EX-99.2 4 ex99-2.htm NEWS RELEASE News Release
Exhibit 99.2
 
Ciba Specialty Chemicals Inc.    Ciba Spezialitätenchemie AG    Ciba Spécialités Chimiques SA 
Switzerland    Schweiz    Suisse 

Page 1 of 12
February 13, 2007
Basel, Switzerland
 
News Release: Full Year Results 2006
 
Ciba Specialty Chemicals with good progress in 2006
  • Sales up 5 percent in Swiss francs, 4 percent in local currencies
  • Underlying profitability improved, free cash flow increased
  • Dividend of CHF 3 per share proposed
  • Strategic milestones completed
  • "Operational Agenda" program well underway
  • Outlook 2007: Growth in sales and profitability
 
 
Financial highlights (in millions of Swiss francs, except per share data and percentages)   
 
Full year to full year comparisons - continuing operations
   
Excluding restructuring, impairment
and other charges   
 
Incl. restructuring, impairment
and other charges  (b)  
 
           
Change in % 
         
Change in % 
Year ended December 31,   
 
 2006
 
 2005
 
CHF 
 
 LC (a) 
 
2006
 
2005 
 
     CHF
 
Net sales      6 352     6 035     +5     +4                    
Gross profit      1 849     1 736     +6                          
Operating income (EBIT)      531     509     +5           462     389    
+19
 
Operating income (EBIT) margin (d)        8.4 %   8.4 %                              
Income from continuing operations      306     286     +7           259     200    
+30
 
Earnings per share from continuing operations (e)      4.62     4.38                 3.91     3.06        
Free cash flow      195     176                                
 
Full year to full year comparisons including discontinued operations and restructuring, impairment and other charges
          Change in % 
Year ended December 31,    2006     2005   CHF 
Income from continuing operations    259     200   +30 
Loss from discontinued operations, net of tax    (300 )    (456  
Net loss    (41 )    (256  
Loss per share (e)    (0.63 )    (3.92  

In addition, please see consolidated financial highlights and notes to news release at the end of this document.
 
 

 
 
Page 2 of 12
 
Armin Meyer, Chairman of the Board and CEO, comments: “Ciba Specialty Chemicals made further progress in 2006. We achieved solid sales growth, as well as underlying improvements in margins and a higher free cash flow. On top of this, we completed major strategic milestones. We divested our Textile Effects and Masterbatch businesses, refined our strategic direction and launched the Operational Agenda, our program to improve the effectiveness and efficiency of key processes throughout the organization.
 
Going forward, we will focus on our three core businesses, Plastic Additives, Coating Effects and Water & Paper Treatment, shaping the Company along the needs of these businesses – not just geographically, but in strengthening marketing & sales and innovation, as well as striving for more efficiency in production and administrative support structures.”
 
 
FULL YEAR RESULTS OVERVIEW


Asia and Europe driving sales growth
 
Sales for the full year 2006 were CHF 6.4 billion (2005: CHF 6.0 billion), an increase of 5 percent in Swiss francs and 4 percent in local currencies. Asia was 9 percent higher in local currencies, with China and India again showing double digit growth. Sales in local currencies in Europe were 3 percent higher, mainly reflecting healthy growth trends in Southern and Eastern Europe. Sales in the Americas overall were flat, with Central and South America showing strong growth and the US at about the same level as 2005. In the US, there was some softening in the automotive and paper industries, and, in the second half, the construction industry. The currency impact for the year was slightly positive, reflecting the strong US dollar during the first half of 2006.
 
Volumes increased in all businesses, up 5 percent overall, with particular strength in Plastic Additives and Coatings Effects. Sales prices overall were 1 percent lower than 2005, with Plastic Additives and Water & Paper Treatment flat and some price erosion in Coating Effects.
 
 
Further improvements in operating profitability
 
Gross profit increased by 6 percent in Swiss francs to CHF 1.8 billion or 29.1 percent of sales (2005: 28.8 percent). This improvement was achieved primarily through increased sales volume and active measures to strengthen yields, along with savings coming through from the efficiency program, Project Shape. These measures successfully countered the effects of CHF 34 million of higher utility costs and the 3 percent increase in raw material costs and was key to the improvement in margins.
 
Investment into research and development remained high at 4.3 percent of sales or CHF 270 million. The segment allocation reflected the decision to focus investment in the growth markets of Plastic Additives and Coating Effects, with R&D investments of 4.6 percent and 5.8 percent of sales respectively. 1.8 percent of sales was invested in Water & Paper Treatment.
 
Selling, general and administrative costs were higher than in 2005, at CHF 988 million (2005: CHF 898 million). This increase is a result of a base effect in the 2005 figure, which had included CHF 68 million of gains from specific asset divestments, as well as
 
 

 
 
Page 3 of 12
 
a minor currency impact. The increased social benefit and personnel costs were offset by savings from Project Shape.
 
Operating income (EBIT) before restructuring, impairment and other charges (special effects) for 2006, was 5 percent higher than 2005 at CHF 531 million, or 8.4 percent of sales, compared with CHF 509 million or 8.4 percent of sales in 2005. The real size of the improvement is masked by a base effect from 2005, where the operating income figure included aperiodic CHF 68 million gains from divestments of certain fixed assets.
 
Key to the improvements in 2006 were higher sales, with better capacity utilization, as well as the savings from Project Shape. Income from continuing operations before special effects was CHF 306 million (2005: CHF 286 million).
 
 
Savings coming through as expected
 
Restructuring, impairment and other charges were CHF 69 million (2005: CHF 120 million). CHF 52 million related to the completion of Project Shape and CHF 16 million to the initial costs for the Operational Agenda.
 
Overall savings from Project Shape since its launch in 2004, are CHF 95 million (CHF 60 million in 2006). This was achieved primarily through reduced headcount, but also through yield improvements and lower general costs.
 
In 2006, an additional CHF 36 million of savings was achieved through other cost containment measures.
 
At the end of 2006, the Company had 14,130 employees (2005: 19,105). This reflects a reduction of 4,500 positions as a result of the Textile Effects and Masterbatch divestments; 400 positions to complete Project Shape and 310 positions under the first actions of the Operational Agenda, as well as an increase of 230 positions from acquisitions and a build-up in China and India.
 
 
Discontinued Operations
 
In 2006, the Textile Effects business was divested and the associated results are reported under discontinued operations. As expected and previously stated, the Company incurred a loss of CHF 300 million after disposal, also reflecting minor effects from the divestment of the Masterbatch business and a trailing effect from the 2000 divestment of the Performance Polymers business. This loss is below the estimates previously issued, due to lower separation costs than originally anticipated. Further costs relating to the Textile Effects divestment are expected to be very small.
 
Including discontinued operations and special effects mainly relating to the divestment of Textile Effects, the Company reported a smaller than expected net loss of CHF 41 million (2005: CHF 256 million loss).
 
A net cash inflow of about CHF 200 million in 2006 is associated with the divestment of the Textile Effects business with a further CHF 100 million cash inflow to occur during the next few years.
 
 

 
 
Page 4 of 12
 
Higher free cash flow
 
Free cash flow increased to CHF 195 million (2005: CHF 176 million).
 
This increase is due to the improved profitability of the Company, which was partially offset by a limited increase in inventory levels at year-end. The temporary increase in inventory levels is as a result of anticipated additional demand in 2007 in Plastic Additives and Water & Paper Treatment, as well as additional stocking requirements in relation to the activities of the Operational Agenda. The 2006 value was also reduced by temporary cash outflows of approximately CHF 50 million, which are associated with the divestment of the Textile Effects business and will reverse over the next few years.
 
Net debt was reduced by CHF 88 million to CHF 1.85 billion, with overall debt levels down by CHF 325 million. Cash and cash equivalents were down by CHF 224 million. This primarily resulted from the early repurchase of a CHF 600 million bond and the issue of a CHF 225 million bond, maturing in 2012. The cash position remains strong at CHF 1 billion.
 
The balance sheet reflects the substantial changes stemming from the divestment of the Textile Effects business, as well as the non-cash accounting impact of the implementation of the changes required by SFAS No. 158 on pension fund accounting, which has reduced shareholders’ equity (see footnote (f) for further information).
 
 
FOURTH QUARTER OVERVIEW   
 
4th quarter to 4th quarter comparisons - continuing operations
   
Excluding restructuring, impairment
and other charges   
 
Incl. restructuring, impairment
and other charges  (b)  
 
           
Change in % 
         
Change in % 
Three months ended December 31,   
 
 2006
 
 2005
 
CHF 
 
 LC (a) 
 
2006
 
2005 
 
     CHF
 
Net sales      1 547     1 541     0     +1                    
Gross profit      430       423     +1                          
Operating income (EBIT)      117     117     0           97      74    
+31
 
Operating income (EBIT) margin (d)        7.6 %   7.5 %                              
Income from continuing operations      95      75     +28            81      43    
+89
 
Earnings per share from continuing operations (e)      1.43     1.15                 1.21     0.66        
 
 
4th quarter to 4th quarter comparisons including discontinued operations and restructuring, impairment and other charges
           
Change in % 
Three months ended December 31,    2006    2005     CHF   
Income from continuing operations    81    43     +89   
Income (loss) from discontinued operations, net of tax    3    (519      
Net income (loss)    84    (476      
Earnings (loss) per share (e)    1.27    (7.29      

Sales of CHF 1.55 billion for the fourth quarter were similar to the previous year (2005: CHF 1.54 billion). Strong growth in Asia and Europe continued in the fourth quarter, however there was some weakening in the US, in the automotive, paper and construction industries.
 
Sales levels quarter by quarter, are also usually affected by year-end customer de-stocking, particularly in Coating Effects and Plastic Additives. As with prior years, normal levels are expected to be resumed in the first quarter of 2007.
 
 

 
 
Page 5 of 12
 
Volumes increased 2 percent over the fourth quarter of 2005 and sales prices were 1 percent lower, flat in Plastic Additives and Water & Paper Treatment, and lower in Coating Effects.
 
Gross profit margin and operating income margin before special effects improved over 2005. This was due to operational improvements, which offset unfavorable currency effects, mainly the impact of the weaker U.S. dollar against the Euro and Swiss franc. Income from continuing operations before special effects, was significantly higher than 2005, partly due to the dissolution of some tax provisions in connection with the settlement of tax claims.
 
Net income for the fourth quarter of 2006 was CHF 84 million, (2005: CHF 476 million loss - substantial adjustments were made in 2005 in connection with the Textile Effects segment).
 
 
STRATEGIC MILESTONES 2006

After a comprehensive review of strategy in 2006, with the sale of the Textile Effects business, the Company concluded that it will focus on three core businesses, Plastic Additives, Coating Effects and Water & Paper Treatment. Innovation and production investment will primarily be directed at the high potential growth markets in Plastic Additives and Coating Effects, with the emphasis in Water & Paper Treatment on profitability improvements. In addition, investment will continue into high potential niche businesses, such as Personal Care, Oil & Lubricants, Electronic Materials and Expert Services.
 
Reflecting the refined strategy, a number of portfolio adjustments were also made in 2006, with the divestment of Masterbatch from the Coating Effects segment and the acquisition of Cantox, for the Expert Services business.
 
Asia remains a strategic focus for Ciba Specialty Chemicals. The CHF 125 million new production plant in Singapore for Plastic Additives is making good progress with the start-up of operations planned for early 2008. The Company also successfully transferred the colorformers production of Water & Paper Treatment from Clayton, UK to Ankleshwar, India, and a new investment project for Coating Effects is planned for China.
 
The Company also continues to focus on innovation and has developed organic chemicals for OLEDs (organic light emitting diodes), the next generation of flat panel displays, as well as launched the time temperature indicator, a heat sensor for food packaging that determines the freshness of the product. The Ciba Specialty Chemicals partnership with the Swiss Federal Institute of Technology in Zurich was renewed and a multidisciplinary cooperation with the Max Planck Institute for Polymer Research in Mainz, Germany was established to jointly work on printable electronics for new breeds of sensors, tracking technologies and displays.
 
 
OPERATIONAL AGENDA PROGRESSING WELL

Key to facilitating the strategy is the Operational Agenda. Launched in 2006, it is a three to four year program designed to improve the effectiveness and efficiency of processes throughout the organization. It aims to facilitate profitable growth through marketing & sales and innovation initiatives, and a more streamlined infrastructure. The refined strategy and the Operational Agenda target a 3 to 4 percent average
 
 

 
 
Page 6 of 12
 
annual sales growth rate in local currencies, with a CHF 400-500 million improvement in cost structure by 2009. As a result of the program, operating income margin is expected to increase by 1 percent of sales per year in 2007 and 2008, with an accelerated improvement thereafter. Free cash flow is also expected to increase substantially from 2008. Costs for the program are estimated to be CHF 250-300 million between 2006 and 2009, and around 2,500 fewer positions should be required by 2009.
 
Significant progress has been made on the Operational Agenda initiatives in 2006:
 
Lean Manufacturing
Diagnostics are now complete in more than half of the 20 major production plants in the Lean Manufacturing initiative and it has been confirmed that there is significant potential for saving, with further optimization of processes, lowering of utility consumption and other efficiency improvements. The site implementation programs are now underway.
 
Organizational and Geographical Structure
With the sale of Textile Effects, operations in a number of countries have been reviewed and optimal routes to market are being identified. In 2006, the Ciba Specialty Chemicals offices in Greece, Portugal and New Zealand were closed, and alternative routes to market have been established. This initiative will continue throughout 2007.
 
Company-wide System Structure
In 2006, a new integrated information technology platform went live in the first countries and the global product lifecycle database. The new system will provide consistent, transparent Company-wide data handling and will be rolled out worldwide over the next two years.
 
Marketing & Sales
The Marketing & Sales initiative is also making progress. The initiative aims to profitably optimize routes to market and improve pricing models across the Company. Over 1300 sales staff are being trained worldwide in best practice and the prioritization of business opportunities. The Company is also piloting a new sales incentive plan in the Plastic Additives segment and expects to roll it out Company-wide in 2008.
 
Innovation
Another key component of the Operational Agenda is the allocation of research and development funds to achieve maximum value from fewer, but higher potential projects. The Company will group research and technology competencies in defined fields, such as nanotechnology or biotechnology, more effectively across the organization and is developing more standardized processes and systems to speed up time-to-market. In addition, there is expansion of the portfolio into new product areas such as bio-protection and security technologies.
 
Brendan Cummins, Chief Operating Officer, comments: “I am pleased with the progress made to date on the Operational Agenda. Implementation of the key initiatives is moving ahead as planned and initial savings are coming through. The program is transforming our business - improving the efficiency and effectiveness of our processes and further strengthening our market position. 2007 will be an important year for the program and we are on target to achieve the CHF 400-500 million improvement in cost structure by 2009.”
 
 

 
Page 7 of 12
 
CHF 3 PER SHARE DIVIDEND PROPOSED 

The Board of Directors will once again propose a dividend of CHF 3 per share at the Annual General Meeting on March 8, 2007.
 
 
OUTLOOK 2007

Business conditions in 2007 are expected to remain similar to those in 2006.  Accurate forecasting for utility and raw material costs is difficult, as the oil price continues to fluctuate substantially.  Despite this, the Company's current assumption is that the impact of these costs for Ciba Specialty Chemicals will remain fairly stable at a high level.
 
Sales for 2007 are expected to increase over 2006 levels in local currencies. Before restructuring, impairment and other charges, operating income margin is expected to increase by 1 percent and net income in Swiss francs, as well as free cash flow are both expected to be above 2006.
 
 
2006 SEGMENT OVERVIEW

Plastic Additives
 
Plastic Additives saw strong demand throughout 2006, particularly in the polymer products and home and personal care areas, with sales at CHF 2.1 billion, 8 percent higher than 2005 in Swiss francs and 7 percent in local currencies. Volumes increased 7 percent and sales price increases were achieved in some areas to mitigate the impact of increasing raw material costs, but overall remained flat. Additional efforts to improve efficiency helped to offset the increases in raw material costs and led to increases in operating income to CHF 312 million (2005: CHF 260 million) and margin as a percentage of sales to 14.9 percent (2005: 13.4 percent).
 
Coating Effects
 
Sales in Coating Effects reached CHF 1.8 billion, 6 percent higher in Swiss francs over the previous year, and 5 percent higher in local currencies. Volumes were 8 percent higher, while sales prices decreased by 3 percent, significantly impacted by the Electronic Materials business line, where products typically have a short life cycle. All business lines exceeded prior year sales in Swiss francs and local currencies. The lower sales levels in the fourth quarter are a result of some weakness in the US construction and automotive sectors, although this was largely offset by stronger demand in Asia and Europe. Operating income increased to CHF 244 million (2005: CHF 226 million) or 13.6 percent of sales (2005: 13.2 percent) reflecting the higher volumes and additional efficiency improvements. In order to further strengthen profitability, the Segment streamlined its portfolio in 2006, reducing the number of products by 20 percent.
 
Water & Paper Treatment
 
The Water & Paper Treatment segment reached CHF 2.5 billion of sales in 2006, up 3 percent in Swiss francs and 1 percent in local currencies. Sales prices could be increased in the Water Treatment business to mitigate, although not fully compensate
 
 

 
Page 8 of 12
 
for the increasing raw material costs, while Paper felt downward pressure on prices. Overall sales prices in the segment were flat and volumes 1 percent higher. Operating income was CHF 81 million (2005: CHF 128 million) or 3.3 percent of sales (2005: 5.4 percent). Based on the results of a strategic review, the Segment has initiated a series of actions to improve the unsatisfactory performance. Particular focus is on the paper business where marketing and sales, and the geographical approach, will be more differentiated and tailored to specific business models according to market requirements.
 
***
 
Ciba Specialty Chemicals (SWX: CIBN, NYSE: CSB) is a leading global company dedicated to producing high-value effects for its customers’ products. We strive to be the partner of choice for our customers, offering them innovative products and one-stop expert service. We create effects that improve the quality of life – adding performance, protection, color and strength to plastics, paper, automobiles, buildings, home and personal care products and much more. Ciba Specialty Chemicals is active in more than 120 countries around the world and is committed to be a leader in its chosen markets. In 2006, the Company’s continued operations generated sales of CHF 6.4 billion and invested CHF 270 million in R&D.
 
 
Virtual news kit: www.cibasc.com/media
News release in full (PDF, including tables)
Presentation slides (after 10.30 am)
Photos Ciba Specialty Chemicals
 
 
Financial calendar
March 8, 2007: Annual General Meeting
March 13, 2007: expected dividend payment date
May 3, 2007: first quarter 2007 financial results
August 16, 2007: half year 2007 financial results
November 6, 2007: nine month 2007 financial results
 
 
For further information please contact:             
 
Media:  Tel.  +41 61 636 4444    Fax  +41 61 636 3019 
           
Investor Relations:  Tel.  +41 61 636 5081    Fax  +4 61 636 5111 

Forward-looking statements
Forward-looking statements and information contained in this announcement are qualified in their entirety as there are certain important factors that could cause results to differ materially from those anticipated. Certain such forward-looking statements can be identified by the use of forward-looking terminology such as “believe”, “expect”, “may”, “are expected to”, “will”, “will continue”, “should”, “would be”, “seek” or “anticipate” or similar expressions or the negative thereof or other variations thereof or comparable terminology, or by discussions of strategy, plans or intentions. Such statements reflect the current views and estimates of the Company with respect to market conditions and future events and are subject to certain risks, uncertainties and assumptions. Investors are cautioned that all forward-looking statements involve risks and uncertainty. In addition to the factors discussed above, among the factors that could cause actual results to differ materially are the following: the timing and strength of new product offerings, pricing strategies of competitors, introduction of competing products by other companies, lack of acceptance of new products and services by the Company’s targeted customers, changes in the Company’s business strategy, the Company’s ability to continue to receive adequate raw materials from its suppliers on acceptable terms, or at all, and to continue to obtain sufficient financing to meet its liquidity needs, and changes in the political, social and regulatory framework in which the Company operates or in economic or technological trends or conditions, including currency fluctuations, inflation and consumer confidence, on a global, regional or national basis and various other factors. Furthermore, the Company does not assume any obligation to update these forward-looking statements.
 
 

 
 
Page 9 of 12 
 
 Ciba Specialty Chemicals           
 Full year report 2006           
           
 Consolidated financial highlights          
 (in millions of Swiss francs, except per share data)           
           
           
 Statements of income  
Excluding restructuring,
impairment and
other charges
 
 Including restructuring,
impairment and
other charges
 
 Year ended December 31,    2006    2005    2006    2005  
 Net sales      6 352     6 035     6 352     6 035  
 Gross profit      1 849     1 736     1 849     1 736  
 Restructuring, impairment and other charges (b)                  (69 )   (120 )
 Operating income      531     509     462     389  
 Financial income and expense, net      (161 )   (137 )   (161 )   (137 )
 Income from continuing operations before income taxes and minority interest 
    370     372     301     252  
 Provision for income taxes      (61 )   (82 )   (39 )   (48 )
 Minority interest      (3 )   (4 )   (3 )   (4 )
 Income from continuing operations      306     286     259     200  
 Earnings per share from continuing operations (e)      4.62     4.38     3.91     3.06  
                           
 Loss from discontinued operations, net of tax (c)                  (300 )   (456 )
 Loss per share from discontinued operations (e)                  (4.54 )   (6.98 )
                           
 Net loss                  (41 )   (256 )
 Net loss per share (e)                  (0.63 )   (3.92 )
 
 Balance sheets    Dec 31,     Dec 31,  
    2006     2005  
 Current assets    3 554     4 267  
 Property, plant and equipment, net    2 576     2 693  
 Other long-term assets    2 951     3 652  
 Total assets    9 081     10 612  
 Current liabilities    1 566     1 891  
 Long-term liabilities    4 226     4 738  
 Minority interests    75     80  
 Shareholders' equity(f)    3 214     3 903  
 Total liabilities and shareholders' equity    9 081     10 612  
             
 Net debt    1 854     1 942  
             
             
             
 Statements of cash flows         
 Year ended December 31,    2006     2005  
 Net cash provided by operating activities    422     407  
 Net cash used in investing activities    (159 )    (292 ) 
 Net cash used in financing activities    (491 )    (526 ) 
 Effect of exchange rate changes on cash and cash equivalents    4     53  
 Net decrease in cash and cash equivalents    (224 )    (358 ) 
             
 Free cash flow    195     176  
 Free cash flow including restructuring payments, net *    127     94  

* Net of proceeds from restructuring-related asset sales
 
 

 
 
Condensed business segment data                                    
 (in millions of Swiss francs)                                    
                                     
                 
Change in %    
                 
 Year ended December 31,        2006      2005       CHF      LC (a)     Year ended December 31,     2006      2005   
                                           
 Net sales                             Depreciation and amortization        
Plastic Additives     2 090     1 938     +8     + 7   Plastic Additives     98     95  
Coating Effects      1 801     1 703     +6     +5   Coating Effects     105     104  
Water & Paper Treatment     2 461     2 394     +3     +1   Water & Paper Treatment     150     160  
 
                          Corporate       6     13  
Total      6 352     6 035     5+     +4   Total     359     372  
                                             
Operating income (EBIT) before restructuring, impairment and other charges                        
Operating income (EBIT) margin (d) before
restructuring
 
Plastic Additives     312     260     + 20         Plastic Additives     14.9 %   13.4 %
Coating Effects     244     226     +8         Coating Effects     13.6 %   13.2 %
Water & Paper Treatment     81   128   -37          Water & Paper Treatment     3.3 %   5.4  %
Corporate and other expenses     (106 )   (105 )                            
 Total     531      509     +5          Total     8.4 %    8.4 %
                                       
Research and development                                             
Plastic Additives     97     97     0                          
Coating Effects     105     104     +1                          
Water & Paper Treatment     45     48     -8                          
Corporate     23     23                                
 Total     270     272     -1                          
 
 
Exchange rates of principal currencies to CHF
                   
            Statement of income
average rates
 
 
Balance sheet
period-end rates 
 
            Year ended December 31,    Dec 31,    Dec 31,   
           
2006 
 
2005 
 
2006 
  2005   
1    U.S. dollar    (USD)   
1.25 
  1.24    1.21    1.31   
1    British pound    (GBP)   
2.31 
  2.26    2.38    2.28   
1    Euro    (EUR)   
1.57 
  1.55    1.60    1.56   
100    Japanese yen    (JPY)   
1.08 
  1.13    1.03    1.12   
                       
                       
            Three months ended Dec 31,    Dec 31,    Dec 31,   
           
2006 
 
2005 
 
2006 
  2005   
1    U.S. dollar    (USD)   
1.24 
  1.30    1.21    1.31   
1    British pound    (GBP)   
2.36 
  2.28    2.38    2.28   
1    Euro    (EUR)   
1.59 
  1.55    1.60    1.56   
100    Japanese yen    (JPY)   
1.05 
  1.11    1.03    1.12   
 
 

 
 
Page 11 of 12 
  
 Reconciliation tables        
 (in millions of Swiss francs, except per share data and percentages) 
 
       
         
Operating income (EBIT)   
Full year
 
Three months    
    2006     2005     2006     2005  
Excluding restructuring, impairment and other charges    531     509     117     117  
Restructuring, impairment and other charges    (69 )    (120   (20 )    (43
Including restructuring, impairment and other charges    462     389     97     74  
                         
Income from continuing operations before income taxes and minority interest  
 
 
2006
    2005          
Excluding restructuring, impairment and other charges    370     372          
Restructuring, impairment and other charges    (69 )    (120        
Including restructuring, impairment and other charges    301     252          
                 
Restructuring, impairment and other charges  
 
2006
    2005     2006     2005  
Before income taxes    (69 )    (120   (20 )    (43
Income taxes    22     34     6     11  
Net of income taxes    (47 )    (86   (14 )    (32
               
Provision for income taxes   
 
2006
    2005          
Excluding restructuring, impairment and other charges, net of tax    (61 )    (82        
Restructuring, impairment and other charges, net of tax    22     34          
Including restructuring, impairment and other charges, net of tax    (39 )    (48        
                 
Income from continuing operations   
 
2006
    2005     2006     2005  
Excluding restructuring, impairment and other charges, net of tax    306     286     95     75  
Restructuring, impairment and other charges, net of tax    (47 )    (86   (14 )    (32
Including restructuring, impairment and other charges, net of tax    259     200     81     43  
               
Earnings per share from continuing operations
 
 
2006
    2005     2006     2005  
Excluding restructuring, impairment and other charges, net of tax    4.62     4.38     1.43     1.15  
Restructuring, impairment and other charges, net of tax    (0.71 )    (1.32   (0.22 )    (0.49
Including restructuring, impairment and other charges, net of tax    3.91     3.06     1.21     0.66  
 
 

 
 
Page 12 of 12

Reconciliation tables
(in millions of Swiss francs, except per share data and percentages)
 
 
 
Components of net debt   
 
Dec 31,
2006
   
Dec 31,
2005
 
Short-term debt    173     266  
Long-term debt    2 709     2 941  
Total debt    2 882     3 207  
Cash and cash equivalents    (1 027 )    (1 251
Short-term investments    (1 )    (14
Net debt    1 854     1 942  
       
Free cash flow   
 
2006
    2005  
Free cash flow    195     176  
Restructuring payments, net *    (68 )    (82
Free cash flow including restructuring payments, net *    127     94  
Net cash used in investing activities    151     262  
Sale (acquisitions) of businesses, net of cash    192     (50
Net cash provided by continuing operations    470     306  
 
* Net of proceeds from restructuring-related asset sales. 
       
 
       
Corporate and other expenses included in operating income  
 
2006
    2005  
Excluding restructuring, impairment and other charges    (106 )    (105
Restructuring, impairment and other charges    (69 )    (120
Including restructuring, impairment and other charges    (175 )    (225
 
 

 
Notes to news release:
(a)      Change in percent in local currencies (LC) reflects the percent change in (i) 2006 results, as adjusted, to remove the effects of fluctuations in foreign currency rates as compared to 2005 and (ii) 2005 results, as reported.
 
(b)      Restructuring, impairment and other charges included in income from continuing operations include charges incurred in connection with Project Shape and the Operational Agenda, each of which is described in the Company’s 2006 annual report. These charges applied principally to the Company as a whole and therefore are included in Corporate and are not allocated to the segments.
 
(c)      For the year ended December 31, 2006, the loss from discontinued operations, net of tax, consists primarily of the CHF 353 million combined loss, net of tax, on the sales in 2006 of the Textile Effects and Masterbatch businesses. This was partially offset by CHF 53 million combined income from the results of operations, net of tax, of these businesses as well as from the release of certain tax reserves that had existed in connection with the Company’s divestment of the Performance Polymers business in 2000 following the settlement in 2006 of tax audits and other events. For the year ended December 31, 2005, the loss from discontinued operations, net of tax, includes the CHF 486 million combined results of operations, net of tax, of the Textile Effects (including the segment impairment) and Masterbatch businesses during the period. This was partially offset by CHF 30 million income, net of tax, from the release of previously established reserves as the result of the settlement of a pension-related lawsuit that had existed in connection with the Company’s divestment of the Performance Polymers business in 2000.
 
(d)      Operating income margin is operating income expressed as a percentage of net sales.
 
(e)      Earnings per share, basic and diluted
 
(f)      The 2006 balance sheet reflects the non-cash impact on pension accounting from the adoption of SFAS No. 158, a new US GAAP accounting standard published in September 2006. The effect of this new accounting rule reduced other long-term assets by CHF 704 million, increased other long-term liabilities by CHF 127 million and, through “accumulated other comprehensive loss”, reduced shareholders’ equity by CHF 623 million, net of deferred income taxes of CHF 208 million. The adoption of this new accounting standard for 2006 and future years has no impact on cash flows or on the statement of income. It merely brings onto the Company’s balance sheet information that previously had been fully disclosed in footnotes to the financial statements.