FLORIDA ROCK INDUSTRIES INC
10-K, 1995-12-20
CONCRETE, GYPSUM & PLASTER PRODUCTS
Previous: FIRST UNION CORP, S-4/A, 1995-12-20
Next: FIRST FRANKLIN FINANCIAL CORP, 424B2, 1995-12-20






                              FORM 10-K

                  SECURITIES AND EXCHANGE COMMISSION
                       WASHINGTON, D.C.  20549
(Mark one)
   [X]     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
          THE SECURITIES EXCHANGE ACT OF 1934 [Fee Required]
For the fiscal year ended September 30, 1995
                                  OR
   [ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF
        THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
Commission File number 1-7159

                    FLORIDA ROCK INDUSTRIES, INC.
        (exact name of registrant as specified in its charter)

            Florida                                         59-0573002
(State or other jurisdiction of                          (I.R.S. Employer
 incorporation or organization)                         Identification No.)

155 East 21st Street, Jacksonville, Florida            32206
 (Address of principal executive offices)           (Zip Code)

Registrant's telephone number, including area code:   904/355-1781

Securities registered pursuant to Section 12(b) of the Act:
                                                      Name of each exchange
     Title of each class                               on which registered 
 Common Stock $.10 par value                         American Stock Exchange

Securities registered pursuant to Section 12(g) of the Act:    None

Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes X   No___   

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's knowledge in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to
this Form 10-K.
  [ X ]

The aggregate market value of the voting stock held by non-affiliates of the
registrant at December 1, 1995 was $181,958,832.

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date:  9,487,109 shares of $.10 par
value common stock outstanding as of December 1, 1995.

                 Documents Incorporated by Reference

Portions of the Florida Rock Industries, Inc. 1995 Annual Report to
stockholders are incorporated by reference in Parts I, II, III and IV.

Portions of the Florida Rock Industries, Inc. Proxy Statement dated December
18, 1995 are incorporated by reference into Parts I, II and III.
<PAGE>

                                PART I

Item 1.  BUSINESS.

Florida Rock Industries, Inc., which was incorporated in Florida in 1945, and
its subsidiaries (the "Company"), are principally engaged in the production and
sale of ready mixed concrete and the mining, processing and sale of sand,
gravel and crushed stone ("construction aggregates").  The Company also
produces and sells concrete block and prestressed concrete and sells other
building materials.  Substantially all of the Company's operations are
conducted within the Southeastern United States, primarily in Florida, Georgia,
Virginia, Maryland, Washington, D.C. and North Carolina.

Information as to the Company's business and new developments is presented
under the caption "Operating Review" on pages 4 and 5 of the accompanying 1995
Annual Report to stockholders and such information is incorporated herein by
reference.

Information as to principal classes of products and services and major markets
is presented on page 8 of the accompanying 1995 Annual Report to stockholders,
under the caption "Management Analysis," and such information is incorporated
herein by reference.

Sales are subject to factors affecting the level of general construction
activity including the level of interest rates, availability of funds for
construction, appropriations by federal and state governments for construction,
past overbuilding, labor relations in the construction industry, energy
shortages, material shortages, weather, climate, and other factors affecting
the construction industry in general.  A decrease in the level of general
construction activity in any of the Company's market areas caused by any of the
above factors may have a material adverse effect on sales and income derived
therefrom.  Labor disputes in the construction industry may result in work
stoppages which may interrupt sales in the affected area.  Precipitation or
freezing temperatures may cause a reduction in construction activity and
related demand for the Company's products, particularly ready mixed concrete. 
Freezing temperatures generally do not affect the Company's Florida operations. 
However, during the winter months, sales and income of the Company's Maryland,
Virginia, North Carolina, Washington, D.C., and Georgia operations are
adversely affected by the impact of inclement weather on the construction
industry.

The Company operates seven crushed stone plants, eight sand plants and one
industrial sand plant in Florida.  It operates five crushed stone plants in
Georgia; one sand and gravel plant and three crushed stone plants in Maryland;
and two crushed stone plants and one sand and gravel plant in Virginia.  The
Company also operates aggregates distribution terminals in  Central Florida;
Northern Virginia; Norfolk/Virginia Beach, Virginia; Baltimore, Maryland and
the Eastern Shore of Maryland.  The Company's construction aggregates
operations are spread throughout the Southeast.  The  Company sells
construction aggregates throughout most of Florida with the principal exception
of the panhandle.  In Georgia the Company primarily serves the regional
construction markets around Griffin, Macon, Rome and the southern portion of
the Atlanta market.  The  Rome quarry also sells crushed limestone to a cement
mill.  In Virginia the Company primarily serves the Richmond, Norfolk/Virginia
Beach and Northern Virginia markets.  In Maryland the principal markets served
are the greater Baltimore area, Frederick and Montgomery Counties and the
Eastern Shore of Maryland from waterfront distribution yards.  In Florida and
Georgia shipments are made by rail and truck.   In Virginia and Maryland the
Company primarily serves the regional construction markets around Richmond,
Virginia and the greater Baltimore area by truck; and the Company's marine
division ships materials by barge throughout the Chesapeake Bay area, along the
James River between Richmond and Norfolk/Virginia Beach and as far north as
Woodbridge, Virginia on the Potomac River.

The Company manufactures and markets ready mixed concrete, concrete block and
prestressed concrete.  It also markets other building materials.  The Company's
concrete operations serve: most of Florida with the principal exception of the
panhandle; Southern Georgia; central Maryland; the Richmond-Petersburg-Hopewell
and Norfolk-Virginia Beach areas of Virginia along with Northeastern Virginia
and Washington, D.C.

Since ready mixed concrete hardens rapidly, delivery is generally confined to
a radius of approximately 20 to 25 miles from the producing plant.  The bulk
weight of concrete block limits its delivery to approximately 40 miles from the
producing plant.

The Company's annual single-shift capacity at its 10 operating block plants is
approximately 30 million 8x8x16 equivalent units of block.

At most of the Company's Florida and Georgia concrete facilities, it purchases
and resells building material items related to the use of ready mixed concrete
and concrete block.

Prestressed concrete products for commercial developments and bridge and
highway construction are produced in Wilmington, North Carolina.

During fiscal 1995 the Company purchased cement from 11 suppliers, the largest
of which supplied approximately 26% of the cement used by the Company in its
ready mixed concrete, concrete block, and prestressed concrete operations.  At
the present time there is an adequate supply of cement in the areas in which
the Company operates.

In the fiscal year ended September 30, 1995 approximately 42% of the coarse
aggregates and 53% of the sand used in the Company's concrete operations were
produced by the Company.  The remaining aggregates were purchased from other
suppliers whose geographic locations coupled with transportation costs make it
more economical to serve several of the Company's plants.

The Company's construction aggregates operations encounter competition in most
of their markets.  Price, plant location, transportation costs, service,
product quality and reputation are the major factors which affect competition
within a given market.

The Company's concrete operations encounter competition in all of their markets
ranging from one to nine competitors.  Additionally, the Company's concrete
products are competitive with certain other building materials such as asphalt,
brick, lumber, steel and other products.  Price, plant location, service,
product quality and reputation are the major factors which affect competition
within a given market.

The Company does not believe that backlog information accurately reflects
anticipated annual revenue or profitability from year to year.

While the Company is affected by environmental regulations, such regulations
are not expected to have a major effect on the Company's capital expenditures
or operating results.  Additional information concerning environmental matters
is presented in Item 3 "Legal Proceedings" of this Form 10-K and in Note 12 to
the Consolidated Financial Statements included in the accompanying 1995 Annual
Report to stockholders, and such information is incorporated herein by
reference.

The Company employed approximately 2,218 persons at September 30, 1995.

Item 2.  PROPERTIES.

The Company's principal properties are located in Florida, Georgia, North
Carolina, Virginia, Washington, D.C. and Maryland.  The following table
summarizes the Company's principal construction aggregates production
facilities and estimated reserves at September 30, 1995.

                          Tons        Tons of
                       Delivered in  Estimated  Approximate
                        Year Ended    Reserves     Acres
                         9/30/95      9/30/95   (L-Leased)(a)     Lease
                        (000's)       (000's)    (O-Owned)     Description
The Company has five     
 limestone quarries in   
 Florida located at Gulf
 Hammock (which also 
 produces agricultural
 limestone), Brooksville,                                       
 Ft. Myers (which also                                        11 leases 
 produces baserock),                              L-19,246    expiring
 from Naples, and Miami      8,185      108,000   O- 2,027    1996 to 2046 
                    
The Company has four
 granite and one lime-
 stone quarries in
 Georgia located at
 Griffin, Forest Park,                                        10 leases
 Macon, Tyrone and Rome                            L-1,452    expiring from  
 (limestone)                 5,965      153,000    O-   93    1996 to 2046
                                
The Company has three
 crushed stone plants
 located at Havre de 
 Grace, Frederick, and
 Greenspring, Maryland
 and two located near                              L-   41    1 lease
 Richmond, Virginia          6,981      172,000    O-1,063    expiring 2018   

<PAGE>
                          Tons        Tons of
                       Delivered in  Estimated  Approximate
                        Year Ended    Reserves     Acres
                         9/30/95      9/30/95   (L-Leased)(a)     Lease
                        (000's)       (000's)    (O-Owned)     Description
The Company has two
 base rock plants 
 located at Ft. Pierce                                         2 leases
  and Sunniland,                                               expiring in 
  Florida                      916       13,000    L-12,985    1996 and 2007
 
 The Company has eight
  sand plants located
  at Keystone Heights, 
  Astatula, Lake County,
  Marion County, Keuka,
  Caloosa, Grandin and
  Lake Wales, Florida
  and two sand and gravel
  plants located at  
  Leonardtown, Maryland                                        19 leases
  and Turkey, Island                               L-11,912    expiring
  from Virginia.             5,794      150,000    O-   789    1996 to 2046

Future reserves:
 Sand-four sites 
  located in Clay                        
  County, Glades                                              
  County, Lake County                                          2 leases
  and Marion County                                L-   834    expiring from
  Florida (c)                           61,000     O-   894    2024 to 2036

 Limerock:                                                     1 lease
  Brooksville, Florida                 100,000(b)  L- 1,227    expiring in
  Newberry, Florida                     86,000     O-   258    2046

 Granite-four sites located
  in Jackson, Muscogee,                                        6 leases
  Paulding (c), and Bartow                          L- 1,034   expiring from 
  Counties, Georgia                     266,000     O- 1,252   2019 to 2049 
 

 Marble-Carroll County,
  Maryland                               80,000     O-   413

 Limestone-Lee County,
  Florida (c)                            87,000     O- 2,860

(a)   Leased acreage includes all properties not owned by the Company as to  
      which the Company has at least the right to mine construction     
      aggregates for the terms specified.

(b)   Acres are included in the first line of the above table.

(c)   All of the required zoning or permits for these locations have not yet
      been obtained.
 
The Company operates six construction aggregates distribution terminals located
in Florida (one), Maryland (three) and Virginia (two) comprising approximately
99 acres, which the Company owns.  At September 30, 1995 the Company had a
second terminal consisting of approximately 24 leased acres in Central Florida
under construction.

The Company has 89 sites for its ready mixed concrete, concrete block and
prestressed concrete plants in Florida, Georgia, North Carolina, Virginia and
Maryland aggregating approximately 647 acres.  Of these acres, the Company owns
approximately 497 and leases approximately 150.  The lease terms vary from
month-to-month to expiring in 2006.

The Company leases, from FRP Properties, Inc., approximately six acres with two
office buildings in Jacksonville, Florida which are used for its executive
offices.  Certain of the Company's subsidiaries lease administrative office
space in Springfield, and Virginia Beach, Virginia and Baltimore, Maryland. 
Other subsidiaries own administrative offices in Richmond, Virginia; and
Salisbury, Maryland.  In addition, the Company owns approximately 158 acres,
some of which are used for shop facilities and some are held for future plant
sites.

The Company owns certain other properties which are summarized as follows:

                                                            Approximate
          Type Property (1)               State                Acres   

       Residential Land                 Maryland                432
       Residential Land                 New Jersey               33
       Industrial/Commercial            Virginia                281
       Industrial/Commercial            Florida                  82
       Industrial/Commercial            Maryland              1,396
       Industrial/Commercial            North Carolina           27
       Agricultural                     North Carolina           85

(1)  The properties owned by the Company are grouped by current or proposed  
use.  Such use may be subject to obtaining appropriate rezoning, zoning  
variances, subdivision approval, permits, licenses, and to compliance with
various zoning, building, environmental and other regulations of various
federal, state, and local authorities.

The Company also owns 1,560 acres in Dade County, Florida.  See Part I, Item
3 - Legal Proceedings, of this Form 10-K for additional information on this
property.

At September 30, 1995 certain property, plant and equipment with a carrying
value of $8,601,000 was pledged on industrial development revenue bonds and
certain other notes and contracts with an outstanding principal balance
totaling $12,670,000 on such date.

Reference is made to certain leases with management-related persons disclosed
in the Company's Proxy Statement, to be filed within 120 days of the close of
the fiscal year on September 30, 1995, and in Note 2 to the Company's
Consolidated Financial Statements included in its Annual Report to stockholders
for the year ended September 30, 1995.  Such information is incorporated herein
by reference.

Item 3.  LEGAL PROCEEDINGS.

A wrongful death action was brought in the Superior Court of New Hanover
County, North Carolina (Case No. 91 CV 0023) against two of the Company's
subsidiaries, S&G Concrete, Inc., and The Arundel Corporation and others,
arising from the death of an employee of an affiliated company in an on-the-job
industrial accident.  The complaint seeks compensatory and punitive damages in
unspecified amounts.  The case was originally styled Dora Richardson Powell,
individually, and as personal representative of the Estate of Timothy G.
Powell, deceased vs. S&G Concrete Company, et al,; however, the Estate amended
its complaint to show Company subsidiaries, The Arundel Corporation and S&G
Prestress Company, as the new defendants.  Company motions for summary judgment
were granted as to each defendant.  The Estate has filed Notice of Appeal as
to each of the aforesaid orders for summary judgment.  This mater has been
previously reported in the Form 10-Q for the quarters ending December 31, 1990,
March 31, 1993 and Form 10-K for the years ending September 30, 1991, September
30, 1993 and September 30, 1994.

The Company has been advised of soil and groundwater contamination on or near
a site used by the Company as a concrete block manufacturing facility in
Kissimmee, Florida.  The contamination by petroleum products apparently
resulted from a leaking underground storage tank on the site.  The contaminated
soil and groundwater will have to be remediated in accordance with state and
federal laws.  An environmental consulting firm is investigating the site and
has submitted a Contamination Assessment Report ("CAR") to the Florida
Department of Environmental Protection ("DEP") for its review and approval. 
By letter dated July 12, 1995, the DEP requested additional site information;
that information has been submitted to DEP.  Following DEP approval of the CAR,
a Remedial Action Plan will be developed and submitted to the DEP for approval. 
The Company will seek reimbursement of site cleanup costs from the Florida
Petroleum Liability Insurance and Restoration Program and/or the Florida
Abandoned Tank Restoration Program.  This matter has been previously reported
on the Form 10-K for the years ending September 30, 1993 and September 30, 1994
and on the Form 10-Q for the quarter ending June 30, 1995.

A personal injury action was brought against the Company and CSX
Transportation, Inc. by Timothy Joe Cupp who was injured while unloading
aggregates from a railroad hopper car leased by the Company.  The case is
styled Timothy Joe Cupp vs. Florida Rock Industries, Inc. and CSX
Transportation, Inc., Case No. CV 294-54, in the U.S. District Court for the
Southern District of Georgia.  The complaint seeks compensatory damages in an
unspecified amount and punitive damages.  On June 14, 1995, a jury awarded Cupp
$10,000 in compensatory damages and found the Company to be 51% negligent.  On
August 25, 1995 the Seaboard Construction Company, Cupp's former employer,
filed an appeal.  The case has been previously reported on the Form 10-Q for
the quarter ending June 30, 1995 and on the Form 10-K for the year ending
September 30, 1994.
<PAGE>
On May 8, 1992, oral arguments were held in the Government's appeal of the U.S.
Claims Court judgment entered in favor of the Company in its inverse
condemnation claim against the U.S. Army Corps of Engineers.  The case involves
a 98 acre parcel of a 1560 acre tract with limestone reserves in Dade County,
Florida.  On March 10, 1994, the Court of Appeals vacated the U.S. Claims Court
judgment and remanded the case for further proceedings.  The Company's petition
for rehearing was denied on June 21, 1994.  On September 20, 1994, the Company
filed a petition for writ of certiorari in the U.S. Supreme Court.  On January
3, 1995 the U.S. Supreme Court denied the petition for writ of certiorari.  On
June 28, 1995 a hearing was held concerning issues to be decided on remand of
the case to the U.S. Court of Federal Claims.  A new trial date has not been
set.  This case has been previously reported in the Form 10-K for the years
1981 through 1991 and the year 1994 and in the Form 10-Q for the quarters
ending June 1986, December 1986, March 1987, June 1988, June 1989, June 1990,
June 1992 and December 30, 1994.  (U.S. Claims Court, Case No. 266-82L and U.S.
Court of Appeals, Case No. 91-5156). 

Part II, Item 1 of the Company's Form 10-Q for the quarters ended December 31,
1994, March 31, 1995 and June 30, 1995 and Note 12 to the Consolidated
Financial Statements included in the accompanying 1995 Annual Report to
stockholders are incorporated herein by reference.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

No reportable events.


EXECUTIVE OFFICERS OF THE COMPANY

Name                   Age             Office                  Position Since

Edward L. Baker        60   Chairman of the Board and       May 1989
                             Chief Executive Officer
John D. Baker II       47   President                       May 1989   
H. B. Horner           60   Executive Vice President        May 1989
C. J. Shepherdson      79   Vice President                  September 1972
Donald L. Bloebaum     64   Vice President                  December 1987
S. Robert Hays         58   Vice President                  May 1984
Thompson S. Baker II   37   Vice President                  August 1991
Clarron E. Render, Jr. 53   Vice President                  August 1991
Fred W. Cohrs          62   Vice President                  February 1995
Robert C. Peace        63   Vice President                  February 1973
Ruggles B. Carlson     61   Vice President, Treasurer       November 1970
                             and Assistant Secretary
Dennis D. Frick        53   Secretary                       October 1992
Wallace A. Patzke, Jr. 48   Controller                      December 1991
John W. Green          43   Assistant Secretary             October 1988
<PAGE>
In March 1995 Thompson S. Baker II was elected Executive Vice President of the
Company's Aggregates Group.  From August 1991 through March 1995, he served as
President of The Arundel Corporation, a subsidiary of the Company. Prior to
August 1991 he served as President of the Company's Capitol Concrete Division. 
         
Mr. Render served as President of Virginia Concrete Company, Incorporated, a
subsidiary of the Company, from 1988 until August 1991.  Prior to 1988 he
served as vice president of Virginia Concrete Company.

Fred W. Cohrs joined the Company in January 1995 and was elected vice president
of the Company in February 1995.  In 1994 he was a consultant on various
cement-related projects.  From 1991 to 1994 he was a Limited Partner and Chief
Executive Officer of Carolina Cement Company, L.P. (cement manufacturing). 
From 1990 to 1991 he was Chairman of the Board and President of Polysius Corp
U.S., an engineering, machinery and process technology company specializing in
cement manufacturing equipment.

Mr. Frick has been with the Company since March 1980 as Associate Corporate
Counsel.

Wallace A. Patzke, Jr. has been with the Company since October 1990 as Director
of Accounting and in December 1991 was promoted to Controller.  From 1986 to
1987 he served as Chief Accounting Officer of The Charter Company.  From 1988
to 1989 he served as President of Capital Enhancement Corporation, a financial
consulting firm.  From 1989 to October 1990 he served as Vice President- 
Finance of HES, Inc., an environmental consulting firm.

All other officers have been employed by the Company in their respective
positions for the past five years.

Edward L. Baker and John D. Baker II are brothers and the sons of Thompson S.
Baker who is a member of the Company's Board of Directors.  Thompson S. Baker
II is the son of Edward L. Baker.

All executive officers of the Company are elected annually by the Board of
Directors.


                               PART II


Item 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
        MATTERS

There were approximately 1,224 holders of record of Florida Rock Industries,
Inc. common stock, $.10 par value, as of December 1, 1995.  The Company's
common stock is traded on the American Stock Exchange (Symbol: FRK). 
Information concerning stock prices and dividends paid during the past two
years is included under the caption "Quarterly Results" on page 7 of the
Company's 1995 Annual Report to stockholders and such information is
incorporated herein by reference.  Information concerning restrictions on the
payment of cash dividends is included in Note 5 captioned "Lines of credit and
debt" on pages 15 and 16 of the Company's 1995 Annual Report to stockholders
and such information is incorporated herein by reference.
<PAGE>
Item 6. SELECTED FINANCIAL DATA.

Information required in response to this Item 6 is included under the caption
"Five Year Summary" on page 6 of the Company's 1995 Annual Report to
stockholders, and such information is incorporated herein by reference.


Item 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS.

Information required in response to this Item 7 is included under the captions
"Management Analysis" on pages 8 and 9; "Capital Expenditures" on page 2; in
the second paragraph under the caption "Summary and Outlook" on page 3; and in
Notes 1 through 13 to the Consolidated Financial Statements included in the
accompanying 1995 Annual Report to stockholders and in Item 3 "Legal
Proceedings" of this Form 10-K.  Such information is incorporated herein by
reference.


Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Information required in response to this Item 8 is included under the caption
"Quarterly Results" on page 7 and on pages 10 through 20 of the Company's 1995
Annual Report to stockholders.  Such information is incorporated herein by
reference.


Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE.

Information required in response to this Item 9 is included under the caption
"Independent Auditors" in the Company's Proxy Statement dated December 18,
1995; and such information is incorporated herein by reference.


                               PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Information concerning directors required in response to this Item 10 is
included under the captions "Election of Directors" and "Compliance With
Section 16(a) of the Securities Exchange Act of 1934" in the Company's Proxy
Statement dated December 18, 1995, and such information is incorporated herein
by reference.

Information concerning executive officers required in response to this Item 10
is included following Item 4 of this Form 10-K.


Item 11. EXECUTIVE COMPENSATION.

Information required in response to this Item 11 is included under the captions
"Executive Compensation," "Compensation Committee Report," "Compensation
Committee Interlocks and Insider Participation," and "Shareholder Return
Performance" in the Company's Proxy Statement dated December 18, 1995, and such
information is incorporated herein by reference.


Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

Information required in response to this Item 12 is included under the captions
"Common Stock Ownership of Certain Beneficial Owners" and "Common Stock
Ownership by Directors and Officers" in the Company's Proxy Statement dated
December 18, 1995, and such information is incorporated herein by reference.


Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

Information required in response to this Item 13 is included under the captions
"Compensation Committee Interlocks and Insider Participation" and "Certain
Relationships and Related Transactions" in the Company's Proxy Statement dated
December 18, 1995 and in Note 2 to the Consolidated Financial Statements
included in the accompanying 1995 Annual Report to stockholders, and such
information is incorporated herein by reference.


                               PART IV


Item 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

(a)(1) and (2)Financial Statements and Financial Statement Schedules.

    The response to this item is submitted as a separate section.  See Index    
    to Financial Statements and Financial Statement Schedules on page 15 of
    this Form 10-K.

   (3)Exhibits

    The response to this item is submitted as a separate section.  See Exhibit
    Index on pages 12 through 14 of this Form 10-K.

(b) Reports on Form 8-K.

    There were no reports on Form 8-K filed during the three months ended
    September 30, 1995.

<PAGE>
                              
                                SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange
Act of 1934, the registrant has duly caused this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                                   FLORIDA ROCK INDUSTRIES, INC.


Date:  December 6, 1995                                  By RUGGLES B. CARLSON 
                                                            Ruggles B. Carlson
                                                    Vice President & Treasurer

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following persons on behalf of the registrant and
in the capacities indicated on December 6, 1995.


EDWARD L. BAKER                                     CHARLES H. DENNY III       
Edward L. Baker                                     Charles H. Denny III 
Director, Chairman of the Board                     Director
and Chief Executive Officer
(Principal Executive Officer)
                                                    ALBERT ERNEST JR.          
                                                    Albert D. Ernest, Jr.
RUGGLES B. CARLSON                                  Director  
Ruggles B. Carlson
Vice President & Treasurer 
(Principal Financial and                            LUKE E. FICHTHORN III      
 Accounting Officer)                                Luke E. Fichthorn III
                                                    Director

                                                        
Thompson S. Baker                                   FRANK M. HUBBARD           
Director                                            Frank M. Hubbard
                                                    Director

JOHN D. BAKER II                     
John D. Baker II                                    FRANCIS X. KNOTT           
Director                                            Francis X. Knott
                                                    Director

T. S. BAKER II                       
Thompson S. Baker II                                RADFORD D. LOVETT          
Director                                            Radford D. Lovett
                                                    Director

ALVIN R. CARPENTER                   
Alvin R. Carpenter                                  W. THOMAS RICE             
Director                                            W. Thomas Rice
                                                    Director

ROBERT D. DAVIS                                       
Robert D. Davis                                     C. J. SHEPHERDSON          
Director                                            C. J. Shepherdson
                                                    Director 

<PAGE>
                  
                   FLORIDA ROCK INDUSTRIES, INC.
     FORM 10-K FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 1995

                          EXHIBIT INDEX
                         [Item 14(a)(3)]

                                                             Page No. in
                                                             Sequential
                                                             Numbering
   (2)(a)      Agreement and Plan of Reorganization entered into
               as of March 5, 1986 between the Company and
               Florida Rock & Tank Lines, Inc. ("FRTL") pursuant
               to the distribution pro rata to the Company's
               stockholders of 100% of the outstanding stock of
               FRTL has previously been filed as Appendix I to
               the Company's Proxy Statement dated June 11,
               1986. File No. 1-7159.

(3)(a)(1)      Restated Articles of Incorporation of Florida
               Rock Industries, Inc., filed with the Secretary
               of State of Florida on May 9, 1986.  Previously
               filed with Form 10-Q for the quarter ended
               December 31, 1986.  File No. 1-7159.

(3)(a)(2)      Amendment to the Articles of Incorporation of
               Florida Rock Industries, Inc. filed with the
               Secretary of State of Florida on February 19,
               1992.  Previously filed with Form 10-K for the
               fiscal year ended September 30, 1993.  File No.
               1-7159.

(3)(a)(3)      Amendments to the Articles of Incorporation of
               Florida Rock Industries, Inc. filed with the
               Secretary of State of Florida on February 7,
               1995.  Previously filed as appendix to the
               Company's Proxy Statement dated December 15,
               1994.

(3)(b)(1)      Restated Bylaws of Florida Rock Industries, Inc.,
               adopted December 1, 1993.  Previously filed with
               Form 10-K for the fiscal year ended September 30,
               1993.  File No. 1-7159.

(3)(b)(2)      Amendment to the Bylaws of Florida Rock
               Industries, Inc. adopted October 5, 1994. 
               Previously filed with Form 10-K for the fiscal
               year ended September 30, 1994.  File No. 1-7159.

(4)(a)         Articles III, VII, and XIII of the Articles of
               Incorporation of Florida Rock Industries, Inc. 
               Previously filed with Form 10-Q for the quarter
               ended December 31, 1986 and Form 10-K for the
               fiscal year ended September 30, 1993.  And
               Articles XIV and XV previously filed as appendix
               to the Company's Proxy Statement dated December
               15, 1994.  File No. 1-7159.  

(4)(b)(1)      Amended and Restated Revolving Credit and Term
               Loan Agreement dated as of December 5, 1990,
               among Florida Rock Industries, Inc.; Continental
               Bank, N. A.;Barnett Bank of Jacksonville, N. A.;
               Sun Bank, National Association; Crestar Bank;
               First Union National Bank of Florida; The First
               National Bank of Maryland; Southeast Bank, N. A.;
               and Maryland National Bank.  Previously filed
               with Form 10-K for the fiscal year ended
               September 30, 1990.  File No. 1-7159.             

(4)(b)(2)      First Amendment dated as of September 30, 1992 to
               the Amended and Restated Revolving Credit and
               Term Loan Agreement dated as 
               of December 5, 1990.  Previously filed with Form
               10-K for the fiscal year ended September 30,
               1992.  No. 1-7159.  


                                                       Page No. in
                                                       Sequential
                                                       Numbering
(4)(b)(3)      Second Amendment dated as of June 30, 1994 to the
               Amended and Restated Revolving Credit and Term
               Loan Agreement dated as of December 5, 1990. 
               Previously filed with Form 10-Q for the quarter
               ended June 30, 1994.  File No. 1-7159.

(4)(c)         The Company and its consolidated subsidiaries
               have other long-term debt agreements which do not
               exceed 10% of the total consolidated assets of
               the Company and its subsidiaries, and the Company
               agrees to furnish copies of such agreements and
               constituent documents to the Commission upon
               request.

(10)(a)        Retirement Benefits Agreement between Florida
               Rock Products Corporation and Thompson S. Baker
               dated September 30, 1964.  Previously filed with
               Form S-1 dated June 29, 1972.  File No. 2-44839.

(10)(b)        Retirement Benefits Agreement between Shands &
               Baker, Inc., and Thompson S. Baker dated
               September 30, 1964 and amendment thereto dated
               September 22, 1970.  Previously filed with Form
               S-1 dated June 29, 1972.  File No. 2-44839.

(10)(c)        Employment Agreement dated June 12, 1972 between
               Florida Rock Industries, Inc. and Charles J.
               Shepherdson, Sr. and form of Addendum thereto. 
               Previously filed with Form S-1 dated June 29,
               1972.  File No. 2-44839

(10)(d)        Addendums dated April 3, 1974 and November 18,
               1975 to Employment Agreement dated June 12, 1972
               between Florida Rock Industries, Inc., and
               Charles J. Shepherdson, Sr.  Previously filed
               with Form 10-K for the fiscal year ended
               September 30, 1975.  File No. 1-7159.

(10)(e)        Florida Rock Industries, Inc. 1981 Stock Option
               Plan.  Previously filed with Form S-8 dated March
               3, 1982.  File No. 2-76407.

(10)(f)        Amended Medical Reimbursement Plan of Florida
               Rock Industries, Inc., effective May 24, 1976. 
               Previously filed with Form 10-K for the fiscal
               year ended September 30, 1980.  File No. 1-7159.

(10)(g)        Amendment No. 1 to Amended Medical Reimbursement
               Plan of Florida Rock Industries, Inc. effective
               July 16, 1976.  Previously filed with Form 10-K
               for the fiscal year ended September 30, 1980. 
               File No. 1-7159

(10)(h)        Tax Service Reimbursement Plan of Florida Rock
               Industries, Inc. effective October 1, 1976. 
               Previously filed with Form 10-K for the fiscal
               year ended September 30, 1980.  File No. 1-7159.

(10)(I)        Amendment No. 1 to Tax Service Reimbursement Plan
               of Florida 
               Rock Industries, Inc.  Previously filed
               with Form 10-K for the fiscal year ended
               September 30, 1981.  File No. 1-7159.

(10)(j)        Amendment No. 2 to Tax Service Reimbursement Plan
               of Florida

                                                        Page No. in
                                                        Sequential
                                                        Numbering
               Rock Industries, Inc.  Previously filed with Form
               10-K for the fiscal year ended September 30,
               1985.  File No. 1-7159.

(10)(k)        Summary of Management Incentive Compensation Plan
               as amended effective October 1, 1992.  Previously
               filed with Form 10-K for the fiscal year ended
               September 30, 1993.  File No. 1-7159.

(10)(l)        Florida Rock Industries, Inc. Management Security
               Plan.  Previously filed with Form 10-K for the
               fiscal year ended September 30, 1985.  File No.
               1-7159.

(10)(m)        Various mining royalty agreements with FRTL or
               its subsidiary, none of which are presently
               believed to be material individually, but all of
               which may be material in the aggregate. 
               Previously filed with Form 10-K for the fiscal
               year ended September 30, 1986.  File No. 1-7159.

(10)(n)        Florida Rock Industries, Inc. 1991 Stock Option
               Plan.  Previously filed with Form 10-K for the
               fiscal year ended September 30, 1992.  And
               February 1, 1995 Amendment to Florida Rock
               Industries, Inc. 1991 Stock Option Plan. 
               Previously filed as appendix to the Company's
               Proxy Statement dated December 15, 1994.  File
               No. 1-7159.

(10)(o)        Split Dollar Insurance Agreement dated January
               24, 1994 between Edward L. Baker and Florida Rock
               Industries, Inc.  Previously filed with Form 10-K
               for the fiscal year ended September 30, 1994. 
               File No. 1-7159.

(10)(p)        Split Dollar Insurance Agreement dated January
               24, 1994 between John D. Baker II and Florida
               Rock Industries, Inc.  Previously filed with Form
               10-K for the fiscal year ended September 30,
               1994.  File No. 1-7159.

(11)           Computation of Earnings Per Common Share.

(13)           The Company's 1995 Annual Report to stockholders,
               portions of which are incorporated by reference
               in this Form 10-K.  Those portions of the 1995
               Annual Report to stockholders which are not
               incorporated by reference shall not be deemed to
               be filed as part of this Form 10-K.               

(16)           Letter regarding change in certifying
               accountant was previously filed with
               Forms 8-K dated May 4, 1994

(22)(a)        Subsidiaries of the Company.  Previously filed
               with Form 10-K for the fiscal year ended
               September 30, 1993.  File No. 1-7159.

(23)(a)        Consent of Deloitte & Touche LLP, Independent
               Certified Public Accountants, appears on page 17
               of this Form 10-K.

(23)(b)        Consent of Ernst & Young LLP, Independent
               Certified Public Accountants, appears on page 18
               of this Form 10-K.

(27)           Financial Data Schedule

<PAGE>
                  
 
                    FLORIDA ROCK INDUSTRIES, INC.
 INDEX TO FINANCIAL STATEMENTS AND FINANCIAL STATEMENT SCHEDULES

                     (Item 14(a)(1)and (2))

                                                             Page
Consolidated Financial Statements:
  Consolidated balance sheet at September 30, 1995 and 1994 11(a)

  For the years ended September 30, 1995, 1994 and 1993:
     Consolidated statement of income                       10(a)
     Consolidated statement of stockholders' equity         13(a)
     Consolidated statement of cash flows                   12(a)

  Notes to consolidated financial statements             14-19(a)

  Selected quarterly financial data (unaudited)              7(a)

  Independent Auditors' Report (Deloitte & Touche LLP)      20(a)
 
  Report of Independent Certified Public Accountants
    (Ernst & Young LLP)                                     16(b)

Consent of Independent Certified Public Accountants
  (Deloitte & Touche LLP)                                   17(b)

Consent of Independent Certified Public Accountants     
  (Ernst & Young LLP)                                       18(b)

Consolidated Financial Statement Schedules:

   Independent Auditors' Report                             19(b)

   II - Valuation and qualifying accounts                   20(b)

(a)  Refers to the page number in the Company's 1995 Annual Report
     to stockholders. Such information is incorporated by reference
     in Item 8 of this Form 10-K.

(b)  Refers to the page number in this Form 10-K.

All other schedules have been omitted as they are not required
under the related instructions, are inapplicable, or because the
information required is included in the consolidated financial
statements.<PAGE>


       Report of Independent Certified Public Accountants



Board of Directors and Stockholders
Florida Rock Industries, Inc.


We have audited the Florida Rock Industries, Inc. 1993 consolidated
statements of income, stockholders' equity and cash flows included in the
1995 Annual Report to Shareholders of Florida Rock Industries, Inc. which
are incorporated by reference in this Annual Report on Form 10-K.  Our
audit also included the 1993 financial statement schedule of Florida Rock
Industries, Inc. listed in Item 14(a).  These financial statements and
schedule are the responsibility of the Company's management.  Our
responsibility is to express an opinion on these financial statements and
schedule based on our audit.

We conducted our audit in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are
free of material misstatement.  An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statements.  An audit also includes assessing the accounting principles
used and significant estimates made by management, as well as evaluating
the overall financial statement presentation.  We believe that our audit
provides a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the consolidated results of
operations and cash flows of Florida Rock Industries, Inc. for the year
ended September 30, 1993, in conformity with generally accepted
accounting principles.  Also, in our opinion, the related financial
statement schedule, when considered in relation to the basic financial
statements taken as a whole, presents fairly in all material respects the
information set forth therein. 

                         
                                        ERNST & YOUNG LLP

Jacksonville, Florida
November 30, 1993

<PAGE>

INDEPENDENT AUDITORS' CONSENT


We consent to the incorporation by reference in the Post Effective
Amendments No. 1 to the Registration Statements (Form S-8 Numbers
2-68961 and 2-76407) pertaining to the Florida Rock Industries,
Inc. ("FRI") 1980 Employee Stock Purchase Plan and 1981 Stock
Option Plan and the Registration Statements (Forms S-8 Numbers 
33-56322, 33-56428, and 33-56430) pertaining to the Florida Rock
Industries, Inc. 1991 Stock Option Plan, Amended and Restated
Profit Sharing Plan and Trust including the Deferred Earnings Plan
and Tax Reduction Act Employee Stock Ownership Plan and in the
related Prospectuses of our reports dated December 1, 1995,
appearing in and incorporated by reference in this Annual Report on
Form 10-K of FRI for the year ended September 30, 1995.



DELOITTE & TOUCHE LLP

Jacksonville, Florida
December 19, 1995
<PAGE>


Consent of Ernst & Young LLP
Independent Certified Public Accountants


We consent to the use of our report dated November 30, 1993 in this
Annual Report (Form 10-K) of Florida Rock Industries, Inc.

We further consent to the incorporation by reference in the Post
Effective Amendments No. 1 to the Registration Statements (Form S-8
Numbers 2-68961 and 2-76407) pertaining to the Florida Rock
Industries, Inc. 1980 Employee Stock Purchase Plan and the 1981
Stock Option Plan and the Registration Statements (Form S-8 Numbers
33-56322, 33-56428, and 33-56430) pertaining to the Florida Rock
Industries, Inc. 1991 Stock Option Plan, Amended and Restated
Profit Sharing Plan and Trust including the Deferred Earnings Plan
and Tax Reduction Act Employee Stock Ownership Plan and in the
related Prospectus of our report dated November 30, 1993, with
respect to the consolidated financial statements and schedule of
Florida Rock Industries, Inc. included or incorporated by reference
in this Annual Report (Form 10-K).

            
                                          ERNST & YOUNG LLP



Jacksonville, Florida
December 19, 1995<PAGE>

INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
Florida Rock Industries, Inc.
Jacksonville, Florida

We have audited the consolidated financial statements of Florida
Rock Industries, Inc. and its subsidiary companies ("FRI") as of
September 30, 1995 and 1994 and and for the years then ended, and
have issued our report thereon dated December 1, 1995; such
consolidated financial statements and report are included in your
1995 Annual Report to Stockholders and are incorporated herein by
reference.  Our audits also included the financial statement
schedules of FRI as of September 30, 1995 and 1994 and for the
years then ended, listed in Item 14.  These financial statement
schedules are the responsibility of FRI's management.  Our
responsibility is to express an opinion based on our audits.  In
our opinion, such financial statement schedules as of September 30,
1995 and 1994 and for the years then ended, when considered in
relation to the basic financial statements as of September 30, 1995
and 1994 and for the years then ended taken as a whole, present
fairly in all material respects the information set forth therein.



DELOITTE & TOUCHE LLP

Jacksonville, Florida
December 1, 1995
<PAGE>
                  
                       FLORIDA ROCK INDUSTRIES, INC.
  SCHEDULE II (CONSOLIDATED) - VALUATION AND QUALIFYING ACCOUNTS
          YEARS ENDED SEPTEMBER 30, 1995, 1994, AND 1993

                                    Additions     
               Balance at  Charged to  Charged               Balance
               Beginning   Costs and   to Other              at end
Description     of Year     Expenses    Accounts  Deductions   of Year

Year ended
September 30,
 1995:

Allowance for
 doubtful
 accounts     $1,627,273    $  222,737           $ 124,182a  $1,725,828

Accrued risk
 insurance
 reserves     $5,514,485    $3,168,566          $3,305,910b  $5,377,141

Accrued
 reclamation
 costs        $3,151,611    $  939,680          $  108,667b  $3,982,624

Year ended
September 30,
 1994:

Allowance for
 doubtful
 accounts     $1,427,909    $  464,917          $  265,553a  $1,627,273

Accrued risk
 insurance
 reserves     $6,191,529    $2,584,671          $3,261,715b  $5,514,485

Accrued
 reclamation
 costs        $2,730,962    $  613,238          $  192,589b  $3,151,611

Year ended
September 30,
 1993:

Allowance for
 doubtful
 accounts     $1,272,894    $  505,193          $  350,178a  $1,427,909

Accrued risk
 insurance
 reserves     $6,102,156    $3,187,888          $3,098,515b  $6,191,529

Accrued
 reclamation
 costs        $2,627,673   $   362,216          $  258,927b  $2,730,962

                                         
  a Accounts written off less recoveries
  b Payments      
<PAGE>
                                                             



Annual Report 1995
Florida Rock Industries, Inc.

CONSOLIDATED FINANCIAL HIGHLIGHTS
Years ended September 30
(Dollars in thousands except per share amounts)
                                                                                
                                                                                
                                                                                
                                                                   %
                                           1995        1994     Change
                                           ____        ____    ______

Net sales                               $368,959    $336,526   +  9.6

Gross profit                            $ 73,752    $ 59,431   + 24.1

Operating profit                        $ 39,231    $ 27,461   + 42.9

Income before income taxes              $ 36,372    $ 25,533   + 42.5

Net income                              $ 23,912    $ 17,216   + 38.9

Per common share:
   Net income                           $   2.51    $   1.82   + 37.9
   Stockholders' equity                 $  22.27    $  20.25   + 10.0
   Cash dividend                        $    .50    $    .50

Return on ending stockholders' equity       11.3%        9.0%



1995 CORPORATE HIGHLIGHTS

     *Sales increased - 10%

     *Net income increased - 39%

     *Continuing efficiency improvements

     *$40,374,000 invested in additional property, plant and equipment

     *$75,000,000 revolving credit agreement of which all was unused at year  
     end

     *Short-term lines of credit aggregating $30,000,000 of which $20,600,000 
     was unused at year end


BUSINESS. The Company is a major Southeastern construction materials company
concentrating in construction aggregates and concrete products in Florida,
Georgia, Virginia, Maryland, and Washington, D.C.

OBJECTIVE. The Company's objective is to grow as a major Southeastern natural 
resource oriented, basic construction materials company which provides sound 
long-term growth and a superior return on stockholders' equity.

*Internal growth is accomplished through emphasizing superior products and
service to customers in expanding markets, and engaging in an ongoing
exploration program for new aggregates deposits to serve new and existing
markets.

*External growth through the acquisition program is designed to broaden the
Company's geographic market area by acquiring related businesses in the
Southeast. 



To Our Stockholders
Florida Rock Industries, Inc.

        1995 was both a good year and a time of continuing improvement for 
Florida Rock.  Net income increased 39% on only a 10% sales increase. The 
improved results are due to a combination of higher prices, increased demand  
and our management team's cost reduction, efficiency improvement and capital 
investment programs over the past five years.

        Results. Sales for fiscal 1995 were $368,959,000, up 10% from 
$336,526,000 in fiscal 1994. The increase in sales was due to increased 
volume, increased prices, growing infrastructure programs and continuing good 
demand in the commercial and multifamily markets. The mild winter resulted in 
an unusually strong first six months which contributed to the improved sales 
and operating results for the year.

        In 1995 operating profit increased 43% to $39,231,000 from 
$27,461,000. Profit margins improved as the result of increased sales, 
improved efficiencies from continuing cost containment programs, price 
increases and the volume leverage inherent in our business. Selling, general
and administrative expense increased 8% primarily as the result of both
increased expenses due to higher sales and increased profit sharing
contribution due to improved profits. Underlying expense levels increased, but
declined as a percentage of sales.

        The decline in interest expense was due to the reduction in average 
debt outstanding and was substantially offset by an increase in short-term 
rates.

        In the fourth quarter of fiscal 1995 the Company recorded a before tax
loss on the write down of the carrying value of certain real estate totaling
$2,018,000.

        Income before income taxes increased 42% to $36,372,000 from 
$25,533,000 in 1994. Net income was $23,912,000 which was a 39% increase from 
fiscal 1994's net income of $17,216,000. Earnings per share in 1995 were 
$2.51, a 38% increase over $1.82 last year.

        Planned New Cement Plant. Florida Rock Industries plans to construct a
750,000 ton per year capacity Portland Cement production facility on 1,500 
acres owned and leased near the town of Newberry in Alachua County, Florida. 
Once final zoning and permitting has been completed, it is estimated that 
construction will take approximately two years. The project is further
discussed under the Operating Review section of this Annual Report. Capital
Expenditures. Management continues to believe the key to long-term growth and
profitability is through its continuing major capital expenditure program
leading to low cost operations and new operations where  warranted by expected
market development.

        Fiscal 1995 capital expenditures totaled $40,374,000. The capital 
expenditures were divided approximately 71% for replacements, including 
modernization, safety and environmental, and 29% for expansions and to acquire
land and aggregates deposits to be used in current and future  operations.
Depreciation, depletion and amortization was $26,518,000.   The fiscal
1996 capital expenditure plan totals approximately  $95,000,000 versus
estimated depreciation and depletion of $29,000,000.  Approximately 33% of the
planned expenditures is for plant and equipment  replacements and
modernization, 61% is for expansion and new projects, and 6%  is for new plant
sites and deposits. The expansion and new project portion of  the capital
expenditure plan includes $33,000,000 for the first phase of the  new cement
plant. The expenditures for the new cement plant are contingent  upon final
zoning and permitting approvals. The 1996 capital expenditure plan  is subject
to review as market conditions and the economic picture evolve.        
Financial Management. Cash flow from operations of $54,698,000  enabled the
Company to fund its major capital expenditure program for fiscal  1995 and
reduce debt.

        During 1995 total debt was reduced $9,253,000 from $32,477,000 to 
$23,224,000 at September 30, 1995.

        At September 30, 1995 nothing was borrowed under the $75,000,000 
revolving credit agreement. The Company has $30,000,000 in short-term bank 
lines of which $9,400,000 was utilized at year end.

        The Company anticipates that prior to making binding commitments for 
the new cement plant, it will have entered into a new revolving credit 
agreement which will expand the availability to $175,000,000 and extend the 
final maturity to 2002.

        Dividends. The Board of Directors maintained the semiannual dividend 
of $.25 per share. Consequently, cash dividends of $.50 per share were paid  to
stockholders during the year.

        Subsequent to fiscal year end, in December 1995, the Board declared 
the semiannual cash dividend of $.25 per share payable on January 2, 1996 to 
stockholders of record on December 18, 1995.

        Stock Repurchase. The Board of Directors authorized management to 
repurchase shares of the Company's common stock from time to time as 
opportunities may arise.

        Stockholders Meeting. On February 1, 1995  the annual stockholders 
meeting was held in Jacksonville, Florida. The stockholders elected A. R. 
Carpenter, John D. Baker II and Charles H. Denny III as directors to terms 
expiring in 1999.

        Board of Directors. At the February Board meeting Robert D. Davis was 
elected to the Board of Directors. Mr. Davis served as Chairman of the Board 
of Directors of Winn-Dixie Stores, Inc. and retired in 1990. Currently, Mr. 
Davis is the Chairman of the Board of Directors of DDI, Inc. and serves on the
Board of Directors of Alliance Mortgage Company, American Heritage Life 
Investment Corporation, First Union Corporation, Stein Mart, Inc. and 
Winn-Dixie Stores, Inc.

        It is with deep regret we report the death of Henry J. Knott on 
November 26, 1995. Mr. Knott served as a director of the Company for eight 
years and rendered loyal and dedicated service to the Company and its 
shareholders. Mr. Knott will be missed as a valued friend and business 
associate.

        Safety and Environment. Management continued its emphasis on a safe, 
drug-free work place.

        During 1995 all the Company's operations continued to make both 
capital and operating expenditures in accordance with the Company's goal to 
not only be in compliance with the environmental regulations but to be a model
member of each community in which it has a presence. The Company's stone
quarries received a number of awards for various  achievements. Among them were
two of particular note. The Naples Quarry  received the National Stone
Association's "Gold Eagle" award for  environmental accomplishments, and the
Gulf Hammock Quarry was selected as  NSA's "Small Quarry of the Year." Three of
the Company's quarries;  Brooksville, Gulf Hammock and Naples, have earned
certification by the  Wildlife Habitat Council, a national organization
dedicated to environmental enhancement, as wildlife habitats. Numerous safety
awards were received from several organizations including the National Stone
Association, the National Safety Council, the State of Florida, and the Holmes
Safety Association. Most notable among them was the award made by the National
Safety Council to the Macon Quarry for "Best Ever Safety Record" for a granite
quarry. Four of the Company's stone quarries have each passed a noteworthy
milestone in amassing  more than 1,000,000 man-hours of work without
experiencing a lost time  accident. They are the quarries at Miami, Fort Myers,
Gulf Hammock and Macon.

         Business Process Improvement. The Company has undertaken an initiative
in total quality management. It is called "Business Process  Improvement."
Features of the program are:
        * Customer Satisfaction
        * Employee Involvement and Teamwork
        * Process Improvement
        Since starting the initiative in 1994, approximately 650 employees 
have been trained in the principles of quality, and 36 process improvement 
teams were formed to address specific issues in customer service and cost 
reduction. Training continues at an accelerating rate.

        Summary and Outlook. Sales in 1995 were superior to expectations. 
Increased volumes, due partly to the mild winter, and prices, combined with 
improved efficiencies and continuing cost control, resulted in improved 
earnings. The capital expenditure program again focused on higher than normal 
replacements and additional trucks and equipment to meet increased demand and 
to improve efficiencies.

        In 1996 management expects continued slow economic growth. The  Federal
Reserve's dedication to contain inflation is expected to result in  fairly
constant interest rates with a hoped for downward bias. Mortgage rates  have
peaked and started down with the result that single family home building 
permits began to recover around June of 1995. While off from its high, 
residential construction remains at reasonable levels. Non-residential 
construction has recovered and is now moving with local supply and demand. In 
Georgia, non-residential construction was very strong in 1995, primarily due 
to preparation for the 1996 Olympic Games being held in Atlanta. This segment 
is expected to decline in 1996 as all of the Olympic projects are completed. 
Commercial industrial construction markets recovered during 1994 and remain 
driven by capacity utilization. Federal and state infrastructure requirements 
remain good and are expected to continue to grow in all markets, although  they
will remain constrained by each respective state's ability to fund its 
programs.

        Fiscal 1996 is expected to be a year of modestly improved sales and 
earnings.

        Management continues to explore new opportunities to further expand 
and develop the Company in its existing and contiguous geographical markets. 
The Southeastern markets served by Florida Rock are among the prime long-term 
growth markets in the United States. Management's long-term operating plans 
remain based on the forecasted secular growth in the Company's markets and a 
belief in the fundamental strength of the U.S. economy.

        The continuing dedication and excellent performance of our managers 
and employees have been critical in improving profitability and will be the 
key to Florida Rock's growth and success in the future.

Respectfully yours,


Edward L. Baker
Chairman of the Board and Chief Executive Officer


John D. Baker II
President



Operating Review
Florida Rock Industries, Inc.

Operations. Sales increased in fiscal 1995 with growth in Florida, Georgia, 
Virginia and Maryland. Increased sales, combined with ongoing efficiency 
improvement programs, resulted in improved profit and profit margins. The 
gross profit margin increased to 20.0% in fiscal 1995 from 17.7% in fiscal 
1994.

The Company produces and sells construction aggregates, ready mixed concrete,
concrete block and prestressed concrete. It also markets other building
materials.

The Company operates seven crushed stone plants, eight sand plants and one
industrial sand plant in Florida.

It operates five crushed stone plants in Georgia; one sand and gravel plant and
three crushed stone plants in Maryland; and two crushed stone plants and one
sand and gravel plant in Virginia. The Company also operates aggregates
distribution terminals in Northern Virginia; Norfolk/Virginia  Beach, Virginia;
Baltimore, Maryland and the Eastern Shore of Maryland. In Florida the Company
is developing aggregate distribution terminals which will be served by unit
trains. One terminal is now operating in the Orlando area.

The Company's construction aggregates operations are spread  throughout the
Southeast. The Company sells construction aggregates throughout most of Florida
with the principal exception of the panhandle. In Georgia the Company primarily
serves the regional construction markets around Griffin, Macon, Rome and the
southern portion of the Atlanta market. The Rome quarry also sells crushed
limestone to a cement mill. In Virginia the Company primarily serves the
Richmond, Norfolk/Virginia Beach and Northern Virginia markets. In Maryland the
principal markets served are the greater Baltimore area, Frederick and
Montgomery Counties and the Eastern Shore of Maryland from waterfront
distribution yards.

The Company has substantial long-term reserves of sand and stone in  Florida,
Georgia, Maryland and Virginia which are owned or under long-term mining leases
with terms generally commensurate with the extent of the deposits at current
rates of extraction. 

Ready mixed concrete is produced and sold throughout peninsular Florida; South
Georgia; Richmond, Norfolk/Virginia Beach, and Northeastern Virginia; Central
Maryland; and Washington, D.C.

Prestressed concrete products for commercial developments and bridge and
highway construction are produced in Wilmington, North Carolina.

At the end of fiscal 1995 the Company had 82 ready mixed concrete  plants and
10 concrete block plants, and a delivery fleet of 875 ready mix and block
trucks. During 1995 $9,770,000 was invested in 100 new ready mix and block
trucks to both modernize and expand the fleet. All the Florida and Georgia
ready mixed concrete plants are fully operational. Two ready mixed concrete
plants in Virginia are being operated only on an as needed basis, with
day-to-day demand being met from other nearby Company plants.

New Developments. Management continued to modernize and expand  operations
where cost savings and/or long-term growth plans warranted.          

As in 1994, the vast majority of capital expenditures during 1995  were for
equipment replacements and expansions. Three new ready mixed  concrete plants
were put into operation to serve the Baltimore, Maryland, Nassau County,
Florida and Richmond, Virginia markets. A new base rock crushing system was
completed at the Miami quarry. Modernization of the  Macon, Georgia quarry
continued. A new construction aggregates distribution  yard in Central Florida
was completed and put into operation in the fourth  quarter. A new sand plant
was permitted on a new deposit which will be built  in 1996 to better serve
segments of the Central Florida market.        

Fiscal 1996 should continue to reflect the benefits of the operating 
efficiencies from capital improvements which, when combined with increased 
sales, should again result in increased earnings.

Cement Plant Project. The Company plans to construct a 750,000 tons  per year
capacity Portland Cement production facility.

The Company is currently engaged in the arduous process of obtaining all the
necessary building, operating and zoning permits. It is expected that all
necessary permits will be received in 1996. Once permitting is complete, 
construction and equipment contracts will be let. Construction time, measured 
from the date the principal equipment is ordered, is expected to be
approximately 24 months.

The proposed cement plant will employ state-of-the-art technology for  optimum
energy consumption, man-power requirements and pollution control  technology.
At capacity it is expected to be the low cost producer in its  market area. The
raw materials will be supplied by property presently owned  and leased and
zoned for mining by Florida Rock Industries, and by nearby  electric power
plants. 

The cement will be shipped in bulk trucks and rail cars to ready mixed concrete
plants, contractors and a variety of consumers engaged in construction
activities. It will also produce a small amount of masonry cement which will be
shipped in bags to distributors, such as building supply houses.

Consistent with the Company's high environmental standards, all materials which
enter the process will be converted into a saleable product, avoiding any need
to deal with solid or liquid waste.

















<PAGE>
Five Year Summary
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars and shares in thousands except per share amounts) 

                            1995      1994     1993       1992      1991
                            ____      ____     ____       ____      ____

Summary of Operations

Net sales                $368,959  $336,526  $294,431  $271,821  $295,726
      
Gross profit             $ 73,752  $ 59,431  $ 41,704  $ 34,956  $ 36,013
       
Operating profit         $ 39,231  $ 27,461  $ 11,403  $  6,480  $  4,415
       
Interest expense         $  2,060  $  2,223  $  2,850  $  3,146  $  4,800
        
Income before 
 income taxes            $ 36,372  $ 25,533  $ 12,185  $  4,325  $  1,682
       
Provision (benefit)
 for income taxes        $ 12,460  $  8,317  $  4,408  $    469 ($    361)
        
Net income               $ 23,912  $ 17,216  $  7,777  $  3,856  $  2,043


Per Common Share
Net income                 $ 2.51    $ 1.82    $  .85    $  .42    $  .22

Stockholders' equity       $22.27    $20.25    $18.66    $18.32    $18.40

Cash dividend              $  .50    $  .50    $  .50    $  .50    $  .50


Financial Summary

Current assets           $ 78,788  $ 75,720  $ 73,017  $ 65,907  $ 62,590

Current liabilities      $ 57,614  $ 49,298  $ 52,033  $ 46,645  $ 47,724

Working capital          $ 21,174  $ 26,422  $ 20,984  $ 19,262  $ 14,866

Property, plant
 and equipment, net      $220,325  $208,076  $210,110  $204,235  $204,822

Total assets             $326,029  $310,590  $312,384  $296,784  $299,724

Long-term debt           $  9,653  $ 23,116  $ 43,877  $ 39,379  $ 41,394

Stockholders' equity     $211,255  $192,090  $171,594  $168,480  $169,527


Other Data
Return on ending
 stockholders' equity        11.3%      9.0%      4.5%      2.3%      1.2%

Return on capital employed    8.9%      6.9%      3.4%      2.2%      1.9%

Additions to property,
 plant and equipment     $ 40,374  $ 23,121  $ 33,558  $ 26,789  $ 26,210

Depreciation, depletion
 and amortization        $ 26,518  $ 25,419  $ 26,168  $ 26,678  $ 30,211

Weighted average
 number of shares           9,525     9,485     9,197     9,204     9,214

Number of employees
 at end of year             2,218     2,203     2,142     2,221     2,385

Stockholders of record      1,228     1,279     1,335     1,302     1,503


    (a)  Effective October 1, 1992, the Company changed its method of     
accounting for employee postretirement benefits in accordance with SFAS     
106. The effect on fiscal 1993 was to reduce net income by $1,252,000     
($.14 per share).
    (b)  In 1995, 1994, 1993 and 1991 the Company reported a gain (loss) on     
the sale and/or write down of assets of ($2,018,000), ($313,000),     
$2,766,000 and $1,035,000, respectively. See Note 10 to the Consolidated     
Financial Statements.
    (c)  In 1993 the Company charged its provision for income taxes $748,000    
to reflect the impact on the deferred income tax liability of the increase in
the top Federal corporate income tax rate. 



Quarterly Results (Unaudited)
Florida Rock Industries, Inc.
(Dollars in thousands except per share amounts)

                  First          Second            Third            Fourth
                __________       _________       __________        __________
                1995  1994      1995   1994      1995   1994      1995   1994
 
Net sales    $89,614 $75,906  $84,684 $66,995  $98,256 $95,598  $96,405 $98,027 

Gross profit $17,769 $12,002  $14,003 $ 8,671  $19,906 $20,106  $22,074 $18,652 

Operating
 profit       $9,586  $4,822  $ 5,152 $   787  $11,155 $11,264  $13,338 $10,588

Income before
 income taxes $9,370  $4,405  $ 4,966  $  352  $10,829 $10,864  $11,207 $ 9,912 

Net income    $6,137  $2,942  $ 3,253  $  234  $ 7,093 $ 7,058  $ 7,429 $ 6,982

Per common share:

Net income    $  .65  $  .31  $   .34  $  .02  $   .74 $   .74  $   .78 $   .74

Cash dividend $  .25  $  .25                   $   .25 $   .25         

Market price:  
 High        $27-3/8 $30-5/8  $30      $34-1/2 $29-3/4  $27-1/4 $29-1/4 $27-5/8

 Low         $25-1/4 $26-7/8  $26-5/8  $25-3/4 $27-5/8  $24     $26-3/8 $23-3/4

    a)    See Note 14 to the Consolidated Financial Statements. 



<PAGE>
Management Analysis
Florida Rock Industries, Inc.

Operating Results. The Company's operations are influenced by a number of 
external and internal factors. External factors include weather, competition, 
levels of construction activity in the Company's markets, the cost and
availability of money, appropriations and construction contract lettings by 
federal and state governments, fuel costs, transportation costs and inflation.
Internal factors include sales mix, plant location, quality and quantities of
aggregates reserves, capacity utilization and other operating factors.
        Fiscal 1995 and 1994 sales increased 9.6% and 14.3%, respectively, due
to both volume and price increases. 
        The contribution made to net sales from the sale of construction 
materials by the principal classes of products and services for the five years
ended September 30 is as follows:
                         1995     1994     1993     1992     1991
                         ____     ____     ____     ____     ____ 
Ready mixed 
 concrete                 58%      56%      56%      58%      59% 
Construction
 aggregates               40%      41%      42%      41%      40% 
Other concrete
 products and
 building materials       10%      11%      10%      11%      10% 
Less intercompany         (8%)     (8%)     (8%)    (10%)     (9%)
                          ____    ____     ____     ____     ____
                          100%    100%     100%     100%     100%         

The estimated contribution to revenues from the sale of construction materials
by major markets follows:
                         1995     1994      1993    1992      1991
                         ____     ____      ____    ____      ____
 Commercial and 
  industrial               37%      36%       45%     48%       47%
Residential                40%      42%       29%     26%       24%
Highway and
 governmental              23%      22%       26%     26%       29%

         In fiscal 1995 and 1994 gross profit increased 24.1% and 42.5%,
respectively. Gross profit margin increased to 20.0% in 1995 and 17.7% in 1994
from 14.2% in 1993. These improvements resulted from the increase in sales,
cost containment, continuing efficiency improvements and the fixed cost
component of the business.

        The 8.0% increase in selling, general and administrative expense in 
1995 as compared to 1994 was attributable to an increase in profit sharing 
contribution which is linked to profitability and an increase in basic  expense
levels due to increased sales. Selling, general and administrative expense was
9.4% of sales in 1995 as compared to 9.5% of sales in 1994. The 5.5% increase
in selling, general and administrative expense in 1994, as compared to 1993 was
attributable to increases in profit sharing and management incentive
compensation which are linked to profitability. Selling, general and
administrative expense was 9.5% of sales in 1994 as compared to 10.3% in 1993.

        The decrease in interest expense in 1995 was attributable to a 
decrease in the average debt outstanding which was substantially offset by 
rising interest rates.  The decrease in interest expense in 1994 was due to a 
decrease in the average debt outstanding.

        The increase in interest income in 1995 was due principally to the 
higher average interest rates. The decrease in interest income in 1994 was due
principally to the collection of notes during the year, and was offset by 
higher average interest rates.

        See Note 10 to the Consolidated Financial Statements for information 
concerning the gain (loss) on the sale and/or write down of assets.   The
effective tax rate for fiscal 1995 increased to 34.3% from 32.6%  due to the
increase in earnings and the increase in earnings from non-mining  activities.
The effective tax rate for fiscal 1994 decreased to 32.6% from  36.2% in 1993
due to the $748,000 adjustment in 1993 to the deferred tax  liability that was
required as a result of the increase in the top Federal  tax rate from 34% to
35%.

        Liquidity and Capital Resources. The following key financial 
measurements reflect the Company's sound financial position and substantial 
capital resources at September 30 (dollars in thousands):

                                  1995         1994        1993
                                  ____         ____        ____
Cash and cash equivalents      $   925      $   804     $ 4,069
Total debt                     $23,224      $32,477     $60,823
Current ratio                 1.4 to 1     1.5 to 1    1.4 to 1
Debt as a percent
 of capital employed               8.2%        12.0%       21.9%
Unused revolving credit        $75,000      $64,000     $49,000
Unused short-term lines        $20,600      $23,300     $59,800

         In fiscal 1995 cash flows from operations of $54,698,000 covered the
cash required for capital expenditures and other investing activities, the
reduction of debt of $9,360,000 and the paying of the regular dividend. In
fiscal 1994 cash flow from operations of $42,512,000 plus cash on hand at the
beginning of the year covered the cash required for capital expenditures and
other investing activities, the reduction of debt by $20,348,000 and the paying
of the regular dividend.

        The Company expects its 1996 expenditures for property, plant and 
equipment to be approximately $95,000,000, versus depreciation and depletion 
of $29,000,000. Approximately $33,000,000 of the budget is for the first phase
of the proposed cement plant. Management believes that the necessary funds will
be obtained through internal generation and borrowing under the revolving
credit agreement. The Company has available a $75,000,000 revolving credit
agreement which  was unused and available at September 30, 1995. The Company
plans to enter into a new revolving credit agreement for $175,000,000 with a
final maturity in 2002. The Company's capital expenditures are by and large
discretionary and not contractual commitments until the actual orders are
placed. However, over time it is desirable and necessary to both replace 
equipment due to wear and tear and to make capital expenditures to improve 
efficiencies and expand capacity where warranted.

        The Company expects that the Purchase and Put Agreements covering 
$7,550,000 of the Industrial Revenue Bonds (See Note 5 to the Consolidated 
Financial Statements) will continue to be amended until the earlier of the 
final maturity date of the respective bonds or until the project financed by 
the bonds is terminated. To the extent that the bonds mature or the Purchase 
and Put Agreements are not extended, the Company will repurchase and/or repay 
the bonds with borrowings under its revolving credit agreement. The Company 
believes it will be able to renegotiate its present credit facilities or 
obtain similar replacement credit facilities when necessary in the future.      

Inflation. In the past two years price increases have generally offset
inflation. In prior years price increases failed to equal inflation and in
certain markets prices declined due to competition. 



Consolidated Statement of Income
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars in thousands except per share amounts)
                                                                                
                                1995            1994            1993
                                ____            ____            ____

Net sales                    $368,959        $336,526        $294,431
Cost of sales                 295,207         277,095         252,727
                                                                                
                              _______         _______         _______
Gross profit                   73,752          59,431          41,704
Selling, general and
 administrative expense        34,521          31,970          30,301
                                                                                
                              _______         _______         _______
Operating profit               39,231          27,461          11,403
Interest expense               (2,060)         (2,223)         (2,850)
Interest income                   616             462             493
Gain (loss) on sale and/or
 write down of assets
 ($1,248 related party loss
 in 1995)                      (2,018)           (313)          2,766
Other income, net                 603             146             373
                              _______          _______        _______
Income before income taxes     36,372          25,533          12,185
Provision for income taxes     12,460           8,317           4,408
                              _______         _______         _______
Net income                   $ 23,912       $  17,216        $  7,777

Earnings per common share       $2.51           $1.82            $.85

                                                                               

See accompanying notes.

<PAGE>
Consolidated Balance Sheet
Florida Rock Industries, Inc.
SEPTEMBER 30
(Dollars in thousands)
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
                                   1995                      1994
                                   ____                      ____
Assets
Current assets:
 Cash and cash
 equivalents.                  $    925                  $    804
Accounts receivable,
 less allowance for
 doubtful accounts
 of $1,726 ($1,627 in 1994)      47,923                    49,109
Inventories                      24,324                    20,615
Prepaid expenses and other        5,616                     5,192
                                _______                   _______
                          
Total current assets             78,788                    75,720
Other assets                     26,916                    26,794
Property, plant and 
equipment, at cost:
 Land                           105,801                   105,345
 Plant and equipment            386,271                   358,250
                                _______                   _______
                                                                                
                                492,072                   463,595
Less accumulated 
 depreciation and depletion     271,747                   255,519
                                _______                   _______

Net property, plant
 and equipment                  220,325                   208,076
                                _______                   _______
                                                                                
                               $326,029                  $310,590


Liabilities and Stockholders' Equity

Current liabilities:
 Short-term notes payable
 to banks                      $  9,400                  $  6,700
 Accounts payable                27,499                    25,176
 Federal and state income taxes   3,052                     2,218
 Accrued payroll and benefits     6,582                     6,337
 Accrued insurance reserve        2,108                     1,983
 Accrued liabilities, other       4,802                     4,223
 Long-term debt due
  within one year                 4,171                     2,661
                                _______                   _______
Total current liabilities        57,614                    49,298

Long-term debt                    9,653                    23,116
Deferred income taxes            31,005                    30,441
Accrued employee benefits         9,565                     9,248
Other accrued liabilities         6,937                     6,397

Commitments and contingent
 liabilities (Notes 9, 12 and 13)

 Stockholders' equity:
  Preferred stock, no par value;
  10,000,000 shares authorized,
  none issued      

  Common stock, $.10 par value;
  50,000,000 shares authorized,
  9,487,309 shares issued           949                       949
  Capital in excess of par value 17,400                    17,400
  Retained earnings             192,911                   173,743
  Less cost of treasury stock;
  181 shares (87 in 1994)           (5)                       (2)
                                _______                   _______

  Total stockholders' equity    211,255                   192,090
                                _______                   _______

                               $326,029                  $310,590


See accompanying notes.


<PAGE>

Consolidated Statement of Cash Flows
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars in thousands)
                                                                                
                                     1995           1994           1993
                                     ____           ____           ____

Cash flows from
 operating activities:
   Net income.                    $23,912        $17,216        $ 7,777
   Adjustments to reconcile net
   income to net cash provided
   by operating activities:
     Depreciation, depletion
     and amortization              26,518         25,419         26,168
     Net changes in operating
     assets and liabilities:
       (Increase) decrease in
        accounts receivable           820         (7,305)        (6,092)
       (Increase) decrease
        in inventories.            (3,709)         2,490         (1,242)
       (Increase) decrease in
        prepaid expenses and other   (100)          (259)           744
        Increase in accounts payable
         and accrued liabilities    6,339          4,555          9,600
    Increase (decrease) in
    deferred income taxes            (150)           482           (645)
    Gain on disposition of
    property, plant and equipment  (1,006)          (382)        (2,837)
    Other, net                      2,074            296            507
                                   ______          ______        ______

Net cash provided by
 operating activities              54,698         42,512         33,980

Cash flows from
 investing activities:

  Purchase of property,
   plant and equipment            (40,218)       (23,063)       (32,811)
  Proceeds from the sale of
  property, plant and equipment     1,393            661          4,986
  Additions to other assets        (2,232)        (1,839)        (2,615)
  Proceeds from the disposition
   of other assets                     80            693            523
  Additions to notes receivable                     (335)
  Collection of notes receivable      507          3,174            410
                                    ______        ______         ______
Net cash used in
 investing activities              (40,470)      (20,709)       (29,507)

Cash flows from financing activities:
 Proceeds from long-term debt                                    13,000
  Net increase (decrease) in 
  short-term debt                    2,700        (3,500)        (3,800)
  Repayment of long-term debt      (12,060)      (16,848)        (6,142)
  Exercise of employee stock options                  23              -
  Repurchase of Company stock           (3)           (2)           (65)
  Payment of dividends              (4,744)       (4,741)        (4,598)
                                    ______         ______        ______
Net cash used in
 financing activities              (14,107)       (25,068)        (1,605)
                                    ______         ______         ______
Net increase (decrease) in
 cash and cash equivalents             121         (3,265)         2,868
Cash and cash equivalents
 at beginning of year                  804          4,069          1,201
                                    ______         ______         ______
Cash and cash equivalents
 at end of year                    $   925        $   804        $ 4,069



Supplemental disclosures of
 cash flow information:
  Cash paid during the year for:
   Interest expense,
    net of amount capitalized      $ 2,144        $ 2,769         $ 2,764
   Income taxes                    $11,425        $ 9,814         $ 5,206
  Noncash investing and
   financing activities:
   Additions to property,
    plant and equipment from:
     Exchanges                     $    49        $    58         $    61
     Issuing debt                  $   107                        $   686
   Issuing common stock
    in payment of note payable                    $ 8,000
   Addition to notes receivable
    from the sale of property,
    plant and equipment                           $   431


For purposes of the statement of cash flows, the Company considers all highly 
liquid debt instruments with maturities of three months or less at the time of
purchase to be cash equivalents.

See accompanying notes.

<PAGE>


Consolidated Statement of Stockholders' Equity
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars in thousands except per share amounts)

                                                                                
                                      Capital in
                      Common Stock                 Retained   Treasury Stock
                    _______________   Excess of              ________________

                     Shares  Amount   Par Value    Earnings   Shares  Amount
                   ________  _______   ________    ________   _______ _______

Balance at
 October 1, 1992   9,288,708  $929     $11,430     $158,089  (90,175)($1,968)
Shares purchased
 for treasury                                                 (3,033)    (65)
Net income                                            7,777
Cash dividends
 ($.50 per share)                                    (4,598)
                    ________   ___      ______      _______   ______   _____
 
Balance at
 September 30,1993  9,288,708  929      11,430      161,268   (93,208)(2,033)   
 Shares issued in
 payment of note      197,701   20       5,947                 93,208  2,033
Exercise of stock
 options                  900               23
Shares purchased
 for treasury                                                     (87)    (2)
Net income                                           17,216
Cash dividends
 ($.50 per share)                                    (4,741)
                    ________  ___       ______      _______     ______  _____

Balance at
 September 30,1994 9,487,309  949       17,400      173,743        (87)   (2)
Shares purchased
 for treasury                                                      (94)   (3)
Net income                                           23,912
 Cash dividends
 ($.50 per share)                                    (4,744)
                    ________  ___       _____       _______      ______  _____
 
Balance at
 September 30,1995 9,487,309 $949      $17,400     $192,911        (181) ($5)

             
See accompanying notes.



Notes to Consolidated Financial Statements
Florida Rock Industries, Inc.

        1. Accounting policies. CONSOLIDATION - The consolidated financial 
statements include the accounts of the Company and its subsidiaries, all of 
which are wholly owned. All significant intercompany transactions have been 
eliminated in consolidation.
        INVENTORIES - Inventories are valued at the lower of cost or market. 
Cost for parts and supplies inventory is determined under the first-in, 
first-out (FIFO) method. Cost for other inventories is determined under the 
last-in, first-out (LIFO) and average cost methods.
        DEPRECIATION, DEPLETION AND AMORTIZATION - Provision for depreciation 
of plant and equipment is computed using the straight-line method based on  the
following estimated useful lives:
                                                 Years
                                                 ____ 
Buildings and improvements                       8-30
Machinery and equipment                          3-15
Automobiles, trucks and mobile equipment         3- 8
Furniture and fixtures                           3-10
         
        Depletion of sand and stone deposits is computed on the basis of units
of production in relation to estimated reserves.  Substantially all goodwill is
being amortized over forty years using the straight-line method.

        INCOME TAXES - The Company uses an asset and liability approach to 
financial reporting for income taxes. Under this method, deferred tax assets 
and liabilities are recognized based on differences between financial statement
and tax bases of assets and liabilities using presently enacted tax rates.
Deferred income taxes result from temporary differences between pre-tax income
reported in the financial statements and taxable income.

        EARNINGS PER COMMON SHARE - Earnings per common share are based on the
weighted average number of common shares outstanding and common stock
equivalents, where applicable.

        CONCENTRATIONS OF CREDIT RISK - The Company's operations are located 
within the Southeastern United States.  It sells construction materials and 
grants credit to customers, substantially all of whom are related to the 
construction industry.

        RECLAMATION - The Company accrues the estimated cost of reclamation 
over the life of the deposit based on tons sold in relation to total estimated
tons of reserves. Expenses paid by the Company are charged to the reserve.

        RISK INSURANCE - The Company has a $500,000 self-insured retention per 
occurrence in connection with its workers' compensation, automobile liability,
and general liability insurance programs ("Risk Insurance"). The Company
accrues monthly its estimated cost in connection with its portion of its Risk
Insurance losses. Claims paid by the Company are charged against the reserve.
Additionally, the Company maintains a reserve for incurred but not reported
claims based on historical analysis of such claims.

         ENVIRONMENTAL - Environmental expenditures that benefit future periods 
are capitalized. Expenditures that relate to an existing condition caused by 
past operations, and which do not contribute to current or future revenue 
generation, are expensed. Liabilities are recorded when environmental 
assessments and/or remedial efforts are probable, and the costs can be 
reasonably estimated. Estimation of such liabilities is extremely complex. 
Some factors that must be assessed are engineering estimates, continually 
evolving governmental laws and standards, and potential involvement of other
potentially responsible parties.

        FUTURE ACCOUNTING REQUIREMENTS - In October 1995, the Financial 
Accounting Standards Board issued Statement of Financial Accounting Standards 
No. 123, "Accounting for Stock-Based Compensation" (SFAS 123). SFAS 123
establishes a fair value based method of accounting for stock-based employee 
compensation plans, however, it also allows companies to continue to measure 
cost for such plans using the method of accounting prescribed by Accounting 
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" 
(APB 25). Companies that elect to continue with the accounting under APB 25 
must provide pro forma disclosures of net income and earnings per share, as if
SFAS123 had been applied. The accounting and disclosure requirements of SFAS
123 are effective for the Company for transactions entered into in  fiscal
1997. Pro forma disclosures required if the Company elects to continue using
APB 25 must include the effects of all awards granted in fiscal 1996, but
should be presented for fiscal years subsequent thereto for fiscal 1996 
financial statements presented for comparative purposes. The Company is 
currently evaluating its alternatives under SFAS 123 and its impact on 
operating results when initially adopted is not presently known. 


        2. Transactions with related parties. As of September 30, 1995 eight
 of the Company's directors were also directors of FRP Properties, Inc.
("FRPP").  Such directors own approximately 38% of the stock of FRPP and 30%
of the stock of the Company. Accordingly, FRPP and the Company are considered
related parties.

        FRPP, through its transportation subsidiaries, hauls construction 
aggregates for the Company and customers of the Company. It also hauls diesel 
fuel and other supplies for the Company. Charges for these services are based 
on prevailing market prices.

        Other wholly owned subsidiaries of FRPP lease certain construction 
aggregates mining and other properties and provide construction management 
services to the Company.

        The Company paid rents, royalties and transportation charges to 
subsidiaries of FRPP totaling $5,869,000 in 1995, $6,029,000 in 1994, and 
$6,259,000 in 1993.

        At September 30, 1995 and 1994 the Company had a net account payable 
due to subsidiaries of FRPP of $163,000 and $144,000, respectively.

        Under an agreement extending until September 30, 1997, the Company 
furnishes certain management and related services, including financial, tax, 
legal, administrative, accounting and computer, to FRPP and its subsidiaries. 
Charges for such services were $1,312,000 in 1995, $1,208,000 in 1994, and 
$1,101,000 in 1993.

        On September 30, 1995 a wholly owned subsidiary of the Company entered
into a contract to sell 134 acres of land to a subsidiary of FRP Properties,
Inc. for $500,000 and the assumption of certain reclamation costs and benefits
relating to the site. An appraisal of the property was obtained. The
transaction was approved by the Company's Board of Directors with the directors
who are also directors of FRP Properties, Inc. abstaining. The Company recorded
a write down of $1,248,000 in the carrying value of this land on September 30,
1995.

        A member of the Company's Board of Directors is also a director and 
has a beneficial interest in a company that provides insurance services to the
Company, including life insurance on certain employees and officers and claims
paying functions for the Company's employee health benefits program. Premiums
paid on such life insurance during fiscal 1995 totaled approximately
$1,145,000. Administrative fees paid in connection with processing employee 
health benefit claims totaled approximately $23,000 for fiscal 1995.

        3. Inventories. Inventories at September 30 consisted of the following
(in  thousands):
                                                  1995          1994            
                                                  ____          ____ 
Finished products                              $19,658       $16,329 
Raw materials                                    3,580         3,249
Parts and supplies                               1,086         1,037
                                                ______        ______
                                               $24,324       $20,615
               
The excess of current cost over the LIFO stated values of inventories was
$3,800,000 at September 30, 1995 and $3,282,000 at September 30, 1994.


        4. Other assets. Other assets at September 30 consisted of the
following (in  thousands):
                                                  1995          1994
                                                  ____          ____
Real estate                                    $ 2,966        $ 3,349
Notes receivable                                 5,382          5,523
Goodwill at cost less accumulated
 amortization of $3,116 ($2,786 in 1994)        10,129         10,458
Other                                            8,439          7,464           
                                                ______        _______
                                               $26,916        $26,794


        5. Lines of credit and debt. Long-term debt at September 30 is
summarized as follows (in thousands):
                                                  1995          1994
                                                  ____          ____ 
Unsecured notes:
  8%-10% notes                                  $ 1,154       $ 1,060
  Revolving credit                                   -         11,000 
  Industrial development

    revenue bonds                                 11,071       11,963
   7% - 12% secured notes and contracts            1,599        1,754
                                                  ______       ______
                                                  13,824       25,777
Less portion due within one year                   4,171        2,661
                                                  ______       ______
                                                 $ 9,653      $23,116


Of the industrial development revenue bonds at September 30, 1995, $7,550,000
is due between 2004 and 2021. The bonds provide for quarterly interest payments
between 68.0% and 71.5% of prime rate. The bonds are subject to Purchase and
Put Agreements with several banks whereby the bondholders may, at their option,
sell the bonds to the Company during the following fiscal years: $1,775,000 in
1996; $2,275,000 in 1997; $900,000 in 1998; $1,400,000 in 1999; $600,000 in
2000; and $600,000 in 2001 and subsequent years. The balance of the industrial
development revenue bonds totaling $3,521,000 at September 30, 1995 is at
floating rates of interest and matures through 1999. The bonds are
collateralized by certain property, plant and equipment having a carrying value
of $5,854,000 at September 30, 1995.

        The secured notes and contracts are collateralized by certain real 
estate having a carrying value of approximately $2,747,000 at September 30, 
1995 and are payable in installments through 2004.

        The aggregate amount of principal payments, excluding the revolving 
credit, due subsequent to September 30, 1995, assuming that all of the 
industrial development revenue bondholders exercise their options to sell the 
bonds to the Company, is: 1996 - $4,171,000; 1997 - $3,140,000; 1998 - 
$1,709,000; 1999 - $2,203,000; 2000 - $1,394,000; 2001 and subsequent years - 
$1,207,000.

        The Company has a revolving credit agreement under which it may  borrow
up to $75,000,000 on term loans payable in consecutive quarterly installments
of 5% of the original amount commencing September 30, 1997 and a final payment
of the unpaid balance on June 30, 2000. Interest is payable at prime rate until
June 30, 1997 and at 3/8 of 1% above such prime rate thereafter. Alternative
interest rates based on the London interbank rate and/or the reserve-adjusted
certificate of deposit rate are available at the Company's option. A commitment
fee of 3/16 to 3/8 of 1% is payable on the  unused amount of the commitment. 

        The Company also has available short-term lines of credit from three 
banks aggregating $30,000,000. Under these lines the Company may borrow funds 
for a period of one to ninety days. There is no commitment fee and the banks 
can terminate the lines at any time. The interest rate is determined at the 
time of each borrowing. The weighted average interest rates on such borrowings
at September 30, 1995 and 1994 were 6.2% and 5.4%, respectively.

        The various loan agreements contain restrictive covenants, including  a
requirement to maintain a consolidated current ratio and consolidated tangible
net worth (as defined) at certain levels, limitations on paying cash dividends,
and other restrictions. As of September 30, 1995, under the most restrictive of
the agreements, $50,949,000 of consolidated retained earnings was not
restricted as to payment of cash dividends.

        The Company capitalized interest cost of $35,000 in 1994 and $162,000 
in 1993.


        6. Stock option plan. The Company has a stock option plan under which
options  for shares of common stock may be granted to directors, officers and
key employees.


Option transactions for the fiscal years ended September 30 are summarized as 
follows:
                                            1995        1994       1993
                                            ____        ____       ____
 Shares under option:  
   Outstanding at beginning of year       534,600     529,050     551,150
    Granted                                17,500      13,500          -
    Exercised ($25.12 per share)               -         (900)         -
    Cancelled                              (5,750)     (7,050)    (22,100)
                                          _______      _______    _______ 
    Outstanding at end of year
    (1995-$24.75 to $30.37 per share)     546,350     534,600     529,050

 
  Aggregate option pr                 $14,553,000 $14,209,000 $14,075,000

  Shares available for 
   future grant                           101,750     113,500     119,950
                                                                                
  Shares exercisable 
    at end of year                        371,510     297,440     195,210


Options granted have been at a price equal to the fair market value of the
Company's common stock on the dates of grant. The options expire from seven
to ten years from the date of grant and become exercisable in cumulative
installments of 20% each year after a one year waiting period from the date
of grant.


        7. Income taxes. The provision (benefit) for income taxes for the
fiscal years ended September 30 consisted of the following (in thousands):      
                                      1995        1994         1993
                                      ____        ____         ____
Current:
  Federal                           $10,507      $6,439       $4,069
  State                               2,103       1,396          984
                                     ______      ______       ______
                                     12,610       7,835        5,053

Deferred                               (150)        482       (1,393)
Federal tax rate change.                  -           -          748
                                     ______      ______       ______
  Total                             $12,460      $8,317       $4,408


        In the fourth quarter of fiscal 1993, the Company revised its estimated
annual effective tax rate to reflect the change in the Federal statutory rate
from 34% to 35%. The effect of this change was to increase income tax expense
for 1993 by $880,000. Of this amount, $748,000 related to applying the newly
enacted statutory income tax rate to the  deferred income tax liability.

        A reconciliation between the amount of reported income tax provision 
and the amount computed at the statutory Federal income tax rate follows (in 
thousands):
                                            1995        1994        1993
                                            ____        ____        ____ 
Amount computed at statutory
    Federal rate                          $12,731      $8,936       4,234
Effect of percentage depletion             (1,599)     (1,578      (1,151)
State income taxes (net of
 Federal income tax benefit)                1,219         811         384
Federal tax rate change                         -          -          748
Other, net                                    109         148         193
                                           ______       _____       _____
Provision for income taxes                $12,460      $8,317      $4,408


The types of temporary differences and their related tax effects that give
rise to deferred tax assets and deferred tax liabilities at September 30
are presented below:
                                                      1995    1994
                                                      ____    ____ 
Deferred tax liabilities:
  Basis difference in property,
   plant and equipment                              $36,393 $36,486
  Other                                                 674     508
                                                     ______  ______
  Gross deferred tax liabilities                     37,067  36,994

Deferred tax assets:
  Insurance reserves                                  2,212   2,258
  Other accrued liabilities                           6,652   5,821
  Credit carryover                                       -      902 
  Other                                                 906     953             
                                                     ______  ______
    Gross deferred tax assets                         9,770   9,934
  Valuation allowance for 
        deferred tax assets                              -       -
                                                     _______  _____
 Net deferred tax assets                              9,770   9,934             
                                                     _______  _____
 Net deferred tax liability                         $27,297 $27,060

        The Company's valuation allowance for deferred tax assets as of October
1, 1993 was $380,000.



        8. Employee benefits. The Company and its subsidiaries have a number of 
retirement plans which cover substantially all employees.

        Certain of the Company's subsidiaries have noncontributory defined 
benefit retirement plans covering certain employees. The benefits are based on
years of service and the employee's highest average compensation for any five
(or in the case of one plan three) consecutive years of service. Plan assets
are invested in mutual funds, listed stocks and bonds and cash equivalents. The
Company's funding policy is to fund annually within the limits imposed by the
Employee Retirement Income Security Act.

         Net periodic pension cost (income) for fiscal years ended September 
30 included the following components (in thousands):

                                            1995     1994      1993
                                            ____     ____      ____ 
Service cost-benefits earned
 during the period                        $  377   $  611    $  635 
Interest cost on projected
 benefit obligation                        1,132    1,046     1,081
Actual return on assets                   (2,501)     900    (2,115)
Net amortization and deferral              1,094   (2,447)      802
Curtailment gain                               -     (174)        -
                                           _____    _____     _____ 
Net periodic pension cost (income)        $  102  ($   64)   $  403


Assumptions used in determining the net periodic pension cost may vary by plan
and are summarized as follows:
                                            1995     1994      1993
                                            ____     ____      ____ 
Discount rate                               7.25%       8%        7%
Rate of increase in compensation levels        5%    5.25%        5%
Expected long-term rate of return on assets    9%       9%        9%

         The following table sets forth the plans' funded status and amounts 
recognized in the Company's consolidated balance sheet at September 30 (in 
thousands):
                             1995                   1994
                           ________             _____________
                             Assets         Assets        Accumulated
                             Exceed         Exceed         Benefits
                          Accumulated    Accumulated       Exceed
                            Benefits       Benefits        Assets
                           _________      ________        ________

Actuarial present value of 
 vested benefit obligations ($14,891)      ($2,528)       ($ 9,913)

Accumulated benefit
 obligation                  (15,002)      ($2,535)       ($10,012)

Projected benefit 
 obligation                  (16,364)      ($3,216)       ($11,064)

Plan assets at fair value     16,695        4,914           10,170

Projected benefit obligation 
 (in excess of) or less 
  than plan assets               331        1,698             (894)

Unrecognized net
 (gain) or loss                 (259)         (31)            (873)

Unrecognized transition
 obligation (asset)             (777)        (863)               -

Unrecognized prior 
 service cost                    (16)         182              162
                              _______      _______           ______

Prepaid pension cost
 (pension liability)        ($   721)     $   986         ($ 1,605)

        Union employees are covered by multi-employer plans not administered 
by the Company. Payments of $219,000, $275,000 and $279,000 were made to  these
plans during fiscal 1995, 1994 and 1993, respectively.

         Additionally, the Company and certain subsidiaries have savings/profit
sharing plans for the benefit of qualified employees. The savings feature of
the plans incorporates the provisions of Section 401(k) of the Internal Revenue
Code. Under the savings feature of the plans, eligible employees may elect to
save a portion (within limits) of their compensation on a tax deferred basis.
The Company contributes to a participant's account an amount equal to 50% (with
certain limits) of the participant's contribution . Additionally, the Company
and certain subsidiaries may make annual contributions to the plans as
determined by the Board of Directors, with certain limitations. The plans
provide for deferred vesting with benefits payable upon retirement or earlier
termination of employment. The total cost of the plans was $3,510,000 in 1995;
$2,648,000 in 1994 and $1,445,000 in  1993.

        The Company has a management security plan for certain officers and 
key employees. The accruals for future benefits are based upon the remaining 
years to retirement of the participating employees. The Company has purchased 
life insurance on the lives of the participants and it is the owner and 
beneficiary of such policies. The expense for fiscal 1995, 1994 and 1993 was 
$1,296,000, $1,160,000 and $1,038,000, respectively.

        The Company and one of its subsidiaries provide certain health care 
benefits for retired employees. Employees may become eligible for those 
benefits if they were employed by the Company prior to December 10, 1992, meet
service requirements and reach retirement age while working for the  Company.
The plans are contributory and unfunded. The Company accrues the estimated cost
of retiree health  benefits over the years that the employees render service.
 
        The following table sets forth the plans' combined status reconciled 
with the accrued postretirement benefit cost included in the Company's 
consolidated balance sheet at September 30 (in thousands):

                                           1995      1994       1993
                                           ____      ____       ____
Accumulated postretirement 
 benefit obligations:
 Retirees                                $1,424     $1,680    $3,705
 Fully eligible active participants         616        597     1,606
 Other active participants                  874        677     7,376
                                         ______     ______    ______
 Total APBO                               2,914      2,954    12,687

 Unrecognized net loss
  from past experience 
  different from that 
  assumed and from 
  changes in assumptions                 (1,221)    (1,377)   (1,560)

 Unrecognized prior service costs           684        894         -

 Unrecognized transition obligation           -          -    (9,088)
                                         ______     ______    ______
 Accrued postretirement benefit cost     $2,377     $2,471    $2,039

        Net periodic postretirement benefit cost for fiscal years ended
September 30 includes the following components (in  thousands):

                                          1995       1994      1993
                                          ____       ____      ____
Service cost of benefits
 earned during the period                $ 133     $  260    $  678
Interest cost on APBO                      206        380     1,008
Net amortization and deferral             (101)      (127)        -
Amortization of transition 
 obligation over 20 years                    -        120       628
                                          _____      _____     _____
Net periodic postretirement 
 benefit cost                            $ 238     $  633    $2,314

        The discount rate used in determining the Net Periodic Postretirement 
Benefit Cost and the APBO was 7.25% at September 30, 1995, 8% at September  30,
1994 and 7% at September 30, 1993.
 
        Effective January 1, 1994, the Company's share of retiree health care 
was capped at the Company's 1993 cost level.


 
        9. Leases. Certain plant sites, office space and equipment are rented
under  operating leases. Total rental expense, excluding mineral leases, for
fiscal  1995, 1994 and 1993 was $4,231,000, $3,465,000 and $3,965,000,
respectively.  Future minimum lease payments under operating leases with an
initial or remaining noncancelable term in excess of one year, exclusive of
mineral  leases, at September 30, 1995 are as follows: 1996 -$1,447,000; 1997- 
$1,243,000; 1998 - $1,213,000; 1999 - $1,183,000; 2000 - $1,181,000; after 
2000 - $8,921,000. Certain leases include options for renewal. Most leases 
require the Company to pay for utilities, insurance and maintenance.        
The Company has a long-term lease, which may not be cancelled prior  to
September 1, 1998, with FRPP for sand reserves near Grandin, Florida.  Under
the lease the Company will pay minimum royalties of $1,000,000 per  year.



        10. Gain (loss) on sale and/or write down of assets. In fiscal 1995
the Company recorded a loss on the write down of the carrying value of certain 
real estate totaling $2,018,000. In fiscal 1994 the Company sold certain real 
estate which resulted in a loss of $313,000. In August 1993 the Company sold 
its S&G Concrete Co.'s North Carolina ready mixed concrete assets for cash  and
reported a gain of $2,715,000. Also, in fiscal 1993 the Company sold  other
land which resulted in a gain of $51,000.


        11. Fair values of financial instruments. At September 30, 1995 and
1994 the  carrying amount reported in the balance sheet for cash and cash
equivalents, notes receivable, short-term notes payable to banks, revolving
credit and industrial development revenue bonds approximate their fair value.
The fair values of the Company's other long-term debt are estimated using
discounted cash flow analysis, based on the Company's current incremental
borrowing rates for similar types of borrowing arrangements. At September 30,
1995 the  carrying amount and fair value of such other long-term debt was
$2,753,000 and $2,941,000, respectively. At September 30, 1994 the carrying
amount and fair value of such other long-term debt was $2,814,000 and
$3,040,000, respectively.


        12. Contingent liabilities. The Company and its subsidiaries are
involved in  litigation on a number of matters and are subject to certain
claims which  arise in the normal course of business, none of which, in the
opinion of  management, are expected to have a materially adverse effect on the
Company's  consolidated financial statements.

The Company has retained certain self-insurance risks with respect to losses 
for third party liability and property damage.

The Company has been advised of soil and groundwater contamination by 
petroleum products in the vicinity of an underground storage tank on a site 
owned by the Company. The contaminated soil and groundwater will have to be 
remediated in accordance with state and federal laws. An environmental 
consulting firm is investigating the site and has submitted a Contamination 
Assessment Report ("CAR") to the Florida Department of Environmental 
Protection ("DEP") for its review and approval. Following DEP approval of the 
CAR, a Remedial Action Plan will be developed and submitted to the DEP for 
approval. The consultants' estimate of the cost of remediation on similar 
non-Company sites ranges from $200,000 to $1,000,000. At September 30, 1995, 
the Company had recorded a liability for $400,000; it has not recorded any 
potential claims that it may have against the former owner of the site or 
through the Florida Petroleum Liability Insurance and Restoration Program 
and/or the Florida Abandoned Tank Restoration Program. Because of the 
uncertainties associated with environmental assessment and remediation 
activities, future expenses to remediate the currently identified site could 
be considerably higher than the accrued liability. However, the Company 
believes that the cost of remediation will not have a materially adverse 
effect upon its financial condition or earnings.

In May of 1993 the National Labor Relations Board ("NLRB") issued a Complaint 
against a subsidiary of the Company (herein the "Subsidiary") based on unfair 
labor practice charges previously filed by Teamsters Local 639. The Complaint 
seeks an order from the NLRB requiring the Subsidiary to recognize the
Teamsters as its employees' exclusive collective bargaining representative, to
restore certain previous terms and conditions of employment and to make whole
the affected employees and certain employee benefit plans for losses as a
result of changes in terms and conditions of employment made by the Subsidiary.
The Subsidiary has denied such charges and is vigorously defending its
position. In April of 1994, an Administrative Law Judge ("ALJ") of the NLRB
issued a Recommended Decision and Order recommending a ruling against the
Subsidiary's position and recommending the relief sought in the Complaint. The
Subsidiary filed an appeal with the NLRB.  In February 1995, the NLRB affirmed
the ALJ's decision in substantial part. The Company has appealed the NLRB's
decision to the Fourth Circuit Court of Appeals where the matter is now
pending. The ultimate liability, if any, with respect to this matter cannot
reasonably be estimated. However, it is the opinion of the Company's management
that the ultimate disposition of this  matter will not have a material adverse
effect on the Company's consolidated financial statements.


        13. Commitments. At September 30, 1995, the Company had placed orders
and was  committed to purchase equipment costing approximately $6,361,000.


        14. Fourth quarter financial information (unaudited). Significant items 
affecting income in the fourth quarter of fiscal 1995 include a $2,046,000 
increase in construction aggregates stockpile inventories due to the physical 
measurement of the stockpiles and the write down of the carrying value of 
certain real estate of $2,018,000.



Independent Auditors' Report
Florida Rock Industries, Inc.
The Board of Directors and Stockholders 
Florida Rock Industries, Inc.

We have audited the accompanying consolidated balance sheets of Florida Rock 
Industries, Inc. and its subsidiary companies as of September 30, 1995 and 
1994, and the related consolidated statements of income, stockholders' equity,
and cash flows for each of the two years in the period ended September 30,
1995. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits. The consolidated financial  statements for the
year ended September 30, 1993 were audited by other auditors whose report,
dated November 30, 1993, expressed an unqualified opinion on those statements.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and  significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, such 1995 and 1994 consolidated financial statements present 
fairly, in all material respects, the financial position of Florida Rock 
Industries, Inc. and its subsidiary companies at September 30, 1995 and 1994, 
and the results of their operations and their cash flows for each of the two 
years in the period ended September 30, 1995 in conformity with generally 
accepted accounting principles.


Deloitte & Touche LLP

Jacksonville, Florida
December 1, 1995




Directors and Officers
Florida Rock Industries, Inc.
Directors

  Thompson S. Baker (1)
  Chairman Emeritus of the Company

  Edward L. Baker (1)
  Chairman of the Board and 
  Chief Executive Officer of the Company

  John D. Baker II (1)
  President of the Company

  Thompson S. Baker II
  Vice President of the Company

  Alvin R. (Pete) Carpenter
  President and Chief Executive Officer
  of CSX Transportation, Inc.

  Robert D. Davis (3) 
  Chairman of the Board of DDI, Inc.

  Charles H. Denny III 
  Investments

  AIbert D. Ernest, Jr. (2) (3)
  President of
  Albert Ernest Enterprises

  Luke E. Fichthorn III (2)
  Private Investment Banker, 
  Twain Associates and Chairman of 
  the Board and Chief Executive Officer
  of Bairnco Corporation

  Frank M. Hubbard (2) (3)
  Chairman of the Board of
  A. Friends' Foundation Trust    

  Francis X. Knott 
  Chief Executive Officer
  of Partners Management Company

  Radford D. Lovett (2) (3)
  Chairman of the Board of
  Commodores Point Terminal Corp.

  W. Thomas Rice (2) (3)
  Chairman Emeritus of Seaboard
  Coast Line Industries, Inc.

  C. J. Shepherdson
  Vice President of the Company

  (1)      Member of the Executive Committee
  (2)      Member of the Audit Committee
  (3)      Member of the Compensation Committee




Officers

Edward L. Baker
Chairman of the Board and
Chief Executive Officer

John D. Baker II
President

H. B. Horner
Executive Vice President

C. J. Shepherdson
Vice President
CHAIRMAN, NORTHERN CONCRETE GROUP

Donald L. Bloebaum
Vice President
PRESIDENT, AGGREGATES GROUP

S. Robert Hays
Vice President

PRESIDENT, FLORIDA CONCRETE GROUP

Fred W. Cohrs
Vice President
PRESIDENT, CEMENT GROUP

Clarron E. Render, Jr.
Vice President
PRESIDENT, NORTHERN CONCRETE GROUP

Thompson S. Baker II
Vice President
EXECUTIVE VICE PRESIDENT, 
AGGREGATES GROUP

Robert C. Peace
Vice President
QUALITY

Ruggles B. Carlson
Vice President and Treasurer
FINANCE

Dennis D. Frick
Secretary
CORPORATE COUNSEL

Wallace A. Patzke, Jr.
Controller

John W. Green
Assistant Secretary
DIRECTOR OF CORPORATE CREDIT


Florida Rock Industries, Inc.
General Office: 155 East 21st Street 
Jacksonville, Florida 32206 
Telephone: (904) 355-1781

Annual Meeting
Shareholders are cordially invited to attend the Annual Stockholders Meeting
which will be held at 9 a.m. local time, on Wednesday, February 7, 1996, at the
general offices of the  Company, 155 East 21st Street, Jacksonville, Florida.

Transfer Agent
First Union National Bank 
of North Carolina
230 South Tryon Street, 10th Floor
Charlotte, NC 28288-1154
Telephone: 1-800-829-8432

General Counsel
Lewis S. Lee, Esquire
LeBoeuf, Lamb, Greene & MacRae, L.L.P.
Jacksonville, Florida

Independent Auditors
Deloitte & Touche LLP
Jacksonville, Florida

Common Stock Listed
American Stock Exchange
(Symbol: FRK)

Form 10-K
Stockholders may receive without charge a copy of Florida Rock Industries,
Inc.'s annual report to the Securities and Exchange Commission on Form 10-K
by writing to the Treasurer at P.O. Box 4667, Jacksonville, Florida 32201.



      
                                                           EXHIBIT (11)  

                       FLORIDA ROCK INDUSTRIES, INC.
                 COMPUTATION OF EARNINGS PER COMMON SHARE


                                           Years Ended September 30

                                           
                                         1995        1994       1993


Net income                          $23,912,000  $17,216,000  $7,777,000

Common shares:                        
 Weighted average shares
 outstanding during the period        9,487,158    9,449,992   9,195,692

Shares issuable under stock
 options which are potentially
 dilutive and affect primary
 earnings per share                      38,204       35,049       1,651
 
Maximum potential shares
 includable in computation of
 primary earnings per share           9,525,362    9,485,041   9,197,343

Additional shares issuable
 under stock options which
 are potentially dilutive
 and affect fully diluted
 earnings per share                        1,343           -      23,464

Maximum potential shares
 included in computation of
 fully diluted earnings per
 share                                9,526,705    9,485,041   9,220,807

Primary earnings per share:      
 Net income                               $2.51        $1.82        $.85

Fully diluted earnings per share: (a)      
 Net income                               $2.51        $1.82        $.85 


(a) Fully diluted earnings per share are not presented on the income
statement since the potential effect would have been less than 3% dilutive.



Annual Report 1995
Florida Rock Industries, Inc.

CONSOLIDATED FINANCIAL HIGHLIGHTS
Years ended September 30
(Dollars in thousands except per share amounts)
                                                                                
                                                                                
                                                                                
                                                                   %
                                           1995        1994     Change
                                           ____        ____    ______

Net sales                               $368,959    $336,526   +  9.6

Gross profit                            $ 73,752    $ 59,431   + 24.1

Operating profit                        $ 39,231    $ 27,461   + 42.9

Income before income taxes              $ 36,372    $ 25,533   + 42.5

Net income                              $ 23,912    $ 17,216   + 38.9

Per common share:
   Net income                           $   2.51    $   1.82   + 37.9
   Stockholders' equity                 $  22.27    $  20.25   + 10.0
   Cash dividend                        $    .50    $    .50

Return on ending stockholders' equity       11.3%        9.0%



1995 CORPORATE HIGHLIGHTS

     *Sales increased - 10%

     *Net income increased - 39%

     *Continuing efficiency improvements

     *$40,374,000 invested in additional property, plant and equipment

     *$75,000,000 revolving credit agreement of which all was unused at year  
     end

     *Short-term lines of credit aggregating $30,000,000 of which $20,600,000 
     was unused at year end


BUSINESS. The Company is a major Southeastern construction materials company
concentrating in construction aggregates and concrete products in Florida,
Georgia, Virginia, Maryland, and Washington, D.C.

OBJECTIVE. The Company's objective is to grow as a major Southeastern natural 
resource oriented, basic construction materials company which provides sound 
long-term growth and a superior return on stockholders' equity.

*Internal growth is accomplished through emphasizing superior products and
service to customers in expanding markets, and engaging in an ongoing
exploration program for new aggregates deposits to serve new and existing
markets.

*External growth through the acquisition program is designed to broaden the
Company's geographic market area by acquiring related businesses in the
Southeast. 



To Our Stockholders
Florida Rock Industries, Inc.

        1995 was both a good year and a time of continuing improvement for 
Florida Rock.  Net income increased 39% on only a 10% sales increase. The 
improved results are due to a combination of higher prices, increased demand  
and our management team's cost reduction, efficiency improvement and capital 
investment programs over the past five years.

        Results. Sales for fiscal 1995 were $368,959,000, up 10% from 
$336,526,000 in fiscal 1994. The increase in sales was due to increased 
volume, increased prices, growing infrastructure programs and continuing good 
demand in the commercial and multifamily markets. The mild winter resulted in 
an unusually strong first six months which contributed to the improved sales 
and operating results for the year.

        In 1995 operating profit increased 43% to $39,231,000 from 
$27,461,000. Profit margins improved as the result of increased sales, 
improved efficiencies from continuing cost containment programs, price 
increases and the volume leverage inherent in our business. Selling, general
and administrative expense increased 8% primarily as the result of both
increased expenses due to higher sales and increased profit sharing
contribution due to improved profits. Underlying expense levels increased, but
declined as a percentage of sales.

        The decline in interest expense was due to the reduction in average 
debt outstanding and was substantially offset by an increase in short-term 
rates.

        In the fourth quarter of fiscal 1995 the Company recorded a before tax
loss on the write down of the carrying value of certain real estate totaling
$2,018,000.

        Income before income taxes increased 42% to $36,372,000 from 
$25,533,000 in 1994. Net income was $23,912,000 which was a 39% increase from 
fiscal 1994's net income of $17,216,000. Earnings per share in 1995 were 
$2.51, a 38% increase over $1.82 last year.

        Planned New Cement Plant. Florida Rock Industries plans to construct a
750,000 ton per year capacity Portland Cement production facility on 1,500 
acres owned and leased near the town of Newberry in Alachua County, Florida. 
Once final zoning and permitting has been completed, it is estimated that 
construction will take approximately two years. The project is further
discussed under the Operating Review section of this Annual Report. Capital
Expenditures. Management continues to believe the key to long-term growth and
profitability is through its continuing major capital expenditure program
leading to low cost operations and new operations where  warranted by expected
market development.

        Fiscal 1995 capital expenditures totaled $40,374,000. The capital 
expenditures were divided approximately 71% for replacements, including 
modernization, safety and environmental, and 29% for expansions and to acquire
land and aggregates deposits to be used in current and future  operations.
Depreciation, depletion and amortization was $26,518,000.   The fiscal
1996 capital expenditure plan totals approximately  $95,000,000 versus
estimated depreciation and depletion of $29,000,000.  Approximately 33% of the
planned expenditures is for plant and equipment  replacements and
modernization, 61% is for expansion and new projects, and 6%  is for new plant
sites and deposits. The expansion and new project portion of  the capital
expenditure plan includes $33,000,000 for the first phase of the  new cement
plant. The expenditures for the new cement plant are contingent  upon final
zoning and permitting approvals. The 1996 capital expenditure plan  is subject
to review as market conditions and the economic picture evolve.        
Financial Management. Cash flow from operations of $54,698,000  enabled the
Company to fund its major capital expenditure program for fiscal  1995 and
reduce debt.

        During 1995 total debt was reduced $9,253,000 from $32,477,000 to 
$23,224,000 at September 30, 1995.

        At September 30, 1995 nothing was borrowed under the $75,000,000 
revolving credit agreement. The Company has $30,000,000 in short-term bank 
lines of which $9,400,000 was utilized at year end.

        The Company anticipates that prior to making binding commitments for 
the new cement plant, it will have entered into a new revolving credit 
agreement which will expand the availability to $175,000,000 and extend the 
final maturity to 2002.

        Dividends. The Board of Directors maintained the semiannual dividend 
of $.25 per share. Consequently, cash dividends of $.50 per share were paid  to
stockholders during the year.

        Subsequent to fiscal year end, in December 1995, the Board declared 
the semiannual cash dividend of $.25 per share payable on January 2, 1996 to 
stockholders of record on December 18, 1995.

        Stock Repurchase. The Board of Directors authorized management to 
repurchase shares of the Company's common stock from time to time as 
opportunities may arise.

        Stockholders Meeting. On February 1, 1995  the annual stockholders 
meeting was held in Jacksonville, Florida. The stockholders elected A. R. 
Carpenter, John D. Baker II and Charles H. Denny III as directors to terms 
expiring in 1999.

        Board of Directors. At the February Board meeting Robert D. Davis was 
elected to the Board of Directors. Mr. Davis served as Chairman of the Board 
of Directors of Winn-Dixie Stores, Inc. and retired in 1990. Currently, Mr. 
Davis is the Chairman of the Board of Directors of DDI, Inc. and serves on the
Board of Directors of Alliance Mortgage Company, American Heritage Life 
Investment Corporation, First Union Corporation, Stein Mart, Inc. and 
Winn-Dixie Stores, Inc.

        It is with deep regret we report the death of Henry J. Knott on 
November 26, 1995. Mr. Knott served as a director of the Company for eight 
years and rendered loyal and dedicated service to the Company and its 
shareholders. Mr. Knott will be missed as a valued friend and business 
associate.

        Safety and Environment. Management continued its emphasis on a safe, 
drug-free work place.

        During 1995 all the Company's operations continued to make both 
capital and operating expenditures in accordance with the Company's goal to 
not only be in compliance with the environmental regulations but to be a model
member of each community in which it has a presence. The Company's stone
quarries received a number of awards for various  achievements. Among them were
two of particular note. The Naples Quarry  received the National Stone
Association's "Gold Eagle" award for  environmental accomplishments, and the
Gulf Hammock Quarry was selected as  NSA's "Small Quarry of the Year." Three of
the Company's quarries;  Brooksville, Gulf Hammock and Naples, have earned
certification by the  Wildlife Habitat Council, a national organization
dedicated to environmental enhancement, as wildlife habitats. Numerous safety
awards were received from several organizations including the National Stone
Association, the National Safety Council, the State of Florida, and the Holmes
Safety Association. Most notable among them was the award made by the National
Safety Council to the Macon Quarry for "Best Ever Safety Record" for a granite
quarry. Four of the Company's stone quarries have each passed a noteworthy
milestone in amassing  more than 1,000,000 man-hours of work without
experiencing a lost time  accident. They are the quarries at Miami, Fort Myers,
Gulf Hammock and Macon.

         Business Process Improvement. The Company has undertaken an initiative
in total quality management. It is called "Business Process  Improvement."
Features of the program are:
        * Customer Satisfaction
        * Employee Involvement and Teamwork
        * Process Improvement
        Since starting the initiative in 1994, approximately 650 employees 
have been trained in the principles of quality, and 36 process improvement 
teams were formed to address specific issues in customer service and cost 
reduction. Training continues at an accelerating rate.

        Summary and Outlook. Sales in 1995 were superior to expectations. 
Increased volumes, due partly to the mild winter, and prices, combined with 
improved efficiencies and continuing cost control, resulted in improved 
earnings. The capital expenditure program again focused on higher than normal 
replacements and additional trucks and equipment to meet increased demand and 
to improve efficiencies.

        In 1996 management expects continued slow economic growth. The  Federal
Reserve's dedication to contain inflation is expected to result in  fairly
constant interest rates with a hoped for downward bias. Mortgage rates  have
peaked and started down with the result that single family home building 
permits began to recover around June of 1995. While off from its high, 
residential construction remains at reasonable levels. Non-residential 
construction has recovered and is now moving with local supply and demand. In 
Georgia, non-residential construction was very strong in 1995, primarily due 
to preparation for the 1996 Olympic Games being held in Atlanta. This segment 
is expected to decline in 1996 as all of the Olympic projects are completed. 
Commercial industrial construction markets recovered during 1994 and remain 
driven by capacity utilization. Federal and state infrastructure requirements 
remain good and are expected to continue to grow in all markets, although  they
will remain constrained by each respective state's ability to fund its 
programs.

        Fiscal 1996 is expected to be a year of modestly improved sales and 
earnings.

        Management continues to explore new opportunities to further expand 
and develop the Company in its existing and contiguous geographical markets. 
The Southeastern markets served by Florida Rock are among the prime long-term 
growth markets in the United States. Management's long-term operating plans 
remain based on the forecasted secular growth in the Company's markets and a 
belief in the fundamental strength of the U.S. economy.

        The continuing dedication and excellent performance of our managers 
and employees have been critical in improving profitability and will be the 
key to Florida Rock's growth and success in the future.

Respectfully yours,


Edward L. Baker
Chairman of the Board and Chief Executive Officer


John D. Baker II
President



Operating Review
Florida Rock Industries, Inc.

Operations. Sales increased in fiscal 1995 with growth in Florida, Georgia, 
Virginia and Maryland. Increased sales, combined with ongoing efficiency 
improvement programs, resulted in improved profit and profit margins. The 
gross profit margin increased to 20.0% in fiscal 1995 from 17.7% in fiscal 
1994.

The Company produces and sells construction aggregates, ready mixed concrete,
concrete block and prestressed concrete. It also markets other building
materials.

The Company operates seven crushed stone plants, eight sand plants and one
industrial sand plant in Florida.

It operates five crushed stone plants in Georgia; one sand and gravel plant and
three crushed stone plants in Maryland; and two crushed stone plants and one
sand and gravel plant in Virginia. The Company also operates aggregates
distribution terminals in Northern Virginia; Norfolk/Virginia  Beach, Virginia;
Baltimore, Maryland and the Eastern Shore of Maryland. In Florida the Company
is developing aggregate distribution terminals which will be served by unit
trains. One terminal is now operating in the Orlando area.

The Company's construction aggregates operations are spread  throughout the
Southeast. The Company sells construction aggregates throughout most of Florida
with the principal exception of the panhandle. In Georgia the Company primarily
serves the regional construction markets around Griffin, Macon, Rome and the
southern portion of the Atlanta market. The Rome quarry also sells crushed
limestone to a cement mill. In Virginia the Company primarily serves the
Richmond, Norfolk/Virginia Beach and Northern Virginia markets. In Maryland the
principal markets served are the greater Baltimore area, Frederick and
Montgomery Counties and the Eastern Shore of Maryland from waterfront
distribution yards.

The Company has substantial long-term reserves of sand and stone in  Florida,
Georgia, Maryland and Virginia which are owned or under long-term mining leases
with terms generally commensurate with the extent of the deposits at current
rates of extraction. 

Ready mixed concrete is produced and sold throughout peninsular Florida; South
Georgia; Richmond, Norfolk/Virginia Beach, and Northeastern Virginia; Central
Maryland; and Washington, D.C.

Prestressed concrete products for commercial developments and bridge and
highway construction are produced in Wilmington, North Carolina.

At the end of fiscal 1995 the Company had 82 ready mixed concrete  plants and
10 concrete block plants, and a delivery fleet of 875 ready mix and block
trucks. During 1995 $9,770,000 was invested in 100 new ready mix and block
trucks to both modernize and expand the fleet. All the Florida and Georgia
ready mixed concrete plants are fully operational. Two ready mixed concrete
plants in Virginia are being operated only on an as needed basis, with
day-to-day demand being met from other nearby Company plants.

New Developments. Management continued to modernize and expand  operations
where cost savings and/or long-term growth plans warranted.          

As in 1994, the vast majority of capital expenditures during 1995  were for
equipment replacements and expansions. Three new ready mixed  concrete plants
were put into operation to serve the Baltimore, Maryland, Nassau County,
Florida and Richmond, Virginia markets. A new base rock crushing system was
completed at the Miami quarry. Modernization of the  Macon, Georgia quarry
continued. A new construction aggregates distribution  yard in Central Florida
was completed and put into operation in the fourth  quarter. A new sand plant
was permitted on a new deposit which will be built  in 1996 to better serve
segments of the Central Florida market.        

Fiscal 1996 should continue to reflect the benefits of the operating 
efficiencies from capital improvements which, when combined with increased 
sales, should again result in increased earnings.

Cement Plant Project. The Company plans to construct a 750,000 tons  per year
capacity Portland Cement production facility.

The Company is currently engaged in the arduous process of obtaining all the
necessary building, operating and zoning permits. It is expected that all
necessary permits will be received in 1996. Once permitting is complete, 
construction and equipment contracts will be let. Construction time, measured 
from the date the principal equipment is ordered, is expected to be
approximately 24 months.

The proposed cement plant will employ state-of-the-art technology for  optimum
energy consumption, man-power requirements and pollution control  technology.
At capacity it is expected to be the low cost producer in its  market area. The
raw materials will be supplied by property presently owned  and leased and
zoned for mining by Florida Rock Industries, and by nearby  electric power
plants. 

The cement will be shipped in bulk trucks and rail cars to ready mixed concrete
plants, contractors and a variety of consumers engaged in construction
activities. It will also produce a small amount of masonry cement which will be
shipped in bags to distributors, such as building supply houses.

Consistent with the Company's high environmental standards, all materials which
enter the process will be converted into a saleable product, avoiding any need
to deal with solid or liquid waste.

















<PAGE>
Five Year Summary
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars and shares in thousands except per share amounts) 

                            1995      1994     1993       1992      1991
                            ____      ____     ____       ____      ____

Summary of Operations

Net sales                $368,959  $336,526  $294,431  $271,821  $295,726
      
Gross profit             $ 73,752  $ 59,431  $ 41,704  $ 34,956  $ 36,013
       
Operating profit         $ 39,231  $ 27,461  $ 11,403  $  6,480  $  4,415
       
Interest expense         $  2,060  $  2,223  $  2,850  $  3,146  $  4,800
        
Income before 
 income taxes            $ 36,372  $ 25,533  $ 12,185  $  4,325  $  1,682
       
Provision (benefit)
 for income taxes        $ 12,460  $  8,317  $  4,408  $    469 ($    361)
        
Net income               $ 23,912  $ 17,216  $  7,777  $  3,856  $  2,043


Per Common Share
Net income                 $ 2.51    $ 1.82    $  .85    $  .42    $  .22

Stockholders' equity       $22.27    $20.25    $18.66    $18.32    $18.40

Cash dividend              $  .50    $  .50    $  .50    $  .50    $  .50


Financial Summary

Current assets           $ 78,788  $ 75,720  $ 73,017  $ 65,907  $ 62,590

Current liabilities      $ 57,614  $ 49,298  $ 52,033  $ 46,645  $ 47,724

Working capital          $ 21,174  $ 26,422  $ 20,984  $ 19,262  $ 14,866

Property, plant
 and equipment, net      $220,325  $208,076  $210,110  $204,235  $204,822

Total assets             $326,029  $310,590  $312,384  $296,784  $299,724

Long-term debt           $  9,653  $ 23,116  $ 43,877  $ 39,379  $ 41,394

Stockholders' equity     $211,255  $192,090  $171,594  $168,480  $169,527


Other Data
Return on ending
 stockholders' equity        11.3%      9.0%      4.5%      2.3%      1.2%

Return on capital employed    8.9%      6.9%      3.4%      2.2%      1.9%

Additions to property,
 plant and equipment     $ 40,374  $ 23,121  $ 33,558  $ 26,789  $ 26,210

Depreciation, depletion
 and amortization        $ 26,518  $ 25,419  $ 26,168  $ 26,678  $ 30,211

Weighted average
 number of shares           9,525     9,485     9,197     9,204     9,214

Number of employees
 at end of year             2,218     2,203     2,142     2,221     2,385

Stockholders of record      1,228     1,279     1,335     1,302     1,503


    (a)  Effective October 1, 1992, the Company changed its method of     
accounting for employee postretirement benefits in accordance with SFAS     
106. The effect on fiscal 1993 was to reduce net income by $1,252,000     
($.14 per share).
    (b)  In 1995, 1994, 1993 and 1991 the Company reported a gain (loss) on     
the sale and/or write down of assets of ($2,018,000), ($313,000),     
$2,766,000 and $1,035,000, respectively. See Note 10 to the Consolidated     
Financial Statements.
    (c)  In 1993 the Company charged its provision for income taxes $748,000    
to reflect the impact on the deferred income tax liability of the increase in
the top Federal corporate income tax rate. 



Quarterly Results (Unaudited)
Florida Rock Industries, Inc.
(Dollars in thousands except per share amounts)

                  First          Second            Third            Fourth
                __________       _________       __________        __________
                1995  1994      1995   1994      1995   1994      1995   1994
 
Net sales    $89,614 $75,906  $84,684 $66,995  $98,256 $95,598  $96,405 $98,027 

Gross profit $17,769 $12,002  $14,003 $ 8,671  $19,906 $20,106  $22,074 $18,652 

Operating
 profit       $9,586  $4,822  $ 5,152 $   787  $11,155 $11,264  $13,338 $10,588

Income before
 income taxes $9,370  $4,405  $ 4,966  $  352  $10,829 $10,864  $11,207 $ 9,912 

Net income    $6,137  $2,942  $ 3,253  $  234  $ 7,093 $ 7,058  $ 7,429 $ 6,982

Per common share:

Net income    $  .65  $  .31  $   .34  $  .02  $   .74 $   .74  $   .78 $   .74

Cash dividend $  .25  $  .25                   $   .25 $   .25         

Market price:  
 High        $27-3/8 $30-5/8  $30      $34-1/2 $29-3/4  $27-1/4 $29-1/4 $27-5/8

 Low         $25-1/4 $26-7/8  $26-5/8  $25-3/4 $27-5/8  $24     $26-3/8 $23-3/4

    a)    See Note 14 to the Consolidated Financial Statements. 



<PAGE>
Management Analysis
Florida Rock Industries, Inc.

Operating Results. The Company's operations are influenced by a number of 
external and internal factors. External factors include weather, competition, 
levels of construction activity in the Company's markets, the cost and
availability of money, appropriations and construction contract lettings by 
federal and state governments, fuel costs, transportation costs and inflation.
Internal factors include sales mix, plant location, quality and quantities of
aggregates reserves, capacity utilization and other operating factors.
        Fiscal 1995 and 1994 sales increased 9.6% and 14.3%, respectively, due
to both volume and price increases. 
        The contribution made to net sales from the sale of construction 
materials by the principal classes of products and services for the five years
ended September 30 is as follows:
                         1995     1994     1993     1992     1991
                         ____     ____     ____     ____     ____ 
Ready mixed 
 concrete                 58%      56%      56%      58%      59% 
Construction
 aggregates               40%      41%      42%      41%      40% 
Other concrete
 products and
 building materials       10%      11%      10%      11%      10% 
Less intercompany         (8%)     (8%)     (8%)    (10%)     (9%)
                          ____    ____     ____     ____     ____
                          100%    100%     100%     100%     100%         

The estimated contribution to revenues from the sale of construction materials
by major markets follows:
                         1995     1994      1993    1992      1991
                         ____     ____      ____    ____      ____
 Commercial and 
  industrial               37%      36%       45%     48%       47%
Residential                40%      42%       29%     26%       24%
Highway and
 governmental              23%      22%       26%     26%       29%

         In fiscal 1995 and 1994 gross profit increased 24.1% and 42.5%,
respectively. Gross profit margin increased to 20.0% in 1995 and 17.7% in 1994
from 14.2% in 1993. These improvements resulted from the increase in sales,
cost containment, continuing efficiency improvements and the fixed cost
component of the business.

        The 8.0% increase in selling, general and administrative expense in 
1995 as compared to 1994 was attributable to an increase in profit sharing 
contribution which is linked to profitability and an increase in basic  expense
levels due to increased sales. Selling, general and administrative expense was
9.4% of sales in 1995 as compared to 9.5% of sales in 1994. The 5.5% increase
in selling, general and administrative expense in 1994, as compared to 1993 was
attributable to increases in profit sharing and management incentive
compensation which are linked to profitability. Selling, general and
administrative expense was 9.5% of sales in 1994 as compared to 10.3% in 1993.

        The decrease in interest expense in 1995 was attributable to a 
decrease in the average debt outstanding which was substantially offset by 
rising interest rates.  The decrease in interest expense in 1994 was due to a 
decrease in the average debt outstanding.

        The increase in interest income in 1995 was due principally to the 
higher average interest rates. The decrease in interest income in 1994 was due
principally to the collection of notes during the year, and was offset by 
higher average interest rates.

        See Note 10 to the Consolidated Financial Statements for information 
concerning the gain (loss) on the sale and/or write down of assets.   The
effective tax rate for fiscal 1995 increased to 34.3% from 32.6%  due to the
increase in earnings and the increase in earnings from non-mining  activities.
The effective tax rate for fiscal 1994 decreased to 32.6% from  36.2% in 1993
due to the $748,000 adjustment in 1993 to the deferred tax  liability that was
required as a result of the increase in the top Federal  tax rate from 34% to
35%.

        Liquidity and Capital Resources. The following key financial 
measurements reflect the Company's sound financial position and substantial 
capital resources at September 30 (dollars in thousands):

                                  1995         1994        1993
                                  ____         ____        ____
Cash and cash equivalents      $   925      $   804     $ 4,069
Total debt                     $23,224      $32,477     $60,823
Current ratio                 1.4 to 1     1.5 to 1    1.4 to 1
Debt as a percent
 of capital employed               8.2%        12.0%       21.9%
Unused revolving credit        $75,000      $64,000     $49,000
Unused short-term lines        $20,600      $23,300     $59,800

         In fiscal 1995 cash flows from operations of $54,698,000 covered the
cash required for capital expenditures and other investing activities, the
reduction of debt of $9,360,000 and the paying of the regular dividend. In
fiscal 1994 cash flow from operations of $42,512,000 plus cash on hand at the
beginning of the year covered the cash required for capital expenditures and
other investing activities, the reduction of debt by $20,348,000 and the paying
of the regular dividend.

        The Company expects its 1996 expenditures for property, plant and 
equipment to be approximately $95,000,000, versus depreciation and depletion 
of $29,000,000. Approximately $33,000,000 of the budget is for the first phase
of the proposed cement plant. Management believes that the necessary funds will
be obtained through internal generation and borrowing under the revolving
credit agreement. The Company has available a $75,000,000 revolving credit
agreement which  was unused and available at September 30, 1995. The Company
plans to enter into a new revolving credit agreement for $175,000,000 with a
final maturity in 2002. The Company's capital expenditures are by and large
discretionary and not contractual commitments until the actual orders are
placed. However, over time it is desirable and necessary to both replace 
equipment due to wear and tear and to make capital expenditures to improve 
efficiencies and expand capacity where warranted.

        The Company expects that the Purchase and Put Agreements covering 
$7,550,000 of the Industrial Revenue Bonds (See Note 5 to the Consolidated 
Financial Statements) will continue to be amended until the earlier of the 
final maturity date of the respective bonds or until the project financed by 
the bonds is terminated. To the extent that the bonds mature or the Purchase 
and Put Agreements are not extended, the Company will repurchase and/or repay 
the bonds with borrowings under its revolving credit agreement. The Company 
believes it will be able to renegotiate its present credit facilities or 
obtain similar replacement credit facilities when necessary in the future.      

Inflation. In the past two years price increases have generally offset
inflation. In prior years price increases failed to equal inflation and in
certain markets prices declined due to competition. 



Consolidated Statement of Income
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars in thousands except per share amounts)
                                                                                
                                1995            1994            1993
                                ____            ____            ____

Net sales                    $368,959        $336,526        $294,431
Cost of sales                 295,207         277,095         252,727
                                                                                
                              _______         _______         _______
Gross profit                   73,752          59,431          41,704
Selling, general and
 administrative expense        34,521          31,970          30,301
                                                                                
                              _______         _______         _______
Operating profit               39,231          27,461          11,403
Interest expense               (2,060)         (2,223)         (2,850)
Interest income                   616             462             493
Gain (loss) on sale and/or
 write down of assets
 ($1,248 related party loss
 in 1995)                      (2,018)           (313)          2,766
Other income, net                 603             146             373
                              _______          _______        _______
Income before income taxes     36,372          25,533          12,185
Provision for income taxes     12,460           8,317           4,408
                              _______         _______         _______
Net income                   $ 23,912       $  17,216        $  7,777

Earnings per common share       $2.51           $1.82            $.85

                                                                               

See accompanying notes.

<PAGE>
Consolidated Balance Sheet
Florida Rock Industries, Inc.
SEPTEMBER 30
(Dollars in thousands)
                                                                                
                                                                                
                                                                                
                                                                                
                                                                                
                                   1995                      1994
                                   ____                      ____
Assets
Current assets:
 Cash and cash
 equivalents.                  $    925                  $    804
Accounts receivable,
 less allowance for
 doubtful accounts
 of $1,726 ($1,627 in 1994)      47,923                    49,109
Inventories                      24,324                    20,615
Prepaid expenses and other        5,616                     5,192
                                _______                   _______
                          
Total current assets             78,788                    75,720
Other assets                     26,916                    26,794
Property, plant and 
equipment, at cost:
 Land                           105,801                   105,345
 Plant and equipment            386,271                   358,250
                                _______                   _______
                                                                                
                                492,072                   463,595
Less accumulated 
 depreciation and depletion     271,747                   255,519
                                _______                   _______

Net property, plant
 and equipment                  220,325                   208,076
                                _______                   _______
                                                                                
                               $326,029                  $310,590


Liabilities and Stockholders' Equity

Current liabilities:
 Short-term notes payable
 to banks                      $  9,400                  $  6,700
 Accounts payable                27,499                    25,176
 Federal and state income taxes   3,052                     2,218
 Accrued payroll and benefits     6,582                     6,337
 Accrued insurance reserve        2,108                     1,983
 Accrued liabilities, other       4,802                     4,223
 Long-term debt due
  within one year                 4,171                     2,661
                                _______                   _______
Total current liabilities        57,614                    49,298

Long-term debt                    9,653                    23,116
Deferred income taxes            31,005                    30,441
Accrued employee benefits         9,565                     9,248
Other accrued liabilities         6,937                     6,397

Commitments and contingent
 liabilities (Notes 9, 12 and 13)

 Stockholders' equity:
  Preferred stock, no par value;
  10,000,000 shares authorized,
  none issued      

  Common stock, $.10 par value;
  50,000,000 shares authorized,
  9,487,309 shares issued           949                       949
  Capital in excess of par value 17,400                    17,400
  Retained earnings             192,911                   173,743
  Less cost of treasury stock;
  181 shares (87 in 1994)           (5)                       (2)
                                _______                   _______

  Total stockholders' equity    211,255                   192,090
                                _______                   _______

                               $326,029                  $310,590


See accompanying notes.


<PAGE>

Consolidated Statement of Cash Flows
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars in thousands)
                                                                                
                                     1995           1994           1993
                                     ____           ____           ____

Cash flows from
 operating activities:
   Net income.                    $23,912        $17,216        $ 7,777
   Adjustments to reconcile net
   income to net cash provided
   by operating activities:
     Depreciation, depletion
     and amortization              26,518         25,419         26,168
     Net changes in operating
     assets and liabilities:
       (Increase) decrease in
        accounts receivable           820         (7,305)        (6,092)
       (Increase) decrease
        in inventories.            (3,709)         2,490         (1,242)
       (Increase) decrease in
        prepaid expenses and other   (100)          (259)           744
        Increase in accounts payable
         and accrued liabilities    6,339          4,555          9,600
    Increase (decrease) in
    deferred income taxes            (150)           482           (645)
    Gain on disposition of
    property, plant and equipment  (1,006)          (382)        (2,837)
    Other, net                      2,074            296            507
                                   ______          ______        ______

Net cash provided by
 operating activities              54,698         42,512         33,980

Cash flows from
 investing activities:

  Purchase of property,
   plant and equipment            (40,218)       (23,063)       (32,811)
  Proceeds from the sale of
  property, plant and equipment     1,393            661          4,986
  Additions to other assets        (2,232)        (1,839)        (2,615)
  Proceeds from the disposition
   of other assets                     80            693            523
  Additions to notes receivable                     (335)
  Collection of notes receivable      507          3,174            410
                                    ______        ______         ______
Net cash used in
 investing activities              (40,470)      (20,709)       (29,507)

Cash flows from financing activities:
 Proceeds from long-term debt                                    13,000
  Net increase (decrease) in 
  short-term debt                    2,700        (3,500)        (3,800)
  Repayment of long-term debt      (12,060)      (16,848)        (6,142)
  Exercise of employee stock options                  23              -
  Repurchase of Company stock           (3)           (2)           (65)
  Payment of dividends              (4,744)       (4,741)        (4,598)
                                    ______         ______        ______
Net cash used in
 financing activities              (14,107)       (25,068)        (1,605)
                                    ______         ______         ______
Net increase (decrease) in
 cash and cash equivalents             121         (3,265)         2,868
Cash and cash equivalents
 at beginning of year                  804          4,069          1,201
                                    ______         ______         ______
Cash and cash equivalents
 at end of year                    $   925        $   804        $ 4,069



Supplemental disclosures of
 cash flow information:
  Cash paid during the year for:
   Interest expense,
    net of amount capitalized      $ 2,144        $ 2,769         $ 2,764
   Income taxes                    $11,425        $ 9,814         $ 5,206
  Noncash investing and
   financing activities:
   Additions to property,
    plant and equipment from:
     Exchanges                     $    49        $    58         $    61
     Issuing debt                  $   107                        $   686
   Issuing common stock
    in payment of note payable                    $ 8,000
   Addition to notes receivable
    from the sale of property,
    plant and equipment                           $   431


For purposes of the statement of cash flows, the Company considers all highly 
liquid debt instruments with maturities of three months or less at the time of
purchase to be cash equivalents.

See accompanying notes.

<PAGE>


Consolidated Statement of Stockholders' Equity
Florida Rock Industries, Inc.
YEARS ENDED SEPTEMBER 30
(Dollars in thousands except per share amounts)

                                                                                
                                      Capital in
                      Common Stock                 Retained   Treasury Stock
                    _______________   Excess of              ________________

                     Shares  Amount   Par Value    Earnings   Shares  Amount
                   ________  _______   ________    ________   _______ _______

Balance at
 October 1, 1992   9,288,708  $929     $11,430     $158,089  (90,175)($1,968)
Shares purchased
 for treasury                                                 (3,033)    (65)
Net income                                            7,777
Cash dividends
 ($.50 per share)                                    (4,598)
                    ________   ___      ______      _______   ______   _____
 
Balance at
 September 30,1993  9,288,708  929      11,430      161,268   (93,208)(2,033)   
 Shares issued in
 payment of note      197,701   20       5,947                 93,208  2,033
Exercise of stock
 options                  900               23
Shares purchased
 for treasury                                                     (87)    (2)
Net income                                           17,216
Cash dividends
 ($.50 per share)                                    (4,741)
                    ________  ___       ______      _______     ______  _____

Balance at
 September 30,1994 9,487,309  949       17,400      173,743        (87)   (2)
Shares purchased
 for treasury                                                      (94)   (3)
Net income                                           23,912
 Cash dividends
 ($.50 per share)                                    (4,744)
                    ________  ___       _____       _______      ______  _____
 
Balance at
 September 30,1995 9,487,309 $949      $17,400     $192,911        (181) ($5)

             
See accompanying notes.



Notes to Consolidated Financial Statements
Florida Rock Industries, Inc.

        1. Accounting policies. CONSOLIDATION - The consolidated financial 
statements include the accounts of the Company and its subsidiaries, all of 
which are wholly owned. All significant intercompany transactions have been 
eliminated in consolidation.
        INVENTORIES - Inventories are valued at the lower of cost or market. 
Cost for parts and supplies inventory is determined under the first-in, 
first-out (FIFO) method. Cost for other inventories is determined under the 
last-in, first-out (LIFO) and average cost methods.
        DEPRECIATION, DEPLETION AND AMORTIZATION - Provision for depreciation 
of plant and equipment is computed using the straight-line method based on  the
following estimated useful lives:
                                                 Years
                                                 ____ 
Buildings and improvements                       8-30
Machinery and equipment                          3-15
Automobiles, trucks and mobile equipment         3- 8
Furniture and fixtures                           3-10
         
        Depletion of sand and stone deposits is computed on the basis of units
of production in relation to estimated reserves.  Substantially all goodwill is
being amortized over forty years using the straight-line method.

        INCOME TAXES - The Company uses an asset and liability approach to 
financial reporting for income taxes. Under this method, deferred tax assets 
and liabilities are recognized based on differences between financial statement
and tax bases of assets and liabilities using presently enacted tax rates.
Deferred income taxes result from temporary differences between pre-tax income
reported in the financial statements and taxable income.

        EARNINGS PER COMMON SHARE - Earnings per common share are based on the
weighted average number of common shares outstanding and common stock
equivalents, where applicable.

        CONCENTRATIONS OF CREDIT RISK - The Company's operations are located 
within the Southeastern United States.  It sells construction materials and 
grants credit to customers, substantially all of whom are related to the 
construction industry.

        RECLAMATION - The Company accrues the estimated cost of reclamation 
over the life of the deposit based on tons sold in relation to total estimated
tons of reserves. Expenses paid by the Company are charged to the reserve.

        RISK INSURANCE - The Company has a $500,000 self-insured retention per 
occurrence in connection with its workers' compensation, automobile liability,
and general liability insurance programs ("Risk Insurance"). The Company
accrues monthly its estimated cost in connection with its portion of its Risk
Insurance losses. Claims paid by the Company are charged against the reserve.
Additionally, the Company maintains a reserve for incurred but not reported
claims based on historical analysis of such claims.

         ENVIRONMENTAL - Environmental expenditures that benefit future periods 
are capitalized. Expenditures that relate to an existing condition caused by 
past operations, and which do not contribute to current or future revenue 
generation, are expensed. Liabilities are recorded when environmental 
assessments and/or remedial efforts are probable, and the costs can be 
reasonably estimated. Estimation of such liabilities is extremely complex. 
Some factors that must be assessed are engineering estimates, continually 
evolving governmental laws and standards, and potential involvement of other
potentially responsible parties.

        FUTURE ACCOUNTING REQUIREMENTS - In October 1995, the Financial 
Accounting Standards Board issued Statement of Financial Accounting Standards 
No. 123, "Accounting for Stock-Based Compensation" (SFAS 123). SFAS 123
establishes a fair value based method of accounting for stock-based employee 
compensation plans, however, it also allows companies to continue to measure 
cost for such plans using the method of accounting prescribed by Accounting 
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" 
(APB 25). Companies that elect to continue with the accounting under APB 25 
must provide pro forma disclosures of net income and earnings per share, as if
SFAS123 had been applied. The accounting and disclosure requirements of SFAS
123 are effective for the Company for transactions entered into in  fiscal
1997. Pro forma disclosures required if the Company elects to continue using
APB 25 must include the effects of all awards granted in fiscal 1996, but
should be presented for fiscal years subsequent thereto for fiscal 1996 
financial statements presented for comparative purposes. The Company is 
currently evaluating its alternatives under SFAS 123 and its impact on 
operating results when initially adopted is not presently known. 


        2. Transactions with related parties. As of September 30, 1995 eight
 of the Company's directors were also directors of FRP Properties, Inc.
("FRPP").  Such directors own approximately 38% of the stock of FRPP and 30%
of the stock of the Company. Accordingly, FRPP and the Company are considered
related parties.

        FRPP, through its transportation subsidiaries, hauls construction 
aggregates for the Company and customers of the Company. It also hauls diesel 
fuel and other supplies for the Company. Charges for these services are based 
on prevailing market prices.

        Other wholly owned subsidiaries of FRPP lease certain construction 
aggregates mining and other properties and provide construction management 
services to the Company.

        The Company paid rents, royalties and transportation charges to 
subsidiaries of FRPP totaling $5,869,000 in 1995, $6,029,000 in 1994, and 
$6,259,000 in 1993.

        At September 30, 1995 and 1994 the Company had a net account payable 
due to subsidiaries of FRPP of $163,000 and $144,000, respectively.

        Under an agreement extending until September 30, 1997, the Company 
furnishes certain management and related services, including financial, tax, 
legal, administrative, accounting and computer, to FRPP and its subsidiaries. 
Charges for such services were $1,312,000 in 1995, $1,208,000 in 1994, and 
$1,101,000 in 1993.

        On September 30, 1995 a wholly owned subsidiary of the Company entered
into a contract to sell 134 acres of land to a subsidiary of FRP Properties,
Inc. for $500,000 and the assumption of certain reclamation costs and benefits
relating to the site. An appraisal of the property was obtained. The
transaction was approved by the Company's Board of Directors with the directors
who are also directors of FRP Properties, Inc. abstaining. The Company recorded
a write down of $1,248,000 in the carrying value of this land on September 30,
1995.

        A member of the Company's Board of Directors is also a director and 
has a beneficial interest in a company that provides insurance services to the
Company, including life insurance on certain employees and officers and claims
paying functions for the Company's employee health benefits program. Premiums
paid on such life insurance during fiscal 1995 totaled approximately
$1,145,000. Administrative fees paid in connection with processing employee 
health benefit claims totaled approximately $23,000 for fiscal 1995.

        3. Inventories. Inventories at September 30 consisted of the following
(in  thousands):
                                                  1995          1994            
                                                  ____          ____ 
Finished products                              $19,658       $16,329 
Raw materials                                    3,580         3,249
Parts and supplies                               1,086         1,037
                                                ______        ______
                                               $24,324       $20,615
               
The excess of current cost over the LIFO stated values of inventories was
$3,800,000 at September 30, 1995 and $3,282,000 at September 30, 1994.


        4. Other assets. Other assets at September 30 consisted of the
following (in  thousands):
                                                  1995          1994
                                                  ____          ____
Real estate                                    $ 2,966        $ 3,349
Notes receivable                                 5,382          5,523
Goodwill at cost less accumulated
 amortization of $3,116 ($2,786 in 1994)        10,129         10,458
Other                                            8,439          7,464           
                                                ______        _______
                                               $26,916        $26,794


        5. Lines of credit and debt. Long-term debt at September 30 is
summarized as follows (in thousands):
                                                  1995          1994
                                                  ____          ____ 
Unsecured notes:
  8%-10% notes                                  $ 1,154       $ 1,060
  Revolving credit                                   -         11,000 
  Industrial development

    revenue bonds                                 11,071       11,963
   7% - 12% secured notes and contracts            1,599        1,754
                                                  ______       ______
                                                  13,824       25,777
Less portion due within one year                   4,171        2,661
                                                  ______       ______
                                                 $ 9,653      $23,116


Of the industrial development revenue bonds at September 30, 1995, $7,550,000
is due between 2004 and 2021. The bonds provide for quarterly interest payments
between 68.0% and 71.5% of prime rate. The bonds are subject to Purchase and
Put Agreements with several banks whereby the bondholders may, at their option,
sell the bonds to the Company during the following fiscal years: $1,775,000 in
1996; $2,275,000 in 1997; $900,000 in 1998; $1,400,000 in 1999; $600,000 in
2000; and $600,000 in 2001 and subsequent years. The balance of the industrial
development revenue bonds totaling $3,521,000 at September 30, 1995 is at
floating rates of interest and matures through 1999. The bonds are
collateralized by certain property, plant and equipment having a carrying value
of $5,854,000 at September 30, 1995.

        The secured notes and contracts are collateralized by certain real 
estate having a carrying value of approximately $2,747,000 at September 30, 
1995 and are payable in installments through 2004.

        The aggregate amount of principal payments, excluding the revolving 
credit, due subsequent to September 30, 1995, assuming that all of the 
industrial development revenue bondholders exercise their options to sell the 
bonds to the Company, is: 1996 - $4,171,000; 1997 - $3,140,000; 1998 - 
$1,709,000; 1999 - $2,203,000; 2000 - $1,394,000; 2001 and subsequent years - 
$1,207,000.

        The Company has a revolving credit agreement under which it may  borrow
up to $75,000,000 on term loans payable in consecutive quarterly installments
of 5% of the original amount commencing September 30, 1997 and a final payment
of the unpaid balance on June 30, 2000. Interest is payable at prime rate until
June 30, 1997 and at 3/8 of 1% above such prime rate thereafter. Alternative
interest rates based on the London interbank rate and/or the reserve-adjusted
certificate of deposit rate are available at the Company's option. A commitment
fee of 3/16 to 3/8 of 1% is payable on the  unused amount of the commitment. 

        The Company also has available short-term lines of credit from three 
banks aggregating $30,000,000. Under these lines the Company may borrow funds 
for a period of one to ninety days. There is no commitment fee and the banks 
can terminate the lines at any time. The interest rate is determined at the 
time of each borrowing. The weighted average interest rates on such borrowings
at September 30, 1995 and 1994 were 6.2% and 5.4%, respectively.

        The various loan agreements contain restrictive covenants, including  a
requirement to maintain a consolidated current ratio and consolidated tangible
net worth (as defined) at certain levels, limitations on paying cash dividends,
and other restrictions. As of September 30, 1995, under the most restrictive of
the agreements, $50,949,000 of consolidated retained earnings was not
restricted as to payment of cash dividends.

        The Company capitalized interest cost of $35,000 in 1994 and $162,000 
in 1993.


        6. Stock option plan. The Company has a stock option plan under which
options  for shares of common stock may be granted to directors, officers and
key employees.


Option transactions for the fiscal years ended September 30 are summarized as 
follows:
                                            1995        1994       1993
                                            ____        ____       ____
 Shares under option:  
   Outstanding at beginning of year       534,600     529,050     551,150
    Granted                                17,500      13,500          -
    Exercised ($25.12 per share)               -         (900)         -
    Cancelled                              (5,750)     (7,050)    (22,100)
                                          _______      _______    _______ 
    Outstanding at end of year
    (1995-$24.75 to $30.37 per share)     546,350     534,600     529,050

 
  Aggregate option pr                 $14,553,000 $14,209,000 $14,075,000

  Shares available for 
   future grant                           101,750     113,500     119,950
                                                                                
  Shares exercisable 
    at end of year                        371,510     297,440     195,210


Options granted have been at a price equal to the fair market value of the
Company's common stock on the dates of grant. The options expire from seven
to ten years from the date of grant and become exercisable in cumulative
installments of 20% each year after a one year waiting period from the date
of grant.


        7. Income taxes. The provision (benefit) for income taxes for the
fiscal years ended September 30 consisted of the following (in thousands):      
                                      1995        1994         1993
                                      ____        ____         ____
Current:
  Federal                           $10,507      $6,439       $4,069
  State                               2,103       1,396          984
                                     ______      ______       ______
                                     12,610       7,835        5,053

Deferred                               (150)        482       (1,393)
Federal tax rate change.                  -           -          748
                                     ______      ______       ______
  Total                             $12,460      $8,317       $4,408


        In the fourth quarter of fiscal 1993, the Company revised its estimated
annual effective tax rate to reflect the change in the Federal statutory rate
from 34% to 35%. The effect of this change was to increase income tax expense
for 1993 by $880,000. Of this amount, $748,000 related to applying the newly
enacted statutory income tax rate to the  deferred income tax liability.

        A reconciliation between the amount of reported income tax provision 
and the amount computed at the statutory Federal income tax rate follows (in 
thousands):
                                            1995        1994        1993
                                            ____        ____        ____ 
Amount computed at statutory
    Federal rate                          $12,731      $8,936       4,234
Effect of percentage depletion             (1,599)     (1,578      (1,151)
State income taxes (net of
 Federal income tax benefit)                1,219         811         384
Federal tax rate change                         -          -          748
Other, net                                    109         148         193
                                           ______       _____       _____
Provision for income taxes                $12,460      $8,317      $4,408


The types of temporary differences and their related tax effects that give
rise to deferred tax assets and deferred tax liabilities at September 30
are presented below:
                                                      1995    1994
                                                      ____    ____ 
Deferred tax liabilities:
  Basis difference in property,
   plant and equipment                              $36,393 $36,486
  Other                                                 674     508
                                                     ______  ______
  Gross deferred tax liabilities                     37,067  36,994

Deferred tax assets:
  Insurance reserves                                  2,212   2,258
  Other accrued liabilities                           6,652   5,821
  Credit carryover                                       -      902 
  Other                                                 906     953             
                                                     ______  ______
    Gross deferred tax assets                         9,770   9,934
  Valuation allowance for 
        deferred tax assets                              -       -
                                                     _______  _____
 Net deferred tax assets                              9,770   9,934             
                                                     _______  _____
 Net deferred tax liability                         $27,297 $27,060

        The Company's valuation allowance for deferred tax assets as of October
1, 1993 was $380,000.



        8. Employee benefits. The Company and its subsidiaries have a number of 
retirement plans which cover substantially all employees.

        Certain of the Company's subsidiaries have noncontributory defined 
benefit retirement plans covering certain employees. The benefits are based on
years of service and the employee's highest average compensation for any five
(or in the case of one plan three) consecutive years of service. Plan assets
are invested in mutual funds, listed stocks and bonds and cash equivalents. The
Company's funding policy is to fund annually within the limits imposed by the
Employee Retirement Income Security Act.

         Net periodic pension cost (income) for fiscal years ended September 
30 included the following components (in thousands):

                                            1995     1994      1993
                                            ____     ____      ____ 
Service cost-benefits earned
 during the period                        $  377   $  611    $  635 
Interest cost on projected
 benefit obligation                        1,132    1,046     1,081
Actual return on assets                   (2,501)     900    (2,115)
Net amortization and deferral              1,094   (2,447)      802
Curtailment gain                               -     (174)        -
                                           _____    _____     _____ 
Net periodic pension cost (income)        $  102  ($   64)   $  403


Assumptions used in determining the net periodic pension cost may vary by plan
and are summarized as follows:
                                            1995     1994      1993
                                            ____     ____      ____ 
Discount rate                               7.25%       8%        7%
Rate of increase in compensation levels        5%    5.25%        5%
Expected long-term rate of return on assets    9%       9%        9%

         The following table sets forth the plans' funded status and amounts 
recognized in the Company's consolidated balance sheet at September 30 (in 
thousands):
                             1995                   1994
                           ________             _____________
                             Assets         Assets        Accumulated
                             Exceed         Exceed         Benefits
                          Accumulated    Accumulated       Exceed
                            Benefits       Benefits        Assets
                           _________      ________        ________

Actuarial present value of 
 vested benefit obligations ($14,891)      ($2,528)       ($ 9,913)

Accumulated benefit
 obligation                  (15,002)      ($2,535)       ($10,012)

Projected benefit 
 obligation                  (16,364)      ($3,216)       ($11,064)

Plan assets at fair value     16,695        4,914           10,170

Projected benefit obligation 
 (in excess of) or less 
  than plan assets               331        1,698             (894)

Unrecognized net
 (gain) or loss                 (259)         (31)            (873)

Unrecognized transition
 obligation (asset)             (777)        (863)               -

Unrecognized prior 
 service cost                    (16)         182              162
                              _______      _______           ______

Prepaid pension cost
 (pension liability)        ($   721)     $   986         ($ 1,605)

        Union employees are covered by multi-employer plans not administered 
by the Company. Payments of $219,000, $275,000 and $279,000 were made to  these
plans during fiscal 1995, 1994 and 1993, respectively.

         Additionally, the Company and certain subsidiaries have savings/profit
sharing plans for the benefit of qualified employees. The savings feature of
the plans incorporates the provisions of Section 401(k) of the Internal Revenue
Code. Under the savings feature of the plans, eligible employees may elect to
save a portion (within limits) of their compensation on a tax deferred basis.
The Company contributes to a participant's account an amount equal to 50% (with
certain limits) of the participant's contribution . Additionally, the Company
and certain subsidiaries may make annual contributions to the plans as
determined by the Board of Directors, with certain limitations. The plans
provide for deferred vesting with benefits payable upon retirement or earlier
termination of employment. The total cost of the plans was $3,510,000 in 1995;
$2,648,000 in 1994 and $1,445,000 in  1993.

        The Company has a management security plan for certain officers and 
key employees. The accruals for future benefits are based upon the remaining 
years to retirement of the participating employees. The Company has purchased 
life insurance on the lives of the participants and it is the owner and 
beneficiary of such policies. The expense for fiscal 1995, 1994 and 1993 was 
$1,296,000, $1,160,000 and $1,038,000, respectively.

        The Company and one of its subsidiaries provide certain health care 
benefits for retired employees. Employees may become eligible for those 
benefits if they were employed by the Company prior to December 10, 1992, meet
service requirements and reach retirement age while working for the  Company.
The plans are contributory and unfunded. The Company accrues the estimated cost
of retiree health  benefits over the years that the employees render service.
 
        The following table sets forth the plans' combined status reconciled 
with the accrued postretirement benefit cost included in the Company's 
consolidated balance sheet at September 30 (in thousands):

                                           1995      1994       1993
                                           ____      ____       ____
Accumulated postretirement 
 benefit obligations:
 Retirees                                $1,424     $1,680    $3,705
 Fully eligible active participants         616        597     1,606
 Other active participants                  874        677     7,376
                                         ______     ______    ______
 Total APBO                               2,914      2,954    12,687

 Unrecognized net loss
  from past experience 
  different from that 
  assumed and from 
  changes in assumptions                 (1,221)    (1,377)   (1,560)

 Unrecognized prior service costs           684        894         -

 Unrecognized transition obligation           -          -    (9,088)
                                         ______     ______    ______
 Accrued postretirement benefit cost     $2,377     $2,471    $2,039

        Net periodic postretirement benefit cost for fiscal years ended
September 30 includes the following components (in  thousands):

                                          1995       1994      1993
                                          ____       ____      ____
Service cost of benefits
 earned during the period                $ 133     $  260    $  678
Interest cost on APBO                      206        380     1,008
Net amortization and deferral             (101)      (127)        -
Amortization of transition 
 obligation over 20 years                    -        120       628
                                          _____      _____     _____
Net periodic postretirement 
 benefit cost                            $ 238     $  633    $2,314

        The discount rate used in determining the Net Periodic Postretirement 
Benefit Cost and the APBO was 7.25% at September 30, 1995, 8% at September  30,
1994 and 7% at September 30, 1993.
 
        Effective January 1, 1994, the Company's share of retiree health care 
was capped at the Company's 1993 cost level.


 
        9. Leases. Certain plant sites, office space and equipment are rented
under  operating leases. Total rental expense, excluding mineral leases, for
fiscal  1995, 1994 and 1993 was $4,231,000, $3,465,000 and $3,965,000,
respectively.  Future minimum lease payments under operating leases with an
initial or remaining noncancelable term in excess of one year, exclusive of
mineral  leases, at September 30, 1995 are as follows: 1996 -$1,447,000; 1997- 
$1,243,000; 1998 - $1,213,000; 1999 - $1,183,000; 2000 - $1,181,000; after 
2000 - $8,921,000. Certain leases include options for renewal. Most leases 
require the Company to pay for utilities, insurance and maintenance.        
The Company has a long-term lease, which may not be cancelled prior  to
September 1, 1998, with FRPP for sand reserves near Grandin, Florida.  Under
the lease the Company will pay minimum royalties of $1,000,000 per  year.



        10. Gain (loss) on sale and/or write down of assets. In fiscal 1995
the Company recorded a loss on the write down of the carrying value of certain 
real estate totaling $2,018,000. In fiscal 1994 the Company sold certain real 
estate which resulted in a loss of $313,000. In August 1993 the Company sold 
its S&G Concrete Co.'s North Carolina ready mixed concrete assets for cash  and
reported a gain of $2,715,000. Also, in fiscal 1993 the Company sold  other
land which resulted in a gain of $51,000.


        11. Fair values of financial instruments. At September 30, 1995 and
1994 the  carrying amount reported in the balance sheet for cash and cash
equivalents, notes receivable, short-term notes payable to banks, revolving
credit and industrial development revenue bonds approximate their fair value.
The fair values of the Company's other long-term debt are estimated using
discounted cash flow analysis, based on the Company's current incremental
borrowing rates for similar types of borrowing arrangements. At September 30,
1995 the  carrying amount and fair value of such other long-term debt was
$2,753,000 and $2,941,000, respectively. At September 30, 1994 the carrying
amount and fair value of such other long-term debt was $2,814,000 and
$3,040,000, respectively.


        12. Contingent liabilities. The Company and its subsidiaries are
involved in  litigation on a number of matters and are subject to certain
claims which  arise in the normal course of business, none of which, in the
opinion of  management, are expected to have a materially adverse effect on the
Company's  consolidated financial statements.

The Company has retained certain self-insurance risks with respect to losses 
for third party liability and property damage.

The Company has been advised of soil and groundwater contamination by 
petroleum products in the vicinity of an underground storage tank on a site 
owned by the Company. The contaminated soil and groundwater will have to be 
remediated in accordance with state and federal laws. An environmental 
consulting firm is investigating the site and has submitted a Contamination 
Assessment Report ("CAR") to the Florida Department of Environmental 
Protection ("DEP") for its review and approval. Following DEP approval of the 
CAR, a Remedial Action Plan will be developed and submitted to the DEP for 
approval. The consultants' estimate of the cost of remediation on similar 
non-Company sites ranges from $200,000 to $1,000,000. At September 30, 1995, 
the Company had recorded a liability for $400,000; it has not recorded any 
potential claims that it may have against the former owner of the site or 
through the Florida Petroleum Liability Insurance and Restoration Program 
and/or the Florida Abandoned Tank Restoration Program. Because of the 
uncertainties associated with environmental assessment and remediation 
activities, future expenses to remediate the currently identified site could 
be considerably higher than the accrued liability. However, the Company 
believes that the cost of remediation will not have a materially adverse 
effect upon its financial condition or earnings.

In May of 1993 the National Labor Relations Board ("NLRB") issued a Complaint 
against a subsidiary of the Company (herein the "Subsidiary") based on unfair 
labor practice charges previously filed by Teamsters Local 639. The Complaint 
seeks an order from the NLRB requiring the Subsidiary to recognize the
Teamsters as its employees' exclusive collective bargaining representative, to
restore certain previous terms and conditions of employment and to make whole
the affected employees and certain employee benefit plans for losses as a
result of changes in terms and conditions of employment made by the Subsidiary.
The Subsidiary has denied such charges and is vigorously defending its
position. In April of 1994, an Administrative Law Judge ("ALJ") of the NLRB
issued a Recommended Decision and Order recommending a ruling against the
Subsidiary's position and recommending the relief sought in the Complaint. The
Subsidiary filed an appeal with the NLRB.  In February 1995, the NLRB affirmed
the ALJ's decision in substantial part. The Company has appealed the NLRB's
decision to the Fourth Circuit Court of Appeals where the matter is now
pending. The ultimate liability, if any, with respect to this matter cannot
reasonably be estimated. However, it is the opinion of the Company's management
that the ultimate disposition of this  matter will not have a material adverse
effect on the Company's consolidated financial statements.


        13. Commitments. At September 30, 1995, the Company had placed orders
and was  committed to purchase equipment costing approximately $6,361,000.


        14. Fourth quarter financial information (unaudited). Significant items 
affecting income in the fourth quarter of fiscal 1995 include a $2,046,000 
increase in construction aggregates stockpile inventories due to the physical 
measurement of the stockpiles and the write down of the carrying value of 
certain real estate of $2,018,000.



Independent Auditors' Report
Florida Rock Industries, Inc.
The Board of Directors and Stockholders 
Florida Rock Industries, Inc.

We have audited the accompanying consolidated balance sheets of Florida Rock 
Industries, Inc. and its subsidiary companies as of September 30, 1995 and 
1994, and the related consolidated statements of income, stockholders' equity,
and cash flows for each of the two years in the period ended September 30,
1995. These financial statements are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statements based on our audits. The consolidated financial  statements for the
year ended September 30, 1993 were audited by other auditors whose report,
dated November 30, 1993, expressed an unqualified opinion on those statements.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and  significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, such 1995 and 1994 consolidated financial statements present 
fairly, in all material respects, the financial position of Florida Rock 
Industries, Inc. and its subsidiary companies at September 30, 1995 and 1994, 
and the results of their operations and their cash flows for each of the two 
years in the period ended September 30, 1995 in conformity with generally 
accepted accounting principles.


Deloitte & Touche LLP

Jacksonville, Florida
December 1, 1995




Directors and Officers
Florida Rock Industries, Inc.
Directors

  Thompson S. Baker (1)
  Chairman Emeritus of the Company

  Edward L. Baker (1)
  Chairman of the Board and 
  Chief Executive Officer of the Company

  John D. Baker II (1)
  President of the Company

  Thompson S. Baker II
  Vice President of the Company

  Alvin R. (Pete) Carpenter
  President and Chief Executive Officer
  of CSX Transportation, Inc.

  Robert D. Davis (3) 
  Chairman of the Board of DDI, Inc.

  Charles H. Denny III 
  Investments

  AIbert D. Ernest, Jr. (2) (3)
  President of
  Albert Ernest Enterprises

  Luke E. Fichthorn III (2)
  Private Investment Banker, 
  Twain Associates and Chairman of 
  the Board and Chief Executive Officer
  of Bairnco Corporation

  Frank M. Hubbard (2) (3)
  Chairman of the Board of
  A. Friends' Foundation Trust    

  Francis X. Knott 
  Chief Executive Officer
  of Partners Management Company

  Radford D. Lovett (2) (3)
  Chairman of the Board of
  Commodores Point Terminal Corp.

  W. Thomas Rice (2) (3)
  Chairman Emeritus of Seaboard
  Coast Line Industries, Inc.

  C. J. Shepherdson
  Vice President of the Company

  (1)      Member of the Executive Committee
  (2)      Member of the Audit Committee
  (3)      Member of the Compensation Committee




Officers

Edward L. Baker
Chairman of the Board and
Chief Executive Officer

John D. Baker II
President

H. B. Horner
Executive Vice President

C. J. Shepherdson
Vice President
CHAIRMAN, NORTHERN CONCRETE GROUP

Donald L. Bloebaum
Vice President
PRESIDENT, AGGREGATES GROUP

S. Robert Hays
Vice President

PRESIDENT, FLORIDA CONCRETE GROUP

Fred W. Cohrs
Vice President
PRESIDENT, CEMENT GROUP

Clarron E. Render, Jr.
Vice President
PRESIDENT, NORTHERN CONCRETE GROUP

Thompson S. Baker II
Vice President
EXECUTIVE VICE PRESIDENT, 
AGGREGATES GROUP

Robert C. Peace
Vice President
QUALITY

Ruggles B. Carlson
Vice President and Treasurer
FINANCE

Dennis D. Frick
Secretary
CORPORATE COUNSEL

Wallace A. Patzke, Jr.
Controller

John W. Green
Assistant Secretary
DIRECTOR OF CORPORATE CREDIT


Florida Rock Industries, Inc.
General Office: 155 East 21st Street 
Jacksonville, Florida 32206 
Telephone: (904) 355-1781

Annual Meeting
Shareholders are cordially invited to attend the Annual Stockholders Meeting
which will be held at 9 a.m. local time, on Wednesday, February 7, 1996, at the
general offices of the  Company, 155 East 21st Street, Jacksonville, Florida.

Transfer Agent
First Union National Bank 
of North Carolina
230 South Tryon Street, 10th Floor
Charlotte, NC 28288-1154
Telephone: 1-800-829-8432

General Counsel
Lewis S. Lee, Esquire
LeBoeuf, Lamb, Greene & MacRae, L.L.P.
Jacksonville, Florida

Independent Auditors
Deloitte & Touche LLP
Jacksonville, Florida

Common Stock Listed
American Stock Exchange
(Symbol: FRK)

Form 10-K
Stockholders may receive without charge a copy of Florida Rock Industries,
Inc.'s annual report to the Securities and Exchange Commission on Form 10-K
by writing to the Treasurer at P.O. Box 4667, Jacksonville, Florida 32201.


<TABLE> <S> <C>


<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                             925
<SECURITIES>                                         0
<RECEIVABLES>                                   49,649
<ALLOWANCES>                                     1,726
<INVENTORY>                                     24,324
<CURRENT-ASSETS>                                78,788
<PP&E>                                         492,072
<DEPRECIATION>                                 271,747
<TOTAL-ASSETS>                                 326,029
<CURRENT-LIABILITIES>                           57,614
<BONDS>                                          9,653
<COMMON>                                           949
                                0
                                          0
<OTHER-SE>                                     210,306
<TOTAL-LIABILITY-AND-EQUITY>                   326,029
<SALES>                                        368,959
<TOTAL-REVENUES>                               368,959
<CGS>                                          295,207
<TOTAL-COSTS>                                  295,207
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               2,060
<INCOME-PRETAX>                                 36,372
<INCOME-TAX>                                    12,460
<INCOME-CONTINUING>                             23,912
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    23,912
<EPS-PRIMARY>                                     2.51
<EPS-DILUTED>                                     2.51
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission