Builders FirstSource, Inc. (BLDR) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 3.12B | 2.93B | 3.3B | 3.29B | 3.28B | 3.14B | 3.47B | 3.45B | 3.94B | 3.3B | 3.57B | 3.61B | 3.35B | 3.5B | 4.42B | 5.28B | 5.38B | 3.97B | 4.23B | 4.92B |
| Cash & Short-Term Investments | 98.34M | 181.75M | 296.16M | 87.02M | 115.37M | 153.62M | 328.1M | 75.57M | 697.48M | 66.16M | 88.1M | 89.32M | 144.41M | 80.44M | 84.98M | 166.19M | 281.8M | 42.6M | 224.74M | 90.27M |
| Cash Only | 98.34M | 181.75M | 296.16M | 87.02M | 115.37M | 153.62M | 328.1M | 75.57M | 697.48M | 66.16M | 88.1M | 89.32M | 144.41M | 80.44M | 84.98M | 166.19M | 281.8M | 42.6M | 224.74M | 90.27M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 1.7B | 1.52B | 1.7B | 1.76B | 1.68B | 1.66B | 1.83B | 1.97B | 1.77B | 1.89B | 2.05B | 2.06B | 1.75B | 1.87B | 2.43B | 2.91B | 2.75B | 2.17B | 2.3B | 2.31B |
| Days Sales Outstanding | 44.13 | 44.2 | 40.42 | 37.01 | 41.12 | 42.04 | 41.29 | 38.13 | 42.81 | 43.73 | 41.68 | 38.23 | 41.92 | 45.4 | 42.64 | 37.19 | 39.02 | 44.39 | 38.53 | 33.93 |
| Inventory | 1.19B | 1.09B | 1.18B | 1.31B | 1.35B | 1.21B | 1.2B | 1.29B | 1.36B | 1.23B | 1.33B | 1.36B | 1.34B | 1.43B | 1.76B | 2.07B | 2.19B | 1.63B | 1.62B | 2.07B |
| Days Inventory Outstanding | 43.59 | 44.34 | 41.7 | 41.21 | 45.34 | 42.98 | 40.3 | 40.23 | 45.39 | 43.84 | 41.96 | 41.85 | 49.49 | 51.01 | 46.95 | 42.87 | 44.6 | 47.37 | 44.73 | 41.7 |
| Other Current Assets | 128.96M | 126.81M | 121.15M | 130.86M | 132.39M | 116.66M | 109.2M | 123.55M | 120.45M | 113.4M | 100.97M | 98.58M | 116.06M | 124.2M | 142.32M | 139.04M | 155.82M | 127.96M | 88.37M | 438.38M |
| Total Non-Current Assets | 8.19B | 8.31B | 8.13B | 8.18B | 8.17B | 7.44B | 7.42B | 7.27B | 7.23B | 7.2B | 7.16B | 7.13B | 7.13B | 7.1B | 7.12B | 6.81B | 6.67B | 6.75B | 6.58B | 5.71B |
| Property, Plant & Equipment | 2.77B | 2.83B | 2.81B | 2.79B | 2.77B | 2.56B | 2.54B | 2.41B | 2.35B | 2.31B | 2.25B | 2.16B | 2.09B | 2.05B | 1.99B | 1.9B | 1.83B | 1.84B | 1.78B | 1.73B |
| Fixed Asset Turnover | 1.17x | 1.19x | 1.41x | 1.52x | 1.37x | 1.50x | 1.71x | 1.87x | 1.67x | 1.82x | 2.06x | 2.13x | 1.87x | 2.15x | 2.96x | 3.71x | 3.09x | 2.56x | 3.14x | 3.21x |
| Goodwill | 4.14B | 4.14B | 4B | 3.99B | 3.97B | 3.68B | 3.65B | 3.6B | 3.58B | 3.56B | 3.52B | 3.5B | 3.5B | 3.46B | 3.45B | 3.34B | 3.27B | 3.27B | 3.14B | 2.54B |
| Intangible Assets | 1.11B | 1.18B | 1.2B | 1.26B | 1.32B | 1.1B | 1.14B | 1.17B | 1.24B | 1.3B | 1.35B | 1.41B | 1.49B | 1.55B | 1.64B | 1.53B | 1.54B | 1.6B | 1.63B | 1.42B |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 138.9M | 139.71M | 134.4M | 130.7M | 111.56M | 103.68M | 89.44M | 80.5M | 54.03M | 37.99M | 40.12M | 55.46M | 50.94M | 36.38M | 35.22M | 33.79M | 30.49M | 29.2M | 25.99M | 22.39M |
| Total Assets | 11.3B | 11.24B | 11.43B | 11.46B | 11.45B | 10.58B | 10.89B | 10.72B | 11.17B | 10.5B | 10.74B | 10.73B | 10.48B | 10.6B | 11.54B | 12.09B | 12.05B | 10.71B | 10.81B | 10.63B |
| Asset Turnover | 0.29x | 0.30x | 0.34x | 0.37x | 0.33x | 0.36x | 0.39x | 0.41x | 0.36x | 0.39x | 0.42x | 0.43x | 0.37x | 0.39x | 0.49x | 0.57x | 0.50x | 0.43x | 0.51x | 0.56x |
| Asset Growth % | -1.26% | 6.18% | 4.93% | 6.93% | 2.5% | 0.8% | 1.47% | -0.11% | 6.6% | -0.9% | -6.94% | -11.19% | -13.06% | -1.11% | 6.74% | 13.74% | 28.48% | 156.71% | 169.22% | 182.26% |
| Total Current Liabilities | 1.77B | 1.57B | 1.85B | 1.83B | 1.8B | 1.78B | 1.96B | 1.89B | 1.78B | 1.86B | 2.03B | 1.96B | 1.83B | 1.84B | 2.29B | 2.53B | 2.68B | 2.13B | 2.03B | 2.25B |
| Accounts Payable | 924.61M | 714.71M | 960.87M | 1.01B | 1.02B | 868.05M | 1.02B | 1.03B | 1.02B | 881.38M | 1.03B | 1.06B | 938.94M | 803.48M | 1.09B | 1.27B | 1.56B | 1.09B | 1B | 1.32B |
| Days Payables Outstanding | 31.28 | 32.72 | 33.04 | 31.48 | 33.46 | 33.61 | 33.13 | 31.21 | 33.47 | 32.77 | 32.62 | 31.03 | 31.21 | 30.29 | 28.89 | 28.51 | 31.06 | 30.65 | 28.15 | 27.83 |
| Short-Term Debt | 135.71M | 125.47M | 14.23M | 7.06M | 7.24M | 3.47M | 3.59M | 2.6M | 2.8M | 3.65M | 3.9M | 4.31M | 4.43M | 6.36M | 3.84M | 2.88M | 2.91M | 3.66M | 3.82M | 11.32M |
| Deferred Revenue (Current) | 180.54M | 168.44M | 184.2M | 182.6M | 184.75M | 168.21M | 186.51M | 187.37M | 172.52M | 162.66M | 180.58M | 190.26M | 194.19M | 193.18M | 250.17M | 259.03M | 249.48M | 216.1M | 165.73M | 149.21M |
| Other Current Liabilities | 531M | 324.45M | 96.29M | 101.97M | 105.42M | 102.88M | 91.3M | 100.65M | 92.05M | 89.99M | 87.7M | 83.86M | 88.94M | 79.25M | 77.6M | 76.92M | 72.41M | 68.06M | 74.03M | 72.32M |
| Current Ratio | 1.76x | 1.86x | 1.79x | 1.79x | 1.82x | 1.77x | 1.77x | 1.83x | 2.21x | 1.77x | 1.76x | 1.84x | 1.83x | 1.90x | 1.93x | 2.09x | 2.01x | 1.86x | 2.08x | 2.18x |
| Quick Ratio | 1.09x | 1.16x | 1.15x | 1.08x | 1.07x | 1.09x | 1.16x | 1.14x | 1.45x | 1.11x | 1.11x | 1.15x | 1.10x | 1.12x | 1.16x | 1.27x | 1.19x | 1.10x | 1.29x | 1.26x |
| Cash Conversion Cycle | 56.43 | 55.83 | 49.08 | 46.74 | 53 | 51.41 | 48.46 | 47.15 | 54.73 | 54.8 | 51.02 | 49.05 | 60.19 | 66.12 | 60.7 | 51.55 | 52.55 | 61.12 | 55.1 | 47.8 |
| Total Non-Current Liabilities | 5.53B | 5.31B | 5.27B | 5.45B | 5.27B | 4.51B | 4.49B | 4.52B | 4.43B | 3.9B | 4.13B | 4.44B | 3.99B | 3.79B | 4.02B | 4.42B | 4.23B | 3.78B | 3.25B | 2.89B |
| Long-Term Debt | 4.61B | 4.97B | 4.43B | 4.67B | 4.47B | 3.7B | 3.7B | 3.8B | 3.7B | 3.18B | 3.4B | 3.67B | 3.19B | 2.98B | 3.17B | 3.55B | 3.39B | 2.93B | 2.42B | 2.04B |
| Capital Lease Obligations | 542.93M | 548.51M | 531.16M | 531.29M | 525.68M | 525.21M | 531.76M | 452.4M | 444.6M | 434.08M | 416.86M | 409.23M | 403.81M | 404.46M | 414.91M | 402M | 366.52M | 375.29M | 360.27M | 347.82M |
| Deferred Tax Liabilities | 229.69M | 177.97M | 172.04M | 115.8M | 137.53M | 148.17M | 121.2M | 139.88M | 158.83M | 167.2M | 196.97M | 231.76M | 248.19M | 269.66M | 304.94M | 339.49M | 354.72M | 362.12M | 331M | 362.06M |
| Other Non-Current Liabilities | 141.11M | -390.21M | 137.66M | 134.76M | 136.53M | 135.32M | 135.44M | 130.83M | 125.33M | 124.97M | 120.2M | 123.81M | 141.32M | 137.85M | 130.09M | 126.89M | 119.19M | 119.62M | 141.61M | 137.19M |
| Total Liabilities | 7.3B | 6.89B | 7.11B | 7.29B | 7.07B | 6.29B | 6.45B | 6.42B | 6.21B | 5.77B | 6.16B | 6.39B | 5.82B | 5.63B | 6.31B | 6.95B | 6.92B | 5.91B | 5.29B | 5.14B |
| Total Debt | 5.29B | 5.65B | 5.08B | 5.31B | 5.11B | 4.33B | 4.34B | 4.35B | 4.25B | 3.71B | 3.91B | 4.18B | 3.7B | 3.49B | 3.69B | 4.05B | 3.86B | 3.4B | 2.88B | 2.49B |
| Net Debt | 5.19B | 5.47B | 4.78B | 5.23B | 4.99B | 4.18B | 4.01B | 4.28B | 3.55B | 3.65B | 3.83B | 4.09B | 3.56B | 3.41B | 3.6B | 3.89B | 3.57B | 3.36B | 2.65B | 2.4B |
| Debt / Equity | 1.32x | 1.30x | 1.18x | 1.27x | 1.17x | 1.01x | 0.98x | 1.01x | 0.86x | 0.78x | 0.85x | 0.96x | 0.80x | 0.70x | 0.71x | 0.79x | 0.75x | 0.71x | 0.52x | 0.45x |
| Debt / EBITDA | 31.83x | 26.50x | 13.50x | 11.58x | 15.51x | 9.83x | 7.61x | 6.88x | 8.26x | 5.87x | 5.00x | 5.84x | 6.13x | 5.23x | 3.24x | 2.73x | 3.95x | 4.43x | 2.94x | 3.09x |
| Net Debt / EBITDA | 31.23x | 25.65x | 12.72x | 11.39x | 15.16x | 9.48x | 7.04x | 6.76x | 6.90x | 5.77x | 4.89x | 5.72x | 5.90x | 5.11x | 3.16x | 2.62x | 3.66x | 4.38x | 2.71x | 2.98x |
| Interest Coverage | 0.24x | 0.91x | 3.30x | 4.32x | 2.84x | 5.73x | 7.89x | 9.41x | 7.73x | 10.48x | 12.78x | 10.88x | 11.09x | 12.45x | 23.00x | 19.32x | 20.91x | 15.44x | 23.29x | 24.47x |
| Total Equity | 4B | 4.35B | 4.32B | 4.18B | 4.37B | 4.3B | 4.45B | 4.3B | 4.96B | 4.73B | 4.58B | 4.34B | 4.66B | 4.96B | 5.22B | 5.14B | 5.14B | 4.8B | 5.52B | 5.48B |
| Equity Growth % | -8.46% | 1.3% | -2.93% | -2.94% | -11.75% | -9.21% | -2.93% | -0.86% | 6.43% | -4.64% | -12.32% | -15.46% | -9.32% | 3.33% | -5.41% | -6.31% | 3.05% | 316.6% | 448.03% | 498.56% |
| Book Value per Share | 36.45 | 39.24 | 38.91 | 37.57 | 38.26 | 37.17 | 38.03 | 35.85 | 40.18 | 38.23 | 36.41 | 33.90 | 33.65 | 33.80 | 33.39 | 29.94 | 28.61 | 25.08 | 26.86 | 26.32 |
| Total Shareholders' Equity | 4B | 4.35B | 4.32B | 4.18B | 4.37B | 4.3B | 4.45B | 4.3B | 4.96B | 4.73B | 4.58B | 4.34B | 4.66B | 4.96B | 5.22B | 5.14B | 5.14B | 4.8B | 5.52B | 5.48B |
| Common Stock | 1.07M | 1.11M | 1.11M | 1.1M | 1.14M | 1.14M | 1.16M | 1.16M | 1.22M | 1.22M | 1.23M | 1.25M | 1.32M | 1.39M | 1.49M | 1.6M | 1.77M | 1.8M | 1.96M | 2.07M |
| Retained Earnings | 0 | 153.87M | 122.38M | 0 | 107.62M | 24.07M | 178.96M | 53.91M | 699.37M | 460.18M | 318.34M | 91.76M | 409.76M | 703.51M | 970.26M | 890.38M | 893.74M | 540.01M | 1.27B | 1.23B |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |