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 December 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 359,371 $ — $ 359,371 Cost of Goods Sold — 264,805 — 264,805 Gross Profit — 94,566 — 94,566 Equity in Earnings of Unconsolidated Joint Venture 11,372 11,372 (11,372 ) 11,372 Equity in Earnings of Subsidiaries 138,597 — (138,597 ) — Corporate General and Administrative Expenses (9,035 ) (848 ) — (9,883 ) Legal Settlement (39,098 ) — — (39,098 ) Other Non-Operating Income 262 822 — 1,084 Interest Expense, net (17,005 ) 10,352 — (6,653 ) Earnings before Income Taxes 85,093 116,264 (149,969 ) 51,388 Income Tax Expense 16,287 33,705 — 49,992 Net Earnings $ 101,380 $ 149,969 $ (149,969 ) $ 101,380 Net Earnings $ 101,380 $ 149,969 $ (149,969 ) $ 101,380 Net Actuarial Change in Benefit Plans, net of tax 197 197 (197 ) 197 Comprehensive Earnings $ 101,577 $ 150,166 $ (150,166 ) $ 101,577 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Three Months Ended December 31, 2016 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 302,395 $ — $ 302,395 Cost of Goods Sold — 215,015 — 215,015 Gross Profit — 87,380 — 87,380 Equity in Earnings of Unconsolidated Joint Venture 11,244 11,244 (11,244 ) 11,244 Equity in Earnings of Subsidiaries 60,294 — (60,294 ) — Corporate General and Administrative Expenses (7,942 ) (1,224 ) — (9,166 ) Other Non-Operating Income (Loss) (264 ) 693 — 429 Interest Expense, net (14,413 ) 8,215 — (6,198 ) Earnings before Income Taxes 48,919 106,308 (71,538 ) 83,689 Income Tax Expense 7,468 (34,770 ) — (27,302 ) Net Earnings $ 56,387 $ 71,538 $ (71,538 ) 56,387 Net Earnings $ 56,387 $ 71,538 $ (71,538 ) 56,387 Net Actuarial Change in Benefit Plans, net of tax 312 312 (312 ) 312 Comprehensive Earnings $ 56,699 $ 71,850 $ (71,850 ) $ 56,699 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Nine Months Ended December 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 1,101,807 $ — $ 1,101,807 Cost of Goods Sold — 824,428 — 824,428 Gross Profit — 277,379 — 277,379 Equity in Earnings of Unconsolidated Joint Venture 33,203 33,203 (33,203 ) 33,203 Equity in Earnings of Subsidiaries 261,389 — (261,389 ) — Corporate General and Administrative Expenses (26,861 ) (2,522 ) — (29,383 ) Legal Settlement (39,098 ) — — (39,098 ) Other Non-Operating Income (Loss) (84 ) 2,812 — 2,728 Interest Expense, net (43,800 ) 22,208 — (21,592 ) Earnings before Income Taxes 184,749 333,080 (294,592 ) 223,237 Income Tax Expense 34,875 (38,488 ) — (3,613 ) Net Earnings $ 219,624 $ 294,592 $ (294,592 ) $ 219,624 Net Earnings $ 219,624 $ 294,592 $ (294,592 ) $ 219,624 Net Actuarial Change in Benefit Plans, net of tax 591 591 (591 ) 591 Comprehensive Earnings $ 220,215 $ 295,183 $ (295,183 ) $ 220,215 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Nine Months Ended December 31, 2016 Parent Guarantor Subsidiaries Eliminations Consolidated Revenues $ — $ 932,557 $ — $ 932,557 Cost of Goods Sold — 682,012 — 682,012 Gross Profit — 250,545 — 250,545 Equity in Earnings of Unconsolidated Joint Venture 31,371 31,371 (31,371 ) 31,371 Equity in Earnings of Subsidiaries 171,466 — (171,466 ) — Corporate General and Administrative Expenses (23,670 ) (4,161 ) — (27,831 ) Other Non-Operating Income (Loss) (478 ) 2,486 — 2,008 Interest Expense, net (36,778 ) 21,023 — (15,755 ) Earnings before Income Taxes 141,911 301,264 (202,837 ) 240,338 Income Tax Expense 20,057 (98,427 ) — (78,370 ) Net Earnings $ 161,968 $ 202,837 $ (202,837 ) 161,968 Net Earnings $ 161,968 $ 202,837 $ (202,837 ) 161,968 Net Actuarial Change in Benefit Plans, net of tax 936 936 (936 ) 936 Comprehensive Earnings $ 162,904 $ 203,773 $ (203,773 ) $ 162,904 Condensed Consolidating Balance Sheet At December 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 18,078 $ 3,598 $ — $ 21,676 Accounts and Notes Receivable 394 143,268 — 143,662 Inventories — 239,628 — 239,628 Prepaid and Other Current Assets 15,208 5,170 — 20,378 Total Current Assets 33,680 391,664 — 425,344 Property, Plant and Equipment - 3,148 2,544,282 — 2,547,430 Less: Accumulated Depreciation (1,029 ) (971,677 ) — (972,706 ) Property, Plant and Equipment, net 2,119 1,572,605 — 1,574,724 Notes Receivable — 296 — 296 Investment in Joint Venture 65 55,272 — 55,337 Investments in Subsidiaries and Receivables from Affiliates 5,544,333 3,527,647 (9,071,980 ) — Goodwill and Intangible Assets, net — 240,145 — 240,145 Other Assets 5,482 6,715 — 12,197 $ 5,585,679 $ 5,794,344 $ (9,071,980 ) $ 2,308,043 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 5,813 $ 67,390 $ — $ 73,203 Accrued Liabilities 62,485 38,947 — 101,432 Total Current Liabilities 68,298 106,337 — 174,635 Long-term Debt 565,755 — — 565,755 Other Long-term Liabilities 140 34,972 — 35,112 Payables to Affiliates 3,527,647 2,948,767 (6,476,414 ) — Deferred Income Taxes 7,650 108,702 — 116,352 Total Liabilities 4,169,490 3,198,778 (6,476,414 ) 891,854 Total Stockholders’ Equity 1,416,189 2,595,566 (2,595,566 ) 1,416,189 $ 5,585,679 $ 5,794,344 $ (9,071,980 ) $ 2,308,043 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 Nine Months ended December 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by Operating Activities $ 981 $ 274,159 $ — $ 275,140 CASH FLOWS FROM INVESTING ACTIVITIES Property, Plant and Equipment Additions (142 ) (83,556 ) — (83,698 ) Acquisition Spending — (36,761 ) — (36,761 ) Net Cash Used in Investing Activities (142 ) (120,317 ) — (120,459 ) CASH FLOWS FROM FINANCING ACTIVITIES Decrease in Credit Facility (40,000 ) — — (40,000 ) Repayment of Senior Notes (81,214 ) — — (81,214 ) Dividends Paid to Stockholders (14,571 ) — — (14,571 ) Purchase and Retirement of Common Stock (24,903 ) — — (24,903 ) Proceeds from Stock Option Exercises 23,729 — — 23,729 Shares Redeemed to Settle Employee Taxes on Stock Compensation (2,607 ) — — (2,607 ) Intra-entity Activity, net 151,621 (151,621 ) — — Net Cash Provided by (Used in) Financing Activities 12,055 (151,621 ) — (139,566 ) NET INCREASE IN CASH AND CASH EQUIVALENTS 12,894 2,221 — 15,115 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 5,184 1,377 — 6,561 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 18,078 $ 3,598 $ — $ 21,676 Condensed Consolidating Statement of Cash Flows Nine Months ended December 31, 2016 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ (53,877 ) $ 342,745 $ — $ 288,868 CASH FLOWS FROM INVESTING ACTIVITIES Property, Plant and Equipment Additions (271 ) (33,772 ) — (34,043 ) Net Cash Used in Investing Activities (271 ) (33,772 ) — (34,043 ) CASH FLOWS FROM FINANCING ACTIVITIES Decrease in Credit Facility (382,000 ) — — (382,000 ) Repayment of Senior Notes (8,000 ) — — (8,000 ) Issuance of Long-term Debt 350,000 — — 350,000 Payment of Debt Issuance Costs (6,637 ) — — (6,637 ) Dividends Paid to Stockholders (14,500 ) — — (14,500 ) Shares Redeemed to Settle Employee Taxes on Stock Compensation (3,084 ) — — (3,084 ) Purchase and Retirement of Common Stock (60,013 ) — — (60,013 ) Proceed from Stock Option Exercises 20,137 — — 20,137 Excess Tax Benefits from Share Based Payment Arrangements 8,546 — — 8,546 Intra-entity Activity, net 308,984 (308,984 ) — — Net Cash Provided by (Used in) Financing Activities 213,433 (308,984 ) — (95,551 ) NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 159,285 (11 ) — 159,274 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 3,507 1,884 — 5,391 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 162,792 $ 1,873 $ — $ 164,665 |