Eagle Materials Announces Record Fiscal 2022 Results

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.

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.

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.

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.

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

 

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

 

               

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

 

 

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

 

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

 

 

 

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

 

 

 

 

 

 

 

 

 

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

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