Exhibit 99.1
Attachment 1
PolyOne Corporation and Subsidiaries
Consolidated Statements of Income (Unaudited)
(In millions, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 1Q08 | | | 4Q07 | | | 3Q07 | | | 2Q07 | | | 1Q07 | | | 2007Y | |
Sales | | $ | 713.7 | | | $ | 631.3 | | | $ | 664.8 | | | $ | 688.8 | | | $ | 657.8 | | | $ | 2,642.7 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 628.8 | | | | 566.9 | | | | 634.8 | | | | 606.3 | | | | 573.7 | | | | 2,381.7 | |
| | | | | | | | | | | | | | | | | | |
Gross margin | | | 84.9 | | | | 64.4 | | | | 30.0 | | | | 82.5 | | | | 84.1 | | | | 261.0 | |
Selling and administrative | | | 72.9 | | | | 56.9 | | | | 65.3 | | | | 68.5 | | | | 64.1 | | | | 254.8 | |
Income (loss) from equity affiliates and minority interest | | | 8.1 | | | | 11.1 | | | | 11.7 | | | | (1.6 | ) | | | 6.5 | | | | 27.7 | |
| | | | | | | | | | | | | | | | | | |
Operating income (loss) | | | 20.1 | | | | 18.6 | | | | (23.6 | ) | | | 12.4 | | | | 26.5 | | | | 33.9 | |
Interest expense, net | | | (8.4 | ) | | | (7.1 | ) | | | (10.3 | ) | | | (15.1 | ) | | | (14.4 | ) | | | (46.9 | ) |
Premium on early extinguishment of debt | | | — | | | | — | | | | (7.5 | ) | | | (5.3 | ) | | | — | | | | (12.8 | ) |
Other expense, net | | | (2.0 | ) | | | (2.1 | ) | | | (1.8 | ) | | | (1.8 | ) | | | (0.9 | ) | | | (6.6 | ) |
| | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | | 9.7 | | | | 9.4 | | | | (43.2 | ) | | | (9.8 | ) | | | 11.2 | | | | (32.4 | ) |
Income tax benefit (expense) | | | (3.2 | ) | | | (2.3 | ) | | | 45.5 | | | | 4.4 | | | | (3.8 | ) | | | 43.8 | |
| | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 6.5 | | | $ | 7.1 | | | $ | 2.3 | | | $ | (5.4 | ) | | $ | 7.4 | | | $ | 11.4 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per common share: | | $ | 0.07 | | | $ | 0.08 | | | $ | 0.02 | | | $ | (0.06 | ) | | $ | 0.08 | | | $ | 0.12 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares used to compute earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | |
Basic | | | 92.9 | | | | 92.9 | | | | 92.8 | | | | 92.8 | | | | 92.6 | | | | 92.8 | |
Diluted | | | 93.3 | | | | 93.2 | | | | 93.3 | | | | 92.8 | | | | 93.0 | | | | 93.1 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Dividends declared per share of common stock | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | | | | | | | | | | | | | | |
| | 4Q06 | | | 3Q06 | | | 2Q06 | | | 1Q06 | | | 2006Y | |
Sales | | $ | 595.2 | | | $ | 666.2 | | | $ | 686.4 | | | $ | 674.6 | | | $ | 2,622.4 | |
| | | | | | | | | | | | | | | | | | | | |
Cost of sales | | | 527.6 | | | | 603.6 | | | | 599.5 | | | | 591.2 | | | | 2,321.9 | |
| | | | | | | | | | | | | | | |
Gross margin | | | 67.6 | | | | 62.6 | | | | 86.9 | | | | 83.4 | | | | 300.5 | |
Selling and administrative | | | 56.6 | | | | 56.2 | | | | 54.9 | | | | 54.2 | | | | 221.9 | |
Income from equity affiliates and minority interest | | | 11.6 | | | | 30.0 | | | | 31.6 | | | | 38.8 | | | | 112.0 | |
| | | | | | | | | | | | | | | |
Operating income | | | 22.6 | | | | 36.4 | | | | 63.6 | | | | 68.0 | | | | 190.6 | |
Interest expense, net | | | (15.9 | ) | | | (15.1 | ) | | | (16.0 | ) | | | (16.1 | ) | | | (63.1 | ) |
Premium on early extinguishment of debt | | | (3.2 | ) | | | — | | | | (1.2 | ) | | | — | | | | (4.4 | ) |
Other expense, net | | | 0.1 | | | | (0.2 | ) | | | (1.5 | ) | | | (1.2 | ) | | | (2.8 | ) |
| | | | | | | | | | | | | | | |
Income before income taxes and discontinued operations | | | 3.6 | | | | 21.1 | | | | 44.9 | | | | 50.7 | | | | 120.3 | |
Income tax benefit (expense) | | | 10.9 | | | | (1.5 | ) | | | (2.4 | ) | | | (1.7 | ) | | | 5.3 | |
| | | | | | | | | | | | | | | |
Income from continuing operations | | | 14.5 | | | | 19.6 | | | | 42.5 | | | | 49.0 | | | | 125.6 | |
Loss from discontinued operations and loss on sale, net of income taxes | | | (0.6 | ) | | | — | | | | — | | | | (2.1 | ) | | | (2.7 | ) |
| | | | | | | | | | | | | | | |
Net income | | $ | 13.9 | | | $ | 19.6 | | | $ | 42.5 | | | $ | 46.9 | | | $ | 122.9 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Basic and diluted earnings per common share: | | | | | | | | | | | | | | | | | | | | |
From continuing operations | | $ | 0.16 | | | $ | 0.21 | | | $ | 0.46 | | | $ | 0.53 | | | $ | 1.36 | |
Net income | | $ | 0.15 | | | $ | 0.21 | | | $ | 0.46 | | | $ | 0.51 | | | $ | 1.33 | |
| | | | | | | | | | | | | | | | | | | | |
Weighted average shares used to compute earnings per share: | | | | | | | | | | | | | | | | | | | | |
Basic | | | 92.5 | | | | 92.5 | | | | 92.4 | | | | 92.1 | | | | 92.4 | |
Diluted | | | 93.0 | | | | 93.0 | | | | 93.0 | | | | 92.5 | | | | 92.8 | |
| | | | | | | | | | | | | | | | | | | | |
Dividends declared per share of common stock | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Attachment 2
Segment Information (Unaudited)
(In millions)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | 1Q08 | | | 4Q07 | | | 3Q07 | | | 2Q07 | | | 1Q07 | | | 2007Y | |
Sales: | | | | | | | | | | | | | | | | | | | | | | | | |
International Color and Engineered Materials | | $ | 165.2 | | | $ | 146.9 | | | $ | 147.4 | | | $ | 150.3 | | | $ | 144.0 | | | $ | 588.6 | |
Specialty Engineered Materials | | | 64.5 | | | | 28.7 | | | | 31.8 | | | | 31.4 | | | | 32.4 | | | | 124.3 | |
Specialty Color, Additives and Inks | | | 58.4 | | | | 53.0 | | | | 58.7 | | | | 60.5 | | | | 59.8 | | | | 232.0 | |
| | | | | | | | | | | | | | | | | | |
Specialty Platform | | | 288.1 | | | | 228.6 | | | | 237.9 | | | | 242.2 | | | | 236.2 | | | | 944.9 | |
Performance Products and Solutions | | | 259.3 | | | | 246.1 | | | | 274.5 | | | | 293.0 | | | | 273.2 | | | | 1,086.8 | |
PolyOne Distribution | | | 201.1 | | | | 184.0 | | | | 185.8 | | | | 190.1 | | | | 184.4 | | | | 744.3 | |
Corporate and eliminations | | | (34.8 | ) | | | (27.4 | ) | | | (33.4 | ) | | | (36.5 | ) | | | (36.0 | ) | | | (133.3 | ) |
| | | | | | | | | | | | | | | | | | |
Sales | | $ | 713.7 | | | $ | 631.3 | | | $ | 664.8 | | | $ | 688.8 | | | $ | 657.8 | | | $ | 2,642.7 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Gross margin: | | | | | | | | | | | | | | | | | | | | | | | | |
International Color and Engineered Materials | | $ | 28.8 | | | $ | 23.0 | | | $ | 23.9 | | | $ | 25.8 | | | $ | 23.2 | | | $ | 95.9 | |
Specialty Engineered Materials | | | 11.6 | | | | 2.9 | | | | 3.4 | | | | 3.1 | | | | 2.8 | | | | 12.2 | |
Specialty Color, Additives and Inks | | | 11.2 | | | | 9.5 | | | | 11.2 | | | | 11.3 | | | | 9.3 | | | | 41.3 | |
| | | | | | | | | | | | | | | | | | |
Specialty Platform | | | 51.6 | | | | 35.4 | | | | 38.5 | | | | 40.2 | | | | 35.3 | | | | 149.4 | |
Performance Products and Solutions | | | 21.0 | | | | 15.6 | | | | 23.9 | | | | 30.9 | | | | 35.1 | | | | 105.5 | |
PolyOne Distribution | | | 17.2 | | | | 15.4 | | | | 14.8 | | | | 15.8 | | | | 14.7 | | | | 60.7 | |
Resin and Intermediates | | | — | | | | — | | | | — | | | | (0.2 | ) | | | 0.8 | | | | 0.6 | |
Corporate and eliminations | | | (4.9 | ) | | | (2.0 | ) | | | (47.2 | ) | | | (4.2 | ) | | | (1.8 | ) | | | (55.2 | ) |
| | | | | | | | | | | | | | | | | | |
Gross margin | | $ | 84.9 | | | $ | 64.4 | | | $ | 30.0 | | | $ | 82.5 | | | $ | 84.1 | | | $ | 261.0 | |
| | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss): | | | | | | | | | | | | | | | | | | | | | | | | |
International Color and Engineered Materials | | $ | 7.8 | | | $ | 4.8 | | | $ | 6.5 | | | $ | 7.8 | | | $ | 6.0 | | | $ | 25.1 | |
Specialty Engineered Materials | | | 2.9 | | | | (1.0 | ) | | | — | | | | (0.3 | ) | | | (0.9 | ) | | | (2.2 | ) |
Specialty Color, Additives and Inks | | | 2.8 | | | | 1.3 | | | | 3.2 | | | | 2.6 | | | | (0.1 | ) | | | 7.0 | |
| | | | | | | | | | | | | | | | | | |
Specialty Platform | | | 13.5 | | | | 5.1 | | | | 9.7 | | | | 10.1 | | | | 5.0 | | | | 29.9 | |
Performance Products and Solutions | | | 8.3 | | | | 4.3 | | | | 12.6 | | | | 18.6 | | | | 22.0 | | | | 57.5 | |
PolyOne Distribution | | | 5.5 | | | | 5.7 | | | | 5.3 | | | | 6.5 | | | | 4.6 | | | | 22.1 | |
Resin and Intermediates | | | 5.9 | | | | 7.3 | | | | 11.2 | | | | 12.0 | | | | 4.3 | | | | 34.8 | |
Corporate and eliminations | | | (13.1 | ) | | | (3.8 | ) | | | (62.4 | ) | | | (34.8 | ) | | | (9.4 | ) | | | (110.4 | ) |
| | | | | | | | | | | | | | | | | | |
Operating income (loss) | | $ | 20.1 | | | $ | 18.6 | | | $ | (23.6 | ) | | $ | 12.4 | | | $ | 26.5 | | | $ | 33.9 | |
| | | | | | | | | | | | | | | | | | |
2
Attachment 3
Segment Information (Unaudited)
(In millions)
| | | | | | | | | | | | | | | | | | | | |
| | 4Q06 | | | 3Q06 | | | 2Q06 | | | 1Q06 | | | 2006Y | |
Sales: | | | | | | | | | | | | | | | | | | | | |
International Color and Engineered Materials | | $ | 129.2 | | | $ | 130.6 | | | $ | 129.6 | | | $ | 121.3 | | | $ | 510.7 | |
Specialty Engineered Materials | | | 25.4 | | | | 29.1 | | | | 29.9 | | | | 28.9 | | | | 113.3 | |
Specialty Color, Additives and Inks | | | 55.7 | | | | 64.2 | | | | 67.4 | | | | 65.8 | | | | 253.1 | |
| | | | | | | | | | | | | | | |
Specialty Platform | | | 210.3 | | | | 223.9 | | | | 226.9 | | | | 216.0 | | | | 877.1 | |
Performance Products and Solutions | | | 249.4 | | | | 301.2 | | | | 311.7 | | | | 303.9 | | | | 1,166.2 | |
PolyOne Distribution | | | 166.9 | | | | 182.1 | | | | 189.7 | | | | 194.1 | | | | 732.8 | |
Corporate and eliminations | | | (31.4 | ) | | | (41.0 | ) | | | (41.9 | ) | | | (39.4 | ) | | | (153.7 | ) |
| | | | | | | | | | | | | | | |
Sales | | $ | 595.2 | | | $ | 666.2 | | | $ | 686.4 | | | $ | 674.6 | | | $ | 2,622.4 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Gross margin: | | | | | | | | | | | | | | | | | | | | |
International Color and Engineered Materials | | $ | 20.0 | | | $ | 21.0 | | | $ | 22.1 | | | $ | 20.8 | | | $ | 83.9 | |
Specialty Engineered Materials | | | 1.8 | | | | 3.1 | | | | 3.6 | | | | 2.2 | | | | 10.7 | |
Specialty Color, Additives and Inks | | | 6.4 | | | | 7.7 | | | | 8.4 | | | | 9.4 | | | | 31.9 | |
| | | | | | | | | | | | | | | |
Specialty Platform | | | 28.2 | | | | 31.8 | | | | 34.1 | | | | 32.4 | | | | 126.5 | |
Performance Products and Solutions | | | 26.7 | | | | 26.4 | | | | 37.8 | | | | 33.2 | | | | 124.1 | |
PolyOne Distribution | | | 12.4 | | | | 14.3 | | | | 15.0 | | | | 15.9 | | | | 57.6 | |
Resin and Intermediates | | | 0.1 | | | | 0.3 | | | | (0.4 | ) | | | — | | | | — | |
Corporate and eliminations | | | 0.2 | | | | (10.2 | ) | | | 0.4 | | | | 1.9 | | | | (7.7 | ) |
| | | | | | | | | | | | | | | |
Gross margin | | $ | 67.6 | | | $ | 62.6 | | | $ | 86.9 | | | $ | 83.4 | | | $ | 300.5 | |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Operating income (loss): | | | | | | | | | | | | | | | | | | | | |
International Color and Engineered Materials | | $ | 3.4 | | | $ | 5.2 | | | $ | 6.4 | | | $ | 5.6 | | | $ | 20.6 | |
Specialty Engineered Materials | | | (1.8 | ) | | | (0.1 | ) | | | 0.4 | | | | (0.9 | ) | | | (2.4 | ) |
Specialty Color, Additives and Inks | | | (3.0 | ) | | | (2.0 | ) | | | 0.1 | | | | 0.8 | | | | (4.1 | ) |
| | | | | | | | | | | | | | | |
Specialty Platform | | | (1.4 | ) | | | 3.1 | | | | 6.9 | | | | 5.5 | | | | 14.1 | |
Performance Products and Solutions | | | 13.0 | | | | 14.0 | | | | 24.9 | | | | 21.5 | | | | 73.4 | |
PolyOne Distribution | | | 3.6 | | | | 4.3 | | | | 5.1 | | | | 6.2 | | | | 19.2 | |
Resin and Intermediates | | | 9.7 | | | | 27.9 | | | | 29.0 | | | | 36.3 | | | | 102.9 | |
Corporate and eliminations | | | (2.3 | ) | | | (12.9 | ) | | | (2.3 | ) | | | (1.5 | ) | | | (19.0 | ) |
| | | | | | | | | | | | | | | |
Operating income | | $ | 22.6 | | | $ | 36.4 | | | $ | 63.6 | | | $ | 68.0 | | | $ | 190.6 | |
| | | | | | | | | | | | | | | |
3