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. |