8-K
EAGLE MATERIALS INC false 0000918646 0000918646 2023-01-26 2023-01-26

 

 

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 26, 2023

 

 

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 January 26, 2023, Eagle Materials Inc., a Delaware corporation (“Eagle”), announced its results of operations for the quarter ended December 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 January 26, 2023 issued by Eagle Materials Inc. (announcing quarterly operating results)
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

2


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 26, 2023

 

3

EX-99.1

EXHIBIT 99.1

 

LOGO   

Contact at 214-432-2000

 

Michael R. Haack

President and CEO

D. Craig Kesler

Executive Vice President & CFO

Robert S. Stewart

Executive Vice President

 

News For Immediate Release

EAGLE MATERIALS REPORTS RECORD THIRD QUARTER RESULTS

WITH 26% EPS GROWTH

DALLAS, TX (January 26, 2023) Eagle Materials Inc. (NYSE: EXP) today reported financial results for the third quarter of fiscal 2023 ended December 31, 2022. 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 2023 Highlights

 

   

Record Revenue of $511 million, up 10%

 

   

Record Net Earnings of $117 million, up 14%, and Net Earnings per share of $3.20, up 26%

 

   

Adjusted EBITDA of $199 million, up 14%

 

   

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 824,000 shares of Eagle’s common stock for $103 million

Commenting on the results, Michael Haack, President and CEO, said, “We are pleased to announce another exceptional quarter at Eagle. In the third quarter, we achieved record revenue of $511 million and record EPS of $3.20, and we expanded gross margins by 110 bps to 31.0%. Third quarter performance was led by our Gypsum Wallboard business, in which margins expanded 400 bps. Construction activity remained healthy across our markets, despite delayed projects in the Midwest and Texas due to wet and extreme cold weather, which affected cement production and shipments. Utilization rates remained high across our network. During the quarter, we generated strong free cash flow and repurchased 824,000 shares of our common stock. Cash returned to shareholders in the quarter was approximately $113 million, bringing total cash returned to $342 million in the first nine months of the fiscal year.”

“We also continued to make strides towards our environmental stewardship goals, including expanding the production and sale of our eco-friendly Portland Limestone Cement during the quarter.”

Mr. Haack concluded, “Eagle’s heartland geographic footprint is well-positioned for long-term growth, supported by population-growth trends, shortages of residential units, and a multi-year federal highway bill further enhanced by state-level infrastructure spending. In the near term, we expect the strength in private non-residential and infrastructure construction activity to lessen the impact of affordability-driven headwinds in single-family residential construction.”


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 up 3% to $311 million. Heavy Materials operating earnings declined 11% to $75 million, primarily because of lower Cement sales volume partially offset by higher Cement net sales prices. Cement sales volume was affected by lower cement inventory levels compared with the prior-year period as well as difficult weather conditions during this quarter.

Cement revenue for the quarter, including Joint Venture and intersegment revenue, was down 2% to $256 million, and operating earnings were down 9% to $72 million. The decline reflects lower Cement sales volume partially offset by higher net sales prices. The average net Cement sales price for the quarter increased 13% to $134.36 per ton. Cement sales volume for the quarter was 1.7 million tons, down 13% versus the prior-year period.

Concrete and Aggregates revenue increased 30% to $55 million, reflecting higher sales volume and Concrete pricing as well as the contribution of approximately $10 million from the acquired business in northern Colorado. Operating earnings for Concrete and Aggregates decreased 35% to $3 million, primarily reflecting higher input costs.    

Light Materials: Gypsum Wallboard and Paperboard

Revenue in the Light Materials sector, which includes Gypsum Wallboard and Paperboard, increased 23% to $235 million, reflecting higher Wallboard and Paperboard sales volume and prices. Gypsum Wallboard sales volume increased 5% to 728 million square feet (MMSF), while the average Gypsum Wallboard net sales price increased 25% to $238.51 per MSF.

Paperboard sales volume for the quarter was down 5% to 77,000 tons. The average Paperboard net sales price was $594.93 per ton, up 2%, consistent with the pricing provisions in our long-term sales agreements.    

Operating earnings in the sector were $95 million, up 51%, reflecting increased Wallboard sales volume and pricing and a sharp reduction in raw material costs, notably recycled fiber.

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.

 

2


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. manufactures and distributes Portland Cement, Gypsum Wallboard, Recycled 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, January 26, 2023. 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 website for one year.

###

 

3


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 as to future events. 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; fluctuations in 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; the availability and fluctuations in the cost 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 (for example, 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; 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, including inflation and recessionary 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 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. These and other factors are described in the Company’s Annual Report on Form 10-K for the fiscal year ended March 31, 2022 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    Statement of Consolidated Earnings

Attachment 2    Revenue and Earnings by Lines of Business

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 Lines of Business

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
December 31,
    Nine Months Ended
December 31,
 
     2022     2021     2022     2021  

Revenue

   $ 511,487     $ 462,941     $ 1,677,942     $ 1,448,405  

Cost of Goods Sold

     352,717       324,355       1,174,067       1,027,967  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

     158,770       138,586       503,875       420,438  

Equity in Earnings of Unconsolidated JV

     11,377       8,555       23,631       24,785  

Corporate General and Administrative Expenses

     (12,497     (12,851     (37,944     (32,986

Loss on Early Retirement of Senior Notes

     —         —         —         (8,407

Other Non-Operating Income

     2,210       3,207       911       5,941  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before Interest and Income Taxes

     159,860       137,497       490,473       409,771  

Interest Expense, net

     (8,932     (5,651     (24,842     (24,891
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before Income Taxes

     150,928       131,846       465,631       384,880  

Income Tax Expense

     (33,744     (29,367     (104,447     (84,949
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Earnings

   $ 117,184     $ 102,479     $ 361,184     $ 299,931  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET EARNINGS PER SHARE

        

Basic

   $ 3.23     $ 2.56     $ 9.72     $ 7.30  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 3.20     $ 2.53     $ 9.66     $ 7.23  
  

 

 

   

 

 

   

 

 

   

 

 

 

AVERAGE SHARES OUTSTANDING

        

Basic

     36,336,056       40,049,456       37,149,927       41,096,702  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     36,605,982       40,458,049       37,395,586       41,493,339  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

5


Attachment 2

Eagle Materials Inc.

Revenue and Earnings by Lines of Business

(dollars in thousands)

(unaudited)

 

     Quarter Ended
December 31,
    Nine Months Ended
December 31,
 
     2022     2021     2022     2021  

Revenue*

        

Heavy Materials:

        

Cement (Wholly Owned)

   $ 220,974     $ 228,448     $ 754,853     $ 724,354  

Concrete and Aggregates

     55,176       42,384       186,407       139,888  
  

 

 

   

 

 

   

 

 

   

 

 

 
     276,150       270,832       941,260       864,242  

Light Materials:

        

Gypsum Wallboard

     212,016       163,584       652,981       502,836  

Gypsum Paperboard

     23,321       28,525       83,701       81,327  
  

 

 

   

 

 

   

 

 

   

 

 

 
     235,337       192,109       736,682       584,163  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

   $ 511,487     $ 462,941     $ 1,677,942     $ 1,448,405  
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment Operating Earnings

        

Heavy Materials:

        

Cement (Wholly Owned)

   $ 60,938     $ 71,281     $ 209,811     $ 206,348  

Cement (Joint Venture)

     11,377       8,555       23,631       24,785  

Concrete and Aggregates

     2,692       4,115       15,700       16,998  
  

 

 

   

 

 

   

 

 

   

 

 

 
     75,007       83,951       249,142       248,131  

Light Materials:

        

Gypsum Wallboard

     87,335       60,841       261,164       190,425  

Gypsum Paperboard

     7,805       2,349       17,200       6,667  
  

 

 

   

 

 

   

 

 

   

 

 

 
     95,140       63,190       278,364       197,092  
  

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

     170,147       147,141       527,506       445,223  

Corporate General and Administrative Expense

     (12,497     (12,851     (37,944     (32,986

Loss on Early Retirement of Senior Notes

     —         —         —         (8,407

Other Non-Operating Income

     2,210       3,207       911       5,941  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before Interest and Income Taxes

   $ 159,860     $ 137,497     $ 490,473     $ 409,771  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

*

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
December 31,
    Nine Months Ended
December 31,
 
     2022      2021      Change     2022      2021      Change  

Cement (M Tons):

                

Wholly Owned

     1,527        1,748        -13     5,313        5,583        -5

Joint Venture

     172        215        -20     524        614        -15
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     1,699        1,963        -13     5,837        6,197        -6

Concrete (M Cubic Yards)

     353        317        +11     1,210        1,063        +14

Aggregates (M Tons)

     626        341        +84     2,333        1,183        +97

Gypsum Wallboard (MMSFs)

     728        695        +5     2,309        2,194        +5

Paperboard (M Tons):

                

Internal

     39        36        +8     115        109        +6

External

     38        45        -16     131        143        -8
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     77        81        -5     246        252        -2

 

     Average Net Sales Price*  
     Quarter Ended
December 31,
    Nine Months Ended
December 31,
 
     2022      2021      Change     2022      2021      Change  

Cement (Ton)

   $ 134.36      $ 118.44        +13   $ 131.44      $ 117.49        +12

Concrete (Cubic Yard)

   $ 134.42      $ 122.36        +10   $ 132.46      $ 120.17        +10

Aggregates (Ton)

   $ 11.70      $ 10.38        +13   $ 11.21      $ 10.25        +9

Gypsum Wallboard (MSF)

   $ 238.51      $ 191.41        +25   $ 230.01      $ 186.16        +24

Paperboard (Ton)

   $ 594.93      $ 585.54        +2   $ 603.73      $ 535.55        +13

 

*

Net of freight and delivery costs billed to customers.

 

     Intersegment and Cement Revenue  
     Quarter Ended
December 31,
     Nine Months Ended
December 31,
 
     2022      2021      2022      2021  

Intersegment Revenue:

           

Cement

   $ 7,719      $ 5,301      $ 26,371      $ 18,357  

Paperboard

     24,453        21,238        71,819        59,501  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 32,172      $ 26,539      $ 98,190      $ 77,858  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cement Revenue:

           

Wholly Owned

   $ 220,974      $ 228,448      $ 754,853      $ 724,354  

Joint Venture

     27,620        27,406        79,065        77,023  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 248,594      $ 255,854      $ 833,918      $ 801,377  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

7


Attachment 4

Eagle Materials Inc.

Consolidated Balance Sheets

(dollars in thousands)

(unaudited)

 

     December 31,     March 31,  
     2022     2021     2022*  

ASSETS

      

Current Assets –

      

Cash and Cash Equivalents

   $ 60,937     $ 17,392     $ 19,416  

Accounts and Notes Receivable, net

     172,543       170,661       176,276  

Inventories

     247,155       211,978       236,661  

Federal Income Tax Receivable

     5,466       8,890       7,202  

Prepaid and Other Assets

     5,177       6,426       3,172  
  

 

 

   

 

 

   

 

 

 

Total Current Assets

     491,278       415,347       442,727  
  

 

 

   

 

 

   

 

 

 

Property, Plant and Equipment, net

     1,641,638       1,626,990       1,616,539  

Investments in Joint Venture

     85,268       79,434       80,637  

Operating Lease Right of Use Asset

     20,651       23,923       23,856  

Notes Receivable

     8,556       8,486       8,485  

Goodwill and Intangibles

     467,703       389,002       387,898  

Other Assets

     15,076       16,939       19,510  
  

 

 

   

 

 

   

 

 

 
   $ 2,730,170     $ 2,560,121     $ 2,579,652  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Current Liabilities –

      

Accounts Payable

   $ 106,571     $ 99,465     $ 113,679  

Accrued Liabilities

     85,723       87,206       86,754  

Current Portion of Long-Term Debt

     10,000       —         —    

Operating Lease Liabilities

     6,006       7,004       7,118  
  

 

 

   

 

 

   

 

 

 

Total Current Liabilities

     208,300       193,675       207,551  
  

 

 

   

 

 

   

 

 

 

Long-term Liabilities

     62,545       67,578       67,911  

Bank Credit Facility

     130,000       100,000       200,000  

Bank Term Loan

     185,000       —         —    

2.500% Senior Unsecured Notes due 2031

     739,215       737,949       738,265  

Deferred Income Taxes

     239,596       238,671       232,369  

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 36,242,274; 39,766,043 and 38,710,929 Shares, respectively

     362       398       387  

Capital in Excess of Par Value

     —         —         —    

Accumulated Other Comprehensive Losses

     (3,105     (3,359     (3,175

Retained Earnings

     1,168,257       1,225,209       1,136,344  
  

 

 

   

 

 

   

 

 

 

Total Stockholders’ Equity

     1,165,514       1,222,248       1,133,556  
  

 

 

   

 

 

   

 

 

 
   $ 2,730,170     $ 2,560,121     $ 2,579,652  
  

 

 

   

 

 

   

 

 

 

 

*

From audited financial statements

 

8


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 ended December 31, 2022 and 2021:

 

     Depreciation, Depletion and Amortization  
     Quarter Ended
December 31,
 
     2022      2021  

Cement

   $ 20,582      $ 19,933  

Concrete and Aggregates

     4,402        2,294  

Gypsum Wallboard

     5,387        5,598  

Paperboard

     3,738        3,685  

Corporate and Other

     706        684  
  

 

 

    

 

 

 
   $ 34,815      $ 32,194  
  

 

 

    

 

 

 

 

9


Attachment 6

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 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 calculations of EBITDA and Adjusted EBITDA and reconciles them to net earnings in accordance with GAAP for the quarters ended December 31, 2022 and 2021:

 

     Quarter Ended
December 31,
 
     2022      2021  

Net Earnings, as reported

   $ 117,184      $ 102,479  

Income Tax Expense

     33,744        29,367  

Interest Expense

     8,932        5,651  

Depreciation, Depletion and Amortization

     34,815        32,194  
  

 

 

    

 

 

 

EBITDA

   $ 194,675      $ 169,691  

Stock-based Compensation

     4,088        4,261  
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 198,763      $ 173,952  

 

10