Attached files

file filename
8-K - FORM 8-K - TEXAS INDUSTRIES INCf8k_032713.htm

EXHIBIT 99.1

TXI Reports Third Quarter Results

DALLAS, March 27, 2013 (GLOBE NEWSWIRE) -- Texas Industries, Inc. (NYSE:TXI) today reported financial results for the quarter ended February 28, 2013. Results for the quarter were a net loss of $5.8 million or $.21 per share. Results for the quarter ended February 28, 2012 were a net loss of $24.3 million or $.87 per share.

General Comments

"Construction activity in Texas and California continued to improve this quarter," stated Mel Brekhus, Chief Executive Officer. "Gross profit increased $14.2 million on increased sales of $19.5 million. This increase in profitability primarily reflects the benefits of increased shipments in reducing unit costs, and success in increasing efficiencies throughout the Company."

"The commissioning of the second kiln at our central Texas plant is on target to be completed this spring. This additional 1.4 million tons of cement capacity, in combination with the East Texas ready mix assets we acquired last week, places TXI in a strong position to benefit from the recovery in construction that is underway," added Brekhus.

A teleconference will be held tomorrow, March 28, 2013 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 Nine months ended
In thousands except per unit February 28,
2013
February 29,
2012
February 28,
2013
February 29,
2012
Operating Results        
Cement sales  $ 73,086  $ 57,830  $ 242,983  $ 202,802
Other sales and delivery fees 7,480 7,641 26,230 25,540
Total segment sales 80,566 65,471 269,213 228,342
Cost of products sold 68,501 63,359 237,326 219,641
Gross profit 12,065 2,112 31,887 8,701
Selling, general and administrative (3,247) (4,663) (10,520) (12,906)
Restructuring charges (1,074)
Other income 1,031 167 2,961 4,057
Operating Profits (Loss)  $ 9,849  $ (2,384)  $ 24,328  $ (1,222)
Cement        
Shipments (tons) 933 743 3,086 2,596
Prices ($/ton)  $ 78.39  $ 77.76  $ 78.75  $ 78.11
Cost of sales ($/ton)  $ 64.35  $ 75.95  $ 68.62  $ 75.20

Three months ended February 28, 2013

Cement operating profit (loss) for the three-month periods ended February 28, 2013 and February 29, 2012 was $9.8 million and $(2.4) million, respectively.

Total segment sales for the three-month period ended February 28, 2013 were $80.6 million compared to $65.5 million for the prior year period. Cement sales increased $15.1 million from the prior year period. Our Texas market area accounted for approximately 71% of cement sales in the current period compared to 69% of cement sales in the prior year period. Average cement prices increased 2% in our Texas market from the prior year period. Average cement prices decreased 3% due to a change in product mix in our California market from the prior year period. Shipments increased 27% in our Texas market area and 22% in our California market area.

Cost of products sold for the three-month period ended February 28, 2013 increased $5.1 million from the prior year period primarily due to higher shipments. Cement unit cost of sales decreased 15% from prior year period primarily due to higher shipments offset slightly by higher fuel and power costs.

Selling, general and administrative expense for the three-month period ended February 28, 2013 decreased $1.4 million from the prior year period primarily due to our work force reduction initiatives.

Other income for the three-month period ended February 28, 2013 increased $0.9 million from the prior year period primarily due to higher royalties.

Aggregates Operations

  Three months ended Nine months ended
In thousands except per unit February 28,
2013
February 29,
2012
February 28,
2013
February 29,
2012
Operating Results        
Stone, sand and gravel sales  $ 22,021  $ 16,829  $ 77,911  $ 60,022
Delivery fees 8,799 5,787 34,101 21,758
Total segment sales 30,820 22,616 112,012 81,780
Cost of products sold 28,106 23,825 100,294 76,203
Gross profit 2,714 (1,209) 11,718 5,577
Selling, general and administrative (900) (1,341) (2,763) (4,441)
Restructuring charges (374)
Other income 295 1,259 674 1,732
Operating Profit (Loss)  $ 2,109  $ (1,291)  $ 9,629  $ 2,494
Stone, sand and gravel        
Shipments (tons) 3,029 2,363 10,751 8,324
Prices ($/ton)  $ 7.27  $ 7.12  $ 7.25  $ 7.21
Cost of sales ($/ton)  $ 6.46  $ 7.47  $ 6.12  $ 6.62

Previously, the aggregates segment included our expanded shale and clay lightweight aggregates operations which has been classified as discontinued operations in the current period and all prior periods. Therefore, amounts for these operations are not included in the information presented.

On March 22, 2013, our subsidiaries exchanged their expanded shale and clay lightweight aggregates manufacturing business for the ready-mix concrete business of subsidiaries of Trinity Industries, Inc. in east Texas and southwest Arkansas. Pursuant to the agreements, we transferred our expanded shale and clay manufacturing facilities in Streetman, Texas; Boulder, Colorado and Frazier Park, California; and our DiamondPro® product line in exchange for 42 ready-mix concrete plants stretching from Texarkana to Beaumont in east Texas and in southwestern Arkansas, two aggregate distribution facilities in Beaumont and Port Arthur, Texas, and related assets. We anticipate recognizing a gain on the transaction, the amount of which is still being finalized and will be included in the results for our discontinued operations in our fourth quarter 2013. 

Three months ended February 28, 2013

Aggregates operating profit for the three-month period ended February 28, 2013 was $2.1 million and operating loss for the three-month period ended February 29, 2012 was $(1.3) million.

Total segment sales for the three-month period ended were $30.8 million compared to $22.6 million for the prior year period. Stone, sand and gravel sales increased $8.2 million from the prior year period on 28% higher shipments.

Cost of products sold for the three-month period ended February 28, 2013 increased $4.3 million from the prior year period primarily due to increased stone, sand and gravel shipments. Stone, sand and gravel unit costs decreased 14% from the prior year period primarily due to the effect of higher shipments on unit costs.

Selling, general and administrative expense for the three-month period ended February 28, 2013 decreased $0.4 million from the prior year period primarily due to our work force reduction initiatives.

Consumer Products Operations

  Three months ended Nine months ended
In thousands except per unit February 28,
2013
February 29,
2012
February 28,
2013
February 29,
2012
Operating Results        
Ready-mix concrete sales  $ 44,582  $ 37,481  $ 149,276  $ 138,288
Package products sales and delivery fees 46 12,398 274 40,736
Total segment sales 44,628 49,879 149,550 179,024
Cost of products sold 47,081 52,663 153,877 183,072
Gross loss (2,453) (2,784) (4,327) (4,048)
Selling, general and administrative (2,475) (1,297) (7,239) (8,107)
Restructuring charges (536)
Other income 666 (177) 2,789 2,487
Operating Loss  $ (4,262)  $ (4,258)  $ (8,777)  $ (10,204)
Ready-mix concrete        
Shipments (cubic yards) 541 508 1,833 1,836
Prices ($/cubic yard)  $ 82.49  $ 73.80  $ 81.46  $ 75.31
Cost of sales ($/cubic yard)  $ 87.04  $ 81.87  $ 83.88  $ 80.29

Three months ended February 28, 2013

Consumer products operating loss for the three-month periods ended February 28, 2013 and February 29, 2012 was $(4.3) million and $(4.3) million, respectively.

Total segment sales for the three-month period ended February 28, 2013 were $44.6 million compared to $49.9 million for the prior year period. Segment sales decreased $5.3 million from the prior year period due to the sale of our Texas-based package products operations. Ready-mix concrete sales from ongoing operations increased $7.1 million from the prior year period on 6% higher shipments and 12% higher average prices.

Cost of products sold for the three-month period ended February 28, 2013 decreased $5.6 million from the prior year period primarily due to the sale of our package products operations. Ready-mix concrete unit costs increased 6% from the prior year period on higher maintenance, diesel and material costs.

Selling, general and administrative expense for the three-month period ended February 28, 2013 increased $1.2 million from the prior year period due to insurance costs related to a prior event.

Other income for the three-month period ended February 28, 2013 increased $0.8 million from the prior year period primarily due to earnings from joint venture of $0.5 million.

Corporate

  Three months ended Nine months ended
In thousands February 28,
2013
February 29,
2012
February 28,
2013
February 29,
2012
Other income  $ 98  $ 84  $ 190  $ 450
Selling, general and administrative (10,437) (9,964) (31,157) (21,319)
Restructuring charges (1,169)
   $ (10,339)  $ (9,880)  $ (30,967)  $ (22,038)

Three months ended February 28, 2013

Other income for the three-month period ended February 28, 2013 remains relatively unchanged from prior year period on flat oil and gas royalty payments.

Selling, general and administrative expense for the three-month period ended February 28, 2013 increased $0.5 million from the prior year period. 

Interest

Interest expense incurred for the three-month period ended February 28, 2013 was $17.4 million, of which $10.2 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $7.2 million was expensed. Interest expense incurred for the three-month period ended February 29, 2012 was $17.0 million, of which $8.5 million was capitalized in connection with our Hunter, Texas cement plant expansion project and $8.5 million was expensed.

Income Taxes

Income taxes for the interim periods ended February 28, 2013 and February 29, 2012 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 for continuing operations is 7.9% for fiscal year 2013 compared to 2.5% for fiscal year 2012. We made no income tax payments and received no refunds in the nine-month period ended February 28, 2013. We made income tax payments of $0.1 million, and received income tax refunds of less than $0.1 million in the nine-month period ended February 29, 2012.

Net deferred tax assets totaled $12.4 million at February 28, 2013 and $13.7 million at May 31, 2012, of which $9.7 million at February 28, 2013 and $10.7 million at May 31, 2012 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 records a valuation allowance unless such deferred tax assets are 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 February 28, 2013 and May 31, 2012 primarily as a result of 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 our net deferred tax assets. Accordingly, a valuation allowance is required due to the uncertainty of realizing the deferred tax assets. We recorded a valuation allowance of $5.2 million in fiscal year 2012 through a charge to other comprehensive loss given the increase in actuarial losses in our retirement plans in 2012. We will continue to record additional valuation allowance against additions to our net deferred tax assets for fiscal year 2013 until Management believes it is more likely than not the deferred tax assets will be realized

Certain statements contained in this quarterly report are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements may include the words "may," "will," "estimate," "intend," "continue," "believe," "expect," "plan," "anticipate," and other similar words. 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 cost or availability of transportation, changes in interest rates, the timing and amount of federal, state and local funding for infrastructure, delays in announced capacity expansions, ongoing volatility and uncertainty in the capital or credit markets, the impact of environmental laws, regulations and claims, changes in governmental and public policy, and the risks and uncertainties described in our reports on Forms 10-K, 10-Q and 8-K. Forward-looking statements speak only as of the date hereof, and we assume no obligation to publicly update such statements.

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

 (Unaudited)
CONSOLIDATED STATEMENTS OF OPERATIONS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
         
  Three months ended Nine months ended
In thousands except per share February 28,
2013
February 29,
2012
February 28,
2013
February 29,
2012
NET SALES  $ 141,359  $ 121,894  $ 483,575  $ 435,696
Cost of products sold 129,035 123,774 444,297 425,464
GROSS PROFIT 12,324 (1,880) 39,278 10,232
Selling, general and administrative 17,056 17,265 51,679 46,774
Restructuring charges 3,153
Interest 7,227 8,512 22,462 26,810
Other income (2,091) (1,332) (6,614) (8,725)
  22,192 24,445 67,527 68,012
LOSS BEFORE INCOME TAXES FROM CONTINUING OPERATIONS (9,868) (26,325) (28,249) (57,780)
Income taxes (benefit) (1,355) (1,148) (2,151) (2,601)
NET LOSS FROM CONTINUING OPERATIONS  $ (8,513)  $ (25,177)  $ (26,098)  $ (55,179)
NET INCOME FROM DISCONTINUED OPERATIONS, NET OF TAX 2,699 897 6,504 2,442
NET LOSS  $ (5,814)  $ (24,280)  $ (19,594)  $ (52,737)
NET LOSS PER SHARE FROM CONTINUING OPERATIONS:        
Basic  $ (0.30)  $ (0.90)  $ (0.93)  $ (1.98)
Diluted  $ (0.30)  $ (0.90)  $ (0.93)  $ (1.98)
NET INCOME FROM DISCONTINUED OPERATIONS:        
Basic  $ 0.09  $ 0.03  $ 0.23  $ 0.09
Diluted  $ 0.09  $ 0.03  $ 0.23  $ 0.09
NET LOSS PER SHARE:        
Basic  $ (0.21)  $ (0.87)  $ (0.70)  $ (1.89)
Diluted  $ (0.21)  $ (0.87)  $ (0.70)  $ (1.89)
AVERAGE SHARES OUTSTANDING        
Basic 28,190 27,926 28,073 27,894
Diluted 28,190 27,926 28,073 27,894
CASH DIVIDENDS DECLARED PER SHARE $ — $ — $ —  $ 0.075
         
See notes to consolidated financial statements.        
 
(Unaudited)
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
         
  Three months ended Nine months ended
In thousands February 28,
2013
February 29,
2012
February 28,
2013
February 29,
2012
Net loss  $ (5,814)  $ (24,280)  $ (19,594)  $ (52,737)
Other comprehensive income        
Net actuarial gains (losses) of defined postretirement benefit plans        
Reclassification of recognized transactions, net of taxes -- $126, $209, $736 and $627, respectively 219 363 784 1,088
Adjustment, net of tax (55)
Prior service cost of defined postretirement benefit plans        
Reclassification of recognized transactions, net of taxes - ($71), ($71), ($413) and ($213), respectively (123) (123) (168) (369)
Total other comprehensive income 96 240 561 719
Comprehensive loss  $ (5,718)  $ (24,040)  $ (19,033)  $ (52,018)
         
See notes to consolidated financial statements.        
 
CONSOLIDATED BALANCE SHEETS
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
     
  (Unaudited)  
In thousands February 28,
2013
May 31,
2012
ASSETS    
CURRENT ASSETS    
Cash and cash equivalents  $ 31,664  $ 88,027
Receivables – net 98,458 98,836
Inventories 100,282 99,441
Deferred income taxes and prepaid expenses 20,282 19,007
Discontinued operations held for sale 38,769 40,344
TOTAL CURRENT ASSETS 289,455 345,655
PROPERTY, PLANT AND EQUIPMENT    
Land and land improvements 170,078 168,173
Buildings 49,637 49,567
Machinery and equipment 1,156,061 1,142,439
Construction in progress 483,641 436,552
  1,859,417 1,796,731
Less depreciation and depletion 647,281 611,406
  1,212,136 1,185,325
OTHER ASSETS    
Goodwill 1,715 1,715
Real estate and investments 23,024 20,865
Deferred income taxes and other charges 22,141 23,368
  46,880 45,948
   $ 1,548,471  $ 1,576,928
LIABILITIES AND SHAREHOLDERS' EQUITY    
CURRENT LIABILITIES    
Accounts payable  $ 57,000  $ 64,825
Accrued interest, compensation and other 48,134 61,317
Current portion of long-term debt 1,816 1,214
TOTAL CURRENT LIABILITIES 106,950 127,356
LONG-TERM DEBT 658,392 656,949
OTHER CREDITS 88,088 96,352
SHAREHOLDERS' EQUITY    
Common stock, $1 par value; authorized 100,000 shares; issued and outstanding 28,324 and 27,996 shares, respectively 28,324 27,996
Additional paid-in capital 506,112 488,637
Retained earnings 184,542 204,136
Accumulated other comprehensive loss (23,937) (24,498)
  695,041 696,271
   $ 1,548,471  $ 1,576,928
     
See notes to consolidated financial statements.    
(Unaudited)
CONSOLIDATED STATEMENTS OF CASH FLOWS 
TEXAS INDUSTRIES, INC. AND SUBSIDIARIES
     
  Nine months ended
In thousands February 28,
2013
February 29,
2012
OPERATING ACTIVITIES    
Net loss  $ (19,594)  $ (52,737)
Adjustments to reconcile net loss to cash provided by operating activities    
Depreciation, depletion and amortization 42,968 46,495
(Gains)/Loss on asset disposals (4,822) (3,736)
Deferred income tax (benefit) expense 1,025 (1,653)
Stock-based compensation expense 7,015 1,710
Other – net (7,555) (4,424)
Changes in operating assets and liabilities    
Receivables – net 830 7,624
Inventories (710) 10,048
Prepaid expenses (2,158) 3,261
Accounts payable and accrued liabilities (7,228) (4,466)
Net cash provided by operating activities 9,771 2,122
INVESTING ACTIVITIES    
Capital expenditures – expansions (61,344) (64,901)
Capital expenditures – other (19,910) (31,394)
Proceeds from asset disposals 5,783 4,188
Investments in life insurance contracts 2,366 3,354
Other – net (67) (302)
Net cash used by investing activities (73,172) (89,055)
FINANCING ACTIVITIES    
Debt payments (78) (173)
Debt issuance costs (1,829)
Stock option exercises 7,116 1,749
Common dividends paid (2,091)
Net cash provided (used) by financing activities 7,038 (2,344)
Decrease in cash and cash equivalents (56,363) (89,277)
Cash and cash equivalents at beginning of period 88,027 116,432
Cash and cash equivalents at end of period  $ 31,664  $ 27,155
     
See notes to consolidated financial statements.    
CONTACT: T. Lesley Vines, Jr.
         Corporate Controller & Treasurer
         972.647.6700
 
 
 

 
Texas Industries, Inc.
 
Consolidated Statements of Operations
 
$ In thousands except per share
 
                                                                                                                         
                                                                                                                         
                                                                                                                         
                                                                                                                         
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
   
FY2010
   
FY2011
   
FY2012
   
FY2013
 
                                          Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3    
Total
 
                                                                                                                                               
Shipments
                                                                                                                                             
Cement (thousands of tons)
    5,394       5,136       5,074       5,035       4,035       3,226       873       784       704       940       3,301       969       884       743       984       3,580       1,119       1,034       933       3,086  
Aggregates (thousands of tons)
    23,616       25,246       22,114       21,851       16,470       11,363       3,584       3,026       2,470       2,985       12,065       3,143       2,818       2,363       3,514       11,838       3,914       3,808       3,029       10,751  
Ready-mix (thousands of cubic yards)
    3,678       3,830       3,665       3,844       2,902       2,147       669       575       471       700       2,415       741       587       508       563       2,399       649       643       541       1,833  
                                                                                                                                                                 
Price
                                                                                                                                                               
Cement ($ per ton)
  $ 75.05     $ 87.14     $ 95.06     $ 93.07     $ 90.31     $ 82.51     $ 77.59     $ 78.49     $ 76.75     $ 77.77     $ 77.68     $ 78.41     $ 78.07     $ 77.76     $ 76.79     $ 77.75     $ 78.07     $ 79.82     $ 78.39     $ 78.75  
Aggregates ($ per ton)
  $ 5.68     $ 6.08     $ 7.03     $ 7.44     $ 7.97     $ 7.75     $ 7.42     $ 7.48     $ 7.38     $ 7.23     $ 7.38     $ 7.06     $ 7.45     $ 7.12     $ 7.26     $ 7.23     $ 7.19     $ 7.28     $ 7.27     $ 7.25  
Ready-mix ($ per cubic yard)
  $ 60.54     $ 69.25     $ 75.87     $ 80.83     $ 85.46     $ 81.83     $ 77.83     $ 75.45     $ 72.83     $ 72.92     $ 74.87     $ 75.93     $ 75.85     $ 73.80     $ 78.50     $ 80.54     $ 80.08     $ 82.08     $ 82.49     $ 81.46  
                                                                                                                                                                 
Net Sales
                                                                                                                                                               
Cement
    404,823       447,594       482,379       468,673       364,386       266,180       67,690       61,599       54,018       73,078       256,385       75,978       68,994       57,830       75,611       278,413       87,313       82,584       73,086       242,983  
Aggregates
    134,220       153,480       155,562       162,582       131,197       88,019       26,593       22,644       18,212       21,596       89,045       22,200       20,993       16,829       25,515       85,537       28,151       27,739       22,021       77,911  
Ready-mix
    222,680       265,254       278,067       310,652       247,931       175,712       52,106       43,377       34,351       50,992       180,826       56,228       44,579       37,481       44,190       182,478       51,918       52,776       44,582       149,276  
Other
    104,847       118,555       119,798       132,606       121,321       101,526       27,310       23,112       20,487       30,745       101,654       27,128       14,394       12,732       22,774       77,028       2,867       2,685       2,272       7,824  
Interplant
    (105,576 )     (121,127 )     (118,406 )     (130,461 )     (103,030 )     (69,779 )     (20,708 )     (18,369 )     (14,597 )     (20,380 )     (74,054 )     (20,022 )     (18,033 )     (16,071 )     (17,950 )     (72,076 )     (15,708 )     (16,827 )     (14,663 )     (47,198 )
Delivery Fees
    73,809       80,166       78,850       84,802       77,397       59,406       19,131       15,748       13,347       19,731       67,957       20,228       15,245       13,093       24,416       72,982       19,982       18,736       14,061       52,779  
Net Sales
    834,803       943,922       996,250       1,028,854       839,202       621,064       172,122       148,111       125,818       175,762       621,813       181,740       146,172       121,894       174,556       624,362       174,523       167,693       141,359       483,575  
                                                                                                                                                                 
Costs and Expenses (Income)
                                                                                                                                                               
Cost of products sold
    692,414       766,941       754,088       834,333       726,133       562,066       156,014       136,044       135,179       169,273       596,510       167,915       144,689       123,774       146,125       582,503       159,323       155,939       129,035       444,298  
Selling, general and administrative
    78,434       88,663       108,106       96,220       72,093       79,415       16,141       18,543       17,319       24,417       76,420       17,804       12,781       17,265       22,986       70,836       17,556       17,067       17,056       51,679  
Restructuring charges and goodwill impairment
                                    58,395       -       -       -       -       -       -       -       3,153       -       -       3,153       -       -       -       -  
Interest
    23,533       31,155       14,074       2,505       33,286       52,240       14,411       13,886       9,670       9,616       47,583       9,460       8,838       8,512       8,025       34,835       7,778       7,457       7,227       22,462  
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 )     (10,666 )     (4,890 )     (1,929 )     (1,115 )     (13,578 )     (21,512 )     (5,872 )     (1,522 )     (1,332 )     (65,097 )     (73,823 )     (2,600 )     (1,924 )     (2,091 )     (6,615 )
      772,548       952,736       839,687       901,495       869,623       683,055       210,682       167,157       161,053       189,728       728,620       189,307       167,939       148,219       112,039       617,504       182,057       178,539       151,227       511,824  
Income (Loss) from Continuing Operations
                                                                                                                                                               
before Income Taxes
    62,255       (8,814 )     156,563       127,359       (30,421 )     (61,991 )     (38,560 )     (19,046 )     (35,235 )     (13,966 )     (106,807 )     (7,567 )     (21,767 )     (26,325 )     62,517       6,858       (7,534 )     (10,846 )     (9,868 )     (28,249 )
                                                                                                                                                                 
Income Taxes (Benefits)
    16,811       (8,225 )     51,852       39,728       (12,774 )     (23,138 )     (14,868 )     (7,845 )     (14,301 )     (4,880 )     (41,894 )     (147 )     (1,144 )     (1,148 )     2,304       (135 )     (139 )     (657 )     (1,355 )     (2,151 )
Income (Loss) from Continuing Operations
    45,444       (589 )     104,711       87,631       (17,647 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )     (20,623 )     (25,177 )     60,213       6,993       (7,395 )     (10,189 )     (8,513 )     (26,098 )
                                                                                                                                                                 
Income from Discontinued Operations
                                                                                                                                                               
net of Income Taxes
    79,079       8,691       -       -       -       -       -       -       -       -       -       -       -       -       -       -       4,738       (933 )     2,699       6,504  
Income (Loss) before Accounting Change
    124,523       8,102       104,711       87,631       (17,647 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )     (20,623 )     (25,177 )     60,213       6,993       (2,658 )     (11,122 )     (5,814 )     (19,594 )
                                                                                                                                                                 
Cumulative Effect of Accounting Change
                                                                                                                                                               
net of Income Taxes
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Net Income (Loss)
    124,523       8,102       104,711       87,631       (17,647 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )     (20,623 )     (25,177 )     60,213       6,993       (2,658 )     (11,122 )     (5,814 )     (19,594 )
*NOTE: Prior Years shown as comparative to FY13 have
been adjusted for Discontinued Operations.
 
 
 

 
Texas Industries, Inc.
 
Consolidated Balance Sheets
$ In thousands
                                                                                                       
                                                                                                       
                                                                                                       
   
5/31/2005
   
5/31/2006
   
5/31/2007
   
5/31/2008
   
5/31/2009
   
5/31/2010
   
8/31/2010
   
11/30/2010
   
2/28/2011
   
5/31/2011
                 
8/31/2011
   
11/30/2011
   
2/29/2012
   
5/31/2012
                 
8/31/2012
   
11/30/2012
   
2/28/2013
 
                                                                                                       
Cash
    251,600       84,139       15,138       39,527       19,796       74,946       162,427       139,753       123,362       116,432       60,600       67,462       27,155       88,027       60,871       71,782       31,664  
Short-term investments
    -       50,606       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Receivables - net
    117,363       132,849       142,610       170,943       129,432       112,184       107,217       96,671       69,999       85,817       94,617       82,378       78,597       98,836       113,354       107,760       98,458  
Inventories
    83,291       109,767       135,254       144,654       155,724       142,419       148,741       152,681       143,341       140,646       139,752       99,038       100,858       129,514       118,370       85,530       100,282  
Deferred income taxes and prepaid expenses
    28,754       33,599       17,621       17,943       22,039       23,426       22,673       23,351       22,774       22,040       21,001       20,529       21,398       19,007       17,640       16,672       20,282  
Discontinued Operations Held for Sale
                                                                                            40,096       40,124                       39,360       38,769  
Total Current Assets
    481,008       410,960       310,623       373,067       326,991       352,975       441,058       412,456       359,476       364,935       315,970       309,503       268,132       335,384       310,235       321,104       289,455  
                                                                                                                                         
Property, plant and equipment
    886,447       956,896       1,293,360       1,546,125       1,791,546       1,758,778       1,759,077       1,775,126       1,788,023       1,797,750       1,830,765       1,803,149       1,815,060       1,846,046       1,869,717       1,838,019       1,859,417  
Less depreciation and depletion
    473,794       486,585       509,138       518,361       572,195       604,269       618,706       634,404       646,841       642,329       649,973       623,280       630,750       650,450       662,385       633,973       647,281  
Net Property, Plant and Equipment
    412,653       470,311       784,222       1,027,764       1,219,351       1,154,509       1,140,371       1,140,722       1,141,182       1,155,421       1,180,792       1,179,869       1,184,310       1,195,596       1,207,332       1,204,046       1,212,136  
                                                                                                                                         
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       1,715       1,715       1,715  
Real estate and investments
    99,491       125,159       110,761       59,261       10,001       6,774       6,223       7,426       7,007       6,749       6,447       11,472       11,044       20,865       20,716       23,168       23,024  
Deferred income taxes, intangibles and other charges
    27,571       22,706       11,369       11,332       14,486       15,774       22,398       23,219       20,314       22,191       24,031       22,481       21,566       23,368       24,400       23,234       22,141  
Assets of discontinued operations
    1,114,627       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
      1,300,084       206,260       180,525       130,703       26,202       24,263       30,336       32,360       29,036       30,655       32,193       35,668       34,325       45,948       46,831       48,117       46,880  
Total Assets
    2,193,745       1,087,531       1,275,370       1,531,534       1,572,544       1,531,747       1,611,765       1,585,538       1,529,694       1,551,011       1,528,955       1,525,041       1,486,766       1,576,928       1,564,398       1,573,267       1,548,471  
                                                                                                                                         
Accounts payable
    44,560       50,931       96,883       111,478       55,749       56,214       54,659       41,800       43,265       56,787       54,320       57,389       60,759       64,825       68,673       64,520       57,000  
Accrued interest, compensation and other items
    62,202       66,955       70,104       66,967       51,856       51,455       45,805       63,307       40,087       58,848       49,290       63,829       43,189       61,317       44,656       67,712       48,134  
Current portion of long term debt
    688       681       1,340       7,725       243       234       13,341       95       72       73       74       499       486       1,214       1,455       1,432       1,816  
Total Current Liabilities
    107,450       118,567       168,327       186,170       107,848       107,903       113,805       105,202       83,424       115,708       103,684       121,717       104,434       127,356       114,784       133,664       106,950  
                                                                                                                                         
Long-term Debt
    603,126       251,505       274,416       401,880       541,540       538,620       652,459       652,441       652,422       652,403       652,385       654,138       654,014       656,949       657,803       657,269       658,392  
                                                                                                                                         
Convertible subordinated debentures
    199,937       159,725       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                         
Deferred income taxes and other credits
    77,138       79,837       95,508       118,117       120,011       123,976       108,400       102,495       89,177       87,318       85,223       80,919       81,278       96,352       95,935       95,995       88,088  
Liabilities of discontinued operations
    278,527       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
                                                                                                                                         
Shareholders' equity
    927,567       477,897       737,119       825,367       803,145       761,248       737,101       725,400       704,671       695,582       687,663       668,267       647,040       696,271       695,876       686,339       695,041  
Total Liabilities and Shareholders' Equity
    2,193,745       1,087,531       1,275,370       1,531,534       1,572,544       1,531,747       1,611,765       1,585,538       1,529,694       1,551,011       1,528,955       1,525,041       1,486,766       1,576,928       1,564,398       1,573,267       1,548,471  
 
 
 

 
Texas Industries, Inc.
Consolidated Statements of Cash Flows
$ In thousands
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
   
FY2010
   
FY2011
   
FY2012
   
FY2013
                                          Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3    
Total
 
                                                                                                                                               
Operating Activities
                                                                                                                                             
Income (Loss) from Operations
    45,444       (589 )     104,711       87,631       (17,647 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )     (21,037 )     (24,280 )     60,213       7,476       (2,658 )     (11,122 )     (5,814 )     (19,594 )
Adjustments to reconcile income (loss) from
                                                                                                                         
operations to cash provided by
                                                                                                                                                               
operating activities
                                                                                                                                                               
                                                                                                                                                                 
Depreciation, depletion and amortization
    46,474       44,955       46,356       55,577       68,192       63,925       15,861       16,130       16,118       16,188       64,297       15,980       15,405       15,110       14,457       60,952       14,216       14,327       14,425       42,968  
Goodwill impairment
    -       -       -       -       58,395       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Loss (gain) on asset disposals
    (6,582 )     (34,768 )     (2,917 )     (19,410 )     (6,759 )     (1,350 )     (1,613 )     58       99       (12,182 )     (13,638 )     (2,368 )     (383 )     (985 )     (63,874 )     (67,610 )     (2,503 )     (376 )     (1,943 )     (4,822 )
Deferred income taxes (benefit)
    33,811       6,581       13,622       20,036       (1,938 )     (9,132 )     (14,973 )     (7,991 )     (14,701 )     (5,210 )     (42,875 )     (241 )     (704 )     (708 )     1,565       (88 )     (3 )     960       68       1,025  
Stock-based compensation expense (credit)
    -       -       13,866       2,395       (4,400 )     5,097       (230 )     2,518       1,983       1,310       5,581       107       (1,336 )     2,939       677       2,387       2,766       2,739       1,510       7,015  
Excess tax benefits from stock-based compensation
    8,000       9,969       (1,694 )     (3,299 )     (1,596 )     (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       13,998       2,192       (5,047 )     597       5,416       3,158       (1,567 )     (3,618 )     761       5,647       1,223       (3,028 )     (5,441 )     914       (7,555 )
Changes in operating assets and liabilities
                                                                                                                                                               
Receivables - net
    (8,873 )     (5,060 )     846       (29,507 )     55,397       (5,421 )     4,413       11,699       13,702       (16,435 )     13,379       (8,670 )     12,366       3,928       (20,927 )     (13,303 )     (14,013 )     5,525       9,318       830  
Inventories
    6,082       (18,761 )     (25,047 )     (9,400 )     (11,070 )     13,706       (6,322 )     (3,940 )     9,340       3,086       2,164       894       11,295       (2,141 )     781       10,829       10,846       3,121       (14,677 )     (710 )
Prepaid expenses
    (1,680 )     63       1,392       (2,033 )     (1,894 )     387       1,297       (65 )     1,269       (1,200 )     1,301       1,729       1,125       407       (1,876 )     1,385       1,099       588       (3,845 )     (2,158 )
Accounts payable and accrued liabilities
    17,017       (12,155 )     31,541       (2,910 )     (36,232 )     6,046       (7,284 )     8,597       (9,293 )     19,152       11,172       (5,809 )     6,739       (5,396 )     11,389       6,923       (4,632 )     12,565       (15,161 )     (7,228 )
Other credits
    3,838       2,527       -       -       -       -       -       -       -               -       -       -       -       -       -       -       -       -       -  
Cash Provided by Operating Activities
    144,420       97,369       185,958       101,555       107,286       48,153       (1,345 )     11,371       (1,820 )     1,039       9,245       (7,365 )     19,852       (10,365 )     8,052       10,174       2,090       22,886       (15,205 )     9,771  
                                                                                                                                                                 
Investing Activities
                                                                                                                                                               
Capital expenditures
    (46,178 )     (110,245 )     (317,658 )     (312,525 )     (288,544 )     (13,659 )     (3,156 )     (20,243 )     (15,545 )     (6,739 )     (45,683 )     (45,588 )     (16,678 )     (34,029 )     (10,041 )     (106,336 )     (32,610 )     (14,353 )     (34,291 )     (81,254 )
Cash designated for property acquisitions
            -       -       (28,733 )     28,733       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Proceeds from asset disposals
    7,136       23,107       5,552       34,922       7,981       21,592       3,209       (172 )     206       353       3,596       863       786       2,539       62,657       66,845       3,578       380       1,825       5,783  
Investments in insurance contracts
    (58,798 )     (4,366 )     (6,061 )     99,203       2,876       6,967       327       3,377       190       179       4,073       -       2,989       365       -       3,354       146       2,220       -       2,366  
Purchases of short-term investments - net
    -       (50,500 )     50,500       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Other - net
    (677 )     612       (336 )     101       (21 )     2,079       292       (1,151 )     2,089       36       1,266       (82 )     (46 )     (174 )     57       (245 )     (59 )     (27 )     19       (67 )
Cash Provided (Used) by Investing Activities
    (98,517 )     (141,392 )     (268,003 )     (207,032 )     (248,975 )     16,979       672       (18,189 )     (13,060 )     (6,171 )     (36,748 )     (44,807 )     (12,949 )     (31,299 )     52,673       (36,382 )     (28,945 )     (11,780 )     (32,447 )     (73,172 )
                                                                                                                                                                 
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 )     (245 )     (547,736 )     (13,832 )     (42 )     (17 )     (561,627 )     (18 )     (18 )     (137 )     (127 )     (300 )     (1,028 )     (557 )     1,507       (78 )
Debt issuance costs
    (39 )     (7,363 )     -       (2,160 )     (5,470 )     (2,552 )     (12,250 )     (176 )     (54 )     (12 )     (12,492 )     (1,629 )     (103 )     (97 )     -       (1,829 )     -       -       -       -  
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       893       225       239       675       323       1,462       78       80       1,591       274       2,023       725       364       6,027       7,116  
Excess tax benefits from stock-based compensation
    -       -       1,694       3,299       1,596       250       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Common dividends paid
    (6,643 )     (6,908 )     (7,517 )     (8,222 )     (8,287 )     (8,328 )     (2,085 )     (2,087 )     (2,090 )     (2,092 )     (8,354 )     (2,091 )     -       -       -       (2,091 )     -       -       -       -  
Other - net
    -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Cash Provided (Used) by Financing Activities
    27,703       (453,490 )     13,044       129,866       121,958       (9,982 )     88,154       (15,856 )     (1,511 )     (1,798 )     68,989       (3,660 )     (41 )     1,357       147       (2,197 )     (303 )     (193 )     7,534       7,038  
Net Cash Provided (Used) by  Operations
    73,606       (497,513 )     (69,001 )     24,389       (19,731 )     55,150       87,481       (22,674 )     (16,391 )     (6,930 )     41,486       (55,832 )     6,862       (40,307 )     60,872       (28,405 )     (27,158 )     10,913       (40,118 )     (56,363 )
                                                                                                                                                                 
DISCONTINUED OPERATIONS
                                                                                                                                                               
Cash Provided (Used) by Operating Activities
    73,104       (7,778 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Cash Used by Investing Activities
    (28,163 )     (2,757 )     -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Cash Provided by 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 )     55,150       87,481       (22,674 )     (16,391 )     (6,930 )     41,486       (55,832 )     6,862       (40,307 )     60,872       (28,405 )     (27,158 )     10,913       (40,118 )     (56,363 )
                                                                                                                                                                 
Cash and Cash Equivalents at Beginning of Period
    133,053       251,600       84,139       15,138       39,527       19,796       74,946       162,427       139,753       123,362       74,946       116,432       60,600       67,462       27,155       116,432       88,027       60,869       71,779       88,027  
Cash and Cash Equivalents at End of Period
    251,600       84,139       15,138       39,527       19,796       74,946       162,427       139,753       123,362       116,432       116,432       60,600       67,462       27,155       88,027       88,027       60,869       71,779       31,664       31,664  
 
 
 

 
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
   
FY2013
                                          Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3    
Total
 
EBITDA Defined
                                                                                                                                             
Net Income (loss) from Operations
    45,444       (589 )     104,711       87,631       (17,647 )     (38,853 )     (23,692 )     (11,201 )     (20,934 )     (9,086 )     (64,913 )     (7,420 )     (21,037 )     (24,280 )     60,213       7,476       (2,658 )     (11,122 )     (5,814 )     (19,594 )
Plus (minus):
                                                                                                                                                               
Interest
    23,533       31,155       14,074       2,505       33,286       52,240       14,411       13,886       9,670       9,616       47,583       9,460       8,838       8,512       8,025       34,835       7,778       7,457       7,227       22,462  
Income taxes (benefit)
    16,811       (8,225 )     51,852       39,728       (12,774 )     (23,138 )     (14,868 )     (7,845 )     (14,301 )     (4,880 )     (41,894 )     (147 )     (1,144 )     (1,148 )     2,304       (135 )     (139 )     (657 )     (1,355 )     (2,151 )
Depreciation, depletion and amortization
    46,474       44,955       46,356       55,577       68,192       63,925       15,861       16,130       16,118       16,188       64,297       15,980       15,405       15,110       14,457       60,952       14,216       14,327       14,425       42,968  
Restructuring charges and goodwill impairment
    -       -       -       -       58,395       -       -       -       -       -       -       -       3,153       -       -       3,153       -       -       -       -  
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       54,174       20,718       11,583       (9,447 )     11,838       34,692       17,873       5,215       (1,806 )     84,999       106,281       19,197       10,005       14,483       43,685  
                                                                                                                                                                 
EBITDA represents income from continuing operations before interest, income taxes, depreciation and amortization, restructuring charges and goodwill impairment, and loss on debt retirements and spin-off charges.
 
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 Operating Activities
    144,420       97,369       185,958       101,555       107,286       48,153       (1,345 )     11,371       (1,820 )     1,039       9,245       (7,365 )     19,852       (10,365 )     8,052       10,174       2,090       22,886       (15,205 )     9,771  
Plus (minus):
                                                                                                                                                               
Changes in operating assets and liabilities
    (16,384 )     33,386       (8,732 )     43,850       (6,201 )     (14,718 )     7,896       (16,291 )     (15,018 )     (4,603 )     (28,016 )     11,856       (31,525 )     3,202       10,633       (5,834 )     6,700       (21,799 )     24,365       9,266  
Deferred taxes (benefit)
    (33,811 )     (6,581 )     (13,622 )     (20,036 )     1,938       9,132       14,973       7,991       14,701       5,210       42,875       241       704       708       (1,565 )     88       3       (960 )     (68 )     (1,025 )
Stock-based compensation expense (credit)
    -       -       (13,866 )     (2,395 )     4,400       (5,097 )     230       (2,518 )     (1,983 )     (1,310 )     (5,581 )     (107 )     1,336       (2,939 )     (677 )     (2,387 )     (2,766 )     (2,739 )     (1,510 )     (7,015 )
Excess tax benefits from stock-based compensation
    (8,000 )     (9,969 )     1,694       3,299       1,596       250       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Income taxes (benefit)
    16,811       (8,225 )     51,852       39,728       (12,774 )     (23,138 )     (14,868 )     (7,845 )     (14,301 )     (4,880 )     (41,894 )     (147 )     (1,144 )     (1,148 )     2,304       (135 )     (139 )     (657 )     (1,355 )     (2,151 )
Loss (gain) on assets disposals
    6,582       34,768       2,917       19,410       6,759       1,350       1,613       (58 )     (99 )     12,182       13,638       2,368       383       985       63,874       67,610       2,503       376       1,943       4,822  
Interest
    23,533       31,155       14,074       2,505       33,286       52,240       14,411       13,886       9,670       9,616       47,583       9,460       8,838       8,512       8,025       34,835       7,778       7,457       7,227       22,462  
Restructuring charges
    -       -       -       -       -       -       -       -       -       -       -       -       3,153       -       -       3,153       -       -       -       -  
Spin-off charges
    894       6,241       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -       -  
Other - net
    (889 )     2,399       (3,234 )     (2,475 )     (5,931 )     (13,998 )     (2,192 )     5,047       (597 )     (5,416 )     (3,158 )     1,567       3,618       (761 )     (5,647 )     (1,223 )     3,028       5,441       (914 )     7,555  
EBITDA
    133,156       180,543       217,041       185,441       130,359       54,174       20,718       11,583       (9,447 )     11,838       34,692       17,873       5,215       (1,806 )     84,999       106,281       19,197       10,005       14,483       43,685  
 
 
 

 
Texas Industries, Inc.
Business Segment Summary
$ In thousands except per share
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
   
FY2010
   
FY2011
   
FY2012
   
FY2013
 
                                          Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3    
Total
 
Cement Operations
                                                                                                                                             
Operating Results
                                                                                                                                             
Cement sales
    404,823       447,594       482,379       468,673       364,386       266,180       67,690       61,599       54,018       73,078       256,385       75,978       68,994       57,830       75,611       278,413       87,313       82,584       73,086       242,983  
Other sales and delivery fees
    30,699       27,416       27,648       36,079       30,934       28,333       8,692       6,979       6,144       9,094       30,909       9,659       8,240       7,641       11,340       36,880       9,892       8,858       7,480       26,230  
Total segment sales
    435,522       475,010       510,027       504,752       395,320       294,513       76,382       68,578       60,162       82,172       287,294       85,637       77,234       65,471       86,951       315,293       97,205       91,442       80,566       269,213  
Cost of products sold
    338,528       352,603       343,145       391,687       342,824       270,763       70,063       63,121       70,010       80,213       283,407       78,232       78,050       63,359       66,484       286,125       86,119       82,706       68,501       237,326  
Gross profit
    96,994       122,407       166,882       113,065       52,496       23,750       6,319       5,457       (9,848 )     1,959       3,887       7,405       (816 )     2,112       20,467       29,168       11,086       8,736       12,065       31,887  
Selling, general and administrative
    (15,085 )     (13,956 )     (19,878 )     (18,307 )     (19,343 )     (17,528 )     (4,793 )     (4,018 )     (3,286 )     (6,870 )     (18,967 )     (4,078 )     (4,165 )     (4,663 )     (3,625 )     (16,531 )     (3,544 )     (3,729 )     (3,247 )     (10,520 )
Restructuring charges and goodwill impairment
    -       -       -       -       (58,395 )     -       -       -       -       -       -       -       (1,074 )     -       -       (1,074 )     -       -       -       -  
Other income
    1,342       951       24,536       7,419       9,301       7,774       2,438       509       696       1,188       4,831       3,190       700       167       4,868       8,925       880       1,050       1,031       2,961  
Operating Profit (Loss)
    83,251       109,402       171,540       102,177       (15,941 )     13,996       3,964       1,948       (12,438 )     (3,723 )     (10,249 )     6,517       (5,355 )     (2,384 )     21,710       20,488       8,422       6,057       9,849       24,328  
                                                                                                                                                                 
Cement
                                                                                                                                                               
Shipments (tons)
    5,394       5,136       5,074       5,035       4,035       3,226       873       784       704       940       3,301       969       884       743       984       3,580       1,119       1,034       933       3,086  
Prices ($/ton)
  $ 75.05     $ 87.14     $ 95.06     $ 93.07     $ 90.31     $ 82.51     $ 77.59     $ 78.49     $ 76.75     $ 77.77     $ 77.68     $ 78.41     $ 78.07     $ 77.76     $ 76.79     $ 77.68     $ 78.07     $ 79.82     $ 78.39     $ 78.75  
Cost of sales ($/ton)
  $ 58.03     $ 63.65     $ 63.08     $ 70.85     $ 78.02     $ 76.36     $ 71.23     $ 73.39     $ 90.43     $ 76.33     $ 77.29     $ 71.77     $ 78.34     $ 75.95     $ 56.60     $ 77.29     $ 68.55     $ 72.56     $ 64.35     $ 68.62  
                                                                                                                                                                 
Aggregate Operations
                                                                                                                                                               
Operating Results
                                                                                                                                                               
Stone, sand and gravel sales
    134,220       153,480       155,562       162,582       131,197       88,019       26,593       22,644       18,212       21,596       89,045       22,200       20,993       16,829       25,515       85,537       28,151       27,739       22,021       77,911  
Expanded shale and clay sales and delivery fees
    88,125       99,101       113,292       122,748       106,294       76,928       23,377       18,438       16,692       24,873       83,380       22,901       7,854       5,787       27,336       63,878       12,829       12,473       8,799       34,101  
Total segment sales
    222,345       252,581       268,854       285,330       237,491       164,947       49,970       41,082       34,904       46,469       172,425       45,101       28,847       22,616       52,851       149,415       40,980       40,212       30,820       112,012  
Cost of products sold
    191,837       219,124       218,394       231,503       197,583       142,963       43,410       35,002       32,323       41,367       152,102       38,508       25,459       23,825       43,800       131,592       36,236       35,951       28,106       100,293  
Gross profit
    30,508       33,457       50,460       53,827       39,908       21,984       6,560       6,080       2,581       5,102       20,323       6,593       3,388       (1,209 )     9,051       17,823       4,744       4,261       2,714       11,719  
Selling, general and administrative
    (11,920 )     (15,436 )     (16,212 )     (15,178 )     (12,633 )     (9,602 )     (3,059 )     (2,814 )     (2,679 )     (2,837 )     (11,389 )     (2,950 )     (1,226 )     (1,341 )     (2,828 )     (8,345 )     (1,009 )     (856 )     (900 )     (2,765 )
Restructuring charges
    -       -       -       -       -       -       -       -       -       -       -       -       (373 )     -       -       (373 )     -       -       -       -  
Other income
    10,782       30,376       2,638       16,974       6,954       1,419       1,633       57       16       11,998       13,704       272       202       1,259       21,103       22,836       263       115       295       673  
Operating Profit (Loss)
    29,370       48,397       36,886       55,623       34,229       13,801       5,134       3,323       (82 )     14,263       22,638       3,915       1,991       (1,291 )     27,326       31,941       3,998       3,520       2,109       9,627  
                                                                                                                                                                 
Stone, sand and gravel
                                                                                                                                                               
Shipments (tons)
    23,616       25,246       22,114       21,851       16,470       11,363       3,584       3,026       2,470       2,985       12,065       3,143       2,818       2,363       3,514       11,838       3,914       3,808       3,029       10,751  
Prices ($/ton)
  $ 5.68     $ 6.08     $ 7.03     $ 7.44     $ 7.97     $ 7.75     $ 7.42     $ 7.48     $ 7.38     $ 7.23     $ 7.38     $ 7.06     $ 7.45     $ 7.12     $ 7.26     $ 7.38     $ 7.19     $ 7.28     $ 7.27     $ 7.25  
Cost of sales ($/ton)
  $ 4.80     $ 5.23     $ 5.40     $ 6.13     $ 6.68     $ 6.91     $ 6.45     $ 6.53     $ 7.23     $ 6.80     $ 6.72     $ 6.22     $ 6.35     $ 7.47     $ 6.01     $ 6.72     $ 5.98     $ 5.99     $ 6.46     $ 6.12  
                                                                                                                                                                 
Consumer Products Operations
                                                                                                                                                               
Operating Results
                                                                                                                                                               
Ready-mix concrete sales
    222,680       265,254       278,067       310,652       247,931       175,712       52,106       43,377       34,351       50,992       180,826       56,228       44,579       37,481       44,190       182,478       51,918       52,776       44,582       149,276  
Package products sales and delivery fees
    59,832       72,204       57,708       58,581       61,490       55,671       14,372       13,443       10,998       16,509       55,322       14,796       13,542       12,398       8,514       49,250       127       101       46       274  
Total segment sales
    282,512       337,458       335,775       369,233       309,421       231,383       66,478       56,820       45,349       67,501       236,148       71,024       58,121       49,879       52,704       231,728       52,045       52,877       44,628       149,550  
Cost of products sold
    267,625       316,341       310,955       341,604       288,756       218,119       63,249       56,290       47,443       68,073       235,055       71,197       59,212       52,663       53,791       236,863       52,673       54,123       47,081       153,877  
Gross profit
    14,887       21,117       24,820       27,629       20,665       13,264       3,229       530       (2,094 )     (572 )     1,093       (173 )     (1,091 )     (2,784 )     (1,087 )     (5,135 )     (628 )     (1,246 )     (2,453 )     (4,327 )
Selling, general and administrative
    (10,339 )     (11,415 )     (16,284 )     (19,314 )     (13,116 )     (10,193 )     (2,676 )     (3,047 )     (2,607 )     (4,443 )     (12,773 )     (4,374 )     (2,436 )     (1,297 )     (2,739 )     (10,846 )     (2,690 )     (2,074 )     (2,475 )     (7,239 )
Restructuring charges
    -       -       -       -       -       -       -       -       -       -       -       -       (536 )     -       -       (536 )     -       -       -       -  
Other income
    711       647       1,310       3,268       1,314       586       198       134       66       131       529       2,207       457       (177 )     39,065       41,552       1,410       713       666       2,789  
Operating Profit (Loss)
    5,259       10,349       9,846       11,583       8,863       3,657       751       (2,383 )     (4,635 )     (4,884 )     (11,151 )     (2,340 )     (3,606 )     (4,258 )     35,239       25,035       (1,908 )     (2,607 )     (4,262 )     (8,777 )
                                                                                                                                                                 
Ready-mix concrete
                                                                                                                                                               
Shipments (tons)
    3,678       3,830       3,665       3,844       2,902       2,147       669       575       471       700       2,415       741       587       508       563       2,399       649       643       541       1,833  
Prices ($/ton)
  $ 60.54     $ 69.25     $ 75.87     $ 80.83     $ 85.46     $ 81.83     $ 77.83     $ 75.45     $ 72.83     $ 72.92     $ 74.87     $ 75.93     $ 75.85     $ 73.80     $ 78.50     $ 74.87     $ 80.08     $ 81.99     $ 82.49     $ 81.46  
Cost of sales ($/ton)
  $ 61.12     $ 67.69     $ 71.92     $ 76.36     $ 81.41     $ 79.82     $ 76.20     $ 77.79     $ 80.71     $ 77.70     $ 77.89     $ 78.91     $ 80.66     $ 81.87     $ 81.34     $ 77.89     $ 80.97     $ 84.16     $ 87.04     $ 83.88  
                                                                                                                                                                 
Total Segment Operating Profit (Loss)
    117,880       168,148       218,272       169,383       27,151       31,454       9,849       2,888       (17,155 )     5,656       1,238       8,092       (6,970 )     (7,933 )     84,275       77,464       10,512       6,970       7,696       25,178  
Corporate
                                                                                                                                                               
Other income
    9,892       15,296       8,145       3,902       3,622       887       621       1,229       337       261       2,448       203       163       84       61       511       46       46       98       190  
Selling, general and administrative
    (41,090 )     (47,856 )     (55,732 )     (43,421 )     (27,001 )     (42,092 )     (5,613 )     (8,664 )     (8,747 )     (10,267 )     (33,291 )     (6,402 )     (4,953 )     (9,964 )     (13,794 )     (35,113 )     (10,315 )     (10,405 )     (10,439 )     (31,157 )
Restructuring charges
    -       -       -       -       -       -       -       -       -       -       -       -       (1,169 )     -       -       (1,169 )     -       -       -       -  
      (31,198 )     (32,560 )     (47,587 )     (39,519 )     (23,379 )     (41,205 )     (4,992 )     (7,435 )     (8,410 )     (10,006 )     (30,843 )     (6,199 )     (5,959 )     (9,880 )     (13,733 )     (35,771 )     (10,269 )     (10,359 )     (10,341 )     (30,967 )
Interest
    (23,533 )     (31,155 )     (14,074 )     (2,505 )     (33,286 )     (52,240 )     (14,411 )     (13,886 )     (9,670 )     (9,616 )     (47,583 )     (9,460 )     (8,838 )     (8,512 )     (8,025 )     (34,835 )     (7,777 )     (7,458 )     (7,227 )     (22,462 )
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 )     (61,991 )     (38,560 )     (19,046 )     (35,235 )     (13,966 )     (106,807 )     (7,567 )     (21,767 )     (26,325 )     62,517       6,858       (7,533 )     (10,846 )     (9,868 )     (28,249 )
 
 
 

 
Texas Industries, Inc.
 
Business Segment Summary
 
$ In thousands except per share
 
   
FY2005
   
FY2006
   
FY2007
   
FY2008
   
FY2009
   
FY2010
   
FY2011
   
FY2012
   
FY2013
 
                                          Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3       Q4    
Total
      Q1       Q2       Q3    
Total
 
Major Gains (losses) in Other Income
                                                                                                                                             
Cement
                                                                                                                                             
Antidumping settlement
                19,803                                                                                                                              
Sale of emissions credits
                        3,879       1,723       3,427       1,690                               1,690       2,533                               2,533                                
Oil and gas bonus proceeds
                                2,781                                                                                                                        
Aggregates
                                                                                                                                                         
Sale of emissions credits
    6,225                                                                                                                                                      
Sale of real estate
            23,987               5,146       4,961                                                                               20,784                               3,634        
Sale of southern Louisiana operations
                            10,093                                                                                                                                
Exchange of operating assets
                                                                            11,997       11,997       2,058                       (489 )     1,569                                
Consumer products
                                                                                                                                                             
Texas-based package products operations
                                                                                                                    30,881                                        
Exchange of operation assets
                                                                                                                    8,965                                        
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       35,828       9,149       9,181       9,124       9,122       36,576       8,927       8,897       8,723       8,531       35,078       8,464       8,429       8,395       25,288  
Aggregates
    12,898       13,926       16,093       21,166       21,919       19,873       4,772       4,956       4,793       4,442       18,963       4,195       3,868       3,898       3,784       15,745       3,327       3,347       3,166       9,840  
Consumer Products
    6,889       6,181       6,493       7,998       7,434       7,065       1,656       1,709       1,919       2,341       7,625       2,564       2,326       2,194       1,897       8,981       1,866       1,981       2,281       6,128  
Corporate
    1,761       1,220       536       768       1,040       1,159       284       284       282       283       1,133       294       314       295       245       1,148       217       229       254       700  
Total Depreciation, Depletion and Amortization
    46,474       44,955       46,356       55,577       68,192       63,925       15,861       16,130       16,118       16,188       64,297       15,980       15,405       15,110       14,457       60,952       13,874       13,986       14,096       41,956