54 | 1.39 | 0.77 | 2.1 | 1.32 | 1.14 | 0.76 | 1.18 | 1.26 | 0.94 | 2.15 | 0.93 | 0.6 | 0.76 | 2.72 | 1.05 | 1.01 | 0.76 | 1.89 | 0.64 | 0.81 | 0.61 | 0.87 | 27,301,000 | 27,301,000 | 0.4 | 0.31 | 0.35 | 489,000 | 489,000 | 0.14 | 0.07 | 0.21 | 6,620,000 | 6,620,000 | 0.22 | 0.24 | 0.55 | 5,467,000 | 5,467,000 | 0.28 | 0.27 | 0.7 | 16,550,000 | 16,550,000 | 0.36 | 0.18 | 1.64 | 0.51 | 0.74 | 0.81 | 3.28 | 0.85 | 1.33 | 1.17 | 22,022,000 | 22,022,000 | 0.74 | 2.44 | 1.93 | 4.38 | 1.41 | 1.64 | 1.25 | 2.64 | 0.96 | 1.01 | 0.77 | |||||||
diluted | 3.72 | 4.26 | 3.4 | 9.66 | 3.2 | 3.72 | 2.75 | 2.31 | 1.72 | -2.77 | 1.72 | 0.94 | -2.68 | 1.24 | 1.53 | 1.38 | 0.76 | 2.08 | 1.31 | 1.13 | 0.75 | 1.17 | 1.25 | 0.93 | 2.13 | 0.92 | 0.59 | 0.75 | 2.68 | 1.03 | 1 | 0.75 | 1.86 | 0.63 | 0.8 | 0.6 | 0.85 | 0.4 | 0.31 | 0.35 | 0.14 | 0.07 | 0.22 | -1,124,000 | -1,124,000 | 0.22 | 0.24 | 0.55 | 783,000 | 783,000 | 0.28 | 0.27 | 0.69 | 5,291,000 | 5,291,000 | 0.36 | 0.18 | 1.62 | 0.5 | 0.73 | 0.8 | 3.24 | 0.83 | 1.32 | 1.16 | 0.73 | 2.41 | 1.91 | 4.33 | 1.4 | 1.62 | 1.23 | 2.62 | 0.95 | 1 | 0.77 | |||||||||||||
average shares outstanding | 17,980,000 | 17,980,000 | 2,897,000 | 2,897,000 | 5,496,000 | 5,496,000 | 4,684,000 | 4,684,000 | 11,259,000 | 11,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 34,466,141 | 35,056,973 | 35,274,753 | -351,573 | 36,336,056 | 37,140,197 | 37,982,580 | -549,654 | 40,049,456 | 41,222,161 | 42,028,619 | 91,266 | 41,494,149 | 41,450,013 | 41,410,794 | -224,437 | 41,314,289 | 41,572,127 | 43,870,222 | -438,514 | 46,275,198 | 47,219,532 | 47,690,351 | 8,950 | 48,221,093 | 48,053,733 | 48,121,890 | 30,149 | 47,881,662 | 47,809,476 | 48,014,195 | 283,419 | 49,187,738 | 49,828,189 | 49,767,424 | -51,156 | 49,655,405 | 49,591,495 | 49,501,847 | -203,260 | 49,294,010 | 49,012,045 | 48,955,724 | -1,708,539 | 13.55% | 13.55% | 44,746,225 | 44,670,359 | 12,826 | -69.03% | -69.03% | 44,200,291 | 44,180,039 | 3,984 | -77.35% | -77.35% | 43,855,326 | 43,832,372 | -68,010 | -84.65% | -84.65% | 43,630,040 | 43,581,646 | -31,116 | -85.07% | -85.07% | 43,480,047 | 43,421,927 | 44,019,262 | 44,019,262 | 46,729,756 | 47,951,048 | 48,354,882 | 48,354,882 | 49,584 | 50,335,024 | 52,556,763 | 17,749 | 18,105,313 | 18,314,248 | 18,314,248 | 18,406,628 | 18,631,714 | 18,670,273 | 18,670,273 | 18,462,107 | 18,406,710 | ||
diluted | 34,749,721 | 35,336,966 | 35,532,284 | -342,644 | 36,605,982 | 37,366,879 | 38,222,949 | -563,627 | 40,458,049 | 41,594,733 | 42,437,366 | 144,168 | 41,834,590 | 41,649,319 | 41,563,268 | 39,014 | 41,314,289 | 41,833,775 | 44,150,211 | -470,891 | 46,495,994 | 47,563,818 | 48,144,325 | 4,556 | 48,757,762 | 48,504,767 | 48,655,553 | 20,960 | 48,297,748 | 48,229,485 | 48,522,207 | 300,809 | 49,770,020 | 50,470,151 | 50,450,908 | -38,904 | 50,411,147 | 50,427,286 | 50,287,452 | -223,797 | 50,162,962 | 49,860,100 | 49,810,170 | -1,909,097 | 0.00% | 0.00% | 45,353,778 | 45,078,734 | 119,999 | 0.00% | 0.00% | 44,325,277 | 44,709,262 | 52,155 | 0.00% | 0.00% | 44,169,251 | 44,222,884 | -54,402 | 0.00% | 0.00% | 44,012,140 | 43,996,589 | 70,627 | 0.00% | 0.00% | 43,835,459 | 43,885,288 | 44,596,051 | 44,596,051 | 47,336,936 | 48,594,712 | 49,011,353 | 49,011,353 | 50,222 | 51,157,170 | 53,238,468 | 18,002 | 18,321,832 | 18,529,155 | 18,529,155 | 18,615,388 | 18,839,135 | 18,848,490 | 18,848,490 | 18,609,206 | 18,508,491 | ||
cash dividends per share | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.25 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.175 | 0.175 | 0.175 | 0.175 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.05 | 0.05 | 0.05 | 0.05 | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early retirement of senior notes | 0.37 | 0.37 | 0.07 | 0.07 | 0.13 | 0.13 | 0.11 | 0.11 | 0.26 | 0.26 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other nonoperating income | 1,743,000 | 2,210,000 | 0.37 | 0.37 | 0.07 | 0.07 | 0.12 | 0.12 | 0.11 | 0.11 | 0.26 | 0.26 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium paid on early retirement of senior notes | -8,407,000 | -8,407,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of businesses | 51,973,000 | 48,331,185 | 48,331,185 | 44,212,098 | 44,212,098 | 43,887,833 | 43,887,833 | 43,752,952 | 43,752,952 | 43,517,844 | 43,517,844 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations before income taxes | 90,214,000 | 131,846,000 | 131,315,000 | 121,719,000 | 79,442,000 | 105,072,000 | 109,671,000 | 49,249,547 | 49,249,547 | 44,395,982 | 44,395,982 | 44,199,121 | 44,199,121 | 44,092,803 | 44,092,803 | 43,826,789 | 43,826,789 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from continuing operations | 74,316,000 | 102,479,000 | 102,125,000 | 95,327,000 | 66,011,000 | 81,193,000 | 89,871,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings from discontinued operations, net of income taxes | 6,163,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | 1.93 | 2.56 | 2.48 | 2.27 | 1.57 | 1.96 | 2.17 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 0.15 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted earnings per share | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment losses | -224,267,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
litigation settlements and losses | -1,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | -2,041,000 | 33,933,000 | -9,321,000 | 2,408,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
revenues | 1,101,807,000 | 359,371,000 | 376,315,000 | 366,121,000 | 278,663,000 | 302,395,000 | 332,658,000 | 297,504,000 | 866,083,000 | 277,409,000 | 328,988,000 | 284,963,000 | 774,839,000 | 291,529,000 | 284,808,000 | 266,251,000 | 669,584,000 | 228,812,000 | 252,646,000 | 227,044,000 | 477,819,000 | 164,659,000 | 154,042,000 | 371,427,000 | 134,819,000 | 119,807,000 | 358,310,000 | 132,135,000 | 130,794,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
legal settlement | -39,098,000 | -39,098,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax expense | -3,613,000 | 49,992,000 | -28,957,000 | -24,648,000 | -78,370,000 | -27,302,000 | -29,136,000 | -21,932,000 | -22,357,000 | -22,357,000 | -13,021,000 | -18,123,000 | -25,836,000 | -25,836,000 | -24,258,000 | -17,212,000 | -17,212,000 | -18,785,000 | -8,172,000 | -1,714,000 | -691,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 3.75 | 4.29 | 3.43 | 9.72 | 3.23 | 3.74 | 2.76 | 2.32 | 1.73 | -2.77 | 1.73 | 0.94 | -2.7 | 1.25 | 1.54 | 1.39 | 0.77 | 2.1 | 1.32 | 1.14 | 0.76 | 1.18 | 1.26 | 0.94 | 2.15 | 0.93 | 0.6 | 0.76 | 2.72 | 1.05 | 1.01 | 0.76 | 1.89 | 0.64 | 0.81 | 0.61 | 0.87 | 0.4 | 0.31 | 0.35 | 0.14 | 0.07 | 0.21 | 0.22 | 0.24 | 0.55 | 0.28 | 0.27 | 0.7 | 0.36 | 0.18 | 1.64 | 0.51 | 0.74 | 0.81 | 3.28 | 0.85 | 1.33 | 1.17 | 0.74 | 2.44 | 1.93 | 4.38 | 1.41 | 1.64 | 1.25 | 2.64 | 0.96 | 1.01 | 0.77 | |||||||||||||||||||
diluted | 3.72 | 4.26 | 3.4 | 9.66 | 3.2 | 3.72 | 2.75 | 2.31 | 1.72 | -2.77 | 1.72 | 0.94 | -2.68 | 1.24 | 1.53 | 1.38 | 0.76 | 2.08 | 1.31 | 1.13 | 0.75 | 1.17 | 1.25 | 0.93 | 2.13 | 0.92 | 0.59 | 0.75 | 2.68 | 1.03 | 1 | 0.75 | 1.86 | 0.63 | 0.8 | 0.6 | 0.85 | -9,321,000 | -9,321,000 | 0.4 | 0.31 | 0.35 | 2,408,000 | 2,408,000 | 0.14 | 0.07 | 0.22 | 0.22 | 0.24 | 0.55 | 0.28 | 0.27 | 0.69 | 0.36 | 0.18 | 1.62 | 0.5 | 0.73 | 0.8 | 3.24 | 0.83 | 1.32 | 1.16 | 0.73 | 2.41 | 1.91 | 4.33 | 1.4 | 1.62 | 1.23 | 2.62 | 0.95 | 1 | 0.77 | |||||||||||||||
average shares outstanding: | 164,743,000 | 164,743,000 | 123,596,000 | 123,596,000 | 103,870,000 | 103,870,000 | 36,317,000 | 36,317,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 34,466,141 | 35,056,973 | 35,274,753 | -351,573 | 36,336,056 | 37,140,197 | 37,982,580 | -549,654 | 40,049,456 | 41,222,161 | 42,028,619 | 91,266 | 41,494,149 | 41,450,013 | 41,410,794 | -224,437 | 41,314,289 | 41,572,127 | 43,870,222 | -438,514 | 46,275,198 | 47,219,532 | 47,690,351 | 8,950 | 48,221,093 | 48,053,733 | 48,121,890 | 30,149 | 47,881,662 | 47,809,476 | 48,014,195 | 283,419 | 49,187,738 | 49,828,189 | 49,767,424 | -51,156 | 49,655,405 | 49,591,495 | 49,501,847 | -203,260 | 49,294,010 | 49,012,045 | 48,955,724 | -1,708,539 | 44,746,225 | 44,670,359 | 12,826 | 44,200,291 | 44,180,039 | 3,984 | 43,855,326 | 43,832,372 | -68,010 | 43,630,040 | 43,581,646 | -31,116 | 43,480,047 | 43,421,927 | 44,019,262 | 44,019,262 | 46,729,756 | 47,951,048 | 48,354,882 | 48,354,882 | 49,584 | 50,335,024 | 52,556,763 | 17,749 | 18,105,313 | 18,314,248 | 18,314,248 | 18,406,628 | 18,631,714 | 18,670,273 | 18,670,273 | 18,462,107 | 18,406,710 | ||||||||||||
diluted | 34,749,721 | 35,336,966 | 35,532,284 | -342,644 | 36,605,982 | 37,366,879 | 38,222,949 | -563,627 | 40,458,049 | 41,594,733 | 42,437,366 | 144,168 | 41,834,590 | 41,649,319 | 41,563,268 | 39,014 | 41,314,289 | 41,833,775 | 44,150,211 | -470,891 | 46,495,994 | 47,563,818 | 48,144,325 | 4,556 | 48,757,762 | 48,504,767 | 48,655,553 | 20,960 | 48,297,748 | 48,229,485 | 48,522,207 | 300,809 | 49,770,020 | 50,470,151 | 50,450,908 | -38,904 | 50,411,147 | 50,427,286 | 50,287,452 | -223,797 | 50,162,962 | 49,860,100 | 49,810,170 | -1,909,097 | 45,353,778 | 45,078,734 | 119,999 | 44,325,277 | 44,709,262 | 52,155 | 44,169,251 | 44,222,884 | -54,402 | 44,012,140 | 43,996,589 | 70,627 | 43,835,459 | 43,885,288 | 44,596,051 | 44,596,051 | 47,336,936 | 48,594,712 | 49,011,353 | 49,011,353 | 50,222 | 51,157,170 | 53,238,468 | 18,002 | 18,321,832 | 18,529,155 | 18,529,155 | 18,615,388 | 18,839,135 | 18,848,490 | 18,848,490 | 18,609,206 | 18,508,491 | ||||||||||||
cash dividends per share: | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
corporate general and administrative | -9,821,000 | -9,679,000 | -27,831,000 | -9,166,000 | -8,832,000 | -8,304,000 | -8,304,000 | -9,364,000 | -7,414,000 | -6,796,000 | -6,796,000 | -6,060,000 | -6,268,000 | 0.37 | 0.37 | -5,919,000 | -3,873,000 | 0.07 | 0.07 | -4,472,000 | -3,942,000 | 0.13 | 0.13 | -4,415,000 | 3,170,000 | 0.11 | 0.11 | 4,851,000 | 4,293,000 | 11,761,000 | 0.26 | 0.26 | 4,915,000 | 4,055,000 | 14,456,000 | 4,300,000 | 5,746,000 | 4,347,000 | 14,722,000 | 5,622,000 | 5,133,000 | 4,279,000 | 3,835,000 | 3,963,000 | 3,102,000 | 7,470,000 | 2,810,000 | 2,719,000 | 1,879,000 | 7,219,000 | 2,053,000 | 2,468,000 | 1,468,000 | ||||||||||||||||||||||||||||||||||||
other income | 887,000 | 757,000 | 2,008,000 | 429,000 | 504,000 | 1,075,000 | 1,163,000 | 1,163,000 | 572,000 | 435,000 | 488,000 | 488,000 | 883,000 | 679,000 | 400,000 | 400,000 | 317,000 | 583,000 | -223,000 | 0.37 | 0.37 | 66,000 | -270,000 | -464,000 | 0.07 | 0.07 | 115,000 | -79,000 | 192,000 | 0.12 | 0.12 | 175,000 | 717,000 | 0.11 | 0.11 | 0.26 | 0.26 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition and litigation expense | -6,158,000 | -722,000 | -2,103,000 | -2,485,000 | -5,713,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated | 48,331,185 | 48,331,185 | 44,212,098 | 44,212,098 | 43,887,833 | 43,887,833 | 43,752,952 | 43,752,952 | 43,517,844 | 43,517,844 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
joint venture | 8,852,000 | 49,249,547 | 49,249,547 | 8,750,000 | 44,395,982 | 44,395,982 | 44,199,121 | 44,199,121 | 44,092,803 | 44,092,803 | 43,826,789 | 43,826,789 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on debt retirement | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on arbitration ruling | -6,268,000 | -6,268,000 | -9,117,000 | -3,873,000 | -3,873,000 | -3,942,000 | -3,942,000 | 3,170,000 | 3,170,000 | 5,140,000 | 5,140,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating earnings | -223,000 | -223,000 | -464,000 | -464,000 | 16,768,000 | 12,742,000 | 45,422,000 | 192,000 | 192,000 | 17,884,000 | 23,660,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings before interest and taxes | -2,485,000 | -2,485,000 | 12,296,000 | 11,286,000 | 13,469,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings before interest and income taxes | 8,624,000 | 19,957,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gypsum wallboard | 8,852,000 | 8,852,000 | 45,374,000 | 56,720,000 | 56,922,000 | 217,913,000 | 74,583,000 | 81,398,000 | 269,179,000 | 73,371,000 | 88,563,000 | 104,827,000 | 397,204,000 | 114,411,000 | 137,587,000 | 147,687,000 | 122,450,000 | 117,105,000 | 104,838,000 | 262,902,000 | 87,199,000 | 91,840,000 | 82,256,000 | 206,000,000 | 66,924,000 | 67,362,000 | 62,990,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cement | -2,094,000 | -2,094,000 | 37,171,000 | 55,528,000 | 43,187,000 | 141,280,000 | 59,317,000 | 56,764,000 | 181,332,000 | 57,697,000 | 74,922,000 | 71,450,000 | 179,309,000 | 56,408,000 | 70,085,000 | 68,300,000 | 50,311,000 | 60,458,000 | 57,335,000 | 97,589,000 | 27,891,000 | 31,400,000 | 32,956,000 | 78,239,000 | 24,011,000 | 32,035,000 | 48,471,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
paperboard | -9,117,000 | -9,117,000 | 12,900,000 | 12,003,000 | 13,395,000 | 51,227,000 | 20,625,000 | 19,530,000 | 60,417,000 | 19,433,000 | 21,868,000 | 20,646,000 | 56,030,000 | 18,632,000 | 18,825,000 | 19,491,000 | 17,156,000 | 18,908,000 | 19,089,000 | 52,191,000 | 18,885,000 | 18,743,000 | 18,125,000 | 48,625,000 | 14,485,000 | 16,166,000 | 28,088,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
concrete and aggregates | 15,228,000 | 15,228,000 | 9,084,000 | 13,934,000 | 14,301,000 | 50,437,000 | 21,070,000 | 18,711,000 | 64,446,000 | 22,148,000 | 24,494,000 | 23,792,000 | 71,615,000 | 24,245,000 | 27,517,000 | 23,671,000 | 21,598,000 | 24,158,000 | 22,412,000 | 53,864,000 | 15,827,000 | 20,936,000 | 16,954,000 | 47,134,000 | 14,962,000 | 18,303,000 | 16,813,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 11,286,000 | 11,286,000 | 110,000 | 87,000 | 3,496,000 | 3,339,000 | 400,000 | 1,174,000 | 356,000 | 616,000 | 522,000 | 4,064,000 | 483,000 | 2,454,000 | 825,000 | 1,155,000 | 1,124,000 | 193,000 | 1,305,000 | 937,000 | 770,000 | 374,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated joint ventures | 45,374,000 | 45,374,000 | 61,393,000 | 61,393,000 | 25,169,000 | 7,596,000 | 37,842,000 | 37,842,000 | 6,052,000 | 5,527,000 | 8,789,000 | 16,698,000 | 7,213,000 | -7,220,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gross margin | 37,171,000 | 37,171,000 | 45,874,000 | 45,874,000 | 5,359,000 | 5,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | 12,900,000 | 12,900,000 | 15,555,000 | 15,555,000 | 2,446,000 | 2,446,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets | 9,084,000 | 9,084,000 | 14,901,000 | 14,901,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | 110,000 | 110,000 | 106,000 | 106,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity earnings of unconsolidated joint ventures | 7,708,000 | 7,708,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
joint ventures | 4,924,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: intersegment sales | 18,335,000 | 18,335,000 | -12,647,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: intersegment purchases | 44,494,000 | 44,494,000 | -12,647,000 |