FINANCIAL STATEMENTS FOR GUARANTORS OF THE 4.500% SENIOR UNSECURED NOTES | (O) 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, 2020 Parent Guarantor Subsidiaries Eliminations Consolidated Revenue $ — $ 1,450,814 $ — $ 1,450,814 Cost of Goods Sold — 1,119,552 — 1,119,552 Gross Profit — 331,262 — 331,262 Equity in Earnings of Unconsolidated Joint Venture 42,585 42,585 (42,585 ) 42,585 Equity in Earnings of Subsidiaries 100,225 — (100,225 ) — Corporate General and Administrative Expenses (56,695 ) (8,715 ) — (65,410 ) Impairment Losses — (224,267 ) — (224,267 ) Other Non-Operating Income (Loss) (697 ) 672 — (25 ) Interest Expense, net (38,372 ) (49 ) — (38,421 ) Earnings before Income Taxes 47,046 141,488 (142,810 ) 45,724 Income Taxes 23,848 1,322 — 25,170 Net Earnings $ 70,894 $ 142,810 $ (142,810 ) $ 70,894 Net Earnings $ 70,894 $ 142,810 $ (142,810 ) $ 70,894 Net Actuarial Change in Benefit Plans, net of tax (265 ) (265 ) 265 (265 ) Comprehensive Earnings $ 70,629 $ 142,545 $ (142,545 ) $ 70,629 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 (390 ) 2,802 — 2,412 Interest Expense, net (28,325 ) (49 ) — (28,374 ) 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 Balance Sheet At March 31, 2020 Parent Guarantor Subsidiaries Eliminations Consolidated ASSETS Current Assets - Cash and Cash Equivalents $ 116,269 $ 2,379 $ — 118,648 Accounts and Notes Receivable 531 151,255 — 151,786 Inventories — 272,508 — 272,508 Income Tax Receivable 128,413 — — 128,413 Prepaid and Other Current Assets 953 5,909 — 6,862 Total Current Assets 246,166 432,051 — 678,217 Property, Plant and Equipment, net 6,606 1,755,503 — 1,762,109 Notes Receivable — 9,139 — 9,139 Investment in Joint Venture 70 73,888 — 73,958 Operating Lease Right-of-Use Assets 9,765 20,765 — 30,530 Investments in Subsidiaries and Receivables from Affiliates 2,489,326 179,398 (2,668,724 ) — Deferred Tax Assets 11,409 — (11,409 ) — Goodwill and Intangible Assets, net — 396,463 — 396,463 Other Assets 4,417 6,187 — 10,604 $ 2,767,759 $ 2,873,394 $ (2,680,133 ) $ 2,961,020 LIABILITIES AND STOCKHOLDERS’ EQUITY Current Liabilities- Accounts Payable $ 6,365 $ 79,832 $ — $ 86,197 Accrued Liabilities 33,409 39,884 — 73,293 Operating Lease Liabilities 1,180 9,027 — 10,207 Total Current Liabilities 40,954 128,743 — 169,697 Long-term Debt 1,567,315 — — 1,567,315 Noncurrent Operating Lease Liabilities 12,249 37,560 — 49,809 Other Long-term Liabilities — 39,689 — 39,689 Payables to Affiliates 179,398 6,324,504 (6,503,902 ) — Deferred Income Taxes — 178,076 (11,409 ) 166,667 Total Liabilities 1,799,916 6,708,572 (6,515,311 ) 1,993,177 Total Stockholders’ Equity 967,843 (3,835,178 ) 3,835,178 967,843 $ 2,767,759 $ 2,873,394 $ (2,680,133 ) $ 2,961,020 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 Statement of Cash Flows For the Year Ended March 31, 2020 Parent Guarantor Subsidiaries Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES Net Cash Provided by (Used in) Operating Activities $ (181,476 ) $ 580,777 $ — $ 399,301 CASH FLOWS FROM INVESTING ACTIVITIES Additions to Property, Plant, and Equipment — (132,119 ) — (132,119 ) Investment in Subsidiaries (699,361 ) — 699,361 — Acquisition Spending — (699,361 ) — (699,361 ) Proceeds from Sales of Property, Plant, and Equipment 400 — — 400 Net Cash Used in Investing Activities (698,961 ) (831,480 ) 699,361.00 (831,080 ) CASH FLOWS FROM FINANCING ACTIVITIES Increase in Revolving Credit Facility 250,000 — — 250,000 Repayment of Private Placement Senior Unsecured Notes (36,500 ) — — (36,500 ) Issuance of Term Loan 665,000 — — 665,000 Dividends Paid to Stockholders (17,142 ) — — (17,142 ) Purchase and Retirement of Common Stock (313,887 ) — — (313,887 ) Proceeds from Stock Option Exercises 3,298 — — 3,298 Shares Redeemed to Settle Employee Taxes on Stock Compensation (4,063 ) — — (4,063 ) Payment of Debt Issuance Costs (4,880 ) — — (4,880 ) Intra-entity Activity, net 449,101 250,260 (699,361 ) — Net Cash Provided by (Used in) Financing Activities 990,927 250,260 (699,361 ) 541,826 NET INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH 110,490 (443 ) — 110,047 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT BEGINNING OF PERIOD 5,779 2,822 — 8,601 CASH AND CASH EQUIVALENTS AND RESTRICTED CASH AT END OF PERIOD $ 116,269 $ 2,379 $ — $ 118,648 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 Revolving 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 Revolving 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 |