8-K - BLD - Equibles

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): May 6, 2025

TopBuild Corp.

(Exact name of registrant as specified in its charter)


Delaware	001-36870	47-3096382
(State or other Jurisdiction of	(Commission	(IRS Employer
Incorporation)	File Number)	Identification No.)


475 North Williamson Boulevard **<br><br>Daytona Beach , Florida**		32114
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s telephone number, including area code: (386) 304-2200

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common stock, par value $0.01 per share	BLD	New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Item 2.02. Results of Operations and Financial Condition.

On May 6, 2025, TopBuild Corp., a Delaware corporation (the “Company”), issued a press release announcing its financial results for the quarter ended March 31, 2025 (the “Press Release”). The Press Release, which is furnished as Exhibit 99.1, and the information included in Item 7.01 of this Current Report on Form 8-K (this “Report”) are incorporated by reference in this Item 2.02.

The information in the Press Release and in this Item 2.02 is “furnished” and not “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section. Such information shall not be incorporated by reference in another filing under the Exchange Act or the Securities Act of 1933, as amended (the “Securities Act”), except to the extent such other filing specifically incorporates such information by reference.

Item 7.01. Regulation FD Disclosure.

On May 6, 2025, the Company issued the Press Release. The Press Release, which is furnished as Exhibit 99.1, and the information included in Item 2.02 of this Report are incorporated by reference in this Item 7.01.

The information in the Press Release and in this Item 7.01 is “furnished” and not “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such information shall not be incorporated by reference in another filing under the Exchange Act or the Securities Act except to the extent such other filing specifically incorporates such information by reference.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits


Exhibit Number	****	Description
99.1		Press release issued by TopBuild Corp., dated May 6, 2025, announcing its financial results for the quarter ended March 31, 2025.

104		Cover Page Interactive Data File (formatted as Inline XBRL)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

	TOPBUILD CORP.

	By:	/s/ Madeline Otero
		Name:	Madeline Otero
		Title:	Vice President and Chief Accounting Officer<br>(Principal Accounting Officer)
Dated: May 6, 2025

Exhibit 99.1

TopBuild Reports First Quarter 2025 Results;

Confirms Full Year Outlook

First quarter sales declined 3.6% to $1.23 billion

Installation sales declined 6.7%, offset in part by Specialty Distribution growth of 2.6%

Delivered adjusted gross margin of 29.6% and adjusted EBITDA margin of 19.0%

DAYTONA BEACH, Fla. – May 6, 2025 — TopBuild Corp. (NYSE:BLD) a leading installer and specialty distributor of insulation and building material products to the construction industry in the United States and Canada today reported results for the first quarter ended March 31, 2025.

“Our first quarter results were in line with our expectations,” said Robert Buck, President and CEO of TopBuild. “While total sales declined 3.6%, we are encouraged by Specialty Distribution growth of 2.6% as commercial and industrial projects have moved forward and our bidding activity and backlog are solid. Installation segment sales declined 6.7%, a reflection of the slow start to the year in new residential construction. Our profitability continues to be healthy, as we delivered first quarter adjusted EBITDA margin of 19.0%.

“While there is uncertainty in the near-term economic environment, we are confident in our ability to adapt our business and outperform in a changing environment. We are taking steps to align our cost structure with the current demand landscape, while we continue to make targeted investments across our business, drive operational improvements and work together to turn challenges into opportunities. We are optimistic around the mid-term and long-term fundamentals for TopBuild, as underlying demand for housing in the United States is strong, and we see positive trends in the commercial and industrial end markets.

“Acquisitions continue to be our number one priority for our free cash flow, and we are disciplined as we evaluate M&A opportunities and deploy capital to generate strong returns. In the first quarter, we returned $215.6 million in capital to shareholders through our share repurchase program” concluded Mr. Buck.


NYSE:BLD	May 6, 2025	topbuild.com

Financial Highlights

(comparisons are to the quarter ended March 31, 2024)


Three Months Ended March 31, 2025
	Reported					Adjusted
( in thousands)	2025		2024		****	2025		2024
Sales	$	1,233,278	$	1,278,717		$	1,233,278	$	1,278,717
Gross Profit	$	351,473	$	387,150		$	364,976	$	387,150
Gross Margin		28.5%		30.3%			29.6%		30.3%
SG&A	$	173,984	$	172,642		$	170,829	$	172,716
SG&A as % of Sales		14.1%		13.5%			13.9%		13.5%
Operating Profit	$	177,489	$	214,508		$	194,147	$	214,434
Operating Margin		14.4%		16.8%			15.7%		16.8%
Net Income	$	123,385	$	152,381		$	135,147	$	153,122
Net Income per diluted share	$	4.23	$	4.79		$	4.63	$	4.81
EBITDA						$	234,759	$	253,818
EBITDA Margin							19.0%		19.8%

All values are in US Dollars.

Sales Drivers


	Three Months Ended March 31, 2025
( in millions)	Installation		Specialty Distribution		TopBuild, net of eliminations
Sales	$	746	$	560	$	1,233
Sales Drivers
Volume		(9.6%)		(2.2%)		(7.4%)
Price		1.1%		1.4%		1.2%
M&A		1.8%		3.4%		2.6%
Total Sales Change		(6.7%)		2.6%		(3.6%)

All values are in US Dollars.

Segment Profitability


	Three Months Ended March 31, 2025
( in thousands)	Installation		Specialty Distribution
Operating Profit	$	129,616	$	69,059
Operating Margin		17.4%		12.3%
Adj. Operating Profit	$	138,040	$	75,964
Adj. Operating Margin		18.5%		13.6%
Adj. EBITDA	$	157,556	$	91,366
Adj. EBITDA Margin		21.1%		16.3%

All values are in US Dollars.


NYSE:BLD	May 6, 2025	topbuild.com

Capital Allocation

2025 Acquisitions

In the first quarter, TopBuild announced the acquisition of Seal-Rite Insulation, based in Omaha, Neb., a fiberglass and spray foam insulation installer for the residential and commercial end markets in Omaha and Lincoln for over 25 years. The business generates approximately $15 million in annual revenue and the transaction was completed in April.

Share Repurchases

During the first quarter, TopBuild repurchased 693,881 shares totaling $215.6 million. Availability for share repurchases at the end of the quarter totaled $972.4 million.

2025 Outlook^1^

TopBuild confirmed its full year outlook issued in February, noting that the guidance does not contemplate transactions that it expects to complete during the year.


($ in millions)
2025 Outlook	Low		High
Sales	$	5,050	$	5,350
Adjusted EBITDA	$	925	$	1,075

^1^This outlook reflects management’s current view of present and future market conditions and is based on assumptions such as housing starts, general and administrative expenses, and interest rates. These targets do not include any effects related to potential acquisitions or divestitures that may occur after the date of this press release. A reconciliation of non-GAAP targets to corresponding GAAP measures is not available on a forward-looking basis without unreasonable effort due to the uncertainty regarding, and the potential variability of, the costs and expenses that may be incurred in the future and therefore cannot be reasonably predicted. The effect of these excluded items may be significant. Factors that could cause actual long-term results to differ materially from TopBuild’s current expectations are discussed below and detailed in the Company’s most recent Annual Report on Form 10-K and subsequent SEC reports.

Sustainability Report

The Company also announced that it published its 2024 Sustainability Report, which is available by visiting the Sustainability section of the TopBuild website.

Conference Call

A conference call to discuss the first quarter 2025 financial results is scheduled for today, Tuesday, May 6^th^, at 9:00 a.m. Eastern Time. The call can be accessed by dialing (877) 407-9037. A simultaneous webcast of the call, along with management’s formal remarks and a presentation, will be available on the Company’s website at www.topbuild.com shortly before the call begins.

About TopBuild

TopBuild Corp., headquartered in Daytona Beach, Florida, is a leading installer and specialty distributor of insulation and related building material products to the construction industry in the United States and Canada. We provide insulation installation services nationwide through our Installation segment which has more than 200 branches located across the United States. We distribute building and mechanical insulation, insulation accessories and other building product materials for the residential, commercial, and industrial end markets through our Specialty Distribution business. Our Specialty Distribution network encompasses more than 150 branches across the United States and Canada. To learn more about TopBuild please visit our website at www.topbuild.com.


NYSE:BLD	May 6, 2025	topbuild.com

Use of Non-GAAP Financial Measures

Adjusted EBITDA, incremental EBITDA margin, adjusted EBITDA margin, the “adjusted” financial measures presented above, and figures presented on a “same branch basis” are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company believes that these non-GAAP financial measures, which are used in managing the business, may provide users of this financial information with additional meaningful comparisons between current results and results in prior periods. We define same branch sales as sales from branches in operation for at least 12 full calendar months. Such non-GAAP financial measures are reconciled to their closest GAAP financial measures in tables contained in this press release. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, the Company’s reported results under GAAP. Additional information may be found in the Company’s filings with the Securities and Exchange Commission which are available on TopBuild’s website under “SEC Filings” at www.topbuild.com.

Safe Harbor Statement

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act. These forward-looking statements may address, among other things, our expected financial and operational results, the related assumptions underlying our expected results, and our plan to repurchase our common stock under stock repurchase transactions. These forward-looking statements can be identified by words such as “will,” “would,” “anticipate,” “expect,” “believe,” “designed,” “plan,” “may,” “project,” “estimate” or “intend,” the negative of these terms, and similar references to future periods. These views involve risks and uncertainties that are difficult to predict and, accordingly, our actual results may differ materially from the results discussed in our forward-looking statements. Our forward-looking statements contained herein speak only as of the date of this press release. Factors or events that we cannot predict, including those described in the risk factors contained in our filings with the Securities and Exchange Commission, may cause our actual results to differ from those expressed in forward-looking statements. Although TopBuild believes the expectations reflected in such forward-looking statements are based on reasonable assumptions, the Company can give no assurance that its expectations will be achieved and it undertakes no obligation to update any forward-looking statements as a result of new information, future events, or otherwise, except as required by applicable law.

Investor Relations and Media Contact

PI Aquino

pi.aquino@topbuild.com 386-763-8801

(tables follow)


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Condensed Consolidated Statements of Operations (Unaudited)

(in thousands, except share and per common share amounts)


	Three Months Ended March 31,
	2025		2024
Net sales	$	1,233,278	$	1,278,717
Cost of sales		881,805		891,567
Gross profit		351,473		387,150

Selling, general, and administrative expense		173,984		172,642
Operating profit		177,489		214,508

Other income (expense), net:
Interest expense		(16,602)		(18,795)
Other, net		5,086		11,282
Other expense, net		(11,516)		(7,513)
Income before income taxes		165,973		206,995

Income tax expense		(42,588)		(54,614)
Net income	$	123,385	$	152,381

Net income per common share:
Basic	$	4.25	$	4.82
Diluted	$	4.23	$	4.79

Weighted average shares outstanding:
Basic		29,028,234		31,641,454
Diluted		29,174,892		31,843,818


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Condensed Consolidated Statements of Comprehensive Income (Unaudited)

(in thousands)


	Three Months Ended March 31,
	2025		2024
Net income	$	123,385	$	152,381
Other comprehensive income (loss):
Foreign currency translation adjustment		229		(4,092)
Comprehensive income	$	123,614	$	148,289


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Condensed Consolidated Balance Sheets and Other Financial Data (Unaudited)

(dollars in thousands)


	As of
	March 31, 2025		December 31, 2024
ASSETS
Current assets:
Cash and cash equivalents	$	308,811	$	400,318
Receivables, net of an allowance for credit losses of $21,257 at March 31, 2025, and $18,541 at December 31, 2024		748,726		751,612
Inventories		406,057		406,662
Prepaid expenses and other current assets		30,723		40,382
Total current assets		1,494,317		1,598,974

Right of use assets		178,948		189,146
Property and equipment, net		259,691		266,992
Goodwill		2,113,416		2,112,259
Other intangible assets, net		539,582		557,689
Other assets		10,342		10,366
Total assets	$	4,596,296	$	4,735,426

LIABILITIES
Current liabilities:
Accounts payable	$	422,786	$	456,446
Current portion of long-term debt		52,500		48,750
Accrued liabilities		193,599		191,786
Short-term operating lease liabilities		68,257		68,713
Short-term finance lease liabilities		1,365		1,487
Total current liabilities		738,507		767,182

Long-term debt		1,312,879		1,327,159
Deferred tax liabilities, net		238,248		240,343
Long-term portion of insurance reserves		57,728		57,700
Long-term operating lease liabilities		129,243		129,360
Long-term finance lease liabilities		2,312		2,618
Other liabilities		1,355		1,446
Total liabilities		2,480,272		2,525,808

EQUITY		2,116,024		2,209,618
Total liabilities and equity	$	4,596,296	$	4,735,426


		As of March 31,
	****	2025			2024
Other Financial Data
Receivables, net plus inventories less accounts payable		$	731,997		$	736,414
Net sales, acquisition adjusted †		$	5,329,105		$	5,272,731
Receivables, net plus inventories less accounts payable as a percent of sales (TTM) †			13.7	%		14.0	%

† Trailing 12 months sales have been adjusted for the pro forma effect of acquired branches


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp. Condensed Consolidated Statements of Cash Flows (Unaudited) (in thousands)


	Three Months Ended March 31,
	2025			2024
Cash Flows Provided by (Used in) Operating Activities:			****		****
Net income	$	123,385		$	152,381
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		35,791			34,257
Share-based compensation		5,042			5,127
Loss (gain) on sale of assets		829			(561)
Amortization of debt issuance costs		720			720
Provision for bad debt expense		3,666			4,464
Provision for inventory obsolescence		2,820			2,902
Impairment losses		9,868			—
Deferred income taxes, net		(1,822)			(240)
Change in certain assets and liabilities, net of effects of businesses acquired:
Receivables, net		(1,118)			(28,486)
Inventories		(2,215)			(12,056)
Prepaid expenses and other current assets		9,646			7,541
Accounts payable		(32,342)			(2,659)
Accrued liabilities		(1,050)			16,170
Other, net		(631)			(783)
Net cash provided by operating activities		152,589			178,777

Cash Flows Provided by (Used in) Investing Activities:
Purchases of property and equipment		(13,395)			(19,881)
Acquisition of businesses, net of cash acquired		294			(22,240)
Proceeds from sale of assets		248			1,608
Net cash used in investing activities		(12,853)			(40,513)

Cash Flows Provided by (Used in) Financing Activities:
Repayment of long-term debt		(11,250)			(12,059)
Taxes withheld and paid on employees' equity awards		(4,466)			(6,059)
Exercise of stock options		—			1,020
Repurchase of shares of common stock		(215,628)			—
Net cash used in financing activities		(231,344)			(17,098)
Impact of exchange rate changes on cash		101			(922)
Net (decrease) increase in cash and cash equivalents		(91,507)			120,244
Cash and cash equivalents - Beginning of period		400,318			848,565
Cash and cash equivalents - End of period	$	308,811		$	968,809

Supplemental disclosure of noncash activities:
Leased assets obtained in exchange for new operating lease liabilities	$	17,547		$	13,737
Accruals for property and equipment		444			307
Excise taxes capitalized to treasury stock		2,156			—


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Segment Data (Unaudited)

(dollars in thousands)


	Three Months Ended March 31,
	2025			2024			Change
Installation
Sales	$	745,533		$	798,743			(6.7)	%

Operating profit, as reported	$	129,616		$	156,757
Operating margin, as reported		17.4	%		19.6	%

Rationalization charges		8,281			−
Acquisition related costs		143			45
Operating profit, as adjusted	$	138,040		$	156,802
Operating margin, as adjusted		18.5	%		19.6	%

Share-based compensation		349			330
Depreciation and amortization		19,167			18,267
EBITDA, as adjusted	$	157,556		$	175,399			(10.2)	%
EBITDA margin, as adjusted		21.1	%		22.0	%

Specialty Distribution
Sales	$	559,804		$	545,794			2.6	%

Operating profit, as reported	$	69,059		$	77,579
Operating margin, as reported		12.3	%		14.2	%

Rationalization charges		6,868			(750)
Acquisition related costs		37			−
Operating profit, as adjusted	$	75,964		$	76,829
Operating margin, as adjusted		13.6	%		14.1	%

Share-based compensation		463			433
Depreciation and amortization		14,939			14,836
EBITDA, as adjusted	$	91,366		$	92,098			(0.8)	%
EBITDA margin, as adjusted		16.3	%		16.9	%


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Adjusted EBITDA (Unaudited)

(dollars in thousands)


	Three Months Ended March 31,
	2025			2024			Change
Total net sales
Sales before eliminations	$	1,305,337		$	1,344,537
Intercompany eliminations		(72,059)			(65,820)
Net sales after eliminations	$	1,233,278		$	1,278,717			(3.6)	%

Operating profit, as reported - segments	$	198,675		$	234,336
General corporate expense, net		(9,259)			(9,067)
Intercompany eliminations		(11,927)			(10,761)
Operating profit, as reported	$	177,489		$	214,508
Operating margin, as reported		14.4	%		16.8	%

Rationalization charges		15,358			(750)
Acquisition related costs †		1,300			676
Operating profit, as adjusted	$	194,147		$	214,434
Operating margin, as adjusted		15.7	%		16.8	%

Share-based compensation		5,042			5,127
Depreciation and amortization		35,570			34,257
EBITDA, as adjusted	$	234,759		$	253,818			(7.5)	%
EBITDA margin, as adjusted		19.0	%		19.8	%

Sales change period over period		(45,439)
EBITDA, as adjusted, change period over period		(19,059)
Decremental EBITDA, as adjusted, as a percentage of change in sales		(41.9)	%

† Acquisition related costs include corporate level adjustments as well as segment operating adjustments.


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Same Branch and Acquisition Metrics (Unaudited)

(dollars in thousands)


	Three Months Ended March 31,
	2025			2024
Net sales
Same branch:
Installation	$	730,825		$	798,743
Specialty Distribution		541,258			545,794
Eliminations		(72,059)			(65,820)
Total same branch	$	1,200,024		$	1,278,717

Acquisitions (a):
Installation	$	14,708		$	-
Specialty Distribution		18,546			-
Total acquisitions		33,254			-
Total net sales	$	1,233,278		$	1,278,717

EBITDA, as adjusted
Same branch	$	229,915		$	253,818
Acquisitions (a)		4,844			-
Total	$	234,759		$	253,818

EBITDA, as adjusted, as a percentage of sales
Same branch (b)		19.2	%
Acquisitions (c)		14.6	%
Total (d)		19.0	%		19.8	%

As Adjusted Incremental/(Decremental) EBITDA, as a percentage of change in sales
Same branch (e)		(30.4)	%
Acquisitions (c)		14.6	%
Total (f)		(41.9)	%

(a) Represents current year impact of acquisitions in their first twelve months

(b) Same branch metric, as adjusted, as a percentage of same branch sales

(d) Total EBITDA, as adjusted, as a percentage of total sales

(e) Change in same branch EBITDA, as adjusted, as a percentage of change in same branch sales

(f) Change in total EBITDA, as adjusted, as a percentage of change in total sales


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Same Branch Revenue by Line of Business (Unaudited)

(dollars in thousands)


	Three Months Ended March 31,
	2025		2024		Change
Residential:
Same branch (a)	$	754,824	$	834,843		(9.6)	%
Acquisitions		14,927		—
Total Residential sales		769,751		834,843		(7.8)	%

Commercial/Industrial:
Same branch (a)	$	445,200	$	443,874		0.3	%
Acquisitions		18,327		—
Total Commercial/Industrial sales		463,527		443,874		4.4	%
Total net sales	$	1,233,278	$	1,278,717		(3.6)	%
* * *
(a) Represents current year impact of acquisitions in their first twelve months


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Non-GAAP Reconciliations (Unaudited)

(in thousands, except share and per common share amounts)


	Three Months Ended March 31,
	2025			2024
Gross Profit Reconciliation

Net sales	$	1,233,278		$	1,278,717

Gross profit, as reported	$	351,473		$	387,150

Rationalization charges		13,503			-
Gross profit, as adjusted	$	364,976		$	387,150

Gross margin, as reported		28.5	%		30.3	%
Gross margin, as adjusted		29.6	%		30.3	%

Selling, General and Administrative Expense Reconciliation

Selling, general, and administrative expense, as reported	$	173,984		$	172,642

Rationalization charges		1,855			(750)
Acquisition related costs		1,300			676
Selling, general, and administrative expense, as adjusted	$	170,829		$	172,716

Operating Profit Reconciliation

Operating profit, as reported	$	177,489		$	214,508

Rationalization charges		15,358			(750)
Acquisition related costs		1,300			676
Operating profit, as adjusted	$	194,147		$	214,434

Operating margin, as reported		14.4	%		16.8	%
Operating margin, as adjusted		15.7	%		16.8	%

Income Per Common Share Reconciliation

Income before income taxes, as reported	$	165,973		$	206,995

Rationalization charges		15,358			(750)
Acquisition related costs		1,300			676
Income before income taxes, as adjusted		182,631			206,921

Tax rate at 26.0%		(47,484)			(53,799)
Income, as adjusted	$	135,147		$	153,122

Income per common share, as adjusted	$	4.63		$	4.81

Weighted average diluted common shares outstanding		29,174,892			31,843,818


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Reconciliation of Adjusted EBITDA to Net Income (Unaudited)

(in thousands)


	Three Months Ended March 31,
	2025		2024
Net income, as reported	$	123,385	$	152,381
Adjustments to arrive at EBITDA, as adjusted:
Interest expense and other, net		11,516		7,513
Income tax expense		42,588		54,614
Depreciation and amortization		35,570		34,257
Share-based compensation		5,042		5,127
Rationalization charges		15,358		(750)
Acquisition related costs		1,300		676
EBITDA, as adjusted	$	234,759	$	253,818


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

Acquisition Adjusted Net Sales (Unaudited)

(in thousands)


	2024						2025		Trailing Twelve Months Ended
	Q2		Q3		Q4		Q1		March 31, 2025
Net sales	$	1,365,612	$	1,373,268	$	1,312,206	$	1,233,278	$	5,284,364
Acquisitions proforma adjustment †		22,616		13,363		8,762		-		44,741
Net sales, acquisition adjusted	$	1,388,228	$	1,386,631	$	1,320,968	$	1,233,278	$	5,329,105

† Trailing 12 months sales have been adjusted for the pro forma effect of acquired branches


NYSE:BLD	May 6, 2025	topbuild.com

TopBuild Corp.

2025 Estimated Adjusted EBITDA Range (Unaudited) (in millions)


	Twelve Months Ending December 31, 2025
		Low		High
Estimated net income, as reported	$	508.0	$	630.0
Adjustments to arrive at estimated EBITDA, as adjusted:
Interest expense and other, net		54.0		48.0
Income tax expense		179.0		221.0
Depreciation and amortization		147.0		142.0
Share-based compensation		20.0		17.0
Rationalization charges		15.0		15.0
Acquisition related costs		2.0		2.0
Estimated EBITDA, as adjusted	$	925.0	$	1,075.0


NYSE:BLD	May 6, 2025	topbuild.com