Attached files

file filename
EX-99.1 - EX-99.1 - CYTEC INDUSTRIES INC/DE/d519139dex991.htm
8-K - FORM 8-K - CYTEC INDUSTRIES INC/DE/d519139d8k.htm

Exhibit 99.2

CYTEC INDUSTRIES INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEET

(Unaudited)

(Dollars in millions, except per share amounts)

 

     December 31, 2012  
     As Reported     Disposition of
Coating Resins
(a)
    Pro Forma
Adjustments
(b)
    Pro Forma  

Assets

        

Current assets

        

Cash and cash equivalents

   $ 179.3        $ 366.7      $ 546.0   

Trade accounts receivable, less allowance for doubtful accounts of $4.7 and $1.3 in 2012 and 2011, respectively

     263.6            263.6   

Other accounts receivable

     39.1            39.1   

Inventories

     267.2            267.2   

Deferred income taxes

     37.8          15.1        52.9   

Other current assets

     18.9            18.9   

Current assets held for sale

     410.8        (410.8       —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     1,216.7        (410.8     381.8        1,187.7   
  

 

 

   

 

 

   

 

 

   

 

 

 

Investment in associated companies

     1.7            1.7   

Plants, equipment and facilities, at cost

     1,310.4            1,310.4   

Less: accumulated depreciation

     (475.1         (475.1
  

 

 

   

 

 

   

 

 

   

 

 

 

Net plant investment

     835.3        —          —          835.3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Acquisition intangibles, net of accumulated amortization of $43.9 and $34.7 in 2012 and 2011, respectively

     183.7            183.7   

Goodwill

     525.3            525.3   

Deferred income taxes

     8.9            8.9   

Other assets

     88.7            88.7   

Non-current assets held for sale

     1,061.8        (1,061.8       —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 3,922.1      $ (1,472.6   $ 381.8      $ 2,831.3   
  

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities

        

Current liabilities

        

Accounts payable

   $ 176.4          $ 176.4   

Short-term borrowings

     3.0          (3.0     —     

Current maturities on short term debt

     136.1            136.1   

Accrued expenses

     174.0          23.2        197.2   

Income taxes payable

     51.4          74.3        125.7   

Deferred income taxes

     0.6            0.6   

Current liabilities held for sale

     265.9        (265.9       —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     807.4        (265.9     94.5        636.0   
  

 

 

   

 

 

   

 

 

   

 

 

 

Long-term debt

     567.4          (63.1     504.3   

Pension and other postretirement benefit liabilities

     275.5          —          275.5   

Other noncurrent liabilities

     198.3            198.3   

Deferred income taxes

     70.9          (50.2     20.7   

Non-current liabilities held for sale

     198.3        (198.3     —          —     

Stockholders’ equity

        

Preferred stock, 20,000,000 shares authorized; none issued and outstanding

     —              —     

Common stock, $.01 par value per share, 150,000,000 shares authorized; issued 49,618,861 in 2012 and 49,586,198 in 2011

     0.5            0.5   

Additional paid-in capital

     465.6            465.6   

Retained earnings

     1,641.3        (1,008.4     1,008.4        1,641.3   

Accumulated other comprehensive loss

     (65.1       (49.5     (114.6

Treasury stock, at cost

     (243.3       (553.0     (796.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Cytec Industries Inc. stockholders’ equity

     1,799.0        (1,008.4     405.9        1,196.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Noncontrolling interests

     5.3          (5.3  

Total equity

     1,804.3        (1,008.4     400.6        1,196.5   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 3,922.1      $ (1,472.6   $ 381.8      $ 2,831.3   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) - Represents the assets and liabilities related to the Coating Resins business that were classified as held for sale as reported in our 2012 Annual Report on Form 10-K.
(b) - Represents pro forma adjustments that include the following:

 

   

Receipt of pre-tax net cash proceeds of $1,006.9 from the sale of Coating Resins.

 

   

The estimated tax impacts of the transaction.

 

   

Repurchase of $550.1 of our common stock under the Board authorized program from October 2012, $62.0 payment of our Revolving Credit Line, and payment of transaction costs.