EX-99.2 4 tm2127414d3_ex99-2.htm EXHIBIT 99.2

 

Exhibit 99.2

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Index to Condensed Combined Financial Statements (Unaudited)

 

Combined Statements of Income for the three and six months ended June 30, 2021 and 2020  2
Combined Statements of Comprehensive Income for the three and six months ended June 30, 2021 and 2020  3
Combined Balance Sheets as of June 30, 2021 and December 31, 2020  4
Combined Statements of Changes in Equity for the six months ended June 30, 2021 and 2020  5
Combined Statements of Cash Flows for the six months ended June 30, 2021 and 2020  6
Notes to the Condensed Combined Financial Statements  7
Note 1—Basis of Presentation  7
Note 2—Cost Allocations and Transactions with Related Parties  7
Note 3—Receivables, net  9
Note 4—Inventories, net  9
Note 5—Property, Plant and Equipment, net  9
Note 6—Goodwill and Other Intangible Assets  10
Note 7—Accounts Payable  11
Note 8—Income Taxes  11
Note 9—Revenues  11
Note 10—Other Post-Retirement Benefit Obligations  12
Note 11—Subsequent Events  12

 

 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd 

 

Combined Statements of Income (Unaudited) 

 

Three and Six months ended June 30, 2021 and 2020 ($ in thousands)

 

  

Three Months Ended
June 30,

  

Six Months Ended
June 30,

 
   2021   2020   2021   2020 
Revenues   166,958    126,704    335,923    274,054 
Cost of sales   (110,770)   (89,584)   (221,815)   (188,262)
Gross profit   56,188    37,120    114,108    85,792 
Selling, general and administrative expenses   (21,409)   (16,445)   (41,374)   (35,693)
Non-order related research and development expenses   (2,985)   (1,894)   (6,250)   (3,629)
Other income (expense), net   605    (14)   885    (297)
Interest and other finance income/ (expense)   (57)   87    57    319 
Income from operations, before income taxes   32,342    18,854    67,426    46,492 
Income tax expense   (7,988)   (4,668)   (16,654)   (11,509)
Net income   24,354    14,186    50,772    34,983 

 

See accompanying Notes to the Condensed Combined Financial Statements

 

2

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Combined Statements of Comprehensive Income (Unaudited) 

 

Three and Six months ended June 30, 2021 and 2020 ($ in thousands)

 

  

Three months ended
June 30,

  

Six months ended
June 30,

 
   2021   2020   2021   2020 
Net income   24,354    14,186    50,772    34,983 
Other comprehensive income (loss), net of tax:                    
Foreign currency translation adjustment   (245)   84    (219)   401 
Other, net   (183)   (261)   (405)   (505)
Other comprehensive income (loss)   (428)   (177)   (624)   (104)
Comprehensive income   23,926    14,009    50,148    34,879 

 

See accompanying Notes to the Condensed Combined Financial Statements

 

3

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd 

 

Combined Balance Sheets (Unaudited) 

 

As of June 30, 2021 and December 31, 2020 ($ in thousands)

 

  

June 30,
2021

   December 31,
2020
 
Cash and cash equivalents        
Receivables, net   90,744    61,052 
Inventories, net   117,485    118,322 
Other current assets   611    5,488 
Total current assets   208,840    184,862 
           
Property, plant and equipment, net   104,917    104,923 
Operating lease right-of-use assets, net   15,873    16,998 
Goodwill   809,907    809,907 
Intangible assets, net   221,700    232,500 
Deferred taxes   1,047    1,047 
Other non-current assets   822    867 
Total assets   1,363,106    1,351,104 
           
Accounts payable   70,154    52,191 
Accrued liabilities   30,721    21,947 
Accrued distributor rebates   18,654    16,987 
Right of return provision   5,656    5,993 
Other current liabilities   11,222    9,018 
Total current liabilities   136,407    106,136 
           
Non-current finance leases    6,299    6,441 
Non-current operating leases   14,806    17,534 
Deferred taxes   45,526    48,629 
Non-current other post-retirement obligations   10,700    11,132 
Other non-current liabilities   541    555 
Total liabilities   214,279    190,427 
           
Equity:          
Parent company investment   1,132,880    1,144,106 
Accumulated other comprehensive income   15,947    16,571 
Total Equity   1,148,827    1,160,677 
Total liabilities and equity   1,363,106    1,351,104 

 

See accompanying Notes to the Condensed Combined Financial Statements

 

4

 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Combined Statements of Changes in Equity (Unaudited)

 

Six month ended June 30, 2021 and 2020 ($ in thousands)

 

    Parent company
investment
    Accumulated
other
comprehensive
income
    Total Equity  
Balance at January 1, 2020     1,155,624       18,657       1,174,281  
Net income     34,983             34,983  
Other comprehensive income (loss), net           (104 )     (104 )
Net transfers to Parent     (32,987 )           (32,987 )
Balance at June 30, 2020     1,157,620       18,553       1,176,173  
                         
Balance at January 1, 2021     1,144,106       16,571       1,160,677  
Net income     50,772             50,772  
Other comprehensive income (loss), net           (624 )     (624 )
Net transfers to Parent     (61,998 )           (61,998 )
Balance at June 30, 2021     1,132,880       15,947       1,148,827  

 

See accompanying Notes to the Condensed Combined Financial Statements

 

5 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Combined Statements of Cash Flows (Unaudited)

 

Six month ended June 30, 2021 and 2020 ($ in thousands)

 

   Six months ended June 30, 
   2021   2020 
Operating activities:   50,772    34,983 
Net income          
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation and amortization   19,490    22,234 
Deferred tax expense (benefit)   (2,983)   (2,765)
Other   (308)   (241)
Changes in operating assets and liabilities:          
Receivables, net   (29,528)   707 
Inventories, net   985    (12,089)
Accounts payable   17,662    679 
Accrued liabilities   10,030    (2,405)
Other assets and liabilities, net   5,656    1,736 
Net cash provided by operating activities   71,776    42,839 
Investing activities:          
Purchases of property, plant and equipment and intangible assets   (8,916)   (10,503)
Net cash used in investing activities   (8,916)   (10,503)
Financing activities:          
Finance lease payments   (399)   (377)
Changes in parent company investment   (61,998)   (32,987)
Other   (463)   1,028 
Net cash used in financing activities   (62,860)   (32,336)
Effects of exchange rate changes on cash and cash equivalents        
Net change in cash and cash equivalents        
Cash and equivalents, beginning of period        
Cash and cash equivalents, end of period        

 

See accompanying Notes to the Condensed Combined Financial Statements

 

6 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Notes to Condensed Combined Financial Statements (Unaudited)

 

Note 1—Basis of Presentation

 

The Condensed Combined Financial Statements and Notes have been derived from the interim consolidated financial information and accounting records of ABB Ltd. (“ABB” or “Parent”) as the ultimate parent of ABB Asea Brown Boveri Ltd and the Business. These Condensed Combined Financial Statements reflect the combined historical results of operations, financial position and cash flows of the Business (“MOPT”, “we”, “us”, “our”) for the periods presented as historically managed within ABB in conformity with generally accepted accounting principles in the United States (“U.S. GAAP”) for interim financial reporting and are presented in United States dollars ($ or USD) unless otherwise stated. As such, the Condensed Combined Financial Statements do not include all the information and notes required under U.S. GAAP for annual combined financial statements. Therefore, such financial statements should be read in conjunction with the Business’ audited combined financial statements for the year ended December 31, 2020. The Condensed Combined Financial Statements may not be indicative of the Business’ future performance and do not necessarily reflect what the results of operations, financial position or cash flows would have been had it operated as an independent business during the periods presented.

 

The Condensed Combined Financial Statements are prepared on a carve-out basis from financial information of the Parent. The operations of the Business are consistent with the components of the Parent which are planned to be divested. All amounts presented relate to companies or the relevant portions of companies which are directly controlled by the Parent and all intercompany accounts within the Business and transactions within the Business are eliminated. Intercompany transactions between us and the Parent are deemed to have been settled immediately through Parent company investment. Refer to Note 2 for additional information.

 

External debt, including any interest expense, associated with the debt of the Parent which is not directly attributable to the Business has been excluded from the Combined Statement of Income and Balance Sheet of the Business. The equity of the Business represents the net investment of the Parent in the Business. The Parent’s historical retained earnings related to the Business are included within “Parent company investment.”

 

Current and deferred income taxes have been determined based on the stand-alone results of the Business. However, because the Business has prepared and filed its tax returns as part of ABB’s tax group in certain jurisdictions, the Business’ actual tax balances may differ from those reported.

 

These Condensed Combined Financial Statements have been prepared with facts and circumstances that were known through September 13, 2021 and considered subsequent events through September 13, 2021. See Note 11 for additional information.

 

For further details regarding the basis of presentation or other information regarding the Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd, these Condensed Combined Financial Statements should be read in conjunction with the latest audited annual financial statements.

 

Note 2—Cost Allocations and Transactions with Related Parties

 

Cost Allocations

 

These Condensed Combined Financial Statements include general corporate expenses and shared expenses of the Parent that were historically incurred by or charged to the Business for certain support functions that are provided on a centralized basis, such as expenses related to information technology, finance and controlling, intellectual property, digital, communications, human resources, sales and marketing, health and safety and country management activities. These expenses are included in the Combined Statements of Income within “Cost of sales,” “Selling, general and administrative expenses,” and “Non-order related research and development expenses.” These expenses have been allocated to the Business on the basis of direct usage, FTEs, square footage, or other measures that are utilized by the Parent for purposes of its consolidated financial statements.

 

7 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Notes to Condensed Combined Financial Statements (Unaudited)

 

These Condensed Combined Financial Statements may not reflect the actual expenses that would have been incurred and may not reflect the Business’ combined results of operations, financial position and cash flows had it been a standalone business during the period presented. Actual costs that would have been incurred if the Business had been a standalone business would depend on multiple factors, including organizational structure, capital structure, and strategic decisions made in various areas, including information technology and infrastructure. Going forward, the Business may perform these functions using its own resources or outsourced services.

 

The following table reflects these allocations as described above:

 

   Three Months Ended
June 30,
   Six Months Ended
June 30,
 
($ in thousands)  2021   2020   2021   2020 
Cost of sales   2,724    3,856    5,593    8,010 
Selling, general and administrative expenses   6,516    7,503    12,762    16,403 
Non-order related research and development expenses   1,043    149    2,277    305 
Total   10,283    11,508    20,632    24,718 

 

Sales to the Parent and purchases from the Parent

 

The Business sells products to other businesses and companies controlled by the Parent. These transactions are executed at prices negotiated between the two parties. During the three months ended June 30, 2021 and June 30, 2020, the Business sold products of $3,660 thousand and $4,639 thousand, respectively, to the Parent. During the six months ended June 30, 2021 and June 30, 2020, the Business sold products of $8,206 thousand and $9,591 thousand, respectively, to the Parent.

 

The Business also purchases goods from the Parent with Cost of Sales measured based on the purchase price paid to the Parent. During the three months ended June 30, 2021 and June 30, 2020, the Business purchased $2,007 thousand and $1,014 thousand of certain inventory components, respectively. For the six month period ending June 30, 2021 and June 30, 2020, the Business purchased certain inventory components in the amount of $3,798 thousand and $2,613 thousand.

 

Outstanding amounts receivable from or payable to the Parent for goods and services sold to or purchased from the Parent are included in these Combined Financial Statements within “Receivables, net” and “Accounts payable.” See Note 4 and Note 8 for specific amounts due to/from the Parent.

 

Transactions with equity method investees

 

The Business shares a warehousing facility with an equity method investee, CoLinx, LLC, and is charged for labor and occupancy costs at the shared facility. During the three months ended June 30, 2021 and June 30, 2020, the labor and warehouse occupancy charges were $3,984 thousand and $3,029 thousand, respectively. For the six months ended June 30, 2021 and June 30, 2020, the labor and warehouse occupancy charges were $8,154 thousand and $6,507 thousand, respectively. Additionally, the Business is a tenant of the shared facility leased by CoLinx, which is accounted for as an operating lease within the Condensed Combined Financial Statements. The operating lease liability at June 30, 2021 and December 31, 2020 was $3,632 thousand and $3,875 thousand, respectively. Rent expense on this operating lease during the three months ended June 30, 2021 and June 30, 2020 was $121 thousand and $117 thousand, respectively. Rent expense on this operating lease during the six months ended June 30, 2021 and June 30, 2020 was $243 thousand and $233 thousand, respectively.

 

8

 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Notes to Condensed Combined Financial Statements (Unaudited)

 

Note 3—Receivables, net

 

“Receivables, net” consisted of the following:

 

($ in thousands)  June 30,
2021
   December
31, 2020
 
Trade receivables, net   85,479    57,010 
Receivables from Parent   4,512    3,465 
Other receivables, net   753    577 
Total   90,744    61,052 

 

Allowances for expected credit losses and write-offs are not significant. The Business does not have significant contract assets or contract liabilities.

 

Note 4—Inventories, net

 

“Inventories, net” consisted of the following:

 

($ in thousands) 

June 30,

2021

   December 31,
2020
 
Raw materials   37,996    36,201 
Work in process   21,068    18,401 
Finished goods   58,421    63,720 
Total   117,485    118,322 

 

Note 5—Property, Plant and Equipment, net

 

“Property, plant and equipment, net” consisted of the following:

 

($ in thousands)  June 30,
2021
   December 31,
2020
 
Land and buildings   44,261    44,647 
Machinery and equipment   191,491    199,231 
Construction in progress   13,144    10,102 
    248,896    253,980 
Accumulated depreciation   (143,979)   (149,057)
Total   104,917    104,923 

 

Property, plant and equipment includes gross assets acquired under finance leases of $7,439 thousand and $6,990 thousand at June 30, 2021 and December 31, 2020, respectively, with related amounts in accumulated depreciation of $1,453 thousand and $1,054 thousand at June 30, 2021 and December 31, 2020, respectively.

 

 9 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Notes to Condensed Combined Financial Statements (Unaudited)

 

Depreciation included within each Income Statement caption is as follows:

 

  

Three Months Ended

June 30,

  

Six Months Ended

June 30,

 
   2021   2020   2021   2020 
Cost of sales   4,267    5,003    8,494    9,776 
Selling, general and administrative expenses   79        160     
Non-order related research and development expenses   3    30    36    59 
Total   4,349    5,033    8,690    9,834 

 

Note 6—Goodwill and Other Intangible Assets

 

“Goodwill” and “Intangible assets, net” include amounts recognized by Parent in connection with its historical business acquisition of Baldor, of which MOPT was a component. There have been no historical impairments recorded against the goodwill recognized.

 

“Intangible assets, net” consisted of the following definite-lived intangibles assets:

 

   June 30, 2021   December 31, 2020 
   Gross       Net   Gross       Net 
   carrying   Accumulated   carrying   carrying   Accumulated   carrying 
($ in thousands)  amount   amortization   amount   amount   amortization   amount 
Customer-related   440,000    (218,300)   221,700    440,000    (207,800)   232,200 
Tradename   38,000    (38,000)       38,000    (37,700)   300 
Technology   72,000    (72,000)       72,000    (72,000)    
Total   550,000    328,300    221,700    550,000    (317,500)   232,500 

 

Amortization expense for the three and six months ended June 30, 2021 and June 30, 2020 was $5,200 thousand, $10,800 thousand, $6,200 thousand, and $12,400 thousand, respectively, recorded within “Cost of Sales” within the Combined Statements of Income.

 

At June 30, 2021, future amortization expense of intangible assets other than goodwill is estimated to be:

 

   ($ in thousands) 
2021   10,500 
2022   21,000 
2023   21,000 
2024   21,000 
2025   21,000 
Thereafter   127,200 
Total   221,700 

 

 10 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Notes to Condensed Combined Financial Statements (Unaudited)

 

Note 7—Accounts Payable

 

“Accounts payable” consisted of the following:

 

($ in thousands) 

June 30,

2021

   December 31,
2020
 
Trade payables   65,720    49,180 
Payables to the Parent   2,729    2,128 
Other payables   1,705    883 
Total   70,154    52,191 

 

Note 8—Income Taxes

 

For the three months ended June 30, 2021, we recorded income tax expense of $7,988 thousand or 24.70% of income from operations, before income taxes compared to $4,668 thousand or 24.75% during the three months ended June 20, 2020. For the three months ended June 30, 2021 and 2020, the effective tax rate is more than the federal statutory rate of 21% due principally to state income taxes assessed in the US.

 

For the six months ended June 30, 2021, we recorded income tax expense of $16,654 thousand or 24.70% of income from operations, before income taxes compared to $11,509 thousand or 24.75% during the six months ended June 30, 2020. For the six months ended June 30, 2021 and 2020, the effective tax rate is more than the federal statutory rate of 21% due principally to state income taxes assessed in the US.

 

Note 9—Revenues

 

The Business operates as a single segment. The following table presents “Revenues” during the three and six months ended:

 

  

Three Months Ended

June 30,

  

Six Months Ended

June 30,

 
($ in thousands)  2021   2020   2021   2020 
Product type                    
 Bearings   83,919    60,568    166,993    132,663 
 Gearings   55,674    46,094    116,338    97,127 
 Pt components   24,552    16,940    45,970    37,421 
 Mechanical service and other   2,813    3,102    6,622    6,843 
Total   166,958    126,704    335,923    274,054 
                     
 Third-party revenues   163,298    122,065    327,717    264,463 
 Revenues with Parent   3,660    4,639    8,206    9,591 
Total Revenues   166,958    126,704    335,923    274,054 

 

 11 

 

 

The Dodge Mechanical Power Transmission Business of ABB Asea Brown Boveri Ltd

 

Notes to Condensed Combined Financial Statements (Unaudited)

 

Note 10—Other Post-Retirement Benefit Obligations

 

Post-retirement Benefits Other Than Pensions

 

The following summarizes the net periodic benefit costs for the three months ended June 30, 2021 and 2020 are as follows:

 

($ in thousands)  2021   2020 
Service Cost        
Interest Cost   64    98 
Amortization:          
Prior service cost or (credit)   (156)   (156)
Actuarial loss or (gain)   (98)   (86)
Net Periodic Benefit Cost   (190)   (144)

 

The following summarizes the net periodic benefit costs for the six months ended June 30, 2021 and 2020 are as follows:

 

($ in thousands)  2021   2020 
Service Cost        
Interest Cost   128    196 
Amortization:          
Prior service cost or (credit)   (312)   (312)
Actuarial loss or (gain)   (196)   (172)
Net Periodic Benefit Cost   (380)   (288)

 

The components of other postretirement benefit expenses are included in Other income (expense), net on the Combined Statement of Income.

 

Note 11Subsequent Events

 

Sale of Business

 

On July 24, 2021, ABB Asea Brown Boveri Ltd entered into an agreement to sell the Business to RBC Bearings Incorporated for $2.9 billion in cash consideration, subject to certain adjustments based on the levels of cash, debt and working capital at closing and certain other items. This transaction is targeted to be completed by the fourth quarter of 2021, subject to market, regulatory and certain other customary conditions. Until the sale occurs, the Business will be wholly owned by ABB.

 

 12