Attached files

file filename
8-K - FORM 8-K - TEXAS INDUSTRIES INCf8k_092811.htm
Exhibit 99.1
 

TXI Reports First Quarter Results

DALLAS, Sept. 28, 2011 (GLOBE NEWSWIRE) -- Texas Industries, Inc. (NYSE:TXI) today reported financial results for the quarter ended August 31, 2011. Results for the quarter were a net loss of $7.4 million or $.27 per share. Results for the quarter ended August 31, 2010 were a loss of $23.7 million or $.85 per share and included an after-tax charge of $18.0 million or $.65 per share with respect to the Company's refinancing.

General Comments

"Conditions in our markets remain challenging in light of the pervasive uncertainty regarding the economy," stated Mel Brekhus, Chief Executive Officer. "In recent months we made progress on pricing and we are committed to continuing our efforts, although economic headwinds may cause our successes to be uneven in the near term."

"We also made significant progress during the quarter on a number of strategic initiatives. The swap of ready-mix assets in Houston, TX for ready-mix and aggregate assets in Austin, TX and the continued construction on the expansion of our central Texas cement plant will strengthen and increase our market position in one of the better markets in the state. The extension of our credit facility to August 2016 also increases our liquidity and improves our ability to execute our strategy," added Brekhus.

A teleconference will be held September 29, 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
 August 31,
In thousands except per unit  2011  2010
     
 Operating Results    
 Cement sales  $ 75,978  $ 67,690
 Other sales and delivery fees    9,659    8,692
 Total segment sales 85,637 76,382
 Cost of products sold   78,232   70,063
 Gross profit 7,405 6,319
 Selling, general and administrative (4,078) (4,793)
 Other income    3,190    2,438
 Operating Profit  $ 6,517  $ 3,964
     
 Cement    
 Shipments (tons) 969 873
 Prices ($/ton)  $ 78.41  $ 77.59
 Cost of sales ($/ton)  $ 71.77  $ 71.23

Cement operating profit for the three-month periods ended August 31, 2011 and August 31, 2010 was $6.5 million and $4.0 million, respectively. Construction activity remained at low levels in both our Texas and California market areas during the periods.

Total segment sales for the three-month period ended August 31, 2011 were $85.6 million compared to $76.4 million for the prior year period. Cement sales increased $8.3 million from the prior year period. Our Texas market area accounted for approximately 67% of cement sales in the current period compared to 70% of cement sales in the prior year period. Average cement prices were comparable to the prior year period in our Texas market area and increased 3% in our California market area. Shipments increased 8% in our Texas market area and 17% in our California market area.

Cost of products sold for the three-month period ended August 31, 2011 increased $8.2 million from the prior year period primarily due to higher shipments and a 1% increase in cement unit costs.

Selling, general and administrative expense for the three-month period ended August 31, 2011 decreased $0.7 million from the prior year period primarily due to lower provisions for bad debts and legal and other professional expenses.

Other income for the three-month period ended August 31, 2011 increased $0.8 million from the prior year period. Sales of emission credits associated with our Crestmore cement plant in Riverside, California resulted in gains of $2.5 million and $1.7 million in the three-month periods ended August 31, 2011 and August 31, 2010, respectively.

Aggregate Operations

   Three months ended
 August 31,
In thousands except per unit  2011  2010
     
 Operating Results    
 Stone, sand and gravel sales  $ 22,200  $ 26,593
 Expanded shale and clay sales and delivery fees 22,901 23,377
 Total segment sales  45,101  49,970
 Cost of products sold   38,508   43,410
 Gross profit 6,593 6,560
 Selling, general and administrative (2,950) (3,059)
 Other income     272    1,633
 Operating Profit  $ 3,915  $ 5,134
     
 Stone, sand and gravel    
 Shipments (tons) 3,143 3,584
 Prices ($/ton)  $ 7.06  $ 7.42
 Cost of sales ($/ton)  $ 6.22  $ 6.45

Aggregate operating profit for the three-month periods ended August 31, 2011 and August 31, 2010 was $3.9 million and $5.1 million, respectively.

Total segment sales for the three-month period ended August 31, 2011 were $45.1 million compared to $50.0 million for the prior year period. Stone, sand and gravel sales decreased $4.4 million from the prior year period. The effect of the disposition of aggregate operating assets through the asset exchange transaction completed in April 2011 decreased sales $2.3 million, shipments 7% and average prices 2% from the prior year period. Stone, sand and gravel sales from current operations decreased $2.1 million from the prior year period on 5% lower shipments and 3% lower average prices. 

Cost of products sold for the three-month period ended August 31, 2011 decreased $4.9 million from the prior year period primarily due to lower stone, sand and gravel shipments. Stone, sand and gravel unit costs decreased 4% from the prior year period primarily due to the effect of the disposition of aggregate operating assets through the asset exchange transaction completed in April 2011.

Selling, general and administrative expense for the three-month period ended August 31, 2011 decreased $0.1 million from the prior year period primarily due to lower provisions for bad debts.

Other income for the three-month period ended August 31, 2011 decreased $1.4 million from the prior year period primarily due to lower gains from routine sales of surplus operating assets.

Consumer Products Operations

   Three months ended
 August 31,
In thousands except per unit  2011  2010
     
 Operating Results    
 Ready-mix concrete sales  $ 56,228  $ 52,106
 Package products sales and delivery fees   14,796    14,372
 Total segment sales  71,024  66,478
 Cost of products sold   71,197    63,249
 Gross profit (loss) (173) 3,229
 Selling, general and administrative (4,374) (2,676)
 Other income    2,207     198
 Operating Profit (Loss)  $ (2,340)  $ 751
     
 Ready-mix concrete    
 Shipments (cubic yards) 741 669
 Prices ($/cubic yard)  $ 75.93  $ 77.83
 Cost of sales ($/cubic yard)  $ 78.91  $ 76.20

Consumer products operating loss for the three-month period ended August 31, 2011 was $2.3 million. Consumer products operating profit for the three-month period ended August 31, 2010 was $0.8 million. Reduced margins due to lower sales prices increased operating loss from the prior year period.

Total segment sales for the three-month period ended August 31, 2011 were $71.0 million compared to $66.5 million for the prior year period. Ready-mix concrete sales increased $4.1 million from the prior year. Sales increased $8.9 million and shipments increased 18% due to the net effect of the acquisition of the ready-mix operations through the asset exchange transactions completed in April and July 2011. Ready-mix concrete sales excluding the net effect of the acquisitions decreased $4.8 million from the prior year period on 7% lower shipments and 2% lower average prices. 

Cost of products sold for the three-month period ended August 31, 2011 increased $7.9 million from the prior year period. Cost of products sold increased $9.0 million due to the net effect of the acquisition of the ready-mix operations through the asset exchange transactions completed in April and July 2011. Cost of products sold excluding the net effect of the acquisitions decreased $1.1 million primarily due to lower ready-mix concrete shipments. Ready-mix concrete unit costs increased 4% from the prior year period primarily due to higher diesel costs and the effect of lower shipments.

Selling, general and administrative expense for the three-month period ended August 31, 2011 increased $1.7 million from the prior year period primarily due to higher provisions for bad debts and insurance claims.

Other income for the three-month period ended August 31, 2011 increased $2.0 million from the prior year period primarily due to the recognition of a gain of $2.1 million as a result of the disposition of ready-mix operations in Houston, Texas through the asset exchange transaction completed in July 2011.

Corporate

   Three months ended
 August 31,
In thousands  2011  2010
     
 Other income  $ 203  $ 621
 Selling, general and administrative    (6,402)    (5,613)
   $ (6,199)  $ (4,992)

Other income for the three-month period ended August 31, 2011 decreased $0.4 million from the prior year period primarily due to lower oil and gas royalty payments.

Selling, general and administrative expense for the three-month period ended August 31, 2011 increased $0.8 million from the prior year period primarily due to higher retirement plan and stock-based compensation expenses.

Interest

Interest expense incurred for the three-month period ended August 31, 2011 was $17.3 million, of which $7.8 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $9.5 million was expensed. Interest expense incurred for the three-month period ended August 31, 2010 was $14.4 million, all of which was expensed.

Interest expense incurred for the three-month period ended August 31, 2011 increased $2.9 million 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 senior notes. 

Interest expense to be capitalized in connection with our Hunter, Texas cement plant expansion project during the remainder of our current fiscal year is currently estimated at approximately $27 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. As of August 31, 2010, we recognized a loss on debt retirement of $29.0 million representing $11.1 million in consent fees, redemption price premium and transaction costs and a write-off of $17.9 million of unamortized debt discount and original issuance costs associated with the 7.25% notes. 

Income Taxes

Income taxes for the interim periods ended August 31, 2011 and August 31, 2010 have been included in the accompanying financial statements on the basis of an estimated annual rate. The tax rate differs from the 35% federal statutory corporate rate primarily due to percentage depletion that is tax deductible, state income taxes and valuation allowances against deferred tax assets. The estimated annualized rate does not include the tax impact of the loss on debt retirements which was recognized as a discrete item in the three-month period ended August 31, 2010. The estimated annualized rate excluding this charge is 1.8% for fiscal year 2012 compared to 40.6% for fiscal year 2011. We received income tax refunds of less than $0.1 million and made no income tax payments in the three-month period ended August 31, 2011. We received income tax refunds and made income tax payments of less than $0.1 million in the three-month period ended August 31, 2010.

Net deferred tax assets totaled $15.1 million at August 31, 2011 and $15.0 million at May 31, 2011, of which $13.0 million at August 31, 2011 and $12.3 million at May 31, 2011 were classified as current. Management reviews our deferred tax position and in particular our deferred tax assets whenever circumstances indicate that the assets may not be realized in the future and would record a valuation allowance unless such deferred tax assets were deemed more likely than not to be recoverable. The ultimate realization of these deferred tax assets depends upon various factors including the generation of taxable income during future periods. The Company's deferred tax assets exceeded deferred tax liabilities as of August 31, 2011 primarily as a result of the recent losses. Management has concluded that the sources of taxable income we are permitted to consider do not assure the realization of the entire amount of the increase in our net deferred tax assets expected during the year. Accordingly, a valuation allowance is required due to the uncertainty of realizing the deferred tax assets.

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 BALANCE SHEETS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
 
   (Unaudited) 
  August 31, May 31,
In thousands  2011  2011
     
ASSETS    
CURRENT ASSETS    
 Cash and cash equivalents   $ 60,600  $ 116,432
 Receivables – net 94,617 85,817
 Inventories 139,752 140,646
 Deferred income taxes and prepaid expenses   21,001   22,040
 TOTAL CURRENT ASSETS 315,970 364,935
     
PROPERTY, PLANT AND EQUIPMENT    
 Land and land improvements 179,121 158,232
 Buildings 57,952 59,320
 Machinery and equipment 1,219,595 1,222,560
 Construction in progress     374,097     357,638
  1,830,765 1,797,750
 Less depreciation and depletion    649,973   642,329
   1,180,792  1,155,421
OTHER ASSETS    
 Goodwill 1,715 1,715
 Real estate and investments 6,447 6,749
 Deferred income taxes and other charges   24,031   22,191
    32,193   30,655
   $ 1,528,955  $ 1,551,011
     
LIABILITIES AND SHAREHOLDERS' EQUITY    
CURRENT LIABILITIES    
 Accounts payable  $ 54,320  $ 56,787
 Accrued interest, compensation and other 49,290 58,848
 Current portion of long-term debt    74   73
 TOTAL CURRENT LIABILITIES  103,684 115,708
     
LONG-TERM DEBT 652,385 652,403
     
OTHER CREDITS 85,223 87,318
     
SHAREHOLDERS' EQUITY    
 Common stock, $1 par value; authorized 100,000 shares; issued and outstanding 27,890 and 27,887 shares, respectively 27,890 27,887
 Additional paid-in capital 483,056 481,706
 Retained earnings 189,240 198,751
 Accumulated other comprehensive loss   (12,523)   (12,762)
    687,663   695,582
   $ 1,528,955  $ 1,551,011
(Unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
 
   Three months ended
 August 31,
In thousands except per share  2011  2010
     
NET SALES  $ 181,740  $ 172,122
     
Cost of products sold   167,915   156,014
 GROSS PROFIT 13,825 16,108
     
Selling, general and administrative 17,804 16,141
Interest 9,460 14,411
Loss on debt retirements --  29,006
Other income   (5,872)   (4,890)
    21,392   54,668
 LOSS BEFORE INCOME TAXES (7,567) (38,560)
     
Income tax benefit   (147)   (14,868)
 NET LOSS  $ (7,420)  $ (23,692)
     
     
Net loss per share    
 Basic  $ (.27)  $ (.85)
 Diluted  $ (.27)  $ (.85)
     
Average shares outstanding    
 Basic 27,874 27,787
 Diluted   27,874   27,787
     
Cash dividends declared per share  $ .075  $ .075
     
(Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
 
   Three months ended
 August 31,
In thousands  2011  2010
     
OPERATING ACTIVITIES    
 Net loss   $ (7,420)  $ (23,692)
 Adjustments to reconcile net loss to cash used by operating activities    
 Depreciation, depletion and amortization 15,980 15,861
 Gains on asset disposals (2,368) (1,613)
 Deferred income tax benefit (241) (14,973)
 Stock-based compensation expense (credit) 107 (230)
 Loss on debt retirements --  29,006
 Other – net (1,567) 2,192
 Changes in operating assets and liabilities    
 Receivables – net (8,670) 4,413
 Inventories 894 (6,322)
 Prepaid expenses 1,729 1,297
 Accounts payable and accrued liabilities   (5,809)   (7,284)
 Net cash used by operating activities (7,365) (1,345)
     
INVESTING ACTIVITIES    
 Capital expenditures – expansions (25,221) (1,374)
 Capital expenditures – other (20,367) (1,782)
 Proceeds from asset disposals 863 3,209
 Investments in life insurance contracts --  327
 Other – net   (82)   292
 Net cash provided (used) by investing activities  (44,807)  672
     
FINANCING ACTIVITIES    
 Long-term borrowings --  650,000
 Debt retirements (18) (547,736)
 Debt issuance costs (1,629) (12,250)
 Stock option exercises 78 225
 Common dividends paid   (2,091)   (2,085)
 Net cash provided (used) by financing activities   (3,660)   88,154
Increase (decrease) in cash and cash equivalents (55,832) 87,481
     
Cash and cash equivalents at beginning of period  116,432   74,946
Cash and cash equivalents at end of period  $ 60,600  $ 162,427
CONTACT: T. Lesley Vines, Jr.
         Vice President
         Corporate Controller & 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
   
FY2012
 
                                    Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1  
                                                                                                                   
Shipments
                                                                                                                 
Cement (thousands of tons)
    5,394       5,136       5,074       5,035       4,035       915       738       639       934       3,226       873       784       704       940       3,301       969  
Aggregates (thousands of tons)
    23,616       25,246       22,114       21,851       16,470       3,423       2,642       1,947       3,351       11,363       3,584       3,026       2,470       2,985       12,065       3,143  
Ready-mix (thousands of cubic yards)
    3,678       3,830       3,665       3,844       2,902       612       501       427       607       2,147       669       575       471       700       2,415       741  
                                                                                                                                 
Price
                                                                                                                               
Cement ($ per ton)
  $ 75.05     $ 87.14     $ 95.06     $ 93.07     $ 90.31     $ 85.70     $ 83.64     $ 81.82     $ 78.95     $ 82.51     $ 77.59     $ 78.49     $ 76.75     $ 77.77     $ 77.68     $ 78.41  
Aggregates ($ per ton)
  $ 5.68     $ 6.08     $ 7.03     $ 7.44     $ 7.97     $ 8.12     $ 7.65     $ 7.62     $ 7.51     $ 7.75     $ 7.42     $ 7.48     $ 7.38     $ 7.23     $ 7.38     $ 7.06  
Ready-mix ($ per cubic yard)
  $ 60.54     $ 69.25     $ 75.87     $ 80.83     $ 85.46     $ 88.46     $ 83.02     $ 79.17     $ 76.06     $ 81.83     $ 77.83     $ 75.45     $ 72.83     $ 72.92     $ 74.87     $ 75.93  
                                                                                                                                 
Net Sales
                                                                                                                               
Cement
    404,823       447,594       482,379       468,673       364,386       78,460       61,726       52,322       73,672       266,180       67,690       61,599       54,018       73,078       256,385       75,978  
Aggregates
    134,220       153,480       155,562       162,582       131,197       27,794       20,217       14,849       25,159       88,019       26,593       22,644       18,212       21,596       89,045       22,200  
Ready-mix
    222,680       265,254       278,067       310,652       247,931       54,053       41,720       33,695       46,244       175,712       52,106       43,377       34,351       50,992       180,826       56,228  
Other
    104,847       118,555       119,798       132,606       121,321       28,939       22,244       19,923       30,420       101,526       27,310       23,112       20,487       30,745       101,654       27,128  
Interplant
    (105,576 )     (121,127 )     (118,406 )     (130,461 )     (103,030 )     (20,878 )     (15,988 )     (13,575 )     (19,338 )     (69,779 )     (20,708 )     (18,369 )     (14,597 )     (20,380 )     (74,054 )     (20,022 )
Delivery Fees
    73,809       80,166       78,850       84,802       77,397       15,589       13,016       10,615       20,186       59,406       19,131       15,748       13,347       19,731       67,957       20,228  
Net Sales
    834,803       943,922       996,250       1,028,854       839,202       183,957       142,935       117,829       176,343       621,064       172,122       148,111       125,818       175,762       621,813       181,740  
                                                                                                                                 
Costs and Expenses (Income)
                                                                                                                               
Cost of products sold
    692,414       766,941       754,088       834,333       726,133       149,852       126,063       131,126       155,025       562,066       156,014       136,044       135,179       169,273       596,510       167,915  
Selling, general and administrative
    78,434       88,663       108,106       96,220       72,093       20,254       15,886       17,568       25,707       79,415       16,141       18,543       17,319       24,417       76,420       17,804  
Goodwill impairment
    -       -       -       -       58,395       -       -       -       -       -       -       -       -       -       -       -  
Interest
    23,533       31,155       14,074       2,505       33,286       13,244       13,364       13,642       11,990       52,240       14,411       13,886       9,670       9,616       47,583       9,460  
Loss on debt retirements and spin-off charges
    894       113,247       48       -       907       -       -       -       -       -       29,006       613       -       -       29,619       -  
Other income
    (22,727 )     (47,270 )     (36,629 )     (31,563 )     (21,191 )     (2,652 )     (5,728 )     (1,044 )     (1,242 )     (10,666 )     (4,890 )     (1,929 )     (1,115 )     (13,578 )     (21,512 )     (5,872 )
      772,548       952,736       839,687       901,495       869,623       180,698       149,585       161,292       191,480       683,055       210,682       167,157       161,053       189,728       728,620       189,307  
Income (Loss) from Continuing Operations
                                                         
before Income Taxes
    62,255       (8,814 )     156,563       127,359       (30,421 )     3,259       (6,650 )     (43,463 )     (15,137 )     (61,991 )     (38,560 )     (19,046 )     (35,235 )     (13,966 )     (106,807 )     (7,567 )
                                                                                                                                 
Income Taxes (Benefits)
    16,811       (8,225 )     51,852       39,728       (12,774 )     1,544       (2,948 )     (16,358 )     (5,376 )     (23,138 )     (14,868 )     (7,845 )     (14,301 )     (4,880 )     (41,894 )     (147 )
Income (Loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )
                                                                                                                                 
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       (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )
                                                                                                                                 
Cumulative Effect of Accounting Change net of Income Taxes
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Net Income (Loss)
    124,523     8,102     104,711     87,631     (17,647 )     1,715     (3,702 )   (27,105 )   (9,761 )   (38,853 )     (23,692 )   (11,201 )   (20,934 )   (9,086 )   (64,913 )     (7,420 )
 
 
 

 
Texas Industries, Inc.
                                                                                 
Consolidated Balance Sheets
                                                                                   
$ In thousands
                                                                                   
                                                                                     
                                                                                     
                                                                                     
   
5/31/2005
   
5/31/2006
   
5/31/2007
   
5/31/2008
   
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
                      
8/31/2011
 
                                                                                     
Cash
    251,600       84,139       15,138       39,527       19,796       32,183       56,794       75,615       74,946       162,427       139,753       123,362       116,432       60,600  
Short-term investments
    -       50,606       -       -       -       -       -       -       -       -       -       -       -       -  
Receivables - net
    117,363       132,849       142,610       170,943       129,432       129,430       115,469       74,642       112,184       107,217       96,671       69,999       85,817       94,617  
Inventories
    83,291       109,767       135,254       144,654       155,724       156,355       161,431       141,304       142,419       148,741       152,681       143,341       140,646       139,752  
Deferred income taxes and prepaid expenses
    28,754       33,599       17,621       17,943       22,039       21,244       21,320       21,887       23,426       22,673       23,351       22,774       22,040       21,001  
Total Current Assets
    481,008       410,960       310,623       373,067       326,991       339,212       355,014       313,448       352,975       441,058       412,456       359,476       364,935       315,970  
                                                                                                                 
Property, plant and equipment
    886,447       956,896       1,293,360       1,546,125       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       1,830,765  
Less depreciation and depletion
    473,794       486,585       509,138       518,361       572,195       587,052       601,982       613,930       604,269       618,706       634,404       646,841       642,329       649,973  
Net Property, Plant and Equipment
    412,653       470,311       784,222       1,027,764       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       1,180,792  
                                                                                                                 
Goodwill
    58,395       58,395       58,395       60,110       1,715       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       10,001       7,736       7,827       7,334       6,774       6,223       7,426       7,007       6,749       6,447  
Deferred cncome taxes, intangibles and other charges
    27,571       22,706       11,369       11,332       14,486       15,852       15,787       14,050       15,774       22,398       23,219       20,314       22,191       24,031  
Assets of discontinued operations
    1,114,627       -       -       -       -       -       -       -       -       -       -       -       -       -  
      1,300,084       206,260       180,525       130,703       26,202       25,303       25,329       23,099       24,263       30,336       32,360       29,036       30,655       32,193  
Total Assets
    2,193,745       1,087,531       1,275,370       1,531,534       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       1,528,955  
                                                                                                                 
Accounts payable
    44,560       50,931       96,883       111,478       55,749       48,894       41,144       43,537       56,214       54,659       41,800       43,265       56,787       54,320  
Accrued interest, compensation and other items
    62,202       66,955       70,104       66,967       51,856       47,808       60,224       41,515       51,455       45,805       63,307       40,087       58,848       49,290  
Current portion of long term debt
    688       681       1,340       7,725       243       247       541       500       234       13,341       95       72       73       74  
Total Current Liabilities
    107,450       118,567       168,327       186,170       107,848       96,949       101,909       85,552       107,903       113,805       105,202       83,424       115,708       103,684  
                                                                                                                 
Long-term Debt
    603,126       251,505       274,416       401,880       541,540       542,371       543,244       544,087       538,620       652,459       652,441       652,422       652,403       652,385  
                                                                                                                 
Convertible subordinated debentures
    199,937       159,725       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                 
Deferred income taxes and other credits
    77,138       79,837       95,508       118,117       120,011       122,765       121,591       111,171       123,976       108,400       102,495       89,177       87,318       85,223  
Liabilities of discontinued operations
    278,527       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                 
Shareholders' equity
    927,567       477,897       737,119       825,367       803,145       804,729       800,280       772,772       761,248       737,101       725,400       704,671       695,582       687,663  
Total Liabilities and Shareholders' Equity
    2,193,745       1,087,531       1,275,370       1,531,534       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       1,528,955  
 
 
 

 
Texas Industries, Inc.
                                                                                             
Consolidated Statements of Cash Flows
                                                                   
$ In thousands
                                                                                               
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
 
FY2010
   
FY2011
   
FY2012
 
                                    Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1  
CONTINUING OPERATIONS
                                                                                                                 
Operating Activities
                                                                                                                 
Income (Loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )
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       68,192       16,594       16,377       16,292       14,662       63,925       15,861       16,130       16,118       16,188       64,297       15,980  
Goodwill impairment
    -       -       -       -       58,395       -       -       -       -       -       -       -       -       -       -       -  
Loss (gain) on asset disposals
    (6,582 )     (34,768 )     (2,917 )     (19,410 )     (6,759 )     (1,030 )     (403 )     109       (26 )     (1,350 )     (1,613 )     58       99       (12,182 )     (13,638 )     (2,368 )
Deferred income taxes (benefit)
    33,811       6,581       13,622       20,036       (1,938 )     743       13       (11,744 )     1,856       (9,132 )     (14,973 )     (7,991 )     (14,701 )     (5,210 )     (42,875 )     (241 )
Stock-based compensation expense (credit)
    -       -       13,866       2,395       (4,400 )     2,643       (500 )     1,589       1,365       5,097       (230 )     2,518       1,983       1,310       5,581       107  
Excess tax benefits from stock-based compensation
    8,000       9,969       (1,694 )     (3,299 )     (1,596 )     (211 )     (37 )     14       (16 )     (250 )     -       -       -       -       -       -  
Loss on debt retirements
    -       107,006       48       -       907       -       -       -       -       -       29,006       613       -       -       29,619       -  
Other - net
    889       (2,399 )     3,234       2,475       5,931       (221 )     830       2,490       10,899       13,998       2,192       (5,047 )     597       5,416       3,158       (1,567 )
Changes in operating assets and liabilities
                                                         
Receivables - net
    (8,873 )     (5,060 )     846       (29,507 )     55,397       (888 )     14,908       11,844       (31,285 )     (5,421 )     4,413       11,699       13,702       (16,435 )     13,379       (8,670 )
Inventories
    6,082       (18,761 )     (25,047 )     (9,400 )     (11,070 )     757       (4,600 )     17,945       (396 )     13,706       (6,322 )     (3,940 )     9,340       3,086       2,164       894  
Prepaid expenses
    (1,680 )     63       1,392       (2,033 )     (1,894 )     1,074       693       (14 )     (1,366 )     387       1,297       (65 )     1,269       (1,200 )     1,301       1,729  
Accounts payable and accrued liabilities
    17,017       (12,155 )     31,541       (2,910 )     (36,232 )     (6,638 )     1,815       (4,492 )     15,361       6,046       (7,284 )     8,597       (9,293 )     19,152       11,172       (5,809 )
Other credits
    3,838       2,527       -       -       -       -       -       -       -       -       -       -       -               -       -  
Cash Provided by Continuing Operating Activities
    144,420       97,369       185,958       101,555       107,286       14,538       25,394       6,928       1,293       48,153       (1,345 )     11,371       (1,820 )     1,039       9,245       (7,365 )
                                                                                                                                 
Investing Activities
                                                                                                                               
Capital expenditures
    (46,178 )     (110,245 )     (317,658 )     (312,525 )     (288,544 )     (5,373 )     (2,069 )     (4,286 )     (1,931 )     (13,659 )     (3,156 )     (20,243 )     (15,545 )     (6,739 )     (45,683 )     (45,588 )
Cash designed for property acquisitions
      -       -       -       -       -       -       -       -       -       -       -  
Proceeds from asset disposals
    7,136       23,107       5,552       34,922       7,981       1,068       375       20,125       24       21,592       3,209       (172 )     206       353       3,596       863  
Investments in insurance contracts
    (58,798 )     (4,366 )     (6,061 )     99,203       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       (21 )     (19 )     17       16       2,065       2,079       292       (1,151 )     2,089       36       1,266       (82 )
Cash Provided (Used) by Investing Activities
    (98,517 )     (141,392 )     (268,003 )     (207,032 )     (248,975 )     1,478       (753 )     16,060       194       16,979       672       (18,189 )     (13,060 )     (6,171 )     (36,748 )     (44,807 )
                                                                                                                                 
Financing Activities
                                                                                                                               
Long-term borrowings
    -       250,000       38,000       366,000       327,250       -       -       -       -       -       650,000       -       -       -       650,000       -  
Debt retirements
    (699 )     (600,700 )     (25,521 )     (232,366 )     (197,772 )     (59 )     (85 )     (132 )     31       (245 )     (547,736 )     (13,832 )     (42 )     (17 )     (561,627 )     (18 )
Debt issuance costs
    (39 )     (7,363 )     -       (2,160 )     (5,470 )     (2,032 )     (7 )     -       (513 )     (2,552 )     (12,250 )     (176 )     (54 )     (12 )     (12,492 )     (1,629 )
Debt retirement costs
    -       (96,029 )     (6 )     -       -       -       -       -       -       -       -       -       -       -       -       -  
Interest rate swap terminations
    (6,315 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Stock option exercises
    41,399       7,510       6,394       3,315       4,641       331       25       143       394       893       225       239       675       323       1,462       78  
Excess tax benefits from stock-based compensation
    -       -       1,694       3,299       1,596       211       37       (14 )     16       250       -       -       -       -       -       -  
Common dividends paid
    (6,643 )     (6,908 )     (7,517 )     (8,222 )     (8,287 )     (2,080 )     -       (4,164 )     (2,084 )     (8,328 )     (2,085 )     (2,087 )     (2,090 )     (2,092 )     (8,354 )     (2,091 )
Other - net
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Cash Provided (Used) by Financing Activities
    27,703       (453,490 )     13,044       129,866       121,958       (3,629 )     (30 )     (4,167 )     (2,156 )     (9,982 )     88,154       (15,856 )     (1,511 )     (1,798 )     68,989       (3,660 )
Net Cash Provided (Used) by Continuing Operations
    73,606       (497,513 )     (69,001 )     24,389       (19,731 )     12,387       24,611       18,821       (669 )     55,150       87,481       (22,674 )     (16,391 )     (6,930 )     41,486       (55,832 )
                                                                                                                                 
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       (19,731 )     12,387       24,611       18,821       (669 )     55,150       87,481       (22,674 )     (16,391 )     (6,930 )     41,486       (55,832 )
                                                                                                                                 
Cash and Cash Equivalents at Beginning of Period
    133,053       251,600       84,139       15,138       39,527       19,796       32,183       56,794       75,615       19,796       74,946       162,427       139,753       139,753       74,946       116,432  
Cash and Cash Equivalents at End of Period
    251,600       84,139       15,138       39,527       19,796       32,183       56,794       75,615       74,946       74,946       162,427       139,753       123,362       132,823       116,432       60,600  
 
 
 

 
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
   
FY2012
 
                                    Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1  
EBITDA Defined
                                                                                                                 
Net Income (loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       (17,647 )     1,715       (3,702 )     (27,105 )     (9,761 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )
Plus (minus):
                                                                                                                               
Interest
    23,533       31,155       14,074       2,505       33,286       13,244       13,364       13,642       11,990       52,240       14,411       13,886       9,670       9,616       47,583       9,460  
Income taxes (benefit)
    16,811       (8,225 )     51,852       39,728       (12,774 )     1,544       (2,948 )     (16,358 )     (5,376 )     (23,138 )     (14,868 )     (7,845 )     (14,301 )     (4,880 )     (41,894 )     (147 )
Depreciation, depletion and amortization
    46,474       44,955       46,356       55,577       68,192       16,594       16,377       16,292       14,662       63,925       15,861       16,130       16,118       16,188       64,297       15,980  
Goodwill impairment
    -       -       -       -       58,395       -       -       -       -       -       -       -       -       -       -       -  
Loss on debt retirements and spin-off charges
    894       113,247       48       -       907       -       -       -       -       -       29,006       613       -       -       29,619       -  
EBITDA
    133,156       180,543       217,041       185,441       130,359       33,097       23,091       (13,529 )     11,515       54,174       20,718       11,583       (9,447 )     11,838       34,692       17,873  
                                                                                                                                 
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       107,286       14,538       25,394       6,928       1,293       48,153       (1,345 )     11,371       (1,820 )     1,039       9,245       (7,365 )
Plus (minus):
                                                                                                                               
Changes in operating assets and liabilities
    (16,384 )     33,386       (8,732 )     43,850       (6,201 )     5,695       (12,816 )     (25,283 )     17,686       (14,718 )     7,896       (16,291 )     (15,018 )     (4,603 )     (28,016 )     11,856  
Deferred taxes (benefit)
    (33,811 )     (6,581 )     (13,622 )     (20,036 )     1,938       (743 )     (13 )     11,744       (1,856 )     9,132       14,973       7,991       14,701       5,210       42,875       241  
Stock-based compensation expense (credit)
    -       -       (13,866 )     (2,395 )     4,400       (2,643 )     500       (1,589 )     (1,365 )     (5,097 )     230       (2,518 )     (1,983 )     (1,310 )     (5,581 )     (107 )
Excess tax benefits from stock-based compensation
    (8,000 )     (9,969 )     1,694       3,299       1,596       211       37       (14 )     16       250       -       -       -       -       -       -  
Income taxes (benefit)
    16,811       (8,225 )     51,852       39,728       (12,774 )     1,544       (2,948 )     (16,358 )     (5,376 )     (23,138 )     (14,868 )     (7,845 )     (14,301 )     (4,880 )     (41,894 )     (147 )
Loss (gain) on assets disposals
    6,582       34,768       2,917       19,410       6,759       1,030       403       (109 )     26       1,350       1,613       (58 )     (99 )     12,182       13,638       2,368  
Interest
    23,533       31,155       14,074       2,505       33,286       13,244       13,364       13,642       11,990       52,240       14,411       13,886       9,670       9,616       47,583       9,460  
Spin-off charges
    894       6,241       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Other - net
    (889 )     2,399       (3,234 )     (2,475 )     (5,931 )     221       (830 )     (2,490 )     (10,899 )     (13,998 )     (2,192 )     5,047       (597 )     (5,416 )     (3,158 )     1,567  
EBITDA
    133,156       180,543       217,041       185,441       130,359       33,097       23,091       (13,529 )     11,515       54,174       20,718       11,583       (9,447 )     11,838       34,692       17,873  
 
 
 

 
Texas Industries, Inc.
                                                                                             
Business Segment Summary
                                                                                               
$ In thousands expect per share
                                                                                               
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
   
FY2010
   
FY2011
   
FY2012
 
                                    Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1  
Cement Operations
                                                                                                                 
Operating Results
                                                                                                                 
Cement sales
    404,823       447,594       482,379       468,673       364,386       78,460       61,726       52,322       73,672       266,180       67,690       61,599       54,018       73,078       256,385       75,978  
Other sales and delivery fees
    30,699       27,416       27,648       36,079       30,934       6,736       6,457       5,296       9,844       28,333       8,692       6,979       6,144       9,094       30,909       9,659  
Total segment sales
    435,522       475,010       510,027       504,752       395,320       85,196       68,183       57,618       83,516       294,513       76,382       68,578       60,162       82,172       287,294       85,637  
Cost of products sold
    338,528       352,603       343,145       391,687       342,824       69,859       58,359       70,616       71,929       270,763       70,063       63,121       70,010       80,213       283,407       78,232  
Gross profit
    96,994       122,407       166,882       113,065       52,496       15,337       9,824       (12,998 )     11,587       23,750       6,319       5,457       (9,848 )     1,959       3,887       7,405  
Selling, general and administrative
    (15,085 )     (13,956 )     (19,878 )     (18,307 )     (19,343 )     (4,674 )     (4,359 )     (3,715 )     (4,780 )     (17,528 )     (4,793 )     (4,018 )     (3,286 )     (6,870 )     (18,967 )     (4,078 )
Goodwill impairment
    -       -       -       -       (58,395 )     -       -       -       -       -       -       -       -       -       -       -  
Other income
    1,342       951       24,536       7,419       9,301       1,743       4,670       411       950       7,774       2,438       509       696       1,188       4,831       3,190  
Operating Profit (Loss)
    83,251       109,402       171,540       102,177       (15,941 )     12,406       10,135       (16,302 )     7,757       13,996       3,964       1,948       (12,438 )     (3,723 )     (10,249 )     6,517  
                                                                                                                                 
Cement
                                                                                                                               
Shipments (tons)
    5,394       5,136       5,074       5,035       4,035       915       738       639       934       3,226       873       784       704       940       3,301       969  
Prices ($/ton)
  $ 75.05     $ 87.14     $ 95.06     $ 93.07     $ 90.31     $ 85.70     $ 83.64     $ 81.82     $ 78.95     $ 82.51     $ 77.59     $ 78.49     $ 76.75     $ 77.77     $ 77.68     $ 78.41  
Cost of sales ($/ton)
  $ 58.03     $ 63.65     $ 63.08     $ 70.85     $ 78.02     $ 68.70     $ 71.98     $ 101.70     $ 69.99     $ 76.36     $ 71.23     $ 73.39     $ 90.43     $ 76.33     $ 77.29     $ 71.77  
                                                                                                                                 
Aggregate Operations
                                                                                                                               
Operating Results
                                                                                                                               
Stone, sand and gravel sales
    134,220       153,480       155,562       162,582       131,197       27,794       20,217       14,849       25,159       88,019       26,593       22,644       18,212       21,596       89,045       22,200  
Expanded shale and clay sales and delivery fees
    88,125       99,101       113,292       122,748       106,294       22,307       16,070       14,410       24,141       76,928       23,377       18,438       16,692       24,873       83,380       22,901  
Total segment sales
    222,345       252,581       268,854       285,330       237,491       50,101       36,287       29,259       49,300       164,947       49,970       41,082       34,904       46,469       172,425       45,101  
Cost of products sold
    191,837       219,124       218,394       231,503       197,583       39,155       32,001       28,882       42,925       142,963       43,410       35,002       32,323       41,367       152,102       38,508  
Gross profit
    30,508       33,457       50,460       53,827       39,908       10,946       4,286       377       6,375       21,984       6,560       6,080       2,581       5,102       20,323       6,593  
Selling, general and administrative
    (11,920 )     (15,436 )     (16,212 )     (15,178 )     (12,633 )     (2,705 )     (2,489 )     (1,937 )     (2,471 )     (9,602 )     (3,059 )     (2,814 )     (2,679 )     (2,837 )     (11,389 )     (2,950 )
Other income
    10,782       30,376       2,638       16,974       6,954       398       432       409       180       1,419       1,633       57       16       11,998       13,704       272  
Operating Profit (Loss)
    29,370       48,397       36,886       55,623       34,229       8,639       2,229       (1,151 )     4,084       13,801       5,134       3,323       (82 )     14,263       22,638       3,915  
                                                                                                                                 
Stone, sand and gravel
                                                                                                                               
Shipments (tons)
    23,616       25,246       22,114       21,851       16,470       3,423       2,642       1,947       3,351       11,363       3,584       3,026       2,470       2,985       12,065       3,143  
Prices ($/ton)
  $ 5.68     $ 6.08     $ 7.03     $ 7.44     $ 7.97     $ 8.12     $ 7.65     $ 7.62     $ 7.51     $ 7.75     $ 7.42     $ 7.48     $ 7.38     $ 7.23     $ 7.38     $ 7.06  
Cost of sales ($/ton)
  $ 4.80     $ 5.23     $ 5.40     $ 6.13     $ 6.68     $ 6.28     $ 7.03     $ 8.41     $ 6.60     $ 6.91     $ 6.45     $ 6.53     $ 7.23     $ 6.80     $ 6.72     $ 6.22  
                                                                                                                                 
Consumer Products Operations
                                                                                                                               
Operating Results
                                                                                                                               
Ready-mix concrete sales
    222,680       265,254       278,067       310,652       247,931       54,053       41,720       33,695       46,244       175,712       52,106       43,377       34,351       50,992       180,826       56,228  
Package products sales and delivery fees
    59,832       72,204       57,708       58,581       61,490       15,485       12,733       10,832       16,621       55,671       14,372       13,443       10,998       16,509       55,322       14,796  
Total segment sales
    282,512       337,458       335,775       369,233       309,421       69,538       54,453       44,527       62,865       231,383       66,478       56,820       45,349       67,501       236,148       71,024  
Cost of products sold
    267,625       316,341       310,955       341,604       288,756       61,716       51,691       45,203       59,509       218,119       63,249       56,290       47,443       68,073       235,055       71,197  
Gross profit
    14,887       21,117       24,820       27,629       20,665       7,822       2,762       (676 )     3,356       13,264       3,229       530       (2,094 )     (572 )     1,093       (173 )
Selling, general and administrative
    (10,339 )     (11,415 )     (16,284 )     (19,314 )     (13,116 )     (3,204 )     (2,749 )     (1,421 )     (2,819 )     (10,193 )     (2,676 )     (3,047 )     (2,607 )     (4,443 )     (12,773 )     (4,374 )
Other income
    711       647       1,310       3,268       1,314       133       268       115       70       586       198       134       66       131       529       2,207  
Operating Profit (Loss)
    5,259       10,349       9,846       11,583       8,863       4,751       281       (1,982 )     607       3,657       751       (2,383 )     (4,635 )     (4,884 )     (11,151 )     (2,340 )
                                                                                                                                 
Ready-mix concrete
                                                                                                                               
Shipments (tons)
    3,678       3,830       3,665       3,844       2,902       612       501       427       607       2,147       669       575       471       700       2,415       741  
Prices ($/ton)
  $ 60.54     $ 69.25     $ 75.87     $ 80.83     $ 85.46     $ 88.46     $ 83.02     $ 79.17     $ 76.06     $ 81.83     $ 77.83     $ 75.45     $ 72.83     $ 72.92     $ 74.87     $ 75.93  
Cost of sales ($/ton)
  $ 61.12     $ 67.69     $ 71.92     $ 76.36     $ 81.41     $ 79.91     $ 80.98     $ 84.35     $ 75.60     $ 79.82     $ 76.20     $ 77.79     $ 80.71     $ 77.70     $ 77.89     $ 78.91  
                                                                                                                                 
Total Segment Operating Profit (Loss)
      27,151       25,796       12,645       (19,435 )     12,448       31,454       9,849       2,888       (17,155 )     5,656       1,238       8,092  
Corporate
                                                                                                                               
Other income
    9,892       15,296       8,145       3,902       3,622       378       358       109       42       887       621       1,229       337       261       2,448       203  
Selling, general and administrative
    (41,090 )     (47,856 )     (55,732 )     (43,421 )     (27,001 )     (9,671 )     (6,289 )     (10,495 )     (15,637 )     (42,092 )     (5,613 )     (8,664 )     (8,747 )     (10,267 )     (33,291 )     (6,402 )
      (31,198 )     (32,560 )     (47,587 )     (39,519 )     (23,379 )     (9,293 )     (5,931 )     (10,386 )     (15,595 )     (41,205 )     (4,992 )     (7,435 )     (8,410 )     (10,006 )     (30,843 )     (6,199 )
Interest
    (23,533 )     (31,155 )     (14,074 )     (2,505 )     (33,286 )     (13,244 )     (13,364 )     (13,642 )     (11,990 )     (52,240 )     (14,411 )     (13,886 )     (9,670 )     (9,616 )     (47,583 )     (9,460 )
Loss on Debt Retirements
    (894 )     (113,247 )     (48 )     -       (907 )     -       -       -       -       -       (29,006 )     (613 )     -       -       (29,619 )     -  
Income (loss) from Continuing Operations before
                                                         
Income Taxes
    62,255       (8,814 )     156,563       127,359       (30,421 )     3,259       (6,650 )     (43,463 )     (15,137 )     (61,991 )     (38,560 )     (19,046 )     (35,235 )     (13,966 )     (106,807 )     (7,567 )
 
 
 

 
Texas Industries, Inc.
                                                                                             
Business Segment Summary
                                                                                               
$ In thousands expect per share
                                                                                               
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
 
FY2010
   
FY2011
   
FY2012
 
                                    Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1  
Major Gains (losses) in Other Income
                                                                                     
Cement - antidumping settlement
                19,803                                                                                                  
Cement - sale of emissions credits
                        3,879       1,723               3,427                       3,427       1,690                               1,690       2,533  
Cement - oil and gas bonus proceeds
                                2,871                                                                                          
Aggregates - sale of emissions credits
    6,225                                                                                                                        
Aggregates - sale of real estate
            23,987               5,146       4,961                                                                                          
Aggregates - sale of southern Louisiana operations
                            10,093                                                                                                  
Aggregates - exchange of operating assets
                                                                      11,997       11,997          
Consumer Products - exchange of operating assets
                      2,058  
Corporate - oil and gas bonus proceeds
                                    1,636                                                       834                       834          
                                                                                                                                 
Depreciation, Depletion and Amortization
                                                                                         
Cement
    24,926       23,628       23,234       25,645       37,799       9,341       9,286       9,250       7,951       35,828       9,149       9,181       9,124       9,122       36,576       8,927  
Aggregates
    12,898       13,926       16,093       21,166       21,919       5,067       4,994       5,057       4,755       19,873       4,772       4,956       4,793       4,442       18,963       4,195  
Consumer Products
    6,889       6,181       6,493       7,998       7,434       1,896       1,807       1,695       1,667       7,065       1,656       1,709       1,919       2,341       7,625       2,564  
Corporate
    1,761       1,220       536       768       1,040       290       290       290       289       1,159       284       284       282       283       1,133       294  
Total Depreciation, Depletion and Amortization
    46,474       44,955       46,356       55,577       68,192       16,594       16,377       16,292       14,662       63,925       15,861       16,130       16,118       16,188       64,297       15,980