# EDGAR Filing Document

**Accession Number:** 0001633931
**File Stem:** 0001558370-25-010172
**Filing Date:** 2025-8
**Character Count:** 46043
**Document Hash:** 06d60caf96cb0eb95e94d2083fbe9fe0
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001558370-25-010172.hdr.sgml**: 20250805

**ACCESSION NUMBER**: 0001558370-25-010172

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 14

**CONFORMED PERIOD OF REPORT**: 20250805

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Regulation FD Disclosure

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250805

**DATE AS OF CHANGE**: 20250805

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** TopBuild Corp
- **CENTRAL INDEX KEY:** 0001633931
- **STANDARD INDUSTRIAL CLASSIFICATION:** CONSTRUCTION SPECIAL TRADE CONTRACTORS [1700]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 473096382
- **STATE OF INCORPORATION:** DE
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-36870
- **FILM NUMBER:** 251182706

**BUSINESS ADDRESS:**
- **STREET 1:** 475 N. WILLIAMSON BLVD.
- **CITY:** DAYTONA BEACH
- **STATE:** FL
- **ZIP:** 32114
- **BUSINESS PHONE:** (386) 304-2200

**MAIL ADDRESS:**
- **STREET 1:** 475 N. WILLIAMSON BLVD.
- **CITY:** DAYTONA BEACH
- **STATE:** FL
- **ZIP:** 32114

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Masco SpinCo Corp.
- **DATE OF NAME CHANGE:** 20150213

?xml version='1.0' encoding='ASCII'?

### 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): **August 5, 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>**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:

---

| | |
|:---|:---|
| &nbsp;&nbsp;Title of each class | &nbsp;&nbsp;Name of each exchange on which registered |
| &nbsp;&nbsp;Common stock, par value $0.01 per share<br> &nbsp;&nbsp;BLD | &nbsp;&nbsp;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 August 5, 2025, TopBuild Corp., a Delaware corporation (the "Company"), issued a press release announcing its financial results for the quarter ended June 30, 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 June 30, 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

---

| | | |
|:---|:---|:---|
| **ExhibitNumber** |  | **Description** |
| 99.1  |  | [Press release issued by TopBuild Corp., dated August 5, 2025, announcing its financial results for the quarter ended June 30, 2025.](bld-20250805xex99d1.htm) |
| 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. | TOPBUILD CORP. | TOPBUILD CORP. |
|  | By: | /s/ Madeline Otero | /s/ Madeline Otero |
|  |  | Name: | Madeline Otero |
|  |  | Title: | Vice President and Chief Accounting Officer<br>(Principal Accounting Officer) |
| Dated: August 5, 2025 |  |  |  |

---

## Exhibit 99.1

**Exhibit 99.1**

![Graphic](bld-20250805xex99d1001.jpg)

**TopBuild Reports Second Quarter 2025 Results;**

**Issues Guidance to Include Progressive Roofing Acquisition**

*Delivers second quarter sales of $1.3 billion and adjusted EBITDA margin of 20.1%*

*2025 outlook for $5.150 to $5.350 billion in sales and $970 to $1,070 million in adjusted EBITDA includes contribution from Progressive Roofing acquisition*

------

**DAYTONA BEACH, Fla. – August 5, 2025** — **TopBuild Corp. (NYSE:BLD)**, a leading installer of insulation and commercial roofing and a 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, 2025.

***Robert Buck, President and CEO of TopBuild, commented, "We have accomplished a great deal in 2025 to date, most recently closing the acquisition of Progressive Roofing and establishing a new platform for growth in the large and highly complementary roofing services sector. Additionally, our teams' efforts early in the year to align our cost structure with the current demand landscape and drive operational improvements are reflected in our healthy second quarter adjusted EBITDA margin of 20.1%. Second quarter sales of $1.3 billion declined 5.0%, driven by an 8.3% decrease in Installation, which was partly offset by 1.1% growth in Specialty Distribution.***

***Mr. Buck stated, "Our 2025 outlook assumes that the contribution from the Progressive Roofing acquisition for the rest of the year will more than offset further*** ***weakness in the residential new construction and light commercial end markets. In the near term, although weak consumer confidence and economic uncertainty are pressuring new residential housing demand, we are encouraged by the ongoing positive trends in our heavy commercial and industrial end markets and excited about our long runway of new opportunities in commercial roofing.***

***"We remain optimistic that the long-term fundamentals for our business are strong and confident in our ability to drive increased shareholder returns. M&A continues to be our priority for deploying capital and we are returning capital to shareholders. In the second quarter, we repurchased nearly 455,000 shares, returning $136.0 million in capital to shareholders," Mr. Buck concluded.***

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**Financial Highlights**

(comparisons are to the periods ended June 30, 2024)

---

| | | | | |
|:---|:---|:---|:---|:---|
| **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** |  |  |  |
|  | **Reported** | **Reported** | **Adjusted** | **Adjusted** |
| ***($ in thousands)*** | **2025** | **2024** | **2025** | **2024** |
| **Sales** | **$1297403**  | **$1365612**  | **$1297403**  | **$1365612**  |
| **Gross Profit** | **$394043**  | **$423922**  | **$392943**  | **$423922**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Gross Margin* | **30.4%** | **31.0%** | **30.3%** | **31.0%** |
| **SG&A** | **$174254**  | **$213530**  | **$172292**  | **$185893**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*SG&A as % of Sales* | **13.4%** | **15.6%** | **13.3%** | **13.6%** |
| **Operating Profit** | **$219789**  | **$210392**  | **$220651**  | **$238029**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating Margin* | **16.9%** | **15.4%** | **17.0%** | **17.4%** |
| **Net Income** | **$151602**  | **$150723**  | **$151296**  | **$170800**  |
| **Net Income per diluted share** | **$5.32**  | **$4.78**  | **$5.31**  | **$5.42**  |
| **EBITDA** |  |  | **$261302**  | **$277694**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*EBITDA Margin* |  |  | **20.1%** | **20.3%** |

---

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **Reported** | **Reported** | **Adjusted** | **Adjusted** |
| **Six Months Ended June 30, 2025**<br>***($ in thousands)*** | **2025** | **2024** | **2025** | **2024** |
| **Sales** | **$2530681**  | **$2644329**  | **$2530681**  | **$2644329**  |
| **Gross Profit** | **$745516**  | **$811072**  | **$757919**  | **$811072**  |
| &nbsp;&nbsp;&nbsp;*Gross Margin* | **29.5%** | **30.7%** | **29.9%** | **30.7%** |
| **SG&A** | **$348239**  | **$386172**  | **$343122**  | **$358609**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*SG&A as % of Sales* | **13.8%** | **14.6%** | **13.6%** | **13.6%** |
| **Operating Profit** | **$397277**  | **$424900**  | **$414797**  | **$452463**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating Margin* | **15.7%** | **16.1%** | **16.4%** | **17.1%** |
| **Net Income** | **$274986**  | **$303104**  | **$286442**  | **$323922**  |
| **Net Income per diluted share** | **$9.53**  | **$9.56**  | **$9.93**  | **$10.22**  |
| **EBITDA** |  |  | **$496060**  | **$531513**  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*EBITDA Margin* |  |  | **19.6%** | **20.1%** |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**Sales Drivers**

(comparisons are to the periods ended June 30, 2024)

---

| | | | |
|:---|:---|:---|:---|
| | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** |
|  | **Installation** | **Specialty Distribution** | **TopBuild,<br> net of eliminations** |
| **Sales ($ in millions)** | **$781**  | **$599**  | **$1297**  |
| Sales Drivers |  |  |  |
| &nbsp;&nbsp;&nbsp;Volume | (10.5%) | (2.1%) | (7.8%) |
| &nbsp;&nbsp;&nbsp;Price | 0.9% | 0.8% | 0.9% |
| &nbsp;&nbsp;&nbsp;M&A | 1.4% | 2.3% | 1.9% |
| &nbsp;&nbsp;&nbsp;**Total Sales Change** | **(8.3%)** | **1.1%** | **(5.0%)** |

---

---

| | | | |
|:---|:---|:---|:---|
| | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
|  | **Installation** | **Specialty Distribution** | **TopBuild,<br> net of eliminations** |
| **Sales ($ in millions)** | **$1526**  | **$1159**  | **$2531**  |
| Sales Drivers |  |  |  |
| &nbsp;&nbsp;&nbsp;Volume | (10.1%) | (2.1%) | (7.6%) |
| &nbsp;&nbsp;&nbsp;Price | 1.0% | 1.1% | 1.1% |
| &nbsp;&nbsp;&nbsp;M&A | 1.6% | 2.8% | 2.2% |
| &nbsp;&nbsp;&nbsp;**Total Sales Change** | **(7.5%)** | **1.8%** | **(4.3%)** |

---

**Segment Profitability**

(comparisons are to the periods ended June 30, 2024)

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30, 2025** | **Three Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** | **Six Months Ended June 30, 2025** |
| ($ in thousands) | **Installation** | **Specialty Distribution** | **Installation** | **Specialty Distribution** |
| **Operating Profit** | **$155441**  | **$87482**  | **$285057**  | **$156541**  |
| &nbsp;&nbsp;&nbsp;Change | **(8.9%)** | **(2.1%)** | **(13.0%)** | **(6.2%)** |
| *Operating Margin* | **19.9%** | **14.6%** | **18.7%** | **13.5%** |
| **Adj. Operating Profit** | **$154541**  | **$87429**  | **$292581**  | **$163393**  |
| &nbsp;&nbsp;&nbsp;*Change* | **(9.6%)** | **(2.2%)** | **(10.7%)** | **(1.7%)** |
| &nbsp;&nbsp;&nbsp;*Adj. Operating Margin* | **19.8%** | **14.6%** | **19.2%** | **14.1%** |
| **Adj. EBITDA** | **$174062**  | **$102946**  | **$331618**  | **$194313**  |
| &nbsp;&nbsp;&nbsp;Change | **(8.4%)** | **(1.8%)** | **(9.3%)** | **(1.3%)** |
| *Adj. EBITDA Margin* | **22.3%** | **17.2%** | **21.7%** | **16.8%** |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**Capital Allocation**

**2025 Acquisitions**

TopBuild continues to prioritize acquisitions for capital allocation and as of June 30, 2025 spent approximately $23 million on acquisitions. In addition, in July, the Company completed the acquisition of Progressive Roofing for $810 million, bringing the year-to-date capital deployed for acquisitions to approximately $833 million.

---

| | | |
|:---|:---|:---|
| **Company** | **Annual Revenue**<br>($ in millions) | **Month Closed** |
| Progressive Roofing (I)<sup>1</sup> | $438.0 | July |
| Seal-Rite Insulation (I) | 15.2 | April |
| **Total** | $**453.2** |  |

---

I = Installation

1 Trailing 12 months ended 3/31/25

**Share Repurchases**

During the second quarter, TopBuild repurchased 454,802 shares totaling $136.0 million. On a year-to-date basis, the Company bought back 1,148,683 shares for $351.6 million. The remaining availability for share repurchases at the end of the second quarter totaled $836.4 million.

**2025 Outlook**<sup>1</sup>

TopBuild issued its full year outlook which includes the contribution of the Progressive Roofing acquisition which closed in July. The guidance does not contemplate additional transactions that it expects to complete during the year.

---

| | | |
|:---|:---|:---|
| $ in millions |  |  |
| **2025 Outlook** | **Low** | **High** |
| Sales | $5150.0 | $5350.0 |
| Adjusted EBITDA | $970.0 | $1070.0 |

---

<sup>1</sup> 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.

### Conference Call
A conference call to discuss the second quarter 2025 financial results is scheduled for today, Tuesday, August 5<sup>th</sup>, 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.

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

### About TopBuild
TopBuild Corp., headquartered in Daytona Beach, Florida, is a leading installer of insulation and commercial roofing and is also a specialty distributor of insulation and related building material products to the construction industry in the United States and Canada. We provide insulation and commercial roofing installation services nationwide through our Installation segment which has over 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.

### 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 <br>386-763-8801

(**tables follow**)

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Condensed Consolidated Statements of Operations (Unaudited)**

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

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| Net sales | $1297403 | $1365612 | $2530681 | $2644329 |
| Cost of sales | 903360 | 941690 | 1785165 | 1833257 |
| &nbsp;&nbsp;Gross profit | 394043 | 423922 | 745516 | 811072 |
| Selling, general, and administrative expense | 174254 | 213530 | 348239 | 386172 |
| &nbsp;&nbsp;Operating profit  | 219789 | 210392 | 397277 | 424900 |
| Other income (expense), net: |  |  |  |  |
| &nbsp;&nbsp;Interest expense | (20545) | (18568) | (37147) | (37363) |
| &nbsp;&nbsp;Other, net  | 4348 | 11350 | 9434 | 22632 |
| Other expense, net | (16197) | (7218) | (27713) | (14731) |
| &nbsp;&nbsp;Income before income taxes | 203592 | 203174 | 369564 | 410169 |
| Income tax expense | (51990) | (52451) | (94578) | (107065) |
| &nbsp;&nbsp;Net income | $151602 | $150723 | $274986 | $303104 |
| **Net income per common share:** |  |  |  |  |
| &nbsp;&nbsp;Basic | $5.34 | $4.81 | $9.58 | $9.63 |
| &nbsp;&nbsp;Diluted | $5.32 | $4.78 | $9.53 | $9.56 |
| **Weighted average shares outstanding:** |  |  |  |  |
| &nbsp;&nbsp;Basic | 28371644 | 31324833 | 28698125 | 31483144 |
| &nbsp;&nbsp;Diluted | 28515554 | 31524063 | 28858719 | 31693524 |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Consolidated Statements of Comprehensive Income (Unaudited)**

**(in thousands)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| Net income | $151602 | $150723 | $274986 | $303104 |
| Other comprehensive income (loss): |  |  |  |  |
| &nbsp;&nbsp;Foreign currency translation adjustment | 9868 | (1836) | 10096 | (5928) |
| Comprehensive income | $161470 | $148887 | $285082 | $297176 |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Condensed Consolidated Balance Sheets and Other Financial Data (Unaudited)**

**(dollars in thousands)**

---

| | | |
|:---|:---|:---|
|  | **As of** | **As of** |
|  | **June 30, 2025** | **December 31, 2024** |
| **ASSETS** |  |  |
| Current assets: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $842493 | $400318 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables, net of an allowance for credit losses of $24,268 at June 30, 2025, and $18,541 at December 31, 2024 | 752559 | 751612 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventories | 385466 | 406662 |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 37566 | 40382 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 2018084 | 1598974 |
| Right of use assets | 180626 | 189146 |
| Property and equipment, net | 254127 | 266992 |
| Goodwill | 2125827 | 2112259 |
| Other intangible assets, net | 531411 | 557689 |
| Other assets | 9743 | 10366 |
| &nbsp;&nbsp;Total assets | $5119818 | $4735426 |
| **LIABILITIES** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $417500 | $456446 |
| &nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 50000 | 48750 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued liabilities | 178709 | 191786 |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-term operating lease liabilities | 66884 | 68713 |
| &nbsp;&nbsp;&nbsp;&nbsp;Short-term finance lease liabilities | 1192 | 1487 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 714285 | 767182 |
| Long-term debt | 1833213 | 1327159 |
| Deferred tax liabilities, net | 237503 | 240343 |
| Long-term portion of insurance reserves | 58339 | 57700 |
| Long-term operating lease liabilities | 129166 | 129360 |
| Long-term finance lease liabilities | 1948 | 2618 |
| Other liabilities | 1366 | 1446 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities | 2975820 | 2525808 |
| **EQUITY** | 2143998 | 2209618 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total liabilities and equity | $5119818 | $4735426 |

---

---

| | | |
|:---|:---|:---|
|  | **As of June 30,**  | **As of June 30,**  |
|  | **2025** | **2024** |
| **Other Financial Data** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables, net plus inventories less accounts payable  | $720525 | $792396 |
| &nbsp;&nbsp;&nbsp;&nbsp;Net sales, acquisition adjusted †  | $5248415 | $5353117 |
| &nbsp;&nbsp;&nbsp;&nbsp;Receivables, net plus inventories less accounts payable as a percent of sales (TTM) † | 13.7% | 14.8% |

---

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

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.<br>Condensed Consolidated Statements of Cash Flows (Unaudited)<br>(in thousands)**

---

| | | |
|:---|:---|:---|
|  | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  |
|  | **2025** | **2024** |
| **Cash Flows Provided by (Used in) Operating Activities:** |  |  |
| Net income | $274986 | $303104 |
| Adjustments to reconcile net income to net cash provided by operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 71677 | 69291 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 9806 | 9759 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Loss (gain) on sale of assets | 711 | (131) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance costs | 1549 | 1440 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Provision for bad debt expense | 8121 | 9874 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Provision for inventory obsolescence | 4570 | 4892 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impairment losses | 8636 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deferred income taxes, net | (2668) | (72) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Change in certain assets and liabilities, net of effects of businesses acquired: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Receivables, net | (4988) | (58411) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventories | 20146 | (30758) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 2884 | (6595) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | (39053) | (17480) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued liabilities | (7677) | (13348) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Other, net | (2421) | (2437) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by operating activities | 346279 | 269128 |
| **Cash Flows Provided by (Used in) Investing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Purchases of property and equipment | (24915) | (35974) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition of businesses, net of cash acquired | (21185) | (88123) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from sale of assets | 610 | 2150 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in investing activities | (45490) | (121947) |
| **Cash Flows Provided by (Used in) Financing Activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Proceeds from issuance of long-term debt | 1000000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repayment of long-term debt | (487500) | (23873) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Excise taxes paid on share repurchases | (9444) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Payment of debt issuance costs | (6970) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Taxes withheld and paid on employees' equity awards | (5374) | (6059) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Exercise of stock options |  | 3224 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Repurchase of shares of common stock | (351621) | (505241) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) financing activities | 139091 | (531949) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Impact of exchange rate changes on cash | 2295 | (576) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net increase (decrease) in cash and cash equivalents | 442175 | (385344) |
| Cash and cash equivalents - Beginning of period | 400318 | 848565 |
| Cash and cash equivalents - End of period | $842493 | $463221 |
| **Supplemental disclosure of noncash activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Leased assets obtained in exchange for new operating lease liabilities | $33978 | $20180 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accruals for property and equipment | 353 | 277 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Excise taxes capitalized to treasury stock | 3516 | 5202 |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Segment Data (Unaudited)**

**(dollars in thousands)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  | |
|  | **2025** | **2024** | <br>**Change** | **2025** | **2024** | <br>**Change** |
| **Installation** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales | $780678 | $850983 | *(8.3)*% | $1526211 | $1649726 | *(7.5)%* |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as reported | $155441 | $170718 |  | $285057 | $327475 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating margin, as reported* | *19.9*% | *20.1*% |  | *18.7*% | *19.9%* |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Rationalization charges | (933) | - |  | 7348 | - |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs | 33 | 288 |  | 176 | 333 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as adjusted | $154541 | $171006 |  | $292581 | $327808 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating margin, as adjusted* | *19.8%* | *20.1%* |  | *19.2%* | *19.9%* |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 274 | 318 |  | 623 | 648 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 19247 | 18712 |  | 38414 | 36979 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;EBITDA, as adjusted | $174062 | $190036 | *(8.4)%* | $331618 | $365435 | *(9.3)%* |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*EBITDA margin, as adjusted* | *22.3*% | *22.3*% |  | *21.7*% | *22.2%* |  |
| **Specialty Distribution** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales | $599184 | $592826 | *1.1* <br>*%* | $1158987 | $1138620 | *1.8* <br>*%* |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as reported | $87482 | $89373 |  | $156541 | $166951 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating margin, as reported* | *14.6%* | *15.1%* |  | *13.5%* | *14.7%* |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Rationalization charges | (67) | - |  | 6801 | (750) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs | 14 | 10 |  | 51 | 10 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as adjusted | $87429 | $89383 |  | $163393 | $166211 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating margin, as adjusted* | *14.6*% | *15.1*% |  | *14.1*% | *14.6*% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 421 | 380 |  | 884 | 813 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 15096 | 15047 |  | 30036 | 29883 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;EBITDA, as adjusted | $102946 | $104810 | *(1.8)%* | $194313 | $196907 | *(1.3)%* |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*EBITDA margin, as adjusted* | *17.2*% | *17.7*% |  | *16.8*% | *17.3*% |  |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Adjusted EBITDA (Unaudited)**

**(dollars in thousands)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  | |
|  | **2025** | **2024** | <br>**Change** | **2025** | **2024** | <br>**Change** |
| **Total net sales** |  |  |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales before eliminations | $1379862 | $1443809 |  | $2685198 | $2788346 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Intercompany eliminations  | (82459) | (78197) |  | (154517) | (144017) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net sales after eliminations | $1297403 | $1365612 | *(5.0)%* | $2530681 | $2644329 | *(4.3)%* |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as reported - segments | $242923 | $260091 |  | $441598 | $494426 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;General corporate expense, net | (9502) | (36859) |  | (18762) | (45926) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Intercompany eliminations | (13632) | (12840) |  | (25559) | (23600) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as reported | $219789 | $210392 |  | $397277 | $424900 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating margin, as reported* | *16.9*% | *15.4*% |  | *15.7*% | *16.1%* |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Rationalization charges | (1021) | 258 |  | 14337 | (492) |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Refinancing costs | 226 | - |  | 226  | - |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs † | 1657 | 4379 |  | 2957 | 5055 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Acquisition termination fee | - | 23000 |  | - | 23000 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating profit, as adjusted | $220651 | $238029 |  | $414797  | $452463  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*Operating margin, as adjusted* | *17.0*% | *17.4*% |  | *16.4*% | *17.1*% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 4765 | 4632  |  | 9806 | 9759  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 35886 | 35033  |  | 71457  | 69291  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;EBITDA, as adjusted | $261302  | $277694  | *(5.9)%* | $496060  | $531513  | *(6.7)%* |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;*EBITDA margin, as adjusted* | *20.1*% | *20.3*% |  | *19.6*% | *20.1*% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Sales change period over period | *(68209)* |  |  | *(113648)* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;EBITDA, as adjusted, change period over period | *(16392)* |  |  | *(35453)* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Decremental EBITDA, as adjusted, as a percentage of change in sales | *(24.0)*% |  |  | *(31.2)*% |  |  |

---

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

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Same Branch and Acquisition Metrics (Unaudited)**

**(dollars in thousands)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| **Net sales** |  |  |  |  |
| Same branch: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Installation | $768717 | $850983 | $1499542 | $1649726 |
| &nbsp;&nbsp;&nbsp;&nbsp;Specialty Distribution | 585611 | 592826 | 1126868 | 1138620 |
| &nbsp;&nbsp;&nbsp;&nbsp;Eliminations | (82459) | (78197) | (154517) | (144017) |
| Total same branch | $1271869 | $1365612 | $2471893 | $2644329 |
| Acquisitions (a): |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Installation | $11961 | $- | $26669 | $- |
| &nbsp;&nbsp;&nbsp;&nbsp;Specialty Distribution | 13573 | - | 32119 | - |
| Total acquisitions | 25534 | - | 58788 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Total net sales | $1297403 | $1365612 | $2530681 | $2644329 |
| **EBITDA, as adjusted** |  |  |  |  |
| Same branch | $255946 | $277694 | $485860 | $531513 |
| Acquisitions (a) | 5356 | - | 10200 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Total | $261302 | $277694 | $496060 | $531513 |
| **EBITDA, as adjusted, as a percentage of sales** |  |  |  |  |
| Same branch (b) | 20.1% |  | 19.7% |  |
| Acquisitions (c) | 21.0% |  | 17.4% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total (d) | 20.1% | 20.3% | 19.6% | 20.1% |
| **As Adjusted (Decremental)/Incremental EBITDA, as a percentage of change in sales** |  |  |  |  |
| Same branch (e) | (23.2)% |  | (26.5)% |  |
| Acquisitions (c) | 21.0% |  | 17.4% |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Total (f) | (24.0)% |  | (31.2)% |  |

---

------

(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

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Same Branch Revenue by Line of Business (Unaudited)**

**(dollars in thousands)**

---

| | | | | | | |
|:---|:---|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,** | **Three Months Ended June 30,** | | **Six Months Ended June 30,** | **Six Months Ended June 30,** | |
|  | **2025** | **2024** | <br>**Change** | **2025** | **2024** | <br>**Change** |
| Residential: |  |  |  |  |  |  |
| &nbsp;&nbsp;Same branch (a) | $801031 | $884100 | *(9.4)%* | $1555856 | $1718943 | *(9.5)%* |
| &nbsp;&nbsp;Acquisitions | 8469 |  |  | 23396 |  |  |
| Total Residential sales | 809500 | 884100 | *(8.4)%* | 1579252 | 1718943 | *(8.1)%* |
| Commercial/Industrial: |  |  |  |  |  |  |
| &nbsp;&nbsp;Same branch (a) | $470838 | $481512 | *(2.2)%* | $916037 | $925386 | *(1.0)%* |
| &nbsp;&nbsp;Acquisitions | 17065 |  |  | 35392 |  |  |
| Total Commercial/Industrial sales | 487903 | 481512 | *1.3%* | 951429 | 925386 | *2.8%* |
| Total net sales | $1297403 | $1365612 | *(5.0)%* | $2530681 | $2644329 | *(4.3)%* |
| (a) Represents current year impact of acquisitions in their first twelve months |  |  |  |  |  |  |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Non-GAAP Reconciliations (Unaudited)**

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

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| **Gross Profit Reconciliation** |  |  |  |  |
| **Net sales** | $**1297403** | $**1365612** | $**2530681** | $**2644329** |
| **Gross profit, as reported** | $**394043** | $**423922** | $**745516** | $**811072** |
| Rationalization charges | (1100) | - | 12403 | - |
| **Gross profit, as adjusted** | $**392943** | $**423922** | $**757919** | $**811072** |
| Gross margin, as reported | 30.4% | 31.0% | 29.5% | 30.7% |
| Gross margin, as adjusted | 30.3% | 31.0% | 29.9% | 30.7% |
| **Selling, General and Administrative Expense Reconciliation** |  |  |  |  |
| **Selling, general, and administrative expense, as reported** | $**174254** | $**213530** | $**348239** | $**386172** |
| Rationalization charges | 79 | 258 | 1934 | (492) |
| Refinancing costs | 226 | - | 226 | - |
| Acquisition related costs | 1657 | 4379 | 2957 | 5055 |
| Acquisition termination fee | - | 23000 | - | 23000 |
| **Selling, general, and administrative expense, as adjusted** | $**172292** | $**185893** | $**343122** | $**358609** |
| **Operating Profit Reconciliation** |  |  |  |  |
| **Operating profit, as reported** | $**219789** | $**210392** | $**397277** | $**424900** |
| Rationalization charges | (1021) | 258 | 14337 | (492) |
| Refinancing costs | 226 | - | 226 | - |
| Acquisition related costs | 1657 | 4379 | 2957 | 5055 |
| Acquisition termination fee | - | 23000 | - | 23000 |
| **Operating profit, as adjusted** | $**220651** | $**238029** | $**414797** | $**452463** |
| Operating margin, as reported | 16.9% | 15.4% | 15.7% | 16.1% |
| Operating margin, as adjusted | 17.0% | 17.4% | 16.4% | 17.1% |
| **Income Per Common Share Reconciliation** |  |  |  |  |
| **Income before income taxes, as reported** | $**203592** | $**203174** | $**369564** | $**410169** |
| Rationalization charges | (1021) | 258 | 14337 | (492) |
| Refinancing costs | 226 | - | 226 | - |
| Acquisition related costs | 1657 | 4379 | 2957 | 5055 |
| Acquisition termination fee | - | 23000 | - | 23000 |
| **Income before income taxes, as adjusted** | **204454** | **230811** | **387084** | **437732** |
| Tax rate at 26.0% | (53158) | (60011) | (100642) | (113810) |
| **Income, as adjusted** | $**151296** | $**170800** | $**286442** | $**323922** |
| **Income per common share, as adjusted** | $**5.31** | $**5.42** | $**9.93** | $**10.22** |
| Weighted average diluted common shares outstanding | 28515554 | 31524063 | 28858719 | 31693524 |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Reconciliation of Adjusted EBITDA to Net Income (Unaudited)**

**(in thousands)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **Three Months Ended June 30,**  | **Three Months Ended June 30,**  | **Six Months Ended June 30,**  | **Six Months Ended June 30,**  |
|  | **2025** | **2024** | **2025** | **2024** |
| **Net income, as reported** | $**151602** | $**150723** | $**274986** | $**303104** |
| Adjustments to arrive at EBITDA, as adjusted: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense and other, net | 16197 | 7218 | 27713 | 14731 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense | 51990 | 52451 | 94578 | 107065 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 35886 | 35033 | 71457 | 69291 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation | 4765 | 4632 | 9806 | 9759 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rationalization charges | (1021) | 258 | 14337 | (492) |
| &nbsp;&nbsp;&nbsp;&nbsp;Refinancing costs | 226 | - | 226 | - |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs | 1657 | 4379 | 2957 | 5055 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition termination fee | - | 23000 | - | 23000 |
| **EBITDA, as adjusted** | $**261302** | $**277694** | $**496060** | $**531513** |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**Acquisition Adjusted Net Sales (Unaudited)**

**(in thousands)**

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **2024** | **2024** | **2025** | **2025** | |
|  | **Q3** | **Q4** | **Q1** | **Q2** | **Trailing Twelve Months Ended**<br>**June 30, 2025** |
| Net sales | $1373268 | $1312206 | $1233278 | $1297403 | $5216155 |
| Acquisitions proforma adjustment † | 16695 | 12058 | 3297 | 210 | 32260 |
| Net sales, acquisition adjusted | $1389963 | $1324264 | $1236575 | $1297613 | $5248415 |

---

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

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------

**TopBuild Corp.**

**2025 Estimated Adjusted EBITDA Range (Unaudited)<br>(in millions)**

---

| | | |
|:---|:---|:---|
|  | **Twelve Months Ending December 31, 2025** | **Twelve Months Ending December 31, 2025** |
|  | **Low** | **High** |
| **Estimated net income, as reported** | $**499.0** | $**584.0** |
| Adjustments to arrive at estimated EBITDA, as adjusted: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Interest expense and other, net | 82.0 | 78.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Income tax expense  | 175.0 | 205.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 163.0 | 155.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Share-based compensation  | 19.0 | 18.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Rationalization charges | 15.0 | 15.0 |
| &nbsp;&nbsp;&nbsp;&nbsp;Acquisition related costs | 17.0 | 15.0 |
| **Estimated EBITDA, as adjusted** | $**970.0** | $**1070.0** |

---

---

| | | |
|:---|:---|:---|
| &nbsp;&nbsp;**NYSE:BLD** | &nbsp;&nbsp;**August 5, 2025** | &nbsp;&nbsp;**topbuild.com** |

---

------