-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IkmhrajHoIhG/Z61KPP+75vNzlWB4fwMJwmoxyx7Cyl+M8BPpwNlQg1lJO9QS+IF Vp1eodGcezYSH/B2VBnPtQ== 0000950130-99-002194.txt : 19990415 0000950130-99-002194.hdr.sgml : 19990415 ACCESSION NUMBER: 0000950130-99-002194 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 19990414 ITEM INFORMATION: ITEM INFORMATION: FILED AS OF DATE: 19990414 FILER: COMPANY DATA: COMPANY CONFORMED NAME: UNITED TECHNOLOGIES CORP /DE/ CENTRAL INDEX KEY: 0000101829 STANDARD INDUSTRIAL CLASSIFICATION: AIRCRAFT ENGINES & ENGINE PARTS [3724] IRS NUMBER: 060570975 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 001-00812 FILM NUMBER: 99593867 BUSINESS ADDRESS: STREET 1: UNITED TECHNOLOGIES BLDG STREET 2: ONE FINANCIAL PLZ CITY: HARTFORD STATE: CT ZIP: 06101 BUSINESS PHONE: 2037287000 FORMER COMPANY: FORMER CONFORMED NAME: UNITED TECHNOLOGIES MICROELECTRONICS CENTER DATE OF NAME CHANGE: 19850825 FORMER COMPANY: FORMER CONFORMED NAME: UNITED TECHNOLOGIES CORP DATE OF NAME CHANGE: 19841205 8-K 1 FORM 8-K SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 _______________ FORM 8-K CURRENT REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 Date of Report (Date of earliest event reported): April 14, 1999 UNITED TECHNOLOGIES CORPORATION (Exact name of registrant as specified in its charter) Delaware (State or other jurisdiction of incorporation) 001-00812 06-0570975 (Commission File No.) (IRS Employer Identification No.) One Financial Plaza Hartford, Connecticut 06101 (Address of principal executive offices, including ZIP code) (860) 728-7000 (Registrant's telephone number, including area code) Not Applicable (Former name or former address, if changed since last report) ITEM 5. OTHER EVENTS. As previously reported, on March 16, 1999, United Technologies Corporation, a Delaware corporation (the "Company"), issued a press release announcing that a wholly owned subsidiary of the Company and Lear Corporation, a Delaware corporation ("Lear"), had entered into a Stock Purchase Agreement (the "Stock Purchase Agreement"), pursuant to which the Company will sell its UT Automotive unit to Lear (the "Disposition") for consideration of $2.3 billion in cash, subject to a post-closing adjustment based on working capital and cash as set forth in the Stock Purchase Agreement. The financial terms of the Disposition were determined by negotiations between the Company and Lear. The UT Automotive unit is a supplier of automotive electrical distribution systems and related components in the Americas and Europe and a supplier in North America of modular headliners, instrument panels, door trim assemblies, vehicle remote entry systems, and fractional horsepower DC electric motors used in commercial and industrial applications. The UT Automotive unit also produces other products such as interior trim, mirrors, thermal and acoustical barriers, airbag covers, electronic controls and modules, engine cooling modules, interior lighting systems, windshield wiper systems, and electrical starters for commercial applications. Consummation of the Disposition is conditioned upon, among other things, expiration or termination of the applicable waiting periods under the Hart-Scott-Rodino Antitrust Improvements Act. On February 22, 1999, the Company and Sundstrand Corporation, a Delaware corporation ("Sundstrand"), issued a joint press release announcing that they had entered into an Agreement and Plan of Merger (the "Merger Agreement") pursuant to which Sundstrand will merge with HSSail Inc., a wholly owned and newly formed subsidiary of the Company, and become a wholly owned subsidiary of the Company (the "Merger"). Sundstrand designs and manufactures proprietary, technology-based components and subsystems for aerospace and industrial customers. Consummation of the Merger is conditioned upon, among other things, the requisite approval of the holders of Sundstrand common stock and customary regulatory and governmental approvals. Under the terms of the Merger Agreement, each outstanding share of Sundstrand common stock will be converted into the right to receive $35.00 in cash plus a fraction of a share of Company common stock initially set at .2790, but subject to adjustment. To the extent necessary, depending on the average closing price of Company common stock during the ten trading days before the fifth trading day prior to the Sundstrand stockholders' meeting to be held to approve and adopt the Merger and the Merger Agreement, the common stock exchange ratio will be reduced or increased, as the case may be, to provide for a maximum value of $39.25 and a minimum value of $35.00 of Company common stock (based upon the average closing price of Company common stock during such period) for each share of Sundstrand common stock. In addition, if the average closing price of Company common stock during such measurement period is equal to or less than $112.8938, then the Company has the right to convert the merger consideration to an all cash payment of $70.00 per share of Sundstrand common stock. The closing price per share of Company common stock on March 31, 1999 was $135.4375. In connection with the Merger, each director or employee option to purchase Sundstrand common stock which is outstanding and unexercised immediately prior to the Merger will be converted into an option to purchase Company common stock pursuant to a formula based on the merger consideration or, if the holder does not consent to such conversion, into an option to acquire Company common stock and cash pursuant to a formula based on the merger consideration. If the Company elects to pay the merger consideration solely in cash, the options of holders who do not consent to the conversion will be canceled immediately prior to the Merger and such holders will receive a lump sum cash payment based on the excess of $70.00 over the exercise price per share of Sundstrand common stock subject to such option. Other equity awards or equity accounts under Sundstrand's employee or director incentive or benefit plans, programs or arrangements will be converted into similar instruments of the Company, with appropriate adjustments. The financial terms of the Merger were determined by negotiations between the Company and Sundstrand. The Company will pay for the transaction in part by issuing or delivering shares of Company common stock with a value of approximately $2.0 billion. The cash consideration and the cash transaction costs will be funded by the issuance of long-term and medium-term debt and cash proceeds from the sale of its UT Automotive unit. If the UT Automotive unit's sale is not completed before the completion of the Merger, cash consideration and cash transaction costs associated with the Merger will be financed as short-term debt under one or more of the Company's existing credit facilities and/or under one or more short-term debt facilities that the Company may establish for the purpose of financing the Merger. On March 10, 1999, the Company filed a shelf registration statement relating to long-term and medium-term debt securities that could be offered and sold for aggregate proceeds of approximately $1 billion. If the Company elects to convert the merger consideration to all cash, under the terms of the Merger Agreement, no shares of Company common stock will be issued or delivered other than in connection with the settlement of stock options, and additional debt of approximately $2 billion will need to be incurred. The incurrence of this additional debt would have to be approved by the Company's Board of Directors. The above descriptions of the Stock Purchase Agreement, the Merger Agreement and the press releases are qualified in their entirety by reference to those documents, which have been previously filed with the Securities and Exchange Commission and are incorporated herein by reference. ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL STATEMENTS, AND EXHIBITS (b) Pro Forma Financial Information. The following pro forma financial information of the Company, giving effect to the Merger and the Disposition, is set forth as Exhibit 99.3 and is incorporated herein by reference: Unaudited Pro Forma Condensed Financial Statements -- Introduction. -3- Unaudited Pro Forma Condensed Balance Sheet as of December 31, 1998. Notes to Unaudited Pro Forma Condensed Balance Sheet. Unaudited Pro Forma Condensed Statement of Operations for the year ended December 31, 1998. Unaudited Pro Forma Condensed Statement of Operations for the year ended December 31, 1997. Unaudited Pro Forma Condensed Statement of Operations for the year ended December 31, 1996. Notes to Unaudited Pro Forma Condensed Statement of Operations. (c) Exhibits. 2.1 Merger Agreement, dated as of February 21, 1999, among United Technologies Corporation, HSSail Inc. and Sundstrand Corporation, incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of the Company filed on February 23, 1999 (the "February 23 8-K"). 2.2 Stock Purchase Agreement, dated as of March 16, 1999, by and between Nevada Bond Investment Corp. II and Lear Corporation, incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K of the Company filed on March 19, 1999 (the "March 19 8-K"). 99.1 Press Release, dated as of February 22, 1999, jointly issued by United Technologies Corporation and Sundstrand Corporation, incorporated by reference to Exhibit 99.1 to the February 23 8-K. 99.2 Press Release, dated as of March 16, 1999 issued by United Technologies Corporation, incorporated by reference to Exhibit 99.2 to the March 19 8-K. 99.3 Unaudited Pro Forma Condensed Financial Statements related to the potential Merger and Disposition. -4- SIGNATURE 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 thereunto duly authorized. Dated: April 14, 1999 UNITED TECHNOLOGIES CORPORATION By: /s/ William H. Trachsel ------------------------------------------ Name: William H. Trachsel Title: Senior Vice President, General Counsel and Secretary -5- EXHIBIT LIST Exhibit Description ----------- No. -- 2.1 Merger Agreement, dated as of February 21, 1999, among United Technologies Corporation, HSSail Inc. and Sundstrand Corporation, incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K of the Company filed on February 23, 1999 (the "February 23 8-K"). 2.2 Stock Purchase Agreement, dated as of March 16, 1999, by and between Nevada Bond Investment Corp. II and Lear Corporation, incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K of the Company filed on March 19, 1999 (the "March 19 8-K"). 99.1 Press Release, dated as of February 22, 1999, jointly issued by United Technologies Corporation and Sundstrand Corporation, incorporated by reference to Exhibit 99.1 to the February 23 8-K. 99.2 Press Release, dated as of March 16, 1999 issued by United Technologies Corporation, incorporated by reference to Exhibit 99.2 to the March 19 8-K. 99.3 Unaudited Pro Forma Condensed Financial Statements related to the potential Merger and Disposition. -6- EX-99.3 2 UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS Exhibit 99.3 INTRODUCTION TO UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS On February 22, 1999, the Company and Sundstrand announced the Merger Agreement. On March 16, 1999, the Company announced the Stock Purchase Agreement. The following unaudited pro forma condensed financial information has been prepared from the historical financial statements of the Company and Sundstrand adjusted to reflect the Merger using the purchase method of accounting. The unaudited pro forma condensed balance sheet has been adjusted to reflect the Disposition as though it had occurred on December 31, 1998. This adjustment assumes net cash proceeds of $2.0 billion after payment of taxes and cash transaction costs, the accrual of other transaction related expenses and the estimated gain on the sale resulting from the completion of the Disposition. The pro forma condensed statement of operations reflects UT Automotive as a discontinued operation for the years ended December 31, 1996, 1997 and 1998 and does not reflect the effects of the anticipated gain or proceeds. The unaudited pro forma condensed balance sheet has been prepared to reflect the Merger and the issuance of 0.2790 shares of Company common stock and $35 in cash for each outstanding share of Sundstrand common stock, as if the Merger occurred on December 31, 1998, and the issuance of Company stock options to Sundstrand stock option holders in exchange for Sundstrand stock options. Based on the price per share of Company common stock of $125.4375 on February 19, 1999, the last trading day prior to entering into the Merger Agreement, total consideration would be $70 per share resulting in an aggregate purchase price of approximately $3.9 billion including related transaction costs of approximately $40 million. The purchase price of Sundstrand common stock has been preliminarily allocated to tangible and intangible assets and liabilities of Sundstrand based upon estimates of their respective values. These allocations will be subsequently adjusted based upon appraisals, valuations and other studies, which will be conducted over the next several months. Final values may differ substantially from those shown herein. The unaudited pro forma condensed statement of operations combines the results of operations of the Company and Sundstrand as if the Merger occurred on January 1, 1998. The pro forma condensed financial statements should be read in conjunction with the Company's and Sundstrand's historical financial statements. The pro forma information presented is for informational purposes only and it is not necessarily indicative of future earnings or financial position or of what the earnings or financial position would have been had the Merger been completed on January 1, 1998 or as of December 31, 1998. This pro forma financial information should be read in conjunction with the historical financial statements of the Company and Sundstrand. Historical financial statements of the Company can be found in the Company's annual report on Form 10-K filed on February 16, 1999. Sundstrand's historical financial statements can be found in its annual report on Form 10-K filed on March 31, 1999. PRO FORMA FINANCIAL INFORMATION UNAUDITED PRO FORMA CONDENSED BALANCE SHEET AS OF DECEMBER 31, 1998 (IN MILLIONS OF DOLLARS)
HISTORICAL ADJUSTED MERGER UNITED UNITED UT AUTOMOTIVE UNITED HISTORICAL PRO FORMA TECHNOLOGIES TECHNOLOGIES ADJUSTMENT TECHNOLOGIES SUNDSTRAND ADJUSTMENTS PRO FORMA ------------ ------------- ------------ ---------- ----------- ------------ ASSETS Cash and cash equivalents........... $ 550 $2,000 $ 2,550 $ 15 $ (889)(1) $ 1,676 Accounts and notes receivable, net................................ 3,993 (576) 3,417 381 - 3,798 Inventories and contracts in progress........................... 3,362 (171) 3,191 401 24 (3) 3,616 Other current assets................ 1,450 (68) 1,382 68 - 1,450 ------- ------ ------- ------ ------- ------- Total Current Assets................ 9,355 1,185 10,540 865 (865) 10,540 Fixed assets, net................... 4,265 (710) 3,555 527 263 (3) 4,345 Goodwill............................ 1,750 (333) 1,417 332 3,107 (5) 4,856 Other assets........................ 3,005 (59) 2,946 83 - 3,029 ------- ------ ------- ------ ------- ------- Total Assets........................ $18,375 $ 83 $18,458 $1,807 $ 2,505 $22,770 ======= ====== ======= ====== ======= ======= LIABILITIES AND SHAREOWNERS' EQUITY Short-term borrowings............... $ 512 $ (8) $ 504 $ 163 $ - $ 667 Accounts payable.................... 2,237 (377) 1,860 128 - 1,988 Accrued liabilities................. 4,886 (56) 4,830 204 40 (l) 5,074 Long-term debt currently due........ 100 (1) 99 4 - 103 ------- ------ ------- ------ ------- ------- Total Current Liabilities........... 7,735 (442) 7,293 499 40 7,832 Long-term debt...................... 1,575 (5) 1,570 295 1,031 (l)(3) 2,896 Other long-term liabilities......... 4,231 (70) 4,161 468 6 (3)(4) 4,635 Series A ESOP Convertible........... Preferred Stock.................... 836 - 836 - - 836 ESOP Deferred Compensation......... (380) - (380) - - (380) ------- ------ ------- ------ ------- ------- 456 - 456 - - 456 Shareowners' Equity: Common Stock....................... 2,708 - 2,708 203 1,059 (l)(2) 3,970 Unamortized value of restricted stock issued...................... - - - (6) 6 (2) - Treasury Stock..................... (3,117) - (3,117) (645) 1,356 (l)(2) (2,406) Retained Earnings.................. 5,411 600 6,011 1,007 (1,007)(2) 6,011 Accumulated other non-shareowner changes in equity............................ (624) - (624) (14) 14 (2) (624) ------- ------ ------- ------ ------- ------- 4,378 600 4,978 545 1,428 6,951 ------- ------ ------- ------ ------- ------- Total Liabilities and Shareowners' Equity................ $18,375 $ 83 $18,458 $1,807 $ 2,505 $22,770 ======= ====== ======= ====== ======= =======
See accompanying Notes to Unaudited Pro Forma Condensed Financial Statements. NOTES TO UNAUDITED PRO FORMA CONDENSED BALANCE SHEET AS OF DECEMBER 31, 1998 The unaudited pro forma condensed balance sheet includes the pro forma adjustments to reflect the Disposition and the Merger as if both took place on December 31, 1998. UT Automotive Adjustment: Reflects the Disposition for net cash proceeds of approximately $2.0 billion after payment of taxes and cash transaction costs, the accrual of other transaction related expenses and the estimated gain on the sale. Merger Pro Forma Adjustments: (1) Adjustment to reflect the issuance of 15.1 million shares of Company common stock based on a common stock exchange ratio of .2790, the payment of $1.889 billion for the cash consideration paid to Sundstrand stockholders and for the cash transaction costs, and the issuance of Company stock options to Sundstrand stock option holders. The Merger Agreement provides that if the average closing price per share of Company common stock for the ten trading day period before the fifth trading day prior to the Sundstrand stockholder meeting to be held to approve and adopt the Merger Agreement and the Merger exceeds $140.68 per share, the common stock exchange ratio will be adjusted to reflect a maximum market value (based upon the average closing price of Company common stock during such period) of Company common stock to be received for each share of Sundstrand common stock of $39.25. If the common stock exchange ratio is adjusted pursuant to this provision of the Merger Agreement, the aggregate purchase price and goodwill will be increased by approximately $230 million, based on the outstanding shares of Sundstrand common stock on February 24, 1999. The adjustment assumes that the cash consideration and the cash transaction costs of $1.889 billion will be funded by the issuance of approximately $1.0 billion of medium-term and long-term debt and $889 million of cash from the Disposition. If the Disposition closes after the Merger, $889 million of the cash consideration and the cash transaction costs will be funded by the issuance of short-term debt under one or more of the Company's existing or new credit facilities. Although the cash election is not reflected in these pro forma financial statements, if the Company elects to convert the merger consideration to an all cash payment of $70 per share of Sundstrand common stock, under the terms of the Merger Agreement, additional cash consideration of $1.889 billion would be required in lieu of the issuance of shares of Company common stock. Any financing required to pay the additional cash consideration would have to be approved by the Company's Board of Directors. This cash consideration would result in additional borrowings and related interest expense. (2) Adjustment to eliminate Sundstrand equity pursuant to the Merger. (3) Adjustment to record Sundstrand assets and liabilities at their estimated fair market value. (4) Adjustment to record the tax effects related to the pro forma adjustments. (5) Adjustment to reflect the incremental goodwill resulting from the Merger. UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1998 (IN MILLIONS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)
HISTORICAL ADJUSTED MERGER UNITED UNITED UT AUTOMOTIVE UNITED HISTORICAL PRO FORMA TECHNOLOGIES TECHNOLOGIES ADJUSTMENT TECHNOLOGIES SUNDSTRAND ADJUSTMENTS PRO FORMA ------------ ------------- ------------ ---------- ----------- ------------ Product sales.......................... $ 20,248 $(2,900) $ 17,348 $2,005 $ (25)(D) $ 19,328 Service sales.......................... 5,439 - 5,439 - - 5,439 -------- ------- -------- ------ ------- -------- Net sales.............................. 25,687 (2,900) 22,787 2,005 (25) 24,767 Financing revenues and other income, net.......................... 28 (6) 22 10 - 32 -------- ------- -------- ------ ------- -------- 25,715 (2,906) 22,809 2,015 (25) 24,799 Cost of products sold.................. 15,815 (2,379) 13,436 1,316 60(A)(C)(D) 14,812 Cost of services sold.................. 3,461 - 3,461 - - 3,461 Research and development............... 1,315 (147) 1,168 92 - 1,260 Selling, general and administrative.... 2,957 (220) 2,737 225 - 2,962 Interest............................... 204 (7) 197 35 65(B) 297 -------- ------- -------- ------ ------- -------- 23,752 (2,753) 20,999 1,668 125 22,792 Income from continuing operations before income taxes and minority interests................... 1,963 (153) 1,810 347 (150) 2,007 Income taxes........................... 623 (55) 568 121 (32)(E) 657 Minority interests in subsidiaries' earnings............... 85 - 85 - - 85 -------- ------- -------- ------ ------- -------- Income from continuing operations...... $ 1,255 $ (98) $ 1,157 $ 226 $ (118) $ 1,265 Discontinued Operation: Income from operations of discontinued UT Automotive subsidiary (net of applicable income tax provision of $55 million)......................... - 98 98 - - 98 -------- ------- -------- ------ ------- -------- Net Income............................. $ 1,255 $ - $ 1,255 $ 226 $ (118) $ 1,363 ======== ======= ======== ====== ======= ======== Earnings Per Share of Common Stock: Continuing Operations: Basic: Average shares (thousands)........... 227,767 227,767 15,100 242,867 Earnings per share................... $ 5.36 $ 4.94 - $ 5.07 Diluted: Average shares (thousands)........... 247,380 247,380 15,800 263,180 Earnings per share................... $ 5.05 $ 4.66 - $ 4.79 Discontinued Operation: Basic: Average shares (thousands)........... 227,767 227,767 15,100 242,867 Earnings per share................... $ - $ 0.42 - $ 0.41 Diluted: Average shares (thousands)........... 247,380 247,380 15,800 263,180 Earnings per share................... $ - $ 0.39 - $ 0.37 Net Earnings Per Share: Basic: Average shares (thousands)........... 227,767 227,767 15,100 242,867 Earnings per share................... $ 5.36 $ 5.36 - $ 5.48 Diluted: Average shares (thousands)........... 247,380 247,380 15,800 263,180 Earnings per share................... $ 5.05 $ 5.05 - $ 5.16
See accompanying Notes to Unaudited Pro Forma Condensed Financial Statements. UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1997 (IN MILLIONS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)
HISTORICAL ADJUSTED UNITED UT AUTOMOTIVE UNITED TECHNOLOGIES ADJUSTMENT TECHNOLOGIES -------------- ------------- -------------- Product sales..................................................... $ 18,873 $(2,927) $ 15,946 Service sales..................................................... 5,116 - 5,116 -------- ------- -------- Net sales......................................................... 23,989 (2,927) 21,062 Financing revenues and other income, net.......................... 233 (7) 226 -------- -------- 24,222 (2,934) 21,288 Cost of products sold............................................. 15,080 (2,442) 12,638 Cost of services sold............................................. 3,208 - 3,208 Research and development.......................................... 1,187 (118) 1,069 Selling, general and administrative............................... 2,820 (209) 2,611 Interest.......................................................... 191 (3) 188 -------- ------- -------- 22,486 (2,772) 19,714 Income from continuing operations before income taxes and minority interests.................................... 1,736 (162) 1,574 Income taxes...................................................... 565 (51) 514 Minority interests in subsidiaries' earnings...................... 99 (1) 98 -------- ------- -------- Income from continuing operations................................. $ 1,072 $ (110) $ 962 Discontinued Operation: Income from operations of discontinued UT Automotive subsidiary (net of applicable income tax provision of $51 million)................................... - 110 110 -------- ------- -------- Net Income........................................................ $ 1,072 $ - $ 1,072 ======== ======= ======== Earnings Per Share of Common Stock: Continuing Operations: Basic: Average shares (thousands)...................................... 234,443 234,443 Earnings per share.............................................. $ 4.44 $ 3.97 Diluted: Average shares (thousands)...................................... 253,555 253,555 Earnings per share.............................................. $ 4.21 $ 3.77 Discontinued Operation: Basic: Average shares (thousands)...................................... 234,443 234,443 Earnings per share.............................................. $ - $ 0.47 Diluted: Average shares (thousands)...................................... 253,555 253,555 Earnings per share.............................................. $ - $ 0.44 Net Earnings Per Share: Basic: Average shares (thousands)...................................... 234,443 234,443 Earnings per share.............................................. $ 4.44 $ 4.44 Diluted: Average shares (thousands)...................................... 253,555 253,555 Earnings per share.............................................. $ 4.21 $ 4.21
See accompanying Notes to Unaudited Pro Forma Condensed Financial Statements. UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS FOR THE YEAR ENDED DECEMBER 31, 1996 (IN MILLIONS OF DOLLARS, EXCEPT PER SHARE AMOUNTS)
HISTORICAL ADJUSTED UNITED UT AUTOMOTIVE UNITED TECHNOLOGIES ADJUSTMENT TECHNOLOGIES -------------- ------------- -------------- Product sales................................................... $ 17,799 $(3,086) $ 14,713 Service sales................................................... 4,989 - 4,989 -------- ------- -------- Net sales....................................................... 22,788 (3,086) 19,702 Financing revenues and other income, net........................ 263 (93) 170 -------- ------- -------- 23,051 (3,179) 19,872 Cost of products sold........................................... 14,327 (2,674) 11,653 Cost of services sold........................................... 3,088 - 3,088 Research and development........................................ 1,122 (108) 1,014 Selling, general and administrative............................. 2,796 (209) 2,587 Interest........................................................ 217 (4) 213 -------- ------- -------- 21,550 (2,995) 18,555 Income from continuing operations before income taxes and minority interests........................................ 1,501 (184) 1,317 Income taxes.................................................... 494 (64) 430 Minority interests in subsidiaries' earnings.................... 101 (2) 99 -------- ------- -------- Income from continuing operations............................... $ 906 $ (118) $ 788 Discontinued Operation: Income from operations of discontinued UT Automotive subsidiary (net of applicable income tax provision of $64 million)............................................... - 118 118 -------- ------- -------- Net Income...................................................... $ 906 $ - $ 906 ======== ======= ======== Earnings Per Share of Common Stock: Continuing Operations: Basic: Average shares (thousands).................................... 241,454 241,454 Earnings per share............................................ $ 3.63 $ 3.14 Diluted: Average shares (thousands).................................... 258,606 258,606 Earnings per share............................................ $ 3.48 $ 3.02 Discontinued Operation: Basic: Average shares (thousands).................................... 241,454 241,454 Earnings per share............................................ $ - $ 0.49 Diluted: Average shares (thousands).................................... 258,606 258,606 Earnings per share............................................ $ - $ 0.46 Net Earnings Per Share: Basic: Average shares (thousands).................................... 241,454 241,454 Earnings per share............................................ $ 3.63 $ 3.63 Diluted: Average shares (thousands).................................... 258,606 258,606 Earnings per share............................................ $ 3.48 $ 3.48
See accompanying Notes to Unaudited Pro Forma Condensed Financial Statements. NOTES TO UNAUDITED PRO FORMA CONDENSED STATEMENT OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1996, 1997 AND 1998 The unaudited pro forma condensed statement of operations includes the pro forma adjustment to reflect UT Automotive as a discontinued operation for the years ended December 31, 1996, 1997 and 1998 and the Merger as if it took place on January 1, 1998. A. Adjustment to reflect the incremental goodwill amortization from the Merger over an estimated useful life of 40 years. If the common stock exchange ratio is adjusted, as described in Note 1 to the Pro Forma Condensed Balance Sheet, goodwill amortization would be increased by approximately $6 million. B. Reflects the interest expense incurred by the Company in connection with the Merger. Interest expense was calculated for the full year (360 days) on a pro forma basis using an interest rate of 6.5% on medium-term and long- term debt of $1.0 billion. If the Company elects to convert the merger consideration to an all cash payment of $70 per share of Sundstrand common stock, under the terms of the Merger Agreement, additional cash consideration of $1.889 billion would be required in lieu of the issuance of Company common stock. Any financing required to pay the additional cash consideration would have to be approved by the Company's Board of Directors. This consideration would result in additional borrowings and related interest expense of $109 million. C. Adjustment reflects the additional depreciation on the write-up of fixed assets to fair value over a 10 year useful life. D. Adjustment to eliminate sales and cost of sales between Sundstrand and the Company. E. Adjustment to record the tax effects related to the pro forma adjustments. -----END PRIVACY-ENHANCED MESSAGE-----