|
Astec
Industries, Inc. and Subsidiaries
|
||||||||
|
Consolidated
Balance Sheets
|
||||||||
|
(In
thousands)
|
||||||||
|
(Unaudited)
|
||||||||
|
June
30,
|
June
30,
|
|||||||
|
2008
|
2007
|
|||||||
|
Assets
|
||||||||
|
Current
assets
|
||||||||
|
Cash
and cash equivalents
|
$ | 39,491 | $ | 72,166 | ||||
|
Receivables,
net
|
107,853 | 81,984 | ||||||
|
Inventories
|
234,175 | 166,663 | ||||||
|
Prepaid
expenses and other
|
16,925 | 14,073 | ||||||
|
Total
current assets
|
398,444 | 334,886 | ||||||
|
Property
and equipment, net
|
147,039 | 121,426 | ||||||
|
Other
assets
|
51,916 | 31,527 | ||||||
|
Total
assets
|
$ | 597,399 | $ | 487,839 | ||||
|
Liabilities
and shareholders' equity
|
||||||||
|
Current
liabilities
|
||||||||
|
Accounts
payable - trade
|
$ | 63,470 | $ | 47,679 | ||||
|
Other
accrued liabilities
|
94,541 | 73,129 | ||||||
|
Total
current liabilities
|
158,011 | 120,808 | ||||||
|
Other
non-current liabilities
|
22,620 | 20,673 | ||||||
|
Minority
interest in consolidated subsidiary
|
825 | 778 | ||||||
|
Total
shareholders' equity
|
415,943 | 345,580 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 597,399 | $ | 487,839 | ||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||
|
Consolidated
Statements of Operations
|
||||||||||||||||
|
(In
thousands)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||
|
June
30,
|
June
30,
|
|||||||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||
|
Net
sales
|
$ | 277,703 | $ | 226,414 | $ | 540,775 | $ | 441,976 | ||||||||
|
Cost
of sales
|
211,414 | 167,471 | 408,266 | 328,660 | ||||||||||||
|
Gross
profit
|
66,289 | 58,943 | 132,509 | 113,316 | ||||||||||||
|
Selling,
general, administrative & engineering expenses
|
33,589 | 30,318 | 72,369 | 60,848 | ||||||||||||
|
Income
from operations
|
32,700 | 28,625 | 60,140 | 52,468 | ||||||||||||
|
Interest
expense
|
120 | 201 | 252 | 616 | ||||||||||||
|
Other
income, net of expenses
|
412 | 714 | 839 | 1,400 | ||||||||||||
|
Income
before income taxes and minority interest
|
32,992 | 29,138 | 60,727 | 53,252 | ||||||||||||
|
Income
taxes
|
11,921 | 10,584 | 22,080 | 19,330 | ||||||||||||
|
Minority
interest in earnings (loss) of subsidiary
|
(1 | ) | 49 | 56 | 83 | |||||||||||
|
Net
income
|
$ | 21,072 | $ | 18,505 | $ | 38,591 | $ | 33,839 | ||||||||
|
Earnings
per Common Share
|
||||||||||||||||
|
Net
income
|
||||||||||||||||
|
Basic
|
$ | 0.95 | $ | 0.85 | $ | 1.73 | $ | 1.55 | ||||||||
|
Diluted
|
$ | 0.93 | $ | 0.83 | $ | 1.71 | $ | 1.52 | ||||||||
|
Weighted
average common shares outstanding
|
||||||||||||||||
|
Basic
|
22,283,071 | 21,879,134 | 22,260,085 | 21,762,265 | ||||||||||||
|
Diluted
|
22,633,760 | 22,400,284 | 22,592,148 | 22,298,140 | ||||||||||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||
|
Segment
Revenues and Profits
|
||||||||||||||||||||||||
|
For
the three months ended June 30, 2008 and 2007
|
||||||||||||||||||||||||
|
(in
thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Asphalt
Group
|
Aggregate
and
Mining Group |
Mobile
Asphalt
Paving Group |
Underground
Group |
All
Others
|
Total
|
|||||||||||||||||||
|
2008
Revenues
|
72,329 | 92,395 | 55,055 | 36,211 | 21,713 | 277,703 | ||||||||||||||||||
|
2007
Revenues
|
66,638 | 88,993 | 40,390 | 30,393 | - | 226,414 | ||||||||||||||||||
|
Change
$
|
5,691 | 3,402 | 14,665 | 5,818 | 21,713 | 51,289 | ||||||||||||||||||
|
Change
%
|
8.5 | % | 3.8 | % | 36.3 | % | 19.1 | % | - | 22.7 | % | |||||||||||||
|
2008
Gross Profit
|
18,001 | 22,528 | 13,557 | 8,307 | 3,897 | 66,290 | ||||||||||||||||||
|
2008
Gross Profit %
|
24.9 | % | 24.4 | % | 24.6 | % | 22.9 | % | 17.9 | % | 23.9 | % | ||||||||||||
|
2007
Gross Profit (Loss)
|
18,056 | 22,866 | 10,721 | 7,315 | (15 | ) | 58,943 | |||||||||||||||||
|
2007
Gross Profit %
|
27.1 | % | 25.7 | % | 26.5 | % | 24.1 | % | - | 26.0 | % | |||||||||||||
|
Change
|
(55 | ) | (338 | ) | 2,836 | 992 | 3,912 | 7,347 | ||||||||||||||||
|
2008
Profit (Loss)
|
11,445 | 11,910 | 8,037 | 3,544 | (14,051 | ) | 20,885 | |||||||||||||||||
|
2007
Profit (Loss)
|
11,718 | 12,330 | 5,748 | 2,279 | (13,630 | ) | 18,445 | |||||||||||||||||
|
Change
$
|
(273 | ) | (420 | ) | 2,289 | 1,265 | (421 | ) | 2,440 | |||||||||||||||
|
Change
%
|
(2.3 | %) | (3.4 | %) | 39.8 | % | 55.5 | % | (3.1 | %) | 13.2 | % | ||||||||||||
|
Segment
revenues are reported net of intersegment revenues. Segment gross
profit is net of profit on intersegment revenues. A
reconciliation of total segment profits to the Company's consolidated net
income is as follows:
|
|
|
For
the three months ended June 30,
|
|||||||
|
2008
|
2007
|
|||||||
|
Total
profit for all segments
|
$ | 20,885 | $ | 18,445 | ||||
|
Minority
interest in loss (earnings) of subsidiary
|
1 | (49 | ) | |||||
|
Recapture
of intersegment profit
|
186 | 109 | ||||||
|
Consolidated
net income
|
$ | 21,072 | $ | 18,505 | ||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||
|
Segment
Revenues and Profits
|
||||||||||||||||||||||||
|
For
the six months ended June 30, 2008 and 2007
|
||||||||||||||||||||||||
|
(in
thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Asphalt
Group
|
Aggregate
and
Mining Group |
Mobile
Asphalt
Paving Group |
Underground
Group |
All
Others
|
Total
|
|||||||||||||||||||
|
2008
Revenues
|
143,914 | 183,484 | 102,186 | 68,854 | 42,337 | 540,775 | ||||||||||||||||||
|
2007
Revenues
|
131,647 | 171,337 | 84,339 | 54,653 | - | 441,976 | ||||||||||||||||||
|
Change
$
|
12,267 | 12,147 | 17,847 | 14,201 | 42,337 | 98,799 | ||||||||||||||||||
|
Change
%
|
9.3 | % | 7.1 | % | 21.2 | % | 26.0 | % | - | 22.4 | % | |||||||||||||
|
2008
Gross Profit
|
37,607 | 45,685 | 26,149 | 15,409 | 7,658 | 132,508 | ||||||||||||||||||
|
2008
Gross Profit %
|
26.1 | % | 24.9 | % | 25.6 | % | 22.4 | % | 18.1 | % | 24.5 | % | ||||||||||||
|
2007
Gross Profit (Loss)
|
35,983 | 43,745 | 20,902 | 12,711 | (25 | ) | 113,316 | |||||||||||||||||
|
2007
Gross Profit %
|
27.3 | % | 25.5 | % | 24.8 | % | 23.3 | % | - | 25.6 | % | |||||||||||||
|
Change
|
1,624 | 1,940 | 5,247 | 2,698 | 7,683 | 19,192 | ||||||||||||||||||
|
2008
Profit (Loss)
|
23,289 | 22,169 | 14,565 | 5,389 | (26,776 | ) | 38,636 | |||||||||||||||||
|
2007
Profit (Loss)
|
23,171 | 22,705 | 11,225 | 3,292 | (26,740 | ) | 33,653 | |||||||||||||||||
|
Change
$
|
118 | (536 | ) | 3,340 | 2,097 | (36 | ) | 4,983 | ||||||||||||||||
|
Change
%
|
0.5 | % | (2.4 | %) | 29.8 | % | 63.7 | % | (0.1 | %) | 14.8 | % | ||||||||||||
|
Segment
revenues are reported net of intersegment revenues. Segment
gross profit is net of profit on intersegment revenues. A
reconciliation of total segment profits to the Company's consolidated net
income is as follows:
|
|
For
the six months ended June 30,
|
|||||||
|
2008
|
2007
|
||||||
| Total profit for all segments |
|
$ |
38,636
|
$
|
33,653
|
||
| Minority interest in earnings of subsidiary |
|
(56)
|
(83)
|
||||
| Recapture of intersegment profit | 11 | 269 | |||||
|
Consolidated
net income
|
$ |
38,591
|
$
|
33,839
|
|||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||
|
Backlog
by Segment
|
||||||||||||||||||||||||
|
June
30, 2008 and 2007
|
||||||||||||||||||||||||
|
(in
thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Asphalt
Group
|
Aggregate
and
Mining Group |
Mobile
Asphalt
Paving Group |
Underground
Group |
All
Others
|
Total
|
|||||||||||||||||||
|
2008
Backlog
|
123,273 | 104,852 | 5,373 | 18,443 | 12,683 | 264,624 | ||||||||||||||||||
|
2007
Backlog
|
101,373 | 100,892 | 11,856 | 14,730 | 6,530 | 235,381 | ||||||||||||||||||
|
Change
$
|
21,900 | 3,960 | (6,483 | ) | 3,713 | 6,153 | 29,243 | |||||||||||||||||
|
Change
%
|
21.6 | % | 3.9 | % | (54.7 | %) | 25.2 | % | 94.2 | % | 12.4 | % | ||||||||||||