|
Astec
Industries, Inc. and Subsidiaries
|
||||||||
|
Consolidated
Balance Sheets
|
||||||||
|
(In
thousands)
|
||||||||
|
(Unaudited)
|
||||||||
|
Sept
30,
|
Sept
30,
|
|||||||
|
2008
|
2007
|
|||||||
|
Assets
|
||||||||
|
Current
assets
|
||||||||
|
Cash
and cash equivalents
|
$ | 28,839 | $ | 48,164 | ||||
|
Receivables,
net
|
93,912 | 83,324 | ||||||
|
Inventories
|
249,378 | 201,982 | ||||||
|
Prepaid
expenses and other
|
17,158 | 14,025 | ||||||
|
Total
current assets
|
389,287 | 347,495 | ||||||
|
Property
and equipment, net
|
147,822 | 137,312 | ||||||
|
Other
assets
|
68,368 | 42,689 | ||||||
|
Total
assets
|
$ | 605,477 | $ | 527,496 | ||||
|
Liabilities
and shareholders' equity
|
||||||||
|
Current
liabilities
|
||||||||
|
Accounts
payable
|
$ | 55,115 | $ | 55,303 | ||||
|
Other
current liabilities
|
88,131 | 83,511 | ||||||
|
Total
current liabilities
|
143,246 | 138,814 | ||||||
|
Other
non-current liabilities
|
25,405 | 22,646 | ||||||
|
Minority
interest in consolidated subsidiary
|
836 | 833 | ||||||
|
Total
shareholders' equity
|
435,990 | 365,203 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 605,477 | $ | 527,496 | ||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||
|
Consolidated
Statements of Operations
|
||||||||||||||||
|
(In
thousands)
|
||||||||||||||||
|
(Unaudited)
|
||||||||||||||||
|
Three
Months Ended Sept 30,
|
Nine
Months Ended Sept 30,
|
|||||||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||||||
|
Net
sales
|
$ | 237,443 | $ | 206,239 | $ | 778,218 | $ | 648,216 | ||||||||
|
Cost
of sales
|
178,640 | 157,678 | 586,906 | 486,339 | ||||||||||||
|
Gross
profit
|
58,803 | 48,561 | 191,312 | 161,877 | ||||||||||||
|
Selling,
general, administrative & engineering expenses
|
34,269 | 31,926 | 106,638 | 92,774 | ||||||||||||
|
Income
from operations
|
24,534 | 16,635 | 84,674 | 69,103 | ||||||||||||
|
Interest
expense
|
276 | 149 | 528 | 765 | ||||||||||||
|
Other
income, net of expenses
|
260 | 638 | 1,099 | 2,038 | ||||||||||||
|
Income
before income taxes and minority interest
|
24,518 | 17,124 | 85,245 | 70,376 | ||||||||||||
|
Income
taxes
|
8,512 | 5,482 | 30,593 | 24,812 | ||||||||||||
|
Minority
interest in earnings of subsidiary
|
44 | 68 | 99 | 151 | ||||||||||||
|
Net
income
|
$ | 15,962 | $ | 11,574 | $ | 54,553 | $ | 45,413 | ||||||||
|
Earnings
per Common Share
|
||||||||||||||||
|
Net
income
|
||||||||||||||||
|
Basic
|
$ | 0.72 | $ | 0.52 | $ | 2.45 | $ | 2.08 | ||||||||
|
Diluted
|
$ | 0.71 | $ | 0.51 | $ | 2.41 | $ | 2.03 | ||||||||
|
Weighted
average common shares outstanding
|
||||||||||||||||
|
Basic
|
22,289,973 | 22,116,275 | 22,270,121 | 21,881,565 | ||||||||||||
|
Diluted
|
22,600,978 | 22,581,075 | 22,595,174 | 22,393,677 | ||||||||||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||
|
Segment
Revenues and Profits
|
||||||||||||||||||||||||
|
For
the three months ended September 30, 2008 and 2007
|
||||||||||||||||||||||||
|
(in
thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Asphalt
Group
|
Aggregate
and Mining Group
|
Mobile
Asphalt Paving Group
|
Underground
Group
|
All
Others
|
Total
|
|||||||||||||||||||
|
2008
Revenues
|
56,658 | 90,268 | 27,993 | 40,443 | 22,081 | 237,443 | ||||||||||||||||||
|
2007
Revenues
|
51,860 | 81,801 | 33,323 | 28,335 | 10,920 | 206,239 | ||||||||||||||||||
|
Change
$
|
4,798 | 8,467 | (5,330 | ) | 12,108 | 11,161 | 31,204 | |||||||||||||||||
|
Change
%
|
9.3 | % | 10.4 | % | (16.0 | %) | 42.7 | % | 102.2 | % | 15.1 | % | ||||||||||||
|
2008
Gross Profit
|
17,045 | 20,402 | 6,547 | 11,318 | 3,491 | 58,803 | ||||||||||||||||||
|
2008
Gross Profit %
|
30.1 | % | 22.6 | % | 23.4 | % | 28.0 | % | 15.8 | % | 24.8 | % | ||||||||||||
|
2007
Gross Profit
|
12,375 | 18,700 | 8,096 | 7,498 | 1,892 | 48,561 | ||||||||||||||||||
|
2007
Gross Profit %
|
23.9 | % | 22.9 | % | 24.3 | % | 26.5 | % | 17.3 | % | 23.5 | % | ||||||||||||
|
Change
|
4,670 | 1,702 | (1,549 | ) | 3,820 | 1,599 | 10,242 | |||||||||||||||||
|
2008
Profit (Loss)
|
10,675 | 10,773 | 1,465 | 6,583 | (11,948 | ) | 17,548 | |||||||||||||||||
|
2007
Profit (Loss)
|
6,656 | 8,154 | 3,542 | 3,223 | (9,794 | ) | 11,781 | |||||||||||||||||
|
Change
$
|
4,019 | 2,619 | (2,077 | ) | 3,360 | (2,154 | ) | 5,767 | ||||||||||||||||
|
Change
%
|
60.4 | % | 32.1 | % | (58.6 | %) | 104.3 | % | (22.0 | %) | 49.0 | % | ||||||||||||
|
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 September 30,
|
||||||||
|
2008
|
2007
|
|||||||
|
Total
profit for all segments
|
$ | 17,548 | $ | 11,781 | ||||
|
Minority
interest in earnings of subsidiary
|
(44 | ) | (68 | ) | ||||
|
Elimination
of intersegment profit
|
(1,542 | ) | (139 | ) | ||||
|
Consolidated
net income
|
$ | 15,962 | $ | 11,574 | ||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||
|
Segment
Revenues and Profits
|
||||||||||||||||||||||||
|
For
the nine months ended September 30, 2008 and 2007
|
||||||||||||||||||||||||
|
(in
thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Asphalt
Group
|
Aggregate
and Mining Group
|
Mobile
Asphalt Paving Group
|
Underground
Group
|
All
Others
|
Total
|
|||||||||||||||||||
|
2008
Revenues
|
200,572 | 273,753 | 130,180 | 109,298 | 64,415 | 778,218 | ||||||||||||||||||
|
2007
Revenues
|
183,507 | 253,138 | 117,662 | 82,988 | 10,921 | 648,216 | ||||||||||||||||||
|
Change
$
|
17,065 | 20,615 | 12,518 | 26,310 | 53,494 | 130,002 | ||||||||||||||||||
|
Change
%
|
9.3 | % | 8.1 | % | 10.6 | % | 31.7 | % | 489.8 | % | 20.1 | % | ||||||||||||
|
2008
Gross Profit
|
54,652 | 66,087 | 32,696 | 26,728 | 11,149 | 191,312 | ||||||||||||||||||
|
2008
Gross Profit %
|
27.2 | % | 24.1 | % | 25.1 | % | 24.5 | % | 17.3 | % | 24.6 | % | ||||||||||||
|
2007
Gross Profit
|
48,358 | 62,444 | 28,999 | 20,209 | 1,867 | 161,877 | ||||||||||||||||||
|
2007
Gross Profit %
|
26.4 | % | 24.7 | % | 24.6 | % | 24.4 | % | 17.1 | % | 25.0 | % | ||||||||||||
|
Change
|
6,294 | 3,643 | 3,697 | 6,519 | 9,282 | 29,435 | ||||||||||||||||||
|
2008
Profit (Loss)
|
33,964 | 32,942 | 16,030 | 11,972 | (38,724 | ) | 56,184 | |||||||||||||||||
|
2007
Profit (Loss)
|
29,827 | 30,859 | 14,768 | 6,515 | (36,534 | ) | 45,435 | |||||||||||||||||
|
Change
$
|
4,137 | 2,083 | 1,262 | 5,457 | (2,190 | ) | 10,749 | |||||||||||||||||
|
Change
%
|
13.9 | % | 6.8 | % | 8.5 | % | 83.8 | % | (6.0 | %) | 23.7 | % | ||||||||||||
|
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 nine months ended September 30,
|
||||||||
|
2008
|
2007
|
|||||||
|
Total
profit for all segments
|
$ | 56,184 | $ | 45,435 | ||||
|
Minority
interest in earnings of subsidiary
|
(99 | ) | (151 | ) | ||||
|
Recapture
(elimination) of intersegment profit
|
(1,532 | ) | 129 | |||||
|
Consolidated
net income
|
$ | 54,553 | $ | 45,413 | ||||
|
Astec
Industries, Inc. and Subsidiaries
|
||||||||||||||||||||||||
|
Backlog
by Segment
|
||||||||||||||||||||||||
|
September
30, 2008 and 2007
|
||||||||||||||||||||||||
|
(in
thousands)
|
||||||||||||||||||||||||
|
(Unaudited)
|
||||||||||||||||||||||||
|
Asphalt
Group
|
Aggregate
and Mining Group
|
Mobile
Asphalt Paving Group
|
Underground
Group
|
All
Others
|
Total
|
|||||||||||||||||||
|
2008
Backlog
|
126,604 | 104,365 | 974 | 14,841 | 8,880 | 255,664 | ||||||||||||||||||
|
2007
Backlog
|
110,234 | 96,363 | 2,779 | 21,638 | 8,892 | 239,906 | ||||||||||||||||||
|
Change
$
|
16,370 | 8,002 | (1,805 | ) | (6,797 | ) | (12 | ) | 15,758 | |||||||||||||||
|
Change
%
|
14.9 | % | 8.3 | % | (65.0 | %) | (31.4 | %) | (0.1 | %) | 6.6 | % | ||||||||||||