Attached files

file filename
8-K/A - AMENDMENT TO FORM 8-K - MSA Safety Incd8ka.htm
EX-99.3 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF GENERAL MONITORS TRANSNATIONAL, LLC - MSA Safety Incdex993.htm
EX-99.6 - UNAUDITED INTERIM CONDENSED CONSOLIDATED FIN. STMNTS OF GENERAL MONITORS TRANSNL - MSA Safety Incdex996.htm
EX-99.4 - UNAUDITED INTERIM CONDENSED CONSOLIDATED FIN. STMNTS OF GENERAL MONITORS, INC. - MSA Safety Incdex994.htm
EX-99.7 - UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION - MSA Safety Incdex997.htm
EX-99.1 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF GENERAL MONITORS, INC. - MSA Safety Incdex991.htm
EX-99.2 - AUDITED FINANCIAL STATEMENTS OF GENERAL MONITORS IRELAND LIMITED - MSA Safety Incdex992.htm

Exhibit 99.5

GENERAL MONITORS IRELAND LIMITED

FINANCIAL REPORT

(Unaudited)

September 30, 2010


GENERAL MONITORS IRELAND LIMITED

CONDENSED STATEMENT OF INCOME

(In thousands)

Unaudited

 

     Nine Months Ended
September 30
 
     2010      2009  

Net sales

   12,477       11,836   

Other income

     11         17   
                 
     12,488         11,853   
                 

Costs and expenses

     

Cost of products sold

     6,186         5,877   

Selling, general and administrative

     3,223         2,602   

Research and development

     1,243         1,197   

Interest

     7         5   

Currency exchange losses (gains)

     16         (15
                 
     10,675         9,666   
                 

Income before income taxes

     1,813         2,187   

Provision for income taxes

     109         241   
                 

Net income

     1,704         1,946   
                 

See notes to condensed financial statements.

 

1


GENERAL MONITORS IRELAND LIMITED

CONDENSED BALANCE SHEET

(In thousands, except share amounts)

Unaudited

 

     September 30
2010
     December 31
2009
 

Assets

     

Current assets

     

Cash and cash equivalents

   1,989       3,487   

Trade receivables, less allowance for doubtful accounts of €162 and €162

     2,809         1,343   

Inventories

     1,841         1,604   

Prepaid expenses and other current assets

     171         140   
                 

Total current assets

     6,810         6,574   

Property, less accumulated depreciation of €3,746 and €3,437

     1,853         1,958   
                 

Total assets

     8,663         8,532   
                 

Liabilities

     

Current liabilities

     

Accounts payable

   1,107       404   

Accrued expenses and other current liabilities

     841         787   
                 

Total current liabilities

     1,948         1,191   
                 

Shareholders’ Equity

     

Common stock – authorized 375,000 shares of €1 par value; issued 320,000 shares

     320         320   

Retained earnings

     6,395         7,021   
                 

Total shareholders’ equity

     6,715         7,341   
                 

Total liabilities and equity

     8,663         8,532   
                 

See notes to condensed financial statements.

 

2


GENERAL MONITORS IRELAND LIMITED

CONDENSED STATEMENT OF CASH FLOWS

(In thousands)

Unaudited

 

     Nine Months Ended
September 30
 
     2010     2009  

Operating Activities

    

Net income

   1,704      1,946   

Depreciation

     309        355   

Other, net

     (31     (4
                

Operating cash flow before changes in working capital

     1,982        2,297   
                

Trade receivables

     (1,466     519   

Inventories

     (237     468   

Accounts payable and accrued liabilities

     757        (756
                

(Increase) decrease in working capital

     (946     231   
                

Cash flow from operating activities

     1,036        2,528   
                

Investing Activities

    

Property additions

     (204     (654
                

Cash flow from investing activities

     (204     (654
                

Financing Activities

    

Cash dividends paid

     (2,330     (1,776
                

Cash flow from financing activities

     (2,330     (1,776
                

(Decrease) increase in cash and cash equivalents

     (1,498     98   

Beginning cash and cash equivalents

     3,487        2,704   
                

Ending cash and cash equivalents

     1,989        2,802   
                

See notes to condensed financial statements.

 

3


GENERAL MONITORS IRELAND LIMITED

NOTES TO CONDENSED FINANCIAL STATEMENTS

Unaudited

(1) Basis of Presentation

The condensed financial statements of General Monitors Ireland Limited (the Company) have been prepared in accordance with accounting principles generally accepted in the United States of America for interim financial information. Accordingly, they do not include certain information and disclosures required for comprehensive financial statements.

The year-end condensed balance sheet data was derived from audited financial statements, but does not include all disclosures required by accounting principles generally accepted in the United States of America. The other information in these financial statements is unaudited; however, we believe that all adjustments, consisting of only normal recurring adjustments, necessary for a fair presentation of these interim periods have been included. The results for interim periods are not necessarily indicative of the results to be expected for the full year.

(2) Inventories

 

(In thousands)

   September 30
2010
     December 31
2009
 

Finished products

   326       380   

Work in process

     510         242   

Raw materials and supplies

     1,005         982   
                 

Total inventories

     1,841         1,604   
                 

(3) Derivative Financial Instruments

The Company enters into certain derivative foreign currency forward contracts that do not meet the GAAP criteria for hedge accounting, but which have the impact of partially offsetting certain foreign currency exposures. These forward contracts are accounted for on a full mark-to-market basis and the related gains or losses are reported in currency exchange gains or losses. At September 30, 2010, the notional amount of open forward contracts was €0.4 million and the unrealized gain on these contracts was insignificant. All open forward contracts will mature during the fourth quarter of 2010.

The fair values of assets and liabilities associated with derivative financial instruments at September 30, 2010 and December 31, 2009 were insignificant. We estimate the fair value of these financial instruments using valuation models with inputs that generally can be verified by observable market conditions and do not involve significant management judgment. Accordingly, the fair values of these financial instruments are classified within Level 2 of the fair value hierarchy.

Gains and losses on foreign exchange contracts are reported in currency exchange gains or losses and were insignificant for the nine month periods ended September 30, 2010 and 2009.

 

4


(4) Related-party Transactions

The Company transacts business with General Monitors, Inc. (GMI) and General Monitors Transnational, LLC and Subsidiaries (GMT) which are affiliated through certain common ownership and management. The Company provides product components and finished products for resale. In addition, GMT provides the company with certain administrative, new product development and marketing and sales promotion services.

Related-party transactions for the nine months ended September 30, 2010 and 2009 were as follows:

 

(In thousands)

   2010      2009  

Sales to affiliates (included in net sales)

   818       486   

Cost of goods sold to affiliates (included in cost of products sold)

     649         404   

Purchases from affiliates*

     1,680         1,525   

Servicing fees from affiliates (included in SG&A and R&D expenses)

     1,947         1,761   

 

* Purchases from affiliates are generally charged to inventories and ultimately reported in cost of products sold.

Related-party balances at September 30, 2010 and December 31, 2009 were as follows:

 

(In thousands)

   September 30
2010
     December 31
2009
 

Net due to affiliates

   343       39   

(5) Contingencies

The company provides performance bonds that are supported by bank guarantees. The bank guarantees are secured by fixed and floating charges on certain assets of the company.

(6) Statement of Changes in Shareholders’ Equity

 

(In thousands)

   Common
Stock
     Retained
Earnings
    Total  

Balance at December 31, 2009

   320       7,021      7,341   

Net income

     —           1,704        1,704   

Dividends paid

     —           (2,330     (2,330
                         

Balance at September 30, 2010

     320         6,395        6,715   
                         

Balance at December 31, 2008

   320       6,555      6,875   

Net income

     —           1,946        1,946   

Dividends paid

     —           (1,776     (1,776
                         

Balance at September 30, 2009

     320         6,725        7,045   
                         

 

5


(7) Recently Adopted and Recently Issued Accounting Standards

In May 2009, and as updated in February 2010, the FASB issued a statement that establishes general standards of accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued or are available to be issued. Specifically, the statement sets forth the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition or disclosure in the financial statements, the circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements, and the disclosures that an entity should make about events or transactions that occurred after the balance sheet date. The adoption of the new statement on June 30, 2009 had no impact on the financial statements.

In June 2009, the FASB issued a new accounting pronouncement which revises the approach to determine the primary beneficiary of a variable interest entity (VIE) and requires more frequent reassessment of whether a VIE must be Consolidated. This accounting pronouncement is effective for the Company beginning in 2010. The adoption of the new standard had no impact on the financial statements.

In October 2009, the FASB issued a new accounting pronouncement which changes the accounting for multiple-deliverable arrangements to enable vendors to account for products or services (deliverables) separately rather than as a consolidated unit. This accounting pronouncement requires significantly expanded disclosures related to a vendor’s multiple deliverable revenue arrangements and is effective for the Company beginning in 2011. The Company is currently evaluating the impact of this pronouncement.

(8) Subsequent Events

On October 13, 2010, the shareholders of the Company sold all of their ownership interest to Mine Safety Appliances Company (MSA) for approximately €34.9 million in cash. Approximately €4.8 million of the cash consideration paid by MSA is held in an escrow account to cover potential unrecorded liabilities as of the closing date. Escrow amounts not disbursed to pay unrecorded liabilities will be released to the appropriate members and minority interest shareholders approximately 24 months after the transaction date. As of October 13, 2010, the Company is a wholly-owned subsidiary of MSA.

Management has evaluated subsequent events through December 23, 2010, the date the financial statements were issued, and has concluded that all events that would require recognition or disclosure are appropriately reflected in the financial statements.

 

6