<PAGE> 1
================================================================================
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________
FORM 8-K/A
____________________
CURRENT REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 12, 1997
------------
(February 26, 1997)
-----------------
Commission File No. 1-12984
CENTEX CONSTRUCTION PRODUCTS, INC.
----------------------------------------------------
(Exact name of registrant as specified in its charter)
DELAWARE
----------------------
(State of incorporation)
75-2520779
----------------------------------
(I.R.S. Employer Identification No.)
3710 RAWLINS, SUITE 1600
DALLAS, TEXAS 75219
--------------------------------------
(Address of principal executive offices)
(214) 559-6514
-----------------------------
(Registrant's telephone number)
================================================================================
<PAGE> 2
ITEM 2. ACQUISITION OR DISPOSITION OF ASSETS.
On February 26, 1997, Centex Eagle Gypsum Company, a Delaware
corporation ("Buyer Sub 1"), and CEGC Holding Company, a Delaware corporation
("Buyer Sub 2"), both wholly owned subsidiaries of Centex Construction
Products, Inc., a Delaware corporation ("CXP"), completed the acquisition of
all of the Common Units of Centex Eagle Gypsum Company, L.L.C., a Delaware
limited liability company ("Newco"), owned by Eagle-Gypsum Products, a Colorado
joint venture ("EGP"), and National Energy Systems, Inc., a Delaware
corporation ("NES"). The acquisition was consummated pursuant to a Limited
Liability Company Unit Purchase Agreement (EGP), dated as of December 5, 1996,
among Centex American Gypsum Company, a New Mexico corporation and wholly owned
subsidiary of CXP ("CAGC"), Buyer Sub 1, and EGP, and a Limited Liability
Company Unit Purchase Agreement (NES), dated as of December 5, 1996, among
CAGC, Buyer Sub 2, and NES. Prior to the consummation of this transaction, EGP
and NES contributed to Newco (i) all of EGP's assets and business used or
utilizable in connection with EGP's gypsum wallboard plant located in Gypsum,
Eagle County, Colorado, including EGP's gypsum mines located in close proximity
to such plant, and (ii) NES's cogeneration power facility located at the EGP
plant, respectively. Through Newco, CXP expects to continue to operate the
gypsum plant and the cogeneration facility for the foreseeable future.
Buyer Sub 1 and Buyer Sub 2 acquired 1,000 Common Units of Newco
(representing all of Newco's equity interests) for a purchase price of $52
million, plus EGP's net working capital (amounting to approximately $4 million).
To fund payment of the purchase price of Newco's Common Units, CXP, on
behalf of Buyer Sub 1 and Buyer Sub 2, used (i) internally available cash
amounting to approximately $52 million and (ii) funds amounting to $4 million
provided by CXP's $10 million unsecured revolving credit facility with The
First National Bank of Chicago.
In arriving at the purchase price paid by Buyer Sub 1 and Buyer Sub 2
for the Common Units of Newco, Buyer Sub 1 and Buyer Sub 2 calculated a range
of values for the equity interests in Newco and the values of the underlying
assets after a substantial due diligence review of such equity interests and
assets by CXP and CAGC personnel. After extensive arm's-length negotiations,
CAGC, Buyer Sub 1, Buyer Sub 2, EGP, and NES entered into the applicable
definitive unit purchase agreements.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.
(a) Financial Statements of Businesses Acquired.
The consolidated financial statements of Eagle-Gypsum
Products required to be filed pursuant to this Item 7(a) of
Form 8-K are contained pages 4 through 24 of this Report.
2
<PAGE> 3
(b) Pro Forma Financial Information.
The pro forma financial information required to be
filed pursuant to this Item 7(b) of Form 8-K are contained on
pages 25 through 28 of this Report.
(c) Exhibits.
The Exhibits required to be filed with this Report
are identified on the Index to Exhibits found on page 30 of
this Report.
3
<PAGE> 4
ITEM 7(a) Financial Statements of Businesses Acquired.
Financial Statements
Eagle-Gypsum Products
(A Joint Venture)
Years ended December 31, 1996 and 1995
with Report of Independent Auditors
[ERNST & YOUNG LLP LOGO]
4
<PAGE> 5
Eagle-Gypsum Products
(A Joint Venture)
Financial Statements
Years ended December 31, 1996 and 1995
CONTENTS
<TABLE>
<S> <C>
Report of Independent Auditors ............................................. 6
Audited Financial Statements
Balance Sheets ............................................................. 7
Statements of Operations ................................................... 9
Statements of Joint Venturers' Deficit ..................................... 10
Statements of Cash Flows ................................................... 11
Notes to Financial Statements .............................................. 13
</TABLE>
5
<PAGE> 6
[ERNST & YOUNG LLP LETTERHEAD]
Report of Independent Auditors
The Venturers
Eagle-Gypsum Products
We have audited the accompanying balance sheets of Eagle-Gypsum Products (a
joint venture) as of December 31, 1996 and 1995, and the related statements of
operations, joint venturers' deficit and cash flows for the years then ended.
These financial statements are the responsibility of the joint venture's
management. Our responsibility is to express an opinion on these financial
statements based on our audits.
We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation. We believe that our audits provide a reasonable basis
for our opinion.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the financial position of Eagle-Gypsum Products at
December 31, 1996 and 1995, and the results of its operations and its cash
flows for the years then ended in conformity with generally accepted accounting
principles.
The accompanying financial statements have been prepared assuming Eagle-Gypsum
Products will continue as a going concern. As more fully described in Note 1,
the joint venture has incurred recurring operating losses and has a capital
deficiency. Also as discussed in Note 7, the joint venture contributed its
gypsum wallboard manufacturing facility and related assets to a limited
liability company and sold its ownership interest in the limited liability
company on February 26, 1997. These conditions raise substantial doubt about
the joint venture's ability to continue as a going concern. The financial
statements do not include any adjustments to reflect the possible future
effects on the recoverability and classification of assets or the amounts and
classification of liabilities that may result from the outcome of this
uncertainty.
/s/ ERNST & YOUNG LLP
February 14, 1997, except for Note 7,
as to which the date is February 26, 1997
6
<PAGE> 7
Eagle-Gypsum Products
(A Joint Venture)
Balance Sheets
<TABLE>
<CAPTION>
DECEMBER 31
1996 1995
------------ ------------
<S> <C> <C>
ASSETS (Note 2)
Current assets:
Cash and cash equivalents $ 4,535,599 $ 2,008,067
Accounts receivable (net of allowance for doubtful
accounts of $72,571 for 1996 and $262,919
for 1995) 4,188,095 4,013,813
Inventories:
Raw materials 828,773 1,095,621
Finished goods 868,793 856,840
------------ ------------
1,697,566 1,952,461
Prepaid expenses and other assets 34,872 39,626
------------ ------------
Total current assets 10,456,132 8,013,967
Property, plant and equipment, at cost:
Land and improvements 2,488,308 2,461,359
Plant building 9,485,722 9,441,793
Machinery and equipment 27,303,103 27,191,836
Equipment under capital leases 480,385 480,385
Office furniture and fixtures 379,108 373,278
Mine rights 288,299 288,299
Mine development 341,672 341,672
Construction in progress 88,685 2,879
------------ ------------
40,855,282 40,581,501
Less accumulated depreciation and amortization (20,356,257) (17,050,453)
------------ ------------
20,499,025 23,531,048
Other assets 130,333 130,333
------------ ------------
Total assets $ 31,085,490 $ 31,675,348
============ ============
</TABLE>
7
<PAGE> 8
<TABLE>
<CAPTION>
DECEMBER 31
1996 1995
------------ ------------
<S> <C> <C>
LIABILITIES AND JOINT VENTURERS' DEFICIT
Current liabilities:
Accounts payable and accrued liabilities $ 2,923,315 $ 2,097,934
Accrued interest ($148,480 and $142,841 in 1996
and 1995, respectively, payable to related parties) 335,835 332,126
Current portion of notes payable-related parties
(Note 2) 19,158,802 --
Current portion of notes payable-bank (Note 2) 24,154,938 --
Obligations under capital leases due within one year 23,076 19,558
------------ ------------
Total current liabilities 46,595,966 2,449,618
Notes payable-related parties, net of current portion
(Note 2) 13,348,701 31,022,261
Notes payable-bank, net of current portion (Note 2) 24,039,289 46,139,758
Accrued interest:
Related parties (Note 2) 1,115,170 1,011,668
Bank (Note 2) 2,012,066 1,852,160
Obligations under capital leases due after one year
(Note 4) 373,035 396,111
Joint venturers' deficit (56,398,737) (51,196,228)
Commitments and contingencies
(Notes 3 and 5)
------------ ------------
Total liabilities and joint venturers' deficit $ 31,085,490 $ 31,675,348
============ ============
</TABLE>
See accompanying notes.
8
<PAGE> 9
Eagle-Gypsum Products
(A Joint Venture)
Statements of Operations
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31
1996 1995
----------------------------
<S> <C> <C>
Sales:
Gross wallboard sales $ 42,614,434 $ 41,138,427
Less freight, allowances and discounts (9,744,148) (9,178,497)
------------ ------------
Net wallboard sales 32,870,286 31,959,930
Gypsum and gravel sales 720,835 491,797
------------ ------------
Net sales 33,591,121 32,451,727
Cost of sales 30,264,220 30,129,041
------------ ------------
Gross margin 3,326,901 2,322,686
Operating expenses:
Selling 520,594 506,029
General and administrative 1,541,225 1,031,634
Amortization of organization costs -- 509,659
------------ ------------
Operating income 1,265,082 275,364
Other income (expense):
Interest income 105,425 100,019
Interest expense (6,573,016) (6,259,952)
------------ ------------
Net loss $ (5,202,509) $ (5,884,569)
============ ============
</TABLE>
See accompanying notes.
9
<PAGE> 10
Eagle-Gypsum Products
(A Joint Venture)
Statements of Joint Venturers' Deficit
Years ended December 31, 1996 and 1995
<TABLE>
<CAPTION>
EAGLE
INVESTMENT EAGLE-
GROUP LIMITED GYPSUM,
PARTNERSHIP LTD. TOTAL
------------ ------------ ------------
<S> <C> <C> <C>
Balance at December 31, 1994 $(42,079,794) $ (3,231,865) $(45,311,659)
Net loss for the year ended
December 31, 1995 (5,555,033) (329,536) (5,884,569)
------------ ------------ ------------
Balance at December 31, 1995 (47,634,827) (3,561,401) (51,196,228)
Net loss for the year ended
December 31, 1996 (4,911,168) (291,341) (5,202,509)
------------ ------------ ------------
Balance at December 31, 1996 $(52,545,995) $ (3,852,742) $(56,398,737)
============ ============ ============
</TABLE>
See accompanying notes.
10
<PAGE> 11
Eagle-Gypsum Products
(A Joint Venture)
Statements of Cash Flows
<TABLE>
<CAPTION>
YEAR ENDED DECEMBER 31
1996 1995
--------------------------
<S> <C> <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss $(5,202,509) $(5,884,569)
Adjustments to reconcile net loss to net cash provided
by operating activities:
Depreciation and amortization of property, plant
and equipment 3,305,804 3,284,716
Amortization of organization costs -- 509,659
Noncash interest on borrowings 3,665,739 3,330,298
Capitalized co-generation fees 399,156 425,196
(Increase) decrease in accounts receivable (174,282) 496,276
(Increase) decrease in inventories 254,895 (423,024)
(Increase) decrease in prepaid expenses and other
assets 4,754 (35,343)
Increase in accounts payable and accrued
liabilities 825,381 28,178
----------- -----------
Net cash provided by operating activities 3,078,938 1,731,387
CASH FLOWS FROM INVESTING ACTIVITIES
Investment in property, plant and equipment (273,781) (776,014)
Disposal of property, plant and equipment -- 13,781
----------- -----------
Net cash used in investing activities (273,781) (762,233)
CASH FLOWS FROM FINANCING ACTIVITIES
Repayment on note payable to bank (258,067) --
Principal payments under capital leases (19,558) (30,900)
----------- -----------
Net cash used in financing activities (277,625) (30,900)
----------- -----------
Net increase in cash and cash equivalents 2,527,532 938,254
Cash and cash equivalents at beginning of year 2,008,067 1,069,813
----------- -----------
Cash and cash equivalents at end of year $ 4,535,599 $ 2,008,067
=========== ===========
</TABLE>
11
<PAGE> 12
Eagle-Gypsum Products
(A Joint Venture)
Statements of Cash Flows (continued)
Supplemental schedule of noncash investing and financing activities:
1996:
Accrued interest of $3,398,622 was capitalized and added to the loan
balances of bank and related party notes payable.
Co-generation fees of $399,156 were capitalized and added to the loan
balances of related party notes payable.
1995:
Accrued interest of $3,056,573 was capitalized and added to the loan
balances of bank and related party notes payable.
Co-generation fees of $425,196 were capitalized and added to the loan
balances of related party notes payable.
See accompanying notes.
12
<PAGE> 13
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements
December 31, 1996 and 1995
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
GENERAL
Eagle-Gypsum Products (the "Venture") was formed in 1989 for the purpose of
owning and operating a gypsum mine and for the purpose of constructing, owning,
and operating a gypsum wallboard plant. Eagle Investment Group Limited
Partnership ("EIG") and Eagle-Gypsum, Ltd. ("LTD"), collectively referred to as
the Venturers, entered into an asset contribution agreement in June 1988. Under
the terms of the asset contribution agreement, as amended and restated, and
under the terms of the related joint venture agreement, EIG contributed
$1,000,000 of its notes receivable from LTD for a 73 2/3% interest in the
Venture and LTD contributed substantially all of its assets, net of certain
liabilities, for a 26 1/3% interest in the Venture. As of October 4, 1990, the
date that the bank called a $9,000,000 letter of credit from EIG (see Note 2),
EIG's partnership interest increased to 94.4%. As of February 26, 1991, the
date of the refinancing of the construction loan, $1,000,000 of the note
payable to EIG was converted to equity (see Note 2).
The equity contributions to the Venture have been accounted for under the
purchase method of accounting. EIG contributed the $2,000,000 described above
for its equity interest. LTD's contribution was valued at $357,466 based on the
percentage relationship of the 26 1/3% interest acquired by LTD in relation to
the 73 2/3% interest acquired by EIG. The total contributions were allocated to
the assets and liabilities of the Venture based upon the estimated fair values
of those assets and liabilities as of the effective date of the formation of
the Venture. The cost assigned to mine rights represents the excess of purchase
price over the fair market value of other assets acquired, net of liabilities
assumed.
The principal business activities of the Venture began on November 1, 1990 as
the wallboard plant was substantially complete and significant sales activity
commenced.
BASIS OF PRESENTATION
The accompanying financial statements have been prepared assuming that the
Venture will continue as a going concern. The Venture has incurred operating
losses of $5,202,509 and $5,884,569 in 1996 and 1995, respectively, and has
negative venturers' equity of $56,398,737 at December 31, 1996. Also as
discussed in Note 7, the venture
13
<PAGE> 14
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
contributed its gypsum wallboard manufacturing facility and related assets to a
limited liability company and sold its ownership interest in the limited
liability company on February 26, 1997. These considerations raise substantial
doubt about the Venture's ability to continue as a going concern. The financial
statements do not include any adjustments to reflect the possible future
effects on the recoverability and classification of assets or the amounts and
classification of liabilities that may result from the outcome of this
uncertainty.
CAPITALIZATION OF PREACQUISITION, DEVELOPMENT AND CONSTRUCTION COSTS
The Venture capitalized into property, plant and equipment, and into other
assets, those costs related to the preacquisition, development and construction
of the Venture's wallboard plant, and development costs related to the gypsum
mine including interest capitalized through November 1, 1990. Amortization and
depreciation of these costs began on November 1, 1990. These assets are fully
amortized as of December 31, 1995.
AMORTIZATION AND DEPRECIATION
Organization costs were amortized on a straight-line basis over five years.
Loan costs were amortized on a straight-line basis over the term of the related
loan.
Property, plant and equipment is depreciated using the straight-line method
over the estimated useful lives of such assets, which are considered to range
from 3 to 20 years.
INVENTORY VALUATION
Raw materials and finished goods inventories are valued at the lower of cost or
market on a first-in, first-out basis.
14
<PAGE> 15
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
INCOME TAXES
No provision is made for income tax expense or benefit since the income or loss
of the Venture is included in the income tax returns of the Venturers.
STATEMENTS OF CASH FLOWS
The Venture considers all highly liquid debt instruments purchased with
maturities of three months or less to be cash equivalents. Cash paid for
interest was $2,907,277 in 1996 and $2,929,654 in 1995.
CONCENTRATION OF CREDIT RISK
The Venture sells to customers in the residential and nonresidential
construction industry primarily in the western United States.
USE OF ESTIMATES
The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions
that affect the amounts reported in the financial statements and accompanying
notes. Actual results could differ from those estimates.
RECLASSIFICATION OF PRIOR YEAR BALANCES
Certain prior year amounts have been reclassified to conform with the current
year's presentation.
LONG-LIVED ASSETS
During 1996, the Venture adopted Statement of Financial Accounting Standard
No. 121, Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of ("SFAS No. 121"), which requires impairment losses to
be recorded on long-lived assets used in operations when indications of
impairment are present. The effect of adoption was not material.
15
<PAGE> 16
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
2. NOTES PAYABLE TO BANK AND RELATED PARTIES
On March 31, 1989, the Venture entered into a construction loan agreement with
a bank which provided for maximum borrowings of $45,000,000. On September 30,
1990, the construction loan matured. The construction of the plant was not
fully completed at that point in time, nor was there a takeout financing
instrument in place. Under the terms of the loan agreement, the construction
loan was due and payable. The construction loan was partially secured by a
$9,000,000 letter of credit provided by EIG. Under the terms of the loan
agreement, the bank drew against the letter of credit for the entire
$9,000,000, reducing the total construction loan available to $36,000,000. As a
result of the bank liquidating the $9,000,000 EIG letter of credit, and by
virtue of the joint venture agreement, the Venture had a note payable to EIG at
December 31, 1990 of $9,212,266 which included interest accrued and accreted
since the date the letter of credit was liquidated.
On February 26, 1991, the Venture completed a financing agreement with the
bank, EIG and related parties to restructure its construction and working
capital debt.
The financing agreement allows the Venture to capitalize interest on its senior
and junior subordinated loans. Mandatory annual prepayments on the term loans
are required beginning December 31, 1991 to the extent of excess available
cash, as defined.
On September 21, 1992, the Venture completed a modification to the terms of the
financing agreement, which had been completed on February 26, 1991, that allows
the Venture to capitalize interest on its senior term loans and allows certain
portions of its
16
<PAGE> 17
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
2. NOTES PAYABLE TO BANK AND RELATED PARTIES (CONTINUED)
co-generation services purchase commitment to be paid in the form of promissory
notes. The following is a summary of the Venture's debt as of December 31, 1996
and 1995:
<TABLE>
<CAPTION>
DECEMBER 31
1996 1995
----------------------------
<S> <C> <C>
Loans with bank:
Senior term loan $24,154,938 $24,295,881
Senior subordinated term loan 11,880,953 10,821,481
Junior subordinated term loan 12,158,336 11,022,396
Working capital revolving loan
($5,000,000 maximum) -- --
Loans with EIG and related companies:
Senior term loan 16,847,994 16,949,307
Senior term notes 2,310,808 1,923,146
Senior subordinated term loan 7,128,574 6,502,278
Junior subordinated term loan 6,220,127 5,647,530
----------- -----------
80,701,730 77,162,019
Less current portion 43,313,740 --
----------- -----------
$37,387,990 $77,162,019
=========== ===========
</TABLE>
LOANS WITH BANK
The senior term loan payable to the bank of $24,154,938 is secured by
substantially all the assets of the Venture. The interest rate is either the
Bank's reference rate (not to be less than 9% or more than 11%) or the Bank's
Eurodollar rate (not to be less than 6% or more than 9%) plus 1/2%. During
1996, the Venture made interest payments quarterly or, in the case of
Eurodollar loans, at the end of the Eurodollar loan period.
The loan balances at December 31, 1996 and 1995 include $3,300,197 and
$3,295,882 of capitalized interest, respectively. The loan is due and payable
February 26, 1997 and is classified as a current liability in the accompanying
balance sheet at December 31, 1996.
17
<PAGE> 18
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
2. NOTES PAYABLE TO BANK AND RELATED PARTIES (CONTINUED)
At December 31, 1996, the Bank's reference and Eurodollar rates were 9% and 6%,
respectively. As a result of the modification agreement, the Venture may borrow
an additional $690,000 under this facility at such time as the senior term loan
with the related party is fully drawn.
The senior subordinated term loan payable to the bank of $11,880,953 is secured
by substantially all the assets of the Venture, but subordinate in respect of
repayment of all revolving loans and all senior loans. The interest rate is
9.5%. Interest on this loan accrues and accretes annually until repayment, in
full, of all loans senior to it. The loan balances at December 31, 1996 and
1995 include $4,380,953 and $3,321,481 of capitalized interest, respectively.
The loan is due February 26, 2001.
The junior subordinated term loan payable to the bank of $12,158,336 is secured
by substantially all the assets of the Venture, but subordinate in respect of
repayment of all revolving loans and all senior loans, and all senior
subordinated loans. The interest rate is 10%. Interest on this loan accrues and
accretes annually until repayment, in full, of all loans senior to it. The loan
balances at December 31, 1996 and 1995 include $4,658,336 and $3,522,396 of
capitalized interest, respectively. The loan is due February 26, 2011. Under
certain circumstances ("Events"), the Bank will be entitled to additional
interest in respect of its junior subordinated term loan. The amount of this
additional interest is equal to (i) 49% of EIG's interest in the Venture's
distributable cash flow; (ii) 49% of the net proceeds realized by EIG upon a
sale of all or a portion of EIG's interest in the Venture; or (iii) 49% of
EIG's interest in the appraised value on the date the junior subordinated term
loan is paid in full. The aggregate amount of additional interest cannot exceed
a rate of 25% per annum on the outstanding principal balance.
The working capital revolving line of credit had no amounts outstanding as of
December 31, 1996 or 1995. The revolving loan is secured by substantially all
the current assets of the Venture with a second lien interest on all the other
assets of the Venture. The Venture can borrow up to $5,000,000 under this
revolving loan up to the limitation of a borrowing base which consists of: 75%
of eligible accounts receivable; 50% of eligible finished goods inventory; 50%
of paper inventory; and 50% of eligible spare parts inventory (subject to
certain limitations). A calculation of each month's borrowing base must be
completed as of the last day of the month and submitted to the Bank by the
twentieth day
18
<PAGE> 19
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
2. NOTES PAYABLE TO BANK AND RELATED PARTIES (CONTINUED)
of the following month. If the borrowing base does not support the balance of
the loan, the Venture must pay the loan down to a supportable level at the end
of that month. The interest rate is either the Bank's reference rate (not to be
less than 9% or more than 11%) or the Bank's Eurodollar rate (not to be less
than 6% or more than 9%) plus 1/2%. Interest is payable quarterly or, in the
case of Eurodollar loans, at the end of the Eurodollar loan period. The loan is
due February 26, 1997.
LOANS WITH EIG AND RELATED COMPANIES
The senior term loan payable to a related company of $16,847,994 is secured by
substantially all the assets of the Venture. The loan is a $15,305,000
commitment which the Venture may borrow on an as-needed basis ($606,313
available at December 31, 1996). The loan balances at December 31, 1996 and
1995 include $2,149,307 of capitalized interest which is excluded from the
principal amount for purposes of determining the remaining amount of the total
$15,305,000 commitment. The interest rate is either the Bank's reference rate
or the Bank's Eurodollar rate plus 1/2%. During 1996 and 1995, the Venture made
interest payments quarterly or, in the case of Eurodollar loans, at the end of
the Eurodollar loan period. The loan is due and payable February 26, 1997 and
is classified as a current liability in the accompanying balance sheet at
December 31, 1996.
The senior term notes payable to a related company of $2,310,808 are secured by
substantially all the assets of the Venture. The notes are the result of a
modification agreement entered into by the Venture and the related party who
owns and operates a co-generation facility located adjacent to the wallboard
plant. Under the terms of the modification agreement, the Venture is allowed to
issue promissory notes in lieu of payment for electrical and thermal energy it
purchases. The notes may be issued on a monthly basis up to the following
amounts:
<TABLE>
<S> <C>
January - December 1995 $35,433
January - December 1996 33,263
January - December 1997 --
</TABLE>
19
<PAGE> 20
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
2. NOTES PAYABLE TO BANK AND RELATED PARTIES (CONTINUED)
The interest rate for these notes is either the Bank's reference rate or the
Bank's Eurodollar rate plus 1/2%. During 1996 and 1995, the Venture made
interest payments quarterly or, in the case of Eurodollar loans, at the end of
the Eurodollar loan period. The note balances at December 31, 1996 and 1995
include $95,888 of capitalized interest. The notes are due and payable February
26, 1997 and are classified as current liabilities in the accompanying balance
sheet at December 31, 1996.
The senior subordinated term loan payable to EIG of $7,128,574 is secured by
substantially all the assets of the Venture, but subordinate in respect of
repayment of all revolving loans and all senior loans. The interest rate is
9.5%. Interest on this loan accrues and accretes annually until repayment, in
full, of all loans senior to it. The loan balances at December 31, 1996 and
1995 include $2,628,573 and $2,002,278 of capitalized interest, respectively.
The loan is due February 26, 2001.
The junior subordinated term loan payable to EIG of $6,220,127 is secured by
substantially all the assets of the Venture, but subordinate in respect of
repayment of all revolving loans and all senior loans, and all senior
subordinated loans. The interest rate is 10%. Interest on this loan accrues and
accretes annually until repayment, in full, of all loans senior to it. The loan
balances at December 31, 1996 and 1995 include $2,383,176 and $1,810,579 of
capitalized interest, respectively. The loan is due February 26, 2011.
Maturities are as follows for the years ending December 31:
<TABLE>
<S> <C>
1997 $43,313,740
1998 --
1999 --
2000 --
2001 19,009,527
Thereafter 18,378,463
-----------
$80,701,730
===========
</TABLE>
20
<PAGE> 21
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
3. OTHER RELATED PARTY TRANSACTIONS
Pursuant to the Venture formation agreements, the financing agreement (see Note
2) and related agreements, the Venture has entered into various transactions
with related parties.
Management fee expense to a related party was $250,000 for both 1996 and 1995.
The Venture committed to pay royalties of $.20 per ton of gypsum sold from the
mine. These royalties are payable to a limited partner of LTD, or his assigns.
The Venture paid royalties of $79,222 in 1996 and $75,320 in 1995.
4. CAPITAL LEASE OBLIGATIONS
The Venture entered into a lease agreement with a related party for the use of
certain equipment related to the co-generation facility (see Note 5). This
lease has been classified as a capital lease for financial reporting purposes.
The monthly lease payments under this lease obligation total $7,294. The lease
term is 180 months.
Accumulated amortization on equipment under capital leases is $315,267 and
$264,146 at December 31, 1996 and 1995, respectively.
Future minimum lease payments under capital lease obligations are as follows:
<TABLE>
<S> <C>
1997 $ 87,528
1998 87,528
1999 87,528
2000 87,528
2001 87,528
Thereafter 306,348
--------
Total future minimum lease payments 743,988
Less imputed interest 347,877
--------
Obligations under capital leases $396,111
========
</TABLE>
21
<PAGE> 22
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
5. COMMITMENTS AND CONTINGENCIES
PAPER CONTRACT
The Venture has committed to purchase from a supplier 100% of its requirements
of paper for facing of wallboard. The agreement terminates on December 31,
1997.
GYPSUM SALES
The Venture has an agreement to supply a cement company with its requirements
of gypsum through December 31, 1997. The quantity is negotiated and the price
adjusted annually.
ROCK SUPPLY AGREEMENTS
The Venture has an agreement with a contractor to perform the work necessary to
prepare, mine, grade, screen, store, and ship gypsum rock which management
believes is sufficient to meet the Venture's future production requirements.
The contract terminates in 1998.
GAS CONTRACT
The Venture has entered into a gas sales agreement with a gas supplier who will
provide the gas requirements of the co-generation facility and wallboard
plant. Commencing June 1, 1991, the Venture has agreed to purchase an annual
minimum of 511,000 MMBTUs at prices increasing from $1.50 to $2.09 per MMBTU,
plus transportation cost, during the eight-year term of the agreement. The
minimum purchase requirements began June 1, 1991. The Venture purchased 987,146
MMBTUs at a cost of $2,478,054 for the period June 1, 1994 through May 31,
1995. The Venture purchased 921,734 MMBTUs at a cost of $2,342,934 for the
period June 1, 1995 through May 31, 1996, and has purchased 466,548 MMBTUs at a
cost of $1,248,209 for the period June 1 through December 31, 1996.
22
<PAGE> 23
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
5. COMMITMENTS AND CONTINGENCIES (CONTINUED)
CO-GENERATION FACILITY
The Venture contracted with a related party who owns and operates a
co-generation facility located adjacent to the wallboard plant to provide
electrical and thermal energy necessary to meet the requirements of the
Venture's plant.
The Venture has an option to purchase the co-generation facility at amounts
ranging from $1,125,000 to $8,975,000 over the term of the agreement. The
Venture is committed to purchase thermal and electrical energy from the related
party over the 15-year term of the contract as follows:
<TABLE>
<S> <C>
1997 $1,721,016
1998 1,721,016
1999 1,721,016
2000 1,721,016
2001 1,721,016
Thereafter 6,023,556
</TABLE>
6. DEFINED CONTRIBUTION PLAN
The Venture has a defined contribution plan which qualifies under Section
401(k) of the Internal Revenue Code. It covers all full-time employees who have
completed at least one year of service. Subject to maximums imposed by the
Internal Revenue Service, the Venture matches 50% of employees' contributions.
Employees may contribute up to 6% of their annual compensation. Employer
contributions vest to the participants incrementally over a period of seven
years or immediately upon termination. Venture contributions were approximately
$48,000 and $51,000 for the years ended December 31, 1996 and 1995,
respectively.
23
<PAGE> 24
Eagle-Gypsum Products
(A Joint Venture)
Notes to Financial Statements (continued)
7. SUBSEQUENT EVENT
On February 18, 1997 EIG made a capital contribution to the Venture of all of
its interest in Eagle Timber Products L.L.C., a Colorado limited liability
company.
In a separate, unrelated transaction the Venture contributed its gypsum
wallboard manufacturing facility and related assets to a limited liability
company in exchange for an 87% ownership interest. Simultaneously, a related
party contributed the co-generation facility (See Notes 4 and 5) for a 13%
ownership interest. The Venture sold its 87% interest in the limited liability
company on February 26, 1997 for approximately $48,500,000 of which
approximately $43,400,000 was used to pay down notes payable, including all
amounts that were classified as current in the accompanying balance sheet as of
December 31, 1996. All remaining debt was restructured with new terms.
24
<PAGE> 25
ITEM 7 (b) PRO FORMA FINANCIAL INFORMATION
25
<PAGE> 26
INTRODUCTION TO PRO FORMA INFORMATION
On February 26, 1997, Centex Eagle Gypsum Company and CEGC Holding Company,
both wholly owned subsidiaries of Centex Construction Products, Inc. ("CXP" or
the "Company"), acquired all of the Common Units of Centex Eagle Gypsum
Company, L.L.C., a Delaware limited liability company ("Centex Eagle"), owned
by Eagle-Gypsum Products ("Eagle") and National Energy Systems, Inc. ("NES").
The Common Units were purchased for $52 million plus approximately $4 million
for Centex Eagle's net working capital. Payment was made from approximately $52
million of available cash and $4 million of borrowings from a revolving credit
facility.
The accompanying unaudited pro forma statements of consolidated earnings for
the fiscal year ended March 31, 1996 and for the nine months ended December 31,
1996 reflect the historical accounts of the Company for those periods adjusted
to give pro forma effect to the acquisition of Centex Eagle, as if the
transaction had occurred on April 1, 1995. A pro forma balance sheet has been
included to reflect balances as if the acquisition occurred on December 31,
1996.
The pro forma consolidated financial data and accompanying notes should be read
in conjunction with the consolidated financial statements of the Company and
Eagle-Gypsum Products. Management believes the assumptions used in the
following statements provide reasonable basis on which to present the pro forma
financial data. The pro forma consolidated financial data is provided for
informational purposes only and should not be construed to be indicative of the
Company's results of operations had the transactions and events described above
been consummated on the date assumed and are not intended to project the
Company's results of operations for any future period.
Capitalized terms not defined herein are defined in the response to Item 7(a)
of this Current Report on Form 8-K/A.
CENTEX CONSTRUCTION PRODUCTS, INC.
PRO FORMA STATEMENT OF CONSOLIDATED EARNINGS
(UNAUDITED)
<TABLE>
<CAPTION>
For the Year Ended March 31, 1996
---------------------------------------------
As Pro Forma Pro Forma
Reported* Adjustments Results
------------ ------------ ------------
(Dollars in thousands, except per share data)
<S> <C> <C> <C>
Revenues $ 222,594 $ 32,452(a) $ 255,046
Costs and Expenses 166,989 26,811(a) 193,800
Corporate General and Administrative 2,498 1,153(a) 3,651
Interest Expense, net 803 3,048(b) 3,851
------------ ------------ ------------
170,290 31,012 201,302
------------ ------------ ------------
Earnings Before Income Taxes 52,304 1,440 53,744
Income Taxes 18,360 505(c) 18,865
------------ ------------ ------------
Net Earnings $ 33,944 $ 935 $ 34,879
============ ============ ============
Earnings Per Share $ 1.48 $ 0.04 $ 1.52
============ ============ ============
</TABLE>
* Derived from audited financial statements.
26
<PAGE> 27
CENTEX CONSTRUCTION PRODUCTS, INC.
PRO FORMA STATEMENT OF CONSOLIDATED EARNINGS
(UNAUDITED)
<TABLE>
<CAPTION>
For the Nine Months Ended December 31, 1996
----------------------------------------------
As Pro Forma Pro Forma
Reported Adjustments Results
------------ ------------ ------------
(Dollars in thousands, except per share data)
<S> <C> <C> <C>
Revenues $ 185,713 $ 25,843(a) $ 211,556
Costs and Expenses 131,694 18,770(a) 150,464
Corporate General and Administrative 2,438 1,212(a) 3,650
Interest (Income) Expense, net (960) 2,378(b) 1,418
------------ ------------ ------------
133,172 22,360 155,532
------------ ------------ ------------
Earnings Before Income Taxes 52,541 3,483 56,024
Income Taxes 18,442 1,222(c) 19,664
------------ ------------ ------------
Net Earnings $ 34,099 $ 2,261 $ 36,360
============ ============ ============
Earnings Per Share $ 1.54 $ 0.10 $ 1.64
============ ============ ============
</TABLE>
- -----------------
(a) To reflect the revenues, costs and expenses and corporate general and
administrative expenses of Eagle for the applicable periods. The Pro
Forma Adjustments reflected under the section "For the Year Ended March
31, 1996" are based upon Eagle's actual amounts for their calendar year
ended December 31, 1995 as adjusted below. The amounts used "For the
Nine Months Ended December 31, 1996" are for that specific nine-month
period. Following is a reconciliation of Eagle's actual revenues, costs
and expenses, and corporate general and administrative expenses to the
pro forma amounts reported above.
<TABLE>
<CAPTION>
FOR THE YEAR FOR THE NINE
ENDED MONTHS ENDED
3/31/96 12/31/96
-------------- --------------
<S> <C> <C>
Actual Eagle Revenues $ 32,452 $ 25,843
============== ==============
Actual Eagle Costs and Expenses $ 30,129 $ 22,827
Depreciation Expense (683)(1) (529)(1)
Co-Generation Fees (1,643)(2) (1,230)(2)
Manufacturing Costs (992)(3) (2,298)(3)
-------------- --------------
Adjusted Eagle Costs and Expenses $ 26,811 $ 18,770
============== ==============
Actual Eagle Corporate General & Admin. Expenses $ 2,047 $ 1,719
Personnel Reductions (134)(4) (322)(4)
Management Fees (250)(5) (185)(5)
Organization Costs (510)(6) 0 (6)
-------------- --------------
Adjusted Eagle Corporate General & Admin. Expenses $ 1,153 $ 1,212
============== ==============
</TABLE>
- --------------------
(1) Decrease in depreciation expense due to a difference in asset
lives.
(2) Elimination of co-generation fees paid to NES.
(3) Decrease in labor and related benefit costs due to a reduction
in hourly personnel and the termination of certain plant
supervisory personnel. Also, purchased paper costs would have
decreased due to more competitive prices available from the
Company's paper suppliers. Upon closing, Eagle's paper contract
was not assumed and the reductions in personnel actually
occurred.
(4) To reflect certain Eagle selling and administrative personnel
and the related benefit costs that were eliminated at closing
due to duplicate positions at CXP's other gypsum wallboard
operation.
(5) Elimination of management fees paid to an Eagle related party.
(6) Elimination of the amortization of organization costs in fiscal
1996. Such costs were fully amortized as of December 31, 1995.
(b) To reflect additional interest expense which would have been incurred
had CXP borrowed $56 million on April 1, 1995 to fund the acquisition.
For the year ended March 31, 1996, and the nine months ended December 31,
1996, CXP's estimated borrowing rates under its credit facility of 6.2%
and 5.8%, respectively, were used.
(c) To reflect the tax effect of the foregoing items using CXP's
effective federal and state tax rate of 35.1% for each period.
27
<PAGE> 28
CENTEX CONSTRUCTION PRODUCTS, INC.
PRO FORMA BALANCE SHEET
DECEMBER 31, 1996
(UNAUDITED)
<TABLE>
<CAPTION>
As Pro Forma Pro Forma
Reported Adjustments (a) Balance
------------ ------------ ------------
(Dollars in thousands)
<S> <C> <C> <C>
ASSETS
Current Assets
Cash and Cash Equivalents $ 54,055 $ (48,537) $ 5,518
Accounts and Notes Receivable, net 32,639 3,724 36,363
Inventories 26,566 1,761 28,327
------------ ------------ ------------
Total Current Assets 113,260 (43,052) 70,208
------------ ------------ ------------
Property, Plant and Equipment 310,423 52,000 362,423
Less Accumulated Depreciation (135,999) 0 (135,999)
------------ ------------ ------------
Property, Plant and Equipment, net 174,424 52,000 226,424
------------ ------------ ------------
Notes Receivable, net 1,719 0 1,719
Other Assets 4,999 14 5,013
------------ ------------ ------------
$ 294,402 $ 8,962 $ 303,364
============ ============ ============
LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities
Accounts Payable $ 16,103 $ 1,237 $ 17,340
Accrued Liabilities 26,382 257 26,639
Current Portion of Long-term Debt 80 0 80
Income Taxes Payable 3,951 0 3,951
------------ ------------ ------------
Total Current Liabilities 46,516 1,494 48,010
------------ ------------ ------------
Long-term Debt 640 7,468 8,108
Deferred Income Taxes 14,424 0 14,424
Stockholders' Equity
Common Stock, Par Value $0.01;
Authorized 50,000,000 Shares;
Issued and Outstanding 21,982,814 shares 220 0 220
Capital in Excess of Par Value 147,198 0 147,198
Retained Earnings 85,404 0 85,404
------------ ------------ ------------
Total Stockholders' Equity 232,822 0 232,822
------------ ------------ ------------
$ 294,402 $ 8,962 $ 303,364
============ ============ ============
</TABLE>
- -------------------
(a) To reflect the purchase of Centex Eagle Gypsum Company, L.L.C., Common
Units and the utilization of CXP available cash and borrowings under CXP's
credit facility to fund the acquisition as of December 31, 1996.
28
<PAGE> 29
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this Report to be signed on its behalf by the
undersigned hereunto duly authorized.
CENTEX CONSTRUCTION PRODUCTS, INC.
------------------------------------
Registrant
May 12, 1997 By: /s/ O.G. Dagnan
--------------------------------
O.G. (Greg) Dagnan
President and Chief Executive
Officer
29
<PAGE> 30
INDEX TO EXHIBITS
CENTEX CONSTRUCTION PRODUCTS, INC.
<TABLE>
<CAPTION>
Exhibit Exhibit
------- -------
Number
------
<S> <C>
2.1* Limited Liability Company Unit Purchase Agreement (EGP), dated as
of December 5, 1996, among Eagle-Gypsum Products, Centex American
Gypsum Company, and Centex Eagle Gypsum Company**
2.2* Limited Liability Company Unit Purchase Agreement (NES), dated as
of December 5, 1996, among National Energy Systems, Inc., Centex
American Gypsum Company, and CEGC Holding Company**
2.3*** Consent of Independent Auditors
</TABLE>
- ------------------------
* Previously filed with the Commission on March 12, 1997 as exhibits to
Centex Construction Products, Inc.'s Current Report on Form 8-K dated
March 12, 1997.
** The schedules to these agreements are described in the respective
agreements and have been omitted pursuant to Item 601(b)(2) of
Regulation S-K. The registrant agrees to furnish supplementally to
the Commission a copy of these omitted schedules upon request of the
Commission.
*** Filed Herewith
30
<PAGE> 1
EXHIBIT 23
CONSENT OF INDEPENDENT AUDITORS
We consent to the use of our report dated February 14, 1997, except for Note 7,
as to which the date is February 26, 1997, with respect to the financial
statements of Eagle-Gypsum Products included in Form 8-K/A dated May 12, 1997
of Centex Construction Products, Inc. We also consent to the incorporation by
reference of our report dated February 14, 1997, except for Note 7, as to which
the date is February 26, 1997, with respect to the financial statements of
Eagle-Gypsum Products in the Registration Statements (Form S-8 No. 33-82820,
No. 33-84394 and No. 33-82928) of Centex Construction Products, Inc.
Denver, Colorado ERNST & YOUNG LLP
May 12, 1997
