Attached files

file filename
8-K - FORM 8-K - TEXAS INDUSTRIES INCf8k_032311.htm

EXHIBIT 99.1

TXI Reports Third Quarter Results

DALLAS, March 23, 2011 (GLOBE NEWSWIRE) -- Texas Industries, Inc. (NYSE:TXI) today reported financial results for the quarter ended February 28, 2011. Results for the quarter were a net loss of $20.9 million or $.75 per share. Results for the quarter ended February 28, 2010 were a net loss of $27.1 million or $.98 per share.

General Comments

"Shipments were up compared to the same period a year ago," stated Mel Brekhus, Chief Executive Officer. "However, since we had abnormally inclement weather in both periods, we will not know how much of the increase is attributable to improved market conditions until we see the extent of the weather related rebound in our fourth quarter."

"We continue to focus on meeting market demand as cost effectively as possible," added Brekhus. "We resumed construction of TXI's central Texas cement plant expansion last quarter and that project is proceeding as planned."

A teleconference will be held tomorrow, March 24, 2011 at 10:00 Central Daylight 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
 February 28,
 Nine months ended
 February 28,
In thousands except per unit  2011  2010  2011  2010
         
Operating Results        
Total cement sales  $ 54,018  $ 52,322  $ 183,307  $ 192,508
Total other sales and delivery fees    6,144   5,296    21,815    18,489
Total segment sales 60,162 57,618 205,122 210,997
Cost of products sold    70,010  70,616   203,194  198,834
Gross profit (loss) (9,848) (12,998) 1,928 12,163
Selling, general and administrative (3,286) (3,715) (12,097) (12,748)
Other income    696    411     3,643     6,824
Operating Profit (Loss)  $ (12,438)  $ (16,302)  $ (6,526)  $ 6,239
         
Cement        
Shipments (tons) 704 639 2,361 2,292
Prices ($/ton)  $76.75  $81.82  $77.64  $83.96
Cost of sales ($/ton)  $90.43  $101.70  $77.67  $78.96

Three months ended February 28, 2011

Cement operating loss for the three-month periods ended February 28, 2011 and February 28, 2010 was $12.4 million and $16.3 million, respectively. Higher shipments offset in part by lower sales prices increased total sales $2.5 million from the prior year period.

Total segment sales for the three-month period ended February 28, 2011 were $60.2 million compared to $57.6 million for the prior year period. Cement sales increased $1.7 million from 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 72% of cement sales in the current period compared to 73% of cement sales in the prior year period. Average cement prices decreased 7% in our Texas market area and 5% in our California market area. Shipments increased 9% in our Texas market area and 13% in our California market area.

Cost of products sold for the three-month period ended February 28, 2011 decreased $0.6 million from the prior year period. The effect of higher shipments was offset by lower energy and raw material costs and the effect of higher clinker production. Cement unit costs decreased 11% from the prior year period. 

Selling, general and administrative expense for the three-month period ended February 28, 2011 decreased $0.4 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 February 28, 2011 increased $0.3 million from the prior year period. The increase was primarily due to higher gains from routine sales of surplus operating assets.

Aggregate Operations

   Three months ended
 February 28,
 Nine months ended
 February 28,
In thousands except per unit  2011  2010  2011  2010
         
Operating Results        
Total stone, sand and gravel sales  $ 18,212  $ 14,849  $ 67,449  $ 62,860
Total other sales and delivery fees    16,692   14,410   58,507   52,787
Total segment sales  34,904  29,259  125,956  115,647
Cost of products sold    32,323   28,882   110,735   100,038
Gross profit 2,581 377 15,221 15,609
Selling, general and administrative (2,679) (1,937) (8,552) (7,131)
Other income    16    409     1,706     1,239
Operating Profit (Loss)  $ (82)  $ (1,151)  $ 8,375  $ 9,717
         
Stone, sand and gravel        
Shipments (tons) 2,470 1,947 9,080 8,012
Prices ($/ton)  $7.38  $7.62  $7.43  $7.85
Cost of sales ($/ton)  $7.23  $8.41  $6.69  $7.04

Three months ended February 28, 2011

Aggregate operating loss for the three-month periods ended February 28, 2011 and February 28, 2010 was $0.1 million and $1.2 million, respectively. 

Total segment sales for the three-month period ended February 28, 2011 were $34.9 million compared to $29.3 million for the prior year period. Stone, sand and gravel sales increased $3.4 million from the prior year period on 27% higher shipments and 3% lower average prices.

Cost of products sold for the three-month period ended February 28, 2011 increased $3.4 million from the prior year period primarily due to higher shipments. Stone, sand and gravel unit costs decreased 14% from the prior year period primarily due to the effect of higher shipments on unit costs.

Selling, general and administrative expense for the three-month period ended February 28, 2011 increased $0.7 million from the prior year period primarily due to higher provisions for casualty insurance claims.

Other income for the three-month period ended February 28, 2011 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
 February 28,
 Nine months ended
 February 28,
In thousands except per unit  2011  2010  2011  2010
         
Operating Results        
Total ready-mix concrete sales  $ 34,351 $ 33,695  $ 129,834  $ 129,468
Total other sales and delivery fees    10,998  10,832   38,813   39,050
Total segment sales  45,349 44,527  168,647  168,518
Cost of products sold    47,443  45,203   166,982   158,610
Gross profit (loss) (2,094) (676) 1,665 9,908
Selling, general and administrative (2,607) (1,421) (8,330) (7,374)
Other income    66    115     398     516
Operating Profit (Loss)  $ (4,635) $ (1,982)  $ (6,267)  $ 3,050
         
Ready-mix concrete        
Shipments (cubic yards) 471 427 1,715 1,540
Prices ($/cubic yard)  $72.83  $79.17  $75.66  $84.12
Cost of sales ($/cubic yard)  $80.71  $84.35  $77.97  $81.48

Three months ended February 28, 2011

Consumer products operating loss for the three-month periods ended February 28, 2011 and February 28, 2010 was $4.6 million and $2.0 million, respectively. Reduced margins due to lower sales prices increased operating loss from the prior year period.

Total segment sales for the three-month period ended February 28, 2011 were $45.3 million compared to $44.5 million for the prior year period. Ready-mix concrete sales for the three-month period ended February 28, 2011 increased $0.7 million from the prior year period on 8% lower average prices and 10% higher shipments. 

Cost of products sold for the three-month period ended February 28, 2011 increased $2.2 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 and lower raw material costs offset in part by higher repair and maintenance costs.

Selling, general and administrative expense for the three-month period ended February 28, 2011 increased $1.2 million from the prior year period primarily due to higher provisions for bad debts and casualty insurance claims.

Other income for the three-month period ended February 28, 2011 was comparable to the prior year period.

Corporate

   Three months ended
 February 28,
 Nine months ended
 February 28,
In thousands  2011  2010  2011  2010
         
         
Other income  $ 337  $ 109  $ 2,187  $ 845
Selling, general and administrative    (8,747)  (10,495)    (23,024)    (26,455)
   $ (8,410)  $ (10,386)  $ (20,837)  $ (25,610)

Three months ended February 28, 2011

Other income for the three-month period ended February 28, 2011 increased $0.2 million from the prior year period primarily due to higher oil and gas royalty payments offset in part by lower interest income.

Selling, general and administrative expense for the three-month period ended February 28, 2011 decreased $1.7 million from the prior year period. The decrease was primarily the result of lower provisions for casualty insurance claims and property tax expense.

Interest

Interest expense incurred for the three-month period ended February 28, 2011 was $17.3 million, of which $7.6 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $9.7 million was expensed. Interest expense incurred for the three-month period ended February 28, 2010 was $13.6 million, all of which was expensed.

Interest expense incurred for the three-month period ended February 28, 2011 increased from the prior year period primarily as a result of higher average outstanding debt at higher interest rates due to the August 2010 refinancing of our 7.25% senior notes. 

Income Taxes

Income taxes for the interim periods ended February 28, 2011 and February 28, 2010 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 nine-month period ended February 28, 2011. The estimated annualized rate excluding this charge is 40.2% for fiscal year 2011 compared to 38.3% 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
 

CONSOLIDATED STATEMENTS OF OPERATIONS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
     
   Three months ended
 February 28,
 Nine months ended
 February 28,
In thousands except per share  2011  2010  2011  2010
         
NET SALES  $ 125,818  $ 117,829  $ 446,051  $ 444,721
         
Cost of products sold   135,179   131,126   427,237   407,041
GROSS PROFIT (LOSS) (9,361) (13,297) 18,814 37,680
         
Selling, general and administrative 17,319 17,568 52,003 53,708
Interest 9,670 13,642 37,967 40,250
Loss on debt retirements --  --  29,619 -- 
Other income   (1,115)   (1,044)   (7,934)   (9,424)
    25,874   30,166   111,655   84,534
LOSS BEFORE INCOME TAXES (35,235) (43,463) (92,841) (46,854)
         
Income tax benefit   (14,301)   (16,358)   (37,014)   (17,762)
NET LOSS  $ (20,934)  $ (27,105)  $ (55,827)  $ (29,092)
         
         
Net loss per share        
Basic  $ (.75)  $ (.98)  $ (2.01)  $ (1.05)
Diluted  $ (.75)  $ (.98)  $ (2.01)  $ (1.05)
         
Average shares outstanding        
Basic 27,839 27,749 27,811 27,735
Diluted   27,839   27,749   27,811   27,735
         
Cash dividends declared per share  $ .075  $ .075  $ .225  $ .225
 
 
CONSOLIDATED BALANCE SHEETS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
     
  (Unaudited)
February 28,
 
May 31,
In thousands  2011  2010
     
ASSETS    
CURRENT ASSETS    
Cash and cash equivalents   $ 123,362  $ 74,946
Receivables – net 69,999 112,184
Inventories 143,341 142,419
Deferred income taxes and prepaid expenses   22,774   23,426
TOTAL CURRENT ASSETS 359,476 352,975
     
PROPERTY, PLANT AND EQUIPMENT    
Land and land improvements 158,941 158,367
Buildings 58,951 58,351
Machinery and equipment 1,226,451 1,220,021
Construction in progress    343,680    322,039
  1,788,023 1,758,778
Less depreciation and depletion    646,841   604,269
   1,141,182  1,154,509
OTHER ASSETS    
Goodwill 1,715 1,715
Real estate and investments 7,007 6,774
Deferred charges and other   20,314   15,774
    29,036   24,263
   $ 1,529,694  $ 1,531,747
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
CURRENT LIABILITIES    
Accounts payable  $ 43,265  $ 56,214
Accrued interest, compensation and other 40,087 51,455
Current portion of long-term debt    72   234
TOTAL CURRENT LIABILITIES  83,424 107,903
     
LONG-TERM DEBT 652,422 538,620
     
DEFERRED INCOME TAXES AND OTHER CREDITS 89,177 123,976
     
SHAREHOLDERS' EQUITY    
Common stock, $1 par value; authorized 100,000 shares; issued
and outstanding 27,875 and 27,796 shares, respectively
 
27,875
 
27,796
Additional paid-in capital 480,109 475,584
Retained earnings 209,929 272,018
Accumulated other comprehensive loss   (13,242)   (14,150)
    704,671   761,248
   $ 1,529,694  $ 1,531,747
 
 
(Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
   
   Nine months ended
 February 28,
In thousands  2011  2010
     
OPERATING ACTIVITIES    
Net loss   $ (55,827)  $ (29,092)
Adjustments to reconcile net loss to cash provided by
operating activities
   
Depreciation, depletion and amortization 48,109 49,263
Gains on asset disposals (1,456) (1,324)
Deferred income taxes (37,665) (10,988)
Stock-based compensation expense 4,271 3,732
Excess tax benefits from stock-based compensation --  (234)
Loss on debt retirements 29,619 -- 
Other – net (2,258) 3,099
Changes in operating assets and liabilities    
Receivables – net 29,814 25,864
Inventories (922) 14,102
Prepaid expenses 2,501 1,753
Accounts payable and accrued liabilities   (7,980)   (9,315)
Net cash provided by operating activities 8,206 46,860
     
INVESTING ACTIVITIES    
Capital expenditures – expansions (23,507) (5,304)
Capital expenditures – other (15,437) (6,424)
Proceeds from asset disposals 3,243 21,568
Investments in life insurance contracts 3,894 6,931
Other – net   1,230   14
Net cash provided (used) by investing activities  (30,577)  16,785
     
FINANCING ACTIVITIES    
Long-term borrowings 650,000 -- 
Debt retirements (561,610) (276)
Debt issuance costs (12,480) (2,039)
Stock option exercises 1,139 499
Excess tax benefits from stock-based compensation --  234
Common dividends paid   (6,262)   (6,244)
Net cash provided (used) by financing activities   70,787   (7,826)
Increase in cash and cash equivalents 48,416 55,819
     
Cash and cash equivalents at beginning of period   74,946   19,796
Cash and cash equivalents at end of period  $ 123,362  $ 75,615
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       Q3    
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       704       2,361  
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       2,470       9,080  
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       471       1,715  
                                                                                                                                                 
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     $ 76.75     $ 77.64  
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     $ 7.38     $ 7.43  
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     $ 72.83     $ 75.66  
                                                                                                                                                 
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       54,018       183,307  
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       18,212       67,449  
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       34,351       129,834  
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       20,487       70,909  
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 )     (14,597 )     (53,674 )
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       13,347       48,226  
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       125,818       446,051  
                                                                                                                                                 
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       135,179       427,237  
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       17,319       52,003  
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       9,670       37,967  
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 )     (1,115 )     (7,934 )
      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       161,053       538,892  
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 )     (35,235 )     (92,841 )
                                                                                                                                                 
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 )     (14,301 )     (37,014 )
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 )     (20,934 )     (55,827 )
                                                                                                                                                 
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 )     (20,934 )     (55,827 )
                                                                                                                                                 
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 )     (20,934 )     (55,827 )
                                                                                                                                                 
 
 
 
 

 
 
 
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
   
2/28/2011
 
                                                                                           
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       123,362  
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       69,999  
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       143,341  
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       22,774  
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       359,476  
                                                                                                                         
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       1,788,023  
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       646,841  
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       1,141,182  
                                                                                                                         
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       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       7,007  
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       20,314  
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       29,036  
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       1,529,694  
                                                                                                                         
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       43,265  
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       40,087  
Current portion of long term debt
    688       681       1,340       7,725       229       234       238       243       247       541       500       234       13,341       95       72  
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       83,424  
                                                                                                                         
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       652,422  
                                                                                                                         
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       89,177  
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       704,671  
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       1,529,694  
      -       -       -       -       -       -       -       -       -       -       -       -                          
 
 
 
 

 
 
 
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       Q3    
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 )     (20,934 )     (55,827 )
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       16,118       48,109  
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       99       (1,456 )
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 )     (14,701 )     (37,665 )
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       1,983       4,271  
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 )     597       (2,258 )
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       13,702       29,814  
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 )     9,340       (922 )
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 )     1,269       2,501  
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       (9,293 )     (7,980 )
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       (1,820 )     8,206  
                                                                                                                                                 
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 )     (15,545 )     (38,944 )
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 )     206       3,243  
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       190       3,894  
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 )     2,089       1,230  
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 )     (13,060 )     (30,577 )
                                                                                                                                                 
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 )     (42 )     (561,610 )
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 )     (54 )     (12,480 )
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       675       1,139  
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 )     (2,090 )     (6,262 )
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 )     (1,511 )     70,787  
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 )     (16,391 )     48,416  
                                                                                                                                                 
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 )     (16,391 )     48,416  
                                                                                                                                                 
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       139,753       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       123,362       123,362  
 
 
 
 

 
 
 
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       Q3    
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 )     (20,934 )     (55,827 )
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       9,670       37,967  
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 )     (14,301 )     (37,014 )
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       16,118       48,109  
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       (9,447 )     22,854  
                                                                                                                                                 
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       (1,820 )     8,206  
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 )     (15,018 )     (23,413 )
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       14,701       37,665  
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 )     (1,983 )     (4,271 )
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 )     (14,301 )     (37,014 )
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 )     (99 )     1,456  
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       9,670       37,967  
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       (597 )     2,258  
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       (9,447 )     22,854  
 
 
 
 

 
 
 
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       Q3    
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       54,018       183,307  
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       6,144       21,815  
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       60,162       205,122  
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       70,010       203,194  
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       (9,848 )     1,928  
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 )     (3,286 )     (12,097 )
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       696       3,643  
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       (12,438 )     (6,526 )
                                                                                                                                                 
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       704       2,361  
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     $ 76.75     $ 77.64  
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     $ 90.43     $ 77.67  
                                                                                                                                                 
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       18,212       67,449  
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       16,692       58,507  
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       34,904       125,956  
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       32,323       110,735  
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       2,581       15,221  
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 )     (2,679 )     (8,552 )
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       16       1,706  
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       (82 )     8,375  
                                                                                                                                                 
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       2,470       9,080  
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     $ 7.38     $ 7.43  
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     $ 7.23     $ 6.69  
                                                                                                                                                 
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       34,351       129,834  
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       10,998       38,813  
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       45,349       168,647  
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       47,443       166,982  
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       (2,094 )     1,665  
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 )     (2,607 )     (8,330 )
Other income
    711       647       1,310       3,268       385       180       651       98       1,314       133       268       115       70       586       198       134       66       398  
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 )     (4,635 )     (6,267 )
                                                                                                                                                 
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       471       1,715  
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     $ 72.83     $ 75.66  
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     $ 80.71     $ 77.97  
                                                                                                                                                 
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       (17,155 )     (4,418 )
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       337       2,187  
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 )     (8,747 )     (23,024 )
      (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 )     (8,410 )     (20,837 )
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 )     (9,670 )     (37,967 )
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 )     (35,235 )     (92,841 )
 
 
 
 

 
 
 
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       Q3    
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       9,124       27,454  
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       4,793       14,521  
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       1,919       5,284  
Corporate
    1,761       1,220       536       768       238       251       265       286       1,040       290       290       290       289       1,159       284       284       282       850  
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       16,118       48,109