UNITED STATES | |||
SECURITIES AND EXCHANGE COMMISSION | |||
Washington, D.C. 20549 | |||
| |||
SCHEDULE 14A | |||
| |||
Proxy Statement Pursuant to Section 14(a) of | |||
| |||
Filed by the Registrant x | |||
| |||
Filed by a Party other than the Registrant o | |||
| |||
Check the appropriate box: | |||
o |
Preliminary Proxy Statement | ||
o |
Confidential, for Use of the Commission Only (as permitted by Rule 14a-6(e)(2)) | ||
o |
Definitive Proxy Statement | ||
x |
Definitive Additional Materials | ||
o |
Soliciting Material under §240.14a-12 | ||
| |||
VULCAN MATERIALS COMPANY | |||
(Name of Registrant as Specified In Its Charter) | |||
| |||
N/A | |||
(Name of Person(s) Filing Proxy Statement, if other than the Registrant) | |||
| |||
Payment of Filing Fee (Check the appropriate box): | |||
x |
No fee required. | ||
o |
Fee computed on table below per Exchange Act Rules 14a-6(i)(1) and 0-11. | ||
|
(1) |
Title of each class of securities to which transaction applies: | |
|
|
| |
|
(2) |
Aggregate number of securities to which transaction applies: | |
|
|
| |
|
(3) |
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): | |
|
|
| |
|
(4) |
Proposed maximum aggregate value of transaction: | |
|
|
| |
|
(5) |
Total fee paid: | |
|
|
| |
o |
Fee paid previously with preliminary materials. | ||
o |
Check box if any part of the fee is offset as provided by Exchange Act Rule 0-11(a)(2) and identify the filing for which the offsetting fee was paid previously. Identify the previous filing by registration statement number, or the Form or Schedule and the date of its filing. | ||
|
(1) |
Amount Previously Paid: | |
|
|
| |
|
(2) |
Form, Schedule or Registration Statement No.: | |
|
|
| |
|
(3) |
Filing Party: | |
|
|
| |
|
(4) |
Date Filed: | |
|
|
| |
May 18, 2012
PLEASE SIGN & RETURN THE ENCLOSED WHITE PROXY CARD TODAY
Dear Fellow Vulcan Shareholders,
Vulcan Materials Annual Meeting of Shareholders, scheduled for June 1, is fast approaching and it is not too late to make your shares count. Your Board has nominated four independent and highly qualified candidates for reelection Phillip W. Farmer, H. Allen Franklin, Richard T. OBrien and Donald B. Rice. With their executive experience and in-depth industry knowledge, these candidates are important contributors to our success. Please use the enclosed WHITE PROXY CARD to vote FOR Vulcans director nominees today.
As you may be aware, on May 4, 2012, the Delaware Court of Chancery determined that Martin Marietta Materials, Inc. had breached two confidentiality agreements with Vulcan, and on May 14, 2012 the Court of Chancery entered a Final Order and Judgment implementing the decision. In its decision, the Court ruled that Martin Marietta could not pursue its proxy contest against Vulcan, make an exchange or tender offer, or otherwise take steps to acquire control of Vulcan shares or assets for a period of four months and also enjoined Martin Marietta from further violations of the two confidentiality agreements for a period of four months. While Martin Marietta has appealed the ruling, as a result of the decision and the order implementing it, Martin Marietta has formally withdrawn its director nominees for Vulcans annual meeting, and has terminated its exchange offer and proxy contest.
Therefore, you should be aware that any BLUE proxy cards and BLUE voting instruction forms that were previously circulated by Martin Marietta will not be effective and will not be voted by Martin Marietta at the Vulcan 2012 annual meeting. We urge you to return the WHITE proxy card today if you wish to have your shares voted by proxy at the 2012 Annual Meeting. You can also vote by Internet or telephone as directed on the enclosed WHITE proxy card and instruction form.
VULCAN HAS SUPERIOR AGGREGATES OPERATIONS, POISED TO
OUTPERFORM IN THE CURRENT RECOVERY
Vulcan is well positioned for the market recovery, with superior aggregates operations and substantial operating leverage, as demonstrated by our recent financial performance. In the first quarter of 2012, Vulcan converted approximately 94% of its incremental sales to adjusted EBITDA, having grown sales by $44 million and adjusted EBITDA by $41 million. In the past two quarters, Vulcan delivered sales growth of $73 million, which drove adjusted EBITDA growth of $73 million, demonstrating Vulcans strong operating leverage, with 100% of sales being converted to incremental cash flow.i
Wall Street analysts have recognized Vulcans superior positioning for a market recovery and have increased their consensus estimate of Vulcans 2012 EBITDA by 15 percent since December 12, 2011, when Martin Marietta launched its offer, and increased Vulcans share price target by 37 percent over the same period.ii In addition, analysts currently estimate that Vulcans EBITDA will more than triple from 2011 levels to mid-cycle.iii
OUR RESTRUCTURING INITIATIVE AND PROFIT ENHANCEMENT PLAN
ARE EXPECTED TO SIGNIFICANTLY ENHANCE SHAREHOLDER VALUE
Vulcan is making steady progress on the Profit Enhancement Plan we announced in February that is expected to improve EBITDA at current volumes by an additional $100 million annually over and above the $55 million in run-rate savings achieved in 2011 through its Restructuring Initiative. We are also progressing with our Planned Asset Sales initiative that is expected to generate net proceeds of approximately $500 million.
We expect these initiatives will create significant value for Vulcan shareholders. They are designed to enable us to generate higher levels of earnings and cash flow, further improve our operating leverage, reduce overhead costs and strengthen our credit profile and balance sheet all of which should enable Vulcan to restore a meaningful dividend as rapidly as possible.
Here is what a few analysts have had to say about Vulcans recent performance, initiatives and outlookiv:
In our opinion, [Vulcan] can benefit from substantially better EBITDA performance during the next three years even in the absence of significant volume growth. Based on our analysis of cost reduction initiatives, we believe that the shares are materially undervalued.
-RBC Capital, 5/10/12
[Vulcans] 1Q results again provided strong encouragement on the early results of its restructuring programs On the back of similarly impressive gains in 4Q, these results provide additional confidence in VMCs ability to achieve its cycle-over-cycle incremental profitability target (equivalent to $155mm of additional EBITDA) through its [Profit Enhancement Plan] program .
Susquehanna, 4/26/12
We were encouraged by both the volume and margin improvement in Q112. Moreover, this marks the second consecutive quarter of [Vulcan] showing appreciable YOY margin improvement in the companys core Aggregate division.
TRG, 4/27/12
|
VOTE THE WHITE CARD FOR VULCANS DIRECTORS
Vulcans Board remains committed to serving the best interests of all shareholders. We strongly urge you to VOTE FOR Vulcan Directors PHILLIP W. FARMER, H. ALLEN FRANKLIN, RICHARD T. OBRIEN and DONALD B. RICE. All four are highly experienced, highly qualified and 100 percent committed to serving your best interests and maximizing your investment in Vulcan.
Whether or not you plan to attend the Annual Meeting, we ask you to support Vulcans directors by promptly voting the WHITE proxy card. We urge you to vote by telephone, by Internet, or by signing, dating and returning the enclosed WHITE proxy card in the postage-paid envelop provided. You can also vote by Internet or telephone as directed on the enclosed WHITE proxy card and instruction form.
If you need assistance, or have questions, please contact MacKenzie Partners, Inc., Vulcans proxy solicitor, toll-free at 1-800-322-2885 or 212-929-5500 (call collect).
Again, any BLUE proxy cards and BLUE voting instruction forms that were previously circulated by Martin Marietta will not be effective and will not be voted by Martin Marietta at the Vulcan 2012 annual meeting, and we urge you to discard these materials. If you have already voted a blue card, or voted via the website or telephone number provided by Martin Marietta, we urge you to vote the WHITE proxy card today to make sure your voice is heard.
On behalf of the Board of Directors, we thank you for your continued support of Vulcan Materials.
Sincerely,
|
||
Donald M. James |
|
H. Allen Franklin |
Chairman and CEO |
|
Presiding Director |
ADDITIONAL INFORMATION ABOUT POTENTIAL PARTICIPANTS
Vulcan has filed a definitive proxy statement and a WHITE proxy card with the SEC with respect to the 2012 Annual Meeting of Shareholders. The definitive proxy statement and WHITE proxy card has been mailed to shareholders of Vulcan. Vulcan, its directors and certain of its executive officers may be deemed to be participants in the solicitation of proxies from Vulcan shareholders in connection with the matters to be considered at the annual meeting. INVESTORS AND SECURITY HOLDERS OF VULCAN ARE URGED TO READ THE DEFINITIVE PROXY STATEMENT, ACCOMPANYING WHITE PROXY CARD AND OTHER DOCUMENTS FILED WITH THE SEC CAREFULLY IN THEIR ENTIRETY AS THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION. Investors and security holders will be able to obtain free copies of these documents (when available) and other documents filed with the SEC by Vulcan through the website maintained by the SEC at http://www.sec.gov.
Detailed information regarding the identity of potential participants, and their direct or indirect interests, by security holdings or otherwise, is set forth in the definitive proxy statement and other materials filed with the SEC in connection with Vulcans 2012 Annual Meeting. Information regarding the direct and indirect beneficial ownership of Vulcans directors and executive officers in Vulcans securities is included in their SEC filings on Forms 3, 4 and 5, and additional information can also be found in Vulcans Annual Report on Form 10-K for the year ended December 31, 2011, filed with the SEC on February 29, 2012, and its Quarterly Report on Form 10-Q for the first quarter ended March 31, 2012, filed on May 2, 2012. Relevant information concerning such participants and their potential interests is also contained in the Solicitation/Recommendation on Schedule 14D-9. Shareholders will be able to obtain any proxy statement, any amendments or supplements to the proxy statement and other documents filed by Vulcan with the SEC for no charge at the SECs website at www.sec.gov. Copies will also be available at no charge under the Investor Relations tab of our corporate website at www.vulcanmaterials.com.
FORWARD-LOOKING STATEMENT DISCLAIMER
This document contains forward-looking statements. Statements that are not historical fact, including statements about Vulcans beliefs and expectations, are forward-looking statements. Generally, these statements relate to future financial performance, results of operations, business plans or strategies, projected or anticipated revenues, expenses, earnings (including EBITDA and other measures), dividend policy, shipment volumes, pricing, levels of capital expenditures, intended cost reductions and cost savings, anticipated profit improvements and/or planned divestitures and asset sales. These forward-looking statements are sometimes identified by the use of terms and phrases such as believe, should, would, expect, project, estimate, anticipate, intend, plan, will,
can, may or similar expressions elsewhere in this document. These statements are subject to numerous risks, uncertainties, and assumptions, including but not limited to general business conditions, competitive factors, pricing, energy costs, and other risks and uncertainties discussed in the reports Vulcan periodically files with the SEC.
Forward-looking statements are not guarantees of future performance and actual results, developments, and business decisions may vary significantly from those expressed in or implied by the forward-looking statements. The following risks related to Vulcans business, among others, could cause actual results to differ materially from those described in the forward-looking statements: risks that Vulcans intentions, plans and results with respect to cost reductions, profit enhancements and asset sales, as well as streamlining and other strategic actions adopted by Vulcan, will not be able to be realized to the desired degree or within the desired time period and that the results thereof will differ from those anticipated or desired; uncertainties as to the timing and valuations that may be realized or attainable with respect to intended asset sales; future events relating to Martin Mariettas unsolicited offer to acquire Vulcan; those associated with general economic and business conditions; the timing and amount of federal, state and local funding for infrastructure; the lack of a multi-year federal highway funding bill with an automatic funding mechanism; the reluctance of state departments of transportation to undertake federal highway projects without a reliable method of federal funding; the impact of a prolonged economic recession on Vulcans industry, business and financial condition and access to capital markets; changes in the level of spending for private residential and nonresidential construction; the highly competitive nature of the construction materials industry; the impact of future regulatory or legislative actions; the outcome of pending legal proceedings; pricing of Vulcans products; incurred and potential costs associated with Martin Mariettas unsolicited takeover attempt and proxy contest; weather and other natural phenomena; energy costs; costs of hydrocarbon-based raw materials; healthcare costs; the amount of long-term debt and interest expense incurred by Vulcan; changes in interest rates; the impact of Vulcans below investment grade debt rating on Vulcans cost of capital; volatility in pension plan asset values which may require cash contributions to the pension plans; the impact of environmental clean-up costs and other liabilities relating to previously divested businesses; Vulcans ability to secure and permit aggregates reserves in strategically located areas; Vulcans ability to manage and successfully integrate acquisitions; the potential of goodwill impairment; the potential impact of future legislation or regulations relating to climate change or greenhouse gas emissions or the definition of minerals; and other assumptions, risks and uncertainties detailed from time to time in the reports filed by Vulcan with the SEC. All forward-looking statements in this communication are qualified in their entirety by this cautionary statement. Vulcan disclaims and does not undertake any obligation to update or revise any forward-looking statement in this document except as required by law. Vulcan notes that forward-looking statements made in connection with a tender offer are not subject to the safe harbors created by the Private Securities Litigation Reform Act of 1995. Vulcan is not waiving any other defenses that may be available under applicable law.
Vulcan Reconciliation Table
Reconciliation of Non-GAAP Financial Measures
Amounts in millions of dollars
Generally Accepted Accounting Principles (GAAP) does not define cash gross profit and Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA). Thus, they should not be considered as an alternative to any earnings measure defined by GAAP. We present these metrics for the convenience of investment professionals who use such metrics in their analysis, and for shareholders who need to understand the metrics we use to assess performance. The investment community often uses these metrics as indicators of a companys ability to incur and service debt. We use cash gross profit, EBITDA and other such measures to assess the operating performance of our various business units and the consolidated company. We do not use these metrics as a measure to allocate resources or as liquidity measures. Reconciliations of these metrics to their nearest GAAP measures are presented below:
Cash gross profit
Cash gross profit adds back noncash charges for depreciation, depletion, accretion and amortization to gross profit.
EBITDA
EBITDA is an acronym for Earnings Before Interest, Taxes, Depreciation and Amortization.
|
|
12 months |
|
6 months |
|
Q1/2012 |
|
2011 |
|
Q4/2011 |
|
12 months |
|
6 months |
|
Q1/2011 |
|
2010 |
|
Q4/2010 |
|
Q1 2010 |
|
2009 |
|
2008 |
|
2007 |
|
2006 |
|
2005 |
|
2004 |
|
2003 |
|
Net earnings (loss) |
|
(68.2 |
) |
(79.9 |
) |
(52.1 |
) |
(70.8 |
) |
(27.8 |
) |
(112.5 |
) |
(101.6 |
) |
(54.7 |
) |
(96.5 |
) |
(46.9 |
) |
(38.7 |
) |
30.3 |
|
0.9 |
|
450.9 |
|
470.2 |
|
389.0 |
|
288.7 |
|
195.0 |
|
Provision (benefit) for income taxes |
|
(79.4 |
) |
(69.0 |
) |
(38.4 |
) |
(78.4 |
) |
(30.6 |
) |
(92.9 |
) |
(65.7 |
) |
(37.4 |
) |
(89.7 |
) |
(28.3 |
) |
(34.2 |
) |
(37.8 |
) |
71.7 |
|
204.4 |
|
223.3 |
|
136.6 |
|
114.9 |
|
97.6 |
|
Interest expense, net |
|
227.3 |
|
105.7 |
|
52.3 |
|
217.2 |
|
53.4 |
|
179.7 |
|
88.5 |
|
42.3 |
|
180.7 |
|
46.2 |
|
43.3 |
|
173.0 |
|
169.7 |
|
41.6 |
|
20.1 |
|
20.5 |
|
34.6 |
|
49.6 |
|
Discontinued operations, net of tax |
|
0.4 |
|
(3.1 |
) |
(5.0 |
) |
(4.5 |
) |
1.9 |
|
(10.2 |
) |
(9.0 |
) |
(9.9 |
) |
(6.0 |
) |
0.9 |
|
(5.7 |
) |
(11.7 |
) |
2.4 |
|
12.2 |
|
10.0 |
|
(44.9 |
) |
(26.2 |
) |
23.7 |
|
Cumulative effect of accounting change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.8 |
|
EBIT |
|
80.1 |
|
(46.3 |
) |
(43.2 |
) |
63.5 |
|
(3.1 |
) |
(36.0 |
) |
(87.9 |
) |
(59.8 |
) |
(11.5 |
) |
(28.1 |
) |
(35.4 |
) |
153.8 |
|
244.7 |
|
709.1 |
|
723.6 |
|
501.2 |
|
412.0 |
|
384.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: Depr., depl., accretion and amort. |
|
356.3 |
|
173.2 |
|
85.2 |
|
361.7 |
|
88.0 |
|
378.5 |
|
183.5 |
|
90.6 |
|
382.1 |
|
92.9 |
|
94.2 |
|
394.6 |
|
389.1 |
|
271.5 |
|
226.4 |
|
222.4 |
|
211.3 |
|
216.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EBITDA |
|
436.4 |
|
126.9 |
|
42.0 |
|
425.2 |
|
84.9 |
|
342.5 |
|
95.6 |
|
30.8 |
|
370.6 |
|
64.8 |
|
58.8 |
|
548.4 |
|
633.8 |
|
980.6 |
|
950.0 |
|
723.6 |
|
623.3 |
|
600.8 |
|
Goodwill Impairment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
252.7 |
|
|
|
|
|
|
|
|
|
|
|
Legal settlement |
|
(20.9 |
) |
|
|
|
|
(46.4 |
) |
|
|
14.5 |
|
(25.5 |
) |
(25.5 |
) |
40.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and exchange offer expenses |
|
25.3 |
|
22.3 |
|
10.1 |
|
15.2 |
|
12.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sale of non-strat. Asset |
|
(45.7 |
) |
(6.0 |
) |
(6.0 |
) |
(39.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
395.1 |
|
143.2 |
|
46.1 |
|
354.3 |
|
97.1 |
|
357.0 |
|
70.1 |
|
5.3 |
|
410.6 |
|
64.8 |
|
58.8 |
|
548.4 |
|
886.5 |
|
980.6 |
|
950.0 |
|
723.6 |
|
623.3 |
|
600.8 |
|
Florida Rock EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
221.1 |
|
394.1 |
|
322.2 |
|
237.0 |
|
188.0 |
|
Pro Forma EBITDA |
|
395.1 |
|
143.2 |
|
46.1 |
|
354.3 |
|
97.1 |
|
357.0 |
|
70.1 |
|
5.3 |
|
410.6 |
|
64.8 |
|
58.8 |
|
548.4 |
|
886.5 |
|
1,201.7 |
|
1,344.1 |
|
1,045.8 |
|
860.3 |
|
788.8 |
|
*Pro forma to include pre-acquisition Florida Rock cash gross profit.
|
|
12 months |
|
6 months |
|
Q1/2012 |
|
2011 |
|
Q4/2011 |
|
12 months |
|
6 months |
|
Q1/2011 |
|
2010 |
|
Q4/2010 |
|
Q1 2010 |
|
2009 |
|
2008 |
|
2007* |
|
2006* |
|
2005 |
|
2004 |
|
2003 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates Segment Cash Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregates Segment Gross Profit |
|
329.5 |
|
113.2 |
|
34.0 |
|
306.2 |
|
79.2 |
|
315.5 |
|
68.4 |
|
10.7 |
|
320.2 |
|
57.7 |
|
15.4 |
|
393.3 |
|
657.6 |
|
|
|
|
|
|
|
|
|
|
|
Agg. Depr., depl., accretion and amort. |
|
272.6 |
|
131.2 |
|
64.9 |
|
277.8 |
|
66.3 |
|
289.9 |
|
140.5 |
|
70.1 |
|
293.0 |
|
70.4 |
|
73.2 |
|
312.2 |
|
310.8 |
|
|
|
|
|
|
|
|
|
|
|
Aggregates Segment Cash Gross Profit |
|
602.1 |
|
244.4 |
|
98.9 |
|
584.0 |
|
145.5 |
|
605.4 |
|
208.9 |
|
80.8 |
|
613.2 |
|
128.1 |
|
88.6 |
|
705.5 |
|
968.4 |
|
1,238.2 |
|
1,199.0 |
|
|
|
|
|
|
|
Aggregate Tons |
|
145.8 |
|
64.0 |
|
29.5 |
|
143.0 |
|
34.5 |
|
146.9 |
|
60.4 |
|
26.7 |
|
147.6 |
|
33.7 |
|
27.4 |
|
150.9 |
|
204.3 |
|
|
|
|
|
|
|
|
|
|
|
Aggregates Segment Cash Gross Profit Per Ton |
|
4.13 |
|
3.82 |
|
3.35 |
|
4.08 |
|
4.22 |
|
4.12 |
|
3.46 |
|
3.03 |
|
4.14 |
|
3.80 |
|
3.23 |
|
4.68 |
|
4.74 |
|
|
|
|
|
|
|
|
|
|
|
Cash Gross Profit, All Other Segments |
|
61.6 |
|
21.8 |
|
6.8 |
|
56.3 |
|
15.0 |
|
60.2 |
|
15.6 |
|
1.5 |
|
63.7 |
|
14.1 |
|
5.0 |
|
130.2 |
|
167.7 |
|
359.3 |
|
444.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Cash Gross Profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit |
|
313.0 |
|
96.4 |
|
22.0 |
|
283.9 |
|
74.4 |
|
292.7 |
|
43.6 |
|
(7.1 |
) |
300.7 |
|
50.7 |
|
0.9 |
|
446.0 |
|
749.7 |
|
|
|
|
|
|
|
|
|
|
|
Plus: Seg. D,D & A |
|
285.9 |
|
105.0 |
|
18.9 |
|
356.4 |
|
86.1 |
|
372.9 |
|
180.9 |
|
89.4 |
|
376.2 |
|
91.5 |
|
92.7 |
|
389.7 |
|
386.4 |
|
|
|
|
|
|
|
|
|
|
|
Plus: Corporate D,D & A |
|
5.4 |
|
3.1 |
|
1.3 |
|
5.3 |
|
1.8 |
|
5.6 |
|
2.6 |
|
1.2 |
|
5.9 |
|
1.4 |
|
1.5 |
|
4.9 |
|
2.7 |
|
|
|
|
|
|
|
|
|
|
|
Cash Gross Profit |
|
604.3 |
|
204.5 |
|
42.2 |
|
645.6 |
|
162.3 |
|
671.2 |
|
227.1 |
|
83.5 |
|
682.8 |
|
143.6 |
|
95.1 |
|
840.6 |
|
1,138.8 |
|
1,599.9 |
|
1,645.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Admin. & General |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, Admin. & General, as reported |
|
277.4 |
|
136.6 |
|
64.9 |
|
290.0 |
|
71.7 |
|
318.5 |
|
157.6 |
|
77.5 |
|
327.5 |
|
80.1 |
|
86.5 |
|
321.6 |
|
342.6 |
|
289.6 |
|
|
|
|
|
|
|
|
|
FRK pro forma |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
84.5 |
|
|
|
|
|
|
|
|
|
Total |
|
426.6 |
|
136.6 |
|
64.9 |
|
290.0 |
|
71.7 |
|
318.5 |
|
157.6 |
|
77.5 |
|
327.5 |
|
80.1 |
|
86.5 |
|
321.6 |
|
342.6 |
|
374.1 |
|
|
|
|
|
|
|
|
|
Real estate contribution |
|
|
|
|
|
|
|
|
|
|
|
(9.2 |
) |
|
|
|
|
(9.2 |
) |
|
|
|
|
(5.6 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
R&D (MLM excl. R&D) |
|
(0.7 |
) |
(0.1 |
) |
|
|
(1.1 |
) |
(0.1 |
) |
(2.4 |
) |
(0.8 |
) |
(0.4 |
) |
(1.6 |
) |
(0.4 |
) |
0.4 |
|
(1.5 |
) |
(1.5 |
) |
(1.6 |
) |
|
|
|
|
|
|
|
|
Adjusted Selling, Admin. & General |
|
425.9 |
|
136.5 |
|
64.9 |
|
288.9 |
|
71.6 |
|
306.9 |
|
156.8 |
|
77.1 |
|
316.7 |
|
70.5 |
|
86.9 |
|
314.5 |
|
341.1 |
|
372.5 |
|
|
|
|
|
|
|
|
|
i Reconciliation table attached above.
ii Based on IBES estimates as of May 11, 2012.
iii Timing and extent of any economic recovery remains uncertain, and realization of upsides discussed herein is not guaranteed. 2011 EBITDA excludes unusual items see reconciliation above. Mid-cycle estimates based on the median of latest available mid-cycle analyst estimates from analysts who provide mid-cycle estimates for both Vulcan and Martin Marietta. Mid-cycle estimates from the following analysts were used for Vulcan: D.A. Davidson: $1,263mm, KeyBanc: $1,098mm, Jefferies: $1,188mm, RBC: $1,000mm.
iv Permission to use quotations neither sought nor obtained.
If you have any questions, require assistance with voting your WHITE proxy card, or need additional copies of the proxy materials, please contact:
105 Madison Avenue New York, NY 10016
vulcan@mackenziepartners.com
TOLL-FREE (800) 322-2885
|