Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF TYCO
On September 28, 2012, Tyco announced that it had completed the previously announced spin-offs of The ADT Corporation (“ADT”) and Pentair Ltd. (formerly known as Tyco Flow Control International Ltd.) (“Tyco Flow Control”) through the pro rata distribution of 100% of the outstanding common stock of each of ADT and Tyco Flow Control to Tyco’s shareholders in the form of a special dividend out of Tyco’s contributed surplus (the “Distributions” or “spin-offs”). Immediately following the distributions, Pentair, Inc. merged with and into a wholly-owned subsidiary of New Pentair (the “Merger”). As a result of the Distributions and the Merger, Tyco does not beneficially own any shares of ADT or Tyco Flow Control.
The following unaudited pro forma condensed consolidated financial statements were derived from our Historical Consolidated Financial Statements and give effect to the spin-offs and the related transactions. These unaudited pro forma condensed consolidated financial statements should be read together with our Historical Consolidated Financial Statements and accompanying Notes.
The unaudited pro forma condensed consolidated statements of operations for the nine months ended June 29, 2012 and June 24, 2011 and fiscal years 2011, 2010 and 2009 present our results of operations assuming the spin-offs and the related transactions had been completed as of the first day of fiscal year 2009 (September 26, 2008). The unaudited pro forma condensed consolidated balance sheet as of June 29, 2012 presents our consolidated financial position assuming that the spin-offs and the related transactions had been completed on that date. Specifically, the pro forma adjustments include giving effect to the following:
| • | distribution of the common stock of ADT and common shares of Tyco Flow Control to our shareholders, on a pro rata basis, through a tax-free dividend; |
| • | our post-Distribution capital structure; |
| • | the execution of the Separation and Distribution Agreements and the 2012 Tax Sharing Agreement. |
On June 27, 2012, Tyco and its finance subsidiary commenced tender offers for an aggregate of $2.6 billion of various series of notes issued by Tyco and/or its finance subsidiary. On July 12, 2012, Tyco accepted for payment, and paid, $2.1 billion in principal amount of notes tendered. In addition, Tyco redeemed an aggregate of approximately $473 million in principal amount of notes due in 2013 and 2014 that were not tendered. In connection with these transactions Tyco has incurred, or will incur, debt refinancing charges of approximately $450 million (on a pre-tax basis), which includes $17 million of unamortized deferred financing costs that will be written off. The unaudited pro forma condensed consolidated statement of operations do not include any adjustments related to the retirement of $2.6 billion of Tyco’s outstanding debt securities. However, they do reflect the impact on interest expense of the anticipated post-Distribution capital structure.
The assumptions underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed consolidated financial statements. We believe the assumptions used and pro forma adjustments derived from such assumptions, are reasonable under the circumstances and are based upon currently available information. The unaudited pro forma condensed consolidated statements of operations do not reflect material non-recurring charges related to costs of the Distributions and the Merger, which we anticipate will affect the consolidated statement of income within 12 months following the distribution date. In addition, the unaudited pro forma condensed consolidated statements of operations do not reflect adjustments to decrease historical corporate expense, which we expect to be approximately $225 million annually post-separation. The unaudited pro forma condensed consolidated statements of operations also do not reflect increased operating costs that we expect to incur as a result of the split of these two businesses. These costs primarily relate to information technology, finance, human resources, customer service, marketing, real estate and other functions. We estimate the aggregate of these amounts to be approximately $35 million annually. These unaudited pro forma condensed consolidated financial statements are not necessarily indicative of our results of operations or financial condition had the Distributions and the Merger been completed on the dates assumed. Additionally, these statements are not necessarily indicative of our future results of operations or financial condition.
TYCO INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
For The Nine Months Ended June 29, 2012
(in millions, except per share data)
| Pro forma Adjustments | ||||||||||||||||||||||||
| Historical | Distribution of Residential Security Business (a) | Distribution of Flow Control Business (a) | Other | Note | Pro forma | |||||||||||||||||||
Revenue from product sales | $ | 7,180 | $ | (164 | ) | $ | (2,697 | ) | — | $ | 4,319 | |||||||||||||
Service revenue | 5,841 | (2,251 | ) | (203 | ) | — | 3,387 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Net revenue | 13,021 | (2,415 | ) | (2,900 | ) | — | 7,706 | |||||||||||||||||
Cost of product sales | 4,931 | (631 | ) | (1,852 | ) | — | 2,448 | |||||||||||||||||
Cost of services | 2,984 | (404 | ) | (104 | ) | — | 2,476 | |||||||||||||||||
Selling, general and administrative expenses | 3,525 | (774 | ) | (613 | ) | — | 2,138 | |||||||||||||||||
Separation costs | 159 | — | — | (159 | ) | (b | ) | — | ||||||||||||||||
Restructuring, asset impairments and divestiture charges (gains), net | 99 | (2 | ) | (19 | ) | — | 78 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Operating income | 1,323 | (604 | ) | (312 | ) | 159 | 566 | |||||||||||||||||
Interest income | 19 | (1 | ) | (4 | ) | — | 14 | |||||||||||||||||
Interest expense | (182 | ) | 5 | — | 104 | (c | ) | (73 | ) | |||||||||||||||
Other expense, net | (19 | ) | — | — | — | (19 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income from continuing operations before income taxes and noncontrolling interest | 1,141 | (600 | ) | (316 | ) | 263 | 488 | |||||||||||||||||
Income tax expense | (221 | ) | 67 | 105 | (13 | ) | (j | ) | (62 | ) | ||||||||||||||
Noncontrolling interest in subsidiaries net income | (1 | ) | — | 2 | — | 1 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income from continuing operations | $ | 919 | $ | (533 | ) | $ | (209 | ) | $ | 250 | $ | 427 | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Basic earnings per share from continuing operations (i) | $ | 1.98 | $ | 0.92 | ||||||||||||||||||||
Diluted earnings per share from continuing operations (i) | $ | 1.96 | $ | 0.91 | ||||||||||||||||||||
Weighted average number of shares outstanding (i): | ||||||||||||||||||||||||
Basic | 463 | 463 | ||||||||||||||||||||||
Diluted | 469 | 469 | ||||||||||||||||||||||
See Notes to Unaudited Pro Forma Consolidated Financial Statements
2
TYCO INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
For The Nine Months Ended June 24, 2011
(in millions, except per share data)
| Pro forma Adjustments | ||||||||||||||||||||||||
| Historical | Distribution of Residential Security Business (a) | Distribution of Flow Control Business (a) | Other | Note | Pro forma | |||||||||||||||||||
Revenue from product sales | $ | 6,960 | $ | (171 | ) | $ | (2,345 | ) | — | $ | 4,444 | |||||||||||||
Service revenue | 5,702 | (2,143 | ) | (213 | ) | — | 3,346 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Net revenue | 12,662 | (2,314 | ) | (2,558 | ) | — | 7,790 | |||||||||||||||||
Cost of product sales | 4,870 | (609 | ) | (1,595 | ) | — | 2,666 | |||||||||||||||||
Cost of services | 2,963 | (379 | ) | (121 | ) | — | 2,463 | |||||||||||||||||
Selling, general and administrative expenses | 3,364 | (747 | ) | (554 | ) | — | 2,063 | |||||||||||||||||
Restructuring, asset impairments and divestiture charges (gains), net | (153 | ) | (2 | ) | (9 | ) | — | (164 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Operating income | 1,618 | (577 | ) | (279 | ) | — | 762 | |||||||||||||||||
Interest income | 25 | — | (5 | ) | — | 20 | ||||||||||||||||||
Interest expense | (184 | ) | 2 | — | 99 | (c | ) | (83 | ) | |||||||||||||||
Other expense, net | (9 | ) | — | — | — | (9 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income from continuing operations before income taxes and noncontrolling interest | 1,450 | (575 | ) | (284 | ) | 99 | 690 | |||||||||||||||||
Income tax expense | (278 | ) | 39 | 89 | (3 | ) | (j | ) | (153 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Noncontrolling interest in subsidiaries net income | — | — | — | — | ||||||||||||||||||||
Income from continuing operations | $ | 1,172 | $ | (536 | ) | $ | (195 | ) | $ | 96 | $ | 537 | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Basic earnings per share from continuing operations (i) | $ | 2.46 | $ | 1.13 | ||||||||||||||||||||
Diluted earnings per share from continuing operations (i) | $ | 2.44 | $ | 1.12 | ||||||||||||||||||||
Weighted average number of shares outstanding (i): | ||||||||||||||||||||||||
Basic | 476 | 476 | ||||||||||||||||||||||
Diluted | 481 | 481 | ||||||||||||||||||||||
See Notes to Unaudited Pro Forma Consolidated Financial Statements
3
TYCO INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
For The Year Ended September 30, 2011
(in millions, except per share data)
| Pro forma Adjustments | ||||||||||||||||||||||||
| Historical | Distribution of Residential Security Business (a) | Distribution of Flow Control Business (a) | Other | Note | Pro forma | |||||||||||||||||||
Revenue from product sales | $ | 9,601 | $ | (228 | ) | $ | (3,330 | ) | — | $ | 6,043 | |||||||||||||
Service revenue | 7,754 | (2,879 | ) | (309 | ) | — | 4,566 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Net revenue | 17,355 | (3,107 | ) | (3,639 | ) | — | 10,609 | |||||||||||||||||
Cost of product sales | 6,723 | (827 | ) | (2,311 | ) | — | 3,585 | |||||||||||||||||
Cost of services | 4,022 | (510 | ) | (163 | ) | — | 3,349 | |||||||||||||||||
Selling, general and administrative expenses | 4,635 | (996 | ) | (774 | ) | — | 2,865 | |||||||||||||||||
Restructuring, asset impairment and divestiture (gains) charges, net | (144 | ) | — | (6 | ) | — | (150 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Operating income (loss) | 2,119 | (774 | ) | (385 | ) | — | 960 | |||||||||||||||||
Interest income | 34 | (1 | ) | (6 | ) | — | 27 | |||||||||||||||||
Interest expense | (244 | ) | 2 | 1 | 134 | (c | ) | (107 | ) | |||||||||||||||
Other expense, net | (16 | ) | — | — | — | (16 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income from continuing operations before income taxes and noncontrolling interest | 1,893 | (773 | ) | (390 | ) | 134 | 864 | |||||||||||||||||
Income tax expense | (326 | ) | 77 | 112 | (4 | ) | (j | ) | (141 | ) | ||||||||||||||
Noncontrolling interest in subsidiaries net income | (2 | ) | — | — | — | (2 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income (loss) from continuing operations | $ | 1,565 | $ | (696 | ) | $ | (278 | ) | $ | 130 | $ | 721 | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Basic earnings per share from continuing operations (i) | $ | 3.31 | $ | 1.53 | ||||||||||||||||||||
Diluted earnings per share from continuing operations (i) | $ | 3.27 | $ | 1.51 | ||||||||||||||||||||
Weighted average number of shares outstanding (i): | ||||||||||||||||||||||||
Basic | 474 | 474 | ||||||||||||||||||||||
Diluted | 479 | 479 | ||||||||||||||||||||||
See Notes to Unaudited Pro Forma Consolidated Financial Statements
4
TYCO INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
For The Year Ended September 24, 2010
(in millions, except per share data)
| Pro forma Adjustments | ||||||||||||||||||||||||
| Historical | Distribution of Residential Security Business (a) | Distribution of Flow Control Business (a) | Other | Note | Pro forma | |||||||||||||||||||
Revenue from product sales | $ | 9,990 | $ | (261 | ) | $ | (3,080 | ) | — | $ | 6,649 | |||||||||||||
Service revenue | 7,026 | (2,331 | ) | (284 | ) | — | 4,411 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Net revenue | 17,016 | (2,592 | ) | (3,364 | ) | — | 11,060 | |||||||||||||||||
Cost of product sales | 7,164 | (646 | ) | (2,092 | ) | — | 4,426 | |||||||||||||||||
Cost of services | 3,572 | (421 | ) | (139 | ) | — | 3,012 | |||||||||||||||||
Selling, general and administrative expenses | 4,586 | (924 | ) | (719 | ) | — | 2,943 | |||||||||||||||||
Restructuring, asset impairment and divestiture (gains) charges, net | 96 | (16 | ) | (25 | ) | — | 55 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Operating income (loss) | 1,598 | (585 | ) | (389 | ) | — | 624 | |||||||||||||||||
Interest income | 31 | (1 | ) | (5 | ) | — | 25 | |||||||||||||||||
Interest expense | (284 | ) | 5 | — | 128 | (c | ) | (151 | ) | |||||||||||||||
Other expense, net | (75 | ) | — | (1 | ) | — | (76 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income from continuing operations before income taxes and noncontrolling interest | 1,270 | (581 | ) | (395 | ) | 128 | 422 | |||||||||||||||||
Income tax expense | (138 | ) | 44 | 107 | (4 | ) | (j | ) | 9 | |||||||||||||||
Noncontrolling interest in subsidiaries net income | (7 | ) | — | — | — | (7 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income (loss) from continuing operations | $ | 1,125 | $ | (537 | ) | $ | (288 | ) | $ | 124 | $ | 424 | ||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Basic earnings per share from continuing operations (i) | $ | 2.32 | $ | 0.89 | ||||||||||||||||||||
Diluted earnings per share from continuing operations (i) | $ | 2.31 | $ | 0.88 | ||||||||||||||||||||
Weighted average number of shares outstanding (i): | ||||||||||||||||||||||||
Basic | 485 | 485 | ||||||||||||||||||||||
Diluted | 488 | 488 | ||||||||||||||||||||||
See Notes to Unaudited Pro Forma Consolidated Financial Statements
5
TYCO INTERNATIONAL LTD.
CONSOLIDATED STATEMENTS OF OPERATIONS
For the year ended September 25, 2009
(in millions, except per share data)
| Pro forma Adjustments | ||||||||||||||||||||||||
| Historical | Distribution of Residential Security Business (a) | Distribution of Flow Control Business (a) | Other | Note | Pro forma | |||||||||||||||||||
Revenue from product sales | $ | 10,134 | $ | (268 | ) | $ | (3,223 | ) | — | $ | 6,643 | |||||||||||||
Service revenue | 6,748 | (1,980 | ) | (263 | ) | — | 4,505 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Net revenue | 16,882 | (2,248 | ) | (3,486 | ) | — | 11,148 | |||||||||||||||||
Cost of product sales | 7,314 | (593 | ) | (2,141 | ) | — | 4,580 | |||||||||||||||||
Cost of services | 3,556 | (343 | ) | (122 | ) | — | 3,091 | |||||||||||||||||
Selling, general and administrative expenses | 4,599 | (753 | ) | (717 | ) | — | 3,129 | |||||||||||||||||
Goodwill and intangible asset impairments | 2,705 | — | — | — | 2,705 | |||||||||||||||||||
Restructuring, asset impairment and divestiture (gains) charges, net | 214 | (4 | ) | (23 | ) | — | 187 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Operating income (loss) | (1,506 | ) | (555 | ) | (483 | ) | — | (2,544 | ) | |||||||||||||||
Interest income | 44 | (1 | ) | (5 | ) | — | 38 | |||||||||||||||||
Interest expense | (301 | ) | 5 | 1 | 110 | (c | ) | (185 | ) | |||||||||||||||
Other expense, net | (7 | ) | — | — | — | (7 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income from continuing operations before income taxes and noncontrolling interest | (1,770 | ) | (551 | ) | (487 | ) | 110 | (2,698 | ) | |||||||||||||||
Income tax expense | (71 | ) | 30 | 140 | (3 | ) | (j | ) | 96 | |||||||||||||||
Noncontrolling interest in subsidiaries net income | (4 | ) | — | — | — | (4 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Income (loss) from continuing operations | $ | (1,845 | ) | $ | (521 | ) | $ | (347 | ) | $ | 107 | $ | (2,606 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||||
Basic earnings per share from continuing operations (i) | $ | (3.90 | ) | $ | (5.50 | ) | ||||||||||||||||||
Diluted earnings per share from continuing operations (i) | $ | (3.90 | ) | $ | (5.50 | ) | ||||||||||||||||||
Weighted average number of shares outstanding (i): | ||||||||||||||||||||||||
Basic | 473 | 473 | ||||||||||||||||||||||
Diluted | 473 | 473 | ||||||||||||||||||||||
See Notes to Unaudited Pro Forma Consolidated Financial Statements
6
TYCO INTERNATIONAL LTD.
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
As of June 29, 2012
(in millions, except per share data)
| Pro forma Adjustments | ||||||||||||||||||||||
| Historical | Distribution of Residential Security Business (a) | Distribution of Flow Control Business (a) | Other | Note | Pro forma | |||||||||||||||||
Assets | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash and cash equivalents | $ | 1,118 | $ | 16 | $ | (213 | ) | $ | (193 | ) | (h) | $ | 728 | |||||||||
Accounts receivable, less allowance for doubtful accounts | 2,475 | (80 | ) | (690 | ) | (2 | ) | (g) | 1,703 | |||||||||||||
Inventories | 1,552 | (57 | ) | (864 | ) | — | 631 | |||||||||||||||
Prepaid expenses and other current assets | 1,099 | (26 | ) | (178 | ) | — | 895 | |||||||||||||||
Deferred income taxes | 402 | (23 | ) | (79 | ) | — | 300 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total current assets | 6,646 | (170 | ) | (2,024 | ) | (195 | ) | 4,257 | ||||||||||||||
Property, plant and equipment, net | 4,173 | (1,894 | ) | (622 | ) | — | 1,657 | |||||||||||||||
Goodwill | 10,029 | (3,398 | ) | (2,120 | ) | — | 4,511 | |||||||||||||||
Intangible assets, net | 3,750 | (2,845 | ) | (114 | ) | — | 791 | |||||||||||||||
Other assets | 2,470 | (491 | ) | (212 | ) | (273 | ) | (e)(g) | 1,494 | |||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Assets | $ | 27,068 | $ | (8,798 | ) | $ | (5,092 | ) | $ | (468 | ) | $ | 12,710 | |||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Liabilities and Equity | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Loans payable and current maturities of long-term debt | $ | 16 | $ | (1 | ) | $ | — | $ | — | $ | 15 | |||||||||||
Accounts payable | 1,389 | (142 | ) | (349 | ) | 16 | (g) | 914 | ||||||||||||||
Accrued and other current liabilities | 2,244 | (141 | ) | (454 | ) | 129 | (f)(g) | 1,778 | ||||||||||||||
Deferred revenue | 686 | (254 | ) | (17 | ) | — | 415 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total current liabilities | 4,335 | (538 | ) | (820 | ) | 145 | 3,122 | |||||||||||||||
Long-term debt | 4,149 | (23 | ) | (15 | ) | (2,600 | ) | (d) | 1,511 | |||||||||||||
Deferred revenue | 1,150 | (657 | ) | (68 | ) | — | 425 | |||||||||||||||
Other liabilities | 2,912 | (753 | ) | (316 | ) | 441 | (e)(f)(g) | 2,284 | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Liabilities | 12,546 | (1,971 | ) | (1,219 | ) | (2,014 | ) | 7,342 | ||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Redeemable noncontrolling interest | 106 | — | (95 | ) | — | 11 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Tyco Shareholders’ Equity | 14,400 | (6,827 | ) | (3,778 | ) | 1,546 | (g) | 5,341 | ||||||||||||||
Nonredeemable noncontrolling interest | 16 | — | — | — | 16 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Equity | 14,416 | (6,827 | ) | (3,778 | ) | 1,546 | 5,357 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
Total Liabilities, Redeemable Noncontrolling Interest and Equity | $ | 27,068 | $ | (8,798 | ) | $ | (5,092 | ) | $ | (468 | ) | $ | 12,710 | |||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||||
See Notes to Unaudited Pro Forma Consolidated Financial Statements
7
TYCO INTERNATIONAL LTD.
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
| (a) | Reflects the operations, assets, liabilities and equity of ADT and Tyco Flow Control (prior to the Merger). |
| (b) | Represents an adjustment of $159 million for costs of the Distributions and the Merger for the nine months ended June 29, 2012, which are non-recurring direct and incremental costs related to the Distributions and the Merger. |
| (c) | Reflects the impact on interest expense of the post-Distributions capital structure. Interest expense decreased by $104 million and $99 million to reflect total interest of $73 million and $83 million for the nine months ended June 29, 2012 and June 24, 2011, respectively. Interest expense decreased by $134 million, $128 million and $110 million to reflect total interest of $107 million, $151 million and $185 million for the years ended 2011, 2010 and 2009, respectively. |
| (d) | Reflects a reduction of $2.6 billion in long-term debt to bring the total debt level to the $1.5 billion expected at the completion of the spin-offs. The post-separation debt balance was determined based on internal capital planning and considered the following factors and assumptions: anticipated business plans, operating activities, general economic conditions and certain contingencies, optimal debt levels and desired financial capacity. As noted above, in its fiscal fourth quarter, Tyco reduced its long term debt by $2.6 billion through a combination of tender offers and redemptions. |
| (e) | Reflects a $153 million decrease to deferred tax assets for net operating loss carryforwards and tax reserves transferred to Tyco Flow Control upon the spin-off. |
Reflects a $411 million increase to deferred tax liabilities for U.S. federal and certain foreign net operating loss carryforwards transferred to ADT upon the spin-off.
| (f) | Reflects an increase to guarantee liabilities of $72 million for contingent tax liabilities related to unresolved tax matters transferred to us in connection with the separation, as defined by the 2012 Tax Sharing Agreement. The 2012 Tax Sharing Agreement governs the rights and obligations of ADT, Tyco and Tyco Flow Control for certain tax liabilities with respect to periods or portions thereof ending on or before the date of the Distributions. The actual amounts that we may be required to accrue or pay under the 2012 Tax Sharing Agreement will depend upon a variety of factors, including the outcome of the unresolved tax matters, which may not be resolved for several years. |
| (g) | Reflects a $45 million settlement of net payables due to Tyco and its affiliates as shown below: |
Assets: | ||||
Accounts receivable trade | $ | (2 | ) | |
Other Assets | (120 | ) | ||
Liabilities: | ||||
Accrued and other current liabilities | 57 | |||
Other liabilities | 94 | |||
Accounts Payable | 16 | |||
|
| |||
Settlement of net payables due to Tyco and Affiliates | $ | 45 | ||
|
|
| (h) | To adjust cash and cash equivalents: |
Cash received from the ADT NA residential Security business and the Flow Control business | $ | 2,625 | ||
Settlement of intercompany receivables | 45 | |||
Repayment of long-term portion of allocated debt and cash transactions with Tyco in connection with the separation | (2,863 | ) | ||
|
| |||
Total cash adjustments | $ | (193 | ) | |
|
|
8
| (i) | Pro forma weighted-average basic and diluted shares outstanding reflect the effect of shares outstanding had distribution of ADT and Tyco Flow Control taken place during the period presented. Additional share impacts as a result of the spin-offs have been excluded as they are not currently determinable but will be reflected on a prospective basis after the spin-offs. |
| (j) | For purposes of these unaudited pro forma financial statements, pro forma statement of operation adjustments were tax effected using the applicable statutory tax rate in the jurisdiction the adjustment related to. The effective tax rate of Tyco could be significantly different (either higher or lower) depending on post-spin activities. |
Items Not Included
The unaudited pro forma condensed consolidated statement of operations do not include any adjustments related to the retirement of $2.6 billion of Tyco’s outstanding debt securities. On June 27, 2012, Tyco and its finance subsidiary commenced tender offers for an aggregate of $2.6 billion of various series of notes issued by Tyco and/or its finance subsidiary. On July 12, 2012, Tyco accepted for payment, and paid, $2.1 billion in principal amount of notes tendered. In addition, Tyco redeemed an aggregate of approximately $473 million in principal amount of notes due in 2013 and 2014 that were not tendered. In connection with these transactions Tyco has incurred, or will incur, debt refinancing charges of approximately $450 million (on a pre-tax basis), which includes $17 million of unamortized deferred financing costs that will be written off.
9
SUPPLEMENTAL FINANCIAL INFORMATION OF TYCO
The following information is presented on an unaudited pro forma basis as if the Distributions had been completed as of the beginning of the periods presented.
Pro Forma Segment Data
| Nine Months Ended | Fiscal Year Ended | |||||||||||||||||||
| June 29, 2012 | June 24, 2011 | September 30, 2011 | September 24, 2010 | September 25, 2009 | ||||||||||||||||
| ($ in millions) | ||||||||||||||||||||
Net Revenue: | ||||||||||||||||||||
North America Systems Installation & Services | $ | 2,920 | $ | 2,927 | $ | 4,022 | $ | 3,784 | $ | 3,931 | ||||||||||
Rest of World Systems Installation & Services | 3,244 | 3,247 | 4,483 | 4,339 | 4,280 | |||||||||||||||
Global Products | 1,542 | 1,269 | 1,757 | 1,529 | 1,537 | |||||||||||||||
Corporate and Other(1) | — | 347 | 347 | 1,408 | 1,400 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total | $ | 7,706 | $ | 7,790 | $ | 10,609 | $ | 11,060 | $ | 11,148 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (1) | Includes Tyco’s former Electrical and Metal Products business. |
| Nine Months Ended | Fiscal Year Ended | |||||||||||||||||||
| June 29, 2012 | June 24, 2011 | September 30, 2011 | September 24, 2010 | September 25, 2009(2) | ||||||||||||||||
| ($ in millions) | ||||||||||||||||||||
Operating Income (Loss): | ||||||||||||||||||||
North America Systems Installation & Services | $ | 271 | $ | 297 | $ | 425 | $ | 349 | $ | 363 | ||||||||||
Rest of World Systems Installation & Services | 343 | 275 | 418 | 375 | (1,061 | ) | ||||||||||||||
Global Products | 265 | 224 | 295 | 245 | (349 | ) | ||||||||||||||
Corporate and Other(1) | (472 | ) | (34 | ) | (178 | ) | (345 | ) | (1,497 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total | $ | 407 | $ | 762 | $ | 960 | $ | 624 | $ | (2,544 | ) | |||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (1) | The nine months ended June 24, 2011 and the year ended September 30, 2011 includes operating income of $7 million and a gain on divestiture of approximately $250 million related to Tyco’s former Electrical and Metal Products business. The years ended September 24, 2010 and September 25, 2009 include operating income of $100 million and an operating loss of $938 million, respectively, related to Tyco’s former Electrical and Metal Products business. |
| (2) | The operating loss for fiscal year 2009 includes goodwill and intangible asset impairment charges of: $22 million in NA Systems Installation & Services, $1,181 million in ROW Systems Installation & Services and $566 million in Global Products. Corporate and Other includes goodwill and intangible asset impairment charges of $936 million related to our former Electrical & Metals Products business. |
We expect annual corporate expense post-separation to be approximately $225 million.
| Nine Months Ended | Fiscal Year Ended | |||||||||||||||||||
| June 29, 2012 | June 24, 2011 | September 30, 2011 | September 24, 2010 | September 25, 2009 | ||||||||||||||||
| ($ in millions) | ||||||||||||||||||||
Depreciation and amortization: | ||||||||||||||||||||
North America Systems Installation & Services | $ | 107 | $ | 108 | $ | 147 | $ | 164 | $ | 180 | ||||||||||
Rest of World Systems Installation & Services | 163 | 156 | 217 | 199 | 228 | |||||||||||||||
Global Products | 37 | 27 | 37 | 37 | 40 | |||||||||||||||
Corporate and Other(1) | 4 | 16 | 18 | 48 | 40 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total | $ | 311 | $ | 307 | $ | 419 | $ | 448 | $ | 488 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (1) | The nine months ended June 24, 2011 and the year ended September 30, 2011 include depreciation and amortization expense of $7 million related to Tyco’s former Electrical and Metal Products business. The years ended September 24, 2010 and September 25, 2009 include depreciation and amortization expense of $36 million and $30 million, respectively, related to Tyco’s former Electrical and Metal Products business. |
10
We intend to continue to fund capital expenditures to drive growth, to improve the cost structure of our business, to invest in new processes and technology and to maintain high quality production standards. We expect that the level of capital expenditures in fiscal year 2012 will exceed spending levels in fiscal year 2011 and exceed depreciation.
| Nine Months Ended | Fiscal Year Ended | |||||||||||||||||||
| June 29, 2012 | June 24, 2011 | September 30, 2011 | September 24, 2010 | September 25, 2009 | ||||||||||||||||
| ($ in millions) | ||||||||||||||||||||
Capital expenditures, net: | ||||||||||||||||||||
North America Systems Installation & Services | $ | 85 | $ | 54 | $ | 85 | $ | 84 | $ | 98 | ||||||||||
Rest of World Systems Installation & Services | 158 | 153 | 217 | 175 | 168 | |||||||||||||||
Global Products | 41 | 36 | 49 | 40 | 45 | |||||||||||||||
Corporate and Other(1) | 12 | 16 | 19 | 51 | 80 | |||||||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
Total | $ | 296 | $ | 259 | $ | 370 | $ | 350 | $ | 391 | ||||||||||
|
|
|
|
|
|
|
|
|
| |||||||||||
| (1) | The nine months ended June 24, 2011 and the year ended September 30, 2011 includes capital expenditures of $12 million related to Tyco’s former Electrical and Metal Products business. The years ended September 24, 2010 and September 25, 2009 includes capital expenditures of $48 million and $46 million, respectively, related to Tyco’s former Electrical and Metal Products business. |
Capital expenditures related to company-owned security systems installed in customers’ premises were $169 million and $149 million in the nine months ended June 29, 2012 and June 24, 2011, respectively, and $213 million, $184 million and $267 million, in fiscal years 2011, 2010 and 2009, respectively.
In addition to the above capital expenditures, acquisitions of dealer generated customer accounts in ROW Systems Installation & Services totaled $17 million and $25 million in the nine months ended June 29, 2012 and June 24, 2011, respectively, and $33 million, $27 million and $32 million, in fiscal years 2011, 2010 and 2009, respectively.
11
The following table presents our cash and cash equivalents and capitalization as of June 29, 2012 on an unaudited historical basis and on an unaudited pro forma basis giving effect to the Distributions, the Merger and related transactions as if they occurred on June 29, 2012. This table reflects the pro forma impact of the transactions on certain balance sheet items included in our historical consolidated balance sheet. It does not reflect the pro forma impact of the Transactions to our Swiss statutory financial statements. This information should be read in conjunction with the “Unaudited Pro Forma Condensed Financial Statements of Tyco” and accompanying notes thereto, and in conjunction with Tyco’s consolidated financial statements and accompanying notes and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” included in Tyco’s Form 10-Q for the quarterly period ended June 29, 2012 as filed with the Securities and Exchange Commission on July 31, 2012.
| As of June 29, 2012 | ||||||||
(unaudited) ($ in millions) | ||||||||
| Actual | Pro Forma | |||||||
Cash and Cash Equivalents | $ | 1,118 | $ | 728 | (1) | |||
|
|
|
| |||||
Debt Outstanding: | ||||||||
Loans payable and current maturities of long-term debt | 16 | 15 | ||||||
Long-term debt | 4,149 | 1,511 | ||||||
Tyco Shareholders Equity: | ||||||||
Common stock, par value CHF 6.70 per share | 2,792 | 2,792 | ||||||
Treasury shares, par value CHF 6.70 per share | (1,205 | ) | (1,205 | ) | ||||
Contributed surplus | 10,441 | 1,382 | ||||||
Accumulated earnings | 2,960 | 2,960 | ||||||
Accumulated other comprehensive loss | (588 | ) | (588 | ) | ||||
|
|
|
| |||||
Total Tyco Shareholders’ Equity: | 14,400 | 5,341 | ||||||
|
|
|
| |||||
Total Capitalization (debt plus Tyco shareholders’ equity) | $ | 18,565 | $ | 6,867 | ||||
|
|
|
| |||||
| (1) | Cash and cash equivalents includes $100 million of restricted cash held by a subsidiary and $140 million reserved for certain tax liabilities for which the timing of payment is uncertain. |
12