• TopBuild Reports Second Quarter 2022 Results

    Source: Nasdaq GlobeNewswire / 02 Aug 2022 06:45:01   America/New_York

    • Sales increase 52.7% to $1.3 billion, same branch revenue increases 20.7%
    • Net income increases 59.0% to $143.7 million, and 57.5% on an adjusted basis
    • Adjusted EBITDA margin expands 100 basis points to 19.0%, 19.9% on a same branch basis, up 190 basis points

    DAYTONA BEACH, Fla., Aug. 02, 2022 (GLOBE NEWSWIRE) -- TopBuild Corp. (NYSE:BLD), a leading installer and specialty distributor of insulation and related building material products to the construction industry in the United States and Canada today reported results for the second quarter ended June 30, 2022.

    Robert Buck, President and Chief Executive Officer, stated “We are pleased to report another quarter of strong financial results. Our unique business model combining both installation and specialty distribution, a key differentiator and critical component of our success, should enable us to outperform in any environment.

    “We also continue to make great progress in the integration of DI and are ahead of schedule to achieve the $35 million to $40 million of synergies forecasted when we announced this transaction.”

    Second Quarter Financial Highlights ($ in 000s)

    (unless otherwise indicated, comparisons are to the quarter ended June 30, 2021)

    3 Months Ended 6/30/22ReportedChange
    Sales$1,274,28552.7%
    Gross Margin30.1%100 bps
    SG&A as % of revenue13.9%10 bps
    Operating Profit$207,22161.5%
    Operating Margin16.3%90 bps
    Net Income$143,69759.0%
    Net Income per diluted share$4.4162.1%
       
    3 Months Ended 6/30/22AdjustedChange
    Sales$1,274,28552.7%
    Gross Margin30.1%90 bps
    SG&A as % of revenue13.8%20 bps
    Operating Profit$208,79860.8%
    Operating Margin16.4%80 bps
    Net Income$144,38157.5%
    Net Income per diluted share$4.4360.5%
    EBITDA$242,25461.7%
    EBITDA Margin19.0%100 bps
       
    3 Months Ended 6/30/22Adj. Same BranchChange
    Sales$1,007,18520.7%
    Gross Margin31.2%200 bps
    Operating Margin17.8%220 bps
    EBITDA Margin19.9%190 bps
    Incremental EBITDA29.4% 

    Six Month Financial Highlights ($ in 000s)

    (unless otherwise indicated, comparisons are to the six months ended June 30, 2021)

    6 Months Ended 6/30/22ReportedChange
    Sales$2,443,20354.9%
    Gross Margin29.3%130 bps
    SG&A as % of revenue14.1%40 bps
    Operating Profit$371,17565.6%
    Operating Margin15.2%100 bps
    Net Income$258,41072.0%
    Net Income per diluted share$7.8773.7%
       
    6 Months Ended 6/30/22AdjustedChange
    Sales$2,443,20354.9%
    Gross Margin29.3%130 bps
    SG&A as % of revenue13.9%30 bps
    Operating Profit$376,30265.7%
    Operating Margin15.4%100 bps
    Net Income$259,98663.8%
    Net Income per diluted share$7.9265.7%
    EBITDA$443,98467.1%
    EBITDA Margin18.2%140 bps
       
    6 Months Ended 6/30/22Adj. Same BranchChange
    Sales$1,889,05019.8%
    Gross Margin30.4%240 bps
    Operating Margin17.2%280 bps
    EBITDA Margin19.3%250 bps
    Incremental EBITDA32.0% 

    Operating Segment Highlights ($ in 000s)

    (unless otherwise indicated, comparisons are to the period ended June 30, 2021)

    Installation3 Months Ended 6/30/226 Months Ended 6/30/22 Specialty Distribution3 Months Ended 6/30/226 Months Ended 6/30/22
    Sales$748,968$1,425,661 Sales$587,791$1,131,653
    Change   Change  
    Volume8.3%5.8% Volume0.3%0.2%
    Price13.3%13.7% Price20.0%21.4%
    M&A2.0%5.7% M&A94.7%94.0%
    Total Change23.7%25.2% Total Change115.0%115.6%
    Operating Margin18.7%17.7% Operating Margin14.8%13.9%
    Change230 bps250 bps Change(90) bps(100) bps
    Adj. Operating Margin18.7%17.8% Adj. Operating Margin14.8%13.9%
    Change210 bps250 bps Change(90) bps(100) bps
    Adj. EBITDA Margin20.8%20.0% Adj. EBITDA Margin17.2%16.5%
    Change170 bps220 bps Change70 bps70 bps

    Capital Allocation

    Acquisitions
    The Company acquired one residential insulation company in the second quarter, Assured Insulating, which serves markets in Northeastern Texas and Northwestern Louisiana. Through June 30, the Company has completed four acquisitions which are expected to contribute approximately $15.7 million in annual revenue.

    Share Repurchases
    The Company announced that its Board of Directors recently approved a new share repurchase program with authorization to purchase up to $200 million shares of the Company’s common stock.

    As of June 30, 2022, Company has repurchased a total of 647,466 shares which includes a portion of the shares repurchased under an accelerated share repurchase program which will be completed in the third quarter.

    2022 Outlook

    “As we look toward the second half of 2022, we expect demand for our services to remain steady in all three end-markets we serve: residential, commercial, and industrial. Our focus will remain on the successful integration of DI, the strategic allocation of capital and ongoing initiatives to enhance operational efficiency, drive productivity and leverage our fixed costs,” added Buck.

    Sales and Adjusted EBITDA Guidance (1)
    ($ in millions)

    2022LowHigh
    Sales$4,800$4,900
    Adjusted EBITDA*$860$900

    *See table for adjusted EBITDA reconciliation.

    (1) This outlook reflects management’s current view of present and future market conditions and are based on assumptions such as housing starts and completions, general and administrative expenses, weighted average diluted shares outstanding 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 are also detailed in the Company’s 2021 Annual Report on Form 10-K and subsequent SEC reports.

    Conference Call
    A conference call to discuss second quarter financial results is scheduled for today, Tuesday, August 2nd, at 9:00 a.m. Eastern Time. The call may be accessed by dialing (877) 407-9037. The conference call will be webcast simultaneously on the Company’s website at www.topbuild.com. In addition, a copy of management’s formal remarks and a presentation that summarizes management’s formal remarks will be available immediately prior to the conference call on www.topbuild.com

    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 contractor services business which has approximately 230 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 approximately 180 branches. To learn more about TopBuild please visit our website at www.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 are distinguished by use of words such as “will,” “would,” “anticipate,” “expect,” “believe,” “designed,” “plan,” 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
    Tabitha Zane
    tabitha.zane@topbuild.com
    386-763-8801

    (tables follow)

    TopBuild Corp.             
    Condensed Consolidated Statements of Operations (Unaudited)          
    (in thousands, except share and per common share amounts)          
                  
      Three Months Ended June 30, Six Months Ended June 30, 
      2022  2021  2022  2021  
    Net sales $1,274,285  $834,255  $2,443,203  $1,577,053  
    Cost of sales  890,188   591,075   1,727,905   1,136,114  
    Gross profit  384,097   243,180   715,298   440,939  
                  
    Selling, general, and administrative expense  176,876   114,894   344,123   216,767  
    Operating profit  207,221   128,286   371,175   224,172  
                  
    Other income (expense), net:             
    Interest expense  (13,410)  (6,105)  (25,375)  (12,707) 
    Loss on extinguishment of debt           (13,862) 
    Other, net  (279)  66   406   144  
    Other expense, net  (13,689)  (6,039)  (24,969)  (26,425) 
    Income before income taxes  193,532   122,247   346,206   197,747  
                  
    Income tax expense  (49,835)  (31,867)  (87,796)  (47,525) 
    Net income $143,697  $90,380  $258,410  $150,222  
                  
    Net income per common share:             
    Basic $4.43  $2.75  $7.93  $4.57  
    Diluted $4.41  $2.72  $7.87  $4.53  
                  
    Weighted average shares outstanding:             
    Basic  32,405,292   32,865,303   32,570,988   32,846,016  
    Diluted  32,614,449   33,177,435   32,827,549   33,190,107  
                  



    TopBuild Corp.            
    Condensed Consolidated Statements of Comprehensive Income (Unaudited)      
    (in thousands)            
                 
      Three Months Ended June 30, Six Months Ended June 30,
      2022  2021 2022 2021
    Net income $143,697  $90,380 $258,410 $150,222
    Other comprehensive (loss) income:            
    Foreign currency translation adjustment  (2,193)    1,026  
    Comprehensive income $141,504  $90,380 $259,436 $150,222
                 



    TopBuild Corp.       
    Condensed Consolidated Balance Sheets and Other Financial Data (Unaudited)    
    (dollars in thousands)       
      As of 
      June 30, 2022 December 31, 2021 
    ASSETS       
    Current assets:       
    Cash and cash equivalents $123,869 $139,779 
    Receivables, net of an allowance for credit losses of $12,558 at June 30, 2022, and $8,798 at December 31, 2021  773,744  668,419 
    Inventories, net  431,098  352,801 
    Prepaid expenses and other current assets  25,835  26,692 
    Total current assets  1,354,546  1,187,691 
            
    Right of use assets  174,361  177,177 
    Property and equipment, net  250,051  244,574 
    Goodwill  1,968,603  1,949,763 
    Other intangible assets, net  653,458  684,209 
    Deferred tax assets, net    1,905 
    Other assets  19,965  13,211 
    Total assets $4,420,984 $4,258,530 
            
    LIABILITIES       
    Current liabilities:       
    Accounts payable $508,227 $461,917 
    Current portion of long-term debt  38,162  38,640 
    Accrued liabilities  197,308  175,891 
    Short-term operating lease liabilities  55,284  54,591 
    Short-term finance lease liabilities  2,712  2,387 
    Total current liabilities  801,693  733,426 
            
    Long-term debt  1,437,102  1,454,483 
    Deferred tax liabilities, net  245,687  248,243 
    Long-term portion of insurance reserves  60,805  51,875 
    Long-term operating lease liabilities  124,191  125,339 
    Long-term finance lease liabilities  7,055  7,770 
    Other liabilities  1,788  960 
    Total liabilities  2,678,321  2,622,096 
            
    EQUITY  1,742,663  1,636,434 
    Total liabilities and equity $4,420,984 $4,258,530 
            
      As of June 30, 
      2022 2021 
    Other Financial Data       
    Receivable days  46  45 
    Inventory days  48  30 
    Accounts payable days  62  74 
    Receivables, net plus inventories, net less accounts payable $696,615 $313,631 
    Receivables, net plus inventories, net less accounts payable as a percent of sales (TTM) †  15.0%9.9%
            
    † Trailing 12 months sales have been adjusted for the pro forma effect of acquired branches       



    TopBuild Corp.      
    Condensed Consolidated Statement of Cash Flows (Unaudited)      
    (in thousands)      
           
      Six Months Ended June 30,
      2022  2021 
    Cash Flows Provided by (Used in) Operating Activities:     
    Net income $258,410  $150,222 
    Adjustments to reconcile net income to net cash provided by operating activities:      
    Depreciation and amortization  60,621   33,221 
    Share-based compensation  7,061   5,377 
    Loss on extinguishment of debt     13,862 
    Loss on sale of property and equipment  525   833 
    Amortization of debt issuance costs  1,427   858 
    Provision for bad debt expense  6,404   4,037 
    Loss from inventory obsolescence  3,610   1,129 
    Change in certain assets and liabilities      
    Receivables, net  (107,739)  (36,277)
    Inventories, net  (82,621)  (8,055)
    Prepaid expenses and other current assets  648   (2,273)
    Accounts payable  47,540   21,782 
    Accrued liabilities  16,884   17,693 
    Other, net  4,927   (206)
    Net cash provided by operating activities  217,697   202,203 
           
    Cash Flows Provided by (Used in) Investing Activities:      
    Purchases of property and equipment  (36,034)  (28,560)
    Acquisition of businesses, net of cash acquired  (18,746)  (195,411)
    Proceeds from sale of property and equipment  618   193 
    Net cash used in investing activities  (54,162)  (223,778)
           
    Cash Flows Provided by (Used in) Financing Activities:      
    Proceeds from issuance of long-term debt     411,250 
    Repayment of long-term debt  (19,287)  (421,716)
    Payment of debt issuance costs     (6,500)
    Proceeds from revolving credit facility  70,000    
    Repayment of revolving credit facility  (70,000)   
    Taxes withheld and paid on employees' equity awards  (11,667)  (11,491)
    Exercise of stock options  1,452   5,952 
    Repurchase of shares of common stock  (150,050)  (24,038)
    Payment of contingent consideration  (35)  (150)
    Net cash used in financing activities  (179,587)  (46,693)
    Impact of exchange rate changes on cash  142    
    Net decrease in cash and cash equivalents  (15,910)  (68,268)
    Cash and cash equivalents- Beginning of period  139,779   330,007 
    Cash and cash equivalents- End of period $123,869  $261,739 
           
    Supplemental disclosure of noncash activities:      
    Leased assets obtained in exchange for new operating lease liabilities $36,129  $39,135 
    Accruals for property and equipment  563   460 



    TopBuild Corp.                    
    Segment Data (Unaudited)                    
    (dollars in thousands)                    
                         
      Three Months Ended June 30,     Six Months Ended June 30,    
       2022  2021 Change   2022  2021 Change 
    Installation                    
    Sales $748,968 $605,625  23.7%$1,425,661 $1,138,378  25.2%
                         
    Operating profit, as reported $139,919 $99,066     $252,598 $172,702    
    Operating margin, as reported  18.7%16.4%    17.7%15.2%  
                         
    Rationalization charges          473      
    Acquisition related costs  16  1,112      96  1,112    
    COVID-19 pay    116        605    
    Operating profit, as adjusted $139,935 $100,294     $253,167 $174,419    
    Operating margin, as adjusted  18.7%16.6%    17.8%15.3%  
                         
    Share-based compensation  282  274      689  614    
    Depreciation and amortization  15,319  14,857      31,004  27,683    
    EBITDA, as adjusted $155,536 $115,425  34.8%$284,860 $202,716  40.5%
    EBITDA margin, as adjusted  20.8%19.1%    20.0%17.8%  
                         
    Specialty Distribution                    
    Sales $587,791 $273,364  115.0%$1,131,653 $524,965  115.6%
                         
    Operating profit, as reported $86,749 $42,856     $157,170 $78,241    
    Operating margin, as reported  14.8%15.7%    13.9%14.9%  
                         
    Acquisition related costs  334        575      
    COVID-19 pay    20        54    
    Operating profit, as adjusted $87,083 $42,876     $157,745 $78,295    
    Operating margin, as adjusted  14.8%15.7%    13.9%14.9%  
                         
    Share-based compensation  287  244      641  488    
    Depreciation and amortization  14,005  2,112      28,034  4,200    
    EBITDA, as adjusted $101,375 $45,232  124.1%$186,420 $82,983  124.6%
    EBITDA margin, as adjusted  17.2%16.5%    16.5%15.8%  
                         



    TopBuild Corp.                     
    Adjusted EBITDA (Unaudited)                     
    (dollars in thousands)                     
                          
      Three Months Ended June 30,     Six Months Ended June 30,     
       2022 2021  Change   2022   2021  Change  
    Total net sales                     
    Sales before eliminations $1,336,759  $878,989      $2,557,314  $1,663,343      
    Intercompany eliminations  (62,474)  (44,734)      (114,111)  (86,290)     
    Net sales after eliminations $1,274,285  $834,255   52.7%$2,443,203  $1,577,053   54.9%
                          
    Operating profit, as reported - segments $226,668  $141,922      $409,768  $250,943      
    General corporate expense, net  (9,012)  (6,704)      (19,449)  (13,311)     
    Intercompany eliminations  (10,435)  (6,932)      (19,144)  (13,460)     
    Operating profit, as reported $207,221  $128,286      $371,175  $224,172      
    Operating margin, as reported  16.3 %15.4 %    15.2 %14.2 %   
                          
    Rationalization charges            473   16      
    Acquisition related costs   1,577   1,457       4,654   2,210      
    COVID-19 pay     136          659      
    Operating profit, as adjusted $208,798  $129,879      $376,302  $227,057      
    Operating margin, as adjusted  16.4 %15.6 %    15.4 %14.4 %   
                          
    Share-based compensation  3,334   2,266       7,061   5,377      
    Depreciation and amortization  30,122   17,703       60,621   33,221      
    EBITDA, as adjusted $242,254  $149,848   61.7%$443,984  $265,655   67.1%
    EBITDA margin, as adjusted  19.0 %18.0 %    18.2 %16.8 %   
                          
    Sales change period over period  440,030          866,150         
    EBITDA, as adjusted, change period over period  92,406          178,329         
    Incremental EBITDA, as adjusted, as a percentage of change in sales  21.0 %       20.6 %      
                          
    † Acquisition related costs include corporate level adjustments as well as segment operating adjustments.           
                          



    TopBuild Corp.             
    Non-GAAP Reconciliations (Unaudited)             
    (in thousands, except share and per common share amounts)             
                  
      Three Months Ended June 30, Six Months Ended June 30, 
      2022  2021  2022  2021  
    Gross Profit Reconciliation             
                  
    Net sales $1,274,285  $834,255  $2,443,203  $1,577,053  
                  
    Gross profit, as reported $384,097  $243,180  $715,298  $440,939  
                  
    Acquisition related costs        121     
    COVID-19 pay     122      592  
    Gross profit, as adjusted $384,097  $243,302  $715,419  $441,531  
                  
    Gross margin, as reported  30.1 %29.1 %29.3 %28.0 %
    Gross margin, as adjusted  30.1 %29.2 %29.3 %28.0 %
                  
    Selling, General and Administrative Expense Reconciliation             
                  
    Selling, general, and administrative expense, as reported $176,876  $114,894  $344,123  $216,767  
                  
    Rationalization charges        473   16  
    Acquisition related costs  1,577   1,457   4,533   2,210  
    COVID-19 pay     14      67  
    Selling, general, and administrative expense, as adjusted $175,299  $113,423  $339,117  $214,474  
                  
    Operating Profit Reconciliation             
                  
    Operating profit, as reported $207,221  $128,286  $371,175  $224,172  
                  
    Rationalization charges        473   16  
    Acquisition related costs  1,577   1,457   4,654   2,210  
    COVID-19 pay     136      659  
    Operating profit, as adjusted $208,798  $129,879  $376,302  $227,057  
                  
    Operating margin, as reported  16.3 %15.4 %15.2 %14.2 %
    Operating margin, as adjusted  16.4 %15.6 %15.4 %14.4 %
                  
    Income Per Common Share Reconciliation             
                  
    Income before income taxes, as reported $193,532  $122,247  $346,206  $197,747  
                  
    Rationalization charges        473   16  
    Acquisition related costs  1,577   1,457   4,654   2,210  
    Refinancing costs and loss on extinguishment of debt           13,862  
    COVID-19 pay     136      659  
    Income before income taxes, as adjusted  195,109   123,840   351,333   214,494  
                  
    Tax rate at 26.0%  (50,728)  (32,198)  (91,347)  (55,769) 
    Income, as adjusted $144,381  $91,642  $259,986  $158,725  
                  
    Income per common share, as adjusted $4.43  $2.76  $7.92  $4.78  
                  
    Weighted average diluted common shares outstanding  32,614,449   33,177,435   32,827,549   33,190,107  
                  



    TopBuild Corp.              
    Same Branch and Acquisition Metrics (Unaudited)              
    (dollars in thousands)              
                   
      Three Months Ended June 30, Six Months Ended June 30,  
      2022  2021  2022  2021   
    Net sales              
    Same branch:              
    Installation $736,643  $605,625  $1,360,243  $1,138,378   
    Specialty Distribution  328,807   273,364   638,018   524,965   
    Eliminations  (58,265)  (44,734)  (109,211)  (86,290)  
    Total same branch  1,007,185   834,255   1,889,050   1,577,053   
                   
    Acquisitions (a):              
    Installation $12,325  $  $65,418  $   
    Specialty Distribution  258,984      493,635      
    Eliminations  (4,209)     (4,900)     
    Total acquisitions  267,100      554,153      
    Total $1,274,285  $834,255  $2,443,203  $1,577,053   
                   
    Gross profit, as adjusted              
    Same branch $314,012  $243,302  $575,127  $441,531   
    Acquisitions (a)  70,085      140,292      
    Total $384,097  $243,302  $715,419  $441,531   
                   
    Gross margin, as adjusted              
    Same branch (b)  31.2 % 29.2 % 30.4 % 28.0 % 
    Acquisitions (c)  26.2 %    25.3 %    
                   
    Operating profit, as adjusted              
    Same branch $179,512  $129,879  $324,127  $227,057   
    Acquisitions (a)  29,286      52,175      
    Total $208,798  $129,879  $376,302  $227,057   
                   
    Operating margin, as adjusted              
    Same branch (b)  17.8 % 15.6 % 17.2 % 14.4 % 
    Acquisitions (c)  11.0 %    9.4 %    
                   
    EBITDA, as adjusted              
    Same branch $200,667  $149,848  $365,435  $265,655   
    Acquisitions (a)  41,587      78,549      
    Total $242,254  $149,848  $443,984  $265,655   
                   
    EBITDA, as adjusted, as a percentage of sales              
    Same branch (b)  19.9 %    19.3 %    
    Acquisitions (c)  15.6 %    14.2 %    
    Total (d)  19.0 % 18.0 % 18.2 % 16.8 % 
                   
    As Adjusted Incremental EBITDA, as a percentage of change in sales              
    Same branch (e)  29.4 %    32.0 %    
    Acquisitions (c)  15.6 %    14.2 %    
    Total (f)  21.0 %    20.6 %    
                   
    (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              
    (c) Acquired metric, as adjusted, as a percentage of acquired 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              
                   



    TopBuild Corp.             
    Reconciliation of Adjusted EBITDA to Net Income (Unaudited)          
    (in thousands)             
                  
      Three Months Ended June 30,  Six Months Ended June 30,  
      2022 2021 2022 2021 
    Net income, as reported $143,697 $90,380 $258,410 $150,222 
    Adjustments to arrive at EBITDA, as adjusted:             
    Interest expense and other, net  13,689  6,039  24,969  12,563 
    Income tax expense  49,835  31,867  87,796  47,525 
    Depreciation and amortization  30,122  17,703  60,621  33,221 
    Share-based compensation  3,334  2,266  7,061  5,377 
    Rationalization charges      473  16 
    Acquisition related costs  1,577  1,457  4,654  2,210 
    Refinancing costs and loss on extinguishment of debt        13,862 
    COVID-19 pay    136    659 
    EBITDA, as adjusted $242,254 $149,848 $443,984 $265,655 
                  


    TopBuild Corp.               
    Acquisition Adjusted Net Sales (Unaudited)              
    (in thousands)              
     2021 2022 Trailing Twelve Months Ended
     Q3 Q4 Q1 Q2 June 30, 2022
    Net Sales$845,757 $1,063,398 $1,168,918 $1,274,285 $4,352,358
    Acquisitions proforma adjustment † 231,146  48,816  2,481  39  282,482
    Net sales, acquisition adjusted$1,076,903 $1,112,214 $1,171,399 $1,274,324 $4,634,840
                   
                   
    † Trailing 12 months sales have been adjusted for the pro forma effect of acquired branches           
                   



    TopBuild Corp.      
    2022 Estimated Adjusted EBITDA Range (Unaudited)     
    (in millions)      
           
     Twelve Months Ending December 31, 2022 
      Low  High 
    Estimated net income$481.5  520.1 
    Adjustments to arrive at estimated EBITDA, as adjusted:     
    Interest expense and other, net 61.0  58.0 
    Income tax expense 169.2  182.7 
    Depreciation and amortization 124.9  120.8 
    Share-based compensation 13.4  11.4 
    Rationalization charges 2.0  1.0 
    Acquisition related costs 8.0  6.0 
    Estimated EBITDA, as adjusted$860.0 $900.0 
           

    Primary Logo

Share on,