FINANCIAL STATEMENTS FOR GUARANTORS OF THE 4.500% SENIOR UNSECURED NOTES | (L) FINANCIAL STATEMENTS FOR GUARANTORS OF THE 4.500% SENIOR UNSECURED NOTES On August 2, 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, Balance Sheet, 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 Year Ended March 31, 2019 Parent Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 1,393,241 $ — $ 1,393,241 Cost of Goods Sold — 1,066,673 — 1,066,673 Gross Profit — 326,568 — 326,568 Equity in Earnings of Unconsolidated Joint Venture 38,565 38,565 (38,565 ) 38,565 Equity in Earnings of Subsidiaries 77,954 — (77,954 ) — Corporate General and Administrative Expenses (31,744 ) (5,627 ) — (37,371 ) Impairment Losses — (220,265 ) — (220,265 ) Legal Settlements — (1,800 ) — (1,800 ) Other Non-Operating Income (391 ) 2,802 — 2,411 Interest Expense, net (28,324 ) (49 ) — (28,373 ) Earnings before Income Taxes 56,060 140,194 (116,519 ) 79,735 Income Taxes 12,800 (23,675 ) — (10,875 ) Net Earnings $ 68,860 $ 116,519 $ (116,519 ) $ 68,860 Net Earnings $ 68,860 $ 116,519 $ (116,519 ) $ 68,860 Net Actuarial Change in Benefit Plans, net of tax 696 696 (696 ) 696 Comprehensive Earnings $ 69,556 $ 117,215 $ (117,215 ) $ 69,556 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Year Ended March 31, 2018 Parent Guarantor Subsidiaries Eliminations Consolidated Revenue — $ 1,386,520 $ — $ 1,386,520 Cost of Goods Sold — 1,047,764 — 1,047,764 Gross Profit — 338,756 — 338,756 Equity in Earnings of Unconsolidated Joint Venture 43,419 43,419 (43,419 ) 43,419 Equity in Earnings of Subsidiaries 289,950 — (289,950 ) - Corporate General and Administrative Expenses (37,825 ) (3,380 ) — (41,205 ) Legal Settlements (45,098 ) — — (45,098 ) Other Non-Operating Income (233 ) 3,961 — 3,728 Interest Expense, net (27,609 ) (29 ) — (27,638 ) Earnings before Income Taxes 222,604 382,727 (333,369 ) 271,962 Income Taxes 34,028 (49,358 ) — (15,330 ) Net Earnings $ 256,632 $ 333,369 $ (333,369 ) $ 256,632 Net Earnings $ 256,632 $ 333,369 $ (333,369 ) 256,632 Net Actuarial Change in Benefit Plans, net of tax 3,384 3,384 (3,384 ) 3,384 Comprehensive Earnings $ 260,016 $ 336,753 $ (336,753 ) $ 260,016 Condensed Consolidating Statement of Earnings and Comprehensive Earnings For the Year Ended March 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 1,211,220 $ — $ 1,211,220 Cost of Goods Sold — 899,175 — 899,175 Gross Profit — 312,045 — 312,045 Equity in Earnings of Unconsolidated Joint Venture 42,386 42,386 (42,386 ) 42,386 Equity in Earnings of Subsidiaries 210,923 — (210,923 ) — Corporate General and Administrative Expenses (28,545 ) (5,395 ) — (33,940 ) Other Non-Operating Income (534 ) 2,673 — 2,139 Acquisition-Related Expense (5,480 ) — — (5,480 ) Interest Expense, net (51,315 ) 28,684 — (22,631 ) Earnings before Income Taxes 167,435 380,393 (253,309 ) 294,519 Income Taxes 30,784 (127,084 ) — (96,300 ) Net Earnings $ 198,219 $ 253,309 $ (253,309 ) $ 198,219 Net Earnings $ 198,219 $ 253,309 $ (253,309 ) $ 198,219 Net Actuarial Change in Benefit Plans, net of tax 4,013 4,013 (4,013 ) 4,013 Comprehensive Earnings $ 202,232 $ 257,322 $ (257,322 ) $ 202,232 Condensed Consolidating Balance Sheet At March 31, 2019 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 5,779 $ 2,822 $ — $ 8,601 Accounts and Notes Receivable 437 128,285 — 128,722 Inventories — 275,194 — 275,194 Income Tax Receivable 5,480 — — 5,480 Prepaid and Other Current Assets 1,472 8,152 — 9,624 Total Current Assets 13,168 414,453 — 427,621 Property, Plant and Equipment, net 7,756 1,419,183 — 1,426,939 Notes Receivable — 2,898 — 2,898 Investment in Joint Venture 70 64,803 — 64,873 Investments in Subsidiaries and Receivables from Affiliates 2,322,335 406,726 (2,729,061 ) — Goodwill and Intangible Assets, net — 229,115 — 229,115 Other Assets 4,571 13,146 — 17,717 $ 2,347,900 $ 2,550,324 $ (2,729,061 ) $ 2,169,163 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 5,520 $ 75,364 $ — $ 80,884 Accrued Liabilities 22,470 39,479 — 61,949 Current Portion of Long-term Debt 36,500 — — 36,500 Total Current Liabilities 64,490 114,843 — 179,333 Long-term Debt 655,092 — — 655,092 Other Long-term Liabilities 3,303 31,189 — 34,492 Payables to Affiliates 406,727 5,730,093 (6,136,820 ) — Deferred Income Taxes 8,801 81,958 — 90,759 Total Liabilities 1,138,413 5,958,083 (6,136,820 ) 959,676 Total Stockholders’ Equity 1,209,487 (3,407,759 ) 3,407,759 1,209,487 $ 2,347,900 $ 2,550,324 $ (2,729,061 ) $ 2,169,163 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, 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 ) — Current Portion of Long-term Debt — — — — 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 Year Ended March 31, 2019 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ 33,997 $ 316,287 $ — $ 350,284 CASH FLOWS FROM INVESTING ACTIVITIES Additions to Property, Plant, and Equipment (6,107 ) (162,766 ) — (168,873 ) Proceeds from Sales of Property, Plant, and Equipment — 2,281 — 2,281 Net Cash Used in Investing Activities (6,107 ) (160,485 ) — (166,592 ) CASH FLOWS FROM FINANCING ACTIVITIES Increase in Credit Facility 70,000 — — 70,000 Dividends Paid to Stockholders (18,927 ) — — (18,927 ) Purchase and Retirement of Common Stock (271,988 ) — — (271,988 ) Proceeds from Stock Option Exercises 2,103 — — 2,103 Shares Redeemed to Settle Employee Taxes on Stock Compensation (4,347 ) — — (4,347 ) Intra-entity Activity, net 156,511 (156,511 ) — — Net Cash Provided by (Used in) Financing Activities (66,648 ) (156,511 ) — (223,159 ) NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH (38,758 ) (709 ) — (39,467 ) 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 $ 5,779 $ 2,822 $ — $ 8,601 Condensed Consolidating Statement of Cash Flows For the Year Ended March 31, 2018 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ (83,947 ) $ 421,612 $ — $ 337,665 CASH FLOWS FROM INVESTING ACTIVITIES Additions to Property, Plant, and Equipment (142 ) (131,815 ) — (131,957 ) Investment in Subsidiaries (36,761 ) — 36,761 — Acquisition Spending — (36,761 ) — (36,761 ) Net Cash Used in Investing Activities (36,903 ) (168,576 ) 36,761 (168,718 ) CASH FLOWS FROM FINANCING ACTIVITIES Increase in Credit Facility 15,000 — — 15,000 Repayment of Private Placement Senior Unsecured Notes (81,214 ) — — (81,214 ) Dividends Paid to Stockholders (19,438 ) — — (19,438 ) Purchase and Retirement of Common Stock (61,078 ) — — (61,078 ) Proceeds from Stock Option Exercises 24,264 — — 24,264 Shares Redeemed to Settle Employee Taxes on Stock Compensation (4,974 ) — — (4,974 ) Intra-entity Activity, net 287,643 (250,882 ) (36,761 ) — Net Cash Provided by (Used in) Financing Activities 160,203 (250,882 ) (36,761 ) (127,440 ) NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 39,353 2,154 — 41,507 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 $ 44,537 $ 3,531 $ — $ 48,068 Condensed Consolidating Statement of Cash Flows For the Year Ended March 31, 2017 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ (64,376 ) $ 395,974 $ — $ 331,598 CASH FLOWS FROM INVESTING ACTIVITIES Additions to Property, Plant, and Equipment (697 ) (56,241 ) — (56,938 ) Investment in Subsidiaries (400,488 ) — 400,488 — Acquisition Spending — (400,488 ) — (400,488 ) Net Cash Used in Investing Activities (401,185 ) (456,729 ) 400,488 (457,426 ) CASH FLOWS FROM FINANCING ACTIVITIES Increase in Credit Facility (157,000 ) — — (157,000 ) Repayment of Private Placement Senior Unsecured Notes (8,000 ) — — (8,000 ) Issuance of Senior Unsecured Notes 350,000 — — 350,000 Payment of Debt Issuance Costs (6,637 ) — — (6,637 ) Dividends Paid to Stockholders (19,341 ) — — (19,341 ) Purchase and Retirement of Common Stock (60,013 ) — — (60,013 ) Proceeds from Stock Option Exercises 22,108 — — 22,108 Shares Redeemed to Settle Employee Taxes on Stock Compensation (4,468 ) — — (4,468 ) Excess Tax Benefits from Share Based Payment Arrangements 10,349 — — 10,349 Intra-entity Activity, net 340,240 60,248 (400,488 ) — Net Cash Provided by (Used in) Financing Activities 467,238 60,248 (400,488 ) 126,998 NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 1,677 (507 ) — 1,170 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD 3,507 1,884 — 5,391 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 5,184 $ 1,377 $ — $ 6,561 |