XML 46 R30.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions and Divestitures (Tables)
 12 Months Ended
Dec. 31, 2022
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions The final purchase price of the Rexnord PMC business consisted of the following:
As Reported as of January 1, 2022Measurement period adjustmentsAs Reported as of December 31, 2022
Fair value of Company common stock issued to Zurn (a)$3,896.3 $— $3,896.3 
Stock based compensation (b)47.1 — $47.1 
Adjustment amount (c)30.9 4.1 $35.0 
Land Financing Fees paid by the Company (d)3.9 — $3.9 
Preexisting Relationships (e)(0.8)— $(0.8)
Purchase price$3,977.4 $4.1 $3,981.5 

(a) Represents approximately 27 million new shares of Company common stock issued to Zurn stockholders in the exchange offer, based on the Company's October 4, 2021, closing share price of $151.00, less the Special Dividend amount of $6.99, which the Zurn stockholders were not entitled to receive.

(b) Represents fair value of replacement equity-based awards and Company common stock issued in settlement of other Zurn share based awards. The portion of the fair value attributable to pre-merger service was recorded as part of the consideration transferred in the Rexnord Merger.

(c) Represents working capital adjustment pursuant to the terms of the purchase agreement. The entire amount was settled and paid in cash by the Company as of March 31, 2022.

(d) Represents financing fees paid by the Company for the bridge facility that was negotiated in connection with the Rexnord Transaction and Land Term Facility (as defined in Note 7) that were determined to be costs of Zurn.

(e) Represents effective settlement of outstanding payables and receivables between the Company and the Rexnord PMC business. No gain or loss was recognized on this settlement.
Schedule of Assets Acquired and Liabilities Assumed
As Reported as of January 1, 2022Measurement period adjustmentsAs Reported as of December 31, 2022
Cash and Cash Equivalents$192.8 $— $192.8 
Trade Receivables186.9 (4.4)182.5 
Inventories262.5 (10.8)251.7 
Prepaid Expenses and Other Current Assets21.0 — 21.0 
Assets Held for Sale1.4 — 1.4 
Deferred Income Tax Benefits8.8 (7.7)1.1 
Property, Plant and Equipment412.3 (38.4)373.9 
Operating Lease Assets46.4 — 46.4 
Intangible Assets1,831.0 23.0 1,854.0 
Other Noncurrent Assets12.3 12.3 24.6 
Accounts Payable(121.1)— (121.1)
Accrued Compensation and Benefits(44.0)2.6 (41.4)
Other Accrued Expenses(55.7)(4.0)(59.7)
Current Operating Lease Liabilities(8.1)— (8.1)
Current Maturities of Long-Term Debt(2.5)— (2.5)
Long-Term Debt(558.2)— (558.2)
Deferred Income Taxes(508.2)13.2 (495.0)
Pension and Other Post Retirement Benefits(75.1)— (75.1)
Noncurrent Operating Lease Liabilities(38.0)— (38.0)
Other Noncurrent Liabilities(17.0)(8.6)(25.6)
Total Identifiable Net Assets1,547.5 (22.8)1,524.7 
Goodwill2,433.2 26.9 2,460.1 
Noncontrolling Interests(3.3)— (3.3)
Purchase price$3,977.4 $4.1 $3,981.5 
The final fair value of the assets acquired and liabilities assumed were as follows:
As Reported as of January 1, 2022Measurement period adjustmentsAs Reported as of December 31, 2022
Cash and Cash Equivalents$1.1 $— $1.1 
Trade Receivables19.1 (0.3)18.8 
Inventories12.8 — 12.8 
Prepaid Expenses and Other Current Assets7.6 — 7.6 
Property, Plant and Equipment3.7 — 3.7 
Intangible Assets(1)
160.0 — 160.0 
Accounts Payable(4.7)— (4.7)
Accrued Compensation and Benefits(2.6)— (2.6)
Other Accrued Expenses(25.0)— (25.0)
Total Identifiable Net Assets172.0 (0.3)171.7 
Goodwill143.6 0.3 143.9 
Purchase price$315.6 $— $315.6 
(1) Includes $124.0 million related to Customer Relationships, $18.0 million related to Trademarks and $18.0 million related to Technology.
Schedule of Fair Value and Weighted Average Useful Life of Identifiable Intangible Assets The fair value and weighted average useful life of the identifiable intangible assets are as follows:
Fair ValueWeighted Average Useful Life (Years)
Trademarks(1)
$225.0 10
Customer Relationships(2)
1,519.0 17
Technology(3)
87.0 12
Total Identifiable Intangible Assets$1,831.0 

The fair value estimates for identifiable intangible assets are preliminary and are based upon assumptions that market participants would use in pricing an asset.

(1) The Rexnord PMC business Trademarks were valued using the relief from royalty method, which considers both the market approach and the income approach.
(2) The fair value of Customer Relationships was valued using a multi-period excess earnings method, a form of the income approach, which incorporates the estimated future cash flows to be generated from the Rexnord PMC business's existing customer base.
(3) The Rexnord PMC business Technology were valued using the relief from royalty method, which considers both the market approach and the income approach.
Schedule of Pro Forma Information The pro forma financial information is presented for illustrative purposes only and is not necessarily indicative of the operating results that would have been achieved had the Rexnord Transaction been completed as of the date indicated or the results that may be obtained in the future.
Unaudited Supplemental Pro Forma Financial Information
For the Year Ended January 1, 2022For the Year Ended January 2, 2021
Net Sales$4,780.7 $4,136.8 
Net Income Attributable to Regal Rexnord Corporation$347.3 $84.8 
Earnings Per Share Attributable to Regal Rexnord Corporation:
   Basic$5.13 $1.25 
   Assuming Dilution$5.09 $1.25