Virginia | 001-12658 | 54-1692118 | ||
(State or other jurisdiction of incorporation) | (Commission file number) | (IRS employer identification no.) | ||
4350 Congress Street, Suite 700, Charlotte, North Carolina | 28209 | |||
(Address of principal executive offices) | (Zip code) |
Exhibit No. | Description | |
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Statements. |
By: | /s/ Scott A. Tozier |
Scott A. Tozier | |
Executive Vice President and Chief Financial Officer |
Exhibit No. | Description | |
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Statements |
September 30, 2016 | |||||||||||
Albemarle Corporation Historical | Pro Forma Adjustments | Pro Forma | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 233,599 | $ | 969,314 | (a) | $ | 1,202,913 | ||||
Trade accounts receivable, less allowance for doubtful accounts ($14,078) | 441,266 | — | 441,266 | ||||||||
Other accounts receivable | 50,250 | — | 50,250 | ||||||||
Inventories | 504,984 | — | 504,984 | ||||||||
Other current assets | 72,027 | — | 72,027 | ||||||||
Assets held for sale | 255,577 | (255,577 | ) | (b) | — | ||||||
Total current assets | 1,557,703 | 713,737 | 2,271,440 | ||||||||
Property, plant and equipment, at cost | 3,890,254 | — | 3,890,254 | ||||||||
Less accumulated depreciation and amortization | 1,545,287 | — | 1,545,287 | ||||||||
Net property, plant and equipment | 2,344,967 | — | 2,344,967 | ||||||||
Investments | 468,765 | — | 468,765 | ||||||||
Noncurrent assets held for sale | 2,975,016 | (2,975,016 | ) | (b) | — | ||||||
Other assets | 185,943 | — | 185,943 | ||||||||
Goodwill | 1,484,182 | — | 1,484,182 | ||||||||
Other intangibles, net of amortization | 380,368 | — | 380,368 | ||||||||
Total assets | $ | 9,396,944 | $ | (2,261,279 | ) | $ | 7,135,665 | ||||
Liabilities And Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable | $ | 241,511 | $ | — | $ | 241,511 | |||||
Accrued expenses | 240,652 | (2,683 | ) | (c) | 237,969 | ||||||
Current portion of long-term debt | 400,892 | (50,000 | ) | (d) | 350,892 | ||||||
Dividends payable | 34,077 | — | 34,077 | ||||||||
Liabilities held for sale | 135,735 | (135,735 | ) | (b) | — | ||||||
Income taxes payable | 23,967 | — | 23,967 | ||||||||
Total current liabilities | 1,076,834 | (188,418 | ) | 888,416 | |||||||
Long-term debt | 3,048,440 | (1,610,860 | ) | (d) | 1,437,580 | ||||||
Postretirement benefits | 49,157 | — | 49,157 | ||||||||
Pension benefits | 292,853 | — | 292,853 | ||||||||
Noncurrent liabilities held for sale | 466,687 | (466,687 | ) | (b) | — | ||||||
Other noncurrent liabilities | 228,270 | — | 228,270 | ||||||||
Deferred income taxes | 783,270 | (411,304 | ) | (e) | 371,966 | ||||||
Equity: | |||||||||||
Albemarle Corporation shareholders’ equity: | |||||||||||
Common stock, $.01 par value, issued and outstanding – 112,466 | 1,124 | — | 1,124 | ||||||||
Additional paid-in capital | 2,078,169 | — | 2,078,169 | ||||||||
Accumulated other comprehensive loss | (334,431 | ) | — | (334,431 | ) | ||||||
Retained earnings | 1,554,160 | 415,990 | (f) | 1,970,150 | |||||||
Total Albemarle Corporation shareholders’ equity | 3,299,022 | 415,990 | 3,715,012 | ||||||||
Noncontrolling interests | 152,411 | — | 152,411 | ||||||||
Total equity | 3,451,433 | 415,990 | 3,867,423 | ||||||||
Total liabilities and equity | $ | 9,396,944 | $ | (2,261,279 | ) | $ | 7,135,665 |
Nine Months Ended September 30, 2016 | |||||||||||
Albemarle Corporation Historical | Pro Forma Adjustments | Pro Forma | |||||||||
Net sales | $ | 1,980,548 | $ | — | $ | 1,980,548 | |||||
Cost of goods sold | 1,250,938 | — | 1,250,938 | ||||||||
Gross profit | 729,610 | — | 729,610 | ||||||||
Selling, general and administrative expenses | 254,988 | — | 254,988 | ||||||||
Research and development expenses | 61,384 | — | 61,384 | ||||||||
Gain on sales of businesses, net | (122,298 | ) | — | (122,298 | ) | ||||||
Acquisition and integration related costs | 44,337 | — | 44,337 | ||||||||
Operating profit | 491,199 | — | 491,199 | ||||||||
Interest and financing expenses | (46,860 | ) | 3,442 | (g)(i) | (43,418 | ) | |||||
Other income, net | 740 | — | 740 | ||||||||
Income from continuing operations before income taxes and equity in net income of unconsolidated investments | 445,079 | 3,442 | 448,521 | ||||||||
Income tax expense | 61,535 | 1,205 | (h)(i) | 62,740 | |||||||
Income from continuing operations before equity in net income of unconsolidated investments | 383,544 | 2,237 | 385,781 | ||||||||
Equity in net income of unconsolidated investments (net of tax) | 44,790 | — | 44,790 | ||||||||
Net income from continuing operations | 428,334 | 2,237 | 430,571 | ||||||||
Net income from continuing operations attributable to noncontrolling interests | (28,906 | ) | — | (28,906 | ) | ||||||
Net income from continuing operations attributable to Albemarle Corporation | $ | 399,428 | $ | 2,237 | $ | 401,665 | |||||
Basic earnings per share | $ | 3.56 | $ | 3.58 | |||||||
Diluted earnings per share | $ | 3.53 | $ | 3.55 | |||||||
Weighted-average common shares outstanding – basic | 112,343 | 112,343 | |||||||||
Weighted-average common shares outstanding – diluted | 113,131 | 113,131 |
Year Ended December 31, 2015 | |||||||||||
Albemarle Corporation Historical | Pro Forma Adjustments | Pro Forma | |||||||||
Net sales | $ | 3,651,335 | $ | (824,906 | ) | (i) | $ | 2,826,429 | |||
Cost of goods sold | 2,454,463 | (488,267 | ) | (i) | 1,966,196 | ||||||
Gross profit | 1,196,872 | (336,639 | ) | 860,233 | |||||||
Selling, general and administrative expenses | 512,274 | (211,834 | ) | (i) | 300,440 | ||||||
Research and development expenses | 102,871 | (13,684 | ) | (i) | 89,187 | ||||||
Restructuring and other, net | (6,804 | ) | — | (6,804 | ) | ||||||
Acquisition and integration related costs | 146,096 | (13,797 | ) | (i) | 132,299 | ||||||
Operating profit | 442,435 | (97,324 | ) | 345,111 | |||||||
Interest and financing expenses | (132,722 | ) | 30,685 | (g)(i) | (102,037 | ) | |||||
Other income, net | 48,474 | (1,190 | ) | (i) | 47,284 | ||||||
Income from continuing operations before income taxes and equity in net income of unconsolidated investments | 358,187 | (67,829 | ) | 290,358 | |||||||
Income tax expense | 29,122 | (23,740 | ) | (h)(i) | 5,382 | ||||||
Income from continuing operations before equity in net income of unconsolidated investments | 329,065 | (44,089 | ) | 284,976 | |||||||
Equity in net income of unconsolidated investments (net of tax) | 30,999 | (3,021 | ) | (i) | 27,978 | ||||||
Net income from continuing operations | 360,064 | (47,110 | ) | 312,954 | |||||||
Net income from continuing operations attributable to noncontrolling interests | (25,158 | ) | 94 | (i) | (25,064 | ) | |||||
Net income from continuing operations attributable to Albemarle Corporation | $ | 334,906 | $ | (47,016 | ) | $ | 287,890 | ||||
Basic earnings per share | $ | 3.01 | $ | 2.59 | |||||||
Diluted earnings per share | $ | 3.00 | $ | 2.58 | |||||||
Weighted-average common shares outstanding – basic | 111,182 | 111,182 | |||||||||
Weighted-average common shares outstanding – diluted | 111,556 | 111,556 |
(a) | Cash and cash equivalents is adjusted as follows (in thousands): |
Gross proceeds | $ | 3,200,000 | |
Estimated purchase price adjustments | (156,883 | ) | |
Net proceeds | $ | 3,043,117 | |
Less: | |||
Repayment of debt principal | (1,669,000 | ) | |
Debt repayment fees | (54,000 | ) | |
Accrued interest on debt repayment | (2,683 | ) | |
Estimated tax payments | (303,120 | ) | |
Estimated fees and expenses associated with the sale | (45,000 | ) | |
$ | 969,314 |
(b) | Represents the elimination of the assets and liabilities of the Chemetall Surface Treatment business. |
(c) | Represents accrued interest paid in connection with the full repayment of the term loan facilities and 3.00% Senior notes. |
(d) | Long-term debt is reduced as follows (in thousands): |
Term loan facilities | $ | 869,000 | |
1.875% Senior notes | 200,000 | ||
3.00% Senior notes | 250,000 | ||
4.15% Senior notes | 150,000 | ||
4.50% Senior notes | 150,000 | ||
Commercial paper notes | 50,000 | ||
Unamortized discounts | (2,343 | ) | |
Unamortized debt issuance costs | (5,797 | ) | |
$ | 1,660,860 |
(e) | Represents a discrete tax liability of $381.5 million due to a change in the Company’s position with respect to book and tax basis differences related to a U.S. entity being sold, as well as a discrete tax liability of $29.8 million related to a change in the Company’s position with respect to reinvestment of foreign undistributed earnings. Upon completion of the sale of the Chemetall Surface Treatment business, this deferred tax liability with respect to the difference between book and tax basis will be released and the actual cash taxes on the gain on sale will be recorded. |
(f) | Represents the estimated after tax net gain on sale, as well as the reversal of the discrete tax liability noted above. The effects of the gain were not reflected in the pro forma statements of income as the adjustments are nonrecurring in nature. |
(g) | The pro forma interest expense assumes the pro forma debt repayments described above. The pro forma adjustment for nine months ended September 30, 2016 represents the difference in the interest expense of the pro forma debt repayments described above and the interest expense allocated to discontinued operations in the historical consolidated statements of income. |
(h) | The income tax impact has been calculated using the statutory rate of 35%. |
(i) | Represents the elimination of the revenue, cost of goods sold, income and expenses of the Chemetall Surface Treatment business. |