TopBuild Reports Second Quarter 2021 Results

  • 29.1% increase in net sales
  • 150 bps gross margin expansion, 140 bps on an adjusted basis
  • 15.4% operating margin, 15.6% on an adjusted basis, up 270 bps
  • $2.72 net income per diluted share, $2.76 on an adjusted basis
  • 18.0% adjusted EBITDA margin, 18.4% on a same branch basis

Announces New $200 Million Share Repurchase Program

DAYTONA BEACH, Fla., Aug. 03, 2021 (GLOBE NEWSWIRE) -- 糖心vlog官网. (NYSE:BLD), a leading installer and distributor of insulation and building material products today reported results for the听second quarter ended June 30, 2021.

Robert Buck, President and Chief Executive Officer, stated, 鈥淲e are very pleased with our second quarter results. Top line growth was strong and operating margins expanded at both business segments. Our solid performance demonstrates our team鈥檚 ability to successfully manage pricing in conjunction with multiple material cost increases as well as productivity in a labor and material constrained market.

鈥淟ooking ahead, we expect the residential housing market to remain solid and the commercial market to continue to strengthen. Our focus will remain on driving profitable growth and creating long-term value for our stakeholders.鈥

Second Quarter Financial Highlights
(unless otherwise indicated, comparisons are to the quarter ended June 30, 2020)

  • Net sales increased 29.1% to $834.3. million, 18.3% on a same branch basis, primarily driven by increases in both price and volume as well as M&A.
  • Gross margin increased 150 basis points to 29.1%. On an adjusted basis, gross margin increased 140 basis points to 29.2%.
  • Operating profit was $128.3 million, compared to operating profit of $80.5 million, a 59.5% improvement. On an adjusted basis, operating profit was $129.9 million, compared to $83.5 million, a 55.5% improvement.
  • Operating margin was 15.4%, up 290 basis points. Adjusted operating margin improved 270 basis points to 15.6%.
  • Net income was $90.4 million, or $2.72 per diluted share, compared to $55.5 million, or $1.67 per diluted share. Adjusted income was $91.6 million, or $2.76 per diluted share, compared to $55.7 million, or $1.68 per diluted share.
  • Adjusted EBITDA was $149.8 million, compared to $107.8 million, a 39.1% increase, and adjusted EBITDA margin improved 130 basis points to 18.0%.

  • At June 30, 2021, the Company had cash and cash equivalents of $261.7 million and availability under its revolving credit facility of $378.8 million for total liquidity of $640.5 million.

Six Month Financial Highlights
(unless otherwise indicated, comparisons are to six months ended June 30, 2020)

  • Net sales increased 21.4% to $1,577.1 million. On a same branch basis, revenue increased 13.9% to $1,479.4 million.
  • Gross margin expanded 110 basis points to 28.0%. On an adjusted basis, gross margin expanded 90 basis points to 28.0%.
  • Operating profit was $224.2 million, compared to operating profit of $150.4 million, a 49.0% improvement. On an adjusted basis, operating profit was $227.1 million, compared to $153.8 million, a 47.7% improvement.
  • Operating margin was 14.2%, and 14.4% on an adjusted basis, a 260-basis point improvement.
  • Net income was $150.2 million, or $4.53 per diluted share, compared to $106.3 million, or $3.18 per diluted share. Adjusted income was $158.7 million, or $4.78 per diluted share, compared to $101.6 million, or $3.04 per diluted share.

  • Adjusted EBITDA was $265.7 million, compared to $196.1 million, a 35.5% increase. Adjusted EBITDA margin was 16.8%, a 170-basis point improvement.

Operating Segment Highlights ($ in 000s)
(comparisons are to the period ended June 30, 2020)

TruTeam 3 Months Ended
6/30/21
6 Months Ended
6/30/21
Service Partners 3 Months Ended
6/30/21
6 Months Ended
6/30/21
Sales $605,625 $1,138,378 Sales $273,364 $524,965
Change Change
Volume 10.4% 7.7% Volume 14.3% 14.0%
Price 5.0% 3.0% Price 10.3% 7.0%
M&A 14.4% 10.1% M&A 1.8% 0.9%
Total Change 29.8% 20.8% Total Change 26.4% 21.9%
Operating Margin 16.4% 15.2% Operating Margin 15.7% 14.9%
Change 150 bps 140 bps Change 450 bps 360 bps
Adj. Operating Margin 16.6% 15.3% Adj. Operating Margin 15.7% 14.9%
Change 140 bps 130 bps Change 410 bps 330 bps

Capital Allocation

Acquisitions
Three companies were acquired in the second quarter, American Building Systems, Creative Conservation and RJ Insulation. Combined, they are expected to generate approximately $155 million of revenue on a pro forma full year basis. Year-to-date, the Company has acquired five companies which are expected to generate approximately $221 million of revenue on a pro forma, full year basis.

鈥淢&A remains our number one capital allocation priority. Our prospects center around our core of insulation and related adjacent products that will further strengthen our industry leadership position. Our pipeline is robust, and we expect to stay very busy on this front through the remainder of the year,鈥 added Buck.

鈥淥ur strong balance sheet and cash flows also provide us with the flexibility to continue our history of share repurchases, and we are pleased to announce another $200 million share repurchase program.鈥

Share Repurchase Program
In the second quarter, the Company repurchased 73,747 shares at an average price of $192.30 per share. Year-to-date, the Company has repurchased 123,031 shares at an average price of $195.38 per share.

The Company also announced that its Board of Directors has approved an additional share repurchase program whereby the Company may purchase up to $200 million of its common stock. Repurchases will be made from cash on hand as well as from a portion of the free cash flow expected to be generated from the business. The program may be suspended or discontinued at any time.

2021 Outlook

Sales and Adjusted EBITDA Guidance (1)

($ in millions)
2021 Low High
Sales $ 3,290 $ 3,370
Adjusted EBITDA* $ 565 $ 590

*See table for adjusted EBITDA reconciliation.

Assumptions (1)

($ in millions)
2021 Low High
Housing Starts 1,475 1,525
Estimated net income $ 339.5 $ 363.6
Interest Expense and other, net $ 24.7 $ 22.2
Income tax expense $ 119.3 $ 127.8
Depreciation and Amortization $ 70.6 $ 67.5
Share based compensation $ 10.9 $ 8.9

(1) This guidance and long-term targets reflect management鈥檚 current view of present and future market conditions and are based on assumptions such as housing starts, 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鈥檚 current expectations are discussed below and are also detailed in the Company鈥檚 2020 Annual Report on Form 10-K and subsequent SEC reports.

Conference Call
A conference call to discuss second quarter 2021 financial results is scheduled for today, Tuesday, August 3, 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鈥檚 website at .

About TopBuild
糖心vlog官网., a Fortune 1000 Company headquartered in Daytona Beach, Florida, is a leading installer and distributor of insulation and building material products to the U.S. construction industry. We provide insulation and building material services nationwide through TruTeam, which has approximately 235 branches, and through Service Partners which distributes insulation and building material products from approximately 75 branches. We leverage our national footprint to gain economies of scale while capitalizing on our local market presence to forge strong relationships with our customers. To learn more about TopBuild please visit our website at .

Use of Non-GAAP Financial Measures
Adjusted EBITDA, incremental EBITDA margin, adjusted EBITDA margin, the 鈥渁djusted鈥 financial measures presented above, and figures presented on a 鈥渟ame branch basis鈥 are not calculated in accordance with U.S. generally accepted accounting principles (鈥淕AAP鈥). 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鈥檚 reported results under GAAP. Additional information may be found in the Company鈥檚 filings with the Securities and Exchange Commission which are available on TopBuild鈥檚 website at .

Safe Harbor Statement
Statements contained herein reflect our views about future periods, including our future plans and performance, constitute 鈥渇orward-looking statements鈥 under the Private Securities Litigation Reform Act of 1995.听 Forward-looking statements can be identified by words such as 鈥渨ill,鈥 鈥渨ould,鈥 鈥渁nticipate,鈥 鈥渆xpect,鈥 鈥渂elieve,鈥 鈥渄esigned,鈥 鈥減lan,鈥 or 鈥渋ntend,鈥 the negative of these terms, and similar references to future periods.听 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.听 We caution you against unduly relying on any of these forward-looking statements.听 Our future performance may be affected by the duration and impact of the COVID-19 pandemic on the United States economy, specifically with respect to residential and commercial construction; our ability to continue operations in markets affected by the COVID-19 pandemic and our ability to collect receivables from our customers; our reliance on residential new construction, residential repair/remodel, and commercial construction; our reliance on third-party suppliers and manufacturers; our ability to attract, develop, and retain talented personnel and our sales and labor force; our ability to maintain consistent practices across our locations; and our ability to maintain our competitive position.听 We discuss the material risks we face under the caption entitled 鈥淩isk Factors鈥 in our Annual Report for the year ended December听31,听2020, as filed with the SEC on February 23, 2021, as well as under the caption entitled 鈥淩isk Factors鈥 in subsequent reports that we file with the SEC.听 Our forward-looking statements in this filing speak only as of the date of this filing.听 Factors or events that could cause our actual results to differ may emerge from time to time and it is not possible for us to predict all of them.听 Unless required by law, we undertake no obligation to update publicly any forward-looking statements as a result of new information, future events, or otherwise.听 The Company believes that the non-GAAP performance measures and ratios that are contained herein, which management uses to manage our business, provide users of this financial information with additional meaningful comparisons between current results and results in our prior periods.听 Non-GAAP performance measures and ratios should be viewed in addition, and not as an alternative, to the Company's reported results under accounting principles generally accepted in the United States.听 Additional information about the Company is contained in the Company's filings with the SEC and is available on TopBuild's website at .

糖心vlog官网 and Media Contact
Tabitha Zane

386-763-8801

(tables follow)

糖心vlog官网.听听听听听听听听听听听听
Condensed Consolidated Statements of Operations (Unaudited)听听听听听听听听
(in thousands, except share and per common share amounts)
Three Months Ended June 30,听 Six Months Ended June 30,听
2021 2020 2021 2020
Net sales $ 834,255 $ 646,099 听听听听 $ 1,577,053 $ 1,299,327
Cost of sales 591,075 468,045 1,136,114 949,316
Gross profit 243,180 178,054 440,939 350,011
Selling, general, and administrative expense 114,894 97,600 216,767 199,568
Operating profit 128,286 80,454 224,172 150,443
Other income (expense), net:
Interest expense (6,105 ) (8,277 ) (12,707 ) (17,018 )
Loss on extinguishment of debt (13,862 ) (233 )
Other, net 66 89 144 561
Other expense, net (6,039 ) (8,188 ) (26,425 ) (16,690 )
Income before income taxes 122,247 72,266 197,747 133,753
Income tax expense (31,867 ) (16,770 ) (47,525 ) (27,485 )
Net income $ 90,380 $ 55,496 $ 150,222 $ 106,268
Net income per common share:
Basic $ 2.75 $ 1.69 $ 4.57 $ 3.22
Diluted $ 2.72 $ 1.67 $ 4.53 $ 3.18
Weighted average shares outstanding:
Basic 32,865,303 32,867,842 32,846,016 33,018,148
Diluted 33,177,435 33,202,423 33,190,107 33,401,135

糖心vlog官网.
Condensed Consolidated Balance Sheets and Other Financial Data (Unaudited)
(dollars in thousands)
As of
June 30, December听31,
ASSETS 2021 2020
Current assets:
Cash and cash equivalents $ 261,739 $ 330,007
Receivables, net of an allowance for credit losses of $8,337 at June 30, 2021, and $6,926 at December 31, 2020 491,625 427,340
Inventories, net 178,576 161,369
Prepaid expenses and other current assets 20,523 17,689
Total current assets 952,463 936,405
Right of use assets 100,558 83,490
Property and equipment, net 199,982 180,053
Goodwill 1,494,200 1,410,685
Other intangible assets, net 237,573 190,605
Deferred tax assets, net 2,729 2,728
Other assets 11,213 11,317
Total assets $ 2,998,718 $ 2,815,283
LIABILITIES
Current liabilities:
Accounts payable $ 356,570 $ 331,710
Current portion of long-term debt 23,476 23,326
Accrued liabilities 126,517 107,949
Short-term lease liabilities 36,673 33,492
Total current liabilities 543,236 496,477
Long-term debt 680,999 683,396
Deferred tax liabilities, net 168,091 168,568
Long-term portion of insurance reserves 49,456 50,657
Long-term lease liabilities 68,457 53,749
Other liabilities 13,663 13,642
Total liabilities 1,523,902 1,466,489
EQUITY 1,474,816 1,348,794
Total liabilities and equity $ 2,998,718 $ 2,815,283
As of June 30,听
听听听听 2021 2020
Other Financial Data
Receivable days 45 49
Inventory days 30 28
Accounts payable days 74 83
Receivables, net plus inventories, net less accounts payable $ 313,631 $ 277,080
Receivables, net plus inventories, net less accounts payable as a percent of sales (TTM) 鈥 9.9 % 10.5 %
鈥 Trailing 12 months sales have been adjusted for the pro forma effect of acquired branches

糖心vlog官网.听听听听听听
Condensed Consolidated Statement of Cash Flows (Unaudited)听听听听听听
(in thousands)
Six Months Ended June 30,听
2021 2020
Cash Flows Provided by (Used in) Operating Activities: 听听听听 听听听听 听听听听
Net income $ 150,222 $ 106,268
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 33,221 33,311
Share-based compensation 5,377 9,038
Loss on extinguishment of debt 13,862 233
Loss on sale or abandonment of property and equipment 833 320
Amortization of debt issuance costs 858 716
Provision for bad debt expense 4,037 3,756
Loss from inventory obsolescence 1,129 1,313
Deferred income taxes, net (206 ) (38 )
Change in certain assets and liabilities
Receivables, net (36,277 ) 1,894
Inventories, net (8,055 ) 538
Prepaid expenses and other current assets (2,273 ) 9,151
Accounts payable 21,782 (16,390 )
Accrued liabilities 17,693 28,188
Payment of contingent consideration (413 )
Other, net 277
Net cash provided by operating activities 202,203 178,162
Cash Flows Provided by (Used in) Investing Activities:
Purchases of property and equipment (28,560 ) (20,937 )
Acquisition of businesses (195,411 ) (20,526 )
Proceeds from sale of property and equipment 193 763
Net cash used in investing activities (223,778 ) (40,700 )
Cash Flows Provided by (Used in) Financing Activities:
Proceeds from issuance of long-term debt 411,250 300,000
Repayment of long-term debt (421,716 ) (313,407 )
Payment of debt issuance costs (6,500 ) (2,280 )
Taxes withheld and paid on employees' equity awards (11,491 ) (13,165 )
Exercise of stock options 5,952
Repurchase of shares of common stock (24,038 ) (34,152 )
Payment of contingent consideration (150 ) (428 )
Net cash used in financing activities (46,693 ) (63,432 )
Cash and Cash Equivalents
(Decrease) increase for the period (68,268 ) 74,030
Beginning of period 330,007 184,807
End of period $ 261,739 $ 258,837
Supplemental disclosure of noncash activities:
Leased assets obtained in exchange for new operating lease liabilities $ 39,135 $ 19,257
Accruals for property and equipment 460 323

糖心vlog官网.听听听听听听听听听听听听听听听听听听听听听听
Segment Data (Unaudited)听听听听听听听听听听听听听听听听听听听听
(dollars in thousands)
Three Months Ended June 30,听 Six Months Ended June 30,听
2021 2020 Change 2021 2020 Change
TruTeam
Sales $ 605,625 $ 466,569 29.8 % $ 1,138,378 $ 942,442 20.8 %
Operating profit, as reported $ 99,066 $ 69,643 172,702 129,994
Operating margin, as reported 16.4 听% 14.9 听% 15.2 听% 13.8 听%
Rationalization charges 857 857
Acquisition related costs 1,112 1,112 4
COVID-19 pay 116 638 605 638
Operating profit, as adjusted $ 100,294 $ 71,138 $ 174,419 $ 131,493
Operating margin, as adjusted 16.6 听% 15.2 听% 15.3 听% 14.0 听%
Service Partners
Sales $ 273,364 $ 216,336 26.4 % $ 524,965 $ 430,558 21.9 %
Operating profit, as reported $ 42,856 $ 24,155 78,241 48,825
Operating margin, as reported 15.7 听% 11.2 听% 14.9 听% 11.3 听%
Rationalization charges 944 944
COVID-19 pay 20 54 54 54
Operating profit, as adjusted $ 42,876 $ 25,153 $ 78,295 $ 49,823
Operating margin, as adjusted 15.7 听% 11.6 听% 14.9 听% 11.6 听%
Total
Sales before eliminations $ 878,989 $ 682,905 $ 1,663,343 $ 1,373,000
Intercompany eliminations (44,734 ) (36,806 ) (86,290 ) (73,673 )
Net sales after eliminations $ 834,255 $ 646,099 29.1 % $ 1,577,053 $ 1,299,327 21.4 %
Operating profit, as reported - segments $ 141,922 $ 93,798 $ 250,943 $ 178,819
General corporate expense, net (6,704 ) (7,383 ) (13,311 ) (16,581 )
Intercompany eliminations (6,932 ) (5,961 ) (13,460 ) (11,795 )
Operating profit, as reported $ 128,286 $ 80,454 $ 224,172 $ 150,443
Operating margin, as reported 15.4 听% 12.5 听% 14.2 听% 11.6 听%
Rationalization charges 2,376 16 2,376
Acquisition related costs 鈥 1,457 (40 ) 2,210 196
Refinancing costs 20 57
COVID-19 pay 136 692 659 692
Operating profit, as adjusted $ 129,879 $ 83,502 $ 227,057 $ 153,764
Operating margin, as adjusted 15.6 听% 12.9 听% 14.4 听% 11.8 听%
Share-based compensation 2,266 5,130 5,377 9,038
Depreciation and amortization 17,703 19,121 33,221 33,311
EBITDA, as adjusted $ 149,848 $ 107,753 $ 265,655 $ 196,113
EBITDA margin, as adjusted 18.0 听% 16.7 听% 16.8 听% 15.1 听%
Sales change period over period 188,156 277,726
EBITDA, as adjusted, change period over period 42,095 69,542
Incremental EBITDA, as adjusted, as a percentage of change in sales 22.4 听% 25.0 听%
鈥 Acquisition related costs include corporate level adjustments as well as segment operating adjustments.听听听听听听听听听听听听听听

糖心vlog官网.听听听听听听听听听听听听听听
Non-GAAP Reconciliations (Unaudited)
(in thousands, except share and per common share amounts)
Three Months Ended June 30,听 Six Months Ended June 30,听
2021 2020 2021 2020
Gross Profit and Operating Profit Reconciliations
Net sales $ 834,255 $ 646,099 $ 1,577,053 $ 1,299,327
Gross profit, as reported $ 243,180 $ 178,054 $ 440,939 $ 350,011
Rationalization charges 1,079 1,079
COVID-19 pay 122 482 592 482
Gross profit, as adjusted $ 243,302 $ 179,615 $ 441,531 $ 351,572
Gross margin, as reported 29.1 % 27.6 % 28.0 % 26.9 %
Gross margin, as adjusted 29.2 % 27.8 % 28.0 % 27.1 %
Operating profit, as reported $ 128,286 $ 80,454 $ 224,172 $ 150,443
Rationalization charges 2,376 16 2,376
Acquisition related costs 1,457 (40 ) 2,210 196
Refinancing costs 20 57
COVID-19 pay 136 692 659 692
Operating profit, as adjusted $ 129,879 $ 83,502 $ 227,057 $ 153,764
Operating margin, as reported 15.4 % 12.5 % 14.2 % 11.6 %
Operating margin, as adjusted 15.6 % 12.9 % 14.4 % 11.8 %
Income Per Common Share Reconciliation
Income before income taxes, as reported $ 122,247 $ 72,266 $ 197,747 $ 133,753
Rationalization charges 2,376 16 2,376
Acquisition related costs 1,457 (40 ) 2,210 196
Refinancing costs and loss on extinguishment of debt 20 13,862 290
COVID-19 pay 136 692 659 692
Income before income taxes, as adjusted 123,840 75,314 214,494 137,307
Tax rate at 26.0% (32,198 ) (19,582 ) (55,769 ) (35,700 )
Income, as adjusted $ 91,642 $ 55,732 $ 158,725 $ 101,607
Income per common share, as adjusted $ 2.76 $ 1.68 $ 4.78 $ 3.04
Weighted average diluted common shares outstanding 33,177,435 33,202,423 33,190,107 33,401,135

糖心vlog官网.
Same Branch and Acquisition Net Sales and Adjusted EBITDA (Unaudited)
(dollars in thousands)
Three Months Ended June 30,听 Six Months Ended June 30,听
2021 2020 2021 2020
Net sales
Same branch:
TruTeam $ 538,360 $ 466,569 $ 1,043,657 $ 942,442
Service Partners 269,473 216,336 521,074 430,558
Eliminations (43,750 ) (36,806 ) (85,305 ) (73,673 )
Total same branch 764,083 646,099 1,479,426 1,299,327
Acquisitions (a):
TruTeam $ 67,265 $ $ 94,721 $
Service Partners 3,891 3,891
Eliminations (984 ) (985 )
Total acquisitions 70,172 97,627
Total $ 834,255 $ 646,099 $ 1,577,053 $ 1,299,327
EBITDA, as adjusted
Same branch $ 140,425 $ 107,753 $ 253,554 $ 196,113
Acquisitions (a) 9,423 12,101
Total $ 149,848 $ 107,753 $ 265,655 $ 196,113
EBITDA, as adjusted, as a percentage of sales
Same branch (b) 18.4 % 17.1 %
Acquisitions (c) 13.4 % 12.4 %
Total (d) 18.0 % 16.7 % 16.8 % 15.1 %
As Adjusted Incremental EBITDA, as a percentage of change in sales
Same branch (e) 27.7 % 31.9 %
Acquisitions (c) 13.4 % 12.4 %
Total (f) 22.4 % 25.0 %
(a) Represents current year impact of acquisitions in their first twelve months
(b) Same branch EBITDA, as adjusted, as a percentage of same branch sales
(c) Acquired EBITDA, 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

糖心vlog官网.
Same Branch and Acquisition Net Sales by Market (Unaudited)
(in thousands)
Three Months Ended June 30,听 Six Months Ended June 30,听
2021 2020 2021 2020
Same branch:
Residential $ 594,259 $ 505,534 $ 1,151,253 $ 1,012,266
Commercial 169,824 140,565 328,173 287,061
Same branch net sales 764,083 646,099 1,479,426 1,299,327
Acquisitions (a):
Residential $ 58,351 $ $ 78,141 $
Commercial 11,821 19,486
Acquisitions net sales 70,172 97,627
Total net sales $ 834,255 $ 646,099 $ 1,577,083 $ 1,299,327
(a) Represents current year impact of acquisitions in their first twelve months

糖心vlog官网.
Reconciliation of Adjusted EBITDA to Net Income (Unaudited)
(in thousands)
Three Months Ended June 30,听 Six Months Ended June 30,听
2021 2020 2021 2020
Net income, as reported $ 90,380 $ 55,496 $ 150,222 $ 106,268
Adjustments to arrive at EBITDA, as adjusted:
Interest expense and other, net 6,039 8,188 12,563 16,457
Income tax expense 31,867 16,770 47,525 27,485
Depreciation and amortization 17,703 19,121 33,221 33,311
Share-based compensation 2,266 5,130 5,377 9,038
Rationalization charges 2,376 16 2,376
Acquisition related costs 1,457 (40 ) 2,210 196
Refinancing costs and loss on extinguishment of debt 20 13,862 290
COVID-19 pay 136 692 659 692
EBITDA, as adjusted $ 149,848 $ 107,753 $ 265,655 $ 196,113

糖心vlog官网.
Acquisition Adjusted Net Sales (Unaudited)
(in thousands)
2020 2021 Trailing Twelve
Months Ended
Q3 Q4 Q1 Q2 June 30, 2021
Net Sales $ 697,223 $ 721,487 $ 742,798 $ 834,255 $ 2,995,763
Acquisitions proforma adjustment 鈥 73,677 55,303 44,199 2,204 175,383
Net sales, acquisition adjusted $ 770,900 $ 776,790 $ 786,997 $ 836,459 $ 3,171,146
鈥 Trailing 12 months sales have been adjusted for the pro forma effect of acquired branches

糖心vlog官网.
2021 Estimated Adjusted EBITDA Range (Unaudited)
(in millions)
Twelve Months Ending December 31, 2021
Low High
Estimated net income $ 339.5 $ 363.6
Adjustments to arrive at estimated EBITDA, as adjusted:
Interest expense and other, net 24.7 22.2
Income tax expense 119.3 127.8
Depreciation and amortization 70.6 67.5
Share-based compensation 10.9 8.9
Estimated EBITDA, as adjusted $ 565.0 $ 590.0

Source: 糖心vlog官网.