Vulcan Materials Company
and Subsidiary Companies
(Amounts and shares in thousands,
except per share data)
Three Months Ended Twelve Months Ended
Consolidated Statements December 31 December 31
of Earnings ------------------ -------------------
(Condensed and unaudited) 2009 2008 2009 2008
------------------------------------------------------------------------
Net sales $555,767 $756,523 $2,543,707 $3,453,081
Delivery revenues 34,377 42,676 146,783 198,357
-------- -------- ---------- ----------
Total revenues 590,144 799,199 2,690,490 3,651,438
Cost of goods sold 487,726 607,333 2,097,745 2,703,369
Delivery costs 34,377 42,676 146,783 198,357
-------- -------- ---------- ----------
Cost of revenues 522,103 650,009 2,244,528 2,901,726
-------- -------- ---------- ----------
Gross profit 68,041 149,190 445,962 749,712
Selling, administrative
and general expenses 82,979 88,863 321,608 342,584
Goodwill impairment - 252,664 - 252,664
Gain on sale of property,
plant & equipment and
businesses, net 16,451 7,537 27,104 94,227
Other operating income
(expense), net (122) 371 (3,006) 411
------ --------- ------- -------
Operating earnings (loss) 1,391 (184,429) 148,452 249,102
Other income (expense),
net 730 (1,322) 5,307 (4,357)
Interest income 367 502 2,282 3,126
Interest expense 43,318 46,583 175,262 172,813
-------- --------- -------- -------
Earnings (loss) from
continuing operations
before income taxes (40,830) (231,832) (19,221) 75,058
Provision (benefit) for
income taxes (28,248) (19,673) (37,869) 71,691
-------- -------- -------- ------
Earnings (loss) from
continuing operations (12,582) (212,159) 18,648 3,367
Earnings (loss) on
discontinued operations,
net of tax (767) (661) 11,666 (2,449)
--------- ---------- ------- -------
Net earnings (loss) $(13,349) $(212,820) $30,314 $918
=======================================================================
Basic earnings (loss) per
share:
Continuing operations $(0.10) $(1.92) $0.16 $0.03
Discontinued operations (0.01) (0.01) 0.09 (0.02)
------- ------- ----- ------
Net earnings (loss) per
share $(0.11) $(1.93) $0.25 $0.01
Diluted earnings (loss)
per share:
Continuing operations $(0.10) $(1.92) $0.16 $0.03
Discontinued operations (0.01) (0.01) 0.09 (0.02)
------- ------- ----- ------
Net earnings (loss) per
share $(0.11) $(1.93) $0.25 $0.01
=======================================================================
Weighted-average common
shares outstanding:
Basic 125,889 110,394 118,891 109,774
Assuming dilution 125,889 110,394 119,430 110,954
Cash dividends declared
per share of common stock $0.25 $0.49 $1.48 $1.96
Depreciation, depletion,
accretion and amortization
from continuing operations $96,454 $97,570 $394,612 $389,060
Effective tax rate from
continuing operations 69.2% 8.5% 197.0% 95.5%
=======================================================================
Table B
Vulcan Materials Company
and Subsidiary Companies
(Amounts in thousands)
Consolidated Balance Sheets December 31 December 31
(Condensed and unaudited) 2009 2008
--------------------------------------------------------------------
Assets
------
Cash and cash equivalents $22,265 $10,194
Medium-term investments 4,111 36,734
Accounts and notes receivable:
Accounts and notes receivable, gross 276,746 365,688
Less: Allowance for doubtful accounts (8,722) (8,711)
------- -------
Accounts and notes receivable, net 268,024 356,977
Inventories:
Finished products 261,752 295,525
Raw materials 21,807 28,568
Products in process 3,907 4,475
Operating supplies and other 37,567 35,743
------- -------
Inventories 325,033 364,311
Deferred income taxes 57,967 71,205
Prepaid expenses 51,821 54,469
Assets held for sale 15,072 -
------- -------
Total current assets 744,293 893,890
Investments and long-term receivables 33,283 27,998
Property, plant & equipment:
Property, plant & equipment, cost 6,653,261 6,635,873
Less: Reserve for depr.,
depl. & amort. (2,778,590) (2,480,061)
----------- -----------
Property, plant & equipment, net 3,874,671 4,155,812
Goodwill 3,093,979 3,085,468
Other intangible assets 682,643 673,792
Other assets 105,086 79,664
---------- ----------
Total assets $8,533,955 $8,916,624
========== ==========
Liabilities and Shareholders' Equity
------------------------------------
Current maturities of long-term debt $385,381 $311,685
Short-term borrowings 236,512 1,082,500
Trade payables and accruals 121,324 147,104
Other current liabilities 113,109 121,777
Liabilities of assets held for sale 369 -
------- ---------
Total current liabilities 856,695 1,663,066
Long-term debt 2,116,120 2,153,588
Deferred income taxes 888,272 920,475
Other noncurrent liabilities 620,846 625,743
--------- ---------
Total liabilities 4,481,933 5,362,872
--------- ---------
Shareholders' equity:
Common stock, $1 par value 125,912 110,270
Capital in excess of par value 2,368,228 1,734,835
Retained earnings 1,752,240 1,893,929
Accumulated other comprehensive loss (194,358) (185,282)
--------- ---------
Shareholders' equity 4,052,022 3,553,752
--------- ---------
Total liabilities and
shareholders' equity $8,533,955 $8,916,624
====================================================================
Table C
Vulcan Materials Company
and Subsidiary Companies
(Amounts in thousands)
Twelve Months Ended
Consolidated Statements of Cash Flows December 31
-------------------
(Condensed and unaudited) 2009 2008
------------------------------------------------------------------------
Operating Activities
--------------------
Net earnings $30,314 $918
Adjustments to reconcile net earnings to
net cash provided by operating activities:
Depreciation, depletion, accretion and
amortization 394,612 389,060
Goodwill impairment - 252,664
Net gain on sale of property, plant &
equipment and businesses (27,916) (94,227)
Contributions to pension plans (27,616) (3,127)
Share-based compensation 23,120 19,096
Excess tax benefits from share-based
compensation (2,072) (11,209)
Deferred tax provision (43,773) (19,756)
Changes in assets and liabilities
before initial effects of business
acquisitions and dispositions 90,275 (85,171)
Other, net 16,091 (13,063)
------- --------
Net cash provided by operating
activities 453,035 435,185
------- -------
Investing Activities
--------------------
Purchases of property, plant &
equipment (109,729) (353,196)
Proceeds from sale of property,
plant & equipment 17,750 25,542
Proceeds from sale of businesses 16,075 225,783
Payment for businesses acquired,
net of acquired cash (36,980) (84,057)
Reclassification from cash
equivalents to medium-term investments - (36,734)
Redemption of medium-term investments 33,282 -
Proceeds from loan on life
insurance policies - 28,646
Other, net (400) 4,976
-------- ---------
Net cash used for investing
activities (80,002) (189,040)
-------- ---------
Financing Activities
--------------------
Net short-term payments (847,963) (1,009,000)
Payment of current maturities of
long-term debt (311,724) (48,794)
Payment of long-term debt (50,000) -
Proceeds from issuance of long-
term debt, net of discounts 397,660 949,078
Debt issuance costs (3,033) (5,633)
Settlements of forward starting swaps - (32,474)
Proceeds from issuance of common stock 606,546 55,072
Dividends paid (171,468) (214,783)
Proceeds from exercise of stock options 17,327 24,602
Excess tax benefits from share-based
compensation 2,072 11,209
Other, net (379) (116)
--------- ---------
Net cash used for financing
activities (360,962) (270,839)
--------- ---------
Net increase (decrease) in cash
and cash equivalents 12,071 (24,694)
Cash and cash equivalents at
beginning of year 10,194 34,888
------- -------
Cash and cash equivalents at end
of year $22,265 $10,194
========================================================================
Table D
Segment Financial Data and Unit Shipments
(Amounts in thousands, except per unit data)
Three Months Ended Twelve Months Ended
December 31 December 31
----------- -----------
2009 2008 2009 2008
---- ---- ---- ----
Total Revenues
Aggregates (a)
Segment revenues $406,246 $529,531 $1,838,599 $2,406,800
Intersegment sales (37,162) (47,254) (165,210) (206,187)
------- ------- -------- --------
Net sales 369,084 482,277 1,673,389 2,200,613
------- ------- --------- ---------
Asphalt mix and
Concrete (b)
Segment revenues 178,416 268,511 833,129 1,201,191
Intersegment sales (6) (80) (123) (560)
--- --- ---- ----
Net sales 178,410 268,431 833,006 1,200,631
------- ------- ------- ---------
Cement (c)
Segment revenues 16,108 20,614 72,531 106,468
Intersegment sales (7,835) (14,799) (35,219) (54,631)
------ ------- ------- -------
Net sales 8,273 5,815 37,312 51,837
----- ----- ------ ------
Total
Net sales 555,767 756,523 2,543,707 3,453,081
Delivery revenues 34,377 42,676 146,783 198,357
------ ------ ------- -------
Total revenues $590,144 $799,199 $2,690,490 $3,651,438
======== ======== ========== ==========
Gross Profit
Aggregates $69,613 $127,619 $393,288 $657,566
Asphalt mix
and Concrete (1,042) 18,425 54,516 74,463
Cement (530) 3,146 (1,842) 17,683
---- ----- ------ ------
Total gross profit $68,041 $149,190 $445,962 $749,712
======= ======== ======== ========
Unit Shipments
Aggregates
Customer tons 30,873 40,209 139,297 188,344
Internal tons (d) 2,671 3,302 11,566 15,908
----- ----- ------ ------
Aggregates - tons 33,544 43,511 150,863 204,252
====== ====== ======= =======
Asphalt mix - tons 1,779 2,026 7,415 9,538
Ready-mixed concrete -
cubic yards 930 1,352 4,337 6,354
Cement
Customer tons 58 117 262 595
Internal tons (d) 81 87 369 444
--- --- --- ---
Cement - tons 139 204 631 1,039
=== === === =====
Average Unit Sales Price
(including internal sales)
Aggregates
(freight-adjusted) (e) $10.39 $9.91 $10.30 $9.98
Asphalt mix $49.93 $61.29 $52.66 $55.16
Ready-mixed
concrete $93.34 $97.76 $96.53 $97.75
Cement $94.03 $95.11 $95.70 $96.75
(a) Includes crushed stone, sand and gravel, sand, other aggregates, as
well as transportation and service revenues associated with the
aggregates business.
(b) Includes asphalt mix, ready-mixed concrete, concrete block, precast
concrete, as well as building materials purchased for resale.
(c) Includes cement and calcium products.
(d) Represents tons shipped primarily to our downstream operations
(e.g., asphalt mix and ready-mixed concrete). Sales from internal
shipments are eliminated in net sales presented above and in the
accompanying Condensed Consolidated Statements of Earnings.
(e) Freight-adjusted sales price is calculated as total sales
dollars (internal and external) less freight to remote distribution
sites divided by total sales units (internal and external).
Table E
1. Supplemental Cash Flow Information
Supplemental information referable to the Condensed Consolidated
Statements of Cash Flows for the twelve months ended December 31 is
summarized below (amounts in thousands):
2009 2008
------------------------------------------------------------------------
Supplemental Disclosure of Cash Flow
Information
------------------------------------
Cash paid (refunded) during the period
for:
Interest $181,352 $179,880
Income taxes (25,097) 91,544
Supplemental Schedule of Noncash
Investing and Financing Activities
-------------------------------------
Liabilities assumed in business acquisitions - 2,024
Accrued liabilities for purchases of
property & equipment 13,459 22,974
Note received from sale of businesses 1,450 -
Carrying value of noncash assets and liabilities
exchanged - 42,974
Debt issued for purchases of property,
plant & equipment 1,987 389
Proceeds receivable from exercise of stock
options - 325
Fair value of stock issued in business
acquisitions - 25,023
2. Reconciliation of Non-GAAP Measures
Free Cash Flow Reconciliations 2009 2008
-------------------------
Net cash provided by operating
activities $453,035 $435,185
less: Purchases of property,
plant and equipment (109,729) (353,196)
-------- --------
Free Cash Flow $343,306 $81,989
======== =======
Free Cash Flow deducts Purchases of Property, Plant and Equipment from Net
Cash Provided by Operating activities. This financial metric is used by
the investment community as an indicator of the company's ability to incur
and service debt. It is not defined by Generally Accepted Accounting
Principles (GAAP); thus, it should not be considered as an alternative to
net cash provided by operating activities or any other liquidity measure
defined by GAAP.
This metric is presented for the convenience of investment professionals
that use such metrics in their analysis and to provide the Company's
shareholders an understanding of metrics management uses to assess
performance and to monitor our cash and liquidity positions. Vulcan's
management internally uses Free Cash Flow and other such measures to
assess the operating performance of its' various business units and the
consolidated company. Vulcan's management does not use this metric as a
measure to allocate resources internally.
Table F
Reconciliation of Non-GAAP Measures
EBITDA and Cash Earnings Reconciliations
(Amounts in thousands)
Three Months Ended Twelve Months Ended
December 31 December 31
----------- -----------
2009 2008 2009 2008
------------------------------------------- ------------------
Reconciliation of Net Cash Provided by Operating
Activities to EBITDA and Cash Earnings
Net cash provided
by operating
activities $98,214 $156,942 $453,035 $435,185
Changes in operating
assets and liabilities
before initial effects
of business
acquisitions and
dispositions (38,429) (59,525) (90,275) 85,171
Goodwill Impairment - (252,664) - (252,664)
Other net operating
items (providing)
using cash 23,320 39,997 62,166 122,286
(Earnings) loss on
discontinued operations,
net of tax 767 661 (11,666) 2,449
Provision (benefit)
for income taxes (28,248) (19,673) (37,869) 71,691
Interest expense,
net 42,951 46,081 172,980 169,687
Less:
Depreciation, depletion,
accretion and
amortization (96,454) (97,570) (394,612) (389,060)
------- ------- -------- --------
EBIT 2,121 (185,751) 153,759 244,745
Plus: Goodwill
Impairment - 252,664 - 252,664
Plus: Depreciation,
depletion, accretion
and amortization 96,454 97,570 394,612 389,060
------ ------ ------- -------
EBITDA $98,575 $164,483 $548,371 $886,469
Less: Interest expense,
net (42,951) (46,081) (172,980) (169,687)
Current taxes 10,893 1,578 (6,106) (92,346)
------ ----- ------- -------
Cash earnings $66,517 $119,980 $369,285 $624,436
======= ======== ======== ========
Reconciliation of Operating Earnings to EBITDA
and Cash Earnings
Operating earnings
(loss) $1,391 $(184,429) $148,452 $249,102
Other income
(expense), net 730 (1,322) 5,307 (4,357)
--- ------ ----- ------
EBIT 2,121 (185,751) 153,759 244,745
Plus: Goodwill
Impairment - 252,664 - 252,664
Plus: Depreciation,
depletion, accretion
and amortization 96,454 97,570 394,612 389,060
------ ------ ------- -------
EBITDA $98,575 $164,483 $548,371 $886,469
Less: Interest
expense, net (42,951) (46,081) (172,980) (169,687)
Current taxes 10,893 1,578 (6,106) (92,346)
----- ----- ------- -------
Cash earnings $66,517 $119,980 $369,285 $624,436
======= ======== ======== ========
-------------------------------------------------------------------------
EBITDA and Earnings Per Share (EPS) Bridge
(Amounts in millions, Three Months Ended Twelve Months Ended
except per share data) December 31 December 31
-------------- -------------
EBITDA EPS EBITDA EPS
------ --- ------ ---
Continuing Operations -
2008 Actual $164 $(1.92) $886 $0.03
Increase / (Decrease) due to:
Aggregates: Volumes (69) (0.57) (334) (2.12)
Selling prices 16 0.13 48 0.30
Costs (6) (0.05) 25 0.16
Asphalt mix and Concrete (19) (0.16) (19) (0.12)
Cement (4) (0.03) (20) (0.13)
Selling, administrative and
general expenses 6 0.03 21 0.11
Gain on sale of property,
plant & equipment and
businesses n/a n/a (67) (0.43)
Depreciation, depletion,
accretion and amortization n/a 0.01 n/a (0.04)
Interest expense, net n/a 0.02 n/a (0.02)
Tax rate differential and
discrete items n/a 0.23 n/a 0.29
Goodwill Impairment n/a 2.09 n/a 2.06
Additional shares outstanding
and other 11 0.12 8 0.07
--- ---- --- ----
Continuing Operations -
2009 Actual $99 $(0.10) $548 $0.16
=== ====== ==== =====
-------------------------------------------------------------------------
EBITDA is an acronym for Earnings Before Interest, Taxes, Depreciation
and Amortization. Cash earnings adjusts EBITDA for net interest and
current taxes. These financial metrics are often used by the
investment community as indicators of a company?s ability to incur and
service debt. They are not defined by Generally Accepted Accounting
Principles (GAAP); thus, they should not be considered as an
alternative to net cash provided by operating activities, operating
earnings, or any other liquidity or performance measure defined by
GAAP.
These metrics are presented for the convenience of investment
professionals that use such metrics in their analysis and to provide
the Company's shareholders an understanding of metrics management uses
to assess performance and to monitor our cash and liquidity positions.
Vulcan's management internally uses EBITDA, cash earnings and other
such measures to assess the operating performance of its' various
business units and the consolidated company. Vulcan?s management does
not use these metrics as a measure to allocate resources internally.