TEXAS
(State
or Other Jurisdiction of Incorporation or Organization)
|
1-12777
Commission
File No.
|
75-0948250
(I.R.S.
Employer Identification Number)
|
One
Museum Place, Suite 500
3100
W. 7th
Street
Fort Worth, TX 76107
(Address
of principal executive offices, including zip code)
|
Registrant’s
Telephone Number, including Area Code:
|
(817)
810-0095
|
¨
|
Written
communications pursuant to Rule 425 under the Securities Act (17 CFR
230.425)
|
¨
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
¨
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
¨
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
EBITDA
Reconciliation
|
|||||||||||||||||||||||||||||
The
reconciliation of EBITDA with net income is as follows (in
thousands):
|
|||||||||||||||||||||||||||||
Actual
Year Ended
|
Projected
Year Ended 2/28/10
|
||||||||||||||||||||||||||||
2/28/05
|
2/28/06
|
2/28/07
|
2/29/08
|
2/28/09
|
(Range)
|
||||||||||||||||||||||||
Net
Income
|
$ | 4,812 | $ | 7,827 | $ | 21,604 | $ | 27,688 | $ | 42,206 | $ | 37,300 |
to
|
$ | 38,500 | ||||||||||||||
Plus:
|
|||||||||||||||||||||||||||||
Income
Tax Expense
|
$ | 2,594 | $ | 4,204 | $ | 12,859 | $ | 16,145 | $ | 24,704 | $ | 22,400 |
to
|
$ | 23,100 | ||||||||||||||
Interest
Expense
|
$ | 1,637 | $ | 1,689 | $ | 1,495 | $ | 1,495 | $ | 6,170 | $ | 6,600 |
to
|
$ | 6,600 | ||||||||||||||
Depreciation
and Amortization
|
$ | 5,653 | $ | 5,720 | $ | 6,660 | $ | 8,199 | $ | 14,542 | $ | 14,600 |
to
|
$ | 14,600 | ||||||||||||||
EBITDA
|
$ | 14,696 | $ | 19,440 | $ | 42,618 | $ | 53,527 | $ | 87,622 | $ | 80,900 |
to
|
$ | 82,800 | ||||||||||||||
Free
Cash Flow Reconciliation
|
|||||||||||||||||||||||||||||
The
reconciliation of cash flows provided by (used in) operations with free
cash flow is as follows (in thousands):
|
|||||||||||||||||||||||||||||
Actual
Year Ended
|
Projected
Year Ended 2/28/10
|
||||||||||||||||||||||||||||
2/28/05
|
2/28/06
|
2/28/07
|
2/29/08
|
2/28/09
|
(Range)
|
||||||||||||||||||||||||
Cash
Provided by Operating Activities
|
$ | 6,471 | $ | 12,794 | $ | 6,928 | $ | 38,926 | $ | 60,196 | $ | 61,500 |
to
|
$ | 67,500 | ||||||||||||||
Less:
|
|||||||||||||||||||||||||||||
Fixed
Asset Purchase for Cash
|
$ | 6,649 | $ | 6,602 | $ | 10,659 | $ | 9,926 | $ | 20,009 | $ | 14,000 |
to
|
$ | 14,000 | ||||||||||||||
Free
Cash Flow
|
$ | (178 | ) | $ | 6,192 | (3,731 | ) | $ | 29,000 | $ | 40,187 | $ | 47,500 |
to
|
$ | 53,500 | |||||||||||||
SECTION
9 – FINANACIAL STATEMENTS AND
EXHIBITS
|
ITEM
9.01 EXHIBITS
|
Exhibit
99.1
|
AZZ
incorporated Presentation.
|
Exhibit
99.2
|
Projected
Financial and Other Statistical Information for Fiscal Year
2010.
|
AZZ
incorporated
|
|
DATE: 10/6/09
|
By: /s/
Dana Perry
|
Dana
Perry
Senior
Vice President Finance
Chief
Financial Officer
|