Minerals Technologies Reports Third Quarter Earnings Per Share from Continuing Operations of $0.85, Including Restructuring Charges of $0.17 Per Share
NEW YORK--(BUSINESS WIRE)--
Minerals Technologies Inc. (NYSE: MTX) today reported third quarter diluted earnings per common share of $1.00 compared with a loss of $5.47 in the third quarter of 2007 when the company announced a major restructuring program. Earnings per share from continuing operations were $0.85 in the third quarter and include restructuring charges of $0.17 per share. Earnings per share from discontinued operations were $0.15 for the quarter primarily due to a gain on the sale of an idle facility. Excluding special items, earnings were $1.06 per share in the third quarter as compared with $0.69 per share in the prior year. Net income for the quarter, excluding special items, increased 50 percent to $20.1 million compared with $13.4 million in the third quarter of 2007.
Sequentially, excluding special items, net income for the third quarter increased 3 percent from $19.5 million in the second quarter.
"The company delivered a solid performance in a difficult market environment. In particular, we achieved a 9.4 percent annualized rate of Return on Capital for the third quarter," said Joseph C. Muscari, chairman and chief executive officer. "Looking at our end markets, we saw continued contraction in the worldwide paper industry and increased weakness in the construction and automotive industries. Our Refractory segment held up well during the quarter and was in line with steel production, which has since, however, declined."
The company's worldwide sales in the third quarter increased 11 percent to $294.9 million compared to $266.5 million in the previous year. This sales growth was primarily due to increased pricing necessitated by higher raw material costs and to foreign exchange. Income from operations, excluding special items, increased 17 percent in the third quarter to $28.0 million compared with $24.0 million in the prior year.
Sequentially, income from operations, excluding special items, decreased 6 percent from the second quarter of 2008.
The Specialty Minerals segment's worldwide sales in the third quarter increased 4 percent to $186.7 million from $179.5 million in the prior year. Income from operations, excluding special items, in the third quarter of 2008 decreased 9 percent to $16.8 million compared with $18.5 million in the prior year. This decline occurred in both the PCC and Processed Minerals product lines.
Sequentially, income from operations, excluding special items, decreased 17 percent from the second quarter of 2008.
Worldwide sales of PCC, which is used primarily in the manufacturing processes of the paper industry, were $157.2 million, a 5-percent gain over the $150.3 million reported in the third quarter of 2007. This growth was attributable to foreign currency and to increased selling prices from the pass-through to customers of raw material cost increases. Worldwide unit volumes of Paper PCC were down approximately 3 percent from the third quarter of last year.
Sequentially, Paper PCC volumes were down 2 percent from the second quarter of 2008.
There has been a slowdown in demand for printing and writing papers in North America and Europe, which has resulted in paper mill and paper machine shutdowns.
In the Processed Minerals product line, third quarter sales increased 1 percent to $29.5 million from $29.2 million in the same quarter of last year, due primarily to price increases. This product line continues to be affected by the weakness in the residential and commercial construction markets as well as the automotive market. As a result, volumes have declined 10% from the prior year. Sequentially, volumes were down 5 percent from the second quarter of 2008.
In the company's Refractories segment, sales for the third quarter were $108.2 million, a 24-percent increase from $87.0 million recorded in the third quarter of 2007. Income from operations, excluding special items, in the third quarter of 2008 was $11.6 million compared with $5.5 million during the same period last year.
Sequentially, income from operations, excluding special items, increased 20 percent from the second quarter of 2008.
Sales of refractory products and systems for the steel market and other industrial uses increased 25 percent in the third quarter to $86.7 million from $69.5 million in the same period last year. This increase was attributable to increased selling prices necessitated by significant raw materials cost increases and to the favorable effects of currency. Sales in the metallurgical product line increased 23 percent to $21.5 million from $17.5 million in the third quarter of 2007. This increase was primarily the result of strong steel demand in North America.
Nine Months Results
The company's net income for the first nine months was a record $59.6 million compared with a net loss of $80.3 million for the same period in the prior year. Diluted earnings per share for the nine months were $3.12 compared to a loss of $4.19 per share for the first nine months in 2007. Earnings per share from continuing operations were $2.71 compared with a loss of $2.24 per share in the prior year. Earnings from discontinued operations were $0.41 for the first nine months of 2008 and include gains on the sale of three idle facilities of approximately $0.35 per share. This compares to a loss of $1.95 for the same period in 2007. Excluding special items, earnings were $3.03 per share in 2008 as compared with $1.99 per share in the prior year.
Minerals Technologies' worldwide sales for the first nine months of 2008 increased 9 percent to $872.2 million from $803.5 million in the same period last year. The sales growth was primarily attributable to increased pricing and to foreign exchange. Operating income, excluding special items, for the nine months increased 17 percent to $86.2 million compared with $73.6 million in the prior year.
The Specialty Minerals segment's worldwide sales for the first nine months of 2008 were up 4 percent to $556.6 million from $536.3 million for the same period in 2007. Specialty Minerals income from operations, excluding special items, was $56.5 million for the first nine months of 2008 compared with $52.9 million in the prior year.
The Refractories segment's sales for the first nine months of 2008 were $315.6 million compared to $267.2 million in the previous year, an 18-percent increase. For the nine months, Refractories segment's operating income, excluding special items, was $30.4 million compared with $20.7 million in the prior year.
"Our performance for the first three-quarters of 2008 is the direct result of the fundamental changes we announced a year ago. We eliminated certain product lines, reduced expenses and placed tighter controls on capital," said Mr. Muscari. "Those changes have better positioned us to face the significant challenges we are now confronting as we move through the fourth quarter and into 2009. Market and economic conditions going forward have become much more uncertain; but we now have a stronger platform and continue to have a solid balance sheet from which to operate."
The company also declared a regular quarterly dividend of $0.05 per share on its common stock. The dividend is payable on December 12, 2008 to stockholders of record on November 5, 2008.
Minerals Technologies has scheduled an analyst conference call for
Friday, October 24, 2008 at 11:00 a.m. to discuss operating results
for the third quarter. The conference call will be broadcast over the
company's website, 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 2007 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
---------------------------- -----------
Sept
28, June 29, Sept 30,
Prior Prior
2008 2008 2007 Year Qtr.
------- -------- --------- -----------
Net sales $294,917 $299,794 $ 266,548 11% -2%
Cost of goods sold 235,482 237,512 210,203 12% -1%
------- -------- --------- ----- -----
Production margin 59,435 62,282 56,345 5% (5)%
Marketing and administrative
expenses 26,009 26,590 25,630 1% (2)%
Research and development
expenses 5,433 6,014 6,689 (19)% (10)%
Restructuring and other *
charges 5,013 899 12,150 458%
Impairment of assets 0 0 94,070 * *
------- -------- --------- ----- -----
Income (loss) from *
operations 22,980 28,779 (82,194) (20)%
Non-operating income * *
(deductions) - net 285 (724) (1,309)
------- -------- --------- ----- -----
Income (loss) before
provision for taxes
on income, minority
interests and
discontinued *
operations 23,265 28,055 (83,503) (17)%
Provision (benefit) for *
taxes on income 6,329 8,653 (12,250) (27)%
Minority interests 879 713 490 79% 23%
------- -------- --------- ----- -----
Income (loss) from *
continuing operations 16,057 18,689 (71,743) (14)%
Income (loss) from * *
discontinued operations,
net of tax 2,951 4,646 (33,728)
------- -------- --------- ----- -----
Net income (loss) $ 19,008 $ 23,335 $(105,471) * (19)%
------- -------- --------- ----- -----
* Percentage not meaningful
Weighted average number of
common
shares outstanding:
Basic 18,859 18,937 19,273
Diluted 18,962 19,065 19,273
Earnings per share:
Basic:
Income from continuing *
operations $ 0.85 $ 0.99 $ (3.72) (14)%
Income (loss) from * *
discontinued operations 0.16 0.24 (1.75)
------- -------- --------- ----- -----
Basic earnings per *
share $ 1.01 $ 1.23 $ (5.47) (18)%
------- -------- --------- ----- -----
Diluted:
Income from continuing *
operations $ 0.85 $ 0.98 $ (3.72) (13)%
Income (Loss) from * *
discontinued operations 0.15 0.24 (1.75)
------- -------- --------- ----- -----
Diluted earnings per *
share $ 1.00 $ 1.22 $ (5.47) (18)%
------- -------- --------- ----- -----
Cash dividends declared per
common share $ 0.05 $ 0.05 $ 0.05
------- -------- ---------
* Percentage not meaningful
%
Nine Months Ended Growth
------------------- -------
Sept 28, Sept 30,
Prior
2008 2007 Year
--------- -------- -------
Net sales $872,231 $803,463 9%
Cost of goods sold 689,779 630,484 9%
-------- -------- -------
Production margin 182,452 172,979 5%
Marketing and administrative expenses 78,639 79,099 (1)%
Research and development expenses 17,567 20,217 (13)%
Restructuring and other charges 7,344 12,150
Impairment of assets 0 94,070 *
-------- -------- -------
Income (loss) from operations 78,902 (32,557) *
Non-operating income (deductions) - net (1,953) (5,737) (66)%
-------- --------
Income (loss) before provision for taxes
on income, minority interests and
discontinued operations 76,949 (38,294) *
Provision (benefit) for taxes on income 22,927 2,558 796%
Minority interests 2,445 2,161 13%
-------- -------- -------
Income (loss) from continuing operations 51,577 (43,013) *
Income (loss) from discontinued *
operations, net of tax 7,973 (37,263)
-------- -------- -------
Net income (loss) $ 59,550 $(80,276) *
-------- -------- -------
* Percentage not meaningful
Weighted average number of common
shares outstanding:
Basic 18,957 19,172
Diluted 19,064 19,172
Earnings per share:
Basic:
Income from continuing operations $ 2.72 $ (2.24) *
Income (loss) from discontinued *
operations 0.42 (1.95)
-------- -------- -------
Basic earnings per share $ 3.14 $ (4.19) *
-------- -------- -------
Diluted:
Income from continuing operations $ 2.71 $ (2.24) *
Income (Loss) from discontinued *
operations 0.41 (1.95)
-------- -------- -------
Diluted earnings per share $ 3.12 $ (4.19) *
-------- -------- -------
Cash dividends declared per common share $ 0.15 $ 0.15
-------- --------
* Percentage not meaningful
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
NOTES TO CONSOLIDATED STATEMENTS OF INCOME
1)For the periods ended September 28, 2008 and September 30, 2007.
2)Sales increased in the United States 6% in the third quarter and 5%
for the first nine months of 2008 as compared with the comparable
periods of the prior year. International sales increased 16% in the
third quarter and 13% for the first nine months as compared with
the comparable periods of the prior year.
3)In the third quarter of 2007, 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 1.3
-------
Specialty Minerals
Segment 79.3
Refractories Segment 14.8
-------
Consolidated $ 94.1
-------
Restructuring and other
costs
Severance and other
employee benefits $ 9.2
Contract termination costs 2.3
Other exit costs 0.6
-------
$ 12.1
-------
Additional restructuring charges recorded in the third quarter and
first nine months of 2008 associated with this realignment were as
follows (millions of dollars):
First
Nine
Third Second Months
Restructuring and other
costs Quarter Quarter 2008
-------- -------- -------
Severance and other
employee benefits $ 0.3 $ 0.9 $ 2.1
Pension settlement loss 4.7 0.0 4.7
Other exit costs 0.0 0.0 0.5
------- ------- -------
$ 5.0 $ 0.9 $ 7.3
======= ======= =======
As a result of the workforce reduction associated with the
restructuring program and the related distribution of pension
benefits, the Company recognized a pension settlement loss of $4.7
million in the third quarter of 2008 related to its defined benefit
plan in the U.S. in accordance with SFAS 88.
4)To supplement the Company's consolidated financial statements
presented in accordance with GAAP, the following is a presentation
of the Company's non-GAAP income (loss), excluding special items,
for the three month and nine month periods ended September 28, 2008
and September 30, 2007, respectively and for the three-month period
ended June 29, 2008. The Company's management believe these non-
GAAP measures provide meaningful supplemental information regarding
its performance as inclusion Company's of such special items are
not indicative of the 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.
Nine Months
Three Months Ended Ended
------------------------- --------------
Sept June Sept Sept Sept
28, 29, 30, 28, 30,
2008 2008 2007 2008 2007
------- ------- ------- ------ ------
Net Income (loss), as
reported $ 19.0 $ 23.3 $(105.5) $ 59.6 $(80.3)
Special items:
Inventory writedowns
included in cost of goods
sold 0 0 1.4 0 1.4
Impairment of long-lived
assets 0 0 140.9 0 140.9
Restructuring and other
costs 5.4 0.7 14.3 7.4 14.3
Gain on sale of assets (3.7) (6.5) 0.0 (10.2) 0.0
Related tax effects on
special items (0.6) 2.0 (37.5) 1.0 (37.5)
Reverse minority interest
portion of impairment
charge 0 0 (0.2) 0 (0.2)
Net income, excluding
special items $ 20.1 $ 19.5 $ 13.4 $ 57.8 $ 38.6
Basic earnings per share,
excluding special items $ 1.07 $ 1.03 $ 0.70 $ 3.05 $ 2.01
Diluted earnings per
share, excluding special
items $ 1.06 $ 1.02 $ 0.69 $ 3.03 $ 1.99
5)During the fourth quarter of 2007, the Company exited its Synsil(R)
Products product line and reclassified such operations as
discontinued. In addition, the Company reclassified to discontinued
operations its two Midwest plants located in Mt. Vernon, Indiana
and Wellsville, Ohio. All assets held are classified as held for
disposal as of September 28, 2008 and December 31, 2007.
The following table details selected financial information for the
businesses included within discontinued operations in the
Consolidated Statements of Income (millions of dollars):
Three Months Ended Nine Months
Ended
------------------------- --------------
Sept June Sept Sept Sept
28, 29, 30, 28, 30,
2008 2008 2007 2008 2007
------- ------- ------- ------ ------
Net sales $ 6.0 $ 6.4 $ 7.7 $ 18.7 $ 23.8
------- ------- ------- ------ ------
Production margin 1.5 0.7 (2.2) 3.0 (5.3)
Total expenses 0.2 0.2 1.0 0.6 3.3
Restructuring charges
(reversals) 0.4 (0.2) 2.1 0.1 2.1
Impairment of assets 0.0 0.0 46.9 0.0 46.9
------- ------- ------- ------ ------
Income (loss) from
operations 0.9 0.7 (52.2) 2.3 (57.6)
Provision for taxes on
income 0.3 0.3 (18.5) 0.9 (20.3)
------- ------- ------- ------ ------
Income (loss) from
operations, net of tax 0.6 0.4 (33.7) 1.4 (37.3)
Pre-tax gains on sales of
discontinued business 3.7 6.5 0.0 10.2 0.0
Provision for taxes on
gains 1.3 2.3 0.0 3.6 0.0
------- ------- ------- ------ ------
Income (loss) from
discontinued operations,
net of tax $ 3.0 $ 4.6 $ (33.7) $ 8.0 $(37.3)
------- ------- ------- ------ ------
6)The following table reflects the components of non-operating income
and deductions (thousands of dollars):
Three Months Ended Nine Months
Ended
------------------------- --------------
Sept June Sept Sept Sept
28, 29, 30, 28, 30,
2008 2008 2007 2008 2007
------- ------- ------- ------ ------
Interest income $ 1.5 1.0 $ 0.7 $ 3.6 $ 1.8
Interest expense (1.2) (1.1) (2.0) (3.8) (7.2)
Foreign exchange gains
(losses) 0.3 (0.3) 0.0 (0.8) (0.1)
Other deductions (0.3) (0.3) 0.0 (0.9) (0.2)
------- ------- ------- ------ ------
Non-operating income
(deductions), net $ 0.3 (0.7) $ (1.3) $ (1.9) $ (5.7)
------- ------- ------- ------ ------
7)The results of operations for the interim period ended September 28,
2008 are not necessarily indicative of the results that ultimately
might be achieved for the current year.
8)The analyst conference call to discuss operating results for the
third quarter is scheduled for Friday, October 24, 2008 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)
Quarter Ended % Growth
---------------------- -----------
SALES DATA Sept June Sept
28, 29, 30,
Prior Prior
2008 2008 2007 Year Qtr.
------ ------ ------ ----- -----
United States $154.2 $158.3 $144.8 6% (3)%
International 140.7 141.5 121.7 16% (1)%
------ ------ ------ ----- -----
Net Sales $294.9 $299.8 $266.5 11% (2)%
------ ------ ------ ----- -----
Paper PCC $141.7 $142.2 $134.9 5% (0)%
Specialty PCC 15.5 15.8 15.4 1% (2)%
------ ------ ------ ----- -----
PCC Products $157.2 $158.0 $150.3 5% (1)%
------ ------ ------ ----- -----
Talc $ 9.8 $ 9.5 $ 9.3 5% 3%
Ground Calcium Carbonate 19.7 21.6 19.9 (1)% (9)%
------ ------ ------ ----- -----
Processed Minerals Products $ 29.5 $ 31.1 $ 29.2 1% (5)%
------ ------ ------ ----- -----
Specialty Minerals Segment $186.7 $189.1 $179.5 4% (1)%
------ ------ ------ ----- -----
Refractory products $ 86.7 $ 89.8 $ 69.5 25% (3)%
Metallurgical Products 21.5 20.9 17.5 23% 3%
------ ------ ------ ----- -----
Refractories Segment $108.2 $110.7 $ 87.0 24% (2)%
------ ------ ------ ----- -----
Net Sales $294.9 $299.8 $266.5 11% (2)%
------ ------ ------ ----- -----
SEGMENT OPERATING INCOME DATA
Specialty Minerals Segment $ 13.5 $ 20.1 $(70.7) * (33)%
------ ------ ------ ----- -----
Refractories Segment $ 9.9 $ 8.9 $(11.5) * 11%
------ ------ ------ ----- -----
Unallocated Corporate Expenses $ (0.4) $ (0.2) $ 0.0 * 100%
------ ------ ------ ----- -----
Consolidated $ 23.0 $ 28.8 $(82.2) * (20)%
------ ------ ------ ----- -----
SEGMENT RESTRUCTURING and
IMPAIRMENT COSTS
Specialty Minerals Segment $ 3.3 $ 0.1 $ 89.2 * *
------ ------ ------ ----- -----
Refractories Segment $ 1.7 $ 0.8 $ 17.0 * *
------ ------ ------ ----- -----
Consolidated $ 5.0 $ 0.9 $106.2 * *
------ ------ ------ ----- -----
Nine Months %
Ended Growth
-------------- -------
SALES DATA Sept Sept
28, 30,
Prior
2008 2007 Year
------- ------ -------
United States $461.0 $438.4 5%
International 411.2 365.1 13%
------ ------
Net Sales $872.2 $803.5 9%
------ ------
Paper PCC $421.7 $402.4 5%
Specialty PCC 46.6 46.0 1%
------ ------
PCC Products $468.3 $448.4 4%
------ ------
Talc $ 28.5 $ 28.4 0%
Ground Calcium Carbonate 59.8 59.5 1%
------ ------
Processed Minerals Products $ 88.3 $ 87.9 0%
------ ------
Specialty Minerals Segment $556.6 $536.3 4%
------ ------
Refractory products $255.6 $214.3 19%
Metallurgical Products 60.0 52.9 13%
------ ------
Refractories Segment $315.6 $267.2 18%
------ ------
Net Sales $872.2 $803.5 9%
------ ------
SEGMENT OPERATING INCOME DATA
Specialty Minerals Segment $ 51.9 $(36.3) *
------ ------ -------
Refractories Segment $ 27.7 $ 3.7 *
------ ------ -------
Unallocated Corporate Expenses $ (0.7) $ 0.0 *
------ ------ -------
Consolidated $ 78.9 $(32.6) *
------ ------ -------
SEGMENT RESTRUCTURING and
IMPAIRMENT COSTS
Specialty Minerals Segment $ 4.6 $ 89.2 *
------ ------ -------
Refractories Segment $ 2.7 $ 17.0 *
------ ------ -------
Consolidated $ 7.3 $106.2 *
------ ------ -------
To supplement the Company's consolidated financial statements
presented in accordance with GAAP, the following is a presentation
of the Company's non-GAAP operating income, excluding special
items, for the three month and nine month periods ended September
28, 2008 and September 30, 2007, respectively, and for the three-
month period ended June 29, 2008. The Company's management believe
these non-GAAP measures provide meaningful supplemental
information regarding its performance as inclusion Company's of
such special items are not indicative of the 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.
Nine
Months %
Quarter Ended % Growth Ended Growth
-------------- ------------- -----------------
SEGMENT OPERATING Sept June Sept Sept Sept
INCOME, 28, 29, 30, 28, 30,
EXCLUDING SPECIAL Prior Prior Prior
ITEMS 2008 2008 2007 Year Qtr. 2008 2007 Year
---- ---- ---- ------------- ---- ---- -------
Specialty Minerals
Segment $16.8$20.2$18.5 (9)% (17)% $56.5$52.9 7%
---- ---- ---- ------- ----- ---- ---- -------
Refractories Segment $11.6$ 9.7$ 5.5 111% 20% $30.4$20.7 47%
---- ---- ---- ------- ----- ---- ---- -------
Consolidated $28.0$29.7$24.0 17% (6)% $86.2$73.6 17%
---- ---- ---- ------- ----- ---- ---- -------
MINERALS TECHNOLOGIES INC. AND SUBSIDIARY COMPANIES
CONDENSED CONSOLIDATED BALANCE SHEETS
ASSETS
(In Thousands of Dollars)
December
Sept 28, 31,
2008* 2007**
--------- ---------
Current assets:
Cash & cash equivalents $ 151,115$ 128,985
Short-term investments 14,758 9,697
Accounts receivable, net 209,234 180,868
Inventories 136,631 103,373
Prepaid expenses and other current
assets 22,960 22,773
Assets held for disposal 19,571 27,614
--------- ---------
Total current assets 554,269 473,310
Property, plant and equipment 1,362,118 1,351,843
Less accumulated depreciation 906,265 862,457
--------- ---------
Net property, plant &
equipment 455,853 489,386
Goodwill 70,643 71,964
Prepaid pension costs 39,947 53,667
Other assets and deferred charges 34,150 40,566
--------- ---------
Total assets $1,154,862$1,128,893
--------- ---------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Short-term debt $ 14,522$ 9,518
Current maturities of long-term debt 371 7,210
Accounts payable 72,370 66,084
Restructuring liabilities 3,867 14,479
Other current liabilities 66,998 65,057
Liabilities of assets held for
disposal-current 1,382 4,801
--------- ---------
Total current liabilities 159,510 167,149
Long-term debt 101,221 111,006
Other non-current liabilities 116,424 99,565
--------- ---------
Total liabilities 377,155 377,720
Total shareholders' equity 777,707 751,173
--------- ---------
Total liabilities and
shareholders' equity $1,154,862$1,128,893
--------- ---------
* Unaudited.
**Condensed from audited financial statements.
Source: Minerals Technologies Inc.