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 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 June 30, 2018 Parent Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 393,756 $ — $ 393,756 Cost of Goods Sold — 302,122 — 302,122 Gross Profit — 91,634 — 91,634 Equity in Earnings of Unconsolidated Joint Venture 9,251 9,251 (9,251 ) 9,251 Equity in Earnings of Subsidiaries 67,258 — (67,258 ) — Corporate General and Administrative Expenses (6,729 ) (1,274 ) — (8,003 ) Legal Settlements — (1,800 ) — (1,800 ) Other Non-Operating Income (93 ) 664 — 571 Interest Expense, net (6,619 ) (13 ) — (6,632 ) Earnings before Income Taxes 63,068 98,462 (76,509 ) 85,021 Income Taxes 3,271 (21,953 ) — (18,682 ) Net Earnings $ 66,339 $ 76,509 $ (76,509 ) $ 66,339 Net Earnings $ 66,339 $ 76,509 $ (76,509 ) $ 66,339 Net Actuarial Change in Benefit Plans, net of tax 56 56 (56 ) 56 Comprehensive Earnings $ 66,395 $ 76,565 $ (76,565 ) $ 66,395 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Three Months Ended June 30, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 366,121 $ — $ 366,121 Cost of Goods Sold — 280,062 — 280,062 Gross Profit — 86,059 — 86,059 Equity in Earnings of Unconsolidated Joint Venture 9,876 9,876 (9,876 ) 9,876 Equity in Earnings of Subsidiaries 58,296 — (58,296 ) — Corporate General and Administrative Expenses (8,648 ) (1,031 ) — (9,679 ) Other Non-Operating Income (167 ) 924 — 757 Interest Expense, net (12,962 ) 5,479 — (7,483 ) Earnings before Income Taxes 46,395 101,307 (68,172 ) 79,530 Income Taxes 8,487 (33,135 ) — (24,648 ) Net Earnings $ 54,882 $ 68,172 $ (68,172 ) $ 54,882 Net Earnings $ 54,882 $ 68,172 $ (68,172 ) 54,882 Net Actuarial Change in Benefit Plans, net of tax 197 197 (197 ) 197 Comprehensive Earnings $ 55,079 $ 68,369 $ (68,369 ) $ 55,079 Condensed Consolidating Balance Sheet At June 30, 2018 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 10,325 $ 4,009 $ — $ 14,334 Restricted Cash 38,753 — — 38,753 Accounts and Notes Receivable 1,057 183,026 — 184,083 Inventories — 241,000 — 241,000 Income Tax Receivable 7,315 — — 7,315 Prepaid and Other Current Assets 362 7,942 — 8,304 Total Current Assets 57,812 435,977 — 493,789 Property, Plant, and Equipment - 3,215 2,624,046 — 2,627,261 Less: Accumulated Depreciation (1,127 ) (1,008,599 ) — (1,009,726 ) Property, Plant and Equipment, net 2,088 1,615,447 — 1,617,535 Notes Receivable — 3,266 — 3,266 Investment in Joint Venture 70 60,239 — 60,309 Investments in Subsidiaries and Receivables from Affiliates 2,273,998 183,393 (2,457,391 ) — Goodwill and Intangible Assets, net — 238,541 — 238,541 Other Assets 4,507 9,028 — 13,535 $ 2,338,475 $ 2,545,891 $ (2,457,391 ) $ 2,426,975 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 6,305 $ 86,877 $ — $ 93,182 Accrued Liabilities 59,355 36,555 — 95,910 Total Current Liabilities 65,660 123,432 — 189,092 Long-term Debt 651,090 — — 651,090 Other Long-term Liabilities 72 30,086 — 30,158 Payables to Affiliates 183,393 5,722,177 (5,905,570 ) — Deferred Income Taxes 6,781 118,375 — 125,156 Total Liabilities 906,996 5,994,070 (5,905,570 ) 995,496 Total Stockholders’ Equity 1,431,479 (3,448,179 ) 3,448,179 1,431,479 $ 2,338,475 $ 2,545,891 $ (2,457,391 ) $ 2,426,975 Condensed Consolidating Balance Sheet At March 31, 2018 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 5,784 $ 3,531 $ — $ 9,315 Restricted Cash 38,753 — — 38,753 Accounts and Notes Receivable 407 141,278 — 141,685 Inventories — 258,159 — 258,159 Income Tax Receivable 109,510 — (103,760 ) 5,750 Prepaid and Other Current Assets 665 4,408 — 5,073 Total Current Assets 155,119 407,376 (103,760 ) 458,735 Property, Plant, and Equipment - 3,188 2,583,340 — 2,586,528 Less: Accumulated Depreciation (1,089 ) (990,140 ) — (991,229 ) Property, Plant and Equipment, net 2,099 1,593,200 — 1,595,299 Notes Receivable — 115 — 115 Investment in Joint Venture 70 60,488 — 60,558 Investments in Subsidiaries and Receivables from Affiliates 2,718,809 762,340 (3,481,149 ) — Goodwill and Intangible Assets, net — 239,342 — 239,342 Other Assets 5,417 8,537 — 13,954 $ 2,881,514 $ 3,071,398 $ (3,584,909 ) $ 2,368,003 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 5,591 $ 67,868 $ — $ 73,459 Accrued Liabilities 67,387 38,483 — 105,870 Income Tax Payable — 103,760 (103,760 ) — Total Current Liabilities 72,978 210,111 (103,760 ) 179,329 Long-term Debt 620,922 — — 620,922 Other Long-term Liabilities 124 30,972 — 31,096 Payables to Affiliates 762,340 5,608,236 (6,370,576 ) — Deferred Income Taxes 7,460 111,506 — 118,966 Total Liabilities 1,463,824 5,960,825 (6,474,336 ) 950,313 Total Stockholders’ Equity 1,417,690 (2,889,427 ) 2,889,427 1,417,690 $ 2,881,514 $ 3,071,398 $ (3,584,909 ) $ 2,368,003 Condensed Consolidating Statement of Cash Flows For the Three Months Ended June 30, 2018 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ (21,444 ) $ 103,353 $ — $ 81,909 CASH FLOWS FROM INVESTING ACTIVITIES Additions to Property, Plant, and Equipment (27 ) (53,046 ) — (53,073 ) Proceeds from Sale of Property, Plant, and Equipment — 2,281 — 2,281 Net Cash Used in Investing Activities (27 ) (50,765 ) — (50,792 ) CASH FLOWS FROM FINANCING ACTIVITIES Increase in Credit Facility 30,000 — — 30,000 Dividends Paid to Stockholders (4,790 ) — — (4,790 ) Purchase and Retirement of Common Stock (52,344 ) — — (52,344 ) Proceeds from Stock Option Exercises 1,992 — — 1,992 Shares Redeemed to Settle Employee Taxes on Stock Compensation (956 ) — — (956 ) Intra-entity Activity, net 52,110 (52,110 ) — — Net Cash Provided by (Used in) Financing Activities 26,012 (52,110 ) — (26,098 ) NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 4,541 478 — 5,019 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD 44,537 3,531 — 48,068 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 49,078 $ 4,009 $ — $ 53,087 Condensed Consolidating Statement of Cash Flows For the Three Months Ended June 30, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ 16,506 $ 37,164 $ — $ 53,670 CASH FLOWS FROM INVESTING ACTIVITIES Property, Plant, and Equipment Additions — (16,160 ) — (16,160 ) Net Cash Used in Investing Activities — (16,160 ) — (16,160 ) CASH FLOWS FROM FINANCING ACTIVITIES Repayment of Credit Facility (25,000 ) — — (25,000 ) Dividends Paid to Stockholders (4,853 ) — — (4,853 ) Purchase and Retirement of Common Stock (1,880 ) — — (1,880 ) Proceeds from Stock Option Exercises 1,273 — — 1,273 Shares Redeemed to Settle Employee Taxes on Stock Compensation (1,378 ) — — (1,378 ) Intra-entity Activity, net 20,830 (20,830 ) — — Net Cash Provided by (Used in) Financing Activities (11,008 ) (20,830 ) — (31,838 ) NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 5,498 174 — 5,672 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD 5,184 1,377 — 6,561 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 10,682 $ 1,551 $ — $ 12,233 |