8-K
EAGLE MATERIALS INC false 0000918646 0000918646 2024-10-29 2024-10-29

 

 

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): October 29, 2024

 

 

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 October 29, 2024, Eagle Materials Inc., a Delaware corporation (“Eagle”), announced its results of operations for the quarter ended September 30, 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
Number
  

Description

99.1    Earnings Press Release dated October 29, 2024 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: October 29, 2024

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

Alex Haddock

Senior Vice President

 

 

News For Immediate Release

EAGLE MATERIALS REPORTS SECOND QUARTER RESULTS

DALLAS, TX (October 29, 2024) Eagle Materials Inc. (NYSE: EXP) today reported financial results for the second quarter of fiscal 2025 ended September 30, 2024. Notable items for the quarter are highlighted below (unless otherwise noted, all comparisons are with the prior year’s fiscal second quarter):

Second Quarter Fiscal 2025 Highlights

 

   

Record Revenue of $623.6 million

 

   

Net Earnings of $143.5 million

 

   

Net Earnings per diluted share of $4.26

 

   

Adjusted net earnings per share (Adjusted EPS) of $4.31

 

   

Adjusted EPS is a non-GAAP financial measure calculated by excluding non-routine items in the manner described in Attachment 6

 

   

Adjusted EBITDA of $242.2 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 253,000 shares of Eagle’s common stock for $61 million

Commenting on the second quarter results, Michael Haack, President and CEO, said, “Eagle’s portfolio of businesses continued to perform well despite ongoing adverse weather during the quarter, which affected sales volumes primarily in our Cement and Concrete and Aggregates businesses. We generated record revenue of $624 million and increased cashflow from operations by 35% to $233 million. We used our strong cashflow to continue advancing our long-term growth and value-creation strategies: during the quarter, we completed a bolt-on aggregates acquisition, returned $69 million of cash to shareholders through share repurchases and dividends, and strengthened our balance sheet, ending the quarter with debt of $1.1 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, “We remain optimistic about our near-term and future opportunities and confident in our ability to execute on them. The current economic environment is constructive for our businesses. Employment is strong, recent inflation data should support a more accommodative monetary environment, spending from the Infrastructure Investment and Jobs Act (IIJA) is still in the beginning phases, and housing supply remains chronically short because of decade-long production deficits.”


“We believe our well-positioned balance sheet should give us substantial financial flexibility and support our capital allocation priorities and long-term growth, and our consistent, disciplined operational and strategic approach should position us to continue to perform well through economic cycles and drive superior value for our shareholders.”

Segment Financial Results

Heavy Materials: Cement, Concrete and Aggregates

Revenue in the Heavy Materials sector, which includes Cement, Concrete and Aggregates, Joint Venture and intersegment Cement revenue, was $418.7 million, a 2% decrease. Heavy Materials operating earnings were down 9% to $114.9 million. Both declines resulted from lower sales volume, partially offset by higher sales prices as well as the effects of the Aggregates acquisition described below.

Cement revenue for the quarter, including Joint Venture and intersegment revenue, was down 2% to $352.8 million, and operating earnings were down 5% to $115.9 million. These declines reflect lower Cement sales volume and a $7 million increase in Cement maintenance costs, partially offset by higher Cement net sales prices. The average net sales price for the quarter was up 3% to $156.51 per ton, as a result of Cement price increases implemented earlier this calendar year. Cement sales volume decreased 5% to 2.0 million tons. Sales volume was affected by ongoing adverse weather during the quarter, particularly in Texas in July and in our eastern markets during September.

Concrete and Aggregates revenue decreased slightly to $65.9 million, reflecting lower Concrete and Aggregates sales volume, partially offset by higher Concrete and Aggregates pricing. The second quarter operating loss of $1.0 million reflects lower Concrete and Aggregates sales volume and approximately $0.7 million of expenses from the impact of the step-up in inventory values related to an Aggregates acquisition during the quarter. We acquired a small mine located near one of our existing mines in Kentucky. The acquisition was completed in August with a purchase price of $24.9 million.

Light Materials: Gypsum Wallboard and Paperboard

Revenue in the Light Materials sector, which includes Gypsum Wallboard and Paperboard, increased 5% to $244.1 million, reflecting higher Wallboard and Paperboard sales volume and sales prices. Gypsum Wallboard sales volume improved 3% to 752 million square feet (MMSF), while the average Gypsum Wallboard net sales price increased 1% to $236.88 per MSF.

Paperboard sales volume for the quarter was up 6% to 85,000 tons. The average Paperboard net sales price was $595.19 per ton, up 10%, consistent with the pricing provisions in our long-term sales agreements that factor in changes to input costs.

Operating earnings in the sector were $98.2 million, an increase of 5%, reflecting higher Wallboard sales volume and net sales prices.

 

2


Corporate General and Administrative Expenses

Corporate General and Administrative Expenses during the second quarter includes approximately $1.0 million of costs associated with business development and transaction diligence.

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 a 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 other matters at 8:30 a.m. Eastern Time (7:30 a.m. Central Time) on Tuesday, October 29, 2024. 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 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’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; 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 for our 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, natural gas, 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 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; consolidation of our 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 losses or other adverse outcomes from 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; 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 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 can be expected to adversely 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 results of operations. Finally, any forward-looking statements made by the Company are subject to the risks and impacts associated with natural disasters, 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 its spread 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 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

Alex Haddock

Senior Vice President, Investor Relations, 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
September 30,
    Six Months Ended
September 30,
 
     2024     2023     2024     2023  

Revenue

   $ 623,619     $ 622,236     $ 1,232,308     $ 1,223,757  

Cost of Goods Sold

     419,775       413,218       841,596       838,744  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit

     203,844       209,018       390,712       385,013  

Equity in Earnings of Unconsolidated JV

     9,276       10,346       16,992       13,505  

Corporate General and Administrative Expenses

     (17,879     (16,576     (33,528     (28,255

Other Non-Operating Income

     724       1,605       3,407       1,818  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before Interest and Income Taxes

     195,965       204,393       377,583       372,081  

Interest Expense, net

     (10,714     (10,204     (21,398     (22,443
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before Income Taxes

     185,251       194,189       356,185       349,638  

Income Tax Expense

     (41,731     (43,636     (78,823     (78,236
  

 

 

   

 

 

   

 

 

   

 

 

 

Net Earnings

   $ 143,520     $ 150,553     $ 277,362     $ 271,402  
  

 

 

   

 

 

   

 

 

   

 

 

 

NET EARNINGS PER SHARE

        

Basic

   $ 4.29     $ 4.29     $ 8.26     $ 7.72  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

   $ 4.26     $ 4.26     $ 8.19     $ 7.66  
  

 

 

   

 

 

   

 

 

   

 

 

 

AVERAGE SHARES OUTSTANDING

        

Basic

     33,431,315       35,056,973       33,581,970       35,165,268  
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     33,716,036       35,336,966       33,853,703       35,433,837  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

5


Attachment 2

Eagle Materials Inc.

Revenue and Earnings by Business Segment

(dollars in thousands)

(unaudited)

 

     Quarter Ended
September 30,
    Six Months Ended
September 30,
 
     2024     2023     2024     2023  

Revenue*

        

Heavy Materials:

        

Cement (Wholly Owned)

   $ 313,571     $ 322,593     $ 613,143     $ 614,365  

Concrete and Aggregates

     65,930       66,104       126,968       133,519  
  

 

 

   

 

 

   

 

 

   

 

 

 
     379,501       388,697       740,111       747,884  

Light Materials:

        

Gypsum Wallboard

     214,975       209,233       432,801       428,330  

Recycled Paperboard

     29,143       24,306       59,396       47,543  
  

 

 

   

 

 

   

 

 

   

 

 

 
     244,118       233,539       492,197       475,873  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenue

   $ 623,619     $ 622,236     $ 1,232,308     $ 1,223,757  
  

 

 

   

 

 

   

 

 

   

 

 

 

Segment Operating Earnings

        

Heavy Materials:

        

Cement (Wholly Owned)

   $ 106,657     $ 111,083     $ 188,066     $ 181,985  

Cement (Joint Venture)

     9,276       10,346       16,992       13,505  

Concrete and Aggregates

     (995     4,640       1,985       11,674  
  

 

 

   

 

 

   

 

 

   

 

 

 
     114,938       126,069       207,043       207,164  

Light Materials:

        

Gypsum Wallboard

     90,141       85,705       184,117       176,562  

Recycled Paperboard

     8,041       7,590       16,544       14,792  
  

 

 

   

 

 

   

 

 

   

 

 

 
     98,182       93,295       200,661       191,354  
  

 

 

   

 

 

   

 

 

   

 

 

 

Sub-total

     213,120       219,364       407,704       398,518  
  

 

 

   

 

 

   

 

 

   

 

 

 

Corporate General and Administrative Expense

     (17,879     (16,576     (33,528     (28,255

Other Non-Operating Income

     724       1,605       3,407       1,818  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before Interest and Income Taxes

   $ 195,965     $ 204,393     $ 377,583     $ 372,081  
  

 

 

   

 

 

   

 

 

   

 

 

 

 

*

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

(dollars in thousands, except per unit data)

(unaudited)

 

     Sales Volume  
     Quarter Ended
September 30,
    Six Months Ended
September 30,
 
     2024      2023      Change     2024      2023      Change  

Cement (M Tons):

                

Wholly Owned

     1,848        1,959        -6     3,615        3,807        -5

Joint Venture

     176        170        +4     356        335        +6
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     2,024        2,129        -5     3,971        4,142        -4

Concrete (M Cubic Yards)

     348        362        -4     691        747        -7

Aggregates (M Tons)

     979        1,171        -16     1,778        2,328        -24

Gypsum Wallboard (MMSFs)

     752        733        +3     1,509        1,496        +1

Recycled Paperboard (M Tons):

                

Internal

     35        33        +6     74        73        +1

External

     50        47        +6     102        90        +13
  

 

 

    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

 
     85        80        +6     176        163        +8

 

     Average Net Sales Price*  
     Quarter Ended
September 30,
    Six Months Ended
September 30,
 
     2024      2023      Change     2024      2023      Change  

Cement (Ton)

   $ 156.51      $ 151.99        +3   $ 156.31      $ 149.70        +4

Concrete (Cubic Yard)

   $ 149.16      $ 145.39        +3   $ 148.86      $ 143.55        +4

Aggregates (Ton)

   $ 12.69      $ 11.15        +14   $ 12.65      $ 11.21        +13

Gypsum Wallboard (MSF)

   $ 236.88      $ 233.69        +1   $ 238.16      $ 235.20        +1

Recycled Paperboard (Ton)

   $ 595.19      $ 542.28        +10   $ 596.33      $ 539.35        +11

 

*

Net of freight and delivery costs billed to customers.

 

     Intersegment and Cement Revenue  
     Quarter Ended
September 30,
     Six Months Ended
September 30,
 
     2024      2023      2024      2023  

Intersegment Revenue:

           

Cement

   $ 10,384      $ 9,251      $ 20,664      $ 19,388  

Concrete and Aggregates

     4,050        3,783        7,827        6,821  

Recycled Paperboard

     21,634        18,710        45,621        40,801  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 36,068      $ 31,744      $ 74,112      $ 67,010  
  

 

 

    

 

 

    

 

 

    

 

 

 

Cement Revenue:

           

Wholly Owned

   $ 313,571      $ 322,593      $ 613,143      $ 614,365  

Joint Venture

     28,825        28,907        58,135        56,030  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 342,396      $ 351,500      $ 671,278      $ 670,395  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

7


Attachment 4

Eagle Materials Inc.

Consolidated Balance Sheets

(dollars in thousands)

(unaudited)

 

     September 30,     March 31,
2024*
 
     2024     2023  

ASSETS

      

Current Assets –

      

Cash and Cash Equivalents

   $ 93,909     $ 47,321     $ 34,925  

Accounts and Notes Receivable, net

     246,349       244,832       202,985  

Inventories

     375,602       301,374       373,923  

Federal Income Tax Receivable

     2,474       8,144       9,910  

Prepaid and Other Assets

     12,115       10,135       5,950  
  

 

 

   

 

 

   

 

 

 

Total Current Assets

     730,449       611,806       627,693  
  

 

 

   

 

 

   

 

 

 

Property, Plant and Equipment, net

     1,724,288       1,676,738       1,676,217  

Investments in Joint Venture

     130,685       100,115       113,478  

Operating Lease Right of Use Asset

     17,316       22,068       19,373  

Goodwill and Intangibles

     489,232       490,180       486,117  

Other Assets

     29,833       16,187       24,141  
  

 

 

   

 

 

   

 

 

 
   $ 3,121,803     $ 2,917,094     $ 2,947,019  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Current Liabilities –

      

Accounts Payable

   $ 131,411     $ 113,737     $ 127,183  

Accrued Liabilities

     95,337       90,815       94,327  

Income Taxes Payable

     69,450       1,778       —   

Current Portion of Long-Term Debt

     10,000       10,000       10,000  

Operating Lease Liabilities

     6,029       8,205       7,899  
  

 

 

   

 

 

   

 

 

 

Total Current Liabilities

     312,227       224,535       239,409  
  

 

 

   

 

 

   

 

 

 

Long-term Liabilities

     68,261       62,590       70,979  

Bank Credit Facility

     155,000       162,000       170,000  

Bank Term Loan

     167,500       177,500       172,500  

2.500% Senior Unsecured Notes due 2031

     741,433       740,165       740,799  

Deferred Income Taxes

     245,733       243,670       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 33,539,154; 35,031,889 and 34,143,945 Shares, respectively

     335       350       341  

Capital in Excess of Par Value

     —        —        —   

Accumulated Other Comprehensive Losses

     (3,283     (3,451     (3,373

Retained Earnings

     1,434,597       1,309,735       1,311,567  
  

 

 

   

 

 

   

 

 

 

Total Stockholders’ Equity

     1,431,649       1,306,634       1,308,535  
  

 

 

   

 

 

   

 

 

 
   $ 3,121,803     $ 2,917,094     $ 2,947,019  
  

 

 

   

 

 

   

 

 

 

 

*

From audited financial statements

 

8


Attachment 5

Eagle Materials Inc.

Depreciation, Depletion and Amortization by Business Segment

(dollars in thousands)

(unaudited)

The following table presents Depreciation, Depletion and Amortization by business segment for the quarters ended September 30, 2024 and 2023:

 

     Depreciation, Depletion and Amortization  
     Quarter Ended
September 30,
 
     2024      2023  

Cement

   $ 22,907      $ 22,187  

Concrete and Aggregates

     5,283        4,962  

Gypsum Wallboard

     6,451        5,548  

Recycled Paperboard

     3,669        3,708  

Corporate and Other

     767        792  
  

 

 

    

 

 

 
   $ 39,077      $ 37,197  
  

 

 

    

 

 

 

 

9


Attachment 6

Eagle Materials Inc.

Reconciliation of Non-GAAP Financial Measures

(unaudited)

(dollars in thousands, 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 September 30, 2024 and 2023:

 

     Quarter Ended
September 30,
 
     2024      2023  

Net Earnings, as reported

   $ 143,520      $ 150,553  

Non-routine Items:

     

Acquisition accounting and related expenses 1

   $ 1,618      $ 1,107  

Litigation loss

     700        —   
  

 

 

    

 

 

 

Total Non-routine Items before Taxes

   $ 2,318      $ 1,107  

Tax Impact on Non-routine Items

     (522      (249
  

 

 

    

 

 

 

After-tax Impact of Non-routine Items

   $ 1,796      $ 858  

Adjusted Net Earnings

   $ 145,316      $ 151,411  

Diluted Average Shares Outstanding

     33,716        35,337  

Net earnings per diluted share, as reported

   $ 4.26      $ 4.26  

Adjusted net earnings per diluted share (Adjusted EPS)

   $ 4.31      $ 4.28  

 

1 

Represents the impact of selling acquired inventory after its markup to fair value as part of acquisition accounting and business development costs

 

10


Attachment 6, continued

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 ended September 30, 2024 and 2023, and the trailing twelve months ended September 30, 2024 and March 31, 2024:

 

     Quarter Ended
September 30,
     Six Months Ended
September 30,
 
     2024      2023      2024      2023  

Net Earnings, as reported

   $ 143,520      $ 150,553      $ 277,362      $ 271,402  

Income Tax Expense

     41,731        43,636        78,823        78,236  

Interest Expense

     10,714        10,204        21,398        22,443  

Depreciation, Depletion and Amortization

     39,077        37,197        77,427        73,879  
  

 

 

    

 

 

    

 

 

    

 

 

 

EBITDA

   $ 235,042      $ 241,590      $ 455,010      $ 445,960  

Acquisition accounting and related expenses 1

     1,618        1,107        1,618        4,568  

Litigation loss

     700        —         700        —   

Stock-based Compensation

     4,864        4,542        9,403        10,999  
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted EBITDA

   $ 242,224      $ 247,239      $ 466,731      $ 461,527  

 

     Twelve Months Ended  
     September 30,      March 31,  
     2024      2024  

Net Earnings, as reported

   $ 483,599      $ 477,639  

Income Tax Expense

     140,885        140,298  

Interest Expense

     41,212        42,257  

Depreciation, Depletion and Amortization

     153,380        149,832  
  

 

 

    

 

 

 

EBITDA

   $ 819,076      $ 810,026  

Acquisition accounting and related expenses 1

     1,618        4,568  

Litigation loss

     700        —   

Stock-based Compensation

     18,304        19,900  
  

 

 

    

 

 

 

Adjusted EBITDA

   $ 839,698      $ 834,494  

 

1 

Represents the impact of selling acquired inventory after its markup to fair value as part of acquisition 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      As of  
     September 30, 2024      March 31, 2024  

Total debt, excluding debt issuance costs

   $ 1,082,500      $ 1,102,500  

Cash and cash equivalents

     93,909        34,925  
  

 

 

    

 

 

 

Net Debt

   $ 988,591      $ 1,067,575  

Trailing Twelve Months Adjusted EBITDA

   $ 839,698        834,494  
  

 

 

    

 

 

 

Net Debt to Adjusted EBITDA

     1.2x        1.3x  
  

 

 

    

 

 

 

 

12