FINANCIAL STATEMENTS FOR GUARANTORS OF THE 4.500% SENIOR UNSECURED NOTES | (Q) FINANCIAL STATEMENTS FOR GUARANTORS OF THE 4.500% SENIOR UNSECURED NOTES On August 2, 2016, the Company completed a public offering of its Senior Unsecured Notes. The Senior Unsecured Notes are senior unsecured obligations of the Company and were offered under the Company’s existing shelf registration statement filed with the Securities and Exchange Commission. The Senior Unsecured Notes are guaranteed by all of the Company’s wholly-owned subsidiaries, and all guarantees are full and unconditional and are joint and several. The following unaudited condensed consolidating financial statements present separately the earnings and comprehensive earnings, financial position and cash flows of the parent issuer (Eagle Materials Inc.) and the guarantors (all wholly-owned subsidiaries of Eagle Materials Inc.) on a combined basis with eliminating entries (dollars in thousands) . Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Three Months Ended September 30, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 376,315 $ — $ 376,315 Cost of Goods Sold — 279,561 — 279,561 Gross Profit — 96,754 — 96,754 Equity in Earnings of Unconsolidated Joint Venture 11,955 11,955 (11,955 ) 11,955 Equity in Earnings of Subsidiaries 64,496 — (64,496 ) — Corporate General and Administrative Expenses (9,178 ) (643 ) — (9,821 ) Other Income (Loss) (179 ) 1,066 — 887 Interest Expense, net (13,833 ) 6,377 — (7,456 ) Earnings before Income Taxes 53,261 115,509 (76,451 ) 92,319 Income Taxes 10,101 (39,058 ) — (28,957 ) Net Earnings $ 63,362 $ 76,451 $ (76,451 ) $ 63,362 Net Earnings $ 63,362 $ 76,451 $ (76,451 ) $ 63,362 Net Actuarial Change in Benefit Plans, net of tax 197 197 (197 ) 197 Comprehensive Earnings $ 63,559 $ 76,648 $ (76,648 ) $ 63,559 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Three Months Ended September 30, 2016 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 332,658 $ — $ 332,658 Cost of Goods Sold — 241,448 — 241,448 Gross Profit — 91,210 — 91,210 Equity in Earnings of Unconsolidated Joint Venture 12,147 12,147 (12,147 ) 12,147 Equity in Earnings of Subsidiaries 61,469 — (61,469 ) — Corporate General and Administrative Expenses (7,497 ) (1,335 ) — (8,832 ) Other Income (Loss) (137 ) 641 — 504 Interest Expense, net (12,354 ) 6,698 — (5,656 ) Earnings before Income Taxes 53,628 109,361 (73,616 ) 89,373 Income Taxes 6,609 (35,745 ) — (29,136 ) Net Earnings $ 60,237 $ 73,616 $ (73,616 ) 60,237 Net Earnings $ 60,237 $ 73,616 $ (73,616 ) 60,237 Net Actuarial Change in Benefit Plans, net of tax 312 312 (312 ) 312 Comprehensive Earnings $ 60,549 $ 73,928 $ (73,928 ) $ 60,549 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Six Months Ended September 30, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 742,436 $ — $ 742,436 Cost of Goods Sold — 559,623 — 559,623 Gross Profit — 182,813 — 182,813 Equity in Earnings of Unconsolidated Joint Venture 21,831 21,831 (21,831 ) 21,831 Equity in Earnings of Subsidiaries 122,792 — (122,792 ) — Corporate General and Administrative Expenses (17,826 ) (1,674 ) — (19,500 ) Other Income (Loss) (346 ) 1,990 — 1,644 Interest Expense, net (26,795 ) 11,856 — (14,939 ) Earnings before Income Taxes 99,656 216,816 (144,623 ) 171,849 Income Taxes 18,588 (72,193 ) — (53,605 ) Net Earnings $ 118,244 $ 144,623 $ (144,623 ) $ 118,244 Net Earnings $ 118,244 $ 144,623 $ (144,623 ) $ 118,244 Net Actuarial Change in Benefit Plans, net of tax 394 394 (394 ) 394 Comprehensive Earnings $ 118,638 $ 145,017 $ (145,017 ) $ 118,638 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Six Months Ended September 30, 2016 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 630,162 $ — $ 630,162 Cost of Goods Sold — 466,997 — 466,997 Gross Profit — 163,165 — 163,165 Equity in Earnings of Unconsolidated Joint Venture 20,127 20,127 (20,127 ) 20,127 Equity in Earnings of Subsidiaries 111,172 — (111,172 ) — Corporate General and Administrative Expenses (15,728 ) (2,937 ) — (18,665 ) Other Income (Loss) (214 ) 1,793 — 1,579 Interest Expense, net (22,365 ) 12,808 — (9,557 ) Earnings before Income Taxes 92,992 194,956 (131,299 ) 156,649 Income Taxes 12,589 (63,657 ) — (51,068 ) Net Earnings $ 105,581 $ 131,299 $ (131,299 ) 105,581 Net Earnings $ 105,581 $ 131,299 $ (131,299 ) 105,581 Net Actuarial Change in Benefit Plans, net of tax 624 624 (624 ) 624 Comprehensive Earnings $ 106,205 $ 131,923 $ (131,923 ) $ 106,205 Condensed Consolidating Balance Sheet At September 30, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 29,062 $ 1,994 $ — $ 31,056 Accounts and Notes Receivable 396 168,729 — 169,125 Inventories — 239,189 — 239,189 Prepaid and Other Current Assets 595 6,845 — 7,440 Total Current Assets 30,053 416,757 — 446,810 Property, Plant and Equipment - 3,099 2,512,238 — 2,515,337 Less: Accumulated Depreciation (999 ) (945,935 ) — (946,934 ) Property, Plant and Equipment, net 2,100 1,566,303 — 1,568,403 Notes Receivable — 476 — 476 Investment in Joint Venture 61 52,899 — 52,960 Investments in Subsidiaries and Receivables from Affiliates 5,415,507 3,446,701 (8,862,208 ) — Goodwill and Intangible Assets, net — 240,947 — 240,947 Other Assets 5,521 5,924 — 11,445 $ 5,453,242 $ 5,730,007 $ (8,862,208 ) $ 2,321,041 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 6,067 $ 73,127 $ — $ 79,194 Accrued Liabilities 19,787 40,001 — 59,788 Income Tax Payable 1,211 — — 1,211 Current Portion of Long-term Debt 81,214 — — 81,214 Total Current Liabilities 108,279 113,128 — 221,407 Long-term Debt 575,588 — — 575,588 Other Long-term Liabilities 157 43,881 — 44,038 Payables to Affiliates 3,446,701 2,970,110 (6,416,811 ) — Deferred Income Taxes 9,844 157,491 — 167,335 Total Liabilities 4,140,569 3,284,610 (6,416,811 ) 1,008,368 Total Stockholders’ Equity 1,312,673 2,445,397 (2,445,397 ) 1,312,673 $ 5,453,242 $ 5,730,007 $ (8,862,208 ) $ 2,321,041 Condensed Consolidating Balance Sheet At March 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 5,184 $ 1,377 $ — $ 6,561 Accounts and Notes Receivable 422 135,891 — 136,313 Inventories — 252,846 — 252,846 Income Tax Receivable 33,196 — (33,196 ) — Prepaid and Other Current Assets 484 4,420 — 4,904 Total Current Assets 39,286 394,534 (33,196 ) 400,624 Property, Plant and Equipment - 2,914 2,436,524 — 2,439,438 Less: Accumulated Depreciation (937 ) (891,664 ) — (892,601 ) Property, Plant and Equipment, net 1,977 1,544,860 — 1,546,837 Notes Receivable — 815 — 815 Investment in Joint Venture 51 48,569 — 48,620 Investments in Subsidiaries and Receivables from Affiliates 5,126,289 3,252,309 (8,378,598 ) — Goodwill and Intangible Assets, net — 235,505 — 235,505 Other Assets 5,687 9,036 — 14,723 $ 5,173,290 $ 5,485,628 $ (8,411,794 ) $ 2,247,124 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 6,687 $ 85,506 $ — $ 92,193 Accrued Liabilities 21,043 34,336 — 55,379 Income Tax Payable 733 33,196 (33,196 ) 733 Current Portion of Long-term Debt 81,214 — — 81,214 Total Current Liabilities 109,677 153,038 (33,196 ) 229,519 Long-term Debt 605,253 — — 605,253 Other Long-term Liabilities 189 42,689 — 42,878 Payables to Affiliates 3,252,309 2,825,710 (6,078,019 ) — Deferred Income Taxes 2,412 163,612 — 166,024 Total Liabilities 3,969,840 3,185,049 (6,111,215 ) 1,043,674 Total Stockholders’ Equity 1,203,450 2,300,579 (2,300,579 ) 1,203,450 $ 5,173,290 $ 5,485,628 $ (8,411,794 ) $ 2,247,124 Condensed Consolidating Statement of Cash Flows Six Months ended September 30, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by Operating Activities $ 21,447 $ 131,301 $ — $ 152,748 CASH FLOWS FROM INVESTING ACTIVITIES Property, Plant and Equipment Additions — (44,851 ) — (44,851 ) Acquisition Spending — (36,761 ) — (36,761 ) Net Cash Used in Investing Activities — (81,612 ) — (81,612 ) CASH FLOWS FROM FINANCING ACTIVITIES Decrease in Credit Facility (30,000 ) — — (30,000 ) Dividends Paid to Stockholders (9,709 ) — — (9,709 ) Purchase and Retirement of Common Stock (24,903 ) — — (24,903 ) Proceeds from Stock Option Exercises 20,426 — — 20,426 Shares Redeemed to Settle Employee Taxes on Stock Compensation (2,455 ) — — (2,455 ) Intra-entity Activity, net 49,072 (49,072 ) — — Net Cash Provided by (Used in) Financing Activities 2,431 (49,072 ) — (46,641 ) NET INCREASE IN CASH AND CASH EQUIVALENTS 23,878 617 — 24,495 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 5,184 1,377 — 6,561 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 29,062 $ 1,994 $ — $ 31,056 Condensed Consolidating Statement of Cash Flows Six Months ended September 30, 2016 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ (78,298 ) $ 238,450 $ — $ 160,152 CASH FLOWS FROM INVESTING ACTIVITIES Property, Plant and Equipment Additions (233 ) (17,998 ) — (18,231 ) Net Cash Used in Investing Activities (233 ) (17,998 ) — (18,231 ) CASH FLOWS FROM FINANCING ACTIVITIES Decrease in Credit Facility (382,000 ) — — (382,000 ) Issuance of Long-term Debt 350,000 — — 350,000 Payment of Debt Issuance Costs (6,637 ) — — (6,637 ) Dividends Paid to Stockholders (9,677 ) — — (9,677 ) Shares Redeemed to Settle Employee Taxes on Stock Compensation (2,965 ) — — (2,965 ) Purchase and Retirement of Common Stock (60,013 ) — — (60,013 ) Proceed from Stock Option Exercises 12,992 — — 12,992 Excess Tax Benefits from Share Based Payment Arrangements 5,494 — — 5,494 Intra-entity Activity, net 220,354 (220,354 ) — — Net Cash Provided by (Used in) Financing Activities 127,548 (220,354 ) — (92,806 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 49,017 98 — 49,115 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 3,507 1,884 — 5,391 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 52,524 $ 1,982 $ — $ 54,506 |