EX-99.1 3 ss74330_ex9901.htm

 
EXHIBIT 99.1
Union Carbide Corporation
Unaudited Pro Forma Consolidated
Financial Information


Introduction
The following unaudited pro forma consolidated financial information (“pro forma financial information”) is based on the historical consolidated financial statements and the accompanying notes of Union Carbide Corporation (the “Corporation”) and has been prepared to illustrate the effects of the sale of OPTIMAL Glycols (Malaysia) Sdn. Bhd. (“OGM”), OPTIMAL Olefins (Malaysia) Sdn. Bhd. (“OOM”), and OPTIMAL Chemicals (Malaysia) Sdn. Bhd. (“OCM,” and together with OGM and OOM the “OPTIMAL Group”). The pro forma financial information has been prepared in accordance with Article 11 of Regulation S-X. As such, the unaudited pro forma consolidated statements of income have been prepared assuming the sale of the OPTIMAL Group had been consummated on January 1, 2008. The unaudited pro forma consolidated balance sheet has been prepared assuming the sale of the OPTIMAL Group had been consummated on June 30, 2009.
The accompanying pro forma financial information should be read in conjunction with the historical financial statements and the accompanying notes of the Corporation included in the Annual Report on Form 10-K for the year ended December 31, 2008, filed with the U.S. Securities and Exchange Commission (“SEC”) on February 20, 2009, and the Quarterly Report on Form 10-Q for the quarter ended June 30, 2009, filed with the SEC on August 3, 2009.
 
Transaction Background
On September 30, 2009, the Corporation sold its entire ownership interest in the OPTIMAL Group to Petroliam Nasional Berhad (“PETRONAS”) for $660 million. The OPTIMAL Group comprised three joint ventures involving the Corporation and PETRONAS: OPTIMAL Chemicals (Malaysia) Sdn. Bhd. (50:50), OPTIMAL Glycols (Malaysia) Sdn. Bhd. (50:50), and OPTIMAL Olefins (Malaysia) Sdn. Bhd. (approximately 23.75% held by the Corporation, 64.25% held by PETRONAS and 12% held by Sasol). As a result of this divestiture, on a pro forma basis, the Corporation would realize a pretax gain of approximately $350 million.
 
 
1

 
 
Union Carbide Corporation and Subsidiaries
Unaudited Pro Forma Consolidated Statement of Income
For the Year Ended December 31, 2008
 
In millions
 
Union Carbide
Corporation
   
Pro Forma
Adjustments
   
Ref.
   
Pro Forma
Consolidated
 
Net trade sales
  $ 219       -           $ 219  
Net sales to related companies
    7,107       -             7,107  
Total Net Sales
  $ 7,326     $ -           $ 7,326  
Cost of sales
    7,194       -             7,194  
Research and development expenses
    68       -             68  
Selling, general and administrative expenses
    13       -             13  
Goodwill impairment loss
    26       -             26  
Restructuring charges
    105       -             105  
Asbestos-related credit
    54       -             54  
Equity in earnings of nonconsolidated affiliates
    166       (122 )   D       44  
Sundry income - net
    243       -             243  
Interest income
    110       -     E       110  
Interest expense and amortization of debt discount
    48       -               48  
Income before Income Taxes
  $ 445     $ (122 )           $ 323  
Provision for income taxes
    118       -               118  
Net Income Attributable to Union Carbide Corporation
  $ 327     $ (122 )           $ 205  
See accompanying Notes to the Unaudited Pro Forma Consolidated Financial Statements.
 
 
 
 
 
Union Carbide Corporation and Subsidiaries
Unaudited Pro Forma Consolidated Statement of Income
For the Six Months Ended June 30, 2009
 
In millions
 
Union Carbide
Corporation
   
Pro Forma
Adjustments
   
Ref.
   
Pro Forma
Consolidated
 
Net trade sales
  $ 78       -           $ 78  
Net sales to related companies
    2,251       -             2,251  
Total Net Sales
  $ 2,329     $ -           $ 2,329  
Cost of sales
    2,079       -             2,079  
Research and development expenses
    27       -             27  
Selling, general and administrative expenses
    6       -             6  
Restructuring charges
    166       -             166  
Equity in earnings of nonconsolidated affiliates
    6       2     D       8  
Sundry income - net
    2       -               2  
Interest income
    10       -     E       10  
Interest expense and amortization of debt discount
    24       -               24  
Income before Income Taxes
  $ 45     $ 2             $ 47  
Credit for income taxes
    (39 )     -               (39 )
Net Income Attributable to Union Carbide Corporation
  $ 84     $ 2             $ 86  
See accompanying Notes to the Unaudited Pro Forma Consolidated Financial Statements.
 
 
 
2

 
 
Union Carbide Corporation and Subsidiaries
Unaudited Pro Forma Consolidated Balance Sheet
At June 30, 2009
 
 
In millions
 
Union Carbide
Corporation
   
Pro Forma
Adjustments
   
Ref.
   
Pro Forma
Consolidated
 
 
Assets
                       
 
Current Assets
                       
 
Cash and cash equivalents
  $ 19       -           $ 19  
 
Accounts receivable:
                             
 
     Trade (net of allowance for doubtful receivables - $1)
    20       -             20  
 
     Related companies
    311       -             311  
 
     Other
    89       -             89  
 
Notes receivable from related companies
    3,648     $ 660     B       4,308  
 
Inventories
    199       -               199  
 
Other current assets and deferred income taxes
    89       -               89  
 
Total current assets
    4,375       660               5,035  
 
Investments
                               
 
Investments in related companies
    972       -               972  
 
Investments in nonconsolidated affiliates
    404       (310 )   B       94  
 
Other investments
    21       -               21  
 
Noncurrent receivables
    46       -               46  
 
Noncurrent receivables from related companies
    190       -               190  
 
Total investments
    1,633       (310 )             1,323  
 
Property
                               
 
Property
    7,567       -               7,567  
 
Less accumulated depreciation
    5,941       -               5,941  
 
Net property
    1,626       -               1,626  
 
Other Assets
                               
 
Other intangible assets (net of accumulated amortization - $138)
    12       -               12  
 
Deferred income tax assets - noncurrent
    410       25     B       435  
 
Asbestos-related insurance receivables - noncurrent
    627       -               627  
 
Deferred charges and other assets
    79       -               79  
 
Total other assets
    1,128       25               1,153  
 
Total Assets
  $ 8,762     $ 375             $ 9,137  
 
 
3

 
 
Union Carbide Corporation and Subsidiaries
Unaudited Pro Forma Consolidated Balance Sheet
At June 30, 2009
 
 
In millions
 
Union Carbide
Corporation
   
Pro Forma
Adjustments
   
Ref.
   
Pro Forma
Consolidated
 
 
Liabilities and Equity
                       
 
Current Liabilities
                       
 
Notes payable - related companies
  $ 11       -           $ 11  
 
Accounts payable:
                             
 
     Trade
    176       -             176  
 
     Related companies
    233       -             233  
 
     Other
    29       -             29  
 
Income taxes payable
    104     $ 172     C       276  
 
Asbestos-related liabilities - current
    110       -               110  
 
Accrued and other current liabilities
    187       -               187  
 
Total current liabilities
    850       172               1,022  
 
Long-Term Debt
    571       -               571  
 
Other Noncurrent Liabilities
                               
 
Pension and other postretirement benefits - noncurrent
    627       -               627  
 
Asbestos-related liabilities - noncurrent
    793       -               793  
 
Other noncurrent obligations
    278       -               278  
 
Total other noncurrent liabilities
    1,698       -               1,698  
 
Stockholder's Equity
                               
 
Common stock (authorized and issued: 1,000 shares of $0.01 par value each)
    -       -               -  
 
Additional paid-in capital
    312       -               312  
 
Retained earnings
    6,178       203     B       6,381  
 
Accumulated other comprehensive loss
    (848 )     -               (848 )
 
Union Carbide Corporation's stockholder's equity
    5,642       203               5,845  
 
Noncontrolling interests
    1       -               1  
 
Total equity
    5,643       203               5,846  
 
Total Liabilities and Equity
  $ 8,762     $ 375             $ 9,137  
 
See accompanying Notes to the Unaudited Pro Forma Consolidated Financial Statements.
         
 
 
4

 
 
Union Carbide Corporation
Unaudited Pro Forma Consolidated
Financial Information


Notes to the Unaudited Pro Forma Consolidated Financial Statements

NOTE A – Basis of Pro Forma Presentation

Prior to the sale of the OPTIMAL Group, the Corporation’s investment in the OPTIMAL Group was accounted for by the equity method. The pro forma financial information was prepared in accordance with Article 11 of Regulation S-X. It is not necessarily indicative of the financial position or results of operations that would have actually occurred had the disposition been completed at or as of the dates indicated, nor is it necessarily indicative of the future operations and financial position of the resulting Corporation.


NOTE B – Disposition of Assets

On September 30, 2009, the Corporation sold its ownership interest in the OPTIMAL Group for $660 million. At June 30, 2009, the Corporation’s carrying value of its equity method investment in the OPTIMAL Group was $310 million. On a pro forma basis, the Corporation would recognize an estimated pretax gain on the sale of $350 million; approximately $200 million after tax, including a $25 million deferred tax liability adjustment. Proceeds from the sale are included in “Notes receivable from related companies” under revolving loan agreements that the Corporation is a party to with Dow that have LIBOR-based interest rates with varying maturities.


NOTE C – Income Taxes Payable

For purposes of this pro forma financial information, the tax on the gain of the Corporation’s sale of its ownership interest in the OPTIMAL Group was based on an estimated rate of the transaction. The estimated rate does not take into account any possible future tax events that may result for the Corporation’s future results of operations.


NOTE D – Equity in Earnings of Nonconsolidated Affiliates

Pro forma adjustments have been made to eliminate equity in earnings related to the OPTIMAL Group in the Unaudited Pro Forma Consolidated Statements of Income. The equity in earnings of the OPTIMAL Group was recorded on an after-tax basis; therefore, no adjustments to the provision for income taxes were necessary.


NOTE E – Interest Income

As disclosed in Note B, proceeds from the sale are reflected in “Notes receivable from related companies.” The revolving loan agreements have LIBOR-based interest rates with varying maturities. Pro forma adjustments have not been made to reflect an increase in interest income (in accordance with SEC guidance); however, on a pro forma basis, the increase in interest income for the year ended December 31, 2008 is estimated to be $18 million based on an average LIBOR-based interest rate of 2.68 percent. For the six months ended June 30, 2009, the increase in interest income is estimated to be $1 million based on an average LIBOR-based interest rate of 0.42 percent.

 
5

 
 
Union Carbide Corporation
Unaudited Pro Forma Consolidated
Financial Information



FORWARD-LOOKING STATEMENTS

The Private Securities Litigation Reform Act of 1995 provides a “safe harbor” for forward-looking statements made by or on behalf of the Corporation. The forward looking statements contained in this document involve risks and uncertainties that may affect the Corporation’s operations, markets, products, services, prices and other factors as discussed in filings with the SEC. These risks and uncertainties include, but are not limited to, economic, competitive, legal, governmental and technological factors. Accordingly, there is no assurance that the Corporation’s expectations will be realized. The Corporation assumes no obligation to provide revisions to any forward looking statements should circumstances change, except as otherwise required by securities and other applicable laws.

 
 
 
6