Release Details

Minerals Technologies Realigns Operations for Improved Performance and Future Growth

October 25, 2007

  Download PDF

Company Takes Pre-tax Charge of $157 Million in Third Quarter Earnings per Share before Restructuring and Impairment was $0.69: Third Quarter Loss per Share of $5.47 Board Approves Additional Share Repurchase Program of $75 Million and Declares Regular Quarterly Dividend of $0.05 per Share
NEW YORK, Oct 25, 2007 (BUSINESS WIRE) -- Minerals Technologies Inc. (NYSE: MTX) announced today that its Board of Directors approved a plan to realign its business operations to improve profitability and increase shareholder value, resulting in a pre-tax charge of $157 million. The realignment will better position the company for future success by focusing on and leveraging the company's core strengths. Earnings per share were $0.69 before the restructuring and impairment charges; and the charge resulted in a $5.47 per share net loss for the third quarter.

"By exiting some businesses and consolidating some product lines, we'll be returning to our core competencies," said Joseph C. Muscari, chairman and chief executive officer. "With this stronger foundation, we can leverage on our competitive advantages with a more effective strategy for profitable growth that will mean improved returns for our shareholders."

On October 24, the Board of Directors also authorized an additional share repurchase program of $75 million over a two-year period. This brings the total amount currently available for share repurchase to more than $100 million.

REALIGNMENT

As a result of the realignment, the company will exit certain businesses, consolidate some product lines, and record a charge resulting from impairment of assets of $140.9 million. In addition the company recorded restructuring charges of $4.2 million related to these exit activities. As part of the ongoing initiative to better control operating costs and overhead expense, as well as improve efficiency, the company will reduce its workforce by approximately 200, or seven percent of its 2,800 worldwide employees. This will result in estimated severance costs between $14 million and $15 million, of which $10.1 million was recognized in the third quarter. The major components of the realignment are:

Synsil(R) Products

-- Minerals Technologies has decided to exit its Synsil(R) Products product line. The company will sell both Synsil(R) Products manufacturing facilities in Chester, South Carolina, and Cleburne, Texas, and the customer sampling facility in Woodville, Ohio. This product line will be reclassified to discontinued operations in the fourth quarter of 2007.

-- The company concluded that the current product form of Synsil(R) is not suitable to penetrate a significant portion of the market as previously envisioned. The initial success achieved in certain market segments proved unsustainable at higher operating/fill rates in major glass market segments.

Processed Minerals and Specialty PCC

-- The company will realign its Processed Minerals product line, which consists of four mines and processing facilities in the United States and two plants in the Midwest that process imported ores.

-- The two Midwest plants located in Mt. Vernon, Indiana, and Wellsville, Ohio, which were acquired in 2002 and process primarily Chinese talc ores, will be held for sale and reclassified to discontinued operations in the fourth quarter of 2007.

-- This realignment will result in a change of direction from a diversified product line that included processing imported ore to an integrated "mine to market" strategy.

-- Going forward, four fully integrated operations will be the focus of the "mine to market" strategy, three of which produce ground calcium carbonate, primarily for the construction and automotive sectors. These are in Adams, Massachusetts; Canaan, Connecticut; and Lucerne Valley, California. The fourth facility mines and produces talc in Barretts, Montana.

-- The company also will consolidate its Specialty PCC operation in the United States. Specialty PCC customers serviced from the Brookhaven, Mississippi, facility will be transferred to the company's Adams, Massachusetts, plant and the assets at Brookhaven will be held for sale.

European Coating PCC

-- The company plans to modify the marketing strategy for its coating PCC products worldwide and plans to convert from a merchant business model to a satellite business model--one that has proven successful in the past in the coating PCC product line. This would result in consolidation of the merchant coating PCC operations in Europe.

-- It is the company's intention to cease operation of the coating PCC merchant facility in Hermalle, Belgium, at which time it would be held for sale. Current commercial customers would be transferred to our coating PCC merchant facility in Walsum, Germany.

-- The Walsum facility will also focus on supporting new product and market development activities for the satellite PCC program.

Refractories

-- Slower than anticipated market penetration in China required the company to record an impairment of assets charge at its manufacturing facility there. Accordingly, the company also modified its support infrastructure for that operation.

-- Minerals Technologies remains committed to its strategy to penetrate the Asian steel market--especially China, which is the world's largest steel producer. The refractories manufacturing facility in China positions the company to take advantage of that future growth. In addition, the company will continue to move with its large global customers to other, higher growth regions of the world like India, Eastern Europe, Brazil and Russia.

Further Consolidations

The company also wrote down a number of other underutilized assets, the largest of which was the Pensacola, Florida, satellite plant.

-- Merchant volumes that had been sold to nearby papermakers from the Pensacola satellite PCC plant will be consolidated with the company's Courtland, Alabama, satellite PCC operation, and the Pensacola facility will be dismantled because the paper mill at that location has ceased producing uncoated freesheet paper.

Timing

The vast majority of costs associated with this realignment have been recorded in the third quarter. However, the company estimates that it will incur additional pre-tax charges between $10 million and $12 million related to these actions. These charges will occur partially in the fourth quarter of 2007 with the balance to be recorded in 2008. The company expects pre-tax savings from this realignment to be between $15 million and $20 million in 2008.

Profitable Growth through Technology Leadership and Operational Excellence

The company will continue to focus on innovation and new product development. These initiatives include:

-- Development of its filler-fiber composite program to increase the fill-rate for uncoated freesheet paper, which continues to undergo large-scale trials.

-- Further development of the company's coating PCC products for use in the satellite model.

-- Development of unique calcium carbonates and talcs for use in the manufacture of novel biopolymers, an emerging market opportunity.

-- Rapid deployment of value-added formulations of refractory materials that not only reduce costs but improve performance.

-- Leveraging the company's expertise in crystal engineering to customize PCC morphologies for specific paper applications. This expertise has made Minerals Technologies a market leader.

-- Formation of a Technology Lead Team, which will focus on enhancing the company's technological base, a foundation of past growth.

Minerals Technologies will also increase profitability through a company-wide Continuous Improvement process, which will:

-- Relentlessly focus on eliminating waste in delivering products and services to customers through the deployment of Daily Management Control, 5S and TPM--Total Productive Maintenance involving all employees in this process.

THIRD QUARTER EARNINGS

Due to the realignment activities, the company reported a third quarter net loss of $105.5 million ($5.47 per share) compared to the $14.1 million profit ($0.72 per share) reported in the third quarter of 2006. Excluding special items, net income was $13.4 million, or approximately $0.69 per share.

The company's worldwide sales in the third quarter increased 3 percent to $274.2 million compared to $265.3 million in the previous year. Foreign exchange had a favorable impact on sales of approximately 3 percentage points of growth. The loss from operations was $134.4 million compared to income from operations of $24.4 million in the third quarter of 2006. Included in the loss from operations in 2007 was an impairment of assets charge of $140.9 million, restructuring costs of $14.3 million, and inventory write downs of $1.4 million related to the restructuring.

The Specialty Minerals segment's worldwide sales in the third quarter increased 5 percent to $187.2 million from $177.8 million in the prior year. Income from operations in the third quarter of 2006 was $15.7 million, compared with a $122.9 million loss from operations in the third quarter of 2007. Included in income from operations was an impairment of assets charge of $126.1 million and restructuring costs of $12.1 million. This segment includes the PCC and Processed Minerals product lines.

Worldwide sales of PCC, which is used primarily in the manufacturing processes of the paper industry, were $150.3 million, an 8-percent gain over the $138.9 million reported in the third quarter of 2006. This growth was attributable to increased selling prices from the pass-through to customers of raw material cost increases and to foreign currency. Worldwide unit volumes of Paper PCC were approximately the same as in the prior year.

In the Processed Minerals product line, third quarter sales decreased 5 percent to $36.9 million from $38.9 million in the same quarter of last year due to reduced sales of Synsil(R) Products and weakness in the residential housing and automotive markets.

In the company's Refractories segment, sales for the third quarter were $87.0 million, a 1-percent decline from $87.5 million recorded in the third quarter of 2006.

Sales of refractory products and systems in the third quarter increased 5 percent to $69.5 million from $66.3 million in the same period last year. Volume declines in North America were more than offset by incremental sales from the acquisition in Turkey and the favorable effects of currency. Sales in the metallurgical product line decreased 17 percent to $17.5 million from $21.2 million in the third quarter of 2006. This decline was primarily attributable to lower volumes in North America and lower prices resulting from the reduction in the cost of raw materials that is traditionally passed through to customers for this product.

The Refractories segment incurred an operating loss of $11.5 million in the third quarter of 2007 compared to income of $8.7 million in the prior year. Included in income from operations was an impairment of assets charge of $14.8 million and restructuring costs of $2.2 million.

The company's net loss for the first nine months was $80.3 million compared with net income of $39.4 million for the same period in the prior year. Diluted loss per share for the nine months was $4.19 compared to earnings of $1.98 per share for the first nine months in 2006. Excluding special items, net income was $38.6 million, or $1.99 per share.

Minerals Technologies' worldwide sales for the first nine months of 2007 increased 4 percent to $827.2 million from $796.4 million in the same period last year. Foreign exchange had a favorable impact on sales of 2 percentage points of growth. Operating loss for the nine months was $90.3 million compared to income of the $64.2 million reported for the first nine months of 2006. Included in the loss from operations in 2007 was an impairment of assets charge of $140.9 million, restructuring costs of $14.3 million, and inventory write downs of $1.4 million related to the restructuring.

The Specialty Minerals segment's worldwide sales for the first nine months of 2007 were up 4 percent to $560.1 million from $538.4 million for the same period in 2006. Specialty Minerals recorded a loss from operations of $94.0 million for the first nine months of 2007 compared with income of $41.1 million for the same period in 2006. Included in income from operations was an impairment of assets charge of $126.1 million and restructuring costs of $12.1 million.

The Refractories segment's sales for the first nine months of 2007 were $267.1 million compared to $258.0 million in the previous year, a 4-percent increase. For the nine months, Refractories operating income was $3.7 million compared to $23.1 million for the comparable period in 2006. Included in income from operations was an impairment of assets charge of $14.8 million and restructuring costs of $2.2 million.

"With the consolidation and elimination of certain product lines, as well as the required impairment of some underperforming assets, we will now be better able to focus our efforts on growth opportunities for our core businesses. We have reduced expenses and placed tighter controls on capital. We have reorganized our Research and Development organization to become more effective at developing and commercializing new products and will continue to implement Continuous Improvement processes in all areas of the company's operations to build on a platform of stability and control," said Mr. Muscari. "These actions will result in higher returns on capital and higher rates of profitable growth."

The company also declared a regular quarterly dividend of $0.05 per share on its common stock. The dividend is payable on December 14, 2007 to stockholders of record on November 7, 2007.

Minerals Technologies will sponsor a conference call tomorrow, October 26, at 11 a.m. The conference call will be broadcast live on the company web site, which can be found at www.mineralstech.com.

This press release may contain forward-looking statements, which describe or are based on current expectations; in particular, statements of anticipated changes in the business environment in which the company operates and in the company's future operating results. Actual results may differ materially from these expectations. In addition, any statements that are not historical fact (including statements containing the words "believes," "plans," "anticipates," "expects," "estimates," and similar expressions) should also be considered to be forward-looking statements. The company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future events, or otherwise. Forward-looking statements in this document should be evaluated together with the many uncertainties that affect our businesses, particularly those mentioned in the risk factors and other cautionary statements in our 2006 Annual Report on Form 10-K and in our other reports filed with the Securities and Exchange Commission.

                  CONSOLIDATED STATEMENTS OF INCOME
         MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
                (in thousands, except per share data)
                             (unaudited)

                                      %                          %
                   Quarter Ended     Growth  Nine Months Ended  Growth
                 --------------------------  -------------------------
                 Sept 30,   Oct 1,  Prior    Sept 30,  Oct 1,  Prior
                   2007      2006     Year     2007     2006     Year
                 ---------  ------- -------  --------  ------- -------

Net sales       $  274,221 $265,324      3% $ 827,237 $796,382      4%

Cost of goods
 sold              220,091  207,500      6%   659,554  628,776      5%
                 ---------  ------- -------  --------  ------- -------

    Production
     margin         54,130   57,824    (6)%   167,683  167,606      0%

Marketing and
 administrative
 expenses           26,040   25,780      1%    80,393   80,682    (0)%
Research and
 development
 expenses            7,250    7,656    (5)%    22,303   22,736    (2)%
Impairment of
 assets            140,948        0       *   140,948        0       *
Restructuring
 and other
 charges            14,296        0       *    14,296        0       *
                 ---------  ------- -------  --------  ------- -------

Income (loss)
 from
 operations      (134,404)   24,388  (651)%  (90,257)   64,188  (241)%

    Non-
     operating
     deductions
     - net           1,309    2,264   (42)%     5,655    3,150     80%
                 ---------  ------- -------  --------  -------

Income (loss)
 before
 provision for
 taxes on
 income,
 minority
 interests and
 discontinued
 operations      (135,713)   22,124  (713)%  (95,912)   61,038  (257)%

Provision
 (benefit) for
 taxes on
 income           (30,732)    7,070  (535)%  (17,797)   18,858  (194)%

Minority
 interests             490    1,016   (52)%     2,161    2,790   (23)%
                 ---------  ------- -------  --------  ------- -------

Income (loss)
 from
 continuing
 operations      (105,471)   14,038  (851)%  (80,276)   39,390  (304)%

Income from
 discontinued
 operations,
 net of tax              0       27       *         0       57       *
                 ---------  ------- -------  --------  ------- -------

Net income
 (loss)         $(105,471) $ 14,065  (850)% $(80,276) $ 39,447  (304)%
                 ---------  ------- -------  --------  ------- -------

* Percentage not meaningful

Weighted
 average number
 of common
 shares
 outstanding:
      Basic         19,273   19,517            19,172   19,767

      Diluted       19,273   19,598            19,172   19,892

Earnings (loss)
 per share:

Basic:
  Income (loss)
   from
   continuing
   operations   $   (5.47) $   0.72  (860)% $  (4.19) $   2.00  (310)%
  Income from
   discontinued
   operations         0.00     0.00       *      0.00     0.00       *
                 ---------  ------- -------  --------  ------- -------
      Net
       income
       (loss)   $   (5.47) $   0.72  (860)% $  (4.19) $   2.00  (310)%
                 ---------  ------- -------  --------  -------

Diluted:
  Income (loss)
   from
   continuing
   operations   $   (5.47) $   0.72  (864)% $  (4.19) $   1.98  (311)%
  Income from
   discontinued
   operations         0.00     0.00       *      0.00     0.00       *
                 ---------  ------- -------  --------  ------- -------
       Net
        income
        (loss)  $   (5.47) $   0.72  (864)% $  (4.19) $   1.98  (311)%
                 ---------  ------- -------  --------  ------- -------

Cash dividends
 declared per
 common share   $     0.05 $   0.05         $    0.15 $   0.15
                 ---------  -------          --------  -------

* Percentage not meaningful

         MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
              NOTES TO CONSOLIDATED STATEMENTS OF INCOME

1) Sales decreased 4% in the United States in the third quarter of
    2007 as compared with third quarter 2006. International sales
    increased 14% in the third quarter of 2007 as compared with third
    quarter 2006. Sales decreased 4% in the United States in the first
    nine months of 2007 as compared with the first nine months of
    2006. International sales increased 16% in the first nine months
    of 2007 as compared with first nine months 2006.

2) The Company initiated a plan to realign its operations as a result
    of an in-depth strategic review of all of its operations.
   This realignment resulted in impairment of assets charges and
    restructuring charges in the third quarter of 2007 as follows:

    Impairment of assets charges
          Paper PCC                 $  65.3
          Specialty PCC                12.7
                                     -------
            Total PCC                  78.0
          Processed Minerals            5.9
          Synsil(R)                    42.2
                                     -------
            Specialty Minerals
             Segment                  126.1
            Refractories Segment       14.8
                                     -------
            Consolidated            $ 140.9
                                     =======


    Restructuring and other costs
          Severance and other
           employee benefits        $  10.1
          Contract termination
           costs                        3.4
          Other exit costs              0.8
                                     -------
                                    $  14.3
                                     =======

   The restructuring program will also result in a reduction of
    approximately 200 employees, or 7%, of the company's worldwide
    workforce.

   The restructuring also resulted in inventory write-downs of $1.4
    million which are included in cost of goods sold.

   The impairment of assets charge includes a write-down of an
    intangible asset of $0.5 million related to customer relationships
    associated with a recent acquisition in the Refractories segment.

3) To supplement the Company's consolidated financial statements
    presented in accordance with GAAP, the following is a presentation
    of the Company's non-GAAP net income (loss), excluding special
    items, for the three month and nine month periods ended September
    30, 2007 and October 1, 2006, respectively. The Company's
    management believe these non-GAAP measures provide meaningful
    supplemental information regarding its performance as inclusion of
    such special items are not indicative of the Company's ongoing
    operating results and thereby affect the comparability of results
    between periods. The Company feels inclusion of these non-GAAP
    measures also provides consistency in its financial reporting and
    facilitates investors' understanding of historic operating trends.

                                      Three Months      Nine Months
                                           Ended            Ended
                                     ---------------------------------
                                     Sept 30, Oct 1,   Sept    Oct 1,
                                                        30,
                                      2007     2006    2007     2006
                                     -------  ------- -------  -------
   Net Income (loss), as reported   $(105.5) $  14.1 $ (80.3)$   39.4
                                     -------  ------- -------  -------

   Special items:
   Inventory writedowns included in
    cost of goods sold                  1.4        0     1.4        0
   Impairment of long-lived assets    140.9        0   140.9        0
   Restructuring and other costs       14.3        0    14.3        0
                                     -------  ------- -------  -------
        Special items subtotal        156.6        0   156.6        0
                                     -------  ------- -------  -------

   Related tax effects on special
    items                             (37.5)       0   (37.5)       0

   Reverse minority interest
    portion of impairment charge       (0.2)       0    (0.2)       0
                                     -------  ------- -------  -------

   Net income, excluding special
    items                           $  13.4  $  14.1 $  38.6 $   39.4

   Basic earnings per share,
    excluding special items         $  0.70  $  0.72 $  2.01 $   2.00
   Diluted earnings per share,
    excluding special items         $  0.69  $  0.72 $  1.99 $   1.98

4) The following table reflects the components of non-operating income
    and deductions (thousands of dollars):

                                      Three Months      Nine Months
                                           Ended            Ended
                                     ---------------------------------
                                     Sept 30, Oct 1,   Sept    Oct 1,
                                                        30,
                                      2007     2006    2007     2006
                                     -------  ------- -------  -------
     Interest income                $   720  $   494 $ 1,813 $  1,273
     Interest expense                (2,007)  (2,022) (7,146)  (5,285)
     Gain on insurance settlement        --       --      --    1,822
     Foreign exchange gains
      (losses)                           18     (448)    (86)    (223)
     Other deductions                   (40)    (288)   (236)    (737)
                                     -------  ------- -------  -------
        Non-operating deductions,
         net                        $(1,309) $(2,264)$(5,655)$ (3,150)
                                     -------  ------- -------  -------

   During the first quarter of 2006, the Company recognized an
    insurance settlement gain of approximately $1.8 million for
    property damage sustained in 2004 at the Easton, Pennsylvania
    facility related to a storm.

5) During the fourth quarter of 2006 the Company liquidated its
    wholly-owned subsidiary in Hadera, Israel and classified such
    business as a discontinued operation. The Company had previously
    operated a one-unit satellite PCC facility at this location.
   The following table details selected financial information for the
    business included within discontinued operations in the
    Consolidated Statements of Income (thousands of dollars):

                                      Three Months      Nine Months
                                           Ended            Ended
                                     ---------------------------------
                                     Sept 30, Oct 1,   Sept    Oct 1,
                                                        30,
                                      2007     2006    2007     2006
                                     -------  ------- -------  -------
     Net sales                      $     0  $     0 $     0  $ 1,468
                                     -------  ------- -------  -------

     Income from operations               0       55       0        77
                                     -------  ------- -------  -------

     Foreign currency translation
      loss arising from liquidation
      of investment in foreign
      entity                              0        0       0         0
                                     -------  ------- -------  -------

     Income from discontinued
      operations, net of tax        $     0  $    27 $     0        57
                                     -------  ------- -------  -------


6) The results of operations for the interim period ended September
    30, 2007 are not necessarily indicative of the results that
    ultimately might be achieved for the current year.

7) The analyst conference call to discuss operating results for the
    third quarter is scheduled for Friday, October 26, 2007 at 11:00
    a.m. and will be broadcast over the Company's website
    (www.mineralstech.com). The broadcast will remain on the Company's
    website for no less than one year.

                          SUPPLEMENTARY DATA
         MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
                        (millions of dollars)
                             (unaudited)

                                         %       Nine Months     %
                        Quarter Ended   Growth       Ended      Growth
                        -------------- -------  -------------- -------
SALES DATA
                         Sept    Oct             Sept    Oct
                          30,      1,  Prior      30,      1,  Prior
                         2007    2006    Year    2007    2006    Year
                        -------  ----- -------  -------  ----- -------

United States          $  152.5 $158.5    (4)% $  462.1 $480.4    (4)%
International             121.7  106.8     14%    365.1  316.0     16%
                        -------  ----- -------  -------  ----- -------
   Net Sales           $  274.2 $265.3      3% $  827.2 $796.4      4%
                        -------  ----- -------  -------  ----- -------

Paper PCC              $  134.9 $124.7      8% $  402.4 $375.1      7%
Specialty PCC              15.4   14.2      8%     46.0   43.4      6%
                        -------  ----- -------  -------  ----- -------
     PCC Products      $  150.3 $138.9      8% $  448.4 $418.5      7%
                        -------  ----- -------  -------  ----- -------

Talc                   $   14.4 $ 14.4      0% $   45.0 $ 45.3    (1)%
Synsil(R) Products          1.3    2.9   (55)%      4.1    7.4   (45)%
Ground Calcium
 Carbonate                 21.2   21.6    (2)%     62.6   67.2    (7)%
                        -------  ----- -------  -------  ----- -------
      Processed
       Minerals
       Products        $   36.9 $ 38.9    (5)% $  111.7 $119.9    (7)%
                        -------  ----- -------  -------  ----- -------

      Specialty
       Minerals
       Segment         $  187.2 $177.8      5% $  560.1 $538.4      4%
                        -------  ----- -------  -------  ----- -------

Refractory products    $   69.5 $ 66.3      5% $  214.2 $193.4     11%
Metallurgical Products     17.5   21.2   (17)%     52.9   64.6   (18)%
                        -------  ----- -------  -------  ----- -------
      Refractories
       Segment         $   87.0 $ 87.5    (1)% $  267.1 $258.0      4%
                        -------  ----- -------  -------  ----- -------

    Net Sales          $  274.2 $265.3      3% $  827.2 $796.4      4%
                        -------  ----- -------  -------  ----- -------


SEGMENT OPERATING INCOME (LOSS ) DATA

   Specialty Minerals
    Segment            $(122.9) $ 15.7       * $ (94.0) $ 41.1       *
                        -------  ----- -------  -------  ----- -------

   Refractories
    Segment            $ (11.5) $  8.7       * $    3.7 $ 23.1   (84)%
                        -------  ----- -------  -------  ----- -------

   Consolidated        $(134.4) $ 24.4       * $ (90.3) $ 64.2       *
                        -------  ----- -------  -------  ----- -------

* percentage not meaningful

         MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
                CONDENSED CONSOLIDATED BALANCE SHEETS

                            ASSETS

   (In Thousands of Dollars)
                                                  September  December
                                                     30,        31,
                                                    2007*     2006**
                                                  ---------  ---------

   Current assets:
        Cash & cash equivalents                  $  107,247 $   67,929
        Short-term investments                       11,693      8,380
        Accounts receivable, net                    196,475    188,784
        Inventories                                 120,472    129,894
        Prepaid expenses and other current assets    20,100     16,775
                                                  ---------  ---------
             Total current assets                   455,987    411,762

   Property, plant and equipment                  1,346,234  1,478,922
   Less accumulated depreciation                    844,507    826,125
                                                  ---------  ---------
             Net property, plant & equipment        501,727    652,797

   Goodwill                                          72,939     68,977
   Prepaid pension costs                             35,899     25,717
   Other assets and deferred charges                 77,128     33,871
                                                  ---------  ---------

             Total assets                        $1,143,680 $1,193,124
                                                  ---------  ---------


             LIABILITIES AND SHAREHOLDERS' EQUITY

   Current liabilities:
        Short-term debt                          $   32,359 $   87,644
        Current maturities of long-term debt          8,510      2,063
        Accounts payable                             56,426     60,963
        Restructuring liabilities                    13,209         --
        Other current liabilities                    67,090     61,393
                                                  ---------  ---------
             Total current liabilities              177,594    212,063

   Long-term debt                                   110,965    113,351
   Other non-current liabilities                    134,662    115,153
                                                  ---------  ---------
             Total liabilities                      423,221    440,567

   Total shareholders' equity                       720,459    752,557
                                                  ---------  ---------

             Total liabilities and shareholders'
              equity                             $1,143,680 $1,193,124
                                                  ---------  ---------


 * Unaudited.
** Condensed from audited financial statements.

SOURCE: Minerals Technologies Inc.

Minerals Technologies Inc.
Rick Honey, 212-878-1831