8-K
EAGLE MATERIALS INC false 0000918646 0000918646 2022-05-19 2022-05-19

 

 

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): May 19, 2022

 

 

Eagle Materials Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

 

Delaware   1-12984   75-2520779

(State or Other Jurisdiction

of Incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

5960 Berkshire Ln., Suite 900

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

Symbol(s)

 

Name of each exchange

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 May 19, 2022, Eagle Materials Inc., a Delaware corporation (“Eagle”), announced its results of operations for the quarter and fiscal year ended March 31, 2022. 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
Number

  

Description

99.1    Earnings Press Release dated May 19, 2022 issued by Eagle Materials Inc. (announcing quarterly and fiscal-year-end 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: May 19, 2022

EX-99.1
   EXHIBIT 99.1
  

 

Contact at 214-432-2000                    

       Michael R. Haack
       President and CEO
         LOGO        D. Craig Kesler
       Executive Vice President & CFO
       Robert S. Stewart
       Executive Vice President
  

 

News For Immediate Release

EAGLE MATERIALS ANNOUNCES RECORD FISCAL 2022 RESULTS

Record revenue of $1.9 billion, up 15%

Record EPS of $9.14, up 14%

Increase in Share Repurchase Authorization

DALLAS, TX (May 19, 2022) Eagle Materials Inc. (NYSE: EXP) today reported financial results for fiscal year 2022 and the fiscal fourth quarter ended March 31, 2022. Notable items for the fiscal year and quarter are highlighted below. (Unless otherwise noted, all comparisons are with the prior fiscal year or prior year’s fiscal fourth quarter, as applicable.)

Full Year Fiscal 2022 Highlights

 

   

Record Revenue of $1.9 billion, up 15%

 

   

Net Earnings of $374.2 million, up 10%

 

   

Net Earnings from Continuing Operations of $374.2 million, up 12%

 

   

Diluted earnings per share from continuing operations of $9.14, up 14%

 

   

Adjusted EBITDA from Continuing Operations of $657.4 million, up 15%

 

   

Adjusted EBITDA from Continuing Operations is a non-GAAP financial measure calculated by excluding non-routine items and certain non-cash expenses in the manner described in Attachment 6

Fourth Quarter Fiscal 2022 Highlights

 

   

Record Revenue of $413.1 million, up 20%

 

   

Net Earnings of $74.3 million, up 13%

 

   

Diluted earnings per share from continuing operations of $1.90, up 22%

 

   

Adjusted EBITDA from Continuing Operations of $132.2 million, up 7%

 

   

Adjusted EBITDA from Continuing Operations is a non-GAAP financial measure calculated by excluding non-routine items and certain non-cash expenses in the manner described in Attachment 6

Commenting on the annual results, Michael Haack, President and CEO, said, “As we look back on another extraordinary year, I am extremely proud of our team’s ability to deliver record operating and financial results despite multiple external challenges, including transportation disruptions, supply chain constraints and, of course, continuing to navigate the COVID-19 pandemic. During the fiscal year, we expanded gross margins by 270 bps to 27.9%,


reported record earnings per share of $9.14, generated operating cash flow of $517 million and repurchased nearly 4 million shares of our common stock for $590 million. Early in the year, we completed the refinancing of our capital structure, which included using cash on-hand and proceeds from a new $750 million 10-year bond with an interest rate of 2.50%, to repay existing loans. This refinancing resulted in a low-cost, long-dated capital structure with significant liquidity. At the end of the fiscal year, debt was $950 million, and our net leverage ratio (net debt to Adjusted EBITDA from Continuing Operations) was 1.4x, giving us substantial financial flexibility.”

“As we begin our new fiscal year, Eagle is well-positioned, both financially and geographically, to capitalize on the underlying demand fundamentals that are expected to support steady and sustainable construction activity growth over the near- and long-term. We expect that infrastructure investment should increase in the latter part of our fiscal year, as federal funding from the recently enacted Infrastructure Investment and Jobs Act begins in earnest. And, despite recent interest rate increases, housing demand remains strong across our geographies, outpacing the supply of homes. Nonresidential construction activity is also picking up.”

Mr. Haack concluded, “Employee health, safety and environmental stewardship remain core objectives, and we demonstrated meaningful progress in all areas over the year. Our safety performance outpaced the industry average, and we took significant steps to reduce our carbon footprint this year and over the next several years with the introduction of our new Portland Limestone Cement product. This product has lower carbon intensity than standard cement with similar performance attributes. A tremendous amount of effort went into this project, and we are beginning to realize the benefits.”

Capital Allocation Priorities

Eagle remains dedicated to a disciplined capital allocation process to enhance shareholder value. Consistent with our track record, our allocation priorities remain unchanged, as follows: 1. investing in growth opportunities that meet our strict financial return standards and are consistent with our strategic focus; 2. operating capital investments to maintain and strengthen our low-cost producer positions; and 3. returning excess cash to shareholders, primarily through our share repurchase program.

In the past three fiscal years, we have invested nearly $700 million in acquisitions, $260 million in organic capital expenditures and $956 million in share repurchases and dividends.

Increase in Authorization to Repurchase Common Stock

Eagle’s Board of Directors has authorized the repurchase of an additional 7.5 million shares of its common stock. This increase is in addition to the remaining authorized shares under the existing share repurchase authorization. The total new authorization plus remaining authorization is approximately 10.3 million shares and represents nearly 25% of Company shares outstanding. Share repurchases may be made from time to time in the open market or in privately negotiated transactions, which may include executing any or all of self-tender offers, entering into accelerated share repurchase programs with financial institutions, and making open market purchases and block trades, including plans intended to comply with the safe-harbor provided by Rule 10b5-1. Funding for such share repurchases will come from internally generated cash flow or from existing or new credit facilities.

 

2


Financial Results

Heavy Materials: Cement, Concrete and Aggregates

Fiscal 2022 revenue in the Heavy Materials sector, which includes Cement, Concrete and Aggregates, as well as Joint Venture and intersegment Cement revenue, was $1.2 billion, a 6% increase. Heavy Materials annual operating earnings increased 10% to $278.0 million primarily because of higher Cement net sales prices.

Fiscal 2022 Cement revenue, including Joint Venture and intersegment revenue, was up 7% to $1.0 billion, and Cement operating earnings increased 11% to $259.6 million. The annual revenue and earnings increases reflect higher net sales prices.

The average annual net Cement sales price for the year increased 7% to $119.13 per ton. Cement sales volume for the year was a record 7.5 million tons, up 1%.

Fourth quarter Cement revenue, including Joint Venture and intersegment revenue, was up 10% to $187.4 million. Operating earnings increased 23% to $28.4 million reflecting higher net sales prices, as well as lower operating costs. Prior-year operating expenses included a $6 million increase in energy costs primarily associated with the impact from Winter Storm Uri. The average net Cement sales price for the quarter increased 12% to $126.71 per ton. Cement sales volume for the quarter was down 2% to 1.3 million tons.

Fiscal 2022 revenue from Concrete and Aggregates increased 5% to $177.1 million driven by higher sales prices and increased Concrete volume. Concrete and Aggregates reported fiscal 2022 operating earnings of $18.5 million, down 3%, reflecting higher operating costs primarily related to diesel fuel.

Fourth quarter Concrete and Aggregates revenue was $37.2 million, an increase of 7%, due to higher pricing and improved Concrete sales volume. Fourth quarter operating earnings were $1.5 million, a 56% decrease, reflecting lower Aggregates sales volume and increased operating costs, primarily related to diesel fuel.    

Light Materials: Gypsum Wallboard and Paperboard

Fiscal 2022 revenue in the Light Materials sector, which includes Gypsum Wallboard and Paperboard, increased 27% to $804.1 million, reflecting improved Wallboard sales volume and pricing. Gypsum Wallboard annual sales volume was a record 2.9 billion square feet (BSF), up 3%, and the average Gypsum Wallboard net sales price increased 27% to $190.76 per MSF. Paperboard annual sales volume was also a record at 334,000 tons, up 3%.

Fiscal 2022 Gypsum Wallboard and Paperboard operating earnings were $274.1 million, an increase of 42%, driven by improved sales volume and pricing, the effects of which were partially offset by increased operating costs primarily related to recycled fiber and energy.

Fourth quarter Gypsum Wallboard and Paperboard revenue increased 32% to $220.0 million, reflecting improved Wallboard sales volume and pricing. Gypsum Wallboard sales volume increased 6% to 750 million square feet (MMSF), while the average Gypsum Wallboard net sales price increased 27% to $204.20 per MSF.

 

3


Paperboard sales volume for the quarter was the same as the prior year at 82,000 tons. The average Paperboard net sales price for the fourth quarter was $628.96 per ton, up 31%, consistent with the pricing provisions in our long-term sales agreements.

Fourth quarter operating earnings in the sector were $77.0 million, an increase of 47%, reflecting improved Wallboard sales volume and pricing as well as higher Paperboard pricing.

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 Eagle for making operating decisions and assessing performance.

In addition, for segment reporting purposes, we report intersegment revenue as a part of a segment’s total revenue. Intersegment sales are eliminated on the Consolidated Statement of Earnings. Refer to Attachment 3 for a reconciliation of these amounts.

On September 18, 2020, the Company sold its Oil and Gas Proppants business to Smart Sand, Inc. The prior-year financial results of the Oil and Gas Proppants segment have been classified as Discontinued Operations on the Consolidated Statement of Earnings. The assets and liabilities of the Oil and Gas Proppants segment have been reflected on separate lines for Discontinued Operations on the Balance Sheet.

About Eagle Materials Inc.

Eagle Materials Inc. manufactures and distributes Portland Cement, Gypsum Wallboard, Recycled Gypsum Paperboard, and Concrete and Aggregates from more than 70 facilities across the US. Eagle’s corporate headquarters is in Dallas, Texas.

Eagle’s senior management will conduct a conference call to discuss the financial results, forward looking information and other matters at 8:30 a.m. Eastern Time (7:30 a.m. Central Time) on Thursday, May 19, 2022. The conference call will be webcast on the Eagle website, eaglematerials.com. A replay of the webcast and the presentation will be archived on the site for one year.

###

 

4


Forward-Looking Statements. This press release contains forward-looking statements within 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 of the statement and generally arise when the Company is discussing its beliefs, estimates or expectations. These statements are not historical facts or guarantees of future performance but instead represent only the Company’s belief 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 from what 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; public infrastructure expenditures; adverse weather conditions; the fact that our products are commodities and that prices for our products are subject to material fluctuation due to market conditions and other factors beyond our control; availability of raw materials; changes in the costs of energy, including, without limitation, natural gas, coal and oil, and the nature of our obligations to counterparties under energy supply contracts, such as those related to market conditions (such as fluctuations in spot market prices), governmental orders and other matters; changes in the cost and availability of transportation; unexpected operational difficulties, including unexpected maintenance costs, equipment downtime and interruption of production; material nonpayment or non-performance by any of our key customers; inability to timely execute announced capacity expansions; difficulties and delays in the development of new business lines; governmental regulation and changes in governmental and public policy (including, without limitation, climate change and other environmental regulation); possible outcomes of pending or future litigation or arbitration 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; severe weather conditions (such as winter storms, tornados and hurricanes) and their effects on our facilities, operations and contractual arrangements with third parties; competition; cyber-attacks or data security breaches; announced increases in capacity in the gypsum wallboard and cement industries; changes in the demand for residential housing construction 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; risks related 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; and interest rates. 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) and the cost of our raw materials could affect the revenue and operating earnings of our operations. In addition, changes in national or regional economic conditions and levels of infrastructure and construction spending could also adversely affect the Company’s result of operations. Finally, any forward-looking statements made by the Company are subject to the risks and impacts associated with natural disasters, pandemics or other unforeseen events, including, without limitation, the COVID-19 pandemic and responses thereto designed to contain its spread and mitigate its public health effects, as well as their impact on economic conditions, capital and financial markets. Any resurgence of the COVID-19 pandemic and responses thereto may disrupt our business operations or have an adverse effect on demand for our products. These and other factors are described in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2021 and subsequent quarterly and annual reports upon filing. These reports are filed with the Securities and Exchange Commission. 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 no duty 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

Robert S. Stewart

Executive Vice President, Strategy, Corporate Development and Communications

Attachment 1 Consolidated Statement of Earnings

Attachment 2 Revenue and Earnings by Lines of Business

Attachment 3 Sales Volume, Net Sales Prices and Intersegment and Cement Revenue

Attachment 4 Consolidated Balance Sheets

Attachment 5 Depreciation, Depletion and Amortization by Lines of Business

Attachment 6 Reconciliation of EBITDA and Adjusted EBITDA

Attachment 7 Reconciliation of Net Debt to Adjusted EBITDA

 

5


Attachment 1

Eagle Materials Inc.

Consolidated Statement of Earnings

(dollars in thousands, except per share data)

(unaudited)

 

     Quarter Ended
March 31,
    Fiscal Year Ended
March 31,
 
     2022     2021     2022     2021  

Revenue

   $ 413,117     $ 343,302     $ 1,861,522     $ 1,622,642  

Cost of Goods Sold

     313,941       273,472       1,341,908       1,214,287  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

     99,176       69,830       519,614       408,355  

Equity in Earnings of Unconsolidated JV

     7,703       8,985       32,488       37,441  

Corporate General and Administrative Expenses

     (13,815     (9,286     (46,801     (49,511

Loss on Early Retirement of Senior Notes

     —         —         (8,407     —    

Gain on Sale of Businesses

     —         —         —         51,973  

Other Non-Operating Income

     3,132       18,376       9,073       20,274  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings from Continuing Operations before Interest and Income Taxes

     96,196       87,905       505,967       468,532  

Interest Expense, net

     (5,982     (8,463     (30,873     (44,420
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings from Continuing Operations before Income Taxes

     90,214       79,442       475,094       424,112  

Income Tax Expense

     (15,898     (13,431     (100,847     (89,946
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Earnings from Continuing Operations

   $ 74,316     $ 66,011     $ 374,247     $ 334,166  

Earnings from Discontinued Operations, net of tax

     —         —         —         5,278  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Earnings

   $ 74,316     $ 66,011     $ 374,247     $ 339,444  
  

 

 

   

 

 

   

 

 

   

 

 

 

BASIC EARNINGS PER SHARE

        

Continuing Operations

   $ 1.91     $ 1.58     $ 9.23     $ 8.04  

Discontinued Operations

     —         —         —         0.13  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Earnings

   $ 1.91     $ 1.58     $ 9.23     $ 8.17  
  

 

 

   

 

 

   

 

 

   

 

 

 

DILUTED EARNINGS PER SHARE

        

Continuing Operations

   $ 1.90     $ 1.56     $ 9.14     $ 7.99  

Discontinued Operations

     —         —         —         0.13  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Earnings

   $ 1.90     $ 1.56     $ 9.14     $ 8.12  
  

 

 

   

 

 

   

 

 

   

 

 

 

AVERAGE SHARES OUTSTANDING

        

Basic

     38,867,550       41,821,935       40,547,048       41,543,067  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     39,208,296       42,264,279       40,929,712       41,826,709  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

6


Attachment 2

Eagle Materials Inc.

Revenue and Earnings by Lines of Business

(dollars in thousands)

(unaudited)

 

     Quarter Ended
March 31,
    Fiscal Year Ended
March 31,
 
     2022     2021     2022     2021  

Revenue*

        

Heavy Materials:

        

Cement (Wholly Owned)

   $ 155,926     $ 142,080     $ 880,280     $ 818,503  

Concrete and Aggregates

     37,234       34,809       177,122       168,723  
  

 

 

   

 

 

   

 

 

   

 

 

 
     193,160       176,889       1,057,402       987,226  

Light Materials:

        

Gypsum Wallboard

     189,316       141,991       692,152       539,009  

Gypsum Paperboard

     30,641       24,422       111,968       96,407  
  

 

 

   

 

 

   

 

 

   

 

 

 
     219,957       166,413       804,120       635,416  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

   $  413,117     $  343,302     $  1,861,522     $  1,622,642  
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment Operating Earnings

        

Heavy Materials:

        

Cement (Wholly Owned)

   $ 20,720     $ 14,170     $ 227,068     $ 196,516  

Cement (Joint Venture)

     7,703       8,985       32,488       37,441  

Concrete and Aggregates

     1,469       3,306       18,467       19,054  
  

 

 

   

 

 

   

 

 

   

 

 

 
     29,892       26,461       278,023       253,011  

Light Materials:

        

Gypsum Wallboard

     71,051       47,613       261,476       167,336  

Gypsum Paperboard

     5,936       4,741       12,603       25,449  
  

 

 

   

 

 

   

 

 

   

 

 

 
     76,987       52,354       274,079       192,785  
  

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

     106,879       78,815       552,102       445,796  

Corporate General and Administrative Expense

     (13,815     (9,286     (46,801     (49,511

Gain on Sale of Businesses

     —         —         —         51,973  

Loss on Early Retirement of Senior Notes

     —         —         (8,407     —    

Other Non-Operating Income

     3,132       18,376       9,073       20,274  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings from Continuing Operations before Interest and Income Taxes

   $ 96,196     $ 87,905     $ 505,967     $ 468,532  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

*

Excluding Intersegment and Joint Venture Revenue listed on Attachment 3

 

7


Attachment 3

Eagle Materials Inc.

Sales Volume, Net Sales Prices and Intersegment and Cement Revenue

(unaudited)

 

     Sales Volume  
     Quarter Ended
March 31,
    Fiscal Year Ended
March 31,
 
     2022      2021      Change     2022      2021      Change  

Cement (M Tons):

                

Wholly Owned

     1,128        1,147        -2     6,711        6,576        +2

Joint Venture

     209        212        -1     823        890        -8
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     1,337        1,359        -2     7,534        7,466        +1

Concrete (M Cubic Yards)

     270        268        +1     1,333        1,300        +3

Aggregates (M Tons)

     342        423        -19     1,525        1,956        -22

Gypsum Wallboard (MMSFs)

     750        706        +6     2,944        2,857        +3

Paperboard (M Tons):

                

Internal

     35        34        +3     144        135        +7

External

     47        48        -2     190        190        0
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     82        82        0     334        325        +3

 

     Average Net Sales Price*  
     Quarter Ended
March 31,
    Fiscal Year Ended
March 31,
 
     2022      2021      Change     2022      2021      Change  

Cement (Ton)

   $  126.71      $ 112.77        +12   $  119.13      $  111.19        +7

Concrete (Cubic Yard)

   $ 124.13      $ 115.30        +8   $ 120.97      $ 115.59        +5

Aggregates (Ton)

   $ 11.12      $ 9.39        +18   $ 10.45      $ 9.51        +10

Gypsum Wallboard (MSF)

   $ 204.20      $ 161.07        +27   $ 190.76      $ 149.62        +27

Paperboard (Ton)

   $ 628.96      $ 481.40        +31   $ 558.28      $ 486.15        +15

 

*

Net of freight and delivery costs billed to customers

 

     Intersegment and Cement Revenue
(dollars in thousands)
 
     Quarter Ended
March 31,
     Fiscal Year Ended
March 31,
 
     2022      2021      2022      2021  

Intersegment Revenue:

           

Cement

   $ 4,558      $ 3,323      $ 22,915      $ 20,862  

Concrete and Aggregates

     —          —          —          106  

Paperboard

     22,585        16,668        82,086        67,100  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 27,143      $ 19,991      $ 105,001      $ 88,068  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cement Revenue:

           

Wholly Owned

   $  155,926      $  142,080      $  880,280      $  818,503  

Joint Venture

     26,876        25,588        103,899        105,191  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 182,802      $ 167,668      $ 984,179      $ 923,694  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

8


Attachment 4

Eagle Materials Inc.

Consolidated Balance Sheets

(dollars in thousands)

(unaudited)

 

     March 31,  
     2022     2021  

ASSETS

    

Current Assets –

    

Cash and Cash Equivalents

   $ 19,416     $ 263,520  

Restricted Cash

     —         5,000  

Accounts and Notes Receivable, net

     176,276       147,133  

Inventories

     236,661       235,749  

Federal Income Tax Receivable

     7,202       2,838  

Prepaid and Other Assets

     3,172       7,449  

Current Assets of Discontinued Operations

     —         —    
  

 

 

   

 

 

 

Total Current Assets

     442,727       661,689  
  

 

 

   

 

 

 

Property, Plant and Equipment, net

     1,616,539       1,659,100  

Investments in Joint Venture

     80,637       75,399  

Operating Lease Right of Use Asset

     23,856       25,811  

Notes Receivable

     8,485       8,419  

Goodwill and Intangibles

     387,898       392,315  

Other Assets

     19,510       15,948  
  

 

 

   

 

 

 
   $ 2,579,652     $ 2,838,681  
  

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

Current Liabilities –

    

Accounts Payable

   $ 113,679     $ 84,171  

Accrued Liabilities

     86,754       78,840  

Operating Lease Liabilities

     7,118       6,343  
  

 

 

   

 

 

 

Total Current Liabilities

     207,551       169,354  
  

 

 

   

 

 

 

Long-term Liabilities

     67,911       75,735  

Bank Credit Facility

     200,000       —    

Bank Term Loan

     —         662,186  

2.500% Senior Unsecured Notes due 2031

     738,265       —    

4.500% Senior Unsecured Notes due 2026

     —         346,430  

Deferred Income Taxes

     232,369       225,986  

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 38,710,929 and 42,370,878 Shares, respectively.

     387       424  

Capital in Excess of Par Value

     —         62,497  

Accumulated Other Comprehensive Losses

     (3,175     (3,440

Retained Earnings

     1,136,344       1,299,509  
  

 

 

   

 

 

 

Total Stockholders’ Equity

     1,133,556       1,358,990  
  

 

 

   

 

 

 
   $ 2,579,652     $ 2,838,681  
  

 

 

   

 

 

 

 

9


Attachment 5

Eagle Materials Inc.

Depreciation, Depletion and Amortization by Lines of Business

(dollars in thousands)

(unaudited)

The following table presents depreciation, depletion and amortization by lines of business for the quarters and fiscal years ended March 31, 2022 and 2021:

 

     Depreciation, Depletion and Amortization  
     Quarter Ended
March 31,
     Fiscal Year Ended
March 31,
 
     2022      2021      2022      2021  

Cement

   $ 20,077      $ 19,686      $ 79,560      $ 77,524  

Concrete and Aggregates

     2,314        2,697        9,656        10,807  

Gypsum Wallboard

     5,546        5,445        22,024        21,646  

Paperboard

     3,705        3,708        14,721        13,913  

Corporate and Other

     691        1,272        2,850        4,976  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 32,333      $ 32,808      $ 128,811      $ 128,866  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

10


Attachment 6

Eagle Materials Inc.

Reconciliation of EBITDA and Adjusted EBITDA

(unaudited)

(dollars in thousands)

We present Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA from Continuing Operations) and Adjusted EBITDA from Continuing Operations to provide more consistent comparison of operating performance from period to period. EBITDA from Continuing Operations 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 from Continuing Operations is also a non-GAAP financial measure that excludes the impact from non-routine items, such as impairment losses, business development costs and gains on sale of businesses (Non-routine Items) and stock-based compensation. Management uses EBITDA from Continuing Operations and Adjusted EBITDA from Continuing Operations 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 from Continuing Operations may not be comparable to similarly titled measures of other companies because other companies may not calculate Adjusted EBITDA from Continuing Operations in the same manner. Neither EBITDA from Continuing Operations nor Adjusted EBITDA from Continuing Operations 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 from Continuing Operations and Adjusted EBITDA from Continuing Operations and reconciles them to net earnings in accordance with GAAP for the quarters and fiscal years ended March 31, 2022 and 2021:

 

     Quarter Ended
March 31,
     Fiscal Year Ended
March 31,
 
     2022      2021      2022      2021  

Net Earnings, as reported

   $ 74,316      $ 66,011      $ 374,247      $ 339,444  

(Earnings) Loss from Discontinued Operations

     —          —          —          (5,278

Income Tax Expense

     15,898        13,431        100,847        89,946  

Interest Expense

     5,982        8,463        30,873        44,420  

Depreciation, Depletion and Amortization

     32,333        32,808        128,811        128,866  
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA from Continuing Operations

   $ 128,529      $ 120,713      $ 634,778      $ 597,398  

Gain on Sale of Businesses

     —          —          —          (51,973

Business Development Costs 1

     —          —          —          6,575  

Kosmos purchase accounting 2

     —          —          —          3,700  

Loss on early Retirement of Senior Notes

     —          —          8,407        —    

Stock-based Compensation

     3,627        3,236        14,264        15,293  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA from Continuing Operations

   $ 132,156      $ 123,949      $ 657,449      $ 570,993  

 

1 

Represents non-routine expenses associated with acquisitions and separation costs

2

Represents the impact of purchase accounting on inventory costs

 

11


Attachment 7

Eagle Materials Inc.

Reconciliation of Net Debt to Adjusted EBITDA

(unaudited)

(dollars in thousands)

GAAP does not define “Net Debt” and it should not be considered as an alternative to cash flow or liquidity measures 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 from Continuing Operations,” which it defines as Net Debt divided by Adjusted EBITDA from Continuing Operations for the trailing twelve months, as a metric of its current 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.

 

     Fiscal Year Ended
March 31,
 
     2022      2021  

Total debt, excluding debt issuance costs

   $ 950,000      $ 1,015,000  

Cash and cash equivalents

     19,416        263,520  
  

 

 

    

 

 

 

Net Debt

   $ 930,584      $ 751,480  

Adjusted EBITDA from Continuing Operations

     657,449        570,993  
  

 

 

    

 

 

 

Net Debt to Adjusted EBITDA from Continuing Operations

     1.4x        1.3x  
  

 

 

    

 

 

 

 

12