8-K
EAGLE MATERIALS INC (EXP)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): January 29, 2025
Eagle Materials Inc.
(Exact name of Registrant as Specified in Its Charter)
| Delaware | 1-12984 | 75-2520779 |
|---|---|---|
| (State or Other Jurisdiction<br> <br>of Incorporation) | (Commission<br> <br>File Number) | (IRS Employer<br> <br>Identification No.) |
| 5960 Berkshire Ln., Suite 900<br> <br>Dallas, Texas | 75225 | |
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s Telephone Number, Including Area Code: (214) 432-2000
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| --- | --- |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| --- | --- |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading<br>Symbol(s) | Name of each exchange<br>on which registered |
|---|---|---|
| Common Stock, $0.01 par value | EXP | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition |
|---|
On January 29, 2025, Eagle Materials Inc., a Delaware corporation (“Eagle”), announced its results of operations for the quarter ended December 31, 2024. A copy of Eagle’s earnings press release announcing these results is being furnished as Exhibit 99.1 hereto and is incorporated herein by reference.
| Item 9.01 | Financial Statements and Exhibits |
|---|---|
| Exhibit<br>Number | Description |
| --- | --- |
| 99.1 | Earnings Press Release dated January 29, 2025 issued by Eagle Materials Inc. (announcing quarterly operating results) |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| EAGLE MATERIALS INC. | |
|---|---|
| By: | /s/ D. Craig Kesler |
| D. Craig Kesler | |
| Executive Vice President – Finance and Administration and Chief Financial Officer |
Date: January 29, 2025
EX-99.1
EXHIBIT 99.1
| Contact at<br>214-432-2000 |
|---|
| Michael R. Haack |
| President and CEO |
| D. Craig Kesler |
| Executive Vice President & CFO |
| Alex Haddock |
| Senior Vice President |
News For Immediate Release
EAGLE MATERIALS REPORTS THIRD QUARTER RESULTS
DALLAS, TX (January 29, 2025) Eagle Materials Inc. (NYSE: EXP) today reported financial results for the third quarter of fiscal 2025 ended December 31, 2024. Notable items for the quarter are highlighted below (unless otherwise noted, all comparisons are with the prior year’s fiscal third quarter):
Third Quarter Fiscal 2025 Highlights
| • | Revenue of $558.0 million |
|---|---|
| • | Net Earnings of $119.6 million |
| --- | --- |
| • | Net Earnings per share of $3.56 |
| --- | --- |
| • | Adjusted net earnings per share (Adjusted EPS) of $3.59 |
| --- | --- |
| • | Adjusted EPS is a non-GAAP financial measure calculated by excluding non-routine items in the manner described in Attachment 6 |
| --- | --- |
| • | Adjusted EBITDA of $208.8 million |
| --- | --- |
| • | Adjusted EBITDA is a non-GAAP financial measure calculated by excluding non-routine items and certain non-cash expenses in the manner described in Attachment 6 |
| --- | --- |
| • | Repurchased approximately 195,000 shares of Eagle’s common stock for $55 million |
| --- | --- |
Commenting on the third quarter results, Michael Haack, President and CEO, said, “Eagle’s portfolio of businesses continued to perform well despite ongoing adverse weather in our Midwest and Great Plains markets, where rainfall in November was 250% higher than normal. The excessive rainfall affected sales volume in our Cement and Concrete and Aggregates businesses, although we achieved higher sales volume in Gypsum Wallboard and Recycled Paperboard. On a company-wide basis, we generated revenue of $558 million and achieved a gross profit margin of 31.9%. We also continued advancing our long-term growth and value-creation strategies: during the quarter, we announced the acquisition of Bullskin Stone and Lime, LLC, a pure-play aggregates business in Western Pennsylvania; returned $63 million of cash to shareholders through share repurchases and dividends; and maintained our balance sheet strength, ending the quarter with debt of $1.0 billion and a net leverage ratio (net debt to Adjusted EBITDA) of 1.2x.” (Net debt is a non-GAAP financial measure calculated by subtracting cash and cash equivalents from debt as described in Attachment 6).
Mr. Haack continued, “While the path to lower interest rates and improved home-buying affordability is less certain today, we remain optimistic about our businesses and our ability to execute on the opportunities in front of us. Steady employment, housing supply that remains chronically short, and our cost-structure advantages continue to provide favorable conditions for our Gypsum Wallboard business in this dynamic environment. On the cement side, spending from the Infrastructure Investment and Jobs Act (IIJA) is still in the beginning phases, which should support multiple years of strong cement demand.”
“Our balance sheet and cash-flow generation remain healthy, supporting our capital allocation priorities, and our consistent, disciplined operational and strategic approach should position us to continue to perform well through economic cycles and deliver value over the long term.”
Segment Financial Results
Heavy Materials: Cement,Concrete and Aggregates
Revenue in the Heavy Materials sector, which includes Cement, Concrete and Aggregates, as well as Joint Venture and intersegment Cement revenue, was down 4% to $351.8 million. Heavy Materials operating earnings decreased 20% to $85.4 million. Both declines resulted from lower sales volume partially offset by higher sales prices.
Cement revenue for the quarter, including Joint Venture and intersegment revenue, was down 4% to $295.4 million, and operating earnings were down 18% to $86.8 million. These declines reflect lower Cement sales volume and an $8 million increase in Cement maintenance costs, partially offset by higher Cement net sales prices. The increase in Cement maintenance costs primarily relates to nontypical planned outages at our Oklahoma and Texas cement plants that were necessary to maintain and extend plant reliability. This maintenance was completed during the quarter. The average net sales price for the quarter was up 4% to $156.82 per ton, a result of Cement price increases implemented earlier this calendar year. Cement sales volume decreased 7% to 1.7 million tons. Sales volume was affected by ongoing adverse weather during the quarter, particularly in our Midwest and Great Plains markets during November.
Concrete and Aggregates revenue decreased 2% to $56.4 million, reflecting lower Concrete and Aggregates sales volume, partially offset by higher Concrete and Aggregates pricing and $3.1 million of revenue contribution from the recently acquired aggregates business in Kentucky. The third quarter operating loss of $1.4 million reflects lower Concrete and Aggregates sales volume.
Light Materials: Gypsum Wallboard and Recycled Paperboard
Revenue in the Light Materials sector, which includes Gypsum Wallboard and Recycled Paperboard, increased 6% to $241.7 million, reflecting higher Wallboard and Paperboard sales volume and prices. Gypsum Wallboard sales volume was up 2% to 737 million square feet (MMSF), and the average Gypsum Wallboard net sales price increased 4% to $236.11 per MSF.
Paperboard sales volume for the quarter was up 7% to 90,000 tons. The average Paperboard net sales price was $627.04 per ton, up 12%, consistent with the pricing provisions in our long-term sales agreements that factor in changes to input costs.
Operating earnings in the sector were $97.4 million, an increase of 18%, reflecting higher Wallboard and Paperboard sales volume and pricing.
2
Corporate General and Administrative Expenses
Corporate General and Administrative Expenses increased by approximately 47% compared with the prior year. The increase was primarily related to increases in information technology spending of $1.9 million for technology upgrades, and $1.3 million of costs associated with business-development and transaction-related activities.
Details of Financial Results
We conduct one of our cement plant operations through a 50/50 joint venture, Texas Lehigh Cement Company LP (the Joint Venture). We use the equity method of accounting for our 50% interest in the Joint Venture. For segment reporting purposes only, we proportionately consolidate our 50% share of the Joint Venture’s revenue and operating earnings, which is consistent with the way management organizes the segments within the Company for making operating decisions and assessing performance.
In addition, for segment reporting purposes, we report intersegment revenue as part of a segment’s total revenue. Intersegment sales are eliminated on the consolidated income statement. Refer to Attachment 3 for a reconciliation of these amounts.
About Eagle Materials Inc.
Eagle Materials Inc. is a leading U.S. manufacturer of heavy construction products and light building materials. Eagle’s primary products, Portland Cement and Gypsum Wallboard, are essential for building, expanding, and repairing roads and highways and for building and renovating residential, commercial, and industrial structures across America. Eagle manufactures and sells its products through a network of more than 70 facilities spanning 21 states and is headquartered in Dallas, Texas. Visit eaglematerials.com for more information.
Eagle’s senior management will conduct a conference call to discuss the financial results, forward-looking information, and othermatters at 8:30 a.m. Eastern Time (7:30 a.m. Central Time) on Thursday, January 29, 2025. The conference call will be webcast on the Eagle website, eaglematerials.com. A replay of the webcast and the presentation will be archived on thewebsite for one year.
3
Forward-Looking Statements. This press release contains forward-looking statementswithin the meaning of Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be identified by the context ofthe statements and generally arise when the Company is discussing its beliefs, estimates or expectations as to future events. These statements are not historical facts or guarantees of future performance but instead represent only the Company’sbelief at the time the statements were made regarding future events which are subject to certain risks, uncertainties and other factors, many of which are outside the Company’s control. Actual results and outcomes may differ materially fromwhat is expressed or forecast in such forward-looking statements. The principal risks and uncertainties that may affect the Company’s actual performance include the following: the cyclical and seasonal nature of the Company’s businesses;fluctuations in public infrastructure expenditures; the effects of adverse weather conditions on infrastructure and other construction projects as well as our facilities and operations; the fact that our products are commodities and that prices forour products are subject to material fluctuation due to market conditions and other factors beyond our control; the availability of and fluctuations in the cost of raw materials; changes in the costs of energy, including, without limitation, naturalgas, coal and oil (including diesel), and the nature of our obligations to counterparties under energy supply contracts, such as those related to market conditions (for example, spot market prices), governmental orders and other matters; changes inthe cost and availability of transportation; unexpected operational difficulties, including unexpected maintenance costs, equipment downtime and interruption of production; material nonpaymentor non-performance by any of our key customers; consolidation of our customers; inability to timely execute announced capacity expansions; difficulties and delays in the development of new businesslines; governmental regulation and changes in governmental and public policy (including, without limitation, climate change and other environmental regulation); possible losses or other adverse outcomes from pending or future litigation orarbitration proceedings; changes in economic conditions or the nature or level of activity in any one or more of the markets or industries in which the Company or its customers are engaged; competition; cyber-attacks or data security breaches,together with the costs of protecting our systems against such incidents and the possible effects thereof on our operations; increases in capacity in the gypsum wallboard and cement industries; changes in the demand for residential housingconstruction or commercial construction or construction projects undertaken by state or local governments; the availability of acquisitions or other growth opportunities that meet our financial return standards and fit our strategic focus; risksrelated to pursuit of acquisitions, joint ventures and other transactions or the execution or implementation of such transactions, including the integration of operations acquired by the Company; general economic conditions, including inflation andrecessionary conditions; and changes in interest rates and the resulting effects on the Company and demand for our products. For example, increases in interest rates, decreases in demand for construction materials or increases in the cost of energy(including, without limitation, natural gas, coal and oil) or the cost of our raw materials can be expected to adversely affect the revenue and operating earnings of our operations. In addition, changes in national or regional economic conditionsand levels of infrastructure and construction spending could also adversely affect the Company’s results of operations. Finally, any forward-looking statements made by the Company are subject to the risks and impacts associated with naturaldisasters, the outbreak, escalation or resurgence of health emergencies, pandemics or other unforeseen events, including, without limitation, the COVID-19 pandemic and responses thereto designed to contain itsspread and mitigate its public health effects, as well as their impact on our operations and on economic conditions, capital and financial markets. These and other factors are described in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2024, and subsequent quarterly and annual reports upon filing. These reports are filed with the Securities and ExchangeCommission. All forward-looking statements made herein are made as of the date hereof, and the risk that actual results will differ materially from expectations expressed herein will increase with the passage of time. The Company undertakes noduty to update any forward-looking statement to reflect future events or changes in the Company’s expectations.
For additional information, contact at 214-432-2000:
Michael R. Haack
President and Chief Executive Officer
D. Craig Kesler
Executive Vice President and Chief Financial Officer
Alex Haddock
Senior Vice President, InvestorRelations, Strategy and Corporate Development
Attachment 1 Statement of Consolidated Earnings
Attachment 2 Revenue and Earnings by Business Segment
Attachment 3 Sales Volume, Average Net Sales Prices and Intersegment and Cement Revenue
Attachment 4 Consolidated Balance Sheets
Attachment 5 Depreciation, Depletion and Amortization by Business Segment
Attachment 6 Reconciliation of Non-GAAP Financial Measures
4
Attachment 1
Eagle Materials Inc.
Statement of Consolidated Earnings
(dollars in thousands, except per share data)
(unaudited)
| Quarter Ended<br>December 31, | Nine Months Ended<br>December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||||||
| Revenue | $ | 558,025 | $ | 558,833 | $ | 1,790,333 | $ | 1,782,590 | ||||
| Cost of Goods Sold | 380,212 | 378,205 | 1,221,808 | 1,216,949 | ||||||||
| Gross Profit | 177,813 | 180,628 | 568,525 | 565,641 | ||||||||
| Equity in Earnings of Unconsolidated JV | 4,987 | 9,285 | 21,979 | 22,790 | ||||||||
| Corporate General and Administrative Expenses | (20,818 | ) | (14,201 | ) | (54,346 | ) | (42,456 | ) | ||||
| Other Non-Operating Income | 1,381 | 1,019 | 4,788 | 2,837 | ||||||||
| Earnings before Interest and Income Taxes | 163,363 | 176,731 | 540,946 | 548,812 | ||||||||
| Interest Expense, net | (9,061 | ) | (10,128 | ) | (30,459 | ) | (32,571 | ) | ||||
| Earnings before Income Taxes | 154,302 | 166,603 | 510,487 | 516,241 | ||||||||
| Income Tax Expense | (34,728 | ) | (37,465 | ) | (113,551 | ) | (115,701 | ) | ||||
| Net Earnings | $ | 119,574 | $ | 129,138 | $ | 396,936 | $ | 400,540 | ||||
| NET EARNINGS PER SHARE | ||||||||||||
| Basic | $ | 3.59 | $ | 3.75 | $ | 11.85 | $ | 11.47 | ||||
| Diluted | $ | 3.56 | $ | 3.72 | $ | 11.75 | $ | 11.38 | ||||
| AVERAGE SHARES OUTSTANDING | ||||||||||||
| Basic | 33,317,168 | 34,466,141 | 33,493,382 | 34,931,378 | ||||||||
| Diluted | 33,608,538 | 34,749,721 | 33,771,660 | 35,201,658 |
5
Attachment 2
Eagle Materials Inc.
Revenue and Earnings by Business Segment
(dollars in thousands)
(unaudited)
| Quarter Ended<br>December 31, | Nine Months Ended<br>December 31, | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||||||
| Revenue* | ||||||||||||
| Heavy Materials: | ||||||||||||
| Cement (Wholly Owned) | $ | 259,890 | $ | 274,167 | $ | 873,033 | $ | 888,532 | ||||
| Concrete and Aggregates | 56,405 | 57,772 | 183,373 | 191,291 | ||||||||
| 316,295 | 331,939 | 1,056,406 | 1,079,823 | |||||||||
| Light Materials: | ||||||||||||
| Gypsum Wallboard | 209,493 | 200,969 | 642,294 | 629,299 | ||||||||
| Recycled Paperboard | 32,237 | 25,925 | 91,633 | 73,468 | ||||||||
| 241,730 | 226,894 | 733,927 | 702,767 | |||||||||
| Total Revenue | $ | 558,025 | $ | 558,833 | $ | 1,790,333 | $ | 1,782,590 | ||||
| Segment Operating Earnings | ||||||||||||
| Heavy Materials: | ||||||||||||
| Cement (Wholly Owned) | $ | 81,776 | $ | 96,281 | $ | 269,842 | $ | 278,266 | ||||
| Cement (Joint Venture) | 4,987 | 9,285 | 21,979 | 22,790 | ||||||||
| Concrete and Aggregates | (1,397 | ) | 1,760 | 588 | 13,434 | |||||||
| 85,366 | 107,326 | 292,409 | 314,490 | |||||||||
| Light Materials: | ||||||||||||
| Gypsum Wallboard | 86,393 | 75,063 | 270,510 | 251,625 | ||||||||
| Recycled Paperboard | 11,041 | 7,524 | 27,585 | 22,316 | ||||||||
| 97,434 | 82,587 | 298,095 | 273,941 | |||||||||
| Sub-total | 182,800 | 189,913 | 590,504 | 588,431 | ||||||||
| Corporate General and Administrative Expense | (20,818 | ) | (14,201 | ) | (54,346 | ) | (42,456 | ) | ||||
| Other Non-Operating Income | 1,381 | 1,019 | 4,788 | 2,837 | ||||||||
| Earnings before Interest and Income Taxes | $ | 163,363 | $ | 176,731 | $ | 540,946 | $ | 548,812 | ||||
| * | Excluding Intersegment and Joint Venture Revenue listed on Attachment 3 | |||||||||||
| --- | --- |
6
Attachment 3
Eagle Materials Inc.
Sales Volume, Average Net Sales Prices and Intersegment and Cement Revenue
(unaudited)
| Sales Volume | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Quarter Ended<br>December 31, | Nine Months Ended<br>December 31, | |||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | |||||||||
| Cement (M Tons): | ||||||||||||||
| Wholly Owned | 1,541 | 1,663 | -7 | % | 5,156 | 5,470 | -6 | % | ||||||
| Joint Venture | 161 | 161 | 0 | % | 517 | 496 | +4 | % | ||||||
| 1,702 | 1,824 | -7 | % | 5,673 | 5,966 | -5 | % | |||||||
| Concrete (M Cubic Yards) | 298 | 308 | -3 | % | 989 | 1,055 | -6 | % | ||||||
| Aggregates (M Tons) | 893 | 1,034 | -14 | % | 2,671 | 3,362 | -21 | % | ||||||
| Gypsum Wallboard (MMSFs) | 737 | 722 | +2 | % | 2,246 | 2,218 | +1 | % | ||||||
| Recycled Paperboard (M Tons): | ||||||||||||||
| Internal | 37 | 37 | 0 | % | 111 | 110 | +1 | % | ||||||
| External | 53 | 47 | +13 | % | 155 | 137 | +13 | % | ||||||
| 90 | 84 | +7 | % | 266 | 247 | +8 | % | |||||||
| Average Net Sales Price* | ||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Quarter Ended<br>December 31, | Nine Months Ended<br>December 31, | |||||||||||||
| 2024 | 2023 | Change | 2024 | 2023 | Change | |||||||||
| Cement (Ton) | $ | 156.82 | $ | 151.32 | +4 | % | $ | 156.46 | $ | 150.20 | +4 | % | ||
| Concrete (Cubic Yard) | $ | 147.53 | $ | 149.54 | -1 | % | $ | 148.46 | $ | 145.29 | +2 | % | ||
| Aggregates (Ton) | $ | 13.19 | $ | 11.18 | +18 | % | $ | 12.83 | $ | 11.20 | +15 | % | ||
| Gypsum Wallboard (MSF) | $ | 236.11 | $ | 227.78 | +4 | % | $ | 237.49 | $ | 232.79 | +2 | % | ||
| Recycled Paperboard (Ton) | $ | 627.04 | $ | 559.49 | +12 | % | $ | 606.68 | $ | 546.21 | +11 | % | ||
| * | Net of freight and delivery costs billed to customers. | |||||||||||||
| --- | --- | |||||||||||||
| Intersegment and Cement Revenue | ||||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||||
| Quarter Ended<br>December 31, | Nine Months Ended<br>December 31, | |||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||
| Intersegment Revenue: | ||||||||||||||
| Cement | $ | 9,084 | $ | 7,804 | $ | 29,748 | $ | 27,192 | ||||||
| Concrete and Aggregates | 4,311 | 3,414 | 12,138 | 10,235 | ||||||||||
| Recycled Paperboard | 23,921 | 21,128 | 69,542 | 61,929 | ||||||||||
| $ | 37,316 | $ | 32,346 | $ | 111,428 | $ | 99,356 | |||||||
| Cement Revenue: | ||||||||||||||
| Wholly Owned | $ | 259,890 | $ | 274,167 | $ | 873,033 | $ | 888,532 | ||||||
| Joint Venture | 26,426 | 26,683 | 84,561 | 82,713 | ||||||||||
| $ | 286,316 | $ | 300,850 | $ | 957,594 | $ | 971,245 |
7
Attachment 4
Eagle Materials Inc.
Consolidated Balance Sheets
(dollars in thousands)
(unaudited)
| March 31,<br>2024* | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | ||||||||
| ASSETS | ||||||||
| Current Assets – | ||||||||
| Cash and Cash Equivalents | 31,173 | $ | 48,912 | $ | 34,925 | |||
| Accounts and Notes Receivable, net | 182,379 | 192,982 | 202,985 | |||||
| Inventories | 392,266 | 333,828 | 373,923 | |||||
| Federal Income Tax Receivable | 1,743 | 2,917 | 9,910 | |||||
| Prepaid and Other Assets | 10,901 | 9,092 | 5,950 | |||||
| Total Current Assets | 618,462 | 587,731 | 627,693 | |||||
| Property, Plant and Equipment, net | 1,736,159 | 1,667,915 | 1,676,217 | |||||
| Investments in Joint Venture | 135,672 | 104,822 | 113,478 | |||||
| Operating Lease<br>Right-of-Use Assets | 34,227 | 20,670 | 19,373 | |||||
| Goodwill and Intangibles | 487,388 | 488,088 | 486,117 | |||||
| Other Assets | 31,762 | 21,114 | 24,141 | |||||
| 3,043,670 | $ | 2,890,340 | $ | 2,947,019 | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current Liabilities – | ||||||||
| Accounts Payable | 118,718 | $ | 117,270 | $ | 127,183 | |||
| Accrued Liabilities | 86,999 | 88,178 | 94,327 | |||||
| Income Taxes Payable | 3,090 | 1,848 | — | |||||
| Current Portion of Long-Term Debt | 10,000 | 10,000 | 10,000 | |||||
| Operating Lease Liabilities | 5,074 | 8,217 | 7,899 | |||||
| Total Current Liabilities | 223,881 | 225,513 | 239,409 | |||||
| Long-term Liabilities | 85,647 | 63,016 | 70,979 | |||||
| Bank Credit Facility | 85,000 | 107,000 | 170,000 | |||||
| Bank Term Loan | 165,000 | 175,000 | 172,500 | |||||
| 2.500% Senior Unsecured Notes due 2031 | 741,749 | 740,482 | 740,799 | |||||
| Deferred Income Taxes | 246,254 | 246,168 | 244,797 | |||||
| Stockholders’ Equity – | ||||||||
| Preferred Stock, Par Value 0.01; Authorized 5,000,000 | ||||||||
| Shares; None Issued | — | — | — | |||||
| Common Stock, Par Value 0.01; Authorized 100,000,000 Shares; Issued and Outstanding 33,391,155;<br>34,474,435 and 34,143,945 Shares, respectively | 334 | 345 | 341 | |||||
| Capital in Excess of Par Value | — | — | — | |||||
| Accumulated Other Comprehensive Losses | (3,238 | ) | (3,403 | ) | (3,373 | ) | ||
| Retained Earnings | 1,499,043 | 1,336,219 | 1,311,567 | |||||
| Total Stockholders’ Equity | 1,496,139 | 1,333,161 | 1,308,535 | |||||
| 3,043,670 | $ | 2,890,340 | $ | 2,947,019 |
All values are in US Dollars.
* From audited financial statements
8
Attachment 5
Eagle Materials Inc.
Depreciation, Depletion and Amortization by Business Segment
(dollars in thousands)
(unaudited)
The following tablepresents Depreciation, Depletion and Amortization by lines of business for the quarters ended December 31, 2024 and 2023:
| Depreciation, Depletion and Amortization | ||||
|---|---|---|---|---|
| Quarter Ended<br>December 31, | ||||
| 2024 | 2023 | |||
| Cement | $ | 23,029 | $ | 22,514 |
| Concrete and Aggregates | 5,261 | 4,857 | ||
| Gypsum Wallboard | 6,414 | 5,611 | ||
| Paperboard | 3,723 | 3,694 | ||
| Corporate and Other | 807 | 792 | ||
| $ | 39,234 | $ | 37,468 |
9
Attachment 6
Eagle Materials Inc.
Reconciliation of Non-GAAP Financial Measures
(unaudited)
(dollars inthousands, other than earnings per share amounts, and number of shares in thousands)
Adjusted Earnings per Diluted Share (Adjusted EPS)
Adjusted EPS is a non-GAAP financial measure and represents net earnings per diluted share excluding the impacts from non-routine items, such as the impact of selling acquired inventory after its markup to fair value as part of acquisition accounting and business development costs and litigation losses (Non-routine Items). Management uses measures of earnings excluding the impact of Non-routine Items as a performance measure to compare operating results of the Company from period to period and for purposes of its budgeting and planning processes. Although management believes that Adjusted EPS is useful in evaluating the Company’s business, this information should be considered as supplemental in nature and is not meant to be considered in isolation, or as a substitute for, earnings per diluted share and the related financial information prepared in accordance with GAAP. In addition, our presentation of Adjusted EPS may not be the same as similarly titled measures reported by other companies, limiting its usefulness as a comparative measure. The following shows the calculation of Adjusted EPS and reconciles Adjusted EPS to net earnings per diluted share in accordance with GAAP for the quarters ended December 31, 2024 and 2023:
| Quarter Ended<br>December 31, | |||||
|---|---|---|---|---|---|
| 2024 | 2023 | ||||
| Net Earnings, as reported | $ | 119,574 | $ | 129,138 | |
| Non-routine Items: | |||||
| Acquisition accounting and related expenses ^1^ | $ | 1,341 | $ | — | |
| Total Non-routine Items before Taxes | $ | 1,341 | $ | — | |
| Tax Impact on Non-routine Items | (302 | ) | — | ||
| After-tax Impact of<br>Non-routine Items | $ | 1,039 | $ | — | |
| Adjusted Net Earnings | $ | 120,613 | $ | 129,138 | |
| Diluted Average Shares Outstanding | 33,609 | 34,750 | |||
| Net earnings per diluted share, as reported | $ | 3.56 | $ | 3.72 | |
| Adjusted net earnings per diluted share (Adjusted EPS) | $ | 3.59 | $ | 3.72 | |
| ^1^ | Represents the impact of selling acquired inventory after its markup to fair value as part of acquisition<br>accounting and business development costs | ||||
| --- | --- |
10
Attachment 6, continued
Eagle Materials Inc.
Reconciliation of Non-GAAP Financial Measures
(dollars in thousands)
(unaudited)
EBITDA and Adjusted EBITDA
We present Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) and Adjusted EBITDA to provide additional measures of operating performance and allow for more consistent comparison of operating performance from period to period. EBITDA is a non-GAAP financial measure that provides supplemental information regarding the operating performance of our business without regard to financing methods, capital structures or historical cost basis. Adjusted EBITDA is also a non-GAAP financial measure that further excludes the impact from Non-routine Items and stock-based compensation. Management uses EBITDA and Adjusted EBITDA as alternative bases for comparing the operating performance of Eagle from period to period and for purposes of its budgeting and planning processes. Adjusted EBITDA may not be comparable to similarly titled measures of other companies because other companies may not calculate Adjusted EBITDA in the same manner. Neither EBITDA nor Adjusted EBITDA should be considered in isolation or as an alternative to net income, cash flow from operations or any other measure of financial performance or liquidity in accordance with GAAP. The following shows the calculation of EBITDA and Adjusted EBITDA and reconciles them to net earnings in accordance with GAAP for the quarters and nine months ended December 31, 2024 and 2023, and the trailing twelve months ended December 31, 2024 and March 31, 2024:
| Quarter Ended<br>December 31, | Nine Months Ended<br>December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| Net Earnings, as reported | $ | 119,574 | $ | 129,138 | $ | 396,936 | $ | 400,540 |
| Income Tax Expense | 34,728 | 37,465 | 113,551 | 115,701 | ||||
| Interest Expense | 9,061 | 10,128 | 30,459 | 32,571 | ||||
| Depreciation, Depletion and Amortization | 39,234 | 37,468 | 116,661 | 111,347 | ||||
| EBITDA | $ | 202,597 | $ | 214,199 | $ | 657,607 | $ | 660,159 |
| Acquisition accounting and related expenses<br>^1^ | 1,341 | — | 2,959 | 4,568 | ||||
| Litigation Loss | — | — | 700 | — | ||||
| Stock-based Compensation | 4,818 | 4,357 | 14,221 | 15,356 | ||||
| Adjusted EBITDA | $ | 208,756 | $ | 218,556 | $ | 675,487 | $ | 680,083 |
| Twelve Months Ended | ||||||||
| --- | --- | --- | --- | --- | ||||
| December 31, | March 31, | |||||||
| 2024 | 2024 | |||||||
| Net Earnings, as reported | $ | 474,035 | $ | 477,639 | ||||
| Income Tax Expense | 138,148 | 140,298 | ||||||
| Interest Expense | 40,145 | 42,257 | ||||||
| Depreciation, Depletion and Amortization | 155,146 | 149,832 | ||||||
| EBITDA | $ | 807,474 | $ | 810,026 | ||||
| Acquisition accounting and related expenses<br>^1^ | 2,959 | 4,568 | ||||||
| Litigation loss | 700 | — | ||||||
| Stock-based Compensation | 18,765 | 19,900 | ||||||
| Adjusted EBITDA | $ | 829,898 | $ | 834,494 | ||||
| ^1^ | Represents the impact of selling acquired inventory after its markup to fair value as part of acquisition<br>accounting and business development costs | |||||||
| --- | --- |
11
Attachment 6, continued
Reconciliation of Net Debt to Adjusted EBITDA
GAAP does not define “Net Debt” and it should not be considered as an alternative to debt as defined by GAAP. We define Net Debt as total debt minus cash and cash equivalents to indicate the amount of total debt that would remain if the Company applied the cash and cash equivalents held by it to the payment of outstanding debt. The Company also uses “Net Debt to Adjusted EBITDA,” which it defines as Net Debt divided by Adjusted EBITDA for the trailing twelve months, as an alternative metric to assist it in understanding its leverage position. We present this metric for the convenience of the investment community and rating agencies who use such metrics in their analysis, and for investors who need to understand the metrics we use to assess performance and monitor our cash and liquidity positions.
| As of<br>December 31, 2024 | As of<br>March 31, 2024 | |||
|---|---|---|---|---|
| Total debt, excluding debt issuance costs | $ | 1,010,000 | $ | 1,102,500 |
| Cash and cash equivalents | 31,173 | 34,925 | ||
| Net Debt | $ | 978,827 | $ | 1,067,575 |
| Trailing Twelve Months Adjusted EBITDA | $ | 829,898 | 834,494 | |
| Net Debt to Adjusted EBITDA | 1.2x | 1.3x |
12