Attached files

file filename
8-K - FORM 8-K - TEXAS INDUSTRIES INCf8k_010611.htm

EXHIBIT 99.1

TXI Reports Second Quarter Results

DALLAS, Jan. 6, 2011 (GLOBE NEWSWIRE) -- Texas Industries, Inc. (NYSE:TXI) today reported financial results for the quarter ended November 30, 2010. Results for the quarter were a net loss of $11.2 million or $.40 per share. Results for the quarter ended November 30, 2009 were a net loss of $3.7 million or $.13 per share and included after tax gains from the sale of emission credits of $2.1 million ($.08 per share).

General Comments

"Conditions in our markets remain challenging," stated Mel Brekhus, Chief Executive Officer. "Volumes were up compared to the same period a year ago but it is difficult to determine how much might be attributable to market conditions due to the fact that we experienced abnormally inclement weather in Texas a year ago and more typical weather this year."

"We continue to focus on meeting market demand as cost effectively as possible. As planned, we resumed construction of TXI's central Texas cement plant expansion during the quarter," added Brekhus.

A teleconference will be held tomorrow, January 7, 2011 at 10:00 Central Standard Time to further discuss quarter results. A real-time webcast of the conference is available by logging on to TXI's website at www.txi.com.

The following is a summary of operating results for our business segments and certain other operating information related to our principal products.

Cement Operations

   Three months ended
 November 30,
 Six months ended
 November 30,
In thousands except per unit  2010  2009  2010  2009
         
 Operating Results        
 Total cement sales  $ 61,599  $ 61,726  $ 129,289  $ 140,186
 Total other sales and delivery fees    6,979    6,457    15,671    13,193
 Total segment sales 68,578 68,183 144,960 153,379
 Cost of products sold    63,121   58,359   133,184   128,218
 Gross profit 5,457 9,824 11,776 25,161
 Selling, general and administrative (4,018) (4,359) (8,811) (9,033)
 Other income    509    4,670     2,947     6,413
 Operating Profit  $ 1,948  $ 10,135  $ 5,912  $ 22,541
         
 Cement        
 Shipments (tons) 784 738 1,657 1,653
 Prices ($/ton)  $78.49 $83.64  $78.02  $84.78
 Cost of sales ($/ton)  $73.39 $71.98  $72.25  $70.16

Three months ended November 30, 2010

Cement operating profit for the three-month period ended November 30, 2010 was $1.9 million, a decrease of $8.2 million from the prior year period. Lower sales prices offset in part by higher shipments reduced operating profit approximately $3 million.   In addition, other income decreased $4.2 million from the prior year period.

Total segment sales for the three-month period ended November 30, 2010 were $68.6 million compared to $68.2 million for the prior year period. Cement sales were comparable to the prior year period as construction activity has remained at low levels in both our Texas and California market areas. Our Texas market area accounted for approximately 73% of cement sales in the current period compared to 69% of cement sales in the prior year period. Average cement prices decreased 6% in our Texas market area and 7% in our California market area. Shipments increased 12% in our Texas market area and decreased 6% in our California market area.

Cost of products sold for the three-month period ended November 30, 2010 increased $4.8 million from the prior year period. Cement unit costs increased 2% from the prior year period primarily due to higher repair and maintenance costs offset in part by the effect of higher shipments. 

Selling, general and administrative expense for the three-month period ended November 30, 2010 decreased $0.3 million from the prior year period.   The decrease was primarily due to lower provisions for bad debts and defined benefit plan expense.

Other income for the three-month period ended November 30, 2010 decreased $4.2 million from the prior year period. The decrease was primarily due to $0.6 million lower royalty income and $3.4 million lower gains from sales of emissions credits associated with our Crestmore cement plant in Riverside, California.      

Aggregate Operations

   Three months ended
 November 30,
 Six months ended
 November 30,
In thousands except per unit  2010  2009  2010  2009
         
 Operating Results        
 Total stone, sand and gravel sales  $ 22,644  $ 20,217  $ 49,237  $ 48,011
 Total other sales and delivery fees    18,438   16,070    41,815    38,377
 Total segment sales  41,082  36,287  91,052  86,388
 Cost of products sold    35,002   32,001   78,412   71,156
 Gross profit 6,080 4,286 12,640 15,232
 Selling, general and administrative (2,814) (2,489) (5,873) (5,194)
 Other income    57    432     1,690     830
 Operating Profit  $ 3,323  $ 2,229  $ 8,457  $ 10,868
         
 Stone, sand and gravel        
 Shipments (tons) 3,026 2,642 6,610 6,065
 Prices ($/ton)  $7.48  $7.65  $7.45  $7.92
 Cost of sales ($/ton)  $6.53  $7.03  $6.48  $6.61






Three months ended November 30, 2010

Aggregate operating profit for the three-month period ended November 30, 2010 was $3.3 million, an increase of $1.1 million from the prior year period. Higher shipments offset in part by lower sales prices increased operating profit approximately $1 million.

Total segment sales for the three-month period ended November 30, 2010 were $41.1 million compared to $36.3 million for the prior year period. Stone, sand and gravel sales increased $2.4 million from the prior year period on 15% higher shipments and 2% lower average prices.

Cost of products sold for the three-month period ended November 30, 2010 increased $3.0 million from the prior year period primarily due to higher shipments. Stone, sand and gravel unit costs decreased 7% from the prior year period primarily due to the effect of higher shipments on unit costs offset in part by higher repair and maintenance costs.

Selling, general and administrative expense for the three-month period ended November 30, 2010 increased $0.3 million from the prior year period primarily due to higher provisions for bad debts.

Other income for the three-month period ended November 30, 2010 decreased $0.4 million from the prior year period primarily due to lower gains from routine sales of surplus operating assets.

Consumer Products Operations

   Three months ended
 November 30,
 Six months ended
 November 30,
In thousands except per unit  2010  2009  2010  2009
         
 Operating Results        
 Total ready-mix concrete sales  $ 43,377  $ 41,720  $ 95,483  $ 95,773
 Total other sales and delivery fees    13,443   12,733    27,815    28,218
 Total segment sales  56,820  54,453  123,298  123,991
 Cost of products sold    56,290   51,691    119,539    113,407
 Gross profit 530 2,762 3,759 10,584
 Selling, general and administrative (3,047) (2,749) (5,723) (5,953)
 Other income    134    268     332     401
 Operating Profit (Loss)  $ (2,383)  $ 281  $ (1,632)  $ 5,032
         
 Ready-mix concrete        
 Shipments (cubic yards) 575 501 1,244 1,113
 Prices ($/cubic yard)  $75.45  $83.02  $76.73  $86.01
 Cost of sales ($/cubic yard)  $77.79  $80.98  $76.94  $80.39

Three months ended November 30, 2010

Consumer products operating loss for the three-month period ended November 30, 2010 was $2.4 million, a decrease in profit of $2.7 million from the prior year period. Lower sales prices offset in part by higher shipments reduced operating profit approximately $2 million.

Total segment sales for the three-month period ended November 30, 2010 were $56.8 million compared to $54.5 million for the prior year period. Ready-mix concrete sales for the three-month period ended November 30, 2010 increased $1.7 million from the prior year period on 9% lower average prices and 15% higher shipments. 

Cost of products sold for the three-month period ended November 30, 2010 increased $4.6 million from the prior year period primarily due to higher shipments. Ready-mix concrete unit costs decreased 4% from the prior year period primarily due to the effect of higher shipments offset in part by higher fuel and repair and maintenance costs.

Selling, general and administrative expense for the three-month period ended November 30, 2010 increased $0.3 million from the prior year period primarily due to higher provisions for bad debts.

Other income for the three-month period ended November 30, 2010 decreased $0.1 million from the prior year period primarily due to lower gains from routine sales of surplus operating assets.

Corporate

   Three months ended
 November 30,
 Six months ended
 November 30,
In thousands  2010  2009  2010  2009
         
         
 Other income  $ 1,229  $ 358  $ 1,850  $ 736
 Selling, general and administrative    (8,664)    (6,289)    (14,277)    (15,960)
   $ (7,435)  $ (5,931)  $ (12,427)  $ (15,224)

Three months ended November 30, 2010

Other income for the three-month period ended November 30, 2010 increased $0.9 million from the prior year period primarily due to higher oil and gas lease bonus and royalty payments offset in part by lower interest income.

Selling, general and administrative expense for the three-month period ended November 30, 2010 increased $2.4 million from the prior year period. The increase was primarily the result of $3.0 million higher stock-based compensation. Our stock-based compensation includes awards expected to be settled in cash, the expense for which is based on their fair value at the end of each period until the awards are paid. The impact of changes in our stock price on their fair value increased stock-based compensation $1.5 million in the three-month period ended November 30, 2010 and decreased stock-based compensation $1.5 million in the three-month period ended November 30, 2009. We hold life insurance policies in connection with certain of our benefit plans. Proceeds received from the policies in the three-month period ended November 30, 2010 decreased expense $0.2 million from the prior year period. Our focus on reducing controllable costs lowered other expenses $0.4 million in the three-month period ended November 30, 2010 from the prior year period.

Interest

Interest expense incurred for the three-month period ended November 30, 2010 was $17.3 million, of which $3.4 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $13.9 million was expensed. Interest expense incurred for the three-month period ended November 30, 2009 was $13.4 million, all of which was expensed.

Interest expense incurred for the three-month period ended November 30, 2010 increased from the prior year period primarily as a result of higher average outstanding debt at higher interest rates due to the refinancing of our 7.25% senior notes. An additional $15 million of interest expense is estimated to be capitalized in connection with our Hunter, Texas cement plant expansion project during the remainder of our current fiscal year.

Loss on Debt Retirements

On July 27, 2010, we commenced a cash tender offer for all of the outstanding $550 million aggregate principal amount of our 7.25% senior notes due 2013 and a solicitation of consents to amend the indenture governing the 7.25% notes. Pursuant to the tender offer and consent solicitation, we purchased $536.6 million aggregate principal amount of the 7.25% notes, and paid an aggregate of $547.7 million in purchase price and consent fees. On September 9, 2010, we redeemed the remaining $13.4 million aggregate principal amount of the 7.25% notes at a price of 101.813% of the principal amount thereof, plus accrued and unpaid interest on the 7.25% notes to the redemption date. We used the net proceeds from the issuance and sale of $650 million aggregate principal amount of our 9.25% senior notes to pay the purchase or redemption price of the 7.25% notes and the consent fees. As of November 30, 2010, we recognized a loss on debt retirement of $29.6 million representing $11.4 million in consent fees, redemption price premium and transaction costs and a write-off of $18.2 million of unamortized debt discount and original issuance costs associated with the 7.25% notes. 

Income Taxes

Income taxes for the interim periods ended November 30, 2010 and November 30, 2009 have been included in the accompanying financial statements on the basis of an estimated annual rate. The estimated annualized rate does not include the tax impact of the loss on debt retirements which has been recognized as a discrete item in the six-month period ended November 30, 2010. The estimated annualized rate excluding this charge is 41.0% for fiscal year 2011 compared to 41.4% for fiscal year 2010. 

Certain statements contained in this press release are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements are subject to risks, uncertainties and other factors, which could cause actual results to differ materially from future results expressed or implied by such forward-looking statements. Potential risks and uncertainties include, but are not limited to, the impact of competitive pressures and changing economic and financial conditions on our business, the cyclical and seasonal nature of our business, the level of construction activity in our markets, abnormal periods of inclement weather, unexpected periods of equipment downtime, unexpected operational difficulties, changes in the cost of raw materials, fuel and energy, changes in the cost or availability of transportation, changes in interest rates, the timing and amount of federal, state and local funding for infrastructure, delays in announced capacity expansions, ongoing volatility and uncertainty in the capital or credit markets, the impact of environmental laws, regulations and claims and changes in governmental and public policy, and the risks and uncertainties described in our reports on Forms 10-K, 10-Q and 8-K. Forward-looking statements speak only as of the date hereof, and we assume no obligation to publicly update such statements.

TXI is the largest producer of cement in Texas and a major cement producer in California. TXI is also a major supplier of construction aggregate, ready-mix concrete and concrete products.

The Texas Industries, Inc. logo is available at http://www.globenewswire.com/newsroom/prs/?pkgid=6602

 

(Unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
         
  Three months ended Six months ended
  November 30, November 30,
In thousands except per share 2010 2009 2010 2009
         
NET SALES $148,111 $142,935 $320,233 $326,892
         
Cost of products sold 136,044 126,063 292,058 275,915
GROSS PROFIT 12,067 16,872 28,175 50,977
         
Selling, general and administrative 18,543 15,886 34,684 36,140
Interest 13,886 13,364 28,297 26,608
Loss on debt retirements 613 --  29,619 -- 
Other income (1,929) (5,728) (6,819) (8,380)
  31,113 23,522 85,781 54,368
LOSS BEFORE INCOME TAXES  (19,046) (6,650) (57,606) (3,391)
         
Income tax benefit (7,845) (2,948) (22,713) (1,404)
NET LOSS  $ (11,201)  $ (3,702)  $ (34,893)  $ (1,987)
         
         
Net loss per share        
Basic  $ (.40)  $ (.13)  $ (1.25)  $ (.07)
Diluted  $ (.40)  $ (.13)  $ (1.25)  $ (.07)
         
Average shares outstanding        
Basic 27,807 27,736 27,797 27,728
Diluted 27,807 27,736 27,797 27,728
         
Cash dividends declared per share $.075 $.075 $.15 $.15
         
 
 
CONSOLIDATED BALANCE SHEETS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
     
     
  (Unaudited)  
  November 30, May 31,
In thousands 2010 2010
     
ASSETS    
CURRENT ASSETS    
Cash and cash equivalents  $139,753 $74,946
Receivables – net 96,671 112,184
Inventories 152,681 142,419
Deferred income taxes and prepaid expenses 23,351 23,426
TOTAL CURRENT ASSETS 412,456 352,975
     
PROPERTY, PLANT AND EQUIPMENT    
Land and land improvements 158,941 158,367
Buildings 58,817 58,351
Machinery and equipment 1,226,794 1,220,021
Construction in progress 330,574 322,039
  1,775,126 1,758,778
Less depreciation and depletion  634,404 604,269
  1,140,722 1,154,509
OTHER ASSETS    
Goodwill 1,715 1,715
Real estate and investments 7,426 6,774
Deferred charges and other 23,219 15,774
  32,360 24,263
  $1,585,538 $1,531,747
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
CURRENT LIABILITIES    
Accounts payable $41,800 $56,214
Accrued interest, compensation and other 63,307 51,455
Current portion of long-term debt  95 234
TOTAL CURRENT LIABILITIES  105,202 107,903
     
LONG-TERM DEBT 652,441 538,620
     
DEFERRED INCOME TAXES AND OTHER CREDITS 102,495 123,976
     
SHAREHOLDERS' EQUITY    
     
Common stock, $1 par value; authorized 100,000 shares; issued
and outstanding 27,820 and 27,796 shares, respectively
27,820 27,796
Additional paid-in capital 478,172 475,584
Retained earnings 232,953 272,018
Accumulated other comprehensive loss (13,545) (14,150)
  725,400 761,248
  $1,585,538 $1,531,747
     
(Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
     
     
  Six months ended
  November 30,
In thousands 2010 2009
     
OPERATING ACTIVITIES    
Net loss   $ (34,893)  $ (1,987)
Adjustments to reconcile net loss to cash provided by operating activities    
Depreciation, depletion and amortization 31,991 32,971
Gains on asset disposals (1,555) (1,433)
Deferred income taxes (benefit) (22,964) 756
Stock-based compensation expense 2,288 2,143
Excess tax benefits from stock-based compensation --  (248)
Loss on debt retirements 29,619 -- 
Other – net (2,855) 609
Changes in operating assets and liabilities    
Receivables – net 16,112 14,020
Inventories (10,262) (3,843)
Prepaid expenses 1,232 1,767
Accounts payable and accrued liabilities 1,313 (4,823)
Net cash provided by operating activities 10,026 39,932
     
INVESTING ACTIVITIES    
Capital expenditures – expansions (11,198) (4,543)
Capital expenditures – other (12,201) (2,899)
Proceeds from asset disposals 3,037 1,443
Investments in life insurance contracts 3,704 6,726
Other – net (859) (2)
Net cash provided (used) by investing activities (17,517) 725
     
FINANCING ACTIVITIES    
Long-term borrowings 650,000 -- 
Debt retirements (561,568) (144)
Debt issuance costs (12,426) (2,039)
Stock option exercises 464 356
 Excess tax benefits from stock-based compensation --  248
Common dividends paid (4,172) (2,080)
Net cash provided (used) by financing activities 72,298 (3,659)
Increase in cash and cash equivalents 64,807 36,998
     
Cash and cash equivalents at beginning of period 74,946 19,796
Cash and cash equivalents at end of period $139,753 $56,794
CONTACT: Kenneth R. Allen
         Vice President-Finance and  Chief Financial Officer
         972.647.6730
         Email:  kallen@txi.com
 
 
 

 
Texas Industries, Inc.
                                                                                                     
Consolidated Statements of Operations
                                                                             
$ In thousands expect per share
                                                                                                     
                                                                                                       
                                                                                                       
                                                                                                       
                                                                                                       
   
FY2005
   
FY2006
   
FY2007
   
FY2008
 
FY2009
   
FY2010
   
FY2011
 
                              Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2    
Total
 
                                                                                                                           
Shipments
                                                                                                                         
Cement (thousands of tons)
    5,394       5,136       5,074       5,035       1,218       1,083       837       897       4,035       915       738       639       934       3,226       873       784       1,657  
Aggregates (thousands of tons)
    23,616       25,246       22,114       21,851       5,201       4,605       3,267       3,397       16,470       3,423       2,642       1,947       3,351       11,363       3,584       3,026       6,610  
Ready-mix (thousands of cubic yards)
    3,678       3,830       3,665       3,844       947       769       614       572       2,902       612       501       427       607       2,147       669       575       1,244  
                                                                                                                                         
Price
                                                                                                                                       
Cement ($ per ton)
    75.05       87.14       95.06       93.07       91.43       90.87       90.17       88.23       90.31       85.70       83.64       81.82       78.95       82.51       77.59       78.49       78.02  
Aggregates ($ per ton)
    5.68       6.08       7.03       7.44       7.82       7.74       8.23       8.23       7.97       8.12       7.65       7.62       7.51       7.75       7.42       7.48       7.45  
Ready-mix ($ per cubic yard)
    60.54       69.25       75.87       80.83       83.30       84.37       86.87       89.00       85.46       88.46       83.02       79.17       76.06       81.83       77.83       75.45       76.73  
                                                                                                                                         
Net Sales
                                                                                                                                       
Cement
    404,823       447,594       482,379       468,673       111,404       98,407       75,557       79,018       364,386       78,460       61,726       52,322       73,672       266,180       67,690       61,599       129,289  
Aggregates
    134,220       153,480       155,562       162,582       40,679       35,667       26,889       27,962       131,197       27,794       20,217       14,849       25,159       88,019       26,593       22,644       49,237  
Ready-mix
    222,680       265,254       278,067       310,652       78,894       64,832       53,306       50,899       247,931       54,053       41,720       33,695       46,244       175,712       52,106       43,377       95,483  
Other
    104,847       118,555       119,798       132,606       32,275       28,498       29,200       31,348       121,321       28,939       22,244       19,923       30,420       101,526       27,310       23,112       50,422  
Interplant
    (105,576 )     (121,127 )     (118,406 )     (130,461 )     (31,992 )     (27,398 )     (22,151 )     (21,489 )     (103,030 )     (20,878 )     (15,988 )     (13,575 )     (19,338 )     (69,779 )     (20,708 )     (18,369 )     (39,077 )
Delivery Fees
    73,809       80,166       78,850       84,802       25,132       21,793       15,858       14,614       77,397       15,589       13,016       10,615       20,186       59,406       19,131       15,748       34,879  
Net Sales
    834,803       943,922       996,250       1,028,854       256,392       221,799       178,659       182,352       839,202       183,957       142,935       117,829       176,343       621,064       172,122       148,111       320,233  
                                                                                                                                         
Costs and Expenses (Income)
                                                                                                                                       
Cost of products sold
    692,414       766,941       754,088       834,333       223,765       195,145       149,015       158,208       726,133       149,852       126,063       131,126       155,025       562,066       156,014       136,044       292,058  
Selling, general and administrative
    78,434       88,663       108,106       96,220       17,338       15,864       15,982       22,909       72,093       20,254       15,886       17,568       25,707       79,415       16,141       18,543       34,684  
Goodwill impairment
    -       -       -       -       -       -       -       58,395       58,395       -       -       -       -       -       -       -       -  
Interest
    23,533       31,155       14,074       2,505       7,245       9,296       8,344       8,401       33,286       13,244       13,364       13,642       11,990       52,240       14,411       13,886       28,297  
Loss on debt retirements and spin-off charges
    894       113,247       48       -       907       -       -       -       907       -       -       -       -       -       29,006       613       29,619  
Other income
    (22,727 )     (47,270 )     (36,629 )     (31,563 )     (8,241 )     (2,211 )     (7,944 )     (2,795 )     (21,191 )     (2,652 )     (5,728 )     (1,044 )     (1,242 )     (10,666 )     (4,890 )     (1,929 )     (6,819 )
      772,548       952,736       839,687       901,495       241,014       218,094       165,397       245,118       869,623       180,698       149,585       161,292       191,480       683,055       210,682       167,157       377,839  
Income (loss) from Continuing Operations
                                                                 
  before Income Taxes
    62,255       (8,814 )     156,563       127,359       15,378       3,705       13,262       (62,766 )     (30,421 )     3,259       (6,650 )     (43,463 )     (15,137 )     (61,991 )     (38,560 )     (19,046 )     (57,606 )
                                                                                                                                         
Income Taxes (benefits)
    16,811       (8,225 )     51,852       39,728       4,726       571       2,341       (20,412 )     (12,774 )     1,544       (2,948 )     (16,358 )     (5,376 )     (23,138 )     (14,868 )     (7,845 )     (22,713 )
Income (loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       10,652       3,134       10,921       (42,354 )     (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (34,893 )
                                                                                                                                         
Income from Discontinued Operations net of Income Taxes
    79,079       8,691       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Income (loss) before Accounting Change
    124,523       8,102       104,711       87,631       10,652       3,134       10,921       (42,354 )     (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (34,893 )
                                                                                                                                         
Cumulative Effect of Accounting Change net of Income Taxes
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Net Income (loss)
    124,523       8,102       104,711       87,631       10,652       3,134       10,921       (42,354 )     (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (34,893 )
                                                                                                                                         
 
 
 

 
 
Texas Industries, Inc.
                                         
Consolidated Balance Sheets
                                         
$ In thousands
                                         
                                                   
                                                   
                                                   
         
5/31/2005
5/31/2006
5/31/2007
5/31/2008
 
8/31/2008
11/30/2008
2/28/2009
5/31/2009
   
8/31/2009
11/30/2009
2/28/2010
5/31/2010
   
8/31/2010
 
11/30/2010
 
                                                   
 
Cash
    251,600
     84,139
     15,138
     39,527
 
    118,548
     62,254
     33,865
     19,796
   
     32,183
     56,794
     75,615
     74,946
   
    162,427
 
    139,753
 
 
Short-term investments
            -
     50,606
            -
            -
 
            -
            -
            -
            -
   
            -
            -
            -
            -
   
            -
 
            -
 
 
Receivables - net
    117,363
    132,849
    142,610
    170,943
 
    155,970
    140,134
    104,199
    129,432
   
    129,430
    115,469
     74,642
    112,184
   
    107,217
 
     96,671
 
 
Inventories
     83,291
    109,767
    135,254
    144,654
 
    157,157
    155,097
    164,657
    155,724
   
    156,355
    161,431
    141,304
    142,419
   
    148,741
 
    152,681
 
 
Deferred income taxes and prepaid expenses
     28,754
     33,599
     17,621
     17,943
 
     16,760
     17,238
     17,733
     22,039
   
     21,244
     21,320
     21,887
     23,426
   
     22,673
 
     23,351
 
   
Total Current Assets
    481,008
    410,960
    310,623
    373,067
 
    448,435
    374,723
    320,454
    326,991
   
    339,212
    355,014
    313,448
    352,975
   
    441,058
 
    412,456
 
                                                   
 
Property, plant and equipment
    886,447
    956,896
 1,293,360
 1,546,125
 
 1,628,431
 1,722,452
 1,767,701
 1,791,546
   
 1,789,351
 1,788,663
 1,790,965
 1,758,778
   
 1,759,077
 
 1,775,126
 
 
Less depreciation and depletion
    473,794
    486,585
    509,138
    518,361
 
    530,925
    546,663
    557,990
    572,195
   
    587,052
    601,982
    613,930
    604,269
   
    618,706
 
    634,404
 
   
Net Property, Plant and Equipment
    412,653
    470,311
    784,222
 1,027,764
 
 1,097,506
 1,175,789
 1,209,711
 1,219,351
   
 1,202,299
 1,186,681
 1,177,035
 1,154,509
   
 1,140,371
 
 1,140,722
 
                                                   
 
Goodwill
     58,395
     58,395
     58,395
     60,110
 
     60,110
     60,110
     60,110
       1,715
   
       1,715
       1,715
       1,715
       1,715
   
       1,715
 
       1,715
 
 
Real estate and investments
     99,491
    125,159
    110,761
     59,261
 
     33,253
     32,011
     31,011
     10,001
   
       7,736
       7,827
       7,334
       6,774
   
       6,223
 
       7,426
 
 
Deferred cncome taxes, intangibles and other charges
     27,571
     22,706
     11,369
     11,332
 
     13,907
     15,241
     17,023
     14,486
   
     15,852
     15,787
     14,050
     15,774
   
     22,398
 
     23,219
 
 
Assets of discontinued operations
 1,114,627
            -
            -
            -
       
            -
   
            -
            -
            -
            -
   
            -
 
            -
 
         
 1,300,084
    206,260
    180,525
    130,703
 
    107,270
    107,362
    108,144
     26,202
   
     25,303
     25,329
     23,099
     24,263
   
     30,336
 
     32,360
 
 
Total Assets
 2,193,745
 1,087,531
 1,275,370
 1,531,534
 
 1,653,211
 1,657,874
 1,638,309
 1,572,544
   
 1,566,814
 1,567,024
 1,513,582
 1,531,747
   
 1,611,765
 
 1,585,538
 
                                                   
 
Accounts payable
     44,560
     50,931
     96,883
    111,478
 
    106,138
     95,535
     83,094
     55,749
   
     48,894
     41,144
     43,537
     56,214
   
     54,659
 
     41,800
 
 
Accrued interest, compensation and other items
     62,202
     66,955
     70,104
     66,967
 
     53,075
     65,647
     51,285
     51,856
   
     47,808
     60,224
     41,515
     51,455
   
     45,805
 
     63,307
 
 
Current portion of long term debt
          688
          681
       1,340
       7,725
 
          229
          234
          238
          243
   
          247
          541
          500
          234
   
     13,341
 
            95
 
   
Total Current Liabilities
    107,450
    118,567
    168,327
    186,170
 
    159,442
    161,416
    134,617
    107,848
   
     96,949
    101,909
     85,552
    107,903
   
    113,805
 
    105,202
 
                                                   
 
Long-term Debt
    603,126
    251,505
    274,416
    401,880
 
    539,195
    539,978
    540,767
    541,540
   
    542,371
    543,244
    544,087
    538,620
   
    652,459
 
    652,441
 
                                                   
 
Convertible subordinated debentures
    199,937
    159,725
            -
            -
 
            -
            -
            -
            -
   
            -
            -
            -
            -
   
            -
 
            -
 
                                                   
 
Deferred income taxes and other credits
     77,138
     79,837
     95,508
    118,117
 
    116,801
    113,730
    109,578
    120,011
   
    122,765
    121,591
    111,171
    123,976
   
    108,400
 
    102,495
 
 
Liabilities of discontinued operations
 
            -
            -
            -
            -
   
            -
            -
            -
            -
   
            -
 
            -
 
                                                   
 
Shareholders' equity
    927,567
    477,897
    737,119
    825,367
 
    837,773
    842,750
    853,347
    803,145
   
    804,729
    800,280
    772,772
    761,248
   
    737,101
 
    725,400
 
 
Total Liabilities and Shareholders' Equity
 2,193,745
 1,087,531
 1,275,370
 1,531,534
 
 1,653,211
 1,657,874
 1,638,309
 1,572,544
   
 1,566,814
 1,567,024
 1,513,582
 1,531,747
   
 1,611,765
 
 1,585,538
 
         
            -
            -
            -
            -
 
            -
            -
            -
            -
   
            -
            -
            -
            -
           
 
 
 

 
 
Texas Industries, Inc.
                                                                                                     
Consolidated Statements of Cash Flows
                                                                             
$ In thousands
                                                                                                     
   
FY2005
   
FY2006
   
FY2007
   
FY2008
 
FY2009
   
FY2010
   
FY2011
 
                              Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2    
Total
 
CONTINUING OPERATIONS
                                                                                                                         
Operating Activities
                                                                                                                         
Income (Loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       10,652       3,134       10,921       (42,354 )     (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (34,893 )
Adjustments to reconcile income (loss) from continuing
                                 
operations to cash provided by continuing operating
                                 
activities
                                                                                                                                       
                                                                                                                                         
Depreciation, depletion and amortization
    46,474       44,955       46,356       55,577       16,865       17,151       17,183       16,993       68,192       16,594       16,377       16,292       14,662       63,925       15,861       16,130       31,991  
Goodwill impairment
    -       -       -       -       -       -       -       58,395       58,395       -       -       -       -       -       -       -       -  
Loss (gain) on asset disposals
    (6,582 )     (34,768 )     (2,917 )     (19,410 )     (280 )     (147 )     (5,811 )     (521 )     (6,759 )     (1,030 )     (403 )     109       (26 )     (1,350 )     (1,613 )     58       (1,555 )
Deferred income taxes (benefit)
    33,811       6,581       13,622       20,036       2,538       1,089       (2,475 )     (3,090 )     (1,938 )     743       13       (11,744 )     1,856       (9,132 )     (14,973 )     (7,991 )     (22,964 )
Stock-based compensation expense (credit)
    -       -       13,866       2,395       (4,060 )     (3,769 )     (1,339 )     4,768       (4,400 )     2,643       (500 )     1,589       1,365       5,097       (230 )     2,518       2,288  
Excess tax benefits from stock-based compensation
    8,000       9,969       (1,694 )     (3,299 )     (1,212 )     (554 )     (5 )     175       (1,596 )     (211 )     (37 )     14       (16 )     (250 )     -       -       -  
Loss on debt retirements
    -       107,006       48       -       907       -       -       -       907       -       -       -       -       -       29,006       613       29,619  
Other - net
    889       (2,399 )     3,234       2,475       (1,006 )     (61 )     2,451       4,547       5,931       (221 )     830       2,490       10,899       13,998       2,192       (5,047 )     (2,855 )
Changes in operating assets and liabilities
                                                                 
Receivables - net
    (8,873 )     (5,060 )     846       (29,507 )     14,269       15,805       16,866       8,457       55,397       (888 )     14,908       11,844       (31,285 )     (5,421 )     4,413       11,699       16,112  
Inventories
    6,082       (18,761 )     (25,047 )     (9,400 )     (12,504 )     2,061       (9,561 )     8,934       (11,070 )     757       (4,600 )     17,945       (396 )     13,706       (6,322 )     (3,940 )     (10,262 )
Prepaid expenses
    (1,680 )     63       1,392       (2,033 )     1,366       (452 )     (396 )     (2,412 )     (1,894 )     1,074       693       (14 )     (1,366 )     387       1,297       (65 )     1,232  
Accounts payable and accrued liabilities
    17,017       (12,155 )     31,541       (2,910 )     (16,920 )     (6,534 )     6,365       (19,143 )     (36,232 )     (6,638 )     1,815       (4,492 )     15,361       6,046       (7,284 )     8,597       1,313  
Other credits
    3,838       2,527       -       -       -       -               -       -       -       -       -       -       -       -       -       -  
Cash Provided by Continuing Operating Activities
    144,420       97,369       185,958       101,555       10,615       27,723       34,199       34,749       107,286       14,538       25,394       6,928       1,293       48,153       (1,345 )     11,371       10,026  
                                                                                                                                         
Investing Activities
                                                                                                                                       
Capital expenditures
    (46,178 )     (110,245 )     (317,658 )     (312,525 )     (88,736 )     (86,595 )     (65,540 )     (47,673 )     (288,544 )     (5,373 )     (2,069 )     (4,286 )     (1,931 )     (13,659 )     (3,156 )     (20,243 )     (23,399 )
Cash designed for property acquisitions
    26,958       1,775       -       -       28,733       -       -       -       -       -       -       -       -  
Proceeds from asset disposals
    7,136       23,107       5,552       34,922       512       353       6,577       539       7,981       1,068       375       20,125       24       21,592       3,209       (172 )     3,037  
Investments in insurance contracts
    (58,798 )     (4,366 )     (6,061 )     99,203       1,464       799       216       397       2,876       5,802       924       205       36       6,967       327       3,377       3,704  
Purchases of short-term investments - net
      -       -       -       -       -       -       -       -       -       -       -       -       -  
Other - net
    (677 )     612       (336 )     101       192       (17 )     (164 )     (32 )     (21 )     (19 )     17       16       2,065       2,079       292       (1,151 )     (859 )
Cash Provided (Used) by Investing Activities
    (98,517 )     (141,392 )     (268,003 )     (207,032 )     (59,610 )     (83,685 )     (58,911 )     (46,769 )     (248,975 )     1,478       (753 )     16,060       194       16,979       672       (18,189 )     (17,517 )
                                                                                                                                         
Financing Activities
                                                                                                                                       
Long-term borrowings
    -       250,000       38,000       366,000       327,250       -       -       -       327,250       -       -       -       -       -       650,000       -       650,000  
Debt retirements
    (699 )     (600,700 )     (25,521 )     (232,366 )     (197,555 )     (55 )     (66 )     (96 )     (197,772 )     (59 )     (85 )     (132 )     31       (245 )     (547,736 )     (13,832 )     (561,568 )
Debt issuance costs
    (39 )     (7,363 )     -       (2,160 )     (2,306 )     (1,170 )     (1,994 )     -       (5,470 )     (2,032 )     (7 )     -       (513 )     (2,552 )     (12,250 )     (176 )     (12,426 )
Debt retirement costs
    -       (96,029 )     (6 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Interest rate swap terminations
    (6,315 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Stock option exercises
    41,399       7,510       6,394       3,315       1,480       2,405       456       300       4,641       331       25       143       394       893       225       239       464  
Excess tax benefits from stock-based compensation
    -       -       1,694       3,299       1,212       554       5       (175 )     1,596       211       37       (14 )     16       250       -       -       -  
Common dividends paid
    (6,643 )     (6,908 )     (7,517 )     (8,222 )     (2,065 )     (2,066 )     (2,078 )     (2,078 )     (8,287 )     (2,080 )     -       (4,164 )     (2,084 )     (8,328 )     (2,085 )     (2,087 )     (4,172 )
Other - net
    -       -       -       -       -       -       -               -       -       -       -       -       -       -       -       -  
Cash Provided (Used) by Financing Activities
    27,703       (453,490 )     13,044       129,866       128,016       (332 )     (3,677 )     (2,049 )     121,958       (3,629 )     (30 )     (4,167 )     (2,156 )     (9,982 )     88,154       (15,856 )     72,298  
Net Cash Provided (Used) by Continuing Operations
    73,606       (497,513 )     (69,001 )     24,389       79,021       (56,294 )     (28,389 )     (14,069 )     (19,731 )     12,387       24,611       18,821       (669 )     55,150       87,481       (22,674 )     64,807  
                                                                                                                                         
DISCONTINUED OPERATIONS
                                                                                                                                       
Cash Provided (Used) by Discontinued Operating Activities
    73,104       (7,778 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Cash Used by Discontinued Investing Activities
    (28,163 )     (2,757 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Cash Provided by Discontinued Financing Activities
    -       340,587       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Net Cash Provided by Discontinued Operations
    44,941       330,052       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Increase (Decrease) in Cash and Cash Equivalents
    118,547       (167,461 )     (69,001 )     24,389       79,021       (56,294 )     (28,389 )     (14,069 )     (19,731 )     12,387       24,611       18,821       (669 )     55,150       87,481       (22,674 )     64,807  
                                                                                                                                         
Cash and Cash Equivalents at Beginning of Period
    133,053       251,600       84,139       15,138       39,527       118,548       62,254       33,865       39,527       19,796       32,183       56,794       75,615       19,796       74,946       162,427       74,946  
Cash and Cash Equivalents at End of Period
    251,600       84,139       15,138       39,527       118,548       62,254       33,865       19,796       19,796       32,183       56,794       75,615       74,946       74,946       162,427       139,753       139,753  
 
 
 

 
 
Texas Industries, Inc.
                                                                                                     
Reconciliation of EBITDA to Net Income and Cash Provided (Used) by Continuing Operations
 
$ In thousands
                                                                                                     
   
FY2005
   
FY2006
   
FY2007
   
FY2008
 
FY2009
   
FY2010
   
FY2011
 
                              Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2    
Total
 
EBITDA Defined
                                                                                                                         
Net Income (loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       10,652       3,134       10,921       (42,354 )     (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (34,893 )
Plus (minus):
                                                                                                                                       
Interest
    23,533       31,155       14,074       2,505       7,245       9,296       8,344       8,401       33,286       13,244       13,364       13,642       11,990       52,240       14,411       13,886       28,297  
Income taxes (benefit)
    16,811       (8,225 )     51,852       39,728       4,726       571       2,341       (20,412 )     (12,774 )     1,544       (2,948 )     (16,358 )     (5,376 )     (23,138 )     (14,868 )     (7,845 )     (22,713 )
Depreciation, depletion and amortization
    46,474       44,955       46,356       55,577       16,865       17,151       17,183       16,993       68,192       16,594       16,377       16,292       14,662       63,925       15,861       16,130       31,991  
Goodwill impairment
    -       -       -       -       -       -       -       58,395       58,395       -       -       -       -       -       -       -       -  
Loss on debt retirements and spin-off charges
    894       113,247       48       -       907       -       -       -       907       -       -       -       -       -       29,006       613       29,619  
EBITDA
    133,156       180,543       217,041       185,441       40,395       30,152       38,789       21,023       130,359       33,097       23,091       (13,529 )     11,515       54,174       20,718       11,583       32,301  
                                                                                                                                         
EBITDA represents income from continuing operations before interest, income taxes, depreciation and amortization, loss on debt retirements and goodwill impairment.
 
EBITDA is presented because we believe it is a useful indicator of our performance and our ability to meet debt service and capital expenditure requirements.
 
It is not, however, intended as an alternative measure of operating results or cash flow from operations as determined in accordance with generally accepted accounting principles.
 
EBITDA is not necessarily comparable to similarly titled measures used by other companies.
 
                                                                                                                                         
EBITDA Reconciliation
                                                                                                                                       
Cash from Continuing Operating Activities
    144,420       97,369       185,958       101,555       10,615       27,723       34,199       34,749       107,286       14,538       25,394       6,928       1,293       48,153       (1,345 )     11,371       10,026  
Plus (minus):
                                                                                                                                       
Changes in operating assets and liabilities
    (16,384 )     33,386       (8,732 )     43,850       13,789       (10,880 )     (13,274 )     4,164       (6,201 )     5,695       (12,816 )     (25,283 )     17,686       (14,718 )     7,896       (16,291 )     (8,395 )
Deferred taxes (benefit)
    (33,811 )     (6,581 )     (13,622 )     (20,036 )     (2,538 )     (1,089 )     2,475       3,090       1,938       (743 )     (13 )     11,744       (1,856 )     9,132       14,973       7,991       22,964  
Stock-based compensation expense (credit)
    -       -       (13,866 )     (2,395 )     4,060       3,769       1,339       (4,768 )     4,400       (2,643 )     500       (1,589 )     (1,365 )     (5,097 )     230       (2,518 )     (2,288 )
Excess tax benefits from stock-based compensation
    (8,000 )     (9,969 )     1,694       3,299       1,212       554       5       (175 )     1,596       211       37       (14 )     16       250       -       -       -  
Income taxes (benefit)
    16,811       (8,225 )     51,852       39,728       4,726       571       2,341       (20,412 )     (12,774 )     1,544       (2,948 )     (16,358 )     (5,376 )     (23,138 )     (14,868 )     (7,845 )     (22,713 )
Loss (gain) on assets disposals
    6,582       34,768       2,917       19,410       280       147       5,811       521       6,759       1,030       403       (109 )     26       1,350       1,613       (58 )     1,555  
Interest
    23,533       31,155       14,074       2,505       7,245       9,296       8,344       8,401       33,286       13,244       13,364       13,642       11,990       52,240       14,411       13,886       28,297  
Spin-off charges
    894       6,241       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Other - net
    (889 )     2,399       (3,234 )     (2,475 )     1,006       61       (2,451 )     (4,547 )     (5,931 )     221       (830 )     (2,490 )     (10,899 )     (13,998 )     (2,192 )     5,047       2,855  
EBITDA
    133,156       180,543       217,041       185,441       40,395       30,152       38,789       21,023       130,359       33,097       23,091       (13,529 )     11,515       54,174       20,718       11,583       32,301  
 
 
 

 
 
                                                                                                                                         
Texas Industries, Inc.
                                                                                                                                       
Business Segment Summary
                                                                                                                                       
$ In thousands expect per share
                                                                                                                                       
   
FY2005
   
FY2006
   
FY2007
   
FY2008
 
FY2009
   
FY2010
   
FY2011
 
                                      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2    
Total
 
Cement Operations
                                                                                                                                       
Operating Results
                                                                                                                                       
Total cement sales
    404,823       447,594       482,379       468,673       111,404       98,407       75,557       79,018       364,386       78,460       61,726       52,322       73,672       266,180       67,690       61,599       129,289  
Total other sales and delivery fees
    30,699       27,416       27,648       36,079       9,959       9,641       5,882       5,452       30,934       6,736       6,457       5,296       9,844       28,333       8,692       6,979       15,671  
Total segment sales
    435,522       475,010       510,027       504,752       121,363       108,048       81,439       84,470       395,320       85,196       68,183       57,618       83,516       294,513       76,382       68,578       144,960  
Cost of products sold
    338,528       352,603       343,145       391,687       104,557       94,206       67,919       76,142       342,824       69,859       58,359       70,616       71,929       270,763       70,063       63,121       133,184  
Gross profit
    96,994       122,407       166,882       113,065       16,806       13,842       13,520       8,328       52,496       15,337       9,824       (12,998 )     11,587       23,750       6,319       5,457       11,776  
Selling, general and administrative
    (15,085 )     (13,956 )     (19,878 )     (18,307 )     (5,405 )     (6,082 )     (3,577 )     (4,279 )     (19,343 )     (4,674 )     (4,359 )     (3,715 )     (4,780 )     (17,528 )     (4,793 )     (4,018 )     (8,811 )
Goodwill impairment
    -       -       -       -       -       -       -       (58,395 )     (58,395 )     -       -       -       -       -       -       -       -  
Other income
    1,342       951       24,536       7,419       5,264       1,008       1,423       1,606       9,301       1,743       4,670       411       950       7,774       2,438       509       2,947  
Operating Profit (loss)
    83,251       109,402       171,540       102,177       16,665       8,768       11,366       (52,740 )     (15,941 )     12,406       10,135       (16,302 )     7,757       13,996       3,964       1,948       5,912  
                                                                                                                                         
Cement
                                                                                                                                       
Shipments (tons)
    5,394       5,136       5,074       5,035       1,218       1,083       837       897       4,035       915       738       639       934       3,226       873       784       1,657  
Prices ($/ton)
  $ 75.05     $ 87.14     $ 95.06     $ 93.07     $ 91.43     $ 90.87     $ 90.17     $ 88.23     $ 90.31     $ 85.70     $ 83.64     $ 81.82     $ 78.95     $ 82.51     $ 77.59     $ 78.49     $ 78.02  
Cost of sales ($/ton)
  $ 58.03     $ 63.65     $ 63.08     $ 70.85     $ 79.26     $ 79.04     $ 73.92     $ 78.94     $ 78.02     $ 68.70     $ 71.98     $ 101.70     $ 69.99     $ 76.36     $ 71.23     $ 73.39     $ 72.25  
                                                                                                                                         
Aggregate Operations
                                                                                                                                       
Operating Results
                                                                                                                                       
Total stone, sand and gravel sales
    134,220       153,480       155,562       162,582       40,679       35,667       26,889       27,962       131,197       27,794       20,217       14,849       25,159       88,019       26,593       22,644       49,237  
Total other sales and delivery fees
    88,125       99,101       113,292       122,748       31,118       24,838       25,882       24,456       106,294       22,307       16,070       14,410       24,141       76,928       23,377       18,438       41,815  
Total segment sales
    222,345       252,581       268,854       285,330       71,797       60,505       52,771       52,418       237,491       50,101       36,287       29,259       49,300       164,947       49,970       41,082       91,052  
Cost of products sold
    191,837       219,124       218,394       231,503       59,456       51,908       42,678       43,541       197,583       39,155       32,001       28,882       42,925       142,963       43,410       35,002       78,412  
Gross profit
    30,508       33,457       50,460       53,827       12,341       8,597       10,093       8,877       39,908       10,946       4,286       377       6,375       21,984       6,560       6,080       12,640  
Selling, general and administrative
    (11,920 )     (15,436 )     (16,212 )     (15,178 )     (3,823 )     (3,506 )     (2,379 )     (2,925 )     (12,633 )     (2,705 )     (2,489 )     (1,937 )     (2,471 )     (9,602 )     (3,059 )     (2,814 )     (5,873 )
Other income
    10,782       30,376       2,638       16,974       407       463       5,466       618       6,954       398       432       409       180       1,419       1,633       57       1,690  
Operating Profit (loss)
    29,370       48,397       36,886       55,623       8,925       5,554       13,180       6,570       34,229       8,639       2,229       (1,151 )     4,084       13,801       5,134       3,323       8,457  
                                                                                                                                         
Stone, sand and gravel
                                                                                                                                       
Shipments (tons)
    23,616       25,246       22,114       21,851       5,201       4,605       3,267       3,397       16,470       3,423       2,642       1,947       3,351       11,363       3,584       3,026       6,610  
Prices ($/ton)
  $ 5.68     $ 6.08     $ 7.03     $ 7.44     $ 7.82     $ 7.74     $ 8.23     $ 8.23     $ 7.97     $ 8.12     $ 7.65     $ 7.62     $ 7.51     $ 7.75     $ 7.42     $ 7.48     $ 7.45  
Cost of sales ($/ton)
  $ 4.80     $ 5.23     $ 5.40     $ 6.13     $ 6.28     $ 6.62     $ 6.92     $ 7.14     $ 6.68     $ 6.28     $ 7.03     $ 8.41     $ 6.60     $ 6.91     $ 6.45     $ 6.53     $ 6.48  
                                                                                                                                         
Consumer Products Operations
                                                                                                                                       
Operating Results
                                                                                                                                       
Total ready-mix concrete sales
    222,680       265,254       278,067       310,652       78,894       64,832       53,306       50,899       247,931       54,053       41,720       33,695       46,244       175,712       52,106       43,377       95,483  
Total other sales and delivery fees
    59,832       72,204       57,708       58,581       16,330       15,812       13,294       16,054       61,490       15,485       12,733       10,832       16,621       55,671       14,372       13,443       27,815  
Total segment sales
    282,512       337,458       335,775       369,233       95,224       80,644       66,600       66,953       309,421       69,538       54,453       44,527       62,865       231,383       66,478       56,820       123,298  
Cost of products sold
    267,625       316,341       310,955       341,604       91,744       76,429       60,569       60,014       288,756       61,716       51,691       45,203       59,509       218,119       63,249       56,290       119,539  
Gross profit
    14,887       21,117       24,820       27,629       3,480       4,215       6,031       6,939       20,665       7,822       2,762       (676 )     3,356       13,264       3,229       530       3,759  
Selling, general and administrative
    (10,339 )     (11,415 )     (16,284 )     (19,314 )     (4,315 )     (3,716 )     (2,142 )     (2,943 )     (13,116 )     (3,204 )     (2,749 )     (1,421 )     (2,819 )     (10,193 )     (2,676 )     (3,047 )     (5,723 )
Other income
    711       647       1,310       3,268       385       180       651       98       1,314       133       268       115       70       586       198       134       332  
Operating Profit (loss)
    5,259       10,349       9,846       11,583       (450 )     679       4,540       4,094       8,863       4,751       281       (1,982 )     607       3,657       751       (2,383 )     (1,632 )
                                                                                                                                         
Ready-mix concrete
                                                                                                                                       
Shipments (tons)
    3,678       3,830       3,665       3,844       947       769       614       572       2,902       612       501       427       607       2,147       669       575       1,244  
Prices ($/ton)
  $ 60.54     $ 69.25     $ 75.87     $ 80.83     $ 83.30     $ 84.37     $ 86.87     $ 89.00     $ 85.46     $ 88.46     $ 83.02     $ 79.17     $ 76.06     $ 81.83     $ 77.83     $ 75.45     $ 76.73  
Cost of sales ($/ton)
  $ 61.12     $ 67.69     $ 71.92     $ 76.36     $ 81.15     $ 81.96     $ 80.45     $ 82.13     $ 81.41     $ 79.91     $ 80.98     $ 84.35     $ 75.60     $ 79.82     $ 76.20     $ 77.79     $ 76.94  
                                                                                                                                         
Total Segment Operating Profit (loss)
      25,140       15,001       29,086       (42,076 )     27,151       25,796       12,645       (19,435 )     12,448       31,454       9,849       2,888       12,737  
Corporate
                                                                                                                                       
Other income
    9,892       15,296       8,145       3,902       2,185       560       404       473       3,622       378       358       109       42       887       621       1,229       1,850  
Selling, general and administrative
    (41,090 )     (47,856 )     (55,732 )     (43,421 )     (3,795 )     (2,560 )     (7,884 )     (12,762 )     (27,001 )     (9,671 )     (6,289 )     (10,495 )     (15,637 )     (42,092 )     (5,613 )     (8,664 )     (14,277 )
      (31,198 )     (32,560 )     (47,587 )     (39,519 )     (1,610 )     (2,000 )     (7,480 )     (12,289 )     (23,379 )     (9,293 )     (5,931 )     (10,386 )     (15,595 )     (41,205 )     (4,992 )     (7,435 )     (12,427 )
Interest
    (23,533 )     (31,155 )     (14,074 )     (2,505 )     (7,245 )     (9,296 )     (8,344 )     (8,401 )     (33,286 )     (13,244 )     (13,364 )     (13,642 )     (11,990 )     (52,240 )     (14,411 )     (13,886 )     (28,297 )
Loss on Debt Retirements
    (894 )     (113,247 )     (48 )     -       (907 )     -       -       -       (907 )     -       -       -       -       -       (29,006 )     (613 )     (29,619 )
Income (loss) from Continuing Operations before
                                                                                                                                       
Income Taxes
    62,255       (8,814 )     156,563       127,359       15,378       3,705       13,262       (62,766 )     (30,421 )     3,259       (6,650 )     (43,463 )     (15,137 )     (61,991 )     (38,560 )     (19,046 )     (57,606 )
 
 
 

 
 
Texas Industries, Inc.
                                                                                                     
Business Segment Summary
                                                                                                     
$ In thousands expect per share
                                                                                                     
   
FY2005
   
FY2006
   
FY2007
   
FY2008
 
FY2009
   
FY2010
   
FY2011
 
                              Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2    
Total
 
Major Gains (losses) in Other Income
                                                                                                 
Cement - antidumping settlement
                19,803                                                                                                          
Cement - sale of emissions credits
                     
       3,879
     
       1,723
                           
       1,723
             
       3,427
                   
       3,427
     
       1,690
           
       1,690
 
Cement - oil and gas bonus proceeds
                             
       2,781
                           
       2,781
                                                             
Aggregates - sale of emissions credits
 
       6,225
                                                                                                                       
Aggregates - sale of real estate
          23,987               5,146                       4,961               4,961                                                                  
Aggregates - sale of southern Louisiana operations
                         
     10,093
                                                                                                         
Corporate - oil and gas bonus proceeds
    1,636                               1,636                                                       834       834  
                                                                                                                                       
Depreciation, Depletion and Amortization
                                                                                                       
Cement
    24,926       23,628       23,234       25,645       9,333       9,393       9,525       9,548       37,799       9,341       9,286       9,250       7,951       35,828       9,149       9,181       18,330  
Aggregates
    12,898       13,926       16,093       21,166       5,421       5,651       5,576       5,271       21,919       5,067       4,994       5,057       4,755       19,873       4,772       4,956       9,728  
Consumer Products
    6,889       6,181       6,493       7,998       1,873       1,856       1,817       1,888       7,434       1,896       1,807       1,695       1,667       7,065       1,656       1,709       3,365  
Corporate
    1,761       1,220       536       768       238       251       265       286       1,040       290       290       290       289       1,159       284       284       568  
Total Depreciation, Depletion and Amortization
   
     46,474
     
     44,955
     
     46,356
     
     55,577
      16,865       17,151       17,183       16,993       68,192       16,594       16,377       16,292       14,662       63,925       15,861       16,130       31,991