EX-99.1 2 dex991.htm ISSUER FREE WRITING PROSPECTUS FOR THE OFFERING OF COMMON STOCK Issuer Free Writing Prospectus for the offering of common stock

Exhibit 99.1

Issuer Free Writing Prospectus, dated January 25, 2007

LOGO

Baldor Electric Company

$275,000,000

8,600,000 Shares of Common Stock

The following information supplements the Preliminary Prospectus Supplement, dated January 8, 2007, relating to the common stock of Baldor Electric Company (“Baldor”) offered thereby (the “Preliminary Prospectus Supplement”). Unless otherwise indicated, terms used but not defined herein have the meanings assigned to them in the Preliminary Prospectus Supplement.

Baldor is concurrently offering shares of its common stock and its senior notes under an effective shelf registration statement on file with the Securities and Exchange Commission, as described in the Preliminary Prospectus Supplement.

Baldor was also offering $150 million of its mandatorily convertible preferred stock, the proceeds of which, together with the $200 million of proceeds expected from the common stock offering and $550 million of proceeds expected from the senior notes offering, would be used with $1.0 billion in borrowings expected to be available under the term loan portion of a new senior secured credit facility and the issuance of its common stock to Rockwell Automation, Inc. to fund its acquisition of substantially all of the Power Systems business of Rockwell Automation. Baldor is now increasing the aggregate amount of common stock it is offering to approximately $275 million, increasing its term loan to $1,050 million, borrowing $25.0 million under the revolving credit facility portion of its new senior secured credit facility, and terminating the mandatorily convertible preferred stock offering. Baldor may further increase the size of this offering, depending on market conditions, up to $75 million. Any increase in net proceeds would first reduce borrowings under the revolving credit facility and then borrowings under the term loan.

In addition, Baldor will grant to the underwriters of the common stock offering an option to purchase up to an additional 1,290,000 shares of common stock at the public offering price, less the underwriting discounts and commissions, to cover over-allotments, if any, within 30 days of the date of the final prospectus supplement.


The purpose of this free writing prospectus is to update the sections of the Preliminary Prospectus Supplement entitled “Summary—Summary Historical and Pro Forma Consolidated Financial Data of Baldor,” “Summary—Financing Transactions,” “The Transactions—Financing Transactions,” “Summary—The Offering,” “Use of Proceeds,” “Capitalization,” “Unaudited Pro Forma Condensed Combined Financial Information” and “Principal Stockholders” and other disclosures set forth throughout the Preliminary Prospectus Supplement to reflect (i) the increase in the size of the common stock offering from 6,250,000 shares to 8,600,000 shares, expected to result in an additional $75 million of gross proceeds (or $275 million of total gross proceeds) (ii) the increase in term loan borrowings by $50 million to $1,050 million and the borrowing of $25 million under the revolving credit facility portion of Baldor’s new senior secured credit facility and (iii) the termination of the $150 million offering of mandatorily convertible preferred stock.

This free writing prospectus includes the following information, which supplements or otherwise supersedes the corresponding parts of the Preliminary Prospectus Supplement:

(a) the section of the Preliminary Prospectus Supplement under the caption “Summary—Summary Historical and Pro Forma Consolidated Financial Data of Baldor”;

(b) the section of the Preliminary Prospectus Supplement under the caption “Summary—Financing Transactions” and under the caption “The Transactions—Financing Transactions”;

(c) the section of the Preliminary Prospectus Supplement under the caption “Summary—The Offering”;

(d) the section of the Preliminary Prospectus Supplement under the caption “Use of Proceeds”;

(e) the section of the Preliminary Prospectus Supplement under the caption “Capitalization”;

(f) the section of the Preliminary Prospectus Supplement under the caption “Unaudited Pro Forma Condensed Combined Financial Information”;

(g) the section of the Preliminary Prospectus Supplement under the caption “Principal Stockholders”; and

(h) certain additional disclosure.

Other disclosure in the Preliminary Prospectus Supplement that would be superseded by the disclosures herein is also modified accordingly.

As a result of the foregoing, the term “Financing Transactions” would now refer to the offering of senior notes, the concurrent offering by Baldor of its common stock, Baldor’s entry into the new senior secured credit facility and initial borrowings thereunder, and the application of the proceeds therefrom and the issuance of 1.58 million shares of Baldor’s common stock to Rockwell Automation to finance the Acquisition, repay substantially all of its existing indebtedness and pay the fees and expenses for the Transactions; and the term “Securities Financing Transactions” would refer to the common stock offering and the concurrent senior notes offering. Other capitalized terms used but not defined in this free writing prospectus have the meanings given them in the Preliminary Prospectus Supplement.

You should read this free writing prospectus together with the Preliminary Prospectus Supplement before making an investment decision.

Baldor has filed a registration statement (including a prospectus and preliminary prospectus supplement) with the SEC for the offering to which this communication relates. Before you invest in the common stock, you should read the preliminary prospectus supplement and the prospectus in that registration statement and other documents Baldor has filed with the SEC for more complete information about Baldor and the offering. You may get these documents for free by visiting EDGAR on the SEC Web site at www.sec.gov. Alternatively, Baldor, any underwriter or any dealer participating in the applicable offering will arrange to send you the prospectus if you request it by calling: Baldor’s Investor Relations Department at 479-646-4711 or UBS Investment Bank at 299 Park Avenue, New York, NY 10171, Attn: Prospectus Department; (212) 821-3884

 

2


1. The section of the Preliminary Prospectus Supplement under the caption “Summary—Summary Historical and Pro Forma Consolidated Financial Data of Baldor” is restated to read in its entirety as set forth below:

SUMMARY HISTORICAL AND PRO FORMA CONSOLIDATED FINANCIAL DATA OF BALDOR

The following summary historical consolidated financial data for the three fiscal years ended December 31, 2005 is derived from our audited consolidated financial statements. The following summary historical consolidated financial data as of September 30, 2006 and for the nine months ended October 1, 2005 and September 30, 2006 is derived from our unaudited interim condensed consolidated financial statements. Our interim financial statements were prepared on a consistent basis to our annual financial statements and contain all adjustments necessary for a fair presentation of the interim period. The results for an interim period are not necessarily indicative of our results for a full year.

Our fiscal year ends on the Saturday nearest to December 31, which results in a 52-week or 53-week year. Fiscal year 2005 contained 52 weeks, fiscal year 2004 contained 52 weeks, and fiscal year 2003 contained 53 weeks.

The unaudited pro forma condensed combined balance sheet gives effect to the Transactions as if they occurred on September 30, 2006 and combines the historical balance sheets of Baldor and Power Systems as of September 30, 2006. The unaudited pro forma condensed combined statement of earnings for the year ended December 31, 2005 gives effect to the Transactions as if they occurred on January 2, 2005 and combines the historical consolidated statement of earnings of Baldor for the year ended December 31, 2005 with the historical statement of operations of Power Systems for the year ended September 30, 2005. The unaudited pro forma condensed combined statement of earnings for the nine months ended September 30, 2006 gives effect to the Transactions as if they occurred on January 2, 2005 and combines the historical consolidated statement of earnings of Baldor for the nine months ended September 30, 2006 with the historical statement of operations of Power Systems for the nine months ended June 30, 2006.

Beginning in the first quarter of 2006, profit sharing expense is classified as an operating expense in cost of goods sold and selling and administrative expenses. Prior to 2006, profit sharing expense was classified as a non-operating expense. The reclassification has been applied to all historic periods presented in this document, consequently certain amounts presented differ from those included in previous filings incorporated by reference into this prospectus supplement.

The pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of what the actual combined financial position or results of operations would have been had the Transactions been completed on the dates described above. The adjustments reflected in the pro forma condensed combined financial information are based on preliminary purchase price allocations and assumptions management believes are reasonable. These adjustments may change when additional information becomes available. Differences between the preliminary and final purchase price allocations could have a material impact on the pro forma financial information presented. The pro forma condensed combined financial information does not reflect costs we may incur to integrate the Acquired Business, and these costs may be material. Accordingly, the pro forma condensed consolidated financial information does not purport to be indicative of the financial position or results of operations as of the effective date of the Transactions, as of the date of this prospectus supplement, or as of any other future date or period.

This information is only a summary and should be read together with “Unaudited Pro Forma Condensed Combined Financial Information” and the historical financial statements, the related notes and other financial information included or incorporated by reference into this prospectus supplement.

 

3


 

    Historical   Pro Forma
    Year Ended   Nine Months Ended  

Year Ended

December 31,
2005

 

Nine Months Ended

September 30,

2006

(Dollars in thousands, except per share
data)
  January 3,
2004
  January 1,
2005
  December 31,
2005
  October 1,
2005
  September 30,
2006
   

Statement of Earnings Data:

             

Net sales

  $ 561,391   $ 648,195   $ 721,569   $ 538,907   $ 610,826   $ 1,603,719   $ 1,356,728

Cost of goods sold

    413,953     479,664     527,502     399,414     450,175     1,202,339     996,965
                                         

Gross profit

    147,438     168,531     194,067     139,493     160,651     401,380     359,763

Selling and administrative

    107,120     114,906     124,668     90,377     99,956     250,661     203,250
                                         

Operating profit

    40,318     53,625     69,399     49,116     60,695     150,719     156,513

Other income, net

    1,960     1,938     1,976     1,349     835     2,212     2,411

Interest expense

    2,949     3,235     4,080     2,954     4,562     132,286     99,274
                                         

Earnings before income taxes

    39,329     52,328     67,295     47,511     56,968     20,645     59,650

Income taxes

    14,550     17,276     24,274     17,617     21,022     7,557     21,703
                                         

Net earnings

  $ 24,779   $ 35,052   $ 43,021   $ 29,894   $ 35,946   $ 13,088   $ 37,947
                                         

Earnings Per Share Data:

             

Net earnings per share—basic

  $ 0.75   $ 1.06   $ 1.30   $ 0.90   $ 1.10   $ 0.30   $ 0.89

Net earnings per share—diluted

  $ 0.74   $ 1.05   $ 1.28   $ 0.89   $ 1.09   $ 0.30   $ 0.88

Weighted average shares outstanding—basic

    32,928,369     32,953,382     33,170,241     33,185,585     32,589,502     43,349,521     42,768,782

Weighted average shares outstanding—diluted

    33,404,733     33,485,261     33,727,946     33,762,071     32,988,590     43,907,226     43,167,870

Dividends declared and paid per common share

  $ 0.53   $ 0.57   $ 0.62   $ 0.46   $ 0.50   $ 0.62   $ 0.50

Balance Sheet Data (at period end):

             

Cash and cash equivalents

  $ 10,635   $ 12,054   $ 11,474   $ 16,544   $ 15,535     $ 15,535

Total current assets

    276,293     299,085     296,456     310,084     324,298       655,850

Total assets

    478,355     502,900     506,441     515,718     535,298       2,888,074

Current liabilities

    104,491     85,940     107,501     91,733     117,293       208,941

Total debt

    105,284     104,025     95,025     99,418     105,025       1,635,025

Total liabilities

    216,867     219,285     206,986     219,907     231,268       2,272,897

Total shareholders’ equity

    261,488     283,615     299,455     295,811     304,030       615,177

Other Financial Information:

             

Net cash provided by operating activities

  $ 65,007   $ 33,696   $ 55,873   $ 37,792   $ 40,180    

Net cash used in investing activities

    32,835     16,764     23,712     13,522     5,908    

Net cash used in financing activities

    46,052     15,513     32,741     19,780     30,211    

Depreciation and amortization

    18,839     19,143     18,241     13,541     14,567     83,825     61,262

Additions to property, plant and equipment

    17,368     20,612     22,375     15,595     14,351    

EBITDA (1)

    61,117     74,706     89,616     64,006     76,097     236,756     220,186

Ratio of earnings to fixed charges (2)

    10.6     13.2     14.5     14.1     11.9    

(1) We present EBITDA in this prospectus supplement to provide investors with a supplemental measure of our operating performance. EBITDA, as used in this prospectus supplement, is defined as net earnings plus consolidated net interest expense, income taxes and depreciation and amortization. We use EBITDA as one criterion for evaluating our performance relative to that of our peers. EBITDA is also used by investors to evaluate our operating performance. In addition, it provides investors and analysts with a measure of operating results unaffected by differences in capital structure, capital investment cycles and ages of related assets.

 

4


EBITDA is not a recognized measurement under U.S. Generally Accepted Accounting Principles (“GAAP”). When evaluating our operating performance or liquidity, investors should not consider EBITDA in isolation of, or as a substitute for, measures of our financial performance and liquidity as determined in accordance with GAAP, such as net earnings, operating income or net cash provided by operating activities. EBITDA may have material limitations as a performance measure because it excludes items that are necessary elements of our costs and operations, including our cash used for capital expenditures, working capital and to make payments of interest or principal on our indebtedness. Because other companies may calculate EBITDA differently than we do, EBITDA may not be comparable to similarly titled measures reported by other companies.

The following table reconciles historical and pro forma net earnings to EBITDA:

 

    Historical   Pro Forma
    Year Ended   Nine Months Ended  

Year Ended

December 31,
2005

 

Nine Months Ended

September 30,

2006

(in thousands)   January 3,
2004
  January 1,
2005
  December 31,
2005
  October 1,
2005
  September 30,
2006
   

Net earnings

  $ 24,779   $ 35,052   $ 43,021   $ 29,894   $ 35,946   $ 13,088   $ 37,947

Income taxes

    14,550     17,276     24,274     17,617     21,022     7,557     21,703

Interest expense

    2,949     3,235     4,080     2,954     4,562     132,286     99,274

Depreciation and amortization

    18,839     19,143     18,241     13,541     14,567     83,825     61,262
                                         

EBITDA

  $ 61,117   $ 74,706   $ 89,616   $ 64,006   $ 76,097   $ 236,756   $ 220,186
                                         
(2) Earnings is the sum of income before taxes from continuing operations and fixed charges. Fixed charges consists of interest expense on indebtedness and an approximation of interest included in rental expense.

 

5


2. The section of the Preliminary Prospectus Supplement under the caption “Summary—Financing Transactions” is restated to read in its entirety as set forth below:

Financing Transactions

This offering of common stock is part of the financing for the Acquisition described under the caption “The Transactions” in this prospectus supplement. Concurrently with this offering, we intend to offer $550 million of senior notes. See “Description of Certain Indebtedness—Senior Notes.” This offering and the senior notes offering are expected to be closed at the time of the completion of the Acquisition. The closing of this offering, and the closing of the offering of senior notes, are not conditioned on each other but are conditioned on the concurrent consummation of the Acquisition.

In addition, we intend to enter into a new senior secured credit facility at or prior to the closing of the Acquisition. See “Description of Certain Indebtedness—Senior Secured Credit Facility.” We intend to use $1,050 million in borrowings under the term loan portion of our new senior secured credit facility and $25.0 million in borrowings under the revolving credit facility portion of our senior secured credit facility, together with the proceeds from the Securities Financing Transactions and the 1.58 million shares of our common stock to be issued to Rockwell Automation, to finance the Acquisition, to repay substantially all of our existing indebtedness and to pay related fees and expenses of the Transactions. Baldor may further increase the size of this offering, depending on market conditions, up to $75 million. Any increase in net proceeds would first reduce borrowings under the revolving credit facility and then borrowings under the term loan.

We have received a commitment, subject to certain conditions, for our $1.2 billion senior secured credit facility, consisting of a $1.0 billion term loan and a $200.0 million revolving credit facility. In addition, we have received a commitment, subject to certain conditions, for additional financing required for the Acquisition through a $900.0 million bridge loan facility in the event that sufficient funds are not raised from the Securities Financing Transactions to pay the purchase price for the Acquisition. See “Description of Certain Indebtedness—Bridge Loan Facility” and “Underwriting.”

The following table sets forth the estimated sources and uses of funds for the Transactions assuming a January 31, 2007 closing date. No assurance can be given that the information in the following table will not change depending on the nature of our financings. See “Risk Factors—Risks Related to the Offering—If we are unable to raise sufficient proceeds through the Securities Financing Transactions, we may draw down on a bridge loan facility in order to close the Acquisition, which could significantly increase our indebtedness.”

 

Sources of Funds

   Amount   

Uses of Funds

   Amount
     (in millions)         (in millions)

Revolving loan(1)

   $ 25   

Purchase price for the Acquired Business

   $ 1,800

Term loan

     1,050   

Repayment of substantially all of Baldor’s existing indebtedness(4)

     95

Senior notes

     550   

Acquisition fees and expenses

     13

Common stock offered hereby(2)

     275   

Financing Transactions fees and expenses

     42

Common stock issued to Rockwell Automation(3)

     50      
                

Total

   $ 1,950   

Total

   $ 1,950
                

(1) This revolving credit facility is available to the extent necessary to pay for purchase price adjustments, if any.

 

6


(2) If the underwriters exercise their over-allotment option in full in connection with this offering, we will receive an estimated additional $             in net proceeds. We expect to use the additional net proceeds to repay indebtedness under our new senior secured credit facility.
(3) Based on the average closing sale price per share of our common stock on the NYSE for each of the ten consecutive trading days ending prior to November 6, 2006, the date the Acquisition Agreement was signed (1,579,280 shares of common stock will be issued to Rockwell Automation at the closing of the Acquisition).
(4) Baldor’s indebtedness as of September 30, 2006 was $105.0 million, of which $8.0 million was repaid in December 2006.

3. The section of the Preliminary Prospectus Supplement under the caption, “Summary—The Offering” is restated in its entirety as set forth below:

The Offering

 

Common stock we are offering

8,600,000 shares

 

Common stock to be outstanding after this offering

40,918,714 shares

 

Underwriters’ over-allotment option

We have granted to the underwriters an option to purchase, within 30 days of this prospectus supplement, up to 1,290,000 additional shares to cover over-allotments.

 

Use of proceeds

We estimate that the net proceeds to us from this offering will be approximately             , or approximately              if the underwriters exercise their over-allotment option in full. We intend to use the proceeds from this offering, along with the proceeds from the offering of senior notes and borrowings under our new senior secured credit facility and the issuance of common stock to Rockwell Automation to (i) finance the Acquisition, (ii) repay substantially all of our existing indebtedness and (iii) pay fees and expenses for the Transactions. See “Use of Proceeds.”

 

New York Stock Exchange symbol

BEZ

The number of shares of our common stock outstanding after this offering is based on approximately 32,318,714 shares outstanding as of September 30, 2006 and excludes:

 

    the issuance of 1,579,280 shares of our common stock to Rockwell Automation in connection with the Acquisition;

 

    2,099,467 shares of our common stock issuable upon exercise of options outstanding as of September 30, 2006, at a weighted average exercise price of $23.57 per share, of which options to purchase 1,415,860 shares were exercisable as of that date at a weighted average exercise price of 21.28 per share;

 

    2,745,383 shares of our common stock available for future grants under our equity incentive plans as of September 30, 2006; and

 

    1,290,000 shares of our common stock that may be purchased by the underwriters to cover over-allotments, if any in connection with this offering.

Unless we specifically state otherwise, the information in this prospectus supplement assumes that the underwriters do not exercise their option to purchase up to 1,290,000 shares of our common stock to cover over-allotments, if any, in connection with this offering. We may further increase the size of this offering, depending on market conditions, up to $75 million. Any increase in net proceeds would first reduce borrowings under the revolving credit facility and then borrowings under the term loan.

 

7


4. The section of the Preliminary Prospectus Supplement under the caption “The Transactions—Financing Transactions” is restated in its entirety as set forth below:

The Financing Transactions

This offering of our common stock is part of the financing for the Acquisition. Concurrently with this offering, we intend to offer $550 million of senior notes. See “Description of Certain Indebtedness—Senior Notes.” The Financing Transactions are expected to be closed at the time of the completion of the Acquisition. The closing of the Financing Transactions are not conditioned on each other but are conditioned on the concurrent consummation of the Acquisition.

In addition, we intend to enter into a new senior secured credit facility at or prior to the closing of the Acquisition. See “Description of Certain Indebtedness—Senior Secured Credit Facility.” We intend to use $1,050 million in borrowings under the term loan portion of our new senior secured credit facility and $25 million in borrowings under the revolving credit facility portion of our senior secured credit facility, together with the proceeds from the Securities Financing Transactions and the 1.58 million shares of our common stock to be issued to Rockwell Automation to finance the Acquisition, to repay substantially all of our existing indebtedness and to pay related fees and expenses of the Transactions.

We have received a commitment, subject to certain conditions, for our $1.2 billion senior secured credit facility consisting of a $1.0 billion term loan and a $200.0 million revolving credit facility. In addition, we have received a commitment, subject to certain conditions, for additional financing required for the Acquisition through a $900.0 million bridge loan facility in the event that sufficient funds are not raised from the Securities Financing Transactions to pay the purchase price for the Acquisition. See “Description of Certain Indebtedness—Bridge Loan Facility.” In the event that we are unable to raise sufficient proceeds through the consummation of Securities Financing Transactions, we may draw down on the bridge loan facility, in whole or in part, in order to finance the Acquisition.

See “Use of Proceeds” for the estimated sources and uses of funds for the Transactions assuming a January 31, 2007 closing date.

 

8


5. The section of the Preliminary Prospectus Supplement under the caption “Use of Proceeds” is restated to read in its entirety as set forth below:

USE OF PROCEEDS

We estimate that the net proceeds from the sale of the 8,600,000 shares of common stock we are offering will be approximately $             million, after deducting underwriting discounts and commissions and the estimated offering expenses payable by us.

We intend to use the proceeds from this offering and the offering of senior notes, together with $1,050 million in term loan borrowings under our new senior secured credit facility, $25.0 million in revolving credit borrowings under our new revolving credit facility and the issuance of common stock to Rockwell Automation, to (i) finance the Acquisition, (ii) repay substantially all of our existing indebtedness and (iii) pay fees and expenses for the Transactions. The closing of this offering, and the closing of the offering of senior notes, are conditioned on the concurrent consummation of the Acquisition. Our existing indebtedness matures between 2007 and 2013 and bears interest at various interest rates.

We have received a commitment, subject to certain conditions, for our $1.2 billion senior secured credit facility, consisting of a $1.0 billion term loan and a $200.0 million revolving credit facility. In addition, we have received a commitment, subject to certain conditions, for additional financing required for the Acquisition through a $900.0 million bridge loan facility in the event that sufficient funds are not raised from the Securities Financing Transactions to pay the purchase price for the Acquisition. See “Description of Certain Indebtedness—Bridge Loan Facility.”

If the underwriters exercise their over-allotment option in full in connection with this offering, we will receive an estimated additional $             in net proceeds. We expect to use the additional net proceeds to repay indebtedness under our new senior secured credit facility.

The following table sets forth the estimated sources and uses of funds for the Transactions assuming a January 31, 2007 closing date. No assurance can be given that the information in the following table will not change depending on the nature of our financings. See “Risk Factors—Risks Related to the Offering—If we are unable to raise sufficient proceeds through the Securities Financing Transactions, we may draw down on a bridge loan facility in order to close the Acquisition which could significantly increase our indebtedness.”

 

Sources of Funds

  Amount  

Uses of Funds

  Amount
    (in millions)       (in millions)

Revolving loan(1)

  $ 25  

Purchase price for the Acquired Business

  $ 1,800

Term loan

    1,050  

Repayment of substantially all of Baldor’s existing indebtedness(3)

    95

Senior notes

    550  

Acquisition fees and expenses

    13

Common stock offered hereby

    275  

Financing Transactions fees and expenses

    42

Common stock issued to Rockwell Automation(2)

    50    
             

Total

  $ 1,950  

Total

  $ 1,950
             

(1) This revolving credit facility is available to the extent necessary to pay for purchase price adjustments, if any.

 

9


(2) Based on the average closing sale price per share of our common stock on the NYSE for each of the ten consecutive trading days ending prior to November 6, 2006, the date the Acquisition Agreement was signed (1,579,280 shares of common stock will be issued to Rockwell Automation at the closing of the Acquisition).
(3) Baldor’s indebtedness as of September 30, 2006 was $105.0 million, of which $8.0 million was repaid in December 2006.

 

10


6. The section of the Preliminary Prospectus Supplement under the caption “Capitalization” is restated to read in its entirety as set forth below:

CAPITALIZATION

The following table sets forth our cash, cash equivalents, marketable securities and capitalization as of September 30, 2006:

 

    on an actual basis; and

 

    on a pro forma basis to give effect to the Transactions.

Because of the variability of the purchase price in the Acquisition, primarily due to the working capital adjustment following the consummation of the Acquisition, and the actual amount of fees and expenses, our capitalization may change.

We have received a commitment, subject to certain conditions, for our new $1.2 billion senior secured credit facility, consisting of a $1.0 billion term loan and a $200.0 million revolving credit facility, and, subject to certain conditions, for additional financing required for the Acquisition through a $900.0 million bridge loan facility in the event that sufficient funds are not raised from the Securities Financing Transactions to pay the cash purchase price for the Acquisition. See “Description of Certain Indebtedness—Bridge Loan Facility.”

We may further increase the size of this offering, depending on market conditions, up to $75 million. Any increase in net proceeds would first reduce borrowings under the revolving credit facility and then borrowings under the term loan.

You should read this table together with “Unaudited Pro Forma Condensed Combined Financial Information,” “Selected Consolidated Financial Information of Baldor,” “Selected Financial Information of Power Systems,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Baldor,” “Discussion and Analysis of Results of Operations of Power Systems” and the historical financial statements, including the related notes, included or incorporated by reference in this prospectus supplement and in the accompanying prospectus.

 

   

As of

September 30, 2006

 
    Actual     Pro Forma  
    (in thousands)  

Cash, cash equivalents and marketable securities(1)

  $ 39,978     $ 39,978  
               

Long-term debt, including current portion:

   

Revolving loan(2)

  $ —       $ 25,000  

Term loan

    —         1,050,000  

Senior notes

    —         550,000  

Notes payable to banks due 2006-2009(1)

    103,000       8,000  

Industrial development bonds due 2013

    2,025       2,025  
               

Total long-term debt, including current portion

    105,025       1,635,025  

Shareholders’ equity:

   

Preferred stock, $0.10 par value; 5,000,000 shares authorized; none issued and outstanding

    —         —    

Common stock, $.10 par value; 150,000,000 shares authorized; 41,394,120 shares issued and 51,573,400 shares issued pro forma

    4,139       5,156  

Additional paid-in capital

    86,435       396,565  

Retained earnings

    396,809       396,809  

Accumulated other comprehensive income

    5,771       5,771  

Treasury stock, at cost, 9,075,406 shares

    (189,124 )     (189,124 )
               

Total shareholders’ equity

    304,030       615,177  
               

Total capitalization

  $ 409,055     $ 2,250,202  
               

 

11



(1) We repaid $8.0 million of our indebtedness that was outstanding as of September 30, 2006 in December 2006.
(2) This revolving credit facility is available to the extent necessary to pay for purchase price adjustments, if any.

 

12


 

7. The section of the Preliminary Prospectus Supplement under the caption “Unaudited Pro Forma Condensed Combined Financial Information” is restated to read in its entirety as set forth below:

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On November 6, 2006, Baldor entered into the Acquisition Agreement with Rockwell Automation and certain of its subsidiaries to acquire the Acquired Business from Rockwell Automation for total consideration of approximately $1.8 billion, subject to adjustment. The purchase consideration includes a payment of $1.75 billion in cash, subject to adjustment, and the issuance of 1.58 million shares of Baldor’s common stock to Rockwell Automation.

Prior to the Acquisition, the Acquired Business sourced certain custom drives from Rockwell Automation, which it sold at predetermined prices to third-party customers. After the Acquisition, the Acquired Business will no longer be able to source these custom drives from Rockwell Automation.

The following unaudited pro forma condensed combined financial information is derived from and should be read in conjunction with historical financial statements and related notes of Baldor and Power Systems which are included elsewhere in this prospectus supplement.

The unaudited pro forma condensed combined balance sheet as of September 30, 2006 and the unaudited pro forma condensed combined statements of earnings for the year ended December 31, 2005 and the nine months ended September 30, 2006 are presented herein. The unaudited pro forma condensed combined balance sheet gives effect to the Transactions as if they occurred on September 30, 2006 and combines the historical balance sheets of Baldor and Power Systems as of September 30, 2006. The unaudited pro forma condensed combined statement of earnings for the year ended December 31, 2005 gives effect to the Transactions as if they occurred on January 2, 2005 and combines the historical consolidated statement of earnings of Baldor for the year ended December 31, 2005 with the historical statement of operations of Power Systems for the year ended September 30, 2005. The unaudited pro forma condensed combined statement of earnings for the nine months ended September 30, 2006 gives effect to the Transactions as if they occurred on January 2, 2005 and combines the historical consolidated statement of earnings of Baldor for the nine months ended September 30, 2006 with the historical statement of operations of Power Systems for the nine months ended June 30, 2006.

Beginning in the first quarter of 2006, profit sharing expense is classified as an operating expense in our cost of goods sold and selling and administrative expenses. Prior to 2006, profit sharing expense was classified as a non-operating expense. The reclassification has been applied to all historic periods for Baldor presented in this prospectus supplement, consequently certain amounts presented differ from those included in previous filings incorporated by reference into this prospectus supplement.

The historical financial statements have been adjusted to give effect to pro forma items that are (i) directly attributable to the Transactions and (ii) factually supportable. With respect to the statement of earnings, the pro forma events must be expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial information is presented for illustrative purposes only and is not necessarily indicative of what the actual combined financial position or results of operations would have been had the Transactions been completed on the dates indicated or what such financial position or results would be for future periods.

The unaudited pro forma condensed combined financial statements were prepared using the purchase method of accounting to account for the Acquisition. Accordingly, we have adjusted the historical consolidated financial information to give effect to the consideration issued in connection with the Acquisition. In the unaudited pro forma condensed combined financial statements, Baldor’s cost to acquire the Acquired Business has been allocated to the assets acquired and the liabilities assumed based upon management’s preliminary estimate of their respective fair values. Any excess of the fair value of the consideration issued over the fair value of the assets acquired and liabilities assumed will be recorded as goodwill.

 

13


The amounts allocated to the assets acquired and liabilities assumed in the unaudited pro forma condensed combined financial information are based upon management’s preliminary valuation estimates. Definitive allocations will be finalized based on certain valuations and other studies that will be performed by Baldor, in some cases with the assistance of outside valuation specialists, after the closing of the Acquisition. Accordingly, the purchase price allocation adjustments and related amortization reflected in the unaudited pro forma condensed combined financial statements are preliminary, have been made solely for the purpose of preparing these statements and are subject to revision based on a final determination of fair value after closing of the Acquisition, and such revisions could have a material effect on the accompanying unaudited pro forma condensed combined financial statements.

The unaudited pro forma condensed combined statements of earnings do not include the impacts of any revenue, cost or other operating synergies that may result from the Acquisition or any related restructuring costs. Cost savings, if achieved, could result from material sourcing and elimination of redundant costs, including headcount and facilities. The unaudited pro forma condensed combined statements of earnings also do not reflect certain amounts resulting from the Acquisition because we consider them to be of a non-recurring nature. Such amounts may be comprised of restructuring and other exit costs and non-recurring costs relating to the integration of Baldor and the Acquired Business. To the extent the exit costs relate to the Acquired Business and meet certain criteria, they will be recognized in the opening balance sheet in accordance with EITF 95-3, Recognition of Liabilities in Connection with a Purchase Business Combination.

Based on Baldor’s review of Power Systems’ summary of significant accounting policies disclosed in the latter’s historical financial statements, the nature and amount of any adjustments to the historical financial statements of Power Systems to conform their accounting policies to those of Baldor are not expected to be significant. Upon consummation of the Acquisition, further review of Power Systems’ accounting policies and financial statements may result in required revisions to Power Systems’ policies and classifications to conform to Baldor’s accounting policies.

 

14


Unaudited Pro Forma Condensed Combined Balance Sheet

As of September 30, 2006

(Dollars in thousands, except per share data)

 

    Historical   Pro Forma  
   

Baldor

   

Power
Systems

 

Retention

Adjustments

    Transaction
Adjustments
    Baldor
Pro
Forma
 

Assets

         

Current Assets:

         

Cash and cash equivalents

  $ 15,535     $ 6,559   $ (6,559 ) f   $       $ 15,535  

Marketable securities

    24,443       —       —         —         24,443  

Receivables, less allowances for doubtful accounts

    130,410       136,309     (761 ) b     —         265,958  

Inventories

    113,348       188,051     —         —         301,399  

Other current assets

    40,562       22,616     (18,194 ) c,d     3,531   t     48,515  
                                     

Total current assets

    324,298       353,535     (25,514 )     3,531       655,850  

Net property, plant and equipment

    140,034       203,150     —         96,600   j,s     439,784  

Goodwill

    63,279       147,208     —         745,858   k     956,345  

Other intangible assets, net

    —         179,538     (145 ) a     610,607   g     790,000  

Prepaid pension

    —         110,596     (109,953 ) a     —         643  

Other assets

    7,687       26,980     (24,767 ) a,b     35,552   i,t     45,452  
                                     

Total assets

  $ 535,298     $ 1,021,007   $ (160,379 )   $ 1,492,148     $ 2,888,074  
                                     

Liabilities and Shareholders’ Equity

         

Current Liabilities:

         

Accounts payable

  $ 55,143     $ 75,546   $ (311 ) b   $ —       $ 130,378  

Employee compensation

    8,165       20,589     (9,674 ) e     —         19,080  

Profit sharing

    7,516       —       —         —         7,516  

Accrued warranty costs

    5,661       3,238     —         —         8,899  

Other accrued expenses

    15,808       28,786     (508 ) b     (1,018 ) s     43,068  

Current maturities of long-term obligations

    25,000       760     —         (25,760 ) h,o     —    
                                     

Total current liabilities

    117,293       128,919     (10,493 )     (26,778 )     208,941  

Long-term obligations

    80,025       —       —         1,555,000   o     1,635,025  

Retirement benefits

    —         85,611     (59,056 ) a     28,377   p     54,932  

Other liabilities

    437       68,987     (25,738 ) a,b     (28,470 ) s     15,216  

Deferred income taxes

    33,513       93,449     (93,449 ) a,c     325,270   q     358,783  

Shareholders’ Equity:

         

Common stock, $0.10 par value

    4,139       —       —         1,017   m     5,156  

Additional paid-in capital

    86,435       —       —         310,130   m     396,565  

Total Rockwell Automation's invested equity

    —         644,041     28,357   r     (672,398 ) l     —    

Retained earnings

    396,809       —       —         —         396,809  

Accumulated other comprehensive income

    5,771       —       —         —         5,771  

Treasury stock

    (189,124 )     —       —         —         (189,124 )
                                     

Total shareholders’ equity

    304,030       644,041     28,357       (361,251 )     615,177  
                                     

Total liabilities and shareholders’ equity

  $ 535,298     $ 1,021,007   $ (160,379 )   $ 1,492,148     $ 2,888,074  
                                     

See Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

15


Unaudited Pro Forma Condensed Combined Statement of Earnings

For the Year Ended December 31, 2005

(Dollars in thousands except for per share data)

 

    Historical     Pro Forma
    Fiscal Year Ended
December 31,
2005
  Fiscal Year Ended
September 30,
2005
    Retention
Adjustments
    Transaction
Adjustments
    

Baldor

Pro Forma

    Baldor   Power Systems         

Net sales

  $ 721,569   $ 901,055     $ (18,905 ) 3   $ —        $ 1,603,719

Cost of goods sold

    527,502     672,514       (15,874 ) 3     18,197   1,5,7,10      1,202,339
                                    

Gross profit

    194,067     228,541       (3,031 )     (18,197 )      401,380

Selling and administrative

    124,668     133,207       (682 ) 2,4     (6,532 ) 9,10      250,661
                  

Operating profit (1)

    69,399            150,719

Other income, net

    1,976     (1,086 )     1,322  2,6     —          2,212

Interest expense

    4,080     17       —         128,189   8,14      132,286
                                    

Earnings before income taxes

    67,295     94,231       (1,027 )     (139,854 )      20,645

Income taxes

    24,274     32,353       (401 ) 11     (48,669 ) 11      7,557
                                    

Net earnings

  $ 43,021   $ 61,878     $ (626 )   $ (91,185 )    $ 13,088
                                    

Net earnings per share— basic

  $ 1.30          $ 0.30

Net earnings per share—diluted

  $ 1.28          $ 0.30

Weighted average shares outstanding—basic

    33,170,241         10,179,280 12        43,349,521

Weighted average shares outstanding—diluted

    33,727,946         10,179,280 12        43,907,226

(1) Operating profit not presented on Power Systems Historical Statements and Adjustments as Power Systems has not presented Operating profit historically.

 

See Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

16


Unaudited Pro Forma Condensed Combined Statement of Earnings

For the Nine-Months Ended September 30, 2006

(Dollars in thousands except for per share data)

 

     Historical    Pro Forma
     Nine Months Ended
September 30, 2006
  Nine Months Ended
June 30, 2006
   Retention
Adjustments
    Transaction
Adjustments
    Baldor Pro
Forma
     Baldor   Power Systems       

Net sales

   $ 610,826   $ 761,546    $ (15,644 ) 3   $ —       $ 1,356,728

Cost of goods sold

     450,175     545,425      (12,686 ) 2,3     14,051   1,5,7,10,13     996,965
                                   

Gross profit

     160,651     216,121      (2,958 )     (14,051 )     359,763

Selling and administrative

     99,956     108,366      (600 ) 2,4     (4,472 ) 9,10     203,250
                   

Operating profit (1)

     60,695            156,513

Other income, net

     835     1,576      —         —         2,411

Interest expense

     4,562     1,396      —         93,316   8,13,14     99,274
                                   

Earnings before income taxes

     56,968     107,935      (2,358 )     (102,895 )     59,650

Income taxes

     21,022     40,907      (920 ) 11     (39,306 ) 11     21,703
                                   

Net earnings

   $ 35,946   $ 67,028    $ (1,438 )   $ (63,589 )   $ 37,947
                                   

Net earnings per share—basic

   $ 1.10          $ 0.89

Net earnings per share—diluted

   $ 1.09          $ 0.88

Weighted average shares outstanding—basic

     32,589,502          10,17 9,280 12     42,768,782

Weighted average shares outstanding—diluted

     32,988,590          10,17 9,280 12     43,167,870

(1) Operating profit not presented on Power Systems Historical Statements and Adjustments as Power Systems has not presented Operating profit historically.

 

See Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

17


NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(dollars in thousands)

 

1. Sources and Uses of Funds

Set forth below are the estimated sources and uses of funds reflected in the Transactions column.

 

Sources

  

Uses

Revolving loan

   $ 25,000    Purchase price for the Acquired Business    $ 1,800,000

Term loan

     1,050,000    Acquisition fees and expenses      12,950

Senior notes

     550,000    Financing Transactions fees and expenses      42,050

Common stock offered hereby

     275,000   

Repayment of Baldor’s existing indebtedness

     95,000

Common stock issued to Rockwell Automation

     50,000      
                

Total Sources

   $ 1,950,000   

Total Uses

   $ 1,950,000
                

We may further increase the size of this offering, depending on market conditions, up to $75 million. Any increase in net proceeds would first reduce borrowings under the revolving credit facility and then borrowings under the term loan. See also footnote 14 to the pro forma adjustments below.

For purposes of the pro forma financial statements the value of common stock to be issued to Rockwell Automation is based upon the average closing sale price per share of our common stock on the NYSE for each of the ten consecutive trading days ending prior to November 6, 2006, the date the Acquisition Agreement was signed. Upon closing, Baldor will issue 1,579,280 shares to Rockwell Automation. The value assigned to the shares issued in the final purchase allocation will be based upon the price of Baldor’s stock at closing.

 

2. Purchase Price

The estimated purchase price and the allocation of the estimated purchase price discussed below are preliminary as the proposed Acquisition has not yet been completed. The following is a preliminary estimate of the purchase price for the Acquisition:

 

     Amount

Cash and common stock to Rockwell

   $ 1,800,000

Estimated fees and expenses

     12,950
      

Total estimated preliminary purchase price

   $ 1,812,950
      

 

18


Under the purchase method of accounting, the total estimated purchase price as shown in the table above is allocated to net tangible and intangible assets of the Acquired Business based on their estimated fair values as of the date of the Acquisition. The management of Baldor has allocated the preliminary estimated purchase price based on preliminary estimates. The allocation of the preliminary purchase price and the estimated useful lives associated with certain assets are as follows:

 

     Amount     Estimated
useful life

Net tangible assets at book value

   $ 345,797    

Increase fixed assets to fair value

     110,000     10 years

Intangible assets

    

Customer relationships

     275,000     28 years

Trade names

     405,000     indefinite

Technology

     110,000     7 to 15 years

Indemnified liabilities

     10,886    

Short-term debt repaid by Rockwell Automation prior to closing

     760    

Increase in pension and post retirement obligations assumed by Baldor

     (28,377 )  

Reversal of deferred gains on sale – leaseback

     16,088    

Deferred tax liability

     (325,270 )  

Goodwill

     893,066    
          

Total estimated preliminary purchase price

   $ 1,812,950    
          

Definitive allocations will be finalized based on certain valuations and other studies that will be performed by Baldor, in some cases with the assistance of outside valuation specialists, after closing the Acquisition. Accordingly, the purchase price allocation adjustments and related depreciation and amortization reflected in the foregoing unaudited pro forma condensed combined financial statements are preliminary, have been made solely for the purpose of preparing these statements and are subject to revision based on a final determination of fair value after closing of the Acquisition, and such revisions could have a material effect on the accompanying unaudited pro forma condensed combined financial statements. Such revisions could include changes to the fair values assigned to tangible or intangible assets acquired or liabilities assumed, or changes to the estimated useful lives assigned to tangible or intangible assets.

Identifiable intangible assets: Customer relationships relate primarily to underlying customer relationships with distributor networks, original equipment manufacturers and other customers of the Acquired Business. Acquired trade names include the Dodge and Reliance Electric trade names and other product names. Technology relates to both patented and unpatented technology.

Baldor expects to amortize the fair value of customer relationships and technology based on the pattern in which the economic benefits of these intangible assets will be consumed. Additionally, the customer relationships and technology will be tested for impairment whenever circumstances indicate that the carrying amount may not be recoverable. The fair value of acquired trade names will not be amortized but instead will be tested for impairment at least annually (more frequently if indicators of impairment are present). In the event that management determines that the value of the acquired customer relationships, technology or trade names has become impaired, Baldor will incur an accounting charge for the amount of impairment during the period in which the amount is determined.

Goodwill: Approximately $893,066 has been allocated to goodwill. Goodwill represents the excess of the purchase price over the fair value of the underlying net tangible and intangible assets. In accordance with Statement of Financial Accounting Standards (“SFAS”) 142, Goodwill and Other Intangible Assets, goodwill will not be amortized but instead will be tested for impairment at least annually (more frequently if indicators of impairment are present). In the event that management

 

19


determines that the value of the goodwill has become impaired, Baldor will incur an accounting charge for the amount of impairment during the period in which the amount is determined.

Fixed assets: Management has estimated that at acquisition date the fair values of certain fixed assets of the Acquired Business will be higher than their respective book values in Power Systems’ historical financial statements.

 

3. Pro Forma Adjustments

Pro forma retention adjustments give effect to the exclusion of certain activities included in the historical financial statements of Power Systems that will not be acquired by Baldor. Pro forma adjustments for the Transactions give effect to the Acquisition under the purchase method of accounting, the offering of common stock (to Rockwell and through this offering), the issuance of new senior notes, the entry into and initial borrowings under the new senior secured credit facility, the repayment of Baldor’s existing indebtedness, the payment of fees and expenses, and the recording of certain additional assets acquired and liabilities assumed (including indemnities that will be received from Rockwell Automation to settle certain liabilities recorded in Power Systems’ historical financial statements). The pro forma adjustments assume that the underwriters do not exercise their option to purchase additional shares of Baldor’s common stock to cover over-allotments, if any, in connection with this offering.

The pro forma adjustments included in the unaudited pro forma condensed combined balance sheet are as described below.

 

  a. Reflects assets and liabilities associated with certain deferred compensation, pension and post-retirement benefit plans that will be retained by Rockwell Automation, including reductions of $145 in Other intangibles, $109,953 in Prepaid pension, $1,943 in Other assets, $59,056 in Retirement benefits, $1,943 in Other liabilities and $(640) in Deferred income taxes.

 

  b. Reflects the exclusion of Federal Pacific Electric Company, a non-operating legal entity, which will be retained by Rockwell Automation, with reductions of $761 in Receivables, net, $22,824 in Other assets, $311 in Accounts payable, of $508 in Other accrued expenses, and of $23,795 in Other liabilities.

 

  c. Reflects the exclusion of $17,278 current deferred tax assets included in Other current assets and $94,089 in Deferred income taxes. Deferred tax amounts related to assets acquired and liabilities assumed are included in adjustments reflected in note q below.

 

  d. Reflects the exclusion of $916 in Other current assets related to the NASCAR agreement which will be retained by Rockwell Automation.

 

  e. Reflects the exclusion of $9,674 in compensation and benefits related liabilities arising prior to the closing of the Acquisition that Rockwell Automation is required to fund on or after the closing of the Acquisition.

 

  f. Reflects the elimination of balances in Cash and cash equivalents of Power Systems which Baldor must pay to Rockwell Automation at closing.

 

  g. Eliminates intangible assets recorded on the historical financial statements of Power Systems of $179,393 (net of the Retention Adjustment of $145) and records the fair value of intangible assets acquired of $790,000.

 

  h. Reflects elimination of short-term debt related to Power Systems’ subsidiary in China that was repaid by Power Systems prior to closing of the Acquisition.

 

20


  i. Reflects receivable of $10,886 in relation to certain environmental matters and income tax contingencies the liabilities for which will be indemnified by Rockwell Automation.

 

  j. Reflects step-up to fair value of fixed assets acquired of $110,000.

 

  k. Reflects elimination of goodwill of $147,208 recorded on the historical financial statements of Power Systems and the recognition of goodwill of $893,066 resulting from preliminary allocation of the pro forma purchase price.

 

  l. Eliminates Power Systems’ historical equity (including Retention Adjustments of $28,357).

 

  m. Records issuance of 1,579,280 shares to Rockwell Automation valued at $50,000 and 8,600,000 shares through this offering, for estimated proceeds of $261,147, net of issuance fees and expenses of $13,853.

 

  n. This item intentionally left blank.

 

  o. Reflects issuance of $550,000 principal in the senior notes offering and borrowings of $1,075,000 under our new senior secured credit facility, and the repayment of debt previously incurred by Baldor in the amount of $95,000 (which includes $25,000 classified as Current maturities of long-term obligations). Baldor repaid $8,000 of its debt in December 2006, which is not reflected.

 

  p. Reflects recording the projected benefit obligation for the pension plan and the accumulated benefit obligation for the post retirement plan that will be assumed by Baldor.

 

  q. Reflects the deferred tax liability related to step up in fair values of fixed and intangible assets and the differences in book and tax bases of assets acquired and liabilities assumed.

 

  r. Reflects elimination of Rockwell Automation invested equity related to retention adjustments, included in a,b,c,d,e, and f above.

 

  s. The Power Systems historical financial statements included a deferred gain related to a sale-leaseback transaction. In addition, a sale was not recognized on three properties due to a right to reacquire adjacent vacant land. Baldor expects that these properties will be accounted for as operating leases. Therefore, the net book value of $13,400 and the deferrals ($1,018 in Other accrued expenses and $28,470 in Other liabilities) are removed for pro forma presentation.

 

  t. Reflects capitalized debt issuance fees related to new senior notes and senior credit facility, of which $3,531 is recorded in Other current assets and $24,666 is recorded in Other assets.

The pro forma adjustments included in the unaudited pro forma condensed combined statements of earnings are as described below.

 

  1. The historical financial statements of Power Systems included revenues and expenses related to certain non-custom drives that were purchased from Rockwell Automation. After the Acquisition, Baldor may continue to purchase those drives from Rockwell Automation at an increased price. This adjustment represents increased Cost of goods sold to reflect the effect of increased pricing, amounting to $5,636 and $3,302 for the year ended December 31, 2005 and the nine months ended September 30, 2006, respectively.

 

  2. Reflects the exclusion of Federal Pacific Electric Company, a non-operating legal entity, which will be retained by Rockwell Automation resulting in reductions of $120 in Selling and administrative and $6 in Other income, net for the year ended September 30, 2005 and reductions of $25 in Cost of goods sold and $113 in Selling and administrative for the nine months ended June 30, 2006.

 

21


  3. Reflects the exclusion of Revenues of $18,905 and Cost of goods sold of $15,874 for the year ended September 30, 2005, and Revenues of $15,644 and Cost of goods sold of $12,661 for
  the nine months ended June 30, 2006 related to the custom drives business that will be retained by Rockwell Automation.

 

  4. Reflects the exclusion of $562 in Selling and administrative for the year ended September 30, 2005 and $487 for the nine-months ended June 30, 2006 in relation to costs incurred to defend asbestos product liability claims the liabilities for which will be indemnified by Rockwell Automation.

 

  5. Reflects the elimination of amortization of intangibles of $1,984 and $1,778 in Cost of goods sold for Power Systems for the year ended September 30, 2005 and the nine months ended June 30, 2006, respectively, related to intangible assets recorded on the historical financial statements of Power Systems; and the inclusion of amortization expense of $17,700 and $13,275 for the year ended December 31, 2005 and the nine months ended September 30, 2006, respectively, in relation to the intangible assets acquired.

 

  6. Reflects elimination of expenses of $1,328 related to certain environmental matters the liabilities which will be indemnified by Rockwell Automation.

 

  7. Reflects the incremental depreciation expense of $11,000 and $8,250 for the year ended December 31, 2005 and the nine months ended September 30, 2006, respectively, in relation to the step-up in fair value of fixed assets.

 

  8. Reflects the elimination of interest expense related to debt to be repaid in the Transactions and the addition of assumed interest expense for senior notes and senior secured credit facility, in connection with the issuance of new debt in the Transactions. Historic interest expense eliminated amounts to $4,080 and $4,562 for the year ended December 31, 2005 and the nine month period ended September 30, 2006, respectively. Estimated interest expense amounts to $132,269 and $99,202 for the year ended December 31, 2005 and the nine month period ended September 30, 2006, respectively, assuming a weighted average interest rate of 7.9% for the new debt. For each .125% change in weighted average interest rate, pro forma interest expense would change by $2,031 for the year ended December 31, 2005 and $1,523 for the nine months ended September 30, 2006. The adjustment assumes amortization of debt issuance costs on a straight-line basis over the respective maturities of the indebtedness.

 

  9. Reflects the reversal of periodic amortization of Power Systems’ prior service costs and net actuarial losses of $1,616 and $762 for the year ended September 30, 2005 and the nine months ended June 30, 2006, respectively, in relation to those pension and post-retirement benefit plans that will be assumed by Baldor.

 

  10. Baldor’s defined contribution plan expense is based on 12% of pre-tax pre-profit sharing earnings. The pro forma Transaction adjustments reduce pre-tax earnings. Accordingly, profit sharing expense is reduced by $19,071 ($14,155 in Cost of goods sold and $4,916 in Selling and administrative) for the year ended December 31, 2005 and $14,032 ($10,322 in Cost of goods sold and $3,710 in Selling and administrative) for the nine-months ended September 30, 2006.

 

  11. Retention adjustment reflects tax effect of retention adjustments at Power Systems’ statutory rate. Transaction adjustment reflects tax effect of transaction adjustments such that the pro forma results reflect an effective tax rate comparable to the historical rate of Baldor.

 

  12.

Basic net income per share is calculated by dividing the net income for the period by the weighted average common shares outstanding for the period, inclusive of the assumed 1,579,280 shares to be issued to Rockwell Automation and the 8,600,000 shares to be issued in this offering. Weighted average common shares outstanding for the diluted net income per

 

22


 

share calculation includes the assumed shares for issuance in Transactions and the dilutive effects of outstanding stock options.

 

  13. Reflects reclassification of $1,324 lease payments from Interest expense to Cost of goods sold to reflect expected operating lease treatment (see note s above).

 

  14. In the event Baldor increases the amount of the common stock offering and reduces its borrowings under its new senior secured credit facility, assuming no change in the expected weighted average interest rate, pro forma interest expense would decrease; however, Baldor’s profit sharing plan expense would increase due to the resultant increase in pre-tax pre-profit sharing earnings. For example, if Baldor were to increase the common stock offering by $75.0 million, on a pro forma basis giving effect to the Transactions on the assumptions described above, for the year ended December 31, 2005 interest expense would have been $126.7 million and net earnings would have been $16.2 million.

 

23


8. The section of the Preliminary Prospectus Supplement under the caption “Principal Stockholders” is restated to read in its entirety as set forth below:

PRINCIPAL STOCKHOLDERS

The following table sets forth information as of December 15, 2006, regarding all persons known to Baldor to be the beneficial owners, which includes voting or investment power with respect to such shares, of more than five percent of Baldor’s common stock. The table also includes beneficial ownership for each director of Baldor, each of the executive officers named in the Summary Compensation Table in Baldor’s 2006 Proxy Statement, and all executive officers and directors as a group.

 

Name

  

Amount and Nature of

Beneficial Ownership

   

Percent of

Class Prior to
Transactions(1)

   

Percent of

Class
Following
Transactions(1)

 

The Baldor Electric Company

Employees’ Profit Sharing and Savings Plan

P. O. Box 2400

Fort Smith, Arkansas 72902

   2,538,617 (2)   7.8 %   6.0 %

Lord, Abbett & Co. LLC

90 Hudson Street

Jersey City, New Jersey 07302

   2,418,119 (3)   7.5     5.5  

T. Rowe Price Associates, Inc.

100 E. Pratt Street

Baltimore, Maryland 21202

   2,336,040 (4)   7.2     5.7  

John A. McFarland

   403,949 (5)   1.2     *  

R. L. Qualls

   212,441 (6)   *     *  

Charles H. Cramer

   187,741 (7)   *     *  

Gene J. Hagedorn

   132,408 (8)   *     *  

Jefferson W. Asher, Jr.

   112,059 (9)   *     *  

Robert L. Proost

   100,991 (10)   *     *  

Ronald E. Tucker

   107,406 (11)   *     *  

Randal G. Waltman

   73,031 (12)   *     *  

Robert J. Messey

   71,697 (13)   *     *  

Richard E. Jaudes

   38,748 (14)   *     *  

Barry K. Rogstad

   34,580 (15)   *     *  

Merlin J. Augustine, Jr.

   34,000 (16)   *     *  

Jean A. Mauldin

   100 (17)   *     *  

All executive officers and directors as a group
(19 persons)

   1,797,174 (18)   5.4     4.1  

 * Less than 1%.
(1) Percentage is calculated in accordance with Rule 13d-3(d)(1) under the Securities Exchange Act of 1934, as amended. The numerator consists of the number of shares of our common stock beneficially owned by each individual (including shares issuable upon exercise of stock options which are exercisable within 60 days of December 15, 2006). The denominator consists of all issued and outstanding shares of our common stock plus those shares that are issuable upon the exercise of stock options for that individual or group of individuals.
(2) Based on correspondence dated December 18, 2006, received from the trustee of The Profit Sharing and Savings Plan, Participants in such Plan have sole voting and shared investment power over 2,565,014 shares.
(3) Based on the Schedule 13F filed with the Securities and Exchange Commission dated November 14, 2006 and correspondence received from Lord, Abbett & Co. LLC dated January 4, 2007; sole voting power over 2,257,519 shares and sole dispositive power over 2,413,519 shares.

 

24


(4) Based on correspondence received from T. Rowe Price Associates, Inc. dated December 28, 2006, reflecting ownership as of September 30, 2006; sole voting power over 302,400 shares
  and sole dispositive power over 2,336,040 shares. These securities are owned by various individual and institutional investors including T. Rowe Price Small Cap Stock Fund, Inc. (which owns 1,818,400 shares, representing 5.6% of the shares outstanding), for which T. Rowe Price Associates, Inc. serves as investment adviser with power to direct investments and/or sole power to vote the securities. For purposes of the reporting requirements of the Securities Exchange Act of 1934, T. Rowe Price Associates is deemed to be a beneficial owner of such securities; however, T. Rowe Price Associates expressly disclaims that it is, in fact, the beneficial owner of such securities.
(5) Sole voting and investment power over 73,293 shares; shared voting and investment power over 84,510 shares; sole voting and shared investment power over 32,571 shares in The Profit Sharing and Savings Plan; includes options to purchase 213,575 shares.
(6) Sole voting and investment power over 171,766 shares; shared voting and investment power over 10,555 shares; includes options to purchase 30,120 shares.
(7) Sole voting and investment power over 57,914 shares; shared voting and investment power over 37,651 shares; sole voting and shared investment power over 17,636 shares in The Profit Sharing and Savings Plan; includes options to purchase 74,540 shares. Mr. Cramer resigned as an officer effective December 30, 2006 but remains an employee of Baldor.
(8) Sole voting and investment power over 32,793 shares; shared voting and investment power over 25,868 shares; sole voting and shared investment power over 1,047 shares in The Profit Sharing and Savings Plan; includes options to purchase 72,700 shares.
(9) Sole voting and investment power over 71,139 shares; includes options to purchase 40,920 shares.
(10) Sole voting and investment power over 10,800 shares; shared voting and investment power over 47,111 shares; includes options to purchase 43,080 shares.
(11) Sole voting and investment power over 6,429 shares; sole voting and shared investment power over 2,027 shares in The Profit Sharing and Savings Plan; includes options to purchase 98,950 shares.
(12) Shared voting and investment power over 23,850 shares; sole voting and shared investment power over 5,601 shares in The Profit Sharing and Savings Plan; includes options to purchase 43,580 shares.
(13) Sole voting and investment power over 362 shares; shared voting and investment power over 19,615 shares; includes options to purchase 51,720 shares.
(14) Sole voting and investment power over 3,228 shares; includes options to purchase 35,520 shares.
(15) Shared voting and investment power over 13,100 shares; includes options to purchase 21,480 shares.
(16) Shared voting and investment power over 8,193 shares; includes options to purchase 25,807 shares.
(17) Sole voting and investment power over 100 shares.
(18) Sole voting and investment power over 427,724 shares; shared voting and investment power over 346,567 shares; sole voting and shared investment power over 77,993 shares in The Profit Sharing and Savings Plan; includes options to purchase 944,890 shares.

 

25