EX-99.1 2 tphex991q22025.htm EX-99.1 Document
Exhibit 99.1
q1logoa.jpg


TRI POINTE HOMES, INC. REPORTS 2025 SECOND QUARTER RESULTS AND ANNOUNCES $50 MILLION INCREASE TO ITS STOCK REPURCHASE PROGRAM

-New Home Deliveries of 1,326-
-Home Sales Revenue of $879.8 Million-
-Repurchased $100 Million of Common Stock-
-Homebuilding Debt-to-Capital Ratio of 21.7%-
-Increased Credit Facility to a Total of $850 Million and Extended Revolver Maturity to 2030-

INCLINE VILLAGE, Nev., July 24, 2025 / Tri Pointe Homes, Inc. (the “Company”) (NYSE:TPH) today announced results for the second quarter ended June 30, 2025. The Company also announced that its Board of Directors has authorized the repurchase of up to an additional $50 million of common stock under its existing stock repurchase program (“Repurchase Program”), increasing the aggregate authorization under the Repurchase Program from $250 million to $300 million.
Results and Operational Data for Second Quarter 2025 and Comparisons to Second Quarter 2024
Net income available to common stockholders was $60.7 million, or $0.68 per diluted share, compared to $118.0 million, or $1.25 per diluted share. Excluding an inventory-related charge of $11.0 million, our net income available to common stockholders was $68.7 million, or $0.77* per diluted share.
Home sales revenue of $879.8 million compared to $1.1 billion
New home deliveries of 1,326 homes compared to 1,700 homes
Average sales price of homes delivered of $664,000 compared to $666,000
Homebuilding gross margin percentage of 20.8% compared to 23.6%. Excluding an inventory-related charge of $11.0 million, our homebuilding gross margin percentage was 22.1%*.
Excluding interest and impairments and lot option abandonments, adjusted homebuilding gross margin percentage was 25.2%*
SG&A expense as a percentage of home sales revenue of 12.6% compared to 11.0%
Net new home orders of 1,131 compared to 1,651
Active selling communities averaged 149.8 compared to 152.5
Net new home orders per average selling community were 7.6 orders (2.5 monthly) compared to 10.8 orders (3.6 monthly)
Cancellation rate of 13% compared to 9%
Backlog units at quarter end of 1,520 homes compared to 2,692
Dollar value of backlog at quarter end of $1.2 billion compared to $2.0 billion
Average sales price of homes in backlog at quarter end of $776,000 compared to $743,000
Ratios of homebuilding debt-to-capital and net homebuilding debt-to-net capital of 21.7% and 8.0%*, respectively, as of June 30, 2025
Repurchased 3,187,982 shares of common stock at a weighted average price per share of $31.37 for an aggregate dollar amount of $100.0 million in the three months ended June 30, 2025
Increased the maximum amount of our revolving credit facility from $750 million to $850 million and extended the maturity date of our revolving credit facility to June 2030
Page 1

q1logoa.jpg
Ended the second quarter of 2025 with total liquidity of $1.4 billion, including cash and cash equivalents of $622.6 million and $785.7 million of availability under our revolving credit facility

“Tri Pointe Homes delivered another solid quarter, meeting our revenue and earnings guidance despite ongoing macroeconomic headwinds,” said Doug Bauer, Tri Pointe Homes Chief Executive Officer. “In the second quarter, we closed 1,326 homes at an average sales price of $664,000, generating $880 million in home sales revenue. Our homebuilding gross margin of 22.1%*, adjusted to exclude the impact of an inventory-related charge, reflects continued pricing discipline, product strength, and cost control. These results highlight our team’s ability to execute in a complex market environment. Adjusted net income and diluted EPS, also excluding the inventory-related charge, were $68.7 million* and $0.77*, respectively.
Mr. Bauer continued, “While policy uncertainty and geopolitical tensions continue to impact buyer sentiment, the long-term outlook for housing remains constructive, supported by structural undersupply and favorable demographics. We are actively managing through near-term volatility with targeted incentives, balanced spec inventory, and disciplined land investments. Our strong balance sheet, with $1.4 billion in liquidity and a net homebuilding debt-to-net capital ratio of only 8.0%*, enables us to advance our growth initiatives without compromising our financial strength. With an experienced team, a scalable platform, and a differentiated brand, Tri Pointe is well-positioned to drive long-term growth and deliver lasting value to our stockholders.”
“We remain confident in the resilience of housing demand and in our long-term business strategy,” said Tom Mitchell, Tri Pointe Homes President and Chief Operating Officer. “Our operational focus, centered on margin discipline, capital efficiency, and customer satisfaction, is enabling us to navigate today’s environment while positioning for future upside. Our expansion into Utah, Florida, and the Coastal Carolinas continues to progress on schedule, and we are deploying capital into these high-potential markets with scalable, efficient operating models. Coupled with opportunistic share repurchases and strategic land investments, we are driving returns and laying the foundation for sustained growth.”
*See “Reconciliation of Non-GAAP Financial Measures”
Outlook
For the third quarter, the Company anticipates delivering between 1,000 and 1,100 homes at an average sales price between $675,000 and $685,000. The Company expects homebuilding gross margin percentage to be in the range of 20.0% to 21.0% for the third quarter and anticipates its SG&A expense as a percentage of home sales revenue will be in the range of 13.0% to 14.0%. Finally, the Company expects its effective tax rate for the third quarter to be approximately 27.0%.
For the full year, the Company anticipates delivering between 4,800 and 5,200 homes at an average sales price between $665,000 and $675,000. The Company expects homebuilding gross margin percentage to be in the range of 20.5% and 22.0% (excluding an $11.0 million inventory-related charge recorded in the second quarter) for the full year and anticipates its SG&A expense as a percentage of home sales revenue will be in the range of 12.0% and 13.0%. Finally, the Company expects its effective tax rate for the full year to be approximately 27.0%.
Stock Repurchase Program

On July 23, 2025, the Company’s Board of Directors approved the repurchase of up to an additional $50 million of Company common stock pursuant to its Repurchase Program. As of July 23, 2025, the Company had purchased an aggregate of 3,187,982 shares of common stock for approximately $175.0 million pursuant to the Repurchase Program. Under the Repurchase Program as amended, the Company may repurchase shares of its outstanding common stock with an aggregate value of up to $300 million through December 31, 2025. Purchases of common stock pursuant to the Repurchase Program may be made in open market transactions effected through a broker-dealer at prevailing market prices, in block trades, or by other means in accordance with federal securities laws, including pursuant to any trading plan that may be adopted in accordance with Rule 10b5-1 of the Securities
Page 2

q1logoa.jpg
Exchange Act of 1934, as amended. The Company is not obligated under the Repurchase Program to repurchase any specific number or amount of shares of common stock, and it may modify, suspend or discontinue the program at any time. Company management will determine the timing and amount of repurchase in its discretion based on a variety of factors, such as the market price of the Company’s common stock, corporate requirements, general market economic conditions and legal requirements.

Earnings Conference Call
The Company will host a conference call via live webcast for investors and other interested parties beginning at 10:00 a.m. Eastern Time on Thursday, July 24, 2025. The call will be hosted by Doug Bauer, Chief Executive Officer, Tom Mitchell, President and Chief Operating Officer, Glenn Keeler, Chief Financial Officer, and Linda Mamet, Executive Vice President and Chief Marketing Officer. Interested parties can listen to the call live and view the related slides on the Internet under the Events & Presentations heading in the Investors section of the Company’s website at www.TriPointeHomes.com. Listeners should go to the website at least fifteen minutes prior to the call to download and install any necessary audio software. The call can also be accessed toll free at (877) 407-3982, or (201) 493-6780 for international participants. Participants should ask for the Tri Pointe Homes Second Quarter 2025 Earnings Conference Call. Those dialing in should do so at least ten minutes prior to the start of the call. A replay of the call will be available for two weeks following the call toll free at (844) 512-2921, or (412) 317-6671 for international participants, using the reference number 13754565. An archive of the webcast will also be available on the Company’s website for a limited time.
About Tri Pointe Homes, Inc.
One of the largest homebuilders in the U.S., Tri Pointe Homes, Inc. (NYSE: TPH) is a publicly traded company operating in 12 states and the District of Columbia, and is a recognized leader in customer experience, innovative design, and environmentally responsible business practices. The company builds premium homes and communities with deep ties to the communities it serves—some for as long as a century. Tri Pointe Homes combines the financial resources, technology platforms and proven leadership of a national organization with the regional insights, longstanding community connections and agility of empowered local teams. Tri Pointe has won multiple Builder of the Year awards and was named 2024 Developer of the Year. The company was also named to the 2024 Fortune World’s Most Admired Companies™ list, is one of the 2023 and 2025 Fortune 100 Best Companies to Work For® and was designated as one of the PEOPLE Companies That Care® in 2023 and 2024. The company was also named as a Great Place To Work-Certified™ company for four consecutive years, and was named on several Great Place To Work® Best Workplaces list (2022 through 2024). For more information, please visit TriPointeHomes.com.
Forward-Looking Statements
Various statements contained in this press release, including those that express a belief, expectation or intention, as well as those that are not statements of historical fact, are forward-looking statements. These forward-looking statements may include, but are not limited to, statements regarding our strategy, projections and estimates concerning the timing and success of specific projects and our future production, land and lot sales, operational and financial results, including our estimates for growth, financial condition, sales prices, prospects, and capital spending. Forward-looking statements that are included in this press release are generally accompanied by words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “future,” “goal,” “guidance,” “intend,” “likely,” “may,” “might,” “outlook,” “plan,” “potential,” “predict,” “project,” “should,” “strategy,” “target,” “will,” “would,” or other words that convey future events or outcomes. The forward-looking statements in this press release speak only as of the date of this press release, and we disclaim any obligation to update these statements unless required by law, and we caution you not to rely on them unduly. These forward-looking statements are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control. The following factors, among others, may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements: the effects of general economic conditions, including employment rates, housing starts, interest rate levels, home affordability, inflation, consumer sentiment, availability of financing for home mortgages and strength of the U.S. dollar; market
Page 3

q1logoa.jpg
demand for our products, which is related to the strength of the various U.S. business segments and U.S. and international economic conditions; the availability of desirable and reasonably priced land and our ability to control, purchase, hold and develop such parcels; access to adequate capital on acceptable terms; geographic concentration of our operations; levels of competition; the successful execution of our internal performance plans, including restructuring and cost reduction initiatives; the prices and availability of supply chain inputs, including raw materials, labor and home components; oil and other energy prices; the effects of U.S. trade policies, including the imposition of tariffs and duties on homebuilding products and retaliatory measures taken by other countries; the effects of weather, including the occurrence of drought conditions in parts of the western United States; the risk of loss from earthquakes, volcanoes, fires, floods, droughts, windstorms, hurricanes, pest infestations and other natural disasters, and the risk of delays, reduced consumer demand, and shortages and price increases in labor or materials associated with such natural disasters; the risk of loss from acts of war, terrorism, civil unrest or public health emergencies, including outbreaks of contagious disease, such as COVID-19; transportation costs; federal and state tax policies; the effects of land use, environment and other governmental laws and regulations; legal proceedings or disputes and the adequacy of reserves; risks relating to any unforeseen changes to or effects on liabilities, future capital expenditures, revenues, expenses, earnings, synergies, indebtedness, financial condition, losses and future prospects; changes in accounting principles; risks related to unauthorized access to our computer systems, theft of our homebuyers’ confidential information or other forms of cyber-attack; and additional factors discussed under the sections captioned “Risk Factors” included in our annual and quarterly reports filed with the Securities and Exchange Commission. The foregoing list is not exhaustive. New risk factors may emerge from time to time and it is not possible for management to predict all such risk factors or to assess the impact of such risk factors on our business.
Investor Relations Contact:
InvestorRelations@TriPointeHomes.com, 949-478-8696
Media Contact:
Carol Ruiz, cruiz@newgroundco.com, 310-437-0045
  

Page 4

q1logoa.jpg

KEY OPERATIONS AND FINANCIAL DATA
(dollars in thousands)
(unaudited)
Three Months Ended June 30,Six Months Ended June 30,
20252024Change% Change20252024Change% Change
Operating Data:(unaudited)
Home sales revenue$879,832 $1,133,008 $(253,176)(22.3)%$1,600,618 $2,051,361 $(450,743)(22.0)%
Homebuilding gross margin$183,202 $267,327 $(84,125)(31.5)%$355,715 $478,376 $(122,661)(25.6)%
Homebuilding gross margin %20.8 %23.6 %(2.8)%22.2 %23.3 %(1.1)%
Adjusted homebuilding gross margin %*25.2 %27.1 %(1.9)%26.1 %26.8 %(0.7)%
SG&A expense$110,974 $124,551 $(13,577)(10.9)%$211,591 $226,103 $(14,512)(6.4)%
SG&A expense as a % of home sales revenue12.6 %11.0 %1.6 %13.2 %11.0 %2.2 %
Net income available to common stockholders$60,748 $118,002 $(57,254)(48.5)%$124,784 $217,057 $(92,273)(42.5)%
Adjusted EBITDA*$139,322 $215,998 $(76,676)(35.5)%$265,020 $391,891 $(126,871)(32.4)%
Interest incurred$20,374 $30,378 $(10,004)(32.9)%$41,693 $66,534 $(24,841)(37.3)%
Interest in cost of home sales$25,578 $38,994 $(13,416)(34.4)%$48,613 $69,643 $(21,030)(30.2)%
Other Data:
Net new home orders1,131 1,651 (520)(31.5)%2,369 3,465 (1,096)(31.6)%
New homes delivered1,326 1,700 (374)(22.0)%2,366 3,093 (727)(23.5)%
Average sales price of homes delivered$664 $666 $(2)(0.3)%$677 $663 $14 2.1 %
Cancellation rate13 %%%12 %%%
Average selling communities149.8 152.5 (2.7)(1.8)%147.7 152.7 (5.0)(3.3)%
Selling communities at end of period151 153 (2)(1.3)%
Backlog (estimated dollar value)$1,179,715 $1,999,852 $(820,137)(41.0)%
Backlog (homes)1,520 2,692 (1,172)(43.5)%
Average sales price in backlog$776 $743 $33 4.4 %
June 30,December 31,
20252024Change% Change
Balance Sheet Data:(unaudited)
Cash and cash equivalents$622,642 $970,045 $(347,403)(35.8)%
Real estate inventories$3,301,302 $3,153,459 $147,843 4.7 %
Lots owned or controlled34,025 36,490 (2,465)(6.8)%
Homes under construction (1)
2,798 2,386 412 17.3 %
Homes completed, unsold422 464 (42)(9.1)%
Total homebuilding debt$909,974 $917,504 $(7,530)(0.8)%
Stockholders’ equity$3,289,961 $3,335,710 $(45,749)(1.4)%
Book capitalization$4,199,935 $4,253,214 $(53,279)(1.3)%
Ratio of homebuilding debt-to-capital21.7 %21.6 %0.1 %
Ratio of net homebuilding debt-to-net capital*8.0 %(1.6)%9.6 %
__________
(1)     Homes under construction included 59 and 43 models as of June 30, 2025 and December 31, 2024, respectively.
*    See “Reconciliation of Non-GAAP Financial Measures”
Page 5

q1logoa.jpg
CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share amounts)
 
June 30,December 31,
20252024
Assets(unaudited)
Cash and cash equivalents$622,642 $970,045 
Receivables165,716 111,613 
Real estate inventories3,301,302 3,153,459 
Investments in unconsolidated entities194,089 173,924 
Mortgage loans held for sale104,862 115,001 
Goodwill and other intangible assets, net156,603 156,603 
Deferred tax assets, net45,975 45,975 
Other assets206,653 164,495 
Total assets$4,797,842 $4,891,115 
Liabilities
Accounts payable$81,448 $68,228 
Accrued expenses and other liabilities417,304 465,563 
Loans payable262,921 270,970 
Senior notes647,053 646,534 
Mortgage repurchase facilities99,022 104,098 
Total liabilities1,507,748 1,555,393 
Commitments and contingencies
Equity
Stockholdersequity:
Preferred stock, $0.01 par value, 50,000,000 shares authorized; no shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively— — 
Common stock, $0.01 par value, 500,000,000 shares authorized; 87,506,511 and 92,451,729 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively
875 925 
Additional paid-in capital— — 
Retained earnings3,289,086 3,334,785 
Total stockholders equity
3,289,961 3,335,710 
Noncontrolling interests133 12 
Total equity3,290,094 3,335,722 
Total liabilities and equity$4,797,842 $4,891,115 


 
Page 6

q1logoa.jpg
CONSOLIDATED STATEMENT OF OPERATIONS
(in thousands, except share and per share amounts)
(unaudited)
 
 Three Months Ended June 30,Six Months Ended June 30,
 2025202420252024
Homebuilding:  
Home sales revenue$879,832 $1,133,008 $1,600,618 $2,051,361 
Land and lot sales revenue3,364 4,160 5,185 11,228 
Other operations revenue814 782 1,634 1,569 
Total revenues884,010 1,137,950 1,607,437 2,064,158 
Cost of home sales696,630 865,681 1,244,903 1,572,985 
Cost of land and lot sales3,253 3,841 4,994 9,598 
Other operations expense793 765 1,587 1,530 
Sales and marketing50,171 56,804 93,113 107,028 
General and administrative60,803 67,747 118,478 119,075 
Homebuilding income from operations72,360 143,112 144,362 253,942 
Equity in income of unconsolidated entities471 99 966 156 
Other income, net7,174 9,934 16,303 25,160 
Homebuilding income before income taxes80,005 153,145 161,631 279,258 
Financial Services:
Revenues18,403 16,974 35,904 30,168 
Expenses14,058 10,890 26,675 19,617 
Financial services income before income taxes4,345 6,084 9,229 10,551 
Income before income taxes84,350 159,229 170,860 289,809 
Provision for income taxes(23,640)(41,227)(46,133)(72,811)
Net income60,710 118,002 124,727 216,998 
Net loss attributable to noncontrolling interests38 — 57 59 
Net income available to common stockholders$60,748 $118,002 $124,784 $217,057 
Earnings per share  
Basic$0.68 $1.25 $1.38 $2.29 
Diluted$0.68 $1.25 $1.38 $2.28 
Weighted average shares outstanding 
Basic88,914,413 94,059,037 90,269,159 94,645,676 
Diluted89,234,359 94,740,019 90,648,492 95,305,469 
 
 
Page 7

q1logoa.jpg
MARKET DATA BY REPORTING SEGMENT & GEOGRAPHY
(dollars in thousands)
(unaudited)
 
Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
New
Homes
Delivered
Average
Sales
Price
New
Homes
Delivered
Average
Sales
Price
New
Homes
Delivered
Average
Sales
Price
New
Homes
Delivered
Average
Sales
Price
Arizona152 $773 140 $712 291 $773 277 $724 
California345 698 570 762 633 721 987 766 
Nevada82 593 117 646 124 586 230 665 
Washington61 1,036 74 875 113 1,030 127 886 
West total640 735 901 748 1,161 750 1,621 754 
Colorado50 635 53 675 68 647 95 703 
Texas431 536 475 556 790 543 915 553 
Central total481 546 528 568 858 551 1,010 567 
Carolinas(1)120 498 208 489 205 507 382 477 
Washington D.C. Area(2)85 1,025 63 904 142 1,076 80 937 
East total205 717 271 586 347 740 462 556 
Total1,326 $664 1,700 $666 2,366 $677 3,093 $663 
Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
Net New
Home
Orders
Average
Selling
Communities
Net New
Home
Orders
Average
Selling
Communities
Net New
Home
Orders
Average
Selling
Communities
Net New
Home
Orders
Average
Selling
Communities
Arizona84 16.5 182 15.2 207 15.3 338 13.6 
California309 36.5 576 42.2 662 37.2 1,189 44.1 
Nevada75 10.0 118 8.3 175 10.0 272 8.9 
Washington55 5.8 77 5.8 123 5.3 184 5.7 
West total523 68.8 953 71.5 1,167 67.8 1,983 72.3 
Colorado37 9.8 25 10.5 69 9.9 72 10.7 
Texas386 51.2 441 52.5 767 50.7 924 52.4 
Central total423 61.0 466 63.0 836 60.6 996 63.1 
Carolinas(1)109 13.0 130 11.5 215 11.9 309 11.4 
Washington D.C. Area(2)76 7.0 102 6.5 151 7.4 177 5.9 
East total185 20.0 232 18.0 366 19.3 486 17.3 
Total1,131 149.8 1,651 152.5 2,369 147.7 3,465 152.7 
(1)     Carolinas comprises North Carolina and South Carolina.
(2)     Washington D.C. Area comprises Maryland, Virginia and the District of Columbia.

 
Page 8

q1logoa.jpg
MARKET DATA BY REPORTING SEGMENT & GEOGRAPHY, continued
(dollars in thousands)
(unaudited)
 
As of June 30, 2025As of June 30, 2024
Backlog
Units
Backlog
Dollar
Value
Average
Sales
Price
Backlog
Units
Backlog
Dollar
Value
Average
Sales
Price
Arizona221 $179,643 $813 320 $245,870 $768 
California370 267,974 724 900 724,667 805 
Nevada112 75,837 677 173 100,881 583 
Washington110 158,796 1,444 147 138,919 945 
West total813 682,250 839 1,540 1,210,337 786 
Colorado16 11,459 716 25 18,664 747 
Texas434 260,516 600 715 428,420 599 
Central total450 271,975 604 740 447,084 604 
Carolinas(1)97 50,724 523 209 115,638 553 
Washington D.C. Area(2)160 174,766 1,092 203 226,793 1,117 
East total257 225,490 877 412 342,431 831 
Total1,520 $1,179,715 $776 2,692 $1,999,852 $743 
June 30,December 31,
20252024
Lots Owned or Controlled:
Arizona1,810 2,099 
California9,652 10,291 
Nevada1,204 1,437 
Washington484 597 
West total13,150 14,424 
Colorado1,342 1,561 
Texas12,885 12,711 
Utah405 1,006 
Central total14,632 15,278 
Carolinas(1)4,279 5,004 
Florida542 252 
Washington D.C. Area(2)1,422 1,532 
East total6,243 6,788 
Total34,025 36,490 
June 30,December 31,
20252024
Lots by Ownership Type:
Lots owned16,523 16,609 
Lots controlled (3)17,502 19,881 
Total34,025 36,490 

(1)     Carolinas comprises North Carolina and South Carolina.
(2)     Washington D.C. Area comprises Maryland, Virginia and the District of Columbia.
(3)     As of June 30, 2025 and December 31, 2024, lots controlled included lots that were under land option contracts or purchase contracts. As of June 30, 2025 and December 31, 2024, lots controlled for Central include 5,739 and 5,816 lots, respectively, and lots controlled for East include zero and 14 lots, respectively, which represent our expected share of lots owned by our investments in unconsolidated land development joint ventures.
Page 9

q1logoa.jpg
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(unaudited)
In this press release, we utilize certain financial measures that are non-GAAP financial measures as defined by the Securities and Exchange Commission. We present these measures because we believe they and similar measures are useful to management and investors in evaluating the Company’s operating performance and financing structure. We also believe these measures facilitate the comparison of our operating performance and financing structure with other companies in our industry. Because these measures are not calculated in accordance with Generally Accepted Accounting Principles (“GAAP”), they may not be comparable to other similarly titled measures of other companies and should not be considered in isolation or as a substitute for, or superior to, financial measures prepared in accordance with GAAP.
The following tables reconcile the homebuilding gross margin percentage, as reported and prepared in accordance with GAAP, to the non-GAAP measure adjusted homebuilding gross margin percentage. We believe this information is meaningful as it isolates the impact that leverage has on homebuilding gross margin and permits investors to make better comparisons with our competitors, who adjust gross margins in a similar fashion.
 
Three Months Ended June 30,
2025%2024%
(dollars in thousands)
Home sales revenue$879,832 100.0 %$1,133,008 100.0 %
Cost of home sales696,630 79.2 %865,681 76.4 %
Homebuilding gross margin183,202 20.8 %267,327 23.6 %
Add:  interest in cost of home sales25,578 2.9 %38,994 3.4 %
Add:  impairments and lot option abandonments13,096 1.5 %968 0.1 %
Adjusted homebuilding gross margin$221,876 25.2 %$307,289 27.1 %
Homebuilding gross margin percentage20.8 % 23.6 % 
Adjusted homebuilding gross margin percentage25.2 % 27.1 % 

 Six Months Ended June 30,
 2025%2024%
Home sales revenue$1,600,618 100.0 %$2,051,361 100.0 %
Cost of home sales1,244,903 77.8 %1,572,985 76.7 %
Homebuilding gross margin355,715 22.2 %478,376 23.3 %
Add:  interest in cost of home sales48,613 3.0 %69,643 3.4 %
Add:  impairments and lot option abandonments14,169 0.9 %1,370 0.1 %
Adjusted homebuilding gross margin(1)
$418,497 26.1 %$549,389 26.8 %
Homebuilding gross margin percentage22.2 %23.3 %
Adjusted homebuilding gross margin percentage(1)
26.1 %26.8 %







Page 10

q1logoa.jpg

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)
(unaudited)
 
The following table reconciles the Company’s ratio of homebuilding debt-to-capital to the non-GAAP ratio of net homebuilding debt-to-net capital. We believe that the ratio of net homebuilding debt-to-net capital is a relevant financial measure for management and investors to understand the leverage employed in our operations and as an indicator of the Company’s ability to obtain financing.
 
June 30, 2025December 31, 2024
Loans payable$262,921 $270,970 
Senior notes647,053 646,534 
Mortgage repurchase facilities99,022 104,098 
Total debt1,008,996 1,021,602 
Less: mortgage repurchase facilities(99,022)(104,098)
Total homebuilding debt909,974 917,504 
Stockholders’ equity3,289,961 3,335,710 
Total capital$4,199,935 $4,253,214 
Ratio of homebuilding debt-to-capital(1)21.7 %21.6 %
Total homebuilding debt$909,974 $917,504 
Less: Cash and cash equivalents(622,642)(970,045)
Net homebuilding debt287,332 (52,541)
Stockholders’ equity3,289,961 3,335,710 
Net capital$3,577,293 $3,283,169 
Ratio of net homebuilding debt-to-net capital(2)8.0 %(1.6)%
__________
(1)    The ratio of homebuilding debt-to-capital is computed as the quotient obtained by dividing total homebuilding debt by the sum of total homebuilding debt plus stockholders’ equity.
(2)    The ratio of net homebuilding debt-to-net capital is computed as the quotient obtained by dividing net homebuilding debt (which is total homebuilding debt less cash and cash equivalents) by the sum of net homebuilding debt plus stockholders’ equity.


















Page 11

q1logoa.jpg
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)
(unaudited)
 
The following table contains information about our operating results reflecting certain adjustments to homebuilding gross margin, income before income taxes, provision for income taxes, net income, net income available to common stockholders and earnings per share (diluted). We believe reflecting these adjustments is useful to investors in understanding our recurring operations by eliminating the effects of certain non-routine events, and may be helpful in comparing the Company to other homebuilders to the extent they provide similar information.

Three Months Ended June 30, 2025Six Months Ended June 30, 2025
As ReportedAdjustmentsAdjustedAs ReportedAdjustmentsAdjusted
Gross Margin Reconciliation(in thousands, except share and per share amounts)
Home sales revenue$879,832 $— $879,832 $1,600,618 $— $1,600,618 
Cost of home sales696,630 (11,000)(1)685,630 1,244,903 (11,000)(1)1,233,903 
Homebuilding gross margin $183,202 $11,000 $194,202 $355,715 $11,000 $366,715 
Homebuilding gross margin percentage20.8 %1.3 %22.1 %22.2 %0.7 %22.9 %
Income Reconciliation
Income before income taxes$84,350 $11,000 (1)$95,350 $170,860 $11,000 (1)$181,860 
Provision for income taxes(23,640)(3,083)(2)(26,723)(46,133)(2,970)(2)(49,103)
Net income60,710 7,917 68,627 124,727 8,030 132,757 
Net loss attributable to noncontrolling interests38 — 38 57 — 57 
Net income available to common stockholders$60,748 $7,917 $68,665 $124,784 $8,030 $132,814 
Earnings per share
Diluted$0.68 $0.09 $0.77 $1.38 $0.09 $1.47 
Weighted average shares outstanding
Diluted89,234,359 89,234,359 90,648,492 90,648,492 
Effective tax rate28.0 %28.0 %27.0 %27.0 %
__________
(1) Comprises an $11.0 million inventory impairment charge.
(2) Comprises the impact on provision for income taxes related to the inventory impairment charge described in footnote (1).

Page 12

q1logoa.jpg
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES (continued)
(unaudited)
 
The following table calculates the non-GAAP financial measures of EBITDA and Adjusted EBITDA and reconciles those amounts to net income available to common stockholders, as reported and prepared in accordance with GAAP. EBITDA means net income available to common stockholders before (a) interest expense, (b) expensing of previously capitalized interest included in costs of home sales, (c) income taxes and (d) depreciation and amortization. Adjusted EBITDA means EBITDA before (e) amortization of stock-based compensation and (f) impairments and lot option abandonments. Other companies may calculate EBITDA and Adjusted EBITDA (or similarly titled measures) differently. We believe EBITDA and Adjusted EBITDA are useful measures of the Company’s ability to service debt and obtain financing.

Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
(in thousands)
Net income available to common stockholders$60,748 $118,002 $124,784 $217,057 
Interest expense:
Interest incurred20,374 30,378 41,693 66,534 
Interest capitalized(20,374)(30,378)(41,693)(66,534)
Amortization of interest in cost of sales25,578 39,164 48,731 70,010 
Provision for income taxes23,640 41,227 46,133 72,811 
Depreciation and amortization7,657 7,697 15,044 15,024 
EBITDA117,623 206,090 234,692 374,902 
Amortization of stock-based compensation8,603 8,940 16,159 15,619 
Impairments and lot option abandonments13,096 968 14,169 1,370 
Adjusted EBITDA$139,322 $215,998 $265,020 $391,891 
 
Page 13