Attached files

file filename
8-K - FORM 8-K - TEXAS INDUSTRIES INCf8k_071411.htm

EXHIBIT 99.1

TXI Reports Fourth Quarter and Year End Results

DALLAS, July 13, 2011 (GLOBE NEWSWIRE) -- Texas Industries, Inc. (NYSE:TXI) today reported financial results for the quarter and year ended May 31, 2011. Net loss for the quarter was $9.1 million or $.33 per share and included, net of related charges, an after-tax gain of $6.7 million or $.24 per share from the exchange of aggregate operating assets for ready mix operating assets. Net loss for the quarter ended May 31, 2010 was $9.8 million or $.35 per share and included a non-cash after tax charge of $5.4 million or $.20 per share with respect to our defined benefit plans and the recognition of after tax income of $2.6 million or $.09 per share with respect to a reduction of our capital lease obligation related to power facilities at our Oro Grande, California cement plant.

Net loss for the year was $64.9 million or $2.33 per share and includes an after tax loss on debt retirement of $18.6 million or $.67 per share associated with the refinancing of senior notes due in 2013. Net loss for the year ended May 31, 2010 was $38.9 million or $1.40 per share.

General Comments

"The overall economy has shown signs of improvement in our markets during the past year," stated Mel Brekhus, Chief Executive Officer. "However, construction activity has not begun to recover in a meaningful way. Even so, price increases effective for April in Texas have generally held and additional price increases, effective in July and August, have been announced for both Texas and California."

"We continue to work on our strategic initiatives while maintaining a cautious operational outlook for the near term," added Brekhus. "The swap of aggregate operating assets for ready mix assets in central Texas in the fourth quarter was a non-cash transaction that establishes a complete vertical integration position in that market and will help prepare the way for the expansion of our central Texas cement plant, which was resumed in the second quarter."

"Our focus on liquidity resulted in us ending the year with $116.4 million of cash, $66.3 million available under our credit facility and no debt maturities until 2020. I believe we have the ability to execute our strategy despite the continuing challenges for our industry," concluded Brekhus.  

A teleconference will be held July 14, 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

   Quarter ended
 May 31,
 Year ended
 May 31,
In thousands except per unit  2011  2010  2011  2010
         
 Operating Results        
 Cement sales  $ 73,078  $ 73,672 $ 256,385  $ 266,180
 Other sales and delivery fees    9,094   9,844   30,909   28,333
 Total segment sales 82,172 83,516 287,294 294,513
 Cost of products sold   80,213   71,929  283,407  270,763
 Gross profit 1,959 11,587 3,887 23,750
 Selling, general and administrative (6,870) (4,780)  (18,967) (17,528)
 Other income    1,188   950   4,831   7,774
 Operating Profit (Loss)  $ (3,723)  $ 7,757  $ (10,249)  $ 13,996
         
 Cement        
 Shipments (tons) 940 934 3,301 3,226
 Prices ($/ton)  $77.77  $78.95  $77.68  $82.51
 Cost of sales ($/ton)  $76.33  $69.99  $77.29  $76.36

Three months ended May 31, 2011

Cement operating loss for the three-month period ended May 31, 2011 was $3.7 million. Cement operating profit for the three-month period ended May 31, 2010 was $7.8 million. Cement operating profit decreased $11.5 million from the prior fiscal period. Lower sales prices offset in part by higher shipments reduced operating profit approximately $1 million. In addition, higher supplies and maintenance costs due in part to scheduled maintenance at our Hunter, Texas cement plant and higher selling, general and administrative expense reduced operating profit in the current fiscal period.

Total segment sales for the three-month period ended May 31, 2011 decreased $1.3 million from the prior fiscal period on lower sales prices. Our Texas market area accounted for approximately 69% of cement sales in the current period compared to 72% of cement sales in the prior year period. Cement shipments decreased 2% in our Texas market area and increased 8% in our California market area compared to the prior fiscal period. Average prices decreased 2% in our Texas market area and 1% in our California market area from the prior fiscal period.

Cost of products sold for three-month period ended May 31, 2011 increased $8.3 million from the prior fiscal period. Cement unit costs increased 9% from the prior fiscal period primarily due to higher raw material and energy costs, as well as, higher supplies and maintenance expense due in part to a scheduled plant shut down at our Hunter, Texas cement plant in the current period. In addition, lower service costs and depreciation recognized with respect to the reduction of our capital lease obligation related to power facilities at our Oro Grande, California cement plant lowered costs in the prior fiscal period. 

Selling, general and administrative expense for the three-month period ended May 31, 2011 increased $2.1 million from the prior fiscal period. The increase was primarily due to $2.0 million higher insurance expense.  

Fiscal Year 2011 Compared to Fiscal Year 2010

Cement operating loss for fiscal year 2011 was $10.2 million. Cement operating profit for fiscal year 2010 was $14.0 million. Cement operating profit for fiscal year 2011 decreased $24.2 million from the prior fiscal year. Lower sales prices offset in part by higher shipments reduced operating profit approximately $15 million. In addition, higher selling, general and administrative expense and lower other income reduced operating profit $4.3 million from the prior fiscal year.

Total segment sales for fiscal year 2011 were $287.3 million compared to $294.5 million for the prior fiscal year. Cement sales decreased $9.8 million as construction activity remained at low levels in both our Texas and California market areas. Our Texas market area accounted for approximately 71% of cement sales in each fiscal year. Cement shipments increased 1% in our Texas market area and 4% in our California market area from the prior fiscal year. Average prices decreased 6% in our Texas market area and 7% in our California market area from the prior fiscal year.

Cost of products sold for fiscal year 2011 increased $12.6 million from the prior fiscal year. The effect of higher shipments was offset in part by the effect of higher clinker production. Cement unit costs increased 1% from the prior fiscal year as the effect of higher shipments was offset by higher raw material, energy and supplies and maintenance costs. Supplies and maintenance costs related to scheduled maintenance at our three cement plants increased approximately $2 million from the prior fiscal year.

Selling, general and administrative expense for fiscal year 2011 increased $1.4 million from the prior fiscal year. The increase was primarily due to $1.9 million higher insurance expense offset in part by lower overall administrative expenses.

Other income for fiscal year 2011 decreased $2.9 million from the prior fiscal year. The decrease was primarily due to $0.9 million lower royalty income and $1.7 million lower gains from sales of emissions credits associated with our Crestmore cement plant in Riverside, California. 

Aggregate Operations

   Quarter ended
 May 31,
 Year ended
 May 31,
In thousands except per unit  2011  2010  2011  2010
         
 Operating Results        
 Stone, sand and gravel sales  $ 21,596  $ 25,159  $ 89,045  $ 88,019
 Expanded shale and clay sales
 and delivery fees
 
  24,873
 
 24,141
 
  83,380
 
 76,928
 Total segment sales  46,469  49,300  172,425  164,947
 Cost of products sold   41,367  42,925  152,102  142,963
 Gross profit 5,102 6,375  20,323 21,984
 Selling, general and administrative (2,837) (2,471) (11,389) (9,602)
 Other income   11,998   180   13,704   1,419
 Operating Profit  $ 14,263  $ 4,084  $ 22,638  $ 13,801
         
 Stone, sand and gravel        
 Shipments (tons) 2,985 3,351 12,065  11,363
 Prices ($/ton)  $7.23  $7.51  $7.38  $7.75
 Cost of sales ($/ton)  $6.80  $6.60  $6.72  $6.91

Three months ended May 31, 2011

Aggregate operating profit for the three-month period ended May 31, 2011 was $14.3 million, an increase of $10.2 million from the prior fiscal period. Operating profit excluding a gain of $12.0 million recognized in connection with the exchange of aggregate operating assets for ready mix operating assets decreased $1.8 million. The effect of lower sales prices and shipments reduced operating profit approximately $1 million. 

Total segment sales for the three-month period ended May 31, 2011 were $46.5 million compared to $49.3 million for the prior fiscal period. Stone, sand and gravel sales decreased $3.6 million on 4% lower average prices and 11% lower shipments including approximately 5% lower shipments due to the exchange of aggregate operating assets. 

Cost of products sold for the three-month period ended May 31, 2011 decreased $1.6 million from the prior fiscal year.   Stone, sand and gravel unit costs decreased 3% from the prior fiscal period due to the effect of lower shipments.

Selling, general and administrative expense for the three-month period ended May 31, 2011 increased $0.4 million from the prior fiscal period. 

Other income for the three-month period ended May 31, 2011 increased $11.8 million from the prior fiscal period.   Other income in the current fiscal period includes a gain of $12.0 million from the exchange of aggregate operating assets for ready mix operating assets.

Fiscal Year 2011 Compared to Fiscal Year 2010

Aggregate operating profit for fiscal year 2011 was $22.6 million, an increase of $8.8 million from the prior fiscal year.   Operating profit excluding a gain of $12.0 million recognized in connection with the exchange of aggregate operating assets for ready-mix operating assets decreased $3.2 million. The effect of lower sales prices offset in part by higher shipments reduced operating profit approximately $1 million.

Total segment sales for fiscal year 2011 were $172.4 million compared to $164.9 million for the prior fiscal year. Stone, sand and gravel sales increased $1.0 million on 5% lower average prices and 8% higher shipments excluding the effect of the exchange of aggregate operating assets reduced shipments 2% from the prior fiscal year. 

Cost of products sold for fiscal year 2011 increased $9.1 million from the prior fiscal year primarily due to higher shipments.   Stone, sand and gravel unit costs decreased 3% from the prior fiscal year as the effect of higher shipments was offset in part by higher repair and maintenance costs.

Selling, general and administrative expense for fiscal year 2011 increased $1.8 million from the prior fiscal year. The increase was primarily due to higher provisions for bad debts and casualty insurance claims.

Other income for fiscal year 2011 increased $12.3 million. Other income in 2011 includes a gain of $12.0 million from the exchange of aggregate operating assets for ready-mix operating assets.

Consumer Products Operations  

   Quarter ended
 May 31,
 Year ended
 May 31,
In thousands except per unit  2011  2010  2011  2010
         
Operating Results        
Ready-mix concrete sales  $ 50,992  $ 46,244  $ 180,826  $ 175,712
Package products sales and delivery fees   16,509  16,621   55,322   55,671
Total segment sales  67,501  62,865  236,148 231,383
Cost of products sold   68,073  59,509  235,055  218,119
Gross profit (loss) (572) 3,356 1,093 13,264
Selling, general and administrative (4,443) (2,819) (12,773) (10,193)
Other income     131   70   529   586
Operating Profit (Loss)  $ (4,884)  $ 607  $ (11,151)  $ 3,657
         
Ready-mix concrete        
Shipments (cubic yards) 700 607 2,415 2,147
Prices ($/cubic yard)  $72.92  $76.06  $74.87  $81.83
Cost of sales ($/cubic yard)  $77.70  $75.60  $77.89  $79.82

Three months ended May 31, 2011

Consumer products operating loss for the three-month period ended May 31, 2011 was $4.9 million. Consumer products operating profit for the three-month period ended May 31, 2010 was $0.6 million. Consumer products operating profit decreased $5.5 million from the prior fiscal period. Lower sales prices offset in part by higher shipments reduced operating profit approximately $4 million. 

Total segment sales for the three-month period ended May 31, 2011 were $67.5 million compared to $62.9 million for the prior fiscal period. Ready-mix concrete sales increased $4.7 million primarily as a result of the acquisition of the ready mix operations of Transit Mix Concrete and Materials Company, a subsidiary of Trinity Industries, Inc., that serve the Central Texas market from north of San Antonio to Hillsboro, Texas.   Average prices decreased 4% from the prior fiscal period. Shipments increased 15% from the prior fiscal period as a result of the acquisition of the additional ready mix operations.

Cost of products sold for the three-month period ended May 31, 2011 increased $8.6 million from the prior fiscal period. Ready-mix concrete unit costs increased 3% from the prior fiscal year primarily as a result of higher diesel costs and the central Texas operations acquired during the quarter.

Selling, general and administrative expense for the three-month period ended May 31, 2010 increased $1.6 million from the prior fiscal period. We recognized $1.3 million in expenses associated with the acquisition of the additional ready mix operating assets.

Other income for the three-month period ended May 31, 2011 was comparable with the prior fiscal period.

Fiscal Year 2011 Compared to Fiscal Year 2010

Consumer products operating loss for fiscal year 2011 was $11.2 million. Consumer products operating profit for fiscal year 2010 was $3.7 million. Consumer products operating profit for fiscal year 2011 decreased $14.8 million from the prior fiscal year.  Lower sales prices offset in part by higher shipments reduced operating profit approximately $14 million. 

Total segment sales for fiscal year 2011 were $236.1 million compared to $231.4 million for the prior fiscal year. Ready-mix concrete sales increased $5.1 million primarily as a result of the acquisition of the ready-mix operations of Transit Mix Concrete and Materials Company, a subsidiary of Trinity Industries, Inc., that serve the central Texas market from north of San Antonio to Hillsboro, Texas.   Average prices decreased 9% from the prior fiscal year. Shipments increased 12% from the prior fiscal year, of which 5% was the result of the acquisition of the additional ready-mix operations. 

Cost of products sold for fiscal year 2011 increased $16.9 million from the prior fiscal year. Ready-mix concrete unit costs decreased 2% from the prior fiscal year primarily as a result of the effect of higher shipments on unit costs offset in part by higher repair and maintenance costs. 

Selling, general and administrative expense for fiscal year 2011 increased $2.6 million from the prior fiscal year. In addition to higher provisions for bad debts and casualty insurance claims, we recognized $1.3 million in expenses associated with the acquisition of the additional ready-mix operating assets.

Other income for fiscal year 2011 was comparable to the prior fiscal year.

Corporate

   Quarter ended
 May 31,
 Year ended
 May 31,
In thousands  2011  2010  2011  2010
         
         
 Other income  $ 261  $ 42  $ 2,448  $ 887
 Selling, general and administrative   (10,267)   (15,637)  (33,291)    (42,092)
   $ (10,006)  $ (15,595)  $ (30,843)  $ (41,205)

Three months ended May 31, 2011

Corporate other income for the three-month period ended May 31, 2011 increased $0.2 million from the prior fiscal period primarily due to higher oil and gas lease royalty payments. 

Corporate selling, general and administrative expense for the three-month period ended May 31, 2011 decreased $5.4 million from the prior fiscal period. The decrease was primarily the result of $5.7 million lower financial security plan postretirement benefit expense. In 2010, we recognized a charge of $4.4 million which includes an estimated $3.4 million that relates to years prior to 2010. Financial security plan postretirement benefit expense excluding this adjustment decreased $1.3 million from the prior fiscal year.

Fiscal Year 2011 Compared to Fiscal Year 2010

Corporate other income for fiscal year 2011 increased $1.6 million from the prior fiscal year primarily due to $2.2 million higher oil and gas lease bonus and royalty payments offset in part by $0.6 million lower interest income.

Corporate selling, general and administrative expense for fiscal year 2011 decreased $8.8 million from the prior fiscal year. The decrease was primarily the result of $5.4 million lower financial security plan postretirement benefit expense. In 2010, we recognized a charge of $4.4 million which includes an estimated $3.4 million that relates to years prior to 2010. Financial security plan postretirement benefit expense excluding this adjustment decreased $1.0 million from the prior fiscal year. In addition to $1.8 million lower provisions for casualty insurance claims and property tax expense, our focus on reducing controllable costs lowered other expenses $1.6 million from the prior year.

Interest

Interest expense incurred for the three-month period ended May 31, 2011 was $17.3 million, of which $7.7 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $9.6 million was expensed. Interest expense incurred for the prior fiscal period was $12.0 million, all of which was expensed.

Interest expense incurred for fiscal year 2011 was $66.3 million, of which $18.7 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $47.6 million was expensed. Interest expense incurred for fiscal year 2010 was $52.2 million, all of which was expensed. 

Interest expense incurred for the three-month period ended May 31, 2011 increased $5.3 million from the prior fiscal period. Interest expense incurred for fiscal year 2011 increased $14.1 million from the prior fiscal year. The increases were primarily the result of higher average outstanding debt at higher interest rates due to the August 2010 refinancing of our 7.25% senior notes.

Interest expense to be capitalized in connection with our Hunter, Texas cement plant expansion project during fiscal year 2012 is currently estimated at approximately $35 million.

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 and to increase working capital.  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 in fiscal year 2011.

Income Taxes

Our effective tax rate was 39.2% in 2011 and 37.3% in 2010. The primary reason that the effective tax rate differed from the 35% statutory corporate rate was due to additional percentage depletion that is tax deductible, the effect of qualified domestic production activities, state income taxes and nondeductible stock compensation.

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 rate, 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 obligations 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
 
   
  Year Ended May 31,
In thousands except per share  2011  2010  2009
       
NET SALES  $ 621,813  $ 621,064  $ 839,202
       
Cost of products sold   596,510   562,066   726,133
GROSS PROFIT 25,303 58,998 113,069
       
Selling, general and administrative 76,420 79,415 72,093
Goodwill impairment  --  --  58,395
Interest 47,583 52,240 33,286
Loss on debt retirements 29,619 --  907
Other income   (21,512)   (10,666)   (21,191)
    132,110   120,989   143,490
 LOSS BEFORE INCOME TAXES  (106,807)  (61,991)  (30,421)
       
Income tax benefit   (41,894)   (23,138)   (12,774)
NET LOSS  $ (64,913)  $ (38,853)  $ (17,647)
       
       
Net loss per share      
 Basic  $ (2.33)  $ (1.40)  $ (.64)
 Diluted  $ (2.33) $ (1.40)  $ (.64)
       
Average shares outstanding      
 Basic  27,825  27,744  27,614
 Diluted   27,825   27,744   27,614
       
CONSOLIDATED BALANCE SHEETS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
   
    May 31,
In thousands    2011  2010
       
ASSETS      
CURRENT ASSETS      
Cash and cash equivalents     $ 116,432  $ 74,946
Receivables – net   85,817 112,184
Inventories   140,646 142,419
Deferred income taxes and prepaid expenses     22,040   23,426
TOTAL CURRENT ASSETS   364,935 352,975
       
PROPERTY, PLANT AND EQUIPMENT      
Land and land improvements   158,232 158,367
Buildings   59,320 58,351
Machinery and equipment   1,222,560 1,220,021
Construction in progress       357,638     322,039
    1,797,750 1,758,778
Less depreciation and depletion      642,329   604,269
     1,155,421  1,154,509
OTHER ASSETS      
Goodwill   1,715 1,715
Real estate and investments   6,749 6,774
Deferred income taxes and other charges     22,191   15,774
      30,655   24,263
     $ 1,551,011  $ 1,531,747
       
LIABILITIES AND SHAREHOLDERS' EQUITY      
CURRENT LIABILITIES      
Accounts payable    $ 56,787  $ 56,214
Accrued interest, compensation and other   58,848 51,455
Current portion of long-term debt      73   234
TOTAL CURRENT LIABILITIES    115,708 107,903
       
LONG-TERM DEBT   652,403 538,620
       
DEFERRED INCOME TAXES AND OTHER CREDITS   87,318 123,976
       
SHAREHOLDERS' EQUITY      
Common stock, $1 par value; authorized 100,000 shares; issued and outstanding 27,887 and 27,796 shares, respectively   27,887 27,796
Additional paid-in capital   481,706 475,584
Retained earnings   198,751 272,018
Accumulated other comprehensive loss     (12,762)   (14,150)
      695,582   761,248
     $ 1,551,011  $ 1,531,747
CONSOLIDATED STATEMENTS OF CASH FLOWS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
 
  Year Ended May 31,
In thousands 2011  2010  2009
       
OPERATING ACTIVITIES      
Net loss   $ (64,913)  $ (38,853)  $ (17,647)
Adjustments to reconcile net loss to cash provided by
 operating activities
     
Depreciation, depletion and amortization 64,297 63,925 68,192
Goodwill impairment   --   --  58,395
Gains on asset disposals (13,638) (1,350) (6,759)
Deferred income tax benefit (42,875) (9,132) (1,938)
Stock-based compensation expense (credit) 5,581 5,097 (4,400)
Excess tax benefits from stock-based compensation  --  (250) (1,596)
Loss on debt retirements 29,619  --  907
Other – net 3,158 13,998 5,931
Changes in operating assets and liabilities      
Receivables – net 13,379 (5,421) 55,397
Inventories 2,164 13,706 (11,070)
Prepaid expenses 1,301 387 (1,894)
Accounts payable and accrued liabilities   11,172   6,046   (36,232)
Net cash provided by operating activities  9,245  48,153  107,286
       
INVESTING ACTIVITIES      
Capital expenditures - expansions (25,430) (5,337) (223,445)
Capital expenditures – other (20,253) (8,322) (65,099)
Cash designated for property acquisitions  --   --  28,733
Proceeds from asset disposals 3,596 21,592 7,981
Investments in life insurance contracts 4,073 6,967 2,876
Other – net   1,266   2,079   (21)
Net cash provided (used) by investing activities (36,748)  16,979  (248,975)
       
FINANCING ACTIVITIES      
Long-term borrowings 650,000  --  327,250
Debt retirements (561,627) (245) (197,772)
Debt issuance costs (12,492) (2,552) (5,470)
Stock option exercises 1,462 893 4,641
Excess tax benefits from stock-based compensation  --  250 1,596
Common dividends paid   (8,354)   (8,328)   (8,287)
Net cash provided (used) by financing activities   68,989   (9,982)  121,958
Increase (decrease) in cash and cash equivalents 41,486 55,150 (19,731)
       
Cash and cash equivalents at beginning of year   74,946   19,796   39,527
Cash and cash equivalents at end of year  $ 116,432  $ 74,946  $ 19,796
CONTACT:  T. Lesley Vines, Jr.
          Vice President - Corporate Controller and Treasurer
          972.647.6722
          Email: lvines@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       Q4    
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       940       3,301  
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       2,985       12,065  
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       700       2,415  
                                                                                                                                                         
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     $ 77.77     $ 77.68  
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     $ 7.23     $ 7.38  
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     $ 72.92     $ 74.87  
                                                                                                                                                         
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       73,078       256,385  
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       21,596       89,045  
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       50,992       180,826  
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       30,745       101,654  
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 )     (20,380 )     (74,054 )
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       19,731       67,957  
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       175,762       621,813  
                                                                                                                                                         
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       169,273       596,510  
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       24,417       76,420  
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       9,616       47,583  
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 )     (13,578 )     (21,512 )
      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       189,728       728,620  
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 )     (13,966 )     (106,807 )
                                                                                                                                                         
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 )     (4,880 )     (41,894 )
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 )     (9,086 )     (64,913 )
                                                                                                                                                         
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 )     (9,086 )     (64,913 )
                                                                                                                                                         
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 )     (9,086 )     (64,913 )
                                                                                                                                                         
 
 
 
 

 
 
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
   
5/31/2011
 
                                                                                                 
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       116,432  
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       85,817  
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       140,646  
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       22,040  
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       364,935  
                                                                                                                                 
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       1,797,750  
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       642,329  
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       1,155,421  
                                                                                                                                 
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       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       6,749  
Deferred income 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       22,191  
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       30,655  
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       1,551,011  
                                                                                                                                 
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       56,787  
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       58,848  
Current portion of long term debt
    688       681       1,340       7,725       229       234       238       243       247       541       500       234       13,341       95       72       73  
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       115,708  
                                                                                                                                 
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       652,403  
                                                                                                                                 
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       87,318  
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       695,582  
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       1,551,011  
 
 
 
 

 
 
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       Q4    
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 )     (9,086 )     (64,913 )
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       16,188       64,297  
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       (12,182 )     (13,638 )
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 )     (5,210 )     (42,875 )
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       1,310       5,581  
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       5,416       3,158  
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       (16,435 )     13,379  
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       3,086       2,164  
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       (1,200 )     1,301  
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 )     19,152       11,172  
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 )     1,039       9,245  
                                                                                                                                                         
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 )     (6,739 )     (45,683 )
Cash designed for property acquisitions
      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       353       3,596  
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       179       4,073  
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       36       1,266  
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 )     (6,171 )     (36,748 )
                                                                                                                                                         
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 )     (17 )     (561,627 )
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 )     (12,492 )
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       323       1,462  
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 )     (2,092 )     (8,354 )
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 )     (1,798 )     68,989  
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 )     (6,930 )     41,486  
                                                                                                                                                         
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 )     (6,930 )     41,486  
                                                                                                                                                         
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       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       132,823       116,432  
 
 
 
 

 
 
                                                                                                                                                         
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       Q4    
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 )     (9,086 )     (64,913 )
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       9,616       47,583  
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 )     (4,880 )     (41,894 )
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       16,188       64,297  
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 )     11,838       34,692  
                                                                                                                                                         
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 )     1,039       9,245  
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 )     (4,603 )     (28,016 )
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       5,210       42,875  
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 )     (1,310 )     (5,581 )
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 )     (4,880 )     (41,894 )
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 )     12,182       13,638  
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       9,616       47,583  
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 )     (5,416 )     (3,158 )
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 )     11,838       34,692  
 
 
 

 
 
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     Q4  
Total
 
Cement Operations
                                                                                                             
Operating Results
                                                                                                             
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     73,078     256,385  
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     9,094     30,909  
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     82,172     287,294  
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     80,213     283,407  
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 )   1,959     3,887  
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 )   (6,870 )   (18,967 )
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     1,188     4,831  
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 )   (3,723 )   (10,249 )
                                                                                                                             
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     940     3,301  
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   $ 77.77   $ 77.68  
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   $ 76.33   $ 77.29  
                                                                                                                             
Aggregate Operations
                                                                                                                           
Operating Results
                                                                                                                           
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     21,596     89,045  
Expanded shale and clay 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     24,873     83,380  
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     46,469     172,425  
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     41,367     152,102  
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     5,102     20,323  
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 )   (2,837 )   (11,389 )
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     11,998     13,704  
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 )   14,263     22,638  
                                                                                                                             
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     2,985     12,065  
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   $ 7.23   $ 7.38  
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   $ 6.80   $ 6.72  
                                                                                                                             
Consumer Products Operations
                                                                                                                           
Operating Results
                                                                                                                           
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     50,992     180,826  
Package products 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     16,509     55,322  
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     67,501     236,148  
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     68,073     235,055  
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 )   (572 )   1,093  
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 )   (4,443 )   (12,773 )
Other income
    711     647     1,310     3,268       385     180     651     98       1,314       133     268     115     70     586       198     134     66     131     529  
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 )   (4,884 )   (11,151 )
                                                                                                                             
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     700     2,415  
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   $ 72.92   $ 74.87  
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   $ 77.70   $ 77.89  
                                                                                                                             
Total Segment Operating Profit (Loss)  117,880      168,148      218,272      169,383       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 )    5,656      1,238  
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     261     2,448  
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 )   (10,267 )   (33,291 )
      (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 )   (10,006 )   (30,843 )
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 )   (9,616 )   (47,583 )
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 )   (13,966 )   (106,807 )

 
 
 

 
 
logo.gif
 
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       Q4    
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
                                                                                                                         
Aggregates - exchange of operating assets
                                                                                                                                        11,997       11,997  
Corporate - oil and gas bonus proceeds
                               
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       9,122       36,576  
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       4,442       18,963  
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       2,341       7,625  
Corporate
    1,761       1,220       536       768       238       251       265       286       1,040       290       290       290       289       1,159       284       284       282       283       1,133  
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       16,188       64,297