SNAP ON INC
8-K/A, 1999-12-14
INSTRUMENTS FOR MEAS & TESTING OF ELECTRICITY & ELEC SIGNALS
Previous: SI HANDLING SYSTEMS INC, 8-K/A, 1999-12-14
Next: 4FRONT TECHNOLOGIES INC, 10-Q, 1999-12-14




                       SECURITIES AND EXCHANGE COMMISSION


                             Washington, D.C. 20549



                                   Form 8-K/A

                         AMENDMENT #1 TO CURRENT REPORT

                                 CURRENT REPORT


Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934


Date of Report (Date of earliest event reported)  September 30, 1999


                              Snap-on Incorporated
             (Exact name of registrant as specified in its charter)


       Delaware                       1-7724                      39-0622040
(State or other jurisdiction   (Commission File Number)         (IRS Employer
     of incorporation                                        Identification No.)

          10801 Corporate Drive, Pleasant Prairie, Wisconsin 53158-1603
          (Address of principal executive offices, including zip code)

Registrant's telephone number, including area code    (262) 656-5200

<PAGE>

Snap-on  Incorporated  hereby files Amendment Number 1 to its Report on Form 8-K
filed on October 15, 1999 for purposes of filing  information  under Item 7a and
7b.

Item 7.    Financial Statements.

(a)   Financial statements of businesses acquired.

Presented  below  are  the  1998  audited  financial  statements,  notes  to the
financial statements and report of independent public accountants  pertaining to
the  Sandvik  Saws and Tools  business  currently  operating  as the Bahco Group
("Bahco Group") acquired on September 30, 1999 from Sandvik AB.


<PAGE>








                                   Bahco Group

                          Combined Financial Statements
                             As of December 31, 1998
                             Together with Report of
                         Independent Public Accountants









<PAGE>

Report of Independent Public Accountants

We have  audited the  accompanying  combined  statement  of assets  acquired and
liabilities  assumed of the Bahco Group as of December 31, 1998, and the related
combined  statement of revenues and direct  expenses for the year ended December
31, 1998.  These combined  financial  statements are the  responsibility  of the
Bahco Group  management.  Our  responsibility  is to express an opinion on these
combined financial statements based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform the audit to obtain reasonable
assurance about whether the combined  financial  statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the combined financial statements.  An audit also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

The statements have been prepared in connection with the sale of the Bahco Group
by Sandvik  AB to Snap-on  Incorporated  and are not  intended  to be a complete
presentation  of the assets and  liabilities or the revenues and direct expenses
on a stand-alone basis.

In our opinion, the statements referred to above present fairly, in all material
respects,  the assets acquired and liabilities  assumed of the Bahco Group as of
December  31,  1998,  and the  revenues  and direct  expenses for the year ended
December 31, 1998, in conformity with generally accepted accounting principles.




Arthur Andersen LLP

Goteborg, Sweden
November 30, 1999



<PAGE>

BAHCO GROUP

Combined Statement of Revenues and Direct Expenses
For the Year Ended December 31, 1998
(Amounts in thousands)



Net sales - third party                           $ 279,165
Net sales - affiliates                               44,743
                                                   --------
   Net sales                                        323,908

Cost of goods sold                                 (215,119)

Operating expenses                                  (78,989)

Equity in earnings of unconsolidated
  subsidiaries                                          319

Other expense                                           (39)
                                                   --------
Earnings before interest and income taxes         $  30,080
                                                   ========


The accompanying notes are an integral part of these statements.

<PAGE>
BAHCO GROUP

Combined Statement of Assets Acquired and Liabilities Assumed
As of December 31, 1998
(Amounts in thousands)

ASSETS

Current assets

Cash and cash equivalents                             $  25,251

Accounts receivable, less allowance for
  doubtful accounts of $2.0 million                      49,286

Inventories                                              78,935

Prepaid expenses and other assets                         5,432
                                                       --------

Total current assets                                    158,904

Due from affiliates                                       5,169

Property and equipment - net                             80,362

Other assets                                              3,710
                                                       --------

Total assets acquired                                 $ 248,145
                                                       ========
LIABILITIES

Current liabilities

Accounts payable                                      $  12,283

Current maturities of long-term debt                      2,539

Other liabilities                                        27,444
                                                       --------

Total current liabilities                                42,266

Due to affiliates                                        92,325

Long-term debt                                            6,188

Pension                                                  12,872

Other liabilities                                           622
                                                       --------

Total liabilities assumed                             $ 154,273
                                                       --------

Net assets acquired and liabilities assumed           $  93,872
                                                       ========

The accompanying notes are an integral part of these statements.
<PAGE>

Note 1 - Summary of Accounting Policies

A summary of significant  accounting  policies applied in the preparation of the
accompanying combined financial statements follows:


a.  NATURE OF OPERATIONS:

The Bahco Group is comprised of a  combination  of specific  legal  entities and
carved out divisions all of which are wholly-owned by the parent company Sandvik
AB. In preparation for the proposed sale of its Saws and Tools business, Sandvik
AB created the Bahco Group.  The Bahco Group is a  manufacturer  and supplier of
professional  tool products.  Products are  manufactured at 11 plants in Sweden,
Germany, Portugal, France, England, the United States and Argentina. These tools
are designed for and sold mainly to professional users throughout the world.


b.  USE OF ESTIMATES:

The preparation of financial  statements in conformity  with generally  accepted
accounting principles requires management to make estimates and assumptions that
affect the  reported  amounts  of assets  and  liabilities,  the  disclosure  of
contingent assets and liabilities at the date of the financial  statements,  and
the  reported  amounts of revenues  and expenses  during the  reporting  period.
Actual results could differ from those estimates.


c.  PRINCIPLES OF COMBINATION:

The combined  financial  statements  include the accounts of the specific  legal
entities and carved out divisions which comprise the Bahco Group. The statements
also include the  investment  in UTT, a speciality  manufacturer  of  electronic
torque tools and Deville,  a speciality  manufacturer  of  professional  pruning
equipment.  The  Bahco  Group  holds a 49  percentage  interest  in UTT and a 35
percentage  interest in Deville.  Both of these  investments  are accounting for
under the equity method of  accounting.  Transactions  with Sandvik AB and other
Sandvik AB  entities,  not  included in the Bahco  Group,  are shown as Due From
Affiliates and Due To Affiliates on the accompanying  financial statements.  All
significant intra-group accounts and transactions have been eliminated.


d.  BASIS OF PRESENTATION:

The  accompanying   financial   statements   include  the  assets  acquired  and
liabilities  assumed at December 31, 1998, and revenues and direct expenses from
January 1, 1998 through  December 31, 1998. In the opinion of management,  these
financial  statements  include all  adjustments  necessary to present fairly the
Combined  Statement of Assets  Acquired and  Liabilities  Assumed as of December
31,1998, and the Combined Statement of Revenues and Direct Expenses for the year
ended December 31, 1998. All  adjustments  made have been of a normal  recurring
nature.

The entities within the Bahco Group have their own administrative functions such
as human  resources,  finance and  accounting.  The costs of these functions are
included in the accompanying  financial statements.  Sandvik AB also has similar
administrative  functions such as human resources,  corporate finance, legal and
treasury departments,  the cost of which were not historically  allocated to the
Bahco Group.  In addition,  the many entities of the Bahco Group are part of and
integrated  with the entities of Sandvik AB and are included in the combined tax
return of Sandvik AB. Because of the inherent nature of carved out divisions not
being legal taxed entities, separate provisions were calculated for many of the
entities that make up the Bahco Group. As a result,  provisions for income taxes
are not included in the combined statement of revenues and direct expenses.

The  Bahco  Group's  primary  source  of  financing  is  through   inter-company
borrowings  from  Sandvik  Finance B.V. - a  subsidiary  of Sandvik AB.  Sandvik
Finance B.V.  cost of capital was not  allocated to the Bahco Group and as such,
no interest  expense on borrowings from Sandvik Finance B.V. are included in the
accompanying   combined   statement  of  revenues  and  direct   expenses.   The
inter-company  debt owed by

<PAGE>

the Bahco Group to Sandvik  Finance B.V. is included in Due To Affiliates in the
accompanying financial statements. Third party debt exists only for the entities
that existed as separate  legal units prior to the formation of the Bahco Group.
As such,  no third  party debt  exists for the  carved out  divisions.  Interest
expense  on third  party  debt is not  included  in the  accompanying  financial
statements.

As a result of the  relationship  between  the Bahco  Group and  Sandvik AB, the
financial  position and results of operations  are not indicative of the results
of the Bahco Group  business  had it been a  stand-alone  entity.  Additionally,
these financial  statements are not indicative of the future financial  position
or results of operations of the Bahco Group business.


e.  CASH EQUIVALENTS:

The Bahco  Group  considers  all  highly  liquid  investments  with an  original
maturity of three months or less to be cash  equivalents.  Cash  equivalents are
stated at cost, which approximates market value.


f.  FOREIGN CURRENCY TRANSLATION:

The  functional  currency of the Bahco  Group is Swedish  Krona.  The  financial
statements of the Bahco Group's non-Swedish subsidiaries are translated into the
functional  currency.  Net  assets of certain  subsidiaries  are  translated  at
current rates of exchange,  and income and expense  items are  translated at the
average  exchange rate for the year.  For purposes of this report,  amounts have
been converted  into US dollars using a conversion  rate as of December 31, 1998
of 8.1103 Swedish Krona per US dollar for assets and  liabilities and an average
rate for the year ended  December 31, 1998 of 7.9979 Swedish Krona per US dollar
for  revenues and direct  expenses.  All amounts in this report are stated in US
dollars.


g.  INVENTORIES:

Inventories  consisting  of  manufactured  products  are  valued at the lower of
historical cost or market.  Manufactured products includes the cost of material,
labor  and  manufacturing  overhead.  Inventories  are  accounted  for under the
first-in, first-out ("FIFO") cost method.


h.  PROPERTY AND EQUIPMENT:

Property  and  equipment  is  stated  at  cost  less  accumulated  depreciation.
Depreciation is provided on a straight-line  basis over estimated  useful lives.
Depreciation  expense for 1998 was $11.6  million.  For  detailed  property  and
equipment information, refer to Note 4.


i.  RESEARCH AND DEVELOPMENT COSTS:

Research and  development  costs are expensed as incurred.  For 1998 these costs
were $2.8 million.


j.  REVENUE RECOGNITION:

Revenues  are  recognized  at the time of shipment  and are equal to sales price
less deductions for discounts and returns.


k.  WARRANTY EXPENSE POLICY:

The company provides  product  warranties for specific product lines and accrues
for  estimated  future  warranty  costs  in the  period  in  which  the sale was
recorded.

<PAGE>
l. Advertising and promotion expense:

Advertising and promotion costs are generally expensed when incurred.


Note 2 - Inventories

The components of the Bahco Group inventory were as follows:

(Amounts in thousands)


Finished stock                              $ 49,386

Work in process                               10,757

Raw materials                                 18,792
                                            --------

Total inventories                           $ 78,935
                                            ========


Note 3 - Transactions with affiliates

The Bahco Group is affiliated  with several  entities  through  common direct or
indirect  ownership  through Sandvik AB. Various  transactions  are entered into
with these affiliates, primarily resulting from intercompany loans and advances.
Transactions  with affiliated  companies  included in the accompanying  combined
statements were as follows:

The Bahco Group sells  manufactured  products to other  Sandvik AB entities  not
included in the Bahco Group at arms length third party pricing. As such, margins
on sales to affiliates are included in the  accompanying  combined  statement of
assets acquired and liabilities assumed.

Amounts due to and due from  affiliates  included in the  accompanying  combined
statement of assets acquired and liabilities assumed were as follows:

(Amounts in thousands)

Due From Affiliates was comprised of the following:

Accounts receivable                                     $ 4,623
Prepaid expenses and other                                  546
                                                         ------
  Total                                                 $ 5,169
                                                         ======
Due To Affiliates was comprised of the following:

Accounts payable                                        $33,495
Other liabilities                                        12,568
Debt                                                     46,262
                                                         ------
  Total                                                 $92,325
                                                         ======
<PAGE>

Note 4 - Property and Equipment

The Bahco Group's property and equipment values, which are carried at cost, were
as follows:

(Amounts in thousands)

Land                                            $  2,799

Buildings and improvements                        33,798

Machinery and equipment                          124,961
                                                --------
                                                 161,558

Less: accumulated depreciation                   (81,196)
                                                --------
Property and equipment - net                    $ 80,362
                                                ========


The  estimated  service  lives of property  and  equipment  are  principally  as
follows:

Buildings and improvements          10 to 50 years
Machinery and equipment              5 to 20 years
Transportation vehicles              2 to  5 years
Computer hardware                    3 to  5 years



Note 5 - Long-term Debt

The Bahco Group's Long-term debt consisted of the following:

(Amounts in thousands)

Notes  payable to banks with interest rates ranging
from 9.8% to 17.3% with a weighted average interest
rate of 12.5% at December 31, 1998, maturing at
various dates through April, 2003, payable in:
  Argentina - Pesos                                       $ 8,416
  Great Britain - Pounds                                      138
Note payable to City of Milan, Tennessee,
non-interest bearing, maturing January, 2000,
payable in United States Dollars                              173
                                                          -------
  Total Long-term debt                                      8,727
  Less: Current Maturities                                 (2,539)
                                                          -------
  Long-term portion                                       $ 6,188
                                                          =======
Long-term debt matures as follows:

                        1999                              $ 2,539
                        2000                                2,402
                        2001                                1,262
                        2002                                1,262
                        2003                                1,262
                                                            -----
                       Total                              $ 8,727
                                                            =====
<PAGE>

Note 6 - Financial Instruments

Sandvik AB has  established  an internal  program  under  which all  non-Swedish
denominated receivables and payables are recorded on the Bahco Group's financial
statements  at  pre-established  fixed  exchange  rates  to the  Swedish  Krona.
Fluctuations  in exchange  rates between the Swedish Krona and local  currencies
are absorbed at the Sandvik AB level and not allocated to the Bahco Group.

While the Bahco Group sells primarily to distributors, the Bahco Group's account
receivable do not represent significant concentrations of credit risk because of
the diversified portfolio of distributors and geographic areas.


Note 7 - Pension Plans

The Bahco Group recognizes retirement plan expenses in accordance with Statement
of Financial  Accounting  Standards  (SFAS) No. 87,  "Employers'  Accounting for
Pensions."  The Bahco Group has several other  subsidiary  pension plans that do
not report  pension  expense in accordance  with SFAS No. 87, as these plans and
the related pension expense are not material.

The Bahco Group's net pension expense included the following components:

(Amounts in thousands)

Service cost - benefits earned
 during year                                  $ 1,421
Interest cost on projected
 benefits                                       1,212
Less actual return on plan assets                (752)
Net amortization and deferral:
  Transitional amount                             133
                                               ------
Net pension expense                           $ 1,748
                                               ======

The status of the Bahco Group's pension plans was as follows:

(Amounts in thousands)

Change in projected benefit obligation:
Benefit obligation at beginning of year    $ 19,279
Service cost                                  1,421
Interest cost                                 1,212
Plan participant contributions                  290
Benefits paid                                  (348)
Actuarial loss                                3,542
                                            -------
Benefit obligation at end of year            25,396
                                            -------
Change in plan assets:
Fair value of plan assets at beginning
  of year                                     8,519
Actual return on plan assets                    892
Contributions by employer                       547
Plan participant contributions                  290
Benefits paid                                    (2)
                                            -------
Fair value of plan assets at end of year     10,246
                                            -------
Funded status                               (15,150)
Unrecognized transition obligation           (1,325)
Unrecognized net loss from
  experience different than assumed           3,603
                                            -------
Net amount recognized                      $(12,872)
                                            =======
<PAGE>


Note 7 - Pension Plans (continued)

The  assumptions  used in  determining  pension costs and the projected  benefit
obligation were:

                           Germany     Netherlands    Sweden      UK      US
Discount rate                6.00%        5.00%        5.50%    6.00%   7.00%
Expected long-term rate
  of return on plan assets    N/A         5.00%        N/A      8.50%   9.00%
Expected rate of increase
  in future compensation
  levels                     3.50%        3.00%        2.50%    3.50%   4.50%


Note  8 - Commitments and Contingencies

The Bahco Group has entered  into  certain  operating  lease  agreements,  which
extend for varying amounts of time. The Bahco Group's lease commitments  require
future payments as follows:

(Amounts in thousands)

        Year ending                     Amount

             1999                      $ 734

             2000                        460

             2001                        141

             2002                         30

             2003                          0

             2004 and thereafter           0


Rent expense for 1998 was $.7 million.

Legal Matters:  The Bahco Group is involved in various legal matters,  which are
being  defended and handled in the ordinary  course of business.  Although it is
not possible to predict the outcome of these matters,  management  believes that
the  results  will not have a  material  impact on the Bahco  Group's  financial
statements.


Note 9 - Subsequent event

On September 30, 1999,  Sandvik AB sold the Bahco Group to Snap-on  Incorporated
for approximately $379 million in cash.
<PAGE>
Presented  below is the unaudited  statement of assets  acquired and liabilities
assumed at  September  30, 1999 shown on a  historical  cost basis.  The audited
statement of assets  acquired and liabilities  assumed and supporting  footnotes
are forthcoming and will be provided shortly.

SB Tools SARL and subsidiaries (Bahco Group)

Unaudited Special-purpose consolidated balance sheet
(Expressed in SEK thousands)
September 30, 1999
Assets
Cash and bank deposits etc                                    125,489
Current receivables:
    Trade acct rec other than Svk counterparties              428,896
    Other curr rec with other than Svk counterparties         406,200
    Total                                                     835,096
Receivables with Sandvik:
    Current and Financial receivables                         368,904
Inventories                                                   603,494
Shares                                                             79
Participations in associated companies                         44,351
Long-term receivables                                          18,932
Patents and other intangibles                                     336
Goodwill and step-ups from reorg transfers                    256,545
Machinery, equipment, buildings ect:
    Fixed assets under construction incl cap exp               67,575
    Machinery and equipment, tools etc                        366,964
    Buildings, sites and site improvements                    222,549
    Total                                                     657,088

Total assets                                                2,910,314

Liabilities
Current and long-term payables and provisions:
    Trade acc pay other than Svk counterparties               100,345
    Other pay with other than Svk counterparties              325,255
    Total                                                     425,600
Payables with Sandvik:
    Current and Financial liabilities                         584,023
Provisions for pensions                                       116,767
Loans etc:
    Interest-bearing liabilities/loans, non Sandvik         1,096,877

Total liabilities                                           2,223,267

Net assets                                                    687,047

<PAGE>
(b) Pro-forma financial information.

The following unaudited pro forma statements of earnings of Snap-on Incorporated
(the  "Company")  gives effect to the  acquisition  of the Bahco Group as if the
acquisition had occurred on January 1, 1998 and incorporates the purchase method
of accounting.

For pro forma  purposes,  the  Company's  Unaudited  Consolidated  Statement  of
Earnings for the thirty-nine weeks ended October 2, 1999, has been combined with
the Unaudited  Combined  Statement of Revenues and Direct  Expenses of the Bahco
Group for the nine months ended September 30, 1999, and the effects of pro forma
adjustments as set forth in the notes thereto.

For pro forma purposes, the Company's Audited Consolidated Statement of Earnings
for the year ended January 2, 1999, has been combined with the Audited  Combined
Statement of Revenues and Direct  Expenses of the Bahco Group for the year ended
December 31, 1998, and the effects of pro forma  adjustments as set forth in the
notes thereto.

The following unaudited pro forma statements of earnings are based on historical
financial  data,  and on  assumptions  and  adjustments  described  in the notes
thereto.  All  such  assumptions  and  adjustments  are  inherently  subject  to
significant  uncertainty and contingencies.  It can be expected that some or all
of the  assumptions  on which the following  unaudited  pro forma  statements of
earnings is based will prove to be  inaccurate.  As a result,  the unaudited pro
forma  statements  of earnings do not purport to  represent  what the  Company's
results of operations  would have been if the acquisition of the Bahco Group had
occurred  on January 1,  1998,  and is not  intended  to project  the  Company's
results of operations for any future period.


<PAGE>

The  unaudited  pro forma  information  should be read in  conjunction  with the
Company's  consolidated  financial statements and the related notes appearing in
the Company's 1998 Annual Report on Form 10-K.

A pro forma balance sheet is not provided since the Company's historical balance
sheet that was filed on Form 10-Q for the quarter ended October 2, 1999 includes
the effects of the acquisition prior to filing this 8-K.

A preliminary  goodwill  allocation in accordance with the criteria  established
under Accounting  Principles Board Opinion No. 16, "Business  Combinations"  has
been  performed.  This  preliminary  allocation  results in  goodwill  of $177.9
million being  recorded.  The final purchase price  allocation,  when completed,
will result in changes to the amount of recorded assets and goodwill included as
pro forma amounts herein.

The  preliminary  allocation  of the  purchase  price of  $379.4  million  which
includes direct acquisition costs of $8.3 million is as follows:

(Amounts in millions)
Fair value of property and equipment                $37.2
Fair value of patents and trademarks                 24.9
Other net assets acquired                           139.4
Preliminary goodwill                                177.9
                                                   ------
   Preliminary purchase price                      $379.4
                                                   ======

Assigned useful lives are as follows:
   Patents                                         13 years
   Trademarks                                      40 years
   Goodwill                                        40 years

<PAGE>
<TABLE>
SNAP-ON INCORPORATED
Unaudited Pro Forma Statement of Earnings
(Amounts in thousands except per share data)
<CAPTION>
                                             Snap-on
                                           Incorporated       Bahco Group
                                             Unaudited         Unaudited
                                           Consolidated        Combined
                                             Statement        Statement of
                                                of            Revenues and
                                             Earnings            Direct
                                            Thirty-nine         Expenses
                                            Weeks Ended      Nine Months Ended     Pro forma
                                           October 2, 1999   September 30, 1999   Adjustments     Pro forma
                                           --------------------------------------------------    ------------

<S>                                         <C>               <C>                  <C>          <C>
Net sales                                   $1,378,895        $    228,946         $    -       $1,607,841

Cost of goods sold                            (716,310)           (159,064)        (1,845) a      (877,219)

Cost of goods sold - discontinued products            -                   -              -               -

Operating expenses                            (527,215)            (57,964)        (3,960) b      (589,139)

Restructuring and other
 non-recurring charges                         (14,285)                   -              -         (14,285)

Net finance income                              46,400                    -              -          46,400

Interest expense
                                               (15,360)                   -       (11,738) c       (27,098)

Other income (expense) - net                     3,319                 983              -            4,302

    Earnings (loss) before income taxes        155,444              12,901        (17,543)         150,802

Income tax provision (benefit)                  55,654                   -         (1,377) d        54,277

Net earnings (loss)                         $   99,790        $     12,901      $ (16,166)      $   96,525

Earnings per weighted average
 common share - basic                       $     1.71                                          $     1.65

Earnings per weighted average
 common share - diluted                     $     1.69                                          $     1.64

Weighted average common shares
  outstanding - basic                           58,482                                              58,482

Effect of dilutive options                         424                                                 424

Weighted average common shares
  outstanding - diluted                         58,906                                              58,906
</TABLE>

The following notes to the pro forma adjustments for the Unaudited  Statement of
Earnings for the nine months ended  October 2, 1999  represent  the  adjustments
that  would  have  resulted  from the  acquisition  of the  Bahco  Group had the
acquisition occurred on January 1, 1998.

(a) To adjust  depreciation  expense for the preliminary  change in the basis to
fair market value of property, plant and equipment.

(b) To adjust  depreciation and amortization  expense for the preliminary change
in the  basis  to fair  market  value  of  property,  plant  and  equipment  and
intangible assets including goodwill.

(c) To record  additional  interest  expense  resulting  from the debt issued to
acquire the Bahco Group.

(d) To record an income  tax  benefit to return to an  appropriate  consolidated
effective tax rate of 36%.


<PAGE>
<TABLE>
SNAP-ON INCORPORATED
Unaudited Pro Forma Statement of Earnings
(Amounts in thousands except per share data)
<CAPTION>
                                             Snap-on         Bahco Group
                                           Incorporated        Audited
                                             Audited           Combined
                                           Consolidated      Statement of
                                            Statement        Revenues and
                                           of Earnings      Direct Expenses       Pro
                                            Year Ended        Year Ended          forma
                                          January 2, 1999  December 31, 1998    Adjustments       Pro forma
                                        ---------------------------------------------------      ------------

<S>                                          <C>               <C>                <C>             <C>
Net sales                                    $1,772,637        $   323,908       $     -         $ 2,096,545

Cost of goods sold                             (948,761)          (215,119)         (2,460) a    $(1,166,340)

Cost of goods sold - discontinued products      (60,562)                -              -             (60,562)

Operating expenses                             (705,811)           (78,989)         (5,280) b       (790,080)

Restructuring and other non-recurring
  charges                                       (89,301)                -              -             (89,301)

Net finance income                               65,933                 -              -              65,933

Interest expense                                (21,254)                -          (15,650) c        (36,904)

Other income (expense) - net                     (2,041)               280             -              (1,761)

    Earnings (loss) before income taxes          10,840             30,080         (23,390)           17,530

Income tax provision (benefit)                   15,619                 -            2,393  d         18,012

Net earnings (loss)                          $   (4,779)       $    30,080       $ (25,783)      $      (482)

Earnings per weighted average
 common share - basic                        $    (0.08)                                         $     (0.01)

Earnings per weighted average
 common share - diluted                      $   (0.08)                                          $    (0.01)

Weighted average common shares
  outstanding - basic                            59,220                                               59,220

Effect of dilutive options                           -                                                    -

Weighted average common shares
  outstanding - diluted                          59,220                                               59,220

</TABLE>

The following notes to the pro forma adjustments for the Unaudited  Statement of
Earnings for the year ended January 2, 1999 represent the adjustments that would
have  resulted  from the  acquisition  of the Bahco  Group  had the  acquisition
occurred on January 1, 1998.

(a) To adjust  depreciation  expense for the preliminary  change in the basis to
fair market value of property, plant and equipment.

(b) To adjust  depreciation and amortization  expense for the preliminary change
in the  basis  to fair  market  value  of  property,  plant  and  equipment  and
intangible assets including goodwill.

(c) To record  additional  interest  expense  resulting  from the debt issued to
acquire the Bahco Group.

(d) To record an income  tax  expense to return to an  appropriate  consolidated
effective  tax  rate of 36%  before  Snap-on's  restructuring  Project  Simplify
initiative that occurred in 1998.
<PAGE>

(a)     Exhibits

           2.1*       Agreement

           23.1       Consent of Arthur Andersen LLP

           99.1*      Press Release of Snap-on Incorporated, dated September 30,
                       1999.

        ---------------
        * Previously filed as an Exhibit on Form 8-K dated September 30, 1999.


<PAGE>

                                   SIGNATURES

Pursuant to the  requirements  of the Securities  Exchange Act of 1934,  Snap-on
Incorporated  has duly  caused  this  report to be  signed on its  behalf by the
undersigned duly authorized person.



                                         SNAP-ON INCORPORATED


Date:  December 14, 1999                 By:    /s/ N. T. Smith
                                              ------------------------
                                                N. T. Smith
                                                (Principal Accounting Officer
                                                and Controller)

                    CONSENT OF INDEPENDENT PUBLIC ACCOUNTANTS

As independent  public  accountants,  we hereby consent to the  incorporation by
reference  in  Registration  Statement  File  Nos.  2-53663,  2-53578,  33-7471,
33-22417, 33-37924, 33-39660, 33-57898, 33-55607, 33-58939, 33-58943, 333-14769,
333-21277,  333-21285 and 333-41359 of our report dated November 30, 1999 on our
audit of the combined  statement of assets acquired and liabilities  assumed and
the combined  statement of revenues and direct expenses of the Bahco Group as of
December  31, 1998 and for the year then ended  included  in this Form 8K/A.  It
should be noted that we have not audited any  financial  statements of the Bahco
Group  subsequent  to  December  31,  1998 or  performed  any  audit  procedures
subsequent to the date of our report.


                                                         /s/ Arthur Andersen LLP

                                                         ARTHUR ANDERSEN LLP


Goteborg, Sweden
December 14, 1999


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission