Exhibit 99.1

Pro Forma Statement of Income (Unaudited)

Year Ended December 31, 2005

							Pro Forma
(In Millions of Dollars Except Per Share Data)	As Reported			Dispositions			Results of Operations
Net sales	$	4,039.2		$	(420.4	)	$	3,618.8
Royalties and other revenues		3.5			(0.1	)		3.4
Total revenues		4,042.7			(420.5	)		3,622.2
Cost of sales		3,048.9			(352.3	)		2,696.6
Selling and administrative expenses		367.7			(19.3	)		348.4
Research, testing and development expenses		204.8			(5.8	)		199.0
Amortization of intangible assets		25.2			(1.7	)		23.5
Restructuring and impairment charges		22.2			(6.4	)		15.8
Total costs and expenses		3,668.8			(385.5	)		3,283.3
Other (expense) income – net		(2.0	)		3.6			1.6
Interest income		8.1			–			8.1
Interest expense		(105.1	)		–			(105.1	)
Income from continuing operations before income taxes		274.9			(31.4	)		243.5
Provision for income taxes		93.6			(11.6	)		82.0
Income from continuing operations	$	181.3		$	(19.8	)	$	161.5
Basic earnings from continuing operations per share	$	2.67		$	(0.29	)	$	2.38
Diluted earnings from continuing operations per share	$	2.63		$	(0.28	)	$	2.35