LONE STAR INDUSTRIES INC
10-Q, 1995-11-08
CEMENT, HYDRAULIC
Previous: KMART CORP, SC 13G/A, 1995-11-08
Next: MATTHEWS INTERNATIONAL CORP, 10-C, 1995-11-08



                            FORM 10-Q

                  SECURITIES AND EXCHANGE COMMISSION
                       Washington, D. C.  20549

(Mark One)
[X]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 1995
                                 OR
[ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE 
SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________________ to ________________

Commission File Number 1-06124

                      LONE STAR INDUSTRIES, INC.
        (Exact name of registrant as specified in its charter)
                                 	
			   DELAWARE    				  No. 13-0982660
         (State or other jurisdiction of		 (I.R.S. Employer
	    incorporation or organization) 		Identification No.)

 300 First Stamford Place, P. O. Box 120014, Stamford, CT  06912-0014
        (Address of principal executive offices)    (Zip Code)

Registrant's telephone number, including area code   203-969-8600

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 whether the registrant has filed all documents 
and reports required to be filed by Sections 12, 13 or 15(d) of the 
Securities Exchange Act of 1934 subsequent to the distribution of 
securities under a plan confirmed by a court.

                   Yes   X             No       

The number of shares outstanding of each of the registrant's classes 
of common stock as of November 3, 1995:

       Common Stock, par value $1 per share - 12,073,101 shares


 



 

 






TABLE OF CONTENTS


	
												PAGE


PART I.	FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS
Consolidated Statements of Operations - For the
   Three and Nine Months Ended September 30, 1995 
   (Unaudited), the Three and Six Months Ended 
   September 30, 1994 (Unaudited) and the Three
   Months Ended March 31, 1994...........................3

Consolidated Statements of Retained Earnings -            
   For the Three and Nine Months Ended September 30, 
   1995 (Unaudited), the Three and Six Months Ended 
   September 30, 1994 (Unaudited) and the Three 
   Months Ended March 31, 1994...........................4 

Consolidated Balance Sheets - September 30, 1995
   (Unaudited) and December 31, 1994.....................5

Consolidated Statements of Cash Flows - For the 
   Nine Months Ended September 30, 1995 (Unaudited),
   the Six Months Ended September 30, 1994 (Unaudited)
   and the Three Months Ended March 31, 1994.............6

Notes to Unaudited Consolidated Financial Statements.....7

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF 
FINANCIAL CONDITION AND RESULTS OF OPERATIONS...........22

PART II.	OTHER INFORMATION.......................................30

SIGNATURES.........................................................31





PART I.   FINANCIAL INFORMATION
ITEM 1.   FINANCIAL STATEMENTS

LONE STAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands Except Per Share Amounts)


                                                                      
                                    Successor Company               
                                  
                           For the       For the      For the     For the  |
                         Three Months  Three Months Nine Months  Six Months|
                            Ended         Ended        Ended       Ended   |
                          September     September    September   September |
Consolidated Income        30, 1995      30, 1994      30, 1995   30, 1994 |
                          (Unaudited)  (Unaudited)   (Unaudited)(Unaudited)| 
Revenues:                                                                  |
                                                                           |
 Net sales                   $100,611    $ 95,969      $240,875   $182,964 | 
 Joint venture income           2,734       1,660         4,958      2,929 | 
 Other income, net              1,399         814         3,209      1,948 | 
                              104,744      98,443       249,042    187,841 |
                                                                           | 
Deductions from revenues:                                                  |
 Cost of sales                 63,022      62,430       164,805    123,833 | 
 Selling, general and                                                      | 
  administrative expenses       6,521       7,367        21,774     15,165 | 
 Depreciation and depletion     6,258       5,464        17,995     11,443 | 
 Recovery of litigation                                                    | 
  settlement                     -           -             -          -    | 
 Interest expense (contractual                                             |
  interest for the three                                                   |
  months ended March 31, 1994                                              |
  of $7,631)                    2,220       2,313         6,897      4,532 | 
                               78,021      77,574       211,471    154,973 | 
Income (loss) before                                                       |
 reorganization items and                                                  |
 income taxes                  26,723      20,869        37,571     32,868 | 
Reorganization items:                                                      |
 Adjustments to fair value       -           -             -          -    | 
 Other items                     -           -             -          -    | 
                                 -           -             -          -    |  
                                                                           | 
Income (loss) before income                                                |
 taxes and extraordinary item  26,723      20,869        37,571     32,868 | 
 Provision for income taxes    (8,601)     (7,428)      (12,398)   (11,513)| 
                                                                           |
Income (loss) before                                                       |
 extraordinary item            18,122      13,441        25,173     21,355 | 
Extraordinary item: gain on                                                |  
 discharge of prepetition                                                  |
 liabilities                     -           -             -          -    |
                                                                           |
                                                                           |
Income (loss) before preferred                                             |
 dividends                     18,122      13,441        25,173     21,355 | 
Provision for preferred                                                    |
  dividends                      -           -             -          -    |  
                                                                           |
Net income (loss) applicable                                               | 
 to common stock             $ 18,122    $ 13,441      $ 25,173   $ 21,355 |  
                                                                           |
Weighted average common                                                    |
 shares outstanding            12,068      12,000        12,068     12,000 | 
                                                                           |  
                                                                           |
Primary income (loss) per                                                  |
  common share:                                                            |
Income (loss) before extraordinary                                         |
 item                           $1.30       $0.99         $1.88      $1.62 | 
Extraordinary item: gain on                                                |  
 discharge of prepetition                                                  |
 liabilities                     -           -             -          -    | 
Net income (loss) per common                                               |
 share                          $1.30       $0.99         $1.88      $1.62 | 
                                                                           |  
                             ________    ________      ________            | 
Fully diluted income (loss)                                                |
  per common share              $1.30       $0.99         $1.86      $1.61 |
    


(a) Earnings per share for the three months ended March 31, 1994 are not 
meaningful and prior period per share amounts are not comparable to the 
Successor Company per share amounts due to reorganization and revaluation 
entries and the issuance of 12 million shares of new common stock.  See Note 
4 for pro forma information related to the three months ended March 31, 1994 
and the nine months ended September 30, 1994.

The accompanying Notes to Unaudited Consolidated Financial Statements are an 
integral part of the Financial Statements.





LONE STAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In Thousands Except Per Share Amounts)

                                      Predecessor Company
                                     
                                             For the
                                          Three Months
                                              Ended
                                            March 31,
Consolidated Income                           1994    	 


Revenues:
 Net sales                                  $ 33,709
 Joint venture income                            381
 Other income, net                             2,691
                                              36,781
                                                                     
Deductions from revenues:                                           
 Cost of sales                                29,694
 Selling, general and                                                
  administrative expenses                      9,836
 Depreciation and depletion                    6,688
 Recovery of litigation                                             
  settlement                                  (6,500)
 Interest expense (contractual                                      
  interest for the three                                            
  months ended March 31, 1994                                       
  of $7,631)                                     233
                                              39,951
Income (loss) before                                                
 reorganization items and                                           
 income taxes                                 (3,170)
Reorganization items:                                              
 Adjustments to fair value                  (133,917)
 Other items                                 (13,396)
                                            (147,313) 
                                                                    
Income (loss) before income                                       
 taxes and extraordinary item               (150,483)
 Provision for income taxes                     (155)
                                                                   
Income (loss) before                                               
 extraordinary item                         (150,638)
Extraordinary item: gain on                                          
 discharge of prepetition                                          
 liabilities                                 127,520  
                                                                   
                                                                   
Income (loss) before preferred                                     
 dividends                                   (23,118)
Provision for preferred                                           
  dividends                                   (1,278) 
                                                                   
Net income (loss) applicable                                       
 to common stock                           ($ 24,396) 
                                                                   
Weighted average common                                       
 shares outstanding                           n/m (a)
                                              
                                                                   
Primary income (loss) per                                          
  common share:                                                   
Income (loss) before extraordinary                                 
 item                                         n/m (a)
Extraordinary item: gain on                                          
 discharge of prepetition                                          
 liabilities                                  n/m (a) 
Net income (loss) per common                                       
 share                                       n/m  (a)
                                                                     
                                           _______
Fully diluted income (loss)             
  per common share                           n/m  (a)   



(a) Earnings per share for the three months ended March 31, 1994 are not 
meaningful and prior period per share amounts are not comparable to the 
Successor Company per share amounts due to reorganization and revaluation 
entries and the issuance of 12 million shares of new common stock.  See Note 
4 for pro forma information related to the three months ended March 31, 1994 
and the nine months ended September 30, 1994.

The accompanying Notes to Unaudited Consolidated Financial Statements are an 
integral part of the Financial Statements.
















LONE STAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
(In Thousands)

                                            Successor Company               
                                  
                           For the       For the      For the     For the  |
                         Three Months  Three Months Nine Months  Six Months|
                            Ended         Ended        Ended       Ended   |
                          September     September    September   September |
                           30, 1995      30, 1994      30, 1995   30, 1994 |
                          (Unaudited)  (Unaudited)   (Unaudited)(Unaudited)| 
                                                                           |
Retained earnings, beginning                                               | 
 of period                  $  35,780   $   7,914    $   29,333   $   -    |
                                                                           | 
Net income (loss)              18,122      13,441        25,173     21,355 |
Dividends                        (603)       -           (1,207)      -    |
                                                                           |
Retained earnings (accumulated                                             |  
 deficit)                      53,299      21,355        53,299     21,355 | 
                                                                           |
Elimination of accumulated                                                 | 
 deficit                         -           -             -          -    |  
                                                                           |   
Retained earnings, end of                                                  |
 period                     $  53,299   $  21,355    $   53,299   $ 21,355 |


The accompanying Notes to Unaudited Consolidated Financial Statements are an 
integral part of the Financial Statements.





LONE STAR INDUSTRIES, INC.
CONSOLIDATED STATEMENTS OF RETAINED EARNINGS
(In Thousands)

                                      Predecessor Company
                                     
                                          For the Three
                                          Months Ended
                                            March 31,
                                              1994    	 
                                                                              
Retained earnings, beginning of period     ($ 187,896)

Net income (loss)                             (23,118)
Dividends                                        -
                                           __________
Retained earnings (accumulated deficit)      (211,014)
                                                                  
Elimination of accumulated deficit            211,014
                                           __________       
Retained earnings, end of period           $     -   	



The accompanying Notes to Unaudited Consolidated Financial Statements are an 
integral part of the Financial Statements.





LONE STAR INDUSTRIES, INC.
CONSOLIDATED BALANCE SHEETS
(In Thousands)


                                                 September 30,   December 31,
                                                     1995            1994	   
                                                 (Unaudited)           
Assets:                                                        
  Current assets:                                                
    Cash, including cash equivalents of $42,148,
     and $54,782                                    $ 46,934        $ 55,398
    Accounts and notes receivable, net                45,762          32,480
    Inventories:                                                    
       Finished goods                                 26,060          21,800
       Work in process and raw materials               7,669           3,786
       Supplies and fuel                              20,015          19,943
                                                      53,744          45,529

    Other current assets                               5,991           3,243
       Total current assets                          152,431         136,650
                                                                             
  Joint ventures                                      21,882          18,174

  Property, plant and equipment                      352,046         326,545
  Less accumulated depreciation and depletion         34,351          16,593
                                                     317,695         309,952

  Other assets and deferred charges                    1,916           1,544
       Total assets other than liquidating 
        subsidiary                                   493,924         466,320   
                                                                 
  Assets of liquidating subsidiary (See Note 5)       51,000          87,000
       Total assets                                 $544,924        $553,320

Liabilities and Shareholders' Equity:                              
  Current liabilities:                                               
    Accounts payable                                $ 12,489        $ 14,272
    Accrued liabilities                               42,909          47,337
    Other current liabilities                          6,331           3,650
       Total current liabilities                      61,729          65,259
                                                                 
  Senior notes payable                                78,000          78,000
  Production payment                                  12,966          16,966
  Postretirement benefits other than pensions        130,830         129,634
  Pensions                                            10,685          14,345
  Deferred income taxes                                6,688           6,688
  Other liabilities                                   34,433          32,965
  Contingencies (See Notes 12 and 13)               ________        ________
       Total liabilities other than liquidating 
        subsidiary                                   335,331         343,857

  Asset proceeds notes of liquidating subsidiary                             
   (See Note 5)                                       51,000          87,000
                                                    ________        ________
       Total liabilities                             386,331         430,857

Shareholders' Equity:                                                         
  Common stock                                        12,073          12,000
  Warrants to purchase common stock                   15,602          15,613
  Additional paid-in capital                          77,369          65,700
  Retained earnings                                   53,299          29,333 
  Treasury stock                                         (84)           -
  Cumulative translation adjustment                      334            (183)
                                                     158,593         122,463
       Total liabilities and shareholders'                           
        equity                                      $544,924        $553,320
                                                                 
                           
The accompanying Notes to Unaudited Consolidated Financial Statements are an 
integral part of the Financial Statements.

 


LONE STAR INDUSTRIES, INC. 
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In Thousands)


							                          Predecessor  
                                        Successor Company         Company
                                     
                                      For the        For the   |  For the
                                    Nine Months    Six Months  |Three Months
                                       Ended          Ended    |   Ended
                                   September 30,  September 30,| March 31,
                                       1995           1994     |    1994  	
                                     (Unaudited)   (Unaudited) |  
                                                               |
Cash Flows from Operating Activities:                          |
                                                               |
Income (loss) before extraordinary                             |
  item                                 $ 25,173    $  21,355   | ($ 150,638)
Adjustments to arrive at net cash used                         |
  by operating activities:                                     |
    Depreciation and depletion           17,996       11,443   |      6,688
    Deferred income taxes                12,398       11,504   |        155
    Recovery of litigation settlement      -            -      |     (6,500)
    Changes in operating assets and                            |
      liabilities:                                             |
        Accounts and notes receivable   (13,484)     (14,331)  |     22,157
        Inventories and other current                          |
          assets                        (11,165)       6,702   |    (17,189)
        Accounts payable and other                             |
          accrued liabilities            (5,887)         (66)  |     (1,808)
    Unremitted earnings of joint                               |
      ventures                           (3,708)      (1,679)  |        619
    Adjustments to fair value              -            -      |    133,917
    Other reorganization items             -            -      |     13,396
    Other, net                           (1,580)      (6,538)  |     (5,866)
Net cash provided (used) by operating                          |
  activities before reorganization                             |
  items                                  19,743       28,390   |     (5,069)
                                                               | 
Operating cash flows from reorganization                       |
  items:                                                       |
    Interest received on cash accumulated                      |
      because of Chapter 11 proceedings    -            -      |      1,998
    Professional fees and administrative                       | 
      expenses                             -          (6,476)  |     (5,849)
    Professional fees escrow pursuant to                       |
      the reorganization plan              -            -      |    (12,431)
Net cash used by reorganization items      -          (6,476)  |    (16,282)
Net cash provided (used) by operating                          |
  activities                             19,743       21,914   |    (21,351)
                                                               |
Cash Flows from Investing Activities:                          |
                                                               |
Capital expenditures                    (26,563)     (10,312)  |     (6,695)
Proceeds from sales of assets             1,516       21,861   |        148
Proceeds from sales of assets held for                         | 
   sale                                    -            -      |      2,457
Other, net                                 -             289   |       (348)
Net cash (used) provided by investing                          | 
  activities                            (25,047)      11,838   |     (4,438)
                                                               | 
Cash Flows from Financing Activities:                          |
                                                               |
Cash distribution pursuant to the                              |
  reorganization plan                      -            -      |   (200,451)
Transfer to liquidating subsidiary         -            -      |     (5,010)
Proceeds from exercise of options         1,076         -      |       - 
Proceeds from exercise of warrants           55         -      |       -
Odd lot program purchases and sales         (84)        -      |       -
Dividends paid                           (1,207)        -      |       -
Reduction of production payment          (3,000)      (1,000)  |     (1,000)
Net cash used by financing activities    (3,160)      (1,000)  |   (206,461)
                                                               |           
Net increase (decrease) in cash and cash                       | 
  equivalents                            (8,464)      32,752   |   (232,250)
                                                               |
Cash and cash equivalents, beginning                           |
  of period                              55,398       12,147   |    244,397
Cash and cash equivalents, end                                 |
  of period                           $  46,934    $  44,899   |  $  12,147
                                                                                


The accompanying Notes to Unaudited Consolidated Financial Statements are an 
integral part of the Financial Statements.
    




	NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS


Note 1

In the opinion of management, the accompanying unaudited consolidated 
financial statements contain all adjustments necessary to present fairly 
the financial position of the Company as of September 30, 1995, and the 
results of operations for the three and nine months ended September 30, 
1995, the three and six months ended September 30, 1994 and the three 
months ended March 31, 1994, and the cash flows for the nine months ended 
September 30, 1995, the six months ended September 30, 1994 and the three 
months ended March 31, 1994.  As discussed in Notes 2, 3, and 4, the 
Company emerged from its bankruptcy proceedings on April 14, 1994, with an 
effective date for accounting purposes of March 31, 1994. Accordingly, 
operating results for the three months ended March 31, 1994 are those of 
the predecessor company.  

The year-end consolidated balance sheet was derived from the Company's 
audited financial statements, but does not include all disclosures 
required by generally accepted accounting principles.  The financial 
statements contained herein should be read in conjunction with the 
financial statements and related notes in the Company's annual report on 
Form 10-K for the year ended December 31, 1994. The Company's operations 
are seasonal and, consequently, interim results are not necessarily 
indicative of the results to be expected for a full year.  In addition, 
having operated for over three years in bankruptcy, results of operations 
prior to emergence from bankruptcy are not indicative of results of 
operations outside of bankruptcy proceedings. Also affecting comparability 
are differences in the operating units of the successor company and the 
predecessor company.

Certain previously reported amounts have been reclassified in order to 
conform with current year presentation.  In accordance with AICPA Statement 
of Position No. 90-7, "Financial Reporting by Entities in Reorganization 
Under the Bankruptcy Code" ("SOP No. 90-7"), income tax benefits realized 
from preconfirmation net operating loss carryforwards were used first to 
reduce the reorganization value in excess of amounts allocable to 
identifiable assets and are now used to increase additional paid-in capital.


Note 2 - Reorganization

In order to achieve a long-term solution to its financial, litigation and 
business problems, on December 10, 1990, Lone Star Industries, Inc. 
together with certain of its subsidiaries (including two subsidiaries 
filing on December 21, 1990), filed voluntary petitions for reorganization 
under Chapter 11 in the United States Bankruptcy Court for the Southern 
District of New York ("Bankruptcy Court"), and operated their respective 
businesses as debtors-in-possession until April 14, 1994.  On February 17, 
1994, with the approval of all voting classes of creditors and equity 
holders, the Bankruptcy Court confirmed the Debtors Modified Amended 
Consolidated Plan of Reorganization dated November 4, 1993 (as further 
modified on February 17, 1994) (the "plan"). On April 14, 1994, (the 
"effective date") the plan became effective, and distributions to 
creditors and shareholders commenced.  In accordance with the plan, 
certain core cement, ready-mixed concrete and construction aggregates 
operations constitute the reorganized Lone Star. Other non-core assets of 
the Company and their associated liabilities including the Nazareth, 
Pennsylvania cement plant, the Santa Cruz, California cement plant and the 
Company's interests in the RMC LONESTAR, Hawaiian Cement and Lone Star 
Falcon joint ventures, certain surplus real estate and certain litigations 
were transferred to Rosebud Holdings, Inc., a wholly-owned liquidating 
subsidiary and its subsidiaries (collectively "Rosebud") for disposition 
and distribution of the proceeds of such dispositions, for the benefit of 
unsecured creditors (See Note 5).


Note 3 - Basis of Presentation

As of the effective date of the plan, the sum of allowed claims plus post-
petition liabilities of the Company exceeded the value of its pre-
confirmation assets.  In addition, the Company experienced a change in 
control as pre-reorganization equity holders received less than 50% of the 
reorganized Lone Star common stock issued pursuant to the plan. Therefore, 
in accordance with AICPA SOP No. 90-7, the Company adopted "fresh-start" 
reporting which assumes that a new reporting entity was created and 
required assets and liabilities be adjusted to their fair values as of the 
effective date.  

Although the plan became effective on April 14, 1994, for accounting 
purposes the effective date of the plan is considered to be March 31, 
1994, and accordingly, the Company has adopted fresh-start reporting as of 
March 31, 1994.  Adjustments were recorded as of March 31, 1994 to reflect 
the effects of the consummation of the plan and to reflect the 
implementation of fresh-start reporting.  The reorganization value of the 
Company was determined using several factors and by reliance on various 
valuation methods, including discounted cash flows, price/earnings ratios 
and other applicable ratios. Reorganization value generally approximates 
fair value of the entity before considering liabilities and approximates 
the amount a buyer would pay for the assets of the entity after the 
reorganization.  Based on information from parties in interest and from 
Lone Star's financial advisors, the total reorganization value of the 
Company was $579,411,000. The reorganization value was then allocated to 
the Company's assets and liabilities in conformity with the Accounting 
Principles Board Opinion No. 16, "Business Combinations" ("APB No. 16"), 
as specified by SOP No. 90-7. Income related to the settlement of 
liabilities subject to the Company's Chapter 11 proceedings is included in 
the accompanying consolidated statement of operations as an extraordinary 
gain on discharge of prepetition liabilities.  The gains or losses related 
to the adjustments of assets and liabilities to fair value are included in 
reorganization items in the accompanying consolidated statement of 
operations (See Note 7).

The Company's emergence from its Chapter 11 proceedings resulted in a new 
reporting entity with no retained earnings or accumulated deficit as of March 
31, 1994.  Accordingly, the Company's consolidated financial statements for 
periods prior to March 31, 1994 are not comparable to consolidated financial 
statements presented on or subsequent to March 31, 1994.  A black line has 
been drawn on the accompanying consolidated financial statements to 
distinguish between the pre-reorganization and post-reorganization company.


Note 4  -  Pro Forma Information

The following pro forma condensed financial information of the Company and 
its subsidiaries illustrates the estimated financial effects of the 
implementation of the plan (which resulted in the end of the Company's 1989 
Restructuring Program) and its adoption of fresh-start reporting. Pro forma 
statement of operations data for the three months ended March 31, 1994 have 
been presented as if the Company had emerged from its Chapter 11 bankruptcy 
proceedings and adopted fresh-start reporting prior to January 1, 1994. The 
pro forma data is unaudited.



                            	Lone Star Industries, Inc.
	         Pro Forma Statement of Operations (Unaudited)
	        For the Three Months Ended March 31, 1994
	        (In millions except per share amounts)


                                                 Effect of Plan of
                                                   Reorganization
                                                  and Fresh Start    ProForma
                                     Historical      Reporting        Results
Revenues:
Net sales............................ $  33.7        $  11.6        $   45.3
Joint venture income.................     0.4           (0.3)            0.1 
Other income.........................     2.7           (1.5)            1.2
                                         36.8            9.8            46.6

Deductions from revenues:
Cost of sales........................    29.7           17.7            47.4
Recovery of litigation settlement....    (6.5)            -             (6.5)
Selling, general and administrative..     9.9           (1.6)            8.3
Depreciation and depletion...........     6.7           (0.6)            6.1
Interest expense.....................     0.2            2.0             2.2
                                         40.0           17.5            57.5

Loss before reorganization items.....    (3.2)          (7.7)          (10.9)
Reorganization items:
Adjustments to fair value............  (133.9)         133.9              -  
Other................................   (13.4)          13.4              -  
Total reorganization items...........  (147.3)         147.3              -  
 
Loss before income taxes and
 extraordinary item..................  (150.5)         139.6           (10.9)

Credit (provision) for income taxes..    (0.2)           4.0             3.8

Loss before extraordinary item......   (150.7)         143.6            (7.1)

Extraordinary item: gain on discharge
 of prepetition liabilities.........    127.5         (127.5)             -  
Loss before provision for preferred
 dividends..........................  $ (23.2)       $  16.1        $   (7.1)

Primary and fully diluted loss 
 per common share...................                                $  (0.59)
_____________________________________________________________________________



The following pro forma condensed financial information for the nine months 
ended September 30, 1994 illustrates the estimated operating results as if 
the Company had emerged from its Chapter 11 proceedings and adopted fresh-
start reporting prior to January 1, 1994 by combining the pro forma results 
for the three months ended March 31, 1994 and the actual results for the six 
months ended September 30, 1994.  Due to the seasonality of the Company's 
operations, interim results are not necessarily indicative of the results to 
be expected for a full year.


Lone Star Industries, Inc.
Pro Forma Consolidated Statement of Operations (Unaudited)
For the Nine Months Ended September 30, 1994
                  (In Millions Except Per Share Amounts)

                                                Actual         Pro Forma 
                                Pro Forma       Results        Results 
                                Results for     for the Six    for the Nine 
                                the Three       Months Ended   Months Ended
                                Months Ended    September      September
                                March 31, 1994  30, 1994       30, 1994     
                                   
Revenues:
Net sales........................... $  45.3        $ 183.0        $ 228.3 
Joint venture income................     0.1            2.9            3.0
Other income........................     1.2            1.9            3.1
                                        46.6          187.8          234.4

Deductions from revenues:
Cost of sales.......................    47.4          123.8          171.2
Recovery of litigation settlement...    (6.5)           -             (6.5) 
Selling, general and administrative.     8.3           15.2           23.5
Depreciation and depletion..........     6.1           11.4           17.5
Interest expense....................     2.2            4.5            6.7
                                        57.5          154.9          212.4
Income (loss) before income taxes...   (10.9)          32.9           22.0

Provision for income taxes..........     3.8          (11.5)          (7.7)
Net income.......................... $  (7.1)       $  21.4        $  14.3 

Primary income per common share..... $ (0.59)       $  1.62        $  1.15

Fully diluted income per common 
  share............................. $ (0.59)       $  1.61        $  1.15


Due to the large number of outstanding common stock equivalents, primary and 
fully diluted earnings per share are calculated using the modified treasury 
stock method, unless the result is anti-dilutive.  Earnings per share are 
computed independently for each quarter.  Therefore, quarterly earnings per 
share may not be additive.

The above pro forma condensed financial information includes estimated 
adjustments for the following items:

As a result of the implementation of the plan and adoption of fresh-start 
reporting the Company's 1989 Restructuring Program ended effective March 31, 
1994.  Operating results of the cement plants at Pryor, Oklahoma and 
Maryneal, Texas, which were formerly included in assets held for sale are 
included in the pro forma consolidated operating results.

The operating results of the assets which were transferred to Rosebud for 
distribution for the benefit of unsecured creditors, have been eliminated 
from the pro forma statement of operations.

Cost of sales has been adjusted to reflect the write-up of inventory in 
accordance with fresh-start reporting. 

In connection with the adjustment of the March 31, 1994 property, plant and 
equipment balances to reflect the values of the assets under fresh-start 
reporting, the pro forma consolidated operating results for the three months 
ended March 31, 1994 have been adjusted to include the estimated change in 
depreciation expense related to the new values.  

Interest expense related to long-term debt, including the senior unsecured 
notes of the successor company, has been included in the pro forma statement 
of operations. 

Due to the elimination of common and preferred shareholders' equity of the 
predecessor company, and its replacement with common equity of the successor 
company, the provision for preferred dividends has been eliminated from the 
pro forma statement of operations.

All Chapter 11 reorganization items included in the statement of operations 
for the three months ended March 31, 1994 have been eliminated from the pro 
forma statement of operations.

The extraordinary gain on discharge of prepetition liabilities has been 
eliminated. 

The pro forma statement of operations has been adjusted, in accordance with 
the requirements of fresh-start reporting, to reflect the reduction in 
expenses resulting from bankruptcy-related settlements, including settlements 
reached with the Pension Benefit Guaranty Corporation and retirees. 

Cost of sales for the three months ended March 31, 1994 has been adjusted to 
reflect the Company's change in its method of accounting for inventory for 
interim reporting purposes and the expensing of deferred costs in accordance 
with the adoption of fresh-start reporting. In addition, cost of sales has 
been adjusted to reflect costs related to its construction aggregates barges 
which were deferred during the first quarter of 1994 and subsequently 
written-off in accordance with fresh-start reporting.  Similar costs will be 
incurred and expensed in future years.


Note 5 - Rosebud Holdings, Inc. Liquidating Subsidiary

As part of the plan, on April 14, 1994, the Company transferred certain non-
core assets and their related liabilities, certain other miscellaneous assets 
and a $5,000,000 cash investment by the Company to Rosebud for liquidation, 
and Rosebud issued an aggregate $138,118,000 initial principal amount of 
asset proceeds notes.  As of September 30, 1995, most of Rosebud's assets had 
been liquidated and its remaining net assets consist of cash (most of which 
has been deposited with the trustee of the asset proceeds notes, who made a 
$12,000,000 partial principal redemption on October 31, 1995, and will make a 
$35,000,000 partial redemption of the notes on December 20, 1995), and 
unimproved real estate, net of certain liabilities related to both sold and 
existing assets. After the December 20, 1995 redemption, an aggregate 
$4,400,000 of outstanding asset proceeds notes will remain.  The Company is 
under no obligation to fund additional Rosebud working capital requirements. 

Rosebud's assets are included in the Company's September 30, 1995 
consolidated balance sheet at the estimated net realizable value of 
$51,000,000. Generally, net realizable value is the amount which is 
reasonably expected to be received upon a sale to a willing buyer, less 
costs to sell. Estimated net realizable value is a good faith estimate 
determined based on the underlying characteristics of each asset.  In 
addition, a discount factor of 14%, related to the time value of money and 
risk associated with collection, has been applied to these assets to 
arrive at their estimated net realizable value.

Net realizable value, determined as described above, may differ from the 
eventual realizable value of the asset.  In addition, it is difficult to 
estimate the time required to complete this process. 

The decrease of $36,000,000 from the December 31, 1994 balance of $87,000,000 
is primarily due to asset sales and the subsequent distribution of the net 
proceeds to asset proceeds note holders, partially offset by the greater 
value of the remaining assets reflecting the shorter time period used in 
determining the present value.  The decrease was also partly offset by the 
inclusion of the funds received as a result of the settlement reached with 
the remaining insurance companies related to indemnity in the railroad 
crosstie litigation cases, the settlements with two Argentine companies 
regarding the litigation related to the 1992 auction sale of the Company's 
Argentine subsidiary and a settlement reached in the litigation involving 
Northeast Cement Company and its affiliates, Lafarge Corporation and Lafarge 
Canada, Inc.  The net proceeds resulting from these settlements were 
transferred to the collateral agent. Prior to settlement, the recoveries from 
the insurance companies, the Argentine companies and Lafarge were not 
included in the valuation of the net assets of Rosebud.

The asset proceeds notes are secured by liens and security interests, as the 
case may be, on substantially all of the Rosebud assets.  The asset proceeds 
notes bear interest at a rate of 10% per annum payable in cash and/or 
additional asset proceeds notes, payable in semi-annual installments.  

The asset proceeds notes are to be repaid as Rosebud's assets are disposed of 
and proceeds are received in connection with the litigation transferred to 
Rosebud. All net cash proceeds, less a $5,000,000 cash reserve and up to an 
additional $5,000,000 for estimated Rosebud working capital needs, are to be 
deposited in a cash collateral account for distribution to the note holders. 
 The asset proceeds notes mature on July 31, 1997.
 
The asset proceeds notes, including accrued interest thereon, are recorded on 
the accompanying consolidated balance sheets at an amount equal to the 
estimated value of the assets to be utilized to liquidate these obligations.

In August 1994, February 1995 and July 1995, Rosebud redeemed a portion of 
asset proceeds notes by paying principal and interest on the redeemed notes 
in the amount of $31,719,000 and $159,000, $30,000,000 and $183,000, and 
$25,000,000 and $1,090,000, respectively.  An additional redemption of 
principal and accrued interest thereon, of $12,000,000 and $300,000, 
respectively, was made on October 31, 1995.  The July 1994, January 1995 and 
July 1995 interest payments of $5,755,000, $5,320,000 and $2,570,000, 
respectively, were made in cash.

These notes were guaranteed, in part, by Lone Star.  As a result of interest 
and principal payments made by Rosebud, the Company's guarantee, the 
guarantee agreement and the related pledge of Rosebud's common stock owned by 
the Company were terminated as of July 14, 1995.  The remaining face value of 
the asset proceeds notes as of September 30, 1995 was $51,399,000.  Total 
principal and interest payments of $114,096,000 had been made as of October 
31, 1995, resulting in a remaining face value of asset proceeds notes at 
October 31, 1995 of $39,399,000.  Rosebud will make an additional partial 
principal redemption of $35,000,000, together with interest on the redeemed 
notes, on December 20, 1995.

To the extent that amounts received upon disposition of the Rosebud assets 
are not sufficient to pay the principal and interest of the asset proceeds 
notes, such notes will not be paid.  In addition, the assumption of Lone 
Star's liabilities by Rosebud may not be binding upon third parties, and, in 
any event, as to any such liabilities arising from actions or circumstances 
that existed on or before April 14, 1994 and that result in payments to Lone 
Star aggregating in excess of $7,000,000, Rosebud's obligation to indemnify 
Lone Star in respect thereof is subordinated to repayment of the asset 
proceeds notes.  Cash generated by Rosebud, in excess of the face value of 
the remaining asset proceeds notes, accrued interest and Rosebud working 
capital requirements, if any, will be paid to Lone Star.  In connection with 
the sale of certain of its assets, Rosebud and its subsidiaries have agreed 
to indemnification obligations relating to misrepresentations and unassumed 
obligations.  While no claims under such indemnities have been received, and 
the Company is not aware of any basis for such claims, in a limited number of 
cases Lone Star has agreed to fulfill such obligations should they exceed 
Rosebud's ability to pay for them.

During 1994, Rosebud sold the Santa Cruz, California cement plant, the 
Nazareth, Pennsylvania cement plant, and surplus property in Virginia, 
Massachusetts and Louisiana for proceeds of $33,063,000, $22,134,000, and 
$695,000, respectively.

In a 1994 settlement of a judgment on the promissory note transferred to 
Rosebud, Rosebud received a $300,000 payment, two parcels of property which 
had secured the promissory note transferred to Rosebud, and a new two-year 
promissory note for $200,000.  

During 1994, Rosebud also reached final agreements with substantially all the 
insurance carriers involved in litigation, related to indemnity in the 
railroad crosstie litigation cases, and received $5,300,000.  In April 1995, 
a settlement was reached with the remaining insurance companies.  A payment 
of $4,200,000 was subsequently received and the net proceeds of such payment 
were used to redeem asset proceeds notes.  In May 1995 agreements in 
principle were reached with two Argentine companies to settle the litigation 
related to the 1992 auction sale of the Company's Argentine subsidiary.  
Payments totaling $2,500,000 were received. In addition, in July 1995, a 
settlement was reached in the railroad crosstie litigation against Northeast 
Cement Company and its affiliates, which resulted, in August 1995, in a net 
payment to Rosebud of $9,402,000.

In January 1995, Rosebud received $9,000,000 as a return of capital from the 
Lone Star-Falcon partnership upon completion of the sale of the partnership's 
cement terminals in Texas, which funds were transferred to the collateral 
agent and were used to redeem a portion of the asset proceeds notes.  The 
partnership was dissolved effective September 28, 1995.

In January 1995, Rosebud sold surplus property in Florida for $1,500,000.  
The net proceeds from this sale, after paying for the costs of the sale and 
of environmental cleanup of $642,000, were retained by Rosebud.  In March 
1995, Rosebud received proceeds of $4,000,000 from the sale of surplus 
property in Texas.  Net proceeds of $2,161,000 (after payment of expenses and 
provision for Rosebud's future working capital needs) were transferred to the 
collateral agent in March 1995 to be used for the redemption of asset 
proceeds notes.

On May 1, 1995, Rosebud sold the stock of a wholly-owned subsidiary, Lone 
Star California, Inc. (which company had been transferred to Rosebud) and the 
promissory notes executed by RMC LONESTAR payable to Lone Star California, 
Inc. for cash proceeds of $18,826,000.  Net proceeds of $17,476,000 were 
transferred to the collateral agent to be used for the redemption of asset 
proceeds notes.

On June 1, 1995 Rosebud sold surplus property in Florida for $5,000,000.  The 
net proceeds of the sale of $2,536,000, after providing for possible future 
costs of environmental matters and expenses, were retained by Rosebud for 
future working capital use.

In January and June 1995, Rosebud sold surplus property in Louisiana, 
Maryland and Florida for total proceeds of $954,000.  Net proceeds of 
$150,000 was transferred to the collateral agent after providing for 
Rosebud's future working capital needs.

In September 1995, Rosebud sold its 50% interest in Hawaiian Cement, a 
Hawaiian partnership for $31,000,000.  Net proceeds of approximately 
$29,700,000 were transferred to the collateral agent and will be used for the 
December 20, 1995 principal redemption of $35,000,000.

In October 1995, Rosebud sold surplus property in Texas receiving $5,000,000 
in net proceeds which will also be used for the December 20, 1995 redemption. 


Note 6 - Common Stock 

In April 1995, the Company's revolving credit agreement was amended.  The 
amendment, among other changes, revised the limitation on paying dividends. 
On April 18, 1995 and August 14, 1995, the Board of Directors declared $0.05 
dividends per common share, which were paid on June 15, 1995 and September 
15, 1995 to shareholders of record as of June 1, 1995 and September 1, 1995, 
respectively.

On April 18, 1995, the Board of Directors approved a plan to repurchase 
common stock from shareholders who own less than 100 shares, and to allow 
shareholders to increase their shares owned up to 100 shares. The original 
program was extended through July 28, 1995.  No brokerage commissions were 
incurred by shareholders related to these transactions. As of September 30, 
1995, 24,454 shares had been tendered for sale by the shareholders and 
shareholders had offered to purchase 20,297 shares, under this program.

The Company's annual meeting of stockholders was held on May 11, 1995, at 
which time, among other items, the stockholders voted on and approved, the 
amendment of the Company's Restated Certificate of Incorporation to increase 
the authorized number of shares of common stock from 25,000,000 to 
50,000,000.


Note 7 - Reorganization Items

The effects of transactions occurring as a result of the Chapter 11 filings 
have been segregated from ordinary operations in the accompanying 
consolidated statement of operations.  Such items for the three months ended 
March 31, 1994 include the following (in thousands):
                                                                             
                                                               For the Three
                                                                Months Ended
                                                               March 31,1994 

Professional fees and administrative expenses.................     $ (15,431)
Interest income...............................................         2,035
                                                                     (13,396)
Gain (loss) on sale of assets.................................          -
Adjustments to fair value.....................................      (133,917)
                                                                   $(147,313)
                                                                             


Note 8 - Supplemental Disclosures of Cash Flow Information

Cash equivalents include the Company's marketable securities which are 
comprised of short-term, highly liquid investments with original maturities 
of three months or less.  Interest paid during the nine months ended 
September 30, 1995, the six months ended September 30, 1994, and the three 
months ended March 31, 1994 was $9,042,000, $4,397,000 and $20,000, 
respectively.  Income taxes paid during the nine months ended September 30, 
1995, the six months ended September 30, 1994, and the three months ended 
March 31, 1994 were $114,000, $59,000 and $756,000, respectively.


Note 9 - Interest

Interest expense of $2,317,000, $7,055,000, $2,380,000, $4,639,000 and 
$271,000 has been accrued for the three and nine months ended September 30, 
1995, the three and six months ended September 30, 1994, and the three months 
ended March 31, 1994, respectively. Interest capitalized during the three and 
nine months ended September 30, 1995, the three and six months ended 
September 30, 1994, and three months ended March 31, 1994 was $97,000, 
$158,000, $67,000, $107,000 and $38,000, respectively.

While operating under the protection of Chapter 11, the filed companies 
stopped accruing interest on all of their unsecured debt as of the petition 
date.  The amount not accrued for the three months ended March 31, 1994 was 
$7,398,000.


Note 10 - Earnings Per Share

Due to the Company having outstanding common stock equivalents in excess of 
20% of the number of shares of outstanding common stock, primary and fully 
diluted earnings per share of the successor company are calculated using the 
modified treasury stock method in accordance with Accounting Principles Board 
Opinion No. 15, "Earnings per Share".  Primary earnings per share for the 
three and nine months ended September 30, 1995 and the three and six months 
ended September 30, 1994 are calculated based on adjusted weighted average 
shares outstanding of 14,295,932, 14,296,526, 14,309,330 and 14,043,068 and 
net income of $18,618,000 $26,872,000, $14,184,000 and $22,752,000, 
respectively.  Fully diluted earnings per share for the three and nine months 
ended September 30, 1995 and the three and six months ended September 30, 
1994 are calculated based on adjusted weighted average shares outstanding of 
14,295,932, 14,296,526, 14,309,330 and 14,043,068 and net income of 
$18,586,000, $26,545,000, $14,131,000 and $22,601,000, respectively.


Note 11 - Asset Sales

In February, March and June 1995, the Company sold the assets of its hollow 
metal/hardware business in Illinois, a piece of surplus property in 
Mississippi, and a cement terminal in Florida for $290,000, $325,000 and 
$390,000, respectively.  The Company had been leasing the terminal to the 
buyer prior to the sale.

On October 3, 1995, the Company sold its aggregate quarry, including working 
capital, in Nova Scotia, Canada for $11,000,000 which approximated book 
value.


Note 12 - Environmental Matters

The Company is subject to extensive federal, state and local laws, 
regulations and ordinances pertaining to the quality and the protection of 
the environment.  Such environmental regulations not only affect the 
Company's operating facilities but may also apply to past activities and 
closed or formerly owned or operated properties or facilities.

Changes to such regulations or the enactment of new regulations in the 
future could require the Company to undertake capital improvement projects 
or to cease or curtail certain current operations or could otherwise 
increase the capital, operating and other costs of compliance with 
environmental requirements.

On January 31, 1995, the United States Environmental Protection Agency 
("EPA") issued a regulatory determination regarding the need for 
regulatory controls on the management, handling and disposal of cement 
kiln dust ("CKD"), a by-product of cement manufacturing.  Generally, the 
regulatory determination provides that the EPA intends to draft and 
promulgate regulations imposing controls on the management, handling and 
disposal of CKD that will be based largely on selected components of the 
existing Resource Conservation and Recovery Act ("RCRA") hazardous waste 
regulatory program, tailored to address the specific regulatory concerns 
posed by CKD.  The EPA regulatory determination further provides that the 
CKD regulations it will be promulgating will be designed to be protective 
of the environment while at the same time to minimize the burden on the 
regulated community.  It is not possible to predict at this time what the 
EPA's CKD regulations will provide regarding the imposition of regulatory 
controls on the management, handling and disposal of CKD, and what, if 
any, increased costs (or range of costs) will be incurred by the Company 
to comply with the new regulatory requirements.  Until the new EPA CKD 
regulations are finally promulgated (which may take substantial time), CKD 
will remain exempt from regulation as a hazardous waste pursuant to the 
Bevill Amendment to RCRA.  As an alternative to regulations promulgated by 
the EPA, portland cement manufacturing companies, including Lone Star, are 
engaged in negotiations with the EPA in an attempt to enter into an 
enforceable agreement with the EPA for the management of CKD.

On July 20, 1995, the State of Indiana made a determination that the 
Company's CKD was a type I waste and requested a formal permit application 
for an on-site landfill for the CKD.  The Company understands that similar 
notices were sent to all other cement manufacturers in the State of Indiana. 
 The Company is protesting this determination through legal channels and 
received a stay to allow the Company to demonstrate that current management 
practices pose no threat to the environment.  The Company believes that the 
State's determination ultimately will be reversed or the Company will receive 
the needed permit or other adequate relief. However, if this does not occur, 
like all Indiana cement producers the Company's Greencastle, Indiana plant 
could incur substantially increased operating costs.

The Company's cement manufacturing facilities which use hazardous waste 
fuels ("HWF") as a cost saving energy source are subject to strict RCRA, 
state and local requirements governing hazardous waste treatment, storage 
and disposal facilities, including those contained in the federal Boiler 
and Industrial Furnace Regulations (the "BIF Rules").  The two cement 
manufacturing facilities which burn HWF (Cape Girardeau, Missouri and 
Greencastle, Indiana plants) qualified for and operate under interim 
status pursuant to RCRA and the BIF Rules.  While Lone Star believes that 
it is currently in compliance with the extensive and complex technical 
requirements of the BIF Rules, there can be no assurances that Lone Star 
will be able to maintain compliance with the BIF Rules or that changes to 
such rules or their interpretation by the relevant agencies or courts 
might not make it more difficult or cost prohibitive to maintain 
compliance or continue to burn HWF.  As a result of a court decision 
vacating a BIF Rules air emission standard, the Company temporarily 
substantially curtailed its use of HWF at the Greencastle cement plant, 
pending further action.  The Company completed compliance testing in 
August 1995, has recertified under interim status and has commenced normal 
use of HWF. 

In addition, the Company is currently engaged in the process of securing 
the permit required under RCRA and the BIF Rules for the Cape Girardeau 
plant. The Company anticipates that the Greencastle plant will also go 
through this permitting process in the near future.  These permits are a 
requirement to enable the Company to continue the use of HWF at those 
facilities.  The permitting process is lengthy and complex, involving the 
submission of extensive technical data. There can be no assurances that 
the Company will be successful in securing a final RCRA permit for either 
or both of its HWF facilities, or, if able to secure such permits, that 
the permits will contain terms and conditions with which the Company will 
be able to comply or which will not require costly upgrades to the 
facilities to enable the Company to achieve such compliance.

Lone Star was given official notice by the EPA that it intended to pursue 
a civil penalty action for alleged regulatory violations at the Cape 
Girardeau facility with respect to the installation of a secondary crusher 
and the replacement of screens in 1986 and 1987.  The Company has 
negotiated a settlement of this matter with the EPA which will involve the 
payment of $40,000 to the EPA and the paving of certain roads at the 
facility to control fugitive dust at an estimated cost of $150,000.

The Texas Natural Resource Conservation Committee ("TNRCC") has issued a 
notice of violations in respect of certain air permitting application 
matters at the Company's Maryneal, Texas plant.  The TNRCC has also 
investigated certain solid and water matters, although no notice of 
violations in those areas have been received.  The Company has had two 
conferences with TNRCC, and believes that it has answered most of the 
issues raised by the notice of violations.  While the Company believes 
that the results of these investigations will not have a material impact 
on the operation of the Company's Texas plant, it is not known whether 
additional notices of violations will be issued nor whether the TNRCC will 
attempt to assess any fines or require capital expenditures or monitoring.

Past operations of the Company or its predecessors have resulted in 
releases of hazardous substances at sites currently or formerly owned by 
the Company or where waste materials generated by the Company have been 
disposed.  The Company has been identified as one of the parties that may 
be held responsible by federal or state governmental authorities pursuant 
to The Comprehensive Environmental Response, Compensation and Liability 
Act of 1980, as amended ("CERCLA") or similar state laws for the costs of 
investigation and remediation of contamination at such sites.  Where 
appropriate, the Company has availed itself of certain settlement 
opportunities to resolve its liabilities for sites where waste materials 
generated by the Company or its predecessors were allegedly disposed.  In 
connection with the reorganization, the Company was able to resolve its 
liability for six such sites located in Utah.  For the remaining thirteen 
sites requiring investigation or remediation pursuant to CERCLA where the 
Company has been identified or has received information that it may be 
identified as a potentially responsible party, available factual 
information indicates that the Company's contributions of waste to the 
site, if any, were small, and the Company may have certain defenses 
arising out of the reorganization.  None of these sites are owned or 
leased by the Company or its subsidiaries.

In the early 1970's, the Company acquired subsidiaries that conducted 
woodtreating or wood-dipping operations at two sites in Florida. 
Contamination from chemicals used in the woodtreating operations at these 
sites have been the subject of various proceedings by federal, state and 
local environmental entities.

In 1992 EPA approved a clean up of soils and water at the Dania, Florida 
site completed by a subsidiary of the Company, pursuant to a 
Administrative Order on Consent. The subsidiary has entered into a 
Bankruptcy Court approved stipulation with the State of Florida Department 
of Environmental Protection ("FDEP") committing to undertake a groundwater 
monitoring program and, if necessary, groundwater treatment.  The 
monitoring program is underway and is expected to be completed by late 
1995.  The EPA has made a demand on the Company's subsidiary for the 
payment of $746,409 for oversight and past response costs relating to the 
site.  This site was transferred to Rosebud pursuant to the plan and sold 
by Rosebud in June 1995.  From the proceeds of the sale, $2,000,000 has 
been placed in escrow to fund the groundwater monitoring and any required 
groundwater remediation.

Pursuant to a Florida state court-ordered stipulation, a subsidiary of the 
Company completed the clean-up of soils at the other site, located in Dade 
County, Florida in 1993.  In connection with the Chapter 11 proceedings, 
the subsidiary resolved its liability to state and local governmental 
entities by agreeing to undertake further groundwater investigation of the 
site and, if necessary, soil remediation, groundwater treatment and ground 
water monitoring programs all within a specified monetary limit of 
$2,000,000, which has not yet been expended.

At the time of its 1994 sale of its interest in the Santa Cruz cement 
plant, Rosebud committed to regulatory authorities to undertake the 
closure of a former waste landfill area at the plant site.  The closure is 
expected to be completed in  1995 at an anticipated cost of approximately 
$1,600,000.  Postclosure monitoring of the site will be the responsibility 
of the plant owner.

The Company believes that it has adequately provided for estimated 
remediation and other costs at these and other known sites.


Note 13 - Litigation

In 1989 and 1990 railroads purchasing concrete crossties manufactured by a 
Lone Star subsidiary brought actions against Lone Star and its subsidiary 
seeking damages based on alleged defects in the crossties.  Lone Star 
settled these actions in 1992.  In 1989 Lone Star and its subsidiary sued 
Northeast Cement Co. and its affiliates, Lafarge Corporation and Lafarge 
Canada, Inc. ("Lafarge"), alleging breach of warranties in connection with 
the purchase from Northeast Cement Co. by Lone Star's subsidiary of the 
cement used to manufacture substantially all of the crossties involved in 
the above proceedings, claiming a fraudulent sale of defective cement and 
seeking compensatory damages growing out of the various crosstie actions. 
 The Company's interest in this matter was transferred to Rosebud and the 
cases were settled on August 31, 1995 by a Lafarge payment to Rosebud and 
its attorneys in the amount of $11,200,000 (See Note 5).

An office building in Boston, Massachusetts, constructed using concrete 
pilings produced by San-Vel Concrete Corporation, a Lone Star subsidiary, 
has been demolished by order of the City of Boston.  On August 9, 1995, 
the owner of the building notified San-Vel, among others, that the order 
was based upon an engineering report alleging the pilings were unreliable 
and that the owner intends to hold responsible parties liable.  San-Vel 
emerged from bankruptcy proceedings under Chapter 11 of the Federal 
Bankruptcy Code on April 14, 1994 and has been inactive and without assets 
since that date.  San-Vel is conducting an investigation into the matter 
and believes that it has both insurance coverage and good defenses to any 
claim of liability that may be asserted against it for the alleged 
unreliability. 
 



 

 




7





ITEM 2.	MANAGEMENT'S DISCUSSION AND ANALYSIS OF
		FINANCIAL CONDITION AND RESULTS OF OPERATIONS



As of March 31, 1994, in accordance with AICPA Statement of Position 
No. 90-7, "Financial Reporting by Entities in Reorganization Under the 
Bankruptcy Code" the Company adopted fresh-start reporting which 
included adjustments for bankruptcy-related cash transactions through 
the effective date, which for accounting purposes was March 31, 1994, 
to properly reflect the reorganization. As a result of the plan of 
reorganization becoming effective, the Company's financial statements 
for the nine months ended September 30, 1995 are not comparable to 
statements for the same prior-year period.  Financial statements for 
the three-month period ended September 30, 1995 are comparable to 
statements for the same prior-year three-month period (See Note 3).


Financial Condition

In accordance with the plan of reorganization which became effective 
on April 14, 1994, the Company issued senior notes in the aggregate 
principal amount of $78.0 million, 12 million shares of common stock 
and 4 million warrants to purchase common stock. The senior notes bear 
interest at a rate of 10% per annum, payable semi-annually, and mature 
on July 31, 2003.  The warrants are exercisable through December 31, 
2000 and each warrant provides for the purchase of one share of common 
stock at a price of $18.75 per share.  Both preferred stock issues and 
the predecessor company's common stock were canceled on the plan 
effective date.

In addition, as discussed in Note 5, the asset proceeds notes issued 
by Rosebud, the Company's liquidating corporation, bear interest at a 
rate of 10% per annum payable in cash and/or in additional asset 
proceeds notes in semi-annual installments.  The indenture governing 
the asset proceeds notes provides that interest and principal on the 
asset proceeds notes are to be repaid as the Rosebud assets are 
disposed of and proceeds are received in connection with the 
litigations transferred to Rosebud.  The asset proceeds notes are 
secured by liens and security interests, as the case may be, on 
substantially all of the Rosebud assets pursuant to a security, pledge 
and collateral agency agreement. All net proceeds less a $5.0 million 
cash reserve, plus up to an additional $5.0 million for estimated 
Rosebud working capital needs, are to be deposited in a cash 
collateral account for distribution to the noteholders.  

The asset proceeds notes mature on July 31, 1997.  These notes were 
guaranteed, in part, by the Company pursuant to the Company guarantee. 
If, at the maturity date, the aggregate amount of all cash payments of 
principal and interest on the asset proceeds notes was less than $88.1 
million, the Company guarantee was payable either in cash, five-year 
notes or a combination thereof (at the option of the Company) to cover 
the shortfall between the actual payments and $88.1 million, plus 
interest; provided, however, that the total amount paid pursuant to 
the Company guarantee did not exceed $28.0 million.  The Company 
guarantee, guarantee agreement, and the related pledge of Rosebud's 
common stock owned by the Company was terminated on July 14, 1995 as 
the combined partial redemptions of the asset proceeds notes made to 
that date exceeded $88.1 million.  As of September 30, 1995, total 
interest and principal payments of approximately $101.8 million had 
been paid on the asset proceeds notes.

The asset proceeds notes, including the interest thereon, are recorded 
on the Company's balance sheet at September 30, 1995 at an amount 
equal to the estimated value of assets to be utilized to liquidate 
these obligations. To the extent that amounts received upon 
disposition of the Rosebud assets are not sufficient to pay the 
principal and interest of the asset proceeds notes, such notes will 
not be paid.  The remaining face value of the asset proceeds notes as 
of September 30, 1995 was $51.4 million. Other than an initial $5.0 
million cash contribution by the Company for working capital purposes, 
the Company is not obligated to fund additional Rosebud working 
capital requirements.  Cash generated by Rosebud, in excess of the 
remaining face value of the asset proceeds notes, accrued interest and 
Rosebud working capital requirements, if any, will be paid to Lone 
Star.
	
Upon emergence from Chapter 11, the Company entered into a three-year 
$35.0 million revolving credit agreement which is collateralized by 
inventory, receivables, collection proceeds and certain intangible 
assets.  The agreement was subsequently amended in April 1995.  The 
amendment reduced the rates of interest under the agreement and 
increased the amounts allowed for capital expenditures and certain 
other payments.  Although the Company from time to time has used the 
letter of credit facility provided by the credit agreement, it has not 
drawn any funds under the credit agreement for working capital 
purposes. Accordingly, there was no outstanding balance at September 
30, 1995.

The Company's financing agreements contain restrictive covenants 
which, among other things, limit the payment of dividends, and 
prohibit or limit the Company's ability to incur additional 
indebtedness, repay certain indebtedness prior to its stated maturity, 
create liens, apply proceeds from asset sales, engage in mergers and 
acquisitions or make certain capital expenditures.

Cash generated by operating activities of $19.7 million for the first 
nine months of 1995 primarily reflects income from operating 
activities and changes in working capital.

During the first nine months of 1995, the Company used $25.0 million 
for investing activities primarily representing capital expenditures.

Net cash outflows from financing activities of $3.2 million reflect 
two scheduled payments of $1.5 million each on the production payment, 
the payment of cash dividends and the purchase of the company's stock 
in accordance with the odd lot purchase plan, partly offset by 
proceeds from the exercise of stock options and warrants.

Working capital on September 30, 1995 was $90.7 million, compared to 
$71.4 million at December 31, 1994.  Current assets increased $15.8 
million principally due to higher inventory and accounts receivable 
reflecting the seasonal nature of the Company's business, and higher 
prepaid expenses, partly offset by a lower marketable securities 
balance. Current liabilities decreased $3.5 million primarily due to 
lower accounts payable and lower accrued interest, partly offset by 
higher income taxes payable and a reclassification of the current 
portion payable on the production payment.
  
Investments in joint ventures increased $3.7 million due to income 
from Kosmos Cement Company, less cash dividends paid.  Net property, 
plant and equipment increased $7.7 million reflecting capital 
expenditures partly offset by depreciation.  Two disbursements of $1.5 
million each were made for the production payment and the current 
portion of production payment was increased by $0.5 million in 
accordance with the production payment terms.  The pension liability 
decreased by $3.7 million, primarily reflecting payments made during 
the nine-month period ended September 30, 1995 in excess of current 
expenses.

The carrying value on the Company's books of net assets of Rosebud and 
the related asset proceeds notes decreased $36.0 million primarily due 
to a $30.0 million redemption of the outstanding notes in late 
February 1995, and a $25.0 million redemption in July 1995 partly 
offset by an increase in asset valuation reflecting the shorter time 
period used in determining the present value.  The decrease was also 
partly offset by a $9.4 million net proceeds recovery from the 
crosstie litigation involving Northeast Cement Company and its 
affiliates, Lafarge Corporation and Lafarge Canada, Inc., and by the 
inclusion of litigation settlements totaling $6.7 million reached with 
the remaining insurance companies related to indemnity in the crosstie 
cases and with two Argentine companies related to the 1992 auction 
sale of the Company's Argentine subsidiary.  Prior to reaching final 
agreements, these recoveries were not included in the valuation of the 
net assets of Rosebud.  All payments related to the above litigation 
settlements have been received.

A partial redemption of $12.0 million was made on the asset proceeds 
notes on October 31, 1995.  In September 1995, a subsidiary of Rosebud 
sold its 50% interest in Hawaiian Cement , a Hawaiian partnership, 
receiving proceeds of approximately $31.0 million, of which $29.7 
million was transferred to the collateral agent.  In addition, $5.0 
million of net proceeds from the sale of surplus property in October 
1995 was transferred to the collateral agent.  Sufficient funds are 
held by the collateral agent and an additional partial principal 
redemption of $35.0 million will be made on December 20, 1995.

The Company is subject to extensive federal, state and local laws, 
regulations and ordinances pertaining to the quality and protection of 
the environment and human health and safety.  Such environmental 
regulations not only affect the Company's operating facilities but 
also apply to past activities and closed or formerly owned or operated 
facilities or properties.  While it is not possible at this time to 
assess accurately the expected impact of future changes in existing 
regulations or the enactment of new regulations on the Company, the 
capital, operating and other costs of compliance with such 
environmental requirements could be substantial.  

The Company believes that it has adequately provided for costs related 
to its ongoing obligations with respect to the known environmental 
liabilities resolved in connection with the bankruptcy proceedings and 
other known unresolved environmental liabilities.  Expenditures for 
environmental liabilities during the nine months ended September 30, 
1995 did not have a material effect on the financial condition of the 
Company.

On January 31, 1995, the United States Environmental Protection 
Agency ("EPA") issued a regulatory determination regarding the need 
for regulatory controls on the management, handling and disposal of 
cement kiln dust ("CKD"), a by-product of cement manufacturing.  
Generally, the regulatory determination provides that the EPA 
intends to draft and promulgate regulations imposing controls on 
the management, handling and disposal of CKD that will be based 
largely on selected components of the existing Resource 
Conservation and Recovery Act ("RCRA") hazardous waste regulatory 
program, tailored to address the specific regulatory concerns posed 
by CKD.  The EPA regulatory determination further provides that the 
CKD regulations it will be promulgating will be designed to be 
protective of the environment while at the same time to minimize 
the burden on the regulated community.  It is not possible to 
predict at this time what the EPA's CKD regulations will provide 
regarding the imposition of regulatory controls on the management, 
handling and disposal of CKD, and what, if any, increased costs (or 
range of costs) will be incurred by the Company to comply with the 
new regulatory requirements.  Until the new EPA CKD regulations are 
finally promulgated (which may take substantial time), CKD will 
remain exempt from regulation as a hazardous waste pursuant to the 
Bevill Amendment to RCRA.  As an alternative to regulations 
promulgated by the EPA, portland cement manufacturing companies, 
including Lone Star, are engaged in negotiations with the EPA in an 
attempt to enter into an enforceable agreement with the EPA for the 
management of CKD.

On July 20, 1995, the State of Indiana made a determination that the 
Company's CKD was a type I waste and requested a formal permit 
application for an on-site landfill for the CKD.  The Company 
understands that similar notices were sent to all other cement 
manufacturers in the State of Indiana.  The Company is protesting this 
determination through legal channels and received a stay to allow the 
Company to demonstrate that current management practices pose no 
threat to the environment.  The Company believes that the State's 
determination ultimately will be reversed or the Company will receive 
the needed permit or other adequate relief. However, if this does not 
occur, like all Indiana cement producers, the Company's Greencastle, 
Indiana plant could incur substantially increased operating costs.

In April 1995, the Company's Board of Directors declared a $0.05 per 
share dividend paid on June 15, 1995 to shareholders of record as of 
June 1, 1995 and announced their intention to continue, so long as 
merited, this dividend on a quarterly basis.  The dividend represented 
the first cash dividend paid since 1989.  In August 1995, the Board of 
Directors declared a second $0.05 per share dividend paid on September 
15, 1995 to shareholders of record as of September 1, 1995.

In April 1995, the Board of Directors approved a plan to repurchase 
common stock from shareholders who own less than 100 shares, and to 
allow shareholders to increase their shares owned up to 100 shares.  
The original program was extended through July 28, 1995.  No brokerage 
commissions were incurred by shareholders related to these 
transactions. As of September 30, 1995, 24,454 shares had been 
tendered for sale by the shareholders and shareholders had offered to 
purchase 20,297 shares.

The Company's annual meeting of stockholders was held in May 1995, at 
which time, among other items, the stockholders voted on and approved, 
the amendment of the Company's Restated Certificate of Incorporation 
to increase the authorized number of shares of common stock from 
25,000,000 to 50,000,000.


Results of Operations

On April 14, 1994 the plan of reorganization became effective. Upon 
the plan of reorganization becoming effective, the Company issued new 
common stock, warrants, senior notes and asset proceeds notes, 
transferred certain assets to Rosebud, a liquidating subsidiary, and 
for accounting purposes adopted fresh-start reporting as of March 31, 
1994.  As a result, the Company's financial statements for the nine-
month period ended September 30, 1995 are not comparable to statements 
for the same prior-year nine-month period.  Affecting comparability 
are differences in the operating units of the successor company and 
the predecessor company. The successor company's operations include 
the Pryor, Oklahoma and Maryneal, Texas cement plants which were 
previously classified as assets held for sale and were excluded from 
the predecessor company's results. The successor company's operations 
exclude the Nazareth, Pennsylvania and Santa Cruz, California cement 
plants and the Hawaiian Cement and RMC LONESTAR partnerships.  These 
operations, along with certain other assets, were transferred to 
Rosebud and either have been sold or are presently being marketed for 
sale.  Results for the three-month period ended September 30, 1995 are 
comparable to the same prior-year period.

To facilitate a meaningful comparison of the Company's operating 
performance, as historical nine-month results are non-comparable, the 
following discussion and analysis compares the results of the three-
month period ended September 30, 1995 with the comparable three-month 
1994 period, and the historical results of the nine-month period ended 
September 30, 1995 with the pro forma results for the 1994 period (See 
Note 4). The Company believes that this comparison is useful in 
understanding its operating performance for the current nine-month 
period.

Consolidated net sales of $240.9 million for the first nine months and 
$100.6 million for the third quarter of 1995 were $12.6 million and 
$4.6 million, respectively, above the comparable prior-year periods. 
The increase in net sales reflects the cumulative impact of cement 
price increases implemented in April 1995 and during 1994, and higher 
shipments of construction aggregates.  Cement operations recorded 
sales for the first nine months and third quarter of 1995 of $174.4 
million and $71.6 million, respectively.  Cement sales for the current 
nine and three month-periods were $13.2 million and $8.0 million, 
respectively, higher than the comparable prior-year periods. Cement 
shipments for the first nine months were 5% below the comparable 
prior-year period due to unusually wet weather conditions throughout 
the midwestern states during the second quarter and extremely hot 
temperatures during the third quarter of 1995.  The decrease in 
shipments was more than offset by a 15% increase in 1995 average 
cement net realized selling prices, the result of price increases 
which began last year. Cement shipments for the third quarter of 1995 
were at the same level as the comparable three month period of 1994 
with a 14% increase in average cement net realized selling prices over 
the comparable prior-year period.

Sales of construction aggregates for the first nine months and third 
quarter of 1995 were $38.8 million and $17.4 million, respectively. 
Construction aggregates sales for the current nine-month period were 
$4.0 million higher than the comparable prior-year period resulting 
from an 8% increase in shipments during the first nine months of 1995. 
 The increase is primarily attributable to higher shipments from the 
Canadian operation resulting from mild winter conditions, and 
increased shipments to the Southeastern United States.  Sales of 
construction aggregates for the three months ended September 30, 1995 
were $0.3 million lower than the comparable prior year period due to 
decreased shipments to the New York Metropolitan area, the result of 
soft market conditions, partly offset by higher average net realized 
selling prices.

Ready-mixed concrete and other operations recorded sales of $27.7 
million and $11.6 million for the current nine and three-month 
periods, which were $4.6 million and $3.0 million respectively, lower 
than both comparable prior-year periods.  The lower sales reflect 
lower shipments, resulting from unfavorable weather conditions 
experienced during the second and third quarters of 1995 in the 
Midwest, partly offset by an 11% increase in average net realized 
selling prices for the first nine months of 1995.

The Company's operations are seasonal and, consequently, the interim 
results are not necessarily indicative of the results to be expected 
for the full year.

Gross profits from the cement operations were $51.6 million and $25.2 
million for the nine and three months ended September 30, 1995 as 
compared to a pro forma gross profit of $36.7 million and a gross 
profit of $21.9 million, respectively, for the comparable prior-year 
periods. These results primarily reflect 15% higher overall average 
net realized selling prices in 1995, partly offset by a 5% decrease in 
overall cement shipments during the first nine months of 1995, the 
result of wet weather conditions and high temperatures in the Midwest 
during the last six months of this year.  The higher gross profit for 
the third quarter is primarily due to higher average net realized 
selling prices on approximately the same sales volume.

Gross profits from construction aggregates were $2.7 million and $3.9 
million for the nine and three months ended September 30, 1995 as 
compared to a pro forma loss at the gross profit level of $0.5 million 
and a gross profit of $3.6 million, respectively, for the comparable 
prior year periods.  The results for both periods primarily reflect 
higher shipments from the Nova Scotia, Canada operation and price 
increases in the New York Metropolitan area. In addition, lower year-
to-date per unit production costs associated with higher production 
volume efficiencies at the West Nyack, New York and Canadian 
operations contributed to the improved results for the nine-month 
period.  The assets of the Nova Scotia quarry were sold in early 
October 1995 for net proceeds, including working capital, of about $11 
million, which approximated book value. This operation contributed 
sales of $8.1 million and $2.9 million, and an operating loss of $0.4 
million and an operating profit of $0.5 million respectively, for the 
nine and three-month periods ended September 30, 1995.

Gross profits from the ready-mixed concrete and other construction 
products of $4.2 million and $2.3 million, respectively, for the nine 
and three months ended September 30, 1995 were $0.7 million and $0.4 
million, respectively, lower than the comparable prior-year periods 
primarily due to lower ready-mixed concrete and concrete block 
shipments resulting from unfavorable weather in the Midwest and higher 
per unit material, yard and delivery costs, partly offset by higher 
average net realized selling prices.

Included in the calculation of gross profit are sales less cost of 
sales including depreciation related to cost of sales (which excludes 
depreciation related to facilities leased to third parties and 
depreciation on office equipment, furniture and fixtures which are not 
related to the cost of sales).

Net income of $25.2 million, or $1.88 per share, for the first nine 
months of 1995 was $10.9 million, or $0.73 per share favorable to the 
pro forma comparable prior-year period.  This was due primarily to the 
cumulative impact of cement price increases implemented in April 1995 
and during 1994, higher shipments of construction aggregates and 
improved results from the Kosmos Cement Company joint venture.  Also 
contributing to the increase in net income were lower selling, general 
and administrative expenses primarily resulting from the reductions in 
personnel through attrition combined with a corporate downsizing in 
late June 1994, and lower costs related to other postretirement 
benefits and pensions, in addition to lower legal expenses.  The 
improvement in net income was partly offset by higher income tax 
expense in 1995 on higher pre-tax earnings. The provision for income 
taxes for the nine-month period ended September 30, 1995 reflects a 
33% effective tax rate as compared to a 35% tax rate used at June 30, 
1995.  The reduction in the rate is due to a higher estimated 
percentage depletion allowance.  The lower effective tax rate 
increased quarterly earnings per share by $0.05.  The first nine 
months of 1994 pro forma results include a one time recovery of a 
litigation settlement of $6.5 million.  This recovery increased the 
pro forma after-tax results by $4.2 million, or $0.35 per share.

Net income of $18.1 million, or $1.30 per share, for the third quarter 
of 1995 was $4.7 million, or $0.31 per share better than the 
comparable prior-year period.  The results for the third quarter of 
1995 represent a 31% improvement in earnings per share over the 
comparable prior-year period.  The improvement was primarily due to 
the realization of cement price increases, higher shipments of 
construction aggregates, lower selling, general and administrative 
expenses due to lower costs related to pensions, other postretirement 
benefits and group insurance, higher joint venture income, and higher 
other income resulting from an insurance settlement related to a prior 
year claim.  The favorable third quarter 1995 results were partly 
offset by higher income taxes.  The higher income taxes resulted from 
the higher pre-tax earnings, partly offset by a lower effective tax 
rate.

 



 

 







28




PART II.  OTHER INFORMATION



ITEM 1.  LEGAL PROCEEDINGS

		See Notes 12 and 13 of Notes to Unaudited Financial 
Statements.


ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

	(a)	Index of Exhibits

		11.	Statement Re Computation of Per Share Earnings.

		12.	Statement Re Computation of Ratio of Earnings to 
Fixed Charges.

		27.	Financial Data Schedule.

	(b)  Reports on Form 8-K

		None.








                            SIGNATURES



	Pursuant to the requirements of the Securities Exchange Act of 
1934, Lone Star Industries, Inc. has duly caused this report to be 
signed on its behalf by the undersigned thereunto duly authorized.

							LONE STAR INDUSTRIES, INC.



Date: November 8, 1995			By:  WILLIAM E. ROBERTS	
							     William E. Roberts
							    Vice President, Chief
							      Financial Officer,
							   Controller and Treasurer



Date: Novmeber 8, 1995			By:    JAMES W. LANGHAM	 
							       James W. Langham
							    Vice President, General
							     Counsel and Secretary

















 



 

 




                                                                    Exhibit 11

LONE STAR INDUSTRIES, INC. AND CONSOLIDATED SUBSIDIARIES
Computation of Earnings Per Common Share (Unaudited)
(In Thousands Except Per Share Amounts)


                                            Successor Company               
                                  
                           For the       For the      For the     For the  |
                         Three Months  Three Months Nine Months  Six Months|
                            Ended         Ended        Ended       Ended   |
                          September     September    September   September |
                           30, 1995      30, 1994      30, 1995   30, 1994 |
                                                                           |
PER SHARE OF COMMON STOCK -                                                |
  PRIMARY                                                                  |    
                                                                           |    
Income (loss) before                                                       |
  preferred dividends      $ 18,122      $ 13,441      $ 25,173   $ 21,355 |
 Provision for preferred                                                   |
   dividends                   -             -             -          -    |
 Net interest expense                                                      |
   reduction(1)                 496           743         1,699      1,396 |
Net income (loss) applicable                                               |
  to common stock          $ 18,618      $ 14,184      $ 26,872   $ 22,751 |
                                                                           | 
Weighted average shares                                                    |
  outstanding during period  12,068        12,000        12,068     12,000 |
 Options and warrants in                                                   |
   excess of 20% limit        2,228         2,309         2,228      2,043 |
Weighted average shares                                                    |
  outstanding during period  14,296        14,309        14,296     14,043 |
                                                                           | 
 Net income per common                                                     |
  share                    $   1.30      $   0.99      $   1.88   $   1.62 |   
                                                                           | 
                                                                           |
PER SHARE OF COMMON STOCK                                                  |
  ASSUMING FULL DILUTION                                                   |
                                                                           |
Income (loss) before preferred                                             |
  dividends                $ 18,122      $ 13,441      $ 25,173   $ 21,355 |
 Plus: Net interest expense                                                |
   reduction (1)                465           689         1,373      1,246 |
Net income (loss)          $ 18,587      $ 14,130      $ 26,546   $ 22,601 |
                                                                           |
                                                                           |
Weighted average shares                                                    |
  outstanding during period  12,068        12,000        12,068     12,000 |
Options and warrants in                                                    |
  excess of 20% limit (1)     2,228         2,309         2,228      2,043 |
                                                                           | 
Fully diluted shares                                                       |
  outstanding                14,296        14,309        14,296     14,043 |
                                                                           |
Net income per common share                                                |
  assuming full dilution   $   1.30      $   0.99      $   1.86   $   1.61 |


                                                                   Exhibit 11

LONE STAR INDUSTRIES, INC. AND CONSOLIDATED SUBSIDIARIES
Computation of Earnings Per Common Share (Unaudited)
(In Thousands Except Per Share Amounts)


                                      Predecessor Company
                                     
                                             For the
                                          Three Months
                                              Ended
                                            March 31,
                                              1994    	 


PER SHARE OF COMMON STOCK - PRIMARY                                          
                                                                    
Income (loss) before preferred dividends    ($23,118)
 Provision for preferred dividends             1,278
 Net interest expense reduction (1)             -   	
Net income (loss) applicable to                                     
  common stock                              ($24,396)
                                                                      
Weighted average shares outstanding                                  
  during period                                 -
 Options and warrants in excess of                                   
   20% limit                                    -   	
Weighted average shares outstanding                                  
  during period                                n/m (2)
                                                                      
 Net income per common share                   n/m (2)   
                                                                      
                                                                     
PER SHARE OF COMMON STOCK ASSUMING                                   
  FULL DILUTION                                                      
                                                                     
Income (loss) before preferred                                       
  dividends                                 ($23,118) 
 Plus: Net interest expense                                         
   reduction (1)                                -   	
Net income (loss)                           ($23,118)
                                                                     
                                                                     
Weighted average shares outstanding                                  
  during period                                n/m
Options and warrants in excess of                                    
  20% limit (1)                                 -
                                             _______  
Fully diluted shares outstanding               n/m (2)
                                                                     
Net income per common share assuming         _______
  full dilution                                n/m (2)


(1)	Due to the fact that the Company's aggregate number of common stock 
equivalents is in excess of 20% of its outstanding common stock, primary 
and fully diluted earnings per share has been calculated using the 
modified treasury stock method for the three and nine months ended 
September 30, 1995 and the three and six months ended September 30, 
1994. 
(2)	Earnings per share for the three months ended March 31, 1994 are not 
meaningful due to reorganization and revaluation entries and the 
issuance of 12 million shares of new common stock.  Earnings per share 
amounts for the Successor Company are not comparable to those of the 
Predecessor Company.
    


                                                                  Exhibit 12

LONE STAR INDUSTRIES, INC.
Statement Re Computation of Ratio of Earnings to Fixed Charges
(Dollar amounts in thousands)

                                           Successor Company               
                                     
                             For the      For the      For the    For the  |
                           Three Months Three Months Nine Months Six Months|
                              Ended        Ended        Ended      Ended   |
                            September    September    September  September |
                             30, 1995     30, 1994     30, 1995   30, 1994 |
                           (Unaudited)  (Unaudited)  (Unaudited)(Unaudited)|    
Earnings Available:                                                        | 
                                                                           | 
  Income (loss) before                                                     |
        provision for                                                      |
        income taxes         $ 26,723     $ 20,869    $ 37,571    $ 32,868 |
                                                                           |
  Less: Excess of earnings                                                 | 
        over dividends of                                                  |
        less than fifty                                                    |
        percent owned                                                      |
        companies              (1,484)        (410)     (3,708)     (1,679)|
                                                                           |
        Capitalized interest      (97)         (67)       (158)       (107)|
                               25,142       20,392      33,705      31,082 |
                                                                           |
Fixed Charges:                                                             |   
                                                                           | 
  Interest expense (including                                              |
        capitalized interest)                                              |
        and amortization of                                                |
        debt discount and                                                  |
        expenses                2,317        2,380       7,055       4,639 |
                                                                           |
  Portion of rent expense                                                  |
        representative of an                                               |
        interest factor           544          544       1,631       1,088 |
                                                                           |
Total Fixed Charges             2,861        2,924       8,686       5,727 |
                             ________     ________    ________     _______ |
Total Earnings Available     $ 28,003     $ 23,316    $ 42,391     $36,809 |
                                                                           |
                                                                           | 
Ratio of Earnings to Fixed                                                 |
  Charges                        9.79X        7.97X       4.88X       6.43X| 
                                                                           | 
                                                                           |
Earnings deficiency          $      0     $      0    $      0     $     0 |




                                                                  Exhibit 12

LONE STAR INDUSTRIES, INC.
Statement Re Computation of Ratio of Earnings to Fixed Charges
(Dollar amounts in thousands)


                                      Predecessor Company
                                     
                                             For the
                                          Three Months
                                              Ended
                                            March 31,
                                              1994    	 



Earnings Available:                                                       
                                                                     
  Income (loss) before provision                                    
        for income taxes                     ($ 3,170)
                                                                    
  Less: Excess of earnings over                                       
        dividends of less than fifty                                  
        percent owned companies                   (75)
                                                                    
        Capitalized interest                      (38)
                                             (  3,283)
                                                                    
Fixed Charges:                                                                 
                                                                     
  Interest expense (including                                       
        capitalized interest) and                                       
        amortization of debt                                          
        discount and expenses                     271
                                                                    
  Portion of rent expense                                           
        representative of an                                        
        interest factor                           600
                                                                    
Total Fixed Charges                               871
                                              _______
Total Earnings Available                     ($ 2,412)
                                                                                
Ratio of Earnings to Fixed Charges              n/m   	  
                                                                     
Earnings deficiency                          ($ 3,283)


<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1995
<PERIOD-END>                               SEP-30-1995
<CASH>                                           4,786
<SECURITIES>                                    42,148
<RECEIVABLES>                                   53,091
<ALLOWANCES>                                     7,329
<INVENTORY>                                     53,744
<CURRENT-ASSETS>                               152,431
<PP&E>                                         352,046
<DEPRECIATION>                                  34,351
<TOTAL-ASSETS>                                 544,924
<CURRENT-LIABILITIES>                           61,729
<BONDS>                                         78,000
<COMMON>                                        12,073
                                0
                                          0
<OTHER-SE>                                     146,520
<TOTAL-LIABILITY-AND-EQUITY>                   544,924
<SALES>                                        240,875
<TOTAL-REVENUES>                               249,042
<CGS>                                          164,805
<TOTAL-COSTS>                                  204,574
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                               6,897
<INCOME-PRETAX>                                 37,571
<INCOME-TAX>                                    12,398
<INCOME-CONTINUING>                             25,173
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    25,173
<EPS-PRIMARY>                                     1.88
<EPS-DILUTED>                                     1.86
        

</TABLE>


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