HBB ROTCE and Net Income Reconciliation ($ in millions) ADJUSTED ROTCE (HBB) (1) ____________________ (1) Adjusted return on capital employed is provided solely as a supplemental disclosure with respect to income generation, adjusted for the impact of the 2017 U.S. tax reform legislation, because management believes it provides useful information with respect to earnings in a form that is comparable to the Company’s cost of capital employed, which includes both equity and debt securities, net of cash. Return on capital employed is a non-GAAP measure and should not be considered in isolation or as a substitute for a GAAP measure. (2) Tax rate of 38% represents the Company’s target marginal tax rate. (3) HBB Adjusted Income is provided solely as a supplemental disclosure. HBB Adjusted income does not represent HBB net income, as defined by U.S. GAAP and should not be considered as a substitute for HBB net income. The Company defines HBB Adjusted Income as HBB net income excluding the HBB impact of the 2017 U.S. tax reform legislation. 32 NET INCOME (HBB) (3) 2015 2016 2017 HBB Net Income, as reported $19.7 $26.6 $21.1 U.S. Tax Reform Impact - - 4.1 HBB Adjusted Income $19.7 $26.6 $25.2 2015 Average Equity (12/31/2014 and each of 2015's quarter ends) $51.5 Average Debt (12/31/2014 and each of 2015's quarter ends) 58.9 Average Cash (12/31/2014 and each of 2015's quarter ends) (1.4) Total 2015 average capital employed $109.0 2015 Net Income, as reported 19.7 Plus: 2015 Interest expense, net 1.8 Less: Income taxes on 2015 interest expense at 38% (2) (0.7) Actual return on capital employed = actual net income before interest expense, net, after tax 20.8 Actual return on capital employed percentage 19.1% 2016 Average Equity (12/31/2015 and each of 2016's quarter ends) $52.0 Average Debt (12/31/2015 and each of 2016's quarter ends) 40.2 Average Cash (12/31/2015 and each of 2016's quarter ends) (2.6) Total 2016 average capital employed $89.5 2016 Net Income, as reported 26.6 Plus: 2016 Interest expense, net 1.2 Less: Income taxes on 2016 interest expense at 38% (0.5) Actual return on capital employed = actual net income before interest expense, net, after tax 27.3 Actual return on capital employed percentage 30.5% 2017 Average Adjusted Equity (12/31/2017, 9/30/2017, 6/30/2017, 3/31/17, 12/31/16) $38.6 Average Debt (12/31/2017, 9/30/2017, 6/30/2017, 3/31/17, 12/31/16) 52.9 Average Cash (12/31/2017, 9/30/2017, 6/30/2017, 3/31/17, 12/31/16) (3.2) Total 2017 average capital employed $88.3 2017 Adjusted Income 25.2 Plus: 2017 Interest expense, net 1.6 Less: Income taxes on 2017 interest expense at 38% (2) (0.6) Actual return on capital employed = actual adjusted income before interest expense, net, after tax 26.2 Actual return on capital employed percentage 29.7% (2) |