Table
A
|
||||||||||||||||
Vulcan
Materials Company
|
||||||||||||||||
and
Subsidiary Companies
|
||||||||||||||||
(Amounts
and shares in thousands, except per share data)
|
||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
Consolidated
Statements of Earnings
|
June
30
|
June
30
|
||||||||||||||
(Condensed
and unaudited)
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
Net
sales
|
$ |
807,818
|
$ |
807,781
|
$ |
1,438,005
|
$ |
1,450,053
|
||||||||
Delivery
revenues
|
71,026
|
80,381
|
128,026
|
146,797
|
||||||||||||
Total
revenues
|
878,844
|
888,162
|
1,566,031
|
1,596,850
|
||||||||||||
Cost
of goods sold
|
522,585
|
549,898
|
985,577
|
1,028,277
|
||||||||||||
Delivery
costs
|
71,026
|
80,381
|
128,026
|
146,797
|
||||||||||||
Cost
of revenues
|
593,611
|
630,279
|
1,113,603
|
1,175,074
|
||||||||||||
Gross
profit
|
285,233
|
257,883
|
452,428
|
421,776
|
||||||||||||
Selling,
administrative and general expenses
|
71,308
|
65,151
|
145,710
|
130,163
|
||||||||||||
Gain
on sale of property, plant and equipment, net
|
4,852
|
1,304
|
51,239
|
2,061
|
||||||||||||
Other
operating expense (income), net
|
1,544
|
(24,088 | ) |
3,578
|
(23,463 | ) | ||||||||||
Operating
earnings
|
217,233
|
218,124
|
354,379
|
317,137
|
||||||||||||
Other
(expense) income, net
|
(113 | ) |
10,756
|
1,089
|
22,849
|
|||||||||||
Interest
income
|
1,117
|
1,472
|
2,440
|
4,119
|
||||||||||||
Interest
expense
|
8,091
|
5,690
|
14,726
|
11,975
|
||||||||||||
Earnings
from continuing operations
|
||||||||||||||||
before
income taxes
|
210,146
|
224,662
|
343,182
|
332,130
|
||||||||||||
Provision
for income taxes
|
66,465
|
72,314
|
110,162
|
107,878
|
||||||||||||
Earnings
from continuing operations
|
143,681
|
152,348
|
233,020
|
224,252
|
||||||||||||
Loss
on discontinued operations, net of tax
|
(1,670 | ) | (1,715 | ) | (2,135 | ) | (3,534 | ) | ||||||||
Net
earnings
|
$ |
142,011
|
$ |
150,633
|
$ |
230,885
|
$ |
220,718
|
||||||||
Basic
earnings (loss) per share:
|
||||||||||||||||
Earnings
from continuing operations
|
$ |
1.50
|
$ |
1.53
|
$ |
2.44
|
$ |
2.24
|
||||||||
Discontinued
operations
|
(0.01 | ) | (0.02 | ) | (0.02 | ) | (0.03 | ) | ||||||||
Net
earnings per share
|
$ |
1.49
|
$ |
1.51
|
$ |
2.42
|
$ |
2.21
|
||||||||
Diluted
earnings (loss) per share:
|
||||||||||||||||
Earnings
from continuing operations
|
$ |
1.46
|
$ |
1.50
|
$ |
2.38
|
$ |
2.20
|
||||||||
Discontinued
operations
|
(0.01 | ) | (0.02 | ) | (0.02 | ) | (0.04 | ) | ||||||||
Net
earnings per share
|
$ |
1.45
|
$ |
1.48
|
$ |
2.36
|
$ |
2.16
|
||||||||
Weighted-average
common shares
|
||||||||||||||||
outstanding:
|
||||||||||||||||
Basic
|
95,578
|
99,430
|
95,376
|
99,988
|
||||||||||||
Assuming
dilution
|
98,157
|
101,636
|
98,023
|
102,153
|
||||||||||||
Cash
dividends declared per share
|
||||||||||||||||
of
common stock
|
$ |
0.46
|
$ |
0.37
|
$ |
0.92
|
$ |
0.74
|
||||||||
Depreciation,
depletion, accretion and
|
||||||||||||||||
amortization
from continuing operations
|
$ |
63,903
|
$ |
55,170
|
$ |
124,705
|
$ |
108,843
|
||||||||
Effective
tax rate from continuing operations
|
31.6 | % | 32.2 | % | 32.1 | % | 32.5 | % | ||||||||
Table
B
|
||||||||||||
Vulcan
Materials Company
|
||||||||||||
and
Subsidiary Companies
|
||||||||||||
(Amounts
in thousands)
|
||||||||||||
Consolidated
Balance Sheets
|
June
30
|
December
31
|
June
30
|
|||||||||
(Condensed
and unaudited)
|
2007
|
2006
|
2006
|
|||||||||
Assets
|
||||||||||||
Cash
and cash equivalents
|
$ |
34,593
|
$ |
55,230
|
$ |
71,191
|
||||||
Accounts
and notes receivable:
|
||||||||||||
Accounts
and notes receivable, gross
|
464,165
|
394,815
|
612,484
|
|||||||||
Less:
Allowance for doubtful accounts
|
(3,246 | ) | (3,355 | ) | (4,238 | ) | ||||||
Accounts
and notes receivable, net
|
460,919
|
391,460
|
608,246
|
|||||||||
Inventories:
|
||||||||||||
Finished
products
|
251,486
|
214,508
|
204,114
|
|||||||||
Raw
materials
|
11,803
|
9,967
|
10,138
|
|||||||||
Products
in process
|
2,494
|
1,619
|
1,959
|
|||||||||
Operating
supplies and other
|
20,329
|
17,443
|
18,452
|
|||||||||
Inventories
|
286,112
|
243,537
|
234,663
|
|||||||||
Deferred
income taxes
|
18,531
|
25,579
|
19,281
|
|||||||||
Prepaid
expenses
|
14,711
|
15,388
|
13,830
|
|||||||||
Total
current assets
|
814,866
|
731,194
|
947,211
|
|||||||||
Investments
and long-term receivables
|
5,004
|
6,664
|
6,729
|
|||||||||
Property,
plant and equipment:
|
||||||||||||
Property,
plant and equipment, cost
|
4,119,748
|
3,897,618
|
3,668,316
|
|||||||||
Less:
Reserve for depr., depl., & amort.
|
(2,114,125 | ) | (2,028,504 | ) | (1,953,064 | ) | ||||||
Property,
plant and equipment, net
|
2,005,623
|
1,869,114
|
1,715,252
|
|||||||||
Goodwill
|
650,205
|
620,189
|
630,802
|
|||||||||
Other
assets
|
213,951
|
200,673
|
189,500
|
|||||||||
Total
assets
|
$ |
3,689,649
|
$ |
3,427,834
|
$ |
3,489,494
|
||||||
Liabilities
and Shareholders' Equity
|
||||||||||||
Current
maturities of long-term debt
|
$ |
727
|
$ |
630
|
$ |
32,547
|
||||||
Short-term
borrowings
|
224,000
|
198,900
|
217,000
|
|||||||||
Trade
payables and accruals
|
161,032
|
154,215
|
186,978
|
|||||||||
Other
current liabilities
|
126,350
|
133,763
|
181,022
|
|||||||||
Total
current liabilities
|
512,109
|
487,508
|
617,547
|
|||||||||
Long-term
debt
|
321,365
|
322,064
|
322,645
|
|||||||||
Deferred
income taxes
|
293,199
|
287,905
|
278,778
|
|||||||||
Other
noncurrent liabilities
|
340,386
|
319,458
|
289,608
|
|||||||||
Total
liabilities
|
1,467,059
|
1,416,935
|
1,508,578
|
|||||||||
Shareholders'
equity:
|
||||||||||||
Common
stock, $1 par value
|
139,705
|
139,705
|
139,705
|
|||||||||
Capital
in excess of par value
|
248,153
|
191,695
|
172,079
|
|||||||||
Retained
earnings
|
3,124,385
|
2,982,526
|
2,803,275
|
|||||||||
Accumulated
other comprehensive
|
||||||||||||
income (loss)
|
2,924
|
(4,953 | ) | (2,213 | ) | |||||||
Treasury
stock at cost
|
(1,292,577 | ) | (1,298,074 | ) | (1,131,930 | ) | ||||||
Shareholders'
equity
|
2,222,590
|
2,010,899
|
1,980,916
|
|||||||||
Total
liabilities and shareholders' equity
|
$ |
3,689,649
|
$ |
3,427,834
|
$ |
3,489,494
|
||||||
Table
C
|
||||||||
Vulcan
Materials Company
|
||||||||
and
Subsidiary Companies
|
||||||||
(Amounts
in thousands)
|
||||||||
Six
Months Ended
|
||||||||
Consolidated
Statements of Cash Flows
|
June
30
|
|||||||
(Condensed
and unaudited)
|
2007
|
2006
|
||||||
Operating
Activities
|
||||||||
Net
earnings
|
$ |
230,885
|
$ |
220,718
|
||||
Adjustments
to reconcile net earnings to
|
||||||||
net
cash provided by operating activities:
|
||||||||
Depreciation,
depletion, accretion and amortization
|
124,705
|
108,861
|
||||||
Net
gain on sale of property, plant and equipment
|
(51,239 | ) | (2,061 | ) | ||||
Net
gain on sale of contractual rights
|
-
|
(24,849 | ) | |||||
Contributions
to pension plans
|
(584 | ) | (778 | ) | ||||
Share-based
compensation
|
8,282
|
8,354
|
||||||
Increase
in assets before initial
|
||||||||
effects
of business acquisitions and dispositions
|
(113,828 | ) | (143,068 | ) | ||||
Increase
in liabilities before initial
|
||||||||
effects
of business acquisitions and dispositions
|
19,570
|
33,588
|
||||||
Other,
net
|
148
|
(6,664 | ) | |||||
Net
cash provided by operating activities
|
217,939
|
194,101
|
||||||
Investing
Activities
|
||||||||
Purchases
of property, plant and equipment
|
(234,800 | ) | (187,273 | ) | ||||
Proceeds
from sale of property, plant and equipment
|
55,492
|
4,742
|
||||||
Proceeds
from sale of contractual rights, net of cash transaction fees
|
-
|
24,888
|
||||||
Proceeds
from sale of Chemicals business
|
8,418
|
3,930
|
||||||
Payment
for businesses acquired, net of acquired cash
|
(58,861 | ) | (20,355 | ) | ||||
Proceeds
from sales and maturities of medium-term investments
|
-
|
175,140
|
||||||
Decrease
in investments and long-term receivables
|
1,660
|
240
|
||||||
Other,
net
|
718
|
543
|
||||||
Net
cash provided by (used for) investing activities
|
(227,373 | ) |
1,855
|
|||||
Financing
Activities
|
||||||||
Net
short-term borrowings
|
25,100
|
217,000
|
||||||
Payment
of short-term debt and current maturities
|
(320 | ) | (240,305 | ) | ||||
Payment
of long-term debt
|
(47 | ) |
-
|
|||||
Purchases
of common stock
|
(4,800 | ) | (335,224 | ) | ||||
Dividends
paid
|
(87,610 | ) | (73,855 | ) | ||||
Proceeds
from exercise of stock options
|
32,963
|
19,537
|
||||||
Excess
tax benefits from exercise of stock options
|
23,511
|
9,626
|
||||||
Other,
net
|
-
|
3,318
|
||||||
Net
cash used for financing activities
|
(11,203 | ) | (399,903 | ) | ||||
Net
decrease in cash and cash equivalents
|
(20,637 | ) | (203,947 | ) | ||||
Cash
and cash equivalents at beginning of period
|
55,230
|
275,138
|
||||||
Cash
and cash equivalents at end of period
|
$ |
34,593
|
$ |
71,191
|
||||
Table
D
|
||||||||||||||||
1. Supplemental
Cash Flow Information
|
||||||||||||||||
Supplemental
information referable to the Condensed Consolidated Statements of
Cash
Flows
|
||||||||||||||||
for
the six months ended June 30 is summarized below (amounts in
thousands):
|
||||||||||||||||
2007
|
2006
|
|||||||||||||||
Supplemental
Disclosure of Cash Flow Information
|
||||||||||||||||
Cash
paid during the period for:
|
||||||||||||||||
Interest,
net of amount capitalized
|
$ |
14,904
|
$ |
18,059
|
||||||||||||
Income
taxes
|
61,994
|
57,958
|
||||||||||||||
Supplemental
Schedule of Noncash Investing and Financing
Activities
|
||||||||||||||||
Accrued
liabilities for purchases of property, plant and equipment
|
26,518
|
15,194
|
||||||||||||||
Debt
issued for purchases of property, plant and equipment
|
10
|
-
|
||||||||||||||
Proceeds
receivable from exercise of stock options
|
216
|
-
|
||||||||||||||
Accrued
liabilities for purchases of treasury stock
|
-
|
17,678
|
||||||||||||||
2. Net
Sales and Unit Shipments
|
||||||||||||||||
(Amounts
in thousands)
|
||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30
|
June
30
|
|||||||||||||||
Net
Sales by Product - Customer
|
2007
|
2006
|
2007
|
2006
|
||||||||||||
Aggregates,
excluding freight
|
||||||||||||||||
to
remote distribution sites
|
$ |
551,575
|
$ |
531,902
|
$ |
975,424
|
$ |
958,754
|
||||||||
Freight
to remote distribution sites
|
37,545
|
37,810
|
69,454
|
70,824
|
||||||||||||
Aggregates
|
589,120
|
569,712
|
1,044,878
|
1,029,578
|
||||||||||||
Asphalt
mix
|
126,016
|
126,111
|
222,861
|
211,311
|
||||||||||||
Concrete
|
55,568
|
72,510
|
103,596
|
137,083
|
||||||||||||
Other
products
|
37,114
|
39,448
|
66,670
|
72,081
|
||||||||||||
Total
net sales
|
$ |
807,818
|
$ |
807,781
|
$ |
1,438,005
|
$ |
1,450,053
|
||||||||
Unit
Shipments
|
||||||||||||||||
Aggregates
|
||||||||||||||||
Customer
tons
|
60,323
|
66,623
|
106,028
|
119,915
|
||||||||||||
Internal
tons *
|
2,780
|
3,486
|
5,118
|
6,359
|
||||||||||||
Aggregates
- tons
|
63,103
|
70,109
|
111,146
|
126,274
|
||||||||||||
Asphalt
mix - tons
|
2,609
|
3,041
|
4,645
|
5,305
|
||||||||||||
Concrete
- cubic yards
|
586
|
817
|
1,090
|
1,567
|
||||||||||||
*
Represents tons shipped primarily to our other operations (e.g.,
asphalt
mix and concrete).
|
||||||||||||||||
Revenue
from internal shipments is not included in net sales as presented
in
the
|
||||||||||||||||
accompanying
Consolidated Statements of Earnings.
|
Table
E
|
||||||||||||||||
Reconciliation
of Non-GAAP Performance Measures
|
||||||||||||||||
(Amounts
in thousands, except per share data)
|
||||||||||||||||
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
June
30
|
June
30
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
GAAP
Earnings from continuing operations before income taxes
|
$ |
210,146
|
$ |
224,662
|
$ |
343,182
|
$ |
332,130
|
||||||||
Gain
on sale of contractual rights (1)
|
-
|
(24,849 | ) |
-
|
(24,849 | ) | ||||||||||
Gain
on sale of California real estate, net (2)
|
-
|
-
|
(41,332 | ) |
-
|
|||||||||||
Gain
from adjustment in the carrying value
|
||||||||||||||||
of
the ECU earn-out (3)
|
(1,229 | ) | (10,805 | ) | (1,929 | ) | (22,986 | ) | ||||||||
Retrospective
adjustment related to a change in accounting
|
||||||||||||||||
principle
(4)
|
-
|
(176 | ) |
-
|
(436 | ) | ||||||||||
Earnings
from continuing operations before income taxes,
|
||||||||||||||||
as
adjusted (5)
|
$ |
208,917
|
$ |
188,832
|
$ |
299,921
|
$ |
283,859
|
||||||||
GAAP
Diluted earnings per share from continuing operations
|
$ |
1.46
|
$ |
1.50
|
$ |
2.38
|
$ |
2.20
|
||||||||
After-tax
gain per diluted share resulting from the sale of
|
||||||||||||||||
contractual
rights (1)
|
-
|
(0.15 | ) |
-
|
(0.15 | ) | ||||||||||
After-tax
gain per diluted share resulting from sale of
|
||||||||||||||||
California
real estate, net (2)
|
-
|
-
|
(0.25 | ) |
-
|
|||||||||||
After-tax
gain per diluted share resulting from the adjustment
|
||||||||||||||||
in
the carrying value of the ECU earn-out (3)
|
-
|
(0.06 | ) | (0.01 | ) | (0.13 | ) | |||||||||
After-tax
gain per diluted share resulting from the retrospective
|
||||||||||||||||
adjustment
related to a change in accounting principle (4)
|
-
|
(0.03 | ) |
-
|
(0.03 | ) | ||||||||||
Earnings
per share from continuing operations, net of tax,
|
||||||||||||||||
as
adjusted (5)
|
$ |
1.46
|
$ |
1.26
|
$ |
2.12
|
$ |
1.89
|
||||||||
(1)
During the second quarter of 2006, the Company recognized a $25 million
pretax gain from the sale of its contractual rights to mine
the
|
|
|||||||||||||||
Bellwood
quarry in Atlanta, Georgia. The City of Atlanta plans to convert the
property into a city park and greenspace as part of a
larger
|
||||||||||||||||
economic
growth and development project around the city's perimeter. The
Company worked with city and county officials to achieve
|
||||||||||||||||
this
mutually beneficial transaction. The Company will continue operating
the quarry for approximately 2 years subsequent to the
sale
|
||||||||||||||||
as
it transitions customers to its existing 12 quarries in the greater
Atlanta area and to a new, zoned site purchased in 2004 in
|
||||||||||||||||
anticipation
of the Bellwood sale.
|
||||||||||||||||
(2)
In January 2007, the Company sold approximately 125 acres of vacant
land
located in San Bernardino County, California resulting
|
||||||||||||||||
in
a pretax gain of $43.8 million. The amounts shown above are net of
the related incentives ratably applied in accordance with
U.S.
|
||||||||||||||||
Generally
Accepted Accounting Principles (GAAP).
|
||||||||||||||||
(3)
In June 2005, the Company sold substantially all the assets of its
Chemicals business, known as Vulcan Chemicals, to a subsidiary
of
|
||||||||||||||||
Occidental
Chemical Corporation, Basic Chemicals. Subject to certain conditions
as
defined in a separate earn-out agreement, Basic
|
||||||||||||||||
Chemicals
is required to make payments based on ECU and natural gas prices
during
the five-year period beginning July 1, 2005, capped
|
||||||||||||||||
at
$150 million (ECU earn-out or ECU derivative). The ECU earn-out is
accounted for as a derivative instrument; accordingly, it is
reported
|
||||||||||||||||
at
fair value. Changes to the fair value of the ECU derivative are
recorded within continuing operations pursuant to SAB Topic
5:Z:5.
|
||||||||||||||||
(4)
On January 1, 2007 the Company adopted FSP AUG AIR-1 "Accounting
for
Planned Major Maintenance Activities" and retrospectively
|
||||||||||||||||
adjusted
prior year financial statements, as required under the FSP. One
result of the retrospective application of this change in
|
||||||||||||||||
accounting
principle was an increase in the cumulative undistributed earnings
at a
certain wholly owned foreign subsidiary, and an
|
||||||||||||||||
increase
in the associated deferred tax liability. During the second quarter
of 2006, we determined that the cumulative undistributed
|
||||||||||||||||
earnings
at this foreign subsidiary would be indefinitely reinvested offshore,
and
accordingly reversed the associated deferred tax
|
||||||||||||||||
liability
pursuant to Accounting Principles Board Opinion No. 23, "Accounting
for
Income Taxes - Special Areas." Consistent with
|
||||||||||||||||
our
prior determination that the cumulative undistributed earnings would
be
indefinitely reinvested offshore, the deferred tax
liability
|
||||||||||||||||
arising
from the retrospective adjustments was reversed, resulting in a favorable
adjustment to the provision for income taxes for
|
||||||||||||||||
the
three and six months ended June 30, 2006.
|
||||||||||||||||
(5)
The Company prepares and reports its financial statements in accordance
with GAAP. Internally, management monitors the
operating
|
||||||||||||||||
performance
of its Construction Materials business using non-GAAP metrics similar
to
those above. These non-GAAP measures
|
||||||||||||||||
exclude
the effects of the items described more fully above.
|
||||||||||||||||
In
Management's opinion, these non-GAAP measures are important indicators
of
the ongoing operations of our Construction Materials
|
||||||||||||||||
business
and provide better comparability between reporting periods because
they
exclude items that may not be indicative of or are
|
||||||||||||||||
unrelated
to our core business and provide a better baseline for analyzing
trends in
our core operations. The Company does not,
|
||||||||||||||||
nor
does it suggest that investors should, consider such non-GAAP financial
measures in isolation from, or as a substitute for,
|
||||||||||||||||
financial
information prepared in accordance with GAAP. The Company believes
the disclosure of the effects of these items increases
|
||||||||||||||||
the
reader's understanding of the underlying performance of the business
and
that such non-GAAP financial measures provide investors
|
||||||||||||||||
with
an additional tool to evaluate our financial results and assess our
prospects for future performance.
|