|
|
|
|
|
|
|
|
|
Buildings | 10 | to | 50 | years |
Machinery and equipment | 2 | to | 12 | years |
Software | 2 | to | 7 | years |
Customer relationships | 20 | years |
Completed technology/patents | 10 | years |
Other | 20 | years |
|
In millions | 2017 | 2016 | ||||||
Raw materials | $ | 502.8 | $ | 448.5 | ||||
Work-in-process | 180.5 | 154.0 | ||||||
Finished goods | 941.0 | 845.6 | ||||||
1,624.3 | 1,448.1 | |||||||
LIFO reserve | (68.9 | ) | (62.3 | ) | ||||
Total | $ | 1,555.4 | $ | 1,385.8 |
|
In millions | 2017 | 2016 | ||||||
Land | $ | 52.0 | $ | 49.2 | ||||
Buildings | 770.1 | 708.9 | ||||||
Machinery and equipment | 2,019.5 | 1,831.1 | ||||||
Software | 822.7 | 778.5 | ||||||
3,664.3 | 3,367.7 | |||||||
Accumulated depreciation | (2,113.0 | ) | (1,856.7 | ) | ||||
Total | $ | 1,551.3 | $ | 1,511.0 |
|
In millions | Climate | Industrial | Total | |||||||||
Net balance as of December 31, 2015 | $ | 4,952.6 | $ | 777.6 | $ | 5,730.2 | ||||||
Acquisitions (1) | 0.4 | 12.5 | 12.9 | |||||||||
Currency translation | (73.9 | ) | (10.8 | ) | (84.7 | ) | ||||||
Net balance as of December 31, 2016 | 4,879.1 | 779.3 | 5,658.4 | |||||||||
Acquisitions (2) | 26.3 | 60.5 | 86.8 | |||||||||
Currency translation | 159.7 | 30.8 | 190.5 | |||||||||
Net balance as of December 31, 2017 | 5,065.1 | 870.6 | 5,935.7 |
|
2017 | 2016 | |||||||||||||||||||||||
In millions | Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | ||||||||||||||||||
Completed technologies/patents | $ | 209.4 | $ | (177.3 | ) | $ | 32.1 | $ | 203.0 | $ | (165.6 | ) | $ | 37.4 | ||||||||||
Customer relationships | 2,068.9 | (1,056.9 | ) | 1,012.0 | 2,008.9 | (926.1 | ) | 1,082.8 | ||||||||||||||||
Other | 93.9 | (52.7 | ) | 41.2 | 61.1 | (48.5 | ) | 12.6 | ||||||||||||||||
Total finite-lived intangible assets | $ | 2,372.2 | $ | (1,286.9 | ) | $ | 1,085.3 | $ | 2,273.0 | $ | (1,140.2 | ) | $ | 1,132.8 | ||||||||||
Trademarks (indefinite-lived) | 2,657.6 | — | 2,657.6 | 2,652.3 | — | 2,652.3 | ||||||||||||||||||
Total | $ | 5,029.8 | $ | (1,286.9 | ) | $ | 3,742.9 | $ | 4,925.3 | $ | (1,140.2 | ) | $ | 3,785.1 |
|
In millions | 2017 | 2016 | ||||||
Debentures with put feature | $ | 343.0 | $ | 343.0 | ||||
6.875% Senior notes due 2018 (1) | 749.6 | — | ||||||
Other current maturities of long-term debt | 7.7 | 7.7 | ||||||
Short-term borrowings | 6.7 | 10.1 | ||||||
Total | $ | 1,107.0 | $ | 360.8 |
In millions | 2017 | 2016 | ||||||
6.875% Senior notes due 2018 | $ | — | $ | 748.6 | ||||
2.875% Senior notes due 2019 | 349.4 | 348.6 | ||||||
2.625% Senior notes due 2020 | 298.9 | 298.5 | ||||||
9.000% Debentures due 2021 | 124.9 | 124.8 | ||||||
4.250% Senior notes due 2023 | 696.5 | 695.6 | ||||||
7.200% Debentures due 2018-2025 | 52.3 | 59.7 | ||||||
3.550% Senior notes due 2024 | 495.2 | 494.5 | ||||||
6.48% Debentures due 2025 | 149.7 | 149.7 | ||||||
5.750% Senior notes due 2043 | 494.0 | 493.6 | ||||||
4.650% Senior notes due 2044 | 295.6 | 295.4 | ||||||
Other loans and notes, at end-of-year average interest rates of 5.71% in 2017 and 6.79% in 2016, maturing in various amounts to 2022 | 0.5 | 0.4 | ||||||
Total | $ | 2,957.0 | $ | 3,709.4 |
In millions | |||
2018 | $ | 1,100.3 | |
2019 | 357.2 | ||
2020 | 306.6 | ||
2021 | 132.4 | ||
2022 | 7.5 | ||
Thereafter | 2,153.3 | ||
Total | $ | 4,057.3 |
|
Derivative assets | Derivative liabilities | |||||||||||||||
In millions | 2017 | 2016 | 2017 | 2016 | ||||||||||||
Derivatives designated as hedges: | ||||||||||||||||
Currency derivatives | $ | — | $ | 0.3 | $ | 1.3 | $ | 2.9 | ||||||||
Derivatives not designated as hedges: | ||||||||||||||||
Currency derivatives | 7.2 | 0.3 | 1.2 | 17.9 | ||||||||||||
Total derivatives | $ | 7.2 | $ | 0.6 | $ | 2.5 | $ | 20.8 |
Amount of gain (loss) recognized in AOCI | Location of gain (loss) reclassified from AOCI and recognized into Net earnings | Amount of gain (loss) reclassified from AOCI and recognized into Net earnings | ||||||||||||||||||||||||
In millions | 2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||||
Currency derivatives designated as hedges | $ | (1.8 | ) | $ | 2.2 | $ | 1.2 | Cost of goods sold | $ | (3.1 | ) | $ | 5.3 | $ | (2.1 | ) | ||||||||||
Interest rate swaps & locks | — | — | — | Interest expense | (0.5 | ) | (0.5 | ) | (0.5 | ) | ||||||||||||||||
Total | $ | (1.8 | ) | $ | 2.2 | $ | 1.2 | $ | (3.6 | ) | $ | 4.8 | $ | (2.6 | ) |
In millions | Location of gain (loss) recognized in Net earnings | Amount of gain (loss) recognized in Net earnings | ||||||||||||
2017 | 2016 | 2015 | ||||||||||||
Currency derivatives | Other income/(expense), net | $ | 58.0 | $ | (39.2 | ) | $ | 0.1 | ||||||
Total | $ | 58.0 | $ | (39.2 | ) | $ | 0.1 |
|
• | Level 1: Observable inputs such as quoted prices in active markets; |
• | Level 2: Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and |
• | Level 3: Unobservable inputs where there is little or no market data, which requires the reporting entity to develop its own assumptions. |
In Millions | Fair Value | Fair value measurements | |||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Derivative instruments | $ | 7.2 | $ | — | $ | 7.2 | $ | — | |||||||
Liabilities: | |||||||||||||||
Derivative instruments | $ | 2.5 | $ | — | $ | 2.5 | $ | — |
In Millions | Fair Value | Fair value measurements | |||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Derivative instruments | $ | 0.6 | $ | — | $ | 0.6 | $ | — | |||||||
Liabilities: | |||||||||||||||
Derivative instruments | $ | 20.8 | $ | — | $ | 20.8 | $ | — |
|
In millions | 2017 | 2016 | ||||||
Change in benefit obligations: | ||||||||
Benefit obligation at beginning of year | $ | 3,531.9 | $ | 3,523.8 | ||||
Service cost | 70.8 | 72.1 | ||||||
Interest cost | 109.0 | 110.2 | ||||||
Employee contributions | 1.1 | 1.0 | ||||||
Amendments | 3.8 | 6.2 | ||||||
Actuarial (gains) losses | 175.8 | 129.6 | ||||||
Benefits paid | (194.8 | ) | (203.5 | ) | ||||
Currency translation | 69.6 | (89.4 | ) | |||||
Curtailments, settlements and special termination benefits | (13.1 | ) | (1.6 | ) | ||||
Other, including expenses paid | (11.9 | ) | (16.5 | ) | ||||
Benefit obligation at end of year | $ | 3,742.2 | $ | 3,531.9 | ||||
Change in plan assets: | ||||||||
Fair value at beginning of year | $ | 2,797.1 | $ | 2,772.0 | ||||
Actual return on assets | 326.9 | 274.9 | ||||||
Company contributions | 101.4 | 56.4 | ||||||
Employee contributions | 1.1 | 1.0 | ||||||
Benefits paid | (194.8 | ) | (203.5 | ) | ||||
Currency translation | 59.0 | (85.6 | ) | |||||
Settlements | (13.5 | ) | (1.6 | ) | ||||
Other, including expenses paid | (14.1 | ) | (16.5 | ) | ||||
Fair value of assets end of year | $ | 3,063.1 | $ | 2,797.1 | ||||
Net unfunded liability | $ | (679.1 | ) | $ | (734.8 | ) | ||
Amounts included in the balance sheet: | ||||||||
Other noncurrent assets | $ | 61.7 | $ | 19.2 | ||||
Accrued compensation and benefits | (15.3 | ) | (6.4 | ) | ||||
Postemployment and other benefit liabilities | (725.5 | ) | (747.6 | ) | ||||
Net amount recognized | $ | (679.1 | ) | $ | (734.8 | ) |
In millions | Prior service benefit (cost) | Net actuarial gains (losses) | Total | |||||||||
December 31, 2016 | $ | (25.5 | ) | $ | (886.8 | ) | $ | (912.3 | ) | |||
Current year changes recorded to AOCI | (3.8 | ) | 9.4 | 5.6 | ||||||||
Amortization reclassified to earnings | 3.8 | 56.8 | 60.6 | |||||||||
Settlements/curtailments reclassified to earnings (1) | 4.7 | 3.0 | 7.7 | |||||||||
Currency translation and other | 0.6 | (15.9 | ) | (15.3 | ) | |||||||
December 31, 2017 | $ | (20.2 | ) | $ | (833.5 | ) | $ | (853.7 | ) |
2017 | 2016 | |||||
Discount rate: | ||||||
U.S. plans | 3.54 | % | 3.97 | % | ||
Non-U.S. plans | 2.29 | % | 2.40 | % | ||
Rate of compensation increase: | ||||||
U.S. plans | 4.00 | % | 4.00 | % | ||
Non-U.S. plans | 4.00 | % | 4.00 | % |
In millions | |||
2018 | $ | 215.2 | |
2019 | 209.0 | ||
2020 | 218.7 | ||
2021 | 218.4 | ||
2022 | 220.7 | ||
2023 — 2027 | 1,136.9 |
In millions | 2017 | 2016 | 2015 | |||||||||
Service cost | $ | 70.8 | $ | 72.1 | $ | 75.2 | ||||||
Interest cost | 109.0 | 110.2 | 129.5 | |||||||||
Expected return on plan assets | (141.7 | ) | (146.1 | ) | (158.3 | ) | ||||||
Net amortization of: | ||||||||||||
Prior service costs (benefits) | 3.8 | 4.7 | 3.2 | |||||||||
Plan net actuarial (gains) losses | 56.8 | 61.6 | 60.7 | |||||||||
Net periodic pension benefit cost | 98.7 | 102.5 | 110.3 | |||||||||
Net curtailment, settlement, and special termination benefits (gains) losses | 5.6 | 2.1 | 0.7 | |||||||||
Net periodic pension benefit cost after net curtailment and settlement (gains) losses | $ | 104.3 | $ | 104.6 | $ | 111.0 | ||||||
Amounts recorded in continuing operations: | ||||||||||||
Operating income | $ | 68.2 | $ | 69.3 | $ | 73.6 | ||||||
Other income/(expense), net | 25.4 | 25.5 | 27.1 | |||||||||
Amounts recorded in discontinued operations | 10.7 | 9.8 | 10.3 | |||||||||
Total | $ | 104.3 | $ | 104.6 | $ | 111.0 |
2017 | 2016 | 2015 | |||||||
Discount rate: | |||||||||
U.S. plans | |||||||||
Service cost | 4.18 | % | 4.25 | % | 3.75 | % | |||
Interest cost | 3.36 | % | 3.29 | % | 3.75 | % | |||
Non-U.S. plans | |||||||||
Service cost | 2.66 | % | 3.05 | % | 3.25 | % | |||
Interest cost | 2.50 | % | 3.18 | % | 3.25 | % | |||
Rate of compensation increase: | |||||||||
U.S. plans | 4.00 | % | 4.00 | % | 4.00 | % | |||
Non-U.S. plans | 4.00 | % | 4.00 | % | 4.00 | % | |||
Expected return on plan assets: | |||||||||
U.S. plans | 5.50 | % | 5.75 | % | 5.75 | % | |||
Non-U.S. plans | 3.25 | % | 3.75 | % | 4.25 | % |
Fair value measurements | Net asset value | Total fair value | ||||||||||||||||||
In millions | Level 1 | Level 2 | Level 3 | |||||||||||||||||
Cash and cash equivalents | $ | 4.8 | $ | 35.4 | $ | — | $ | — | $ | 40.2 | ||||||||||
Equity investments: | ||||||||||||||||||||
Registered mutual funds – equity specialty | — | — | — | 77.6 | 77.6 | |||||||||||||||
Commingled funds – equity specialty | — | — | — | 674.7 | 674.7 | |||||||||||||||
— | — | — | 752.3 | 752.3 | ||||||||||||||||
Fixed income investments: | ||||||||||||||||||||
U.S. government and agency obligations | — | 517.5 | — | — | 517.5 | |||||||||||||||
Corporate and non-U.S. bonds(a) | — | 1,336.8 | — | — | 1,336.8 | |||||||||||||||
Asset-backed and mortgage-backed securities | — | 69.0 | — | — | 69.0 | |||||||||||||||
Registered mutual funds – fixed income specialty | — | — | — | 111.0 | 111.0 | |||||||||||||||
Commingled funds – fixed income specialty | — | — | — | 131.8 | 131.8 | |||||||||||||||
Other fixed income(b) | — | — | 26.3 | — | 26.3 | |||||||||||||||
— | 1,923.3 | 26.3 | 242.8 | 2,192.4 | ||||||||||||||||
Derivatives | — | (0.3 | ) | — | — | (0.3 | ) | |||||||||||||
Real estate(c) | — | — | 4.9 | — | 4.9 | |||||||||||||||
Other(d) | — | — | 79.0 | — | 79.0 | |||||||||||||||
Total assets at fair value | $ | 4.8 | $ | 1,958.4 | $ | 110.2 | $ | 995.1 | $ | 3,068.5 | ||||||||||
Receivables and payables, net | (5.4 | ) | ||||||||||||||||||
Net assets available for benefits | $ | 3,063.1 |
Fair value measurements | Net asset value | Total fair value | ||||||||||||||||||
In millions | Level 1 | Level 2 | Level 3 | |||||||||||||||||
Cash and cash equivalents | $ | 11.8 | $ | 17.0 | $ | — | $ | — | $ | 28.8 | ||||||||||
Equity investments: | ||||||||||||||||||||
Registered mutual funds – equity specialty | — | — | — | 73.9 | 73.9 | |||||||||||||||
Commingled funds – equity specialty | — | — | — | 640.8 | 640.8 | |||||||||||||||
— | — | — | 714.7 | 714.7 | ||||||||||||||||
Fixed income investments: | ||||||||||||||||||||
U.S. government and agency obligations | — | 460.0 | — | — | 460.0 | |||||||||||||||
Corporate and non-U.S. bonds(a) | — | 1,178.3 | — | — | 1,178.3 | |||||||||||||||
Asset-backed and mortgage-backed securities | — | 74.0 | — | — | 74.0 | |||||||||||||||
Registered mutual funds – fixed income specialty | — | — | — | 132.4 | 132.4 | |||||||||||||||
Commingled funds – fixed income specialty | — | — | — | 96.0 | 96.0 | |||||||||||||||
Other fixed income(b) | — | — | 25.4 | — | 25.4 | |||||||||||||||
— | 1,712.3 | 25.4 | 228.4 | 1,966.1 | ||||||||||||||||
Derivatives | — | (0.9 | ) | — | — | (0.9 | ) | |||||||||||||
Real estate(c) | — | — | 7.3 | — | 7.3 | |||||||||||||||
Other(d) | — | — | 64.3 | — | 64.3 | |||||||||||||||
Total assets at fair value | $ | 11.8 | $ | 1,728.4 | $ | 97.0 | $ | 943.1 | $ | 2,780.3 | ||||||||||
Receivables and payables, net | 16.8 | |||||||||||||||||||
Net assets available for benefits | $ | 2,797.1 |
(a) | This class includes state and municipal bonds. |
(b) | This class includes group annuity and guaranteed interest contracts. |
(c) | This class includes a private equity fund that invests in real estate. |
(d) | This investment comprises the Company's non-significant, non-US pension plan assets. It primarily includes insurance contracts. |
1. | The Company's contributions to multiemployer plans may be used to provide benefits to all participating employees of the program, including employees of other employers. |
2. | In the event that another participating employer ceases contributions to a plan, the Company may be responsible for any unfunded obligations along with the remaining participating employers. |
3. | If the Company chooses to withdraw from any of the multiemployer plans, the Company may be required to pay a withdrawal liability, based on the underfunded status of the plan. |
In millions | 2017 | 2016 | 2015 | |||||||||
Total contributions | $ | 9.0 | $ | 7.7 | $ | 6.7 |
In millions | 2017 | 2016 | ||||||
Benefit obligation at beginning of year | $ | 578.6 | $ | 624.1 | ||||
Service cost | 3.1 | 3.7 | ||||||
Interest cost | 15.7 | 17.5 | ||||||
Plan participants’ contributions | 9.8 | 10.2 | ||||||
Actuarial (gains) losses | (30.2 | ) | (24.4 | ) | ||||
Benefits paid, net of Medicare Part D subsidy (1) | (55.4 | ) | (55.7 | ) | ||||
Special termination benefits recorded in restructuring | 5.9 | — | ||||||
Other | 0.5 | 3.2 | ||||||
Benefit obligations at end of year | $ | 528.0 | $ | 578.6 |
In millions | December 31, 2017 | December 31, 2016 | ||||||
Accrued compensation and benefits | $ | (48.5 | ) | $ | (53.3 | ) | ||
Postemployment and other benefit liabilities | (479.5 | ) | (525.3 | ) | ||||
Total | $ | (528.0 | ) | $ | (578.6 | ) |
In millions | Prior service benefit (cost) | Net actuarial gains (losses) | Total | |||||||||
Balance at December 31, 2016 | $ | 12.7 | $ | 0.8 | $ | 13.5 | ||||||
Gain (loss) in current period | — | 30.2 | 30.2 | |||||||||
Amortization reclassified to earnings | (8.6 | ) | 0.1 | (8.5 | ) | |||||||
Currency translation and other | — | (0.1 | ) | (0.1 | ) | |||||||
Balance at December 31, 2017 | $ | 4.1 | $ | 31.0 | $ | 35.1 |
In millions | 2017 | 2016 | 2015 | |||||||||
Service cost | $ | 3.1 | $ | 3.7 | $ | 4.4 | ||||||
Interest cost | 15.7 | 17.5 | 22.6 | |||||||||
Net amortization of: | ||||||||||||
Prior service costs (benefits) | (8.6 | ) | (8.9 | ) | (8.9 | ) | ||||||
Net actuarial (gains) losses | 0.1 | 0.1 | 0.1 | |||||||||
Net periodic postretirement benefit cost | $ | 10.3 | $ | 12.4 | $ | 18.2 | ||||||
Amounts recorded in continuing operations: | ||||||||||||
Operating income | $ | 3.1 | $ | 3.7 | $ | 4.4 | ||||||
Other income/(expense), net | 5.6 | 4.6 | 6.6 | |||||||||
Amounts recorded in discontinued operations | 1.6 | 4.1 | 7.2 | |||||||||
Total | $ | 10.3 | $ | 12.4 | $ | 18.2 |
2017 | 2016 | 2015 | |||||||
Discount rate: | |||||||||
Benefit obligations at December 31 | 3.38 | % | 3.73 | % | 3.88 | % | |||
Net periodic benefit cost | |||||||||
Service cost | 3.82 | % | 3.97 | % | 3.50 | % | |||
Interest cost | 2.99 | % | 2.99 | % | 3.50 | % | |||
Assumed health-care cost trend rates at December 31: | |||||||||
Current year medical inflation | 6.85 | % | 7.25 | % | 7.25 | % | |||
Ultimate inflation rate | 5.00 | % | 5.00 | % | 5.00 | % | |||
Year that the rate reaches the ultimate trend rate | 2023 | 2023 | 2023 |
In millions | 1% Increase | 1% Decrease | ||||||
Effect on total of service and interest cost components of current year benefit cost | $ | 0.7 | $ | (0.6 | ) | |||
Effect on benefit obligation at year-end | 18.5 | (16.1 | ) |
In millions | |||
2018 | $ | 49.4 | |
2019 | 47.7 | ||
2020 | 45.8 | ||
2021 | 44.3 | ||
2022 | 42.3 | ||
2023 — 2026 | 178.7 |
|
In millions | Ordinary shares issued | Ordinary shares held in treasury | |||
December 31, 2016 | 271.7 | 12.7 | |||
Shares issued under incentive plans | 2.3 | — | |||
Repurchase of ordinary shares | — | 11.8 | |||
December 31, 2017 | 274.0 | 24.5 |
In millions | Derivative Instruments | Pension and OPEB Items | Foreign Currency Translation | Total | ||||||||||||
December 31, 2015 | $ | 5.1 | $ | (630.4 | ) | $ | (495.6 | ) | $ | (1,120.9 | ) | |||||
Other comprehensive income (loss) attributable to Ingersoll-Rand plc | (2.2 | ) | 76.0 | (243.4 | ) | (169.6 | ) | |||||||||
December 31, 2016 | $ | 2.9 | $ | (554.4 | ) | $ | (739.0 | ) | $ | (1,290.5 | ) | |||||
Other comprehensive income (loss) attributable to Ingersoll-Rand plc | 1.8 | 60.1 | 449.8 | 511.7 | ||||||||||||
December 31, 2017 | $ | 4.7 | $ | (494.3 | ) | $ | (289.2 | ) | $ | (778.8 | ) |
|
In millions | 2017 | 2016 | 2015 | |||||||||
Climate | $ | 42.3 | $ | 6.2 | $ | 11.9 | ||||||
Industrial | 14.5 | 20.5 | 15.6 | |||||||||
Corporate and Other | 4.9 | 8.8 | 6.6 | |||||||||
Total | $ | 61.7 | $ | 35.5 | $ | 34.1 | ||||||
Cost of goods sold | $ | 46.8 | $ | 9.8 | $ | 12.5 | ||||||
Selling and administrative expenses | 14.9 | 25.7 | 21.6 | |||||||||
Total | $ | 61.7 | $ | 35.5 | $ | 34.1 |
In millions | Climate | Industrial | Corporate and Other | Total | ||||||||||||
December 31, 2015 | $ | 3.7 | $ | 1.9 | $ | 0.2 | $ | 5.8 | ||||||||
Additions, net of reversals (1) | 6.8 | 20.5 | 2.8 | 30.1 | ||||||||||||
Cash paid | (7.1 | ) | (18.1 | ) | (2.4 | ) | (27.6 | ) | ||||||||
December 31, 2016 | 3.4 | 4.3 | 0.6 | 8.3 | ||||||||||||
Additions, net of reversals (2) | 25.6 | 14.5 | 4.9 | 45.0 | ||||||||||||
Cash paid/Other | (21.6 | ) | (12.7 | ) | (3.0 | ) | (37.3 | ) | ||||||||
December 31, 2017 | $ | 7.4 | $ | 6.1 | $ | 2.5 | $ | 16.0 |
|
In millions | 2017 | 2016 | 2015 | |||||||||
Interest income | $ | 9.4 | $ | 8.0 | $ | 10.6 | ||||||
Exchange gain (loss) | (8.8 | ) | (2.0 | ) | (36.2 | ) | ||||||
Other components of net periodic benefit cost | (31.0 | ) | (30.1 | ) | (33.7 | ) | ||||||
Income (loss) from equity investment | — | (0.8 | ) | 12.6 | ||||||||
Gain on sale of Hussmann equity investment | — | 397.8 | — | |||||||||
Other activity, net | (1.2 | ) | (13.3 | ) | 25.9 | |||||||
Other income/(expense), net | $ | (31.6 | ) | $ | 359.6 | $ | (20.8 | ) |
|
In millions | 2017 | |||
Remeasurement of deferred tax balances | $ | (300.6 | ) | |
Transition tax | 160.7 | |||
Change in permanent reinvestment assertion | 118.9 | |||
Income tax benefit, net | $ | (21.0 | ) |
In millions | 2017 | 2016 | 2015 | |||||||||
United States (1) | $ | (17.6 | ) | $ | 419.8 | $ | 451.6 | |||||
Non-U.S. | 1,435.5 | 1,321.5 | 796.3 | |||||||||
Total | $ | 1,417.9 | $ | 1,741.3 | $ | 1,247.9 |
In millions | 2017 | 2016 | 2015 | |||||||||
Current tax expense (benefit): | ||||||||||||
United States | $ | 102.2 | $ | 179.6 | $ | 300.1 | ||||||
Non-U.S. | 95.4 | 135.7 | 132.9 | |||||||||
Total: | 197.6 | 315.3 | 433.0 | |||||||||
Deferred tax expense (benefit): | ||||||||||||
United States | (234.7 | ) | (6.7 | ) | 69.0 | |||||||
Non-U.S. | 117.3 | (27.1 | ) | 38.8 | ||||||||
Total: | (117.4 | ) | (33.8 | ) | 107.8 | |||||||
Total tax expense (benefit): | ||||||||||||
United States | (132.5 | ) | 172.9 | 369.1 | ||||||||
Non-U.S. | 212.7 | 108.6 | 171.7 | |||||||||
Total | $ | 80.2 | $ | 281.5 | $ | 540.8 |
Percent of pretax income | |||||||||
2017 | 2016 | 2015 | |||||||
Statutory U.S. rate | 35.0 | % | 35.0 | % | 35.0 | % | |||
Increase (decrease) in rates resulting from: | |||||||||
Non-U.S. tax rate differential (a) | (28.8 | ) | (14.7 | ) | (17.2 | ) | |||
Tax on U.S. subsidiaries on non-U.S. earnings | 0.8 | 0.9 | 1.3 | ||||||
State and local income taxes (b) | 1.2 | 1.4 | 1.5 | ||||||
Valuation allowances (c) | 2.8 | 0.1 | 1.7 | ||||||
Change in permanent reinvestment assertion (d), (f) | 8.4 | — | 3.9 | ||||||
Transition tax (f) | 11.3 | — | — | ||||||
Remeasurement of deferred tax balances (f) | (21.2 | ) | — | — | |||||
Stock based compensation | (1.7 | ) | — | — | |||||
Reserves for uncertain tax positions | (0.9 | ) | 0.1 | 14.1 | |||||
Hussmann gain (e) | — | (5.7 | ) | — | |||||
Provision to return and other true-up adjustments | (1.7 | ) | (0.6 | ) | 0.7 | ||||
Other adjustments | 0.5 | (0.3 | ) | 2.3 | |||||
Effective tax rate | 5.7 | % | 16.2 | % | 43.3 | % |
(a) | Amount reported in 2017 includes the impact of a premium paid of approximately $520 million related to the early retirement of certain intercompany debt obligations |
(b) | Net of changes in state valuation allowances |
(c) | Primarily federal and non-U.S., excludes state valuation allowances |
(d) | Net of foreign tax credits |
(e) | Gain from sale of Hussmann equity investment |
(f) | Amounts included in 2017 are provisional and relate to the Act |
In millions | 2017 | 2016 | ||||||
Deferred tax assets: | ||||||||
Inventory and accounts receivable | $ | 17.4 | $ | 18.2 | ||||
Fixed assets and intangibles | 10.4 | 16.2 | ||||||
Postemployment and other benefit liabilities | 396.5 | 652.5 | ||||||
Product liability | 95.4 | 151.3 | ||||||
Other reserves and accruals | 134.8 | 192.8 | ||||||
Net operating losses and credit carryforwards | 589.0 | 528.5 | ||||||
Other | 22.7 | 38.6 | ||||||
Gross deferred tax assets | 1,266.2 | 1,598.1 | ||||||
Less: deferred tax valuation allowances | (344.6 | ) | (184.5 | ) | ||||
Deferred tax assets net of valuation allowances | $ | 921.6 | $ | 1,413.6 | ||||
Deferred tax liabilities: | ||||||||
Inventory and accounts receivable | $ | (24.1 | ) | $ | (38.8 | ) | ||
Fixed assets and intangibles | (1,237.4 | ) | (1,949.7 | ) | ||||
Postemployment and other benefit liabilities | (9.6 | ) | (7.0 | ) | ||||
Other reserves and accruals | (1.5 | ) | (1.9 | ) | ||||
Product liability | (1.4 | ) | — | |||||
Undistributed earnings | (137.7 | ) | (24.0 | ) | ||||
Other | (11.1 | ) | (8.4 | ) | ||||
Gross deferred tax liabilities | (1,422.8 | ) | (2,029.8 | ) | ||||
Net deferred tax assets (liabilities) | $ | (501.2 | ) | $ | (616.2 | ) |
In millions | Amount | Expiration Period | ||||
U.S. Federal net operating loss carryforwards | $ | 680.0 | 2018-2036 | |||
U.S. Federal credit carryforwards | 121.5 | 2022-Unlimited | ||||
U.S. State net operating loss carryforwards | 3,484.2 | 2018-2037 | ||||
U.S. State credit carryforwards | 34.7 | 2018-Unlimited | ||||
Non-U.S. net operating loss carryforwards | 752.0 | 2018-Unlimited | ||||
Non-U.S. credit carryforwards | 8.0 | Unlimited |
In millions | 2017 | 2016 | 2015 | |||||||||
Beginning balance | $ | 184.5 | $ | 213.1 | $ | 210.7 | ||||||
Increase to valuation allowance | 176.5 | 19.4 | 40.7 | |||||||||
Decrease to valuation allowance | (19.1 | ) | (43.5 | ) | (34.0 | ) | ||||||
Accumulated other comprehensive income (loss) | 2.7 | (4.5 | ) | (4.3 | ) | |||||||
Ending balance | $ | 344.6 | $ | 184.5 | $ | 213.1 |
In millions | 2017 | 2016 | 2015 | |||||||||
Beginning balance | $ | 107.1 | $ | 174.9 | $ | 343.8 | ||||||
Additions based on tax positions related to the current year | 6.2 | 5.9 | 8.7 | |||||||||
Additions based on tax positions related to prior years | 16.8 | 29.1 | 186.5 | |||||||||
Reductions based on tax positions related to prior years | (8.6 | ) | (37.6 | ) | (102.2 | ) | ||||||
Reductions related to settlements with tax authorities | (4.8 | ) | (60.9 | ) | (251.0 | ) | ||||||
Reductions related to lapses of statute of limitations | (1.3 | ) | (2.8 | ) | (3.7 | ) | ||||||
Translation (gain) loss | 5.1 | (1.5 | ) | (7.2 | ) | |||||||
Ending balance | $ | 120.5 | $ | 107.1 | $ | 174.9 |
|
In millions | Climate | Industrial | Total | |||||||||
Other current assets | $ | 19.2 | $ | 17.0 | $ | 36.2 | ||||||
Intangibles | 26.0 | 35.6 | 61.6 | |||||||||
Goodwill | 26.3 | 60.5 | 86.8 | |||||||||
Other noncurrent assets | 6.4 | 5.9 | 12.3 | |||||||||
Accounts payable, accrued expenses and other liabilities | (20.0 | ) | (19.3 | ) | (39.3 | ) | ||||||
Total purchase price, net of cash acquired | $ | 57.9 | $ | 99.7 | $ | 157.6 |
In millions | 2017 | 2016 | 2015 | |||||||||
Pre-tax earnings (loss) from discontinued operations | $ | (34.0 | ) | $ | 28.1 | $ | (23.2 | ) | ||||
Tax benefit (expense) | 8.6 | 4.8 | (1.1 | ) | ||||||||
Discontinued operations, net of tax | $ | (25.4 | ) | $ | 32.9 | $ | (24.3 | ) |
|
• | the outside expert’s interpretation of a widely accepted forecast of the population likely to have been occupationally exposed to asbestos; |
• | epidemiological studies estimating the number of people likely to develop asbestos-related diseases such as mesothelioma and lung cancer; |
• | the Company’s historical experience with the filing of non-malignancy claims and claims alleging other types of malignant diseases filed against the Company relative to the number of lung cancer claims filed against the Company; |
• | the outside expert’s analysis of the number of people likely to file an asbestos-related personal injury claim against the Company based on such epidemiological and historical data and the Company’s most recent three-year claims history; |
• | an analysis of the Company’s pending cases, by type of disease claimed and by year filed; |
• | an analysis of the Company’s most recent three-year history to determine the average settlement and resolution value of claims, by type of disease claimed; |
• | an adjustment for inflation in the future average settlement value of claims, at a 2.5% annual inflation rate, adjusted downward to 1.5% to take account of the declining value of claims resulting from the aging of the claimant population; and |
• | an analysis of the period over which the Company has and is likely to resolve asbestos-related claims against it in the future. |
In millions | December 31, 2017 | December 31, 2016 | |||||
Accrued expenses and other current liabilities | $ | 48.2 | $ | 61.5 | |||
Other noncurrent liabilities | 556.6 | 569.7 | |||||
Total asbestos-related liabilities | $ | 604.8 | $ | 631.2 | |||
Other current assets | $ | 56.1 | $ | 54.0 | |||
Other noncurrent assets | 210.3 | 218.5 | |||||
Total asset for probable asbestos-related insurance recoveries | $ | 266.4 | $ | 272.5 |
In millions | 2017 | 2016 | 2015 | |||||||||
Continuing operations | $ | (3.1 | ) | $ | 2.7 | $ | 21.0 | |||||
Discontinued operations | (11.9 | ) | 46.3 | (8.8 | ) | |||||||
Total | $ | (15.0 | ) | $ | 49.0 | $ | 12.2 |
• | Ingersoll-Rand Company has reached favorable settlements regarding asbestos coverage claims for the majority of its recorded asbestos-related insurance receivable; |
• | a review of other companies in circumstances comparable to Ingersoll-Rand Company, including Trane, and the success of other companies in recovering under their insurance policies, including Trane's favorable settlement discussed above; |
• | the Company's confidence in its right to recovery under the terms of its policies and pursuant to applicable law; and |
• | the Company's history of receiving payments under the Ingersoll-Rand Company insurance program, including under policies that had been the subject of prior litigation. |
In millions | 2017 | 2016 | |||||
Balance at beginning of period | $ | 261.6 | $ | 262.0 | |||
Reductions for payments | (140.5 | ) | (142.3 | ) | |||
Accruals for warranties issued during the current period | 141.9 | 141.4 | |||||
Changes to accruals related to preexisting warranties | 2.2 | 2.5 | |||||
Translation | 5.3 | (2.0 | ) | ||||
Balance at end of period | $ | 270.5 | $ | 261.6 |
In millions | 2017 | 2016 | |||||
Balance at beginning of period | $ | 295.9 | $ | 311.6 | |||
Amortization of deferred revenue for the period | (107.2 | ) | (111.0 | ) | |||
Additions for extended warranties issued during the period | 100.8 | 97.3 | |||||
Changes to accruals related to preexisting warranties | 1.3 | (1.7 | ) | ||||
Translation | 2.2 | (0.3 | ) | ||||
Balance at end of period | $ | 293.0 | $ | 295.9 |
|
Dollar amounts in millions | 2017 | 2016 | 2015 | |||||||||
Climate | ||||||||||||
Net revenues | $ | 11,167.5 | $ | 10,545.0 | $ | 10,224.3 | ||||||
Segment operating income | 1,572.7 | 1,537.5 | 1,314.4 | |||||||||
Segment operating income as a percentage of revenues | 14.1 | % | 14.6 | % | 12.9 | % | ||||||
Depreciation and amortization | 247.6 | 225.2 | 246.3 | |||||||||
Capital expenditures | 103.8 | 78.2 | 83.9 | |||||||||
Industrial | ||||||||||||
Net revenues | 3,030.1 | 2,963.9 | 3,076.4 | |||||||||
Segment operating income | 357.6 | 300.3 | 378.3 | |||||||||
Segment operating income as a percentage of revenues | 11.8 | % | 10.1 | % | 12.3 | % | ||||||
Depreciation and amortization | 77.3 | 67.2 | 67.5 | |||||||||
Capital expenditures | 57.4 | 36.3 | 51.8 | |||||||||
Total net revenues | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 | ||||||
Reconciliation to Operating Income | ||||||||||||
Segment operating income from reportable segments | 1,930.3 | 1,837.8 | 1,692.7 | |||||||||
Unallocated corporate expense | (265.0 | ) | (234.6 | ) | (201.0 | ) | ||||||
Total operating income | $ | 1,665.3 | $ | 1,603.2 | $ | 1,491.7 | ||||||
Total operating income as a percentage of revenues | 11.7 | % | 11.9 | % | 11.2 | % | ||||||
Depreciation and Amortization | ||||||||||||
Depreciation and amortization from reportable segments | 324.9 | 292.4 | 313.8 | |||||||||
Unallocated depreciation and amortization | 28.4 | 59.8 | 50.3 | |||||||||
Total depreciation and amortization | $ | 353.3 | $ | 352.2 | $ | 364.1 | ||||||
Capital Expenditures | ||||||||||||
Capital expenditures from reportable segments | 161.2 | 114.5 | 135.7 | |||||||||
Corporate capital expenditures | 60.1 | 68.2 | 113.9 | |||||||||
Total capital expenditures | $ | 221.3 | $ | 182.7 | $ | 249.6 |
In millions | 2017 | 2016 | 2015 | |||||||||
United States | $ | 9,215.3 | $ | 8,720.7 | $ | 8,291.2 | ||||||
Non-U.S. | 4,982.3 | 4,788.2 | 5,009.5 | |||||||||
Total | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 |
In millions | 2017 | 2016 | 2015 | |||||||||
Commercial HVAC | $ | 6,849.4 | $ | 6,479.4 | $ | 6,233.8 | ||||||
Transport Refrigeration | 2,090.7 | 2,050.1 | 2,147.8 | |||||||||
Residential HVAC | 2,227.4 | 2,015.5 | 1,842.6 | |||||||||
Compression Technologies and Services | 1,889.2 | 1,885.1 | 1,932.5 | |||||||||
Other Industrial | 1,140.9 | 1,078.8 | 1,144.0 | |||||||||
Total | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 |
In millions | 2017 | 2016 | ||||||
United States | $ | 984.8 | $ | 2,040.7 | ||||
Non-U.S. | 1,651.8 | 603.1 | ||||||
Total | $ | 2,636.6 | $ | 2,643.8 |
Dollar amounts in millions | 2017 | 2016 | 2015 | |||||||||
Climate | ||||||||||||
Net revenues | $ | 11,167.5 | $ | 10,545.0 | $ | 10,224.3 | ||||||
Segment operating income | 1,572.7 | 1,537.5 | 1,314.4 | |||||||||
Segment operating income as a percentage of revenues | 14.1 | % | 14.6 | % | 12.9 | % | ||||||
Depreciation and amortization | 247.6 | 225.2 | 246.3 | |||||||||
Capital expenditures | 103.8 | 78.2 | 83.9 | |||||||||
Industrial | ||||||||||||
Net revenues | 3,030.1 | 2,963.9 | 3,076.4 | |||||||||
Segment operating income | 357.6 | 300.3 | 378.3 | |||||||||
Segment operating income as a percentage of revenues | 11.8 | % | 10.1 | % | 12.3 | % | ||||||
Depreciation and amortization | 77.3 | 67.2 | 67.5 | |||||||||
Capital expenditures | 57.4 | 36.3 | 51.8 | |||||||||
Total net revenues | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 | ||||||
Reconciliation to Operating Income | ||||||||||||
Segment operating income from reportable segments | 1,930.3 | 1,837.8 | 1,692.7 | |||||||||
Unallocated corporate expense | (265.0 | ) | (234.6 | ) | (201.0 | ) | ||||||
Total operating income | $ | 1,665.3 | $ | 1,603.2 | $ | 1,491.7 | ||||||
Total operating income as a percentage of revenues | 11.7 | % | 11.9 | % | 11.2 | % | ||||||
Depreciation and Amortization | ||||||||||||
Depreciation and amortization from reportable segments | 324.9 | 292.4 | 313.8 | |||||||||
Unallocated depreciation and amortization | 28.4 | 59.8 | 50.3 | |||||||||
Total depreciation and amortization | $ | 353.3 | $ | 352.2 | $ | 364.1 | ||||||
Capital Expenditures | ||||||||||||
Capital expenditures from reportable segments | 161.2 | 114.5 | 135.7 | |||||||||
Corporate capital expenditures | 60.1 | 68.2 | 113.9 | |||||||||
Total capital expenditures | $ | 221.3 | $ | 182.7 | $ | 249.6 |
In millions | 2017 | 2016 | 2015 | |||||||||
United States | $ | 9,215.3 | $ | 8,720.7 | $ | 8,291.2 | ||||||
Non-U.S. | 4,982.3 | 4,788.2 | 5,009.5 | |||||||||
Total | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 |
In millions | 2017 | 2016 | 2015 | |||||||||
Commercial HVAC | $ | 6,849.4 | $ | 6,479.4 | $ | 6,233.8 | ||||||
Transport Refrigeration | 2,090.7 | 2,050.1 | 2,147.8 | |||||||||
Residential HVAC | 2,227.4 | 2,015.5 | 1,842.6 | |||||||||
Compression Technologies and Services | 1,889.2 | 1,885.1 | 1,932.5 | |||||||||
Other Industrial | 1,140.9 | 1,078.8 | 1,144.0 | |||||||||
Total | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 |
In millions | 2017 | 2016 | ||||||
United States | $ | 984.8 | $ | 2,040.7 | ||||
Non-U.S. | 1,651.8 | 603.1 | ||||||
Total | $ | 2,636.6 | $ | 2,643.8 |
|
Parent, issuer or guarantors | Notes issued | Notes guaranteed (3) |
Ingersoll-Rand plc (Plc) | None | All registered notes and debentures |
Ingersoll-Rand Irish Holdings Unlimited Company (Irish Holdings) | None | All notes issued by Global Holding and Lux Finance (4) |
Ingersoll-Rand Lux International Holding Company S.a.r.l. (Lux International) | None | All notes issued by Global Holding and Lux Finance (1) |
Ingersoll-Rand Global Holding Company Limited (Global Holding) | 6.875% Senior notes due 2018(2) 2.875% Senior notes due 2019(2) 4.250% Senior notes due 2023(2) 5.750% Senior notes due 2043(2) | All notes issued by Lux Finance |
Ingersoll-Rand Company (New Jersey) | 9.000% Debentures due 2021 7.200% Debentures due 2018-2025 6.48% Debentures due 2025 Puttable debentures due 2027-2028 | All notes issued by Global Holding and Lux Finance |
Ingersoll-Rand Luxembourg Finance S.A. (Lux Finance) | 2.625% Notes due 2020 3.55% Notes due 2024 4.650% Notes due 2044 | All notes and debentures issued by Global Holding and New Jersey |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
Net revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,336.6 | $ | — | $ | 13,216.7 | $ | (355.7 | ) | $ | 14,197.6 | ||||||||||||||||
Cost of goods sold | — | — | — | — | (957.9 | ) | — | (9,209.4 | ) | 355.7 | (9,811.6 | ) | |||||||||||||||||||||||
Selling and administrative expenses | (15.6 | ) | — | (0.1 | ) | (1.2 | ) | (401.7 | ) | (0.2 | ) | (2,301.9 | ) | — | (2,720.7 | ) | |||||||||||||||||||
Operating income (loss) | (15.6 | ) | — | (0.1 | ) | (1.2 | ) | (23.0 | ) | (0.2 | ) | 1,705.4 | — | 1,665.3 | |||||||||||||||||||||
Equity earnings (loss) in subsidiaries, net of tax | 1,349.2 | 1,334.7 | 982.3 | 565.3 | 1,212.5 | 107.9 | — | (5,551.9 | ) | — | |||||||||||||||||||||||||
Interest expense | — | — | — | (127.0 | ) | (47.2 | ) | (41.0 | ) | (0.6 | ) | — | (215.8 | ) | |||||||||||||||||||||
Intercompany interest and fees | (33.1 | ) | — | 253.0 | (493.9 | ) | (500.9 | ) | (8.2 | ) | 783.1 | — | — | ||||||||||||||||||||||
Other income/(expense), net | — | — | 0.1 | — | (5.8 | ) | — | (25.9 | ) | — | (31.6 | ) | |||||||||||||||||||||||
Earnings (loss) before income taxes | 1,300.5 | 1,334.7 | 1,235.3 | (56.8 | ) | 635.6 | 58.5 | 2,462.0 | (5,551.9 | ) | 1,417.9 | ||||||||||||||||||||||||
Benefit (provision) for income taxes | 2.1 | — | — | 247.2 | (42.4 | ) | — | (287.1 | ) | — | (80.2 | ) | |||||||||||||||||||||||
Earnings (loss) from continuing operations | 1,302.6 | 1,334.7 | 1,235.3 | 190.4 | 593.2 | 58.5 | 2,174.9 | (5,551.9 | ) | 1,337.7 | |||||||||||||||||||||||||
Gain (loss) from discontinued operations, net of tax | — | — | — | — | (27.9 | ) | — | 2.5 | — | (25.4 | ) | ||||||||||||||||||||||||
Net earnings (loss) | 1,302.6 | 1,334.7 | 1,235.3 | 190.4 | 565.3 | 58.5 | 2,177.4 | (5,551.9 | ) | 1,312.3 | |||||||||||||||||||||||||
Less: Net earnings attributable to noncontrolling interests | — | — | — | — | — | — | (9.7 | ) | — | (9.7 | ) | ||||||||||||||||||||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 1,302.6 | $ | 1,334.7 | $ | 1,235.3 | $ | 190.4 | $ | 565.3 | $ | 58.5 | $ | 2,167.7 | $ | (5,551.9 | ) | $ | 1,302.6 | ||||||||||||||||
Other comprehensive income (loss), net of tax | 511.7 | 510.3 | 472.5 | 369.3 | 368.8 | 102.1 | 499.0 | (2,322.0 | ) | 511.7 | |||||||||||||||||||||||||
Comprehensive income attributable to Ingersoll-Rand plc | $ | 1,814.3 | $ | 1,845.0 | $ | 1,707.8 | $ | 559.7 | $ | 934.1 | $ | 160.6 | $ | 2,666.7 | $ | (7,873.9 | ) | $ | 1,814.3 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
Net revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,327.2 | $ | — | $ | 12,533.9 | $ | (352.2 | ) | $ | 13,508.9 | ||||||||||||||||
Cost of goods sold | — | — | — | — | (982.2 | ) | — | (8,677.9 | ) | 352.2 | (9,307.9 | ) | |||||||||||||||||||||||
Selling and administrative expenses | (16.9 | ) | — | (0.2 | ) | (0.1 | ) | (352.5 | ) | (0.5 | ) | (2,227.6 | ) | — | (2,597.8 | ) | |||||||||||||||||||
Operating income (loss) | (16.9 | ) | — | (0.2 | ) | (0.1 | ) | (7.5 | ) | (0.5 | ) | 1,628.4 | — | 1,603.2 | |||||||||||||||||||||
Equity earnings (loss) in subsidiaries, net of tax | 1,559.7 | 1,544.0 | 1,463.4 | 609.4 | 808.7 | 1,521.1 | — | (7,506.3 | ) | — | |||||||||||||||||||||||||
Interest expense | — | — | — | (127.0 | ) | (47.9 | ) | (42.6 | ) | (4.0 | ) | — | (221.5 | ) | |||||||||||||||||||||
Intercompany interest and fees | (69.2 | ) | — | (46.4 | ) | (164.5 | ) | (277.2 | ) | (6.8 | ) | 564.1 | — | — | |||||||||||||||||||||
Other income/(expense), net | 0.9 | — | — | — | (13.8 | ) | — | 372.5 | — | 359.6 | |||||||||||||||||||||||||
Earnings (loss) before income taxes | 1,474.5 | 1,544.0 | 1,416.8 | 317.8 | 462.3 | 1,471.2 | 2,561.0 | (7,506.3 | ) | 1,741.3 | |||||||||||||||||||||||||
Benefit (provision) for income taxes | 1.7 | — | 3.0 | 115.6 | 117.3 | — | (519.1 | ) | — | (281.5 | ) | ||||||||||||||||||||||||
Earnings (loss) from continuing operations | 1,476.2 | 1,544.0 | 1,419.8 | 433.4 | 579.6 | 1,471.2 | 2,041.9 | (7,506.3 | ) | 1,459.8 | |||||||||||||||||||||||||
Gain (loss) from discontinued operations, net of tax | — | — | — | — | 30.4 | — | 2.5 | — | 32.9 | ||||||||||||||||||||||||||
Net earnings (loss) | 1,476.2 | 1,544.0 | 1,419.8 | 433.4 | 610.0 | 1,471.2 | 2,044.4 | (7,506.3 | ) | 1,492.7 | |||||||||||||||||||||||||
Less: Net earnings attributable to noncontrolling interests | — | — | — | — | — | — | (16.5 | ) | — | (16.5 | ) | ||||||||||||||||||||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 1,476.2 | $ | 1,544.0 | $ | 1,419.8 | $ | 433.4 | $ | 610.0 | $ | 1,471.2 | $ | 2,027.9 | $ | (7,506.3 | ) | $ | 1,476.2 | ||||||||||||||||
Other comprehensive income (loss), net of tax | (169.6 | ) | (168.5 | ) | (166.8 | ) | (161.1 | ) | (161.5 | ) | 5.0 | 33.3 | 619.6 | (169.6 | ) | ||||||||||||||||||||
Comprehensive income attributable to Ingersoll-Rand plc | $ | 1,306.6 | $ | 1,375.5 | $ | 1,253.0 | $ | 272.3 | $ | 448.5 | $ | 1,476.2 | $ | 2,061.2 | $ | (6,886.7 | ) | $ | 1,306.6 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
Net revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,427.9 | $ | — | $ | 12,259.0 | $ | (386.2 | ) | $ | 13,300.7 | ||||||||||||||||
Cost of goods sold | — | — | — | — | (1,031.7 | ) | — | (8,631.9 | ) | 386.2 | (9,277.4 | ) | |||||||||||||||||||||||
Selling and administrative expenses | (18.9 | ) | — | (0.1 | ) | (0.1 | ) | (303.5 | ) | (0.6 | ) | (2,208.4 | ) | — | (2,531.6 | ) | |||||||||||||||||||
Operating income (loss) | (18.9 | ) | — | (0.1 | ) | (0.1 | ) | 92.7 | (0.6 | ) | 1,418.7 | — | 1,491.7 | ||||||||||||||||||||||
Equity earnings (loss) in subsidiaries, net of tax | 706.8 | 710.6 | 570.6 | 301.7 | 693.7 | 359.2 | — | (3,342.6 | ) | — | |||||||||||||||||||||||||
Interest expense | — | — | — | (127.6 | ) | (48.3 | ) | (42.8 | ) | (4.3 | ) | — | (223.0 | ) | |||||||||||||||||||||
Intercompany interest and fees | (26.7 | ) | (0.2 | ) | (21.4 | ) | (28.6 | ) | (270.6 | ) | (2.4 | ) | 349.9 | — | — | ||||||||||||||||||||
Other income/(expense), net | 1.4 | — | 0.1 | — | (9.1 | ) | — | (13.2 | ) | — | (20.8 | ) | |||||||||||||||||||||||
Earnings (loss) before income taxes | 662.6 | 710.4 | 549.2 | 145.4 | 458.4 | 313.4 | 1,751.1 | (3,342.6 | ) | 1,247.9 | |||||||||||||||||||||||||
Benefit (provision) for income taxes | 2.0 | — | (9.1 | ) | 58.0 | (125.5 | ) | — | (466.2 | ) | — | (540.8 | ) | ||||||||||||||||||||||
Earnings (loss) from continuing operations | 664.6 | 710.4 | 540.1 | 203.4 | 332.9 | 313.4 | 1,284.9 | (3,342.6 | ) | 707.1 | |||||||||||||||||||||||||
Gain (loss) from discontinued operations, net of tax | — | — | — | — | (31.4 | ) | — | 7.1 | — | (24.3 | ) | ||||||||||||||||||||||||
Net earnings (loss) | 664.6 | 710.4 | 540.1 | 203.4 | 301.5 | 313.4 | 1,292.0 | (3,342.6 | ) | 682.8 | |||||||||||||||||||||||||
Less: Net earnings attributable to noncontrolling interests | — | — | — | — | — | — | (18.2 | ) | — | (18.2 | ) | ||||||||||||||||||||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 664.6 | $ | 710.4 | $ | 540.1 | $ | 203.4 | $ | 301.5 | $ | 313.4 | $ | 1,273.8 | $ | (3,342.6 | ) | $ | 664.6 | ||||||||||||||||
Other comprehensive income (loss), net of tax | (406.6 | ) | (406.0 | ) | (229.1 | ) | (91.4 | ) | (91.9 | ) | (88.0 | ) | (411.7 | ) | 1,318.1 | (406.6 | ) | ||||||||||||||||||
Comprehensive income attributable to Ingersoll-Rand plc | $ | 258.0 | $ | 304.4 | $ | 311.0 | $ | 112.0 | $ | 209.6 | $ | 225.4 | $ | 862.1 | $ | (2,024.5 | ) | $ | 258.0 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | 0.6 | $ | — | $ | 359.3 | $ | — | $ | 1,189.5 | $ | — | $ | 1,549.4 | |||||||||||||||||
Accounts and notes receivable, net | — | — | — | — | 166.5 | — | 2,310.9 | — | 2,477.4 | ||||||||||||||||||||||||||
Inventories, net | — | — | — | — | 168.5 | — | 1,386.9 | — | 1,555.4 | ||||||||||||||||||||||||||
Other current assets | 0.2 | — | 5.7 | 112.6 | 76.2 | — | 342.2 | — | 536.9 | ||||||||||||||||||||||||||
Intercompany receivables | 1,819.1 | 9,912.2 | 2,036.8 | — | 1,849.9 | — | 5,014.8 | (20,632.8 | ) | — | |||||||||||||||||||||||||
Total current assets | 1,819.3 | 9,912.2 | 2,043.1 | 112.6 | 2,620.4 | — | 10,244.3 | (20,632.8 | ) | 6,119.1 | |||||||||||||||||||||||||
Property, plant and equipment, net | — | — | — | — | 310.6 | — | 1,240.7 | — | 1,551.3 | ||||||||||||||||||||||||||
Goodwill and other intangible assets, net | — | — | — | — | 436.0 | — | 9,242.6 | — | 9,678.6 | ||||||||||||||||||||||||||
Other noncurrent assets | — | — | — | 185.4 | 471.1 | — | 550.8 | (383.0 | ) | 824.3 | |||||||||||||||||||||||||
Investments in consolidated subsidiaries | 7,318.1 | 1,684.2 | 2,953.9 | 10,480.3 | 10,923.7 | 1,150.9 | — | (34,511.1 | ) | — | |||||||||||||||||||||||||
Total assets | $ | 9,137.4 | $ | 11,596.4 | $ | 4,997.0 | $ | 10,778.3 | $ | 14,761.8 | $ | 1,150.9 | $ | 21,278.4 | $ | (55,526.9 | ) | $ | 18,173.3 | ||||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 8.5 | $ | — | $ | 0.2 | $ | 27.3 | $ | 572.3 | $ | 6.9 | $ | 3,105.8 | $ | — | $ | 3,721.0 | |||||||||||||||||
Short-term borrowings and current maturities of long-term debt | — | — | — | 749.6 | 350.4 | — | 7.0 | — | 1,107.0 | ||||||||||||||||||||||||||
Intercompany payables | 1,988.3 | — | 9,316.7 | 5,481.1 | 1,790.0 | 523.3 | 1,533.4 | (20,632.8 | ) | — | |||||||||||||||||||||||||
Total current liabilities | 1,996.8 | — | 9,316.9 | 6,258.0 | 2,712.7 | 530.2 | 4,646.2 | (20,632.8 | ) | 4,828.0 | |||||||||||||||||||||||||
Long-term debt | — | — | — | 1,539.9 | 326.8 | 1,089.7 | 0.6 | — | 2,957.0 | ||||||||||||||||||||||||||
Other noncurrent liabilities | 0.3 | — | — | 92.4 | 1,251.8 | — | 2,219.9 | (383.0 | ) | 3,181.4 | |||||||||||||||||||||||||
Total liabilities | 1,997.1 | — | 9,316.9 | 7,890.3 | 4,291.3 | 1,619.9 | 6,866.7 | (21,015.8 | ) | 10,966.4 | |||||||||||||||||||||||||
Equity: | |||||||||||||||||||||||||||||||||||
Total equity | 7,140.3 | 11,596.4 | (4,319.9 | ) | 2,888.0 | 10,470.5 | (469.0 | ) | 14,411.7 | (34,511.1 | ) | 7,206.9 | |||||||||||||||||||||||
Total liabilities and equity | $ | 9,137.4 | $ | 11,596.4 | $ | 4,997.0 | $ | 10,778.3 | $ | 14,761.8 | $ | 1,150.9 | $ | 21,278.4 | $ | (55,526.9 | ) | $ | 18,173.3 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | — | $ | 634.6 | $ | — | $ | 1,080.1 | $ | — | $ | 1,714.7 | |||||||||||||||||
Accounts and notes receivable, net | — | — | — | — | 171.0 | — | 2,052.0 | — | 2,223.0 | ||||||||||||||||||||||||||
Inventories, net | — | — | — | — | 165.3 | — | 1,220.5 | — | 1,385.8 | ||||||||||||||||||||||||||
Other current assets | 0.2 | — | 5.3 | 0.7 | 69.4 | — | 189.3 | (9.1 | ) | 255.8 | |||||||||||||||||||||||||
Intercompany receivable | 122.3 | — | 5.6 | 271.6 | 220.5 | — | 11,747.9 | (12,367.9 | ) | — | |||||||||||||||||||||||||
Total current assets | 122.5 | — | 10.9 | 272.3 | 1,260.8 | — | 16,289.8 | (12,377.0 | ) | 5,579.3 | |||||||||||||||||||||||||
Property, plant and equipment, net | — | — | — | — | 445.9 | — | 1,065.1 | — | 1,511.0 | ||||||||||||||||||||||||||
Goodwill and other intangible assets, net | — | — | — | — | 414.7 | — | 9,028.8 | — | 9,443.5 | ||||||||||||||||||||||||||
Other noncurrent assets | 0.2 | — | — | 262.4 | 676.3 | — | 580.1 | (655.4 | ) | 863.6 | |||||||||||||||||||||||||
Investments in consolidated subsidiaries | 7,588.1 | 1,500.4 | 3,267.1 | 7,270.2 | 15,273.4 | 1,090.4 | — | (35,989.6 | ) | — | |||||||||||||||||||||||||
Intercompany notes receivable | — | 12,560.2 | — | — | — | — | 3,851.8 | (16,412.0 | ) | — | |||||||||||||||||||||||||
Total assets | $ | 7,710.8 | $ | 14,060.6 | $ | 3,278.0 | $ | 7,804.9 | $ | 18,071.1 | $ | 1,090.4 | $ | 30,815.6 | $ | (65,434.0 | ) | $ | 17,397.4 | ||||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 7.7 | $ | — | $ | 0.2 | $ | 36.3 | $ | 525.1 | $ | 7.0 | $ | 2,662.3 | $ | (9.1 | ) | $ | 3,229.5 | ||||||||||||||||
Short-term borrowings and current maturities of long-term debt | — | — | — | — | 350.4 | — | 10.4 | — | 360.8 | ||||||||||||||||||||||||||
Intercompany payable | 1,059.3 | — | 3,400.1 | 1,068.2 | 6,285.6 | 486.9 | 67.8 | (12,367.9 | ) | — | |||||||||||||||||||||||||
Total current liabilities | 1,067.0 | — | 3,400.3 | 1,104.5 | 7,161.1 | 493.9 | 2,740.5 | (12,377.0 | ) | 3,590.3 | |||||||||||||||||||||||||
Long-term debt | — | — | — | 2,286.3 | 334.2 | 1,088.3 | 0.6 | — | 3,709.4 | ||||||||||||||||||||||||||
Other noncurrent liabilities | — | — | — | 18.2 | 1,280.8 | — | 2,735.8 | (655.4 | ) | 3,379.4 | |||||||||||||||||||||||||
Intercompany notes payable | — | — | 6,376.3 | 1,817.2 | 2,034.6 | — | 6,183.9 | (16,412.0 | ) | — | |||||||||||||||||||||||||
Total liabilities | 1,067.0 | — | 9,776.6 | 5,226.2 | 10,810.7 | 1,582.2 | 11,660.8 | (29,444.4 | ) | 10,679.1 | |||||||||||||||||||||||||
Equity: | |||||||||||||||||||||||||||||||||||
Total equity | 6,643.8 | 14,060.6 | (6,498.6 | ) | 2,578.7 | 7,260.4 | (491.8 | ) | 19,154.8 | (35,989.6 | ) | 6,718.3 | |||||||||||||||||||||||
Total liabilities and equity | $ | 7,710.8 | $ | 14,060.6 | $ | 3,278.0 | $ | 7,804.9 | $ | 18,071.1 | $ | 1,090.4 | $ | 30,815.6 | $ | (65,434.0 | ) | $ | 17,397.4 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | 83.8 | $ | — | $ | (42.8 | ) | $ | (284.9 | ) | $ | 438.4 | $ | (48.0 | ) | $ | 1,415.1 | $ | — | $ | 1,561.6 | ||||||||||||||
Net cash provided by (used in) discontinued operating activities | — | — | — | — | (36.9 | ) | — | (1.2 | ) | — | (38.1 | ) | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | 83.8 | — | (42.8 | ) | (284.9 | ) | 401.5 | (48.0 | ) | 1,413.9 | — | 1,523.5 | |||||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | (74.2 | ) | — | (147.1 | ) | — | (221.3 | ) | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | — | — | (2.7 | ) | — | (154.9 | ) | — | (157.6 | ) | |||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | — | — | — | 1.5 | — | 1.5 | ||||||||||||||||||||||||||
Proceeds from sale of joint venture | — | — | — | — | — | — | 2.7 | — | 2.7 | ||||||||||||||||||||||||||
Intercompany investing activities, net | 285.1 | 285.2 | 2,050.2 | 270.1 | 4,899.4 | 11.7 | 6,788.3 | (14,590.0 | ) | — | |||||||||||||||||||||||||
Net cash provided by (used in) investing activities | 285.1 | 285.2 | 2,050.2 | 270.1 | 4,822.5 | 11.7 | 6,490.5 | (14,590.0 | ) | (374.7 | ) | ||||||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net proceeds (repayments) of debt | — | — | — | — | (7.5 | ) | — | (4.2 | ) | — | (11.7 | ) | |||||||||||||||||||||||
Debt issuance costs | — | — | — | (0.2 | ) | — | — | — | — | (0.2 | ) | ||||||||||||||||||||||||
Dividends paid to ordinary shareholders | (430.1 | ) | — | — | — | — | — | — | — | (430.1 | ) | ||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | (15.8 | ) | — | (15.8 | ) | ||||||||||||||||||||||||
Acquisition of noncontrolling interest | — | — | — | — | — | — | (6.8 | ) | — | (6.8 | ) | ||||||||||||||||||||||||
Proceeds from shares issued under incentive plans | 76.7 | — | — | — | — | — | — | — | 76.7 | ||||||||||||||||||||||||||
Repurchase of ordinary shares | (1,016.9 | ) | — | — | — | — | — | — | — | (1,016.9 | ) | ||||||||||||||||||||||||
Other financing activities, net | (25.4 | ) | — | — | — | (1.7 | ) | — | (0.6 | ) | — | (27.7 | ) | ||||||||||||||||||||||
Intercompany financing activities, net | 1,026.8 | (285.2 | ) | (2,006.8 | ) | 15.0 | (5,490.1 | ) | 36.3 | (7,886.0 | ) | 14,590.0 | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | (368.9 | ) | (285.2 | ) | (2,006.8 | ) | 14.8 | (5,499.3 | ) | 36.3 | (7,913.4 | ) | 14,590.0 | (1,432.5 | ) | ||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | — | — | — | 118.4 | — | 118.4 | ||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | 0.6 | — | (275.3 | ) | — | 109.4 | — | (165.3 | ) | ||||||||||||||||||||||||
Cash and cash equivalents - beginning of period | — | — | — | — | 634.6 | — | 1,080.1 | — | 1,714.7 | ||||||||||||||||||||||||||
Cash and cash equivalents - end of period | $ | — | $ | — | $ | 0.6 | $ | — | $ | 359.3 | $ | — | $ | 1,189.5 | $ | — | $ | 1,549.4 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | (80.4 | ) | $ | — | $ | (42.0 | ) | $ | (276.6 | ) | $ | 823.4 | $ | (47.3 | ) | $ | 1,055.9 | $ | — | $ | 1,433.0 | |||||||||||||
Net cash provided by (used in) discontinued operating activities | — | — | — | — | 86.4 | — | 2.5 | — | 88.9 | ||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | (80.4 | ) | — | (42.0 | ) | (276.6 | ) | 909.8 | (47.3 | ) | 1,058.4 | — | 1,521.9 | ||||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | (73.7 | ) | — | (109.0 | ) | — | (182.7 | ) | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | — | — | (9.2 | ) | — | — | — | (9.2 | ) | ||||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | — | — | — | 9.5 | — | 9.5 | ||||||||||||||||||||||||||
Proceeds from sale of Hussmann equity investment | — | — | — | — | — | — | 422.5 | — | 422.5 | ||||||||||||||||||||||||||
Intercompany investing activities, net | (90.1 | ) | (19,465.7 | ) | 6,181.4 | (172.9 | ) | 65.8 | 336.1 | (2,226.8 | ) | 15,372.2 | — | ||||||||||||||||||||||
Net cash provided by (used in) investing activities | (90.1 | ) | (19,465.7 | ) | 6,181.4 | (172.9 | ) | (17.1 | ) | 336.1 | (1,903.8 | ) | 15,372.2 | 240.1 | |||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net proceeds (repayments) of debt | — | — | — | — | (7.7 | ) | (143.0 | ) | — | — | (150.7 | ) | |||||||||||||||||||||||
Debt issuance costs | — | — | — | (2.1 | ) | — | — | — | — | (2.1 | ) | ||||||||||||||||||||||||
Dividends paid to ordinary shareholders | (348.6 | ) | — | — | — | — | — | — | — | (348.6 | ) | ||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | (14.1 | ) | — | (14.1 | ) | ||||||||||||||||||||||||
Proceeds from shares issued under incentive plans | 62.9 | — | — | — | — | — | — | — | 62.9 | ||||||||||||||||||||||||||
Repurchase of ordinary shares | (250.1 | ) | — | — | — | — | — | — | — | (250.1 | ) | ||||||||||||||||||||||||
Other financing activities, net | (24.2 | ) | — | — | — | — | — | — | — | (24.2 | ) | ||||||||||||||||||||||||
Intercompany financing activities, net | 730.5 | 19,465.7 | (6,139.4 | ) | 440.2 | (250.4 | ) | (145.9 | ) | 1,271.5 | (15,372.2 | ) | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 170.5 | 19,465.7 | (6,139.4 | ) | 438.1 | (258.1 | ) | (288.9 | ) | 1,257.4 | (15,372.2 | ) | (726.9 | ) | |||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | — | — | — | (57.2 | ) | — | (57.2 | ) | ||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | — | (11.4 | ) | 634.6 | (0.1 | ) | 354.8 | — | 977.9 | ||||||||||||||||||||||||
Cash and cash equivalents – beginning of period | — | — | — | 11.4 | — | 0.1 | 725.3 | — | 736.8 | ||||||||||||||||||||||||||
Cash and cash equivalents – end of period | $ | — | $ | — | $ | — | $ | — | $ | 634.6 | $ | — | $ | 1,080.1 | $ | — | $ | 1,714.7 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | (22.9 | ) | $ | (1.2 | ) | $ | (33.6 | ) | $ | (122.9 | ) | $ | (294.3 | ) | $ | (45.8 | ) | $ | 1,444.2 | $ | — | $ | 923.5 | |||||||||||
Net cash provided by (used in) discontinued operating activities | — | — | — | — | (30.6 | ) | — | (4.5 | ) | — | (35.1 | ) | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | (22.9 | ) | (1.2 | ) | (33.6 | ) | (122.9 | ) | (324.9 | ) | (45.8 | ) | 1,439.7 | — | 888.4 | ||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | (122.9 | ) | — | (126.7 | ) | — | (249.6 | ) | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | — | — | (443.5 | ) | — | (518.3 | ) | — | (961.8 | ) | |||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | — | 3.0 | — | 15.5 | — | 18.5 | ||||||||||||||||||||||||||
Intercompany investing activities, net | — | 3.5 | 1,963.3 | 339.0 | 125.4 | (228.0 | ) | (1,012.6 | ) | (1,190.6 | ) | — | |||||||||||||||||||||||
Net cash provided by (used in) investing activities | — | 3.5 | 1,963.3 | 339.0 | (438.0 | ) | (228.0 | ) | (1,642.1 | ) | (1,190.6 | ) | (1,192.9 | ) | |||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net proceeds (repayments) of debt | — | — | — | (0.1 | ) | (7.6 | ) | 43.0 | (28.9 | ) | — | 6.4 | |||||||||||||||||||||||
Dividends paid to ordinary shareholders | (303.3 | ) | — | — | — | — | — | — | — | (303.3 | ) | ||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | (9.3 | ) | — | (9.3 | ) | ||||||||||||||||||||||||
Proceeds from shares issued under incentive plans | 61.3 | — | — | — | — | — | — | — | 61.3 | ||||||||||||||||||||||||||
Repurchase of ordinary shares | (250.1 | ) | — | — | — | — | — | — | — | (250.1 | ) | ||||||||||||||||||||||||
Other financing activities, net | (32.6 | ) | — | — | — | — | — | — | — | (32.6 | ) | ||||||||||||||||||||||||
Intercompany financing activities, net | 547.6 | (2.3 | ) | (1,930.8 | ) | (204.6 | ) | 345.1 | 230.9 | (176.5 | ) | 1,190.6 | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 22.9 | (2.3 | ) | (1,930.8 | ) | (204.7 | ) | 337.5 | 273.9 | (214.7 | ) | 1,190.6 | (527.6 | ) | |||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | — | — | — | (136.3 | ) | — | (136.3 | ) | ||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | (1.1 | ) | 11.4 | (425.4 | ) | 0.1 | (553.4 | ) | — | (968.4 | ) | ||||||||||||||||||||||
Cash and cash equivalents – beginning of period | — | — | 1.1 | — | 425.4 | — | 1,278.7 | — | 1,705.2 | ||||||||||||||||||||||||||
Cash and cash equivalents – end of period | $ | — | $ | — | $ | — | $ | 11.4 | $ | — | $ | 0.1 | $ | 725.3 | $ | — | $ | 736.8 |
|
Allowances for Doubtful Accounts: | |||
Balance December 31, 2014 | $ | 34.1 | |
Additions charged to costs and expenses | 1.4 | ||
Deductions (a) | (5.3 | ) | |
Business acquisitions and divestitures, net | 0.3 | ||
Currency translation | (2.2 | ) | |
Balance December 31, 2015 | 28.3 | ||
Additions charged to costs and expenses | 7.9 | ||
Deductions (a) | (9.5 | ) | |
Business acquisitions and divestitures, net | — | ||
Currency translation | (0.7 | ) | |
Balance December 31, 2016 | 26.0 | ||
Additions charged to costs and expenses | 9.7 | ||
Deductions (a) | (9.7 | ) | |
Business acquisitions and divestitures, net | — | ||
Currency translation | 1.3 | ||
Other | (0.4 | ) | |
Balance December 31, 2017 | $ | 26.9 |
(a) | “Deductions” include accounts and advances written off, less recoveries. |
|
Buildings | 10 | to | 50 | years |
Machinery and equipment | 2 | to | 12 | years |
Software | 2 | to | 7 | years |
Customer relationships | 20 | years |
Completed technology/patents | 10 | years |
Other | 20 | years |
|
Buildings | 10 | to | 50 | years |
Machinery and equipment | 2 | to | 12 | years |
Software | 2 | to | 7 | years |
Customer relationships | 20 | years |
Completed technology/patents | 10 | years |
Other | 20 | years |
|
In millions | 2017 | 2016 | ||||||
Raw materials | $ | 502.8 | $ | 448.5 | ||||
Work-in-process | 180.5 | 154.0 | ||||||
Finished goods | 941.0 | 845.6 | ||||||
1,624.3 | 1,448.1 | |||||||
LIFO reserve | (68.9 | ) | (62.3 | ) | ||||
Total | $ | 1,555.4 | $ | 1,385.8 |
|
In millions | 2017 | 2016 | ||||||
Land | $ | 52.0 | $ | 49.2 | ||||
Buildings | 770.1 | 708.9 | ||||||
Machinery and equipment | 2,019.5 | 1,831.1 | ||||||
Software | 822.7 | 778.5 | ||||||
3,664.3 | 3,367.7 | |||||||
Accumulated depreciation | (2,113.0 | ) | (1,856.7 | ) | ||||
Total | $ | 1,551.3 | $ | 1,511.0 |
|
In millions | Climate | Industrial | Total | |||||||||
Net balance as of December 31, 2015 | $ | 4,952.6 | $ | 777.6 | $ | 5,730.2 | ||||||
Acquisitions (1) | 0.4 | 12.5 | 12.9 | |||||||||
Currency translation | (73.9 | ) | (10.8 | ) | (84.7 | ) | ||||||
Net balance as of December 31, 2016 | 4,879.1 | 779.3 | 5,658.4 | |||||||||
Acquisitions (2) | 26.3 | 60.5 | 86.8 | |||||||||
Currency translation | 159.7 | 30.8 | 190.5 | |||||||||
Net balance as of December 31, 2017 | 5,065.1 | 870.6 | 5,935.7 |
|
2017 | 2016 | |||||||||||||||||||||||
In millions | Gross carrying amount | Accumulated amortization | Net carrying amount | Gross carrying amount | Accumulated amortization | Net carrying amount | ||||||||||||||||||
Completed technologies/patents | $ | 209.4 | $ | (177.3 | ) | $ | 32.1 | $ | 203.0 | $ | (165.6 | ) | $ | 37.4 | ||||||||||
Customer relationships | 2,068.9 | (1,056.9 | ) | 1,012.0 | 2,008.9 | (926.1 | ) | 1,082.8 | ||||||||||||||||
Other | 93.9 | (52.7 | ) | 41.2 | 61.1 | (48.5 | ) | 12.6 | ||||||||||||||||
Total finite-lived intangible assets | $ | 2,372.2 | $ | (1,286.9 | ) | $ | 1,085.3 | $ | 2,273.0 | $ | (1,140.2 | ) | $ | 1,132.8 | ||||||||||
Trademarks (indefinite-lived) | 2,657.6 | — | 2,657.6 | 2,652.3 | — | 2,652.3 | ||||||||||||||||||
Total | $ | 5,029.8 | $ | (1,286.9 | ) | $ | 3,742.9 | $ | 4,925.3 | $ | (1,140.2 | ) | $ | 3,785.1 |
|
In millions | 2017 | 2016 | ||||||
Debentures with put feature | $ | 343.0 | $ | 343.0 | ||||
6.875% Senior notes due 2018 (1) | 749.6 | — | ||||||
Other current maturities of long-term debt | 7.7 | 7.7 | ||||||
Short-term borrowings | 6.7 | 10.1 | ||||||
Total | $ | 1,107.0 | $ | 360.8 |
In millions | 2017 | 2016 | ||||||
6.875% Senior notes due 2018 | $ | — | $ | 748.6 | ||||
2.875% Senior notes due 2019 | 349.4 | 348.6 | ||||||
2.625% Senior notes due 2020 | 298.9 | 298.5 | ||||||
9.000% Debentures due 2021 | 124.9 | 124.8 | ||||||
4.250% Senior notes due 2023 | 696.5 | 695.6 | ||||||
7.200% Debentures due 2018-2025 | 52.3 | 59.7 | ||||||
3.550% Senior notes due 2024 | 495.2 | 494.5 | ||||||
6.48% Debentures due 2025 | 149.7 | 149.7 | ||||||
5.750% Senior notes due 2043 | 494.0 | 493.6 | ||||||
4.650% Senior notes due 2044 | 295.6 | 295.4 | ||||||
Other loans and notes, at end-of-year average interest rates of 5.71% in 2017 and 6.79% in 2016, maturing in various amounts to 2022 | 0.5 | 0.4 | ||||||
Total | $ | 2,957.0 | $ | 3,709.4 |
In millions | |||
2018 | $ | 1,100.3 | |
2019 | 357.2 | ||
2020 | 306.6 | ||
2021 | 132.4 | ||
2022 | 7.5 | ||
Thereafter | 2,153.3 | ||
Total | $ | 4,057.3 |
|
Derivative assets | Derivative liabilities | |||||||||||||||
In millions | 2017 | 2016 | 2017 | 2016 | ||||||||||||
Derivatives designated as hedges: | ||||||||||||||||
Currency derivatives | $ | — | $ | 0.3 | $ | 1.3 | $ | 2.9 | ||||||||
Derivatives not designated as hedges: | ||||||||||||||||
Currency derivatives | 7.2 | 0.3 | 1.2 | 17.9 | ||||||||||||
Total derivatives | $ | 7.2 | $ | 0.6 | $ | 2.5 | $ | 20.8 |
Amount of gain (loss) recognized in AOCI | Location of gain (loss) reclassified from AOCI and recognized into Net earnings | Amount of gain (loss) reclassified from AOCI and recognized into Net earnings | ||||||||||||||||||||||||
In millions | 2017 | 2016 | 2015 | 2017 | 2016 | 2015 | ||||||||||||||||||||
Currency derivatives designated as hedges | $ | (1.8 | ) | $ | 2.2 | $ | 1.2 | Cost of goods sold | $ | (3.1 | ) | $ | 5.3 | $ | (2.1 | ) | ||||||||||
Interest rate swaps & locks | — | — | — | Interest expense | (0.5 | ) | (0.5 | ) | (0.5 | ) | ||||||||||||||||
Total | $ | (1.8 | ) | $ | 2.2 | $ | 1.2 | $ | (3.6 | ) | $ | 4.8 | $ | (2.6 | ) |
In millions | Location of gain (loss) recognized in Net earnings | Amount of gain (loss) recognized in Net earnings | ||||||||||||
2017 | 2016 | 2015 | ||||||||||||
Currency derivatives | Other income/(expense), net | $ | 58.0 | $ | (39.2 | ) | $ | 0.1 | ||||||
Total | $ | 58.0 | $ | (39.2 | ) | $ | 0.1 |
|
In Millions | Fair Value | Fair value measurements | |||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Derivative instruments | $ | 7.2 | $ | — | $ | 7.2 | $ | — | |||||||
Liabilities: | |||||||||||||||
Derivative instruments | $ | 2.5 | $ | — | $ | 2.5 | $ | — |
In Millions | Fair Value | Fair value measurements | |||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Derivative instruments | $ | 0.6 | $ | — | $ | 0.6 | $ | — | |||||||
Liabilities: | |||||||||||||||
Derivative instruments | $ | 20.8 | $ | — | $ | 20.8 | $ | — |
|
In millions | 2017 | 2016 | 2015 | |||||||||
Total contributions | $ | 9.0 | $ | 7.7 | $ | 6.7 |
In millions | 2017 | 2016 | ||||||
Change in benefit obligations: | ||||||||
Benefit obligation at beginning of year | $ | 3,531.9 | $ | 3,523.8 | ||||
Service cost | 70.8 | 72.1 | ||||||
Interest cost | 109.0 | 110.2 | ||||||
Employee contributions | 1.1 | 1.0 | ||||||
Amendments | 3.8 | 6.2 | ||||||
Actuarial (gains) losses | 175.8 | 129.6 | ||||||
Benefits paid | (194.8 | ) | (203.5 | ) | ||||
Currency translation | 69.6 | (89.4 | ) | |||||
Curtailments, settlements and special termination benefits | (13.1 | ) | (1.6 | ) | ||||
Other, including expenses paid | (11.9 | ) | (16.5 | ) | ||||
Benefit obligation at end of year | $ | 3,742.2 | $ | 3,531.9 | ||||
Change in plan assets: | ||||||||
Fair value at beginning of year | $ | 2,797.1 | $ | 2,772.0 | ||||
Actual return on assets | 326.9 | 274.9 | ||||||
Company contributions | 101.4 | 56.4 | ||||||
Employee contributions | 1.1 | 1.0 | ||||||
Benefits paid | (194.8 | ) | (203.5 | ) | ||||
Currency translation | 59.0 | (85.6 | ) | |||||
Settlements | (13.5 | ) | (1.6 | ) | ||||
Other, including expenses paid | (14.1 | ) | (16.5 | ) | ||||
Fair value of assets end of year | $ | 3,063.1 | $ | 2,797.1 | ||||
Net unfunded liability | $ | (679.1 | ) | $ | (734.8 | ) | ||
Amounts included in the balance sheet: | ||||||||
Other noncurrent assets | $ | 61.7 | $ | 19.2 | ||||
Accrued compensation and benefits | (15.3 | ) | (6.4 | ) | ||||
Postemployment and other benefit liabilities | (725.5 | ) | (747.6 | ) | ||||
Net amount recognized | $ | (679.1 | ) | $ | (734.8 | ) |
In millions | Prior service benefit (cost) | Net actuarial gains (losses) | Total | |||||||||
December 31, 2016 | $ | (25.5 | ) | $ | (886.8 | ) | $ | (912.3 | ) | |||
Current year changes recorded to AOCI | (3.8 | ) | 9.4 | 5.6 | ||||||||
Amortization reclassified to earnings | 3.8 | 56.8 | 60.6 | |||||||||
Settlements/curtailments reclassified to earnings (1) | 4.7 | 3.0 | 7.7 | |||||||||
Currency translation and other | 0.6 | (15.9 | ) | (15.3 | ) | |||||||
December 31, 2017 | $ | (20.2 | ) | $ | (833.5 | ) | $ | (853.7 | ) |
2017 | 2016 | |||||
Discount rate: | ||||||
U.S. plans | 3.54 | % | 3.97 | % | ||
Non-U.S. plans | 2.29 | % | 2.40 | % | ||
Rate of compensation increase: | ||||||
U.S. plans | 4.00 | % | 4.00 | % | ||
Non-U.S. plans | 4.00 | % | 4.00 | % |
2017 | 2016 | 2015 | |||||||
Discount rate: | |||||||||
U.S. plans | |||||||||
Service cost | 4.18 | % | 4.25 | % | 3.75 | % | |||
Interest cost | 3.36 | % | 3.29 | % | 3.75 | % | |||
Non-U.S. plans | |||||||||
Service cost | 2.66 | % | 3.05 | % | 3.25 | % | |||
Interest cost | 2.50 | % | 3.18 | % | 3.25 | % | |||
Rate of compensation increase: | |||||||||
U.S. plans | 4.00 | % | 4.00 | % | 4.00 | % | |||
Non-U.S. plans | 4.00 | % | 4.00 | % | 4.00 | % | |||
Expected return on plan assets: | |||||||||
U.S. plans | 5.50 | % | 5.75 | % | 5.75 | % | |||
Non-U.S. plans | 3.25 | % | 3.75 | % | 4.25 | % |
In millions | |||
2018 | $ | 215.2 | |
2019 | 209.0 | ||
2020 | 218.7 | ||
2021 | 218.4 | ||
2022 | 220.7 | ||
2023 — 2027 | 1,136.9 |
In millions | 2017 | 2016 | 2015 | |||||||||
Service cost | $ | 70.8 | $ | 72.1 | $ | 75.2 | ||||||
Interest cost | 109.0 | 110.2 | 129.5 | |||||||||
Expected return on plan assets | (141.7 | ) | (146.1 | ) | (158.3 | ) | ||||||
Net amortization of: | ||||||||||||
Prior service costs (benefits) | 3.8 | 4.7 | 3.2 | |||||||||
Plan net actuarial (gains) losses | 56.8 | 61.6 | 60.7 | |||||||||
Net periodic pension benefit cost | 98.7 | 102.5 | 110.3 | |||||||||
Net curtailment, settlement, and special termination benefits (gains) losses | 5.6 | 2.1 | 0.7 | |||||||||
Net periodic pension benefit cost after net curtailment and settlement (gains) losses | $ | 104.3 | $ | 104.6 | $ | 111.0 | ||||||
Amounts recorded in continuing operations: | ||||||||||||
Operating income | $ | 68.2 | $ | 69.3 | $ | 73.6 | ||||||
Other income/(expense), net | 25.4 | 25.5 | 27.1 | |||||||||
Amounts recorded in discontinued operations | 10.7 | 9.8 | 10.3 | |||||||||
Total | $ | 104.3 | $ | 104.6 | $ | 111.0 |
Fair value measurements | Net asset value | Total fair value | ||||||||||||||||||
In millions | Level 1 | Level 2 | Level 3 | |||||||||||||||||
Cash and cash equivalents | $ | 4.8 | $ | 35.4 | $ | — | $ | — | $ | 40.2 | ||||||||||
Equity investments: | ||||||||||||||||||||
Registered mutual funds – equity specialty | — | — | — | 77.6 | 77.6 | |||||||||||||||
Commingled funds – equity specialty | — | — | — | 674.7 | 674.7 | |||||||||||||||
— | — | — | 752.3 | 752.3 | ||||||||||||||||
Fixed income investments: | ||||||||||||||||||||
U.S. government and agency obligations | — | 517.5 | — | — | 517.5 | |||||||||||||||
Corporate and non-U.S. bonds(a) | — | 1,336.8 | — | — | 1,336.8 | |||||||||||||||
Asset-backed and mortgage-backed securities | — | 69.0 | — | — | 69.0 | |||||||||||||||
Registered mutual funds – fixed income specialty | — | — | — | 111.0 | 111.0 | |||||||||||||||
Commingled funds – fixed income specialty | — | — | — | 131.8 | 131.8 | |||||||||||||||
Other fixed income(b) | — | — | 26.3 | — | 26.3 | |||||||||||||||
— | 1,923.3 | 26.3 | 242.8 | 2,192.4 | ||||||||||||||||
Derivatives | — | (0.3 | ) | — | — | (0.3 | ) | |||||||||||||
Real estate(c) | — | — | 4.9 | — | 4.9 | |||||||||||||||
Other(d) | — | — | 79.0 | — | 79.0 | |||||||||||||||
Total assets at fair value | $ | 4.8 | $ | 1,958.4 | $ | 110.2 | $ | 995.1 | $ | 3,068.5 | ||||||||||
Receivables and payables, net | (5.4 | ) | ||||||||||||||||||
Net assets available for benefits | $ | 3,063.1 |
Fair value measurements | Net asset value | Total fair value | ||||||||||||||||||
In millions | Level 1 | Level 2 | Level 3 | |||||||||||||||||
Cash and cash equivalents | $ | 11.8 | $ | 17.0 | $ | — | $ | — | $ | 28.8 | ||||||||||
Equity investments: | ||||||||||||||||||||
Registered mutual funds – equity specialty | — | — | — | 73.9 | 73.9 | |||||||||||||||
Commingled funds – equity specialty | — | — | — | 640.8 | 640.8 | |||||||||||||||
— | — | — | 714.7 | 714.7 | ||||||||||||||||
Fixed income investments: | ||||||||||||||||||||
U.S. government and agency obligations | — | 460.0 | — | — | 460.0 | |||||||||||||||
Corporate and non-U.S. bonds(a) | — | 1,178.3 | — | — | 1,178.3 | |||||||||||||||
Asset-backed and mortgage-backed securities | — | 74.0 | — | — | 74.0 | |||||||||||||||
Registered mutual funds – fixed income specialty | — | — | — | 132.4 | 132.4 | |||||||||||||||
Commingled funds – fixed income specialty | — | — | — | 96.0 | 96.0 | |||||||||||||||
Other fixed income(b) | — | — | 25.4 | — | 25.4 | |||||||||||||||
— | 1,712.3 | 25.4 | 228.4 | 1,966.1 | ||||||||||||||||
Derivatives | — | (0.9 | ) | — | — | (0.9 | ) | |||||||||||||
Real estate(c) | — | — | 7.3 | — | 7.3 | |||||||||||||||
Other(d) | — | — | 64.3 | — | 64.3 | |||||||||||||||
Total assets at fair value | $ | 11.8 | $ | 1,728.4 | $ | 97.0 | $ | 943.1 | $ | 2,780.3 | ||||||||||
Receivables and payables, net | 16.8 | |||||||||||||||||||
Net assets available for benefits | $ | 2,797.1 |
(a) | This class includes state and municipal bonds. |
(b) | This class includes group annuity and guaranteed interest contracts. |
(c) | This class includes a private equity fund that invests in real estate. |
(d) |
In millions | 2017 | 2016 | ||||||
Benefit obligation at beginning of year | $ | 578.6 | $ | 624.1 | ||||
Service cost | 3.1 | 3.7 | ||||||
Interest cost | 15.7 | 17.5 | ||||||
Plan participants’ contributions | 9.8 | 10.2 | ||||||
Actuarial (gains) losses | (30.2 | ) | (24.4 | ) | ||||
Benefits paid, net of Medicare Part D subsidy (1) | (55.4 | ) | (55.7 | ) | ||||
Special termination benefits recorded in restructuring | 5.9 | — | ||||||
Other | 0.5 | 3.2 | ||||||
Benefit obligations at end of year | $ | 528.0 | $ | 578.6 |
In millions | Prior service benefit (cost) | Net actuarial gains (losses) | Total | |||||||||
Balance at December 31, 2016 | $ | 12.7 | $ | 0.8 | $ | 13.5 | ||||||
Gain (loss) in current period | — | 30.2 | 30.2 | |||||||||
Amortization reclassified to earnings | (8.6 | ) | 0.1 | (8.5 | ) | |||||||
Currency translation and other | — | (0.1 | ) | (0.1 | ) | |||||||
Balance at December 31, 2017 | $ | 4.1 | $ | 31.0 | $ | 35.1 |
2017 | 2016 | 2015 | |||||||
Discount rate: | |||||||||
Benefit obligations at December 31 | 3.38 | % | 3.73 | % | 3.88 | % | |||
Net periodic benefit cost | |||||||||
Service cost | 3.82 | % | 3.97 | % | 3.50 | % | |||
Interest cost | 2.99 | % | 2.99 | % | 3.50 | % | |||
Assumed health-care cost trend rates at December 31: | |||||||||
Current year medical inflation | 6.85 | % | 7.25 | % | 7.25 | % | |||
Ultimate inflation rate | 5.00 | % | 5.00 | % | 5.00 | % | |||
Year that the rate reaches the ultimate trend rate | 2023 | 2023 | 2023 |
In millions | |||
2018 | $ | 49.4 | |
2019 | 47.7 | ||
2020 | 45.8 | ||
2021 | 44.3 | ||
2022 | 42.3 | ||
2023 — 2026 | 178.7 |
In millions | December 31, 2017 | December 31, 2016 | ||||||
Accrued compensation and benefits | $ | (48.5 | ) | $ | (53.3 | ) | ||
Postemployment and other benefit liabilities | (479.5 | ) | (525.3 | ) | ||||
Total | $ | (528.0 | ) | $ | (578.6 | ) |
In millions | 2017 | 2016 | 2015 | |||||||||
Service cost | $ | 3.1 | $ | 3.7 | $ | 4.4 | ||||||
Interest cost | 15.7 | 17.5 | 22.6 | |||||||||
Net amortization of: | ||||||||||||
Prior service costs (benefits) | (8.6 | ) | (8.9 | ) | (8.9 | ) | ||||||
Net actuarial (gains) losses | 0.1 | 0.1 | 0.1 | |||||||||
Net periodic postretirement benefit cost | $ | 10.3 | $ | 12.4 | $ | 18.2 | ||||||
Amounts recorded in continuing operations: | ||||||||||||
Operating income | $ | 3.1 | $ | 3.7 | $ | 4.4 | ||||||
Other income/(expense), net | 5.6 | 4.6 | 6.6 | |||||||||
Amounts recorded in discontinued operations | 1.6 | 4.1 | 7.2 | |||||||||
Total | $ | 10.3 | $ | 12.4 | $ | 18.2 |
In millions | 1% Increase | 1% Decrease | ||||||
Effect on total of service and interest cost components of current year benefit cost | $ | 0.7 | $ | (0.6 | ) | |||
Effect on benefit obligation at year-end | 18.5 | (16.1 | ) |
|
In millions | Ordinary shares issued | Ordinary shares held in treasury | |||
December 31, 2016 | 271.7 | 12.7 | |||
Shares issued under incentive plans | 2.3 | — | |||
Repurchase of ordinary shares | — | 11.8 | |||
December 31, 2017 | 274.0 | 24.5 |
In millions | Derivative Instruments | Pension and OPEB Items | Foreign Currency Translation | Total | ||||||||||||
December 31, 2015 | $ | 5.1 | $ | (630.4 | ) | $ | (495.6 | ) | $ | (1,120.9 | ) | |||||
Other comprehensive income (loss) attributable to Ingersoll-Rand plc | (2.2 | ) | 76.0 | (243.4 | ) | (169.6 | ) | |||||||||
December 31, 2016 | $ | 2.9 | $ | (554.4 | ) | $ | (739.0 | ) | $ | (1,290.5 | ) | |||||
Other comprehensive income (loss) attributable to Ingersoll-Rand plc | 1.8 | 60.1 | 449.8 | 511.7 | ||||||||||||
December 31, 2017 | $ | 4.7 | $ | (494.3 | ) | $ | (289.2 | ) | $ | (778.8 | ) |
|
In millions | 2017 | 2016 | 2015 | |||||||||
Climate | $ | 42.3 | $ | 6.2 | $ | 11.9 | ||||||
Industrial | 14.5 | 20.5 | 15.6 | |||||||||
Corporate and Other | 4.9 | 8.8 | 6.6 | |||||||||
Total | $ | 61.7 | $ | 35.5 | $ | 34.1 | ||||||
Cost of goods sold | $ | 46.8 | $ | 9.8 | $ | 12.5 | ||||||
Selling and administrative expenses | 14.9 | 25.7 | 21.6 | |||||||||
Total | $ | 61.7 | $ | 35.5 | $ | 34.1 |
In millions | Climate | Industrial | Corporate and Other | Total | ||||||||||||
December 31, 2015 | $ | 3.7 | $ | 1.9 | $ | 0.2 | $ | 5.8 | ||||||||
Additions, net of reversals (1) | 6.8 | 20.5 | 2.8 | 30.1 | ||||||||||||
Cash paid | (7.1 | ) | (18.1 | ) | (2.4 | ) | (27.6 | ) | ||||||||
December 31, 2016 | 3.4 | 4.3 | 0.6 | 8.3 | ||||||||||||
Additions, net of reversals (2) | 25.6 | 14.5 | 4.9 | 45.0 | ||||||||||||
Cash paid/Other | (21.6 | ) | (12.7 | ) | (3.0 | ) | (37.3 | ) | ||||||||
December 31, 2017 | $ | 7.4 | $ | 6.1 | $ | 2.5 | $ | 16.0 |
|
In millions | 2017 | 2016 | 2015 | |||||||||
Interest income | $ | 9.4 | $ | 8.0 | $ | 10.6 | ||||||
Exchange gain (loss) | (8.8 | ) | (2.0 | ) | (36.2 | ) | ||||||
Other components of net periodic benefit cost | (31.0 | ) | (30.1 | ) | (33.7 | ) | ||||||
Income (loss) from equity investment | — | (0.8 | ) | 12.6 | ||||||||
Gain on sale of Hussmann equity investment | — | 397.8 | — | |||||||||
Other activity, net | (1.2 | ) | (13.3 | ) | 25.9 | |||||||
Other income/(expense), net | $ | (31.6 | ) | $ | 359.6 | $ | (20.8 | ) |
In millions | 2017 | 2016 | 2015 | |||||||||
Interest income | $ | 9.4 | $ | 8.0 | $ | 10.6 | ||||||
Exchange gain (loss) | (8.8 | ) | (2.0 | ) | (36.2 | ) | ||||||
Other components of net periodic benefit cost | (31.0 | ) | (30.1 | ) | (33.7 | ) | ||||||
Income (loss) from equity investment | — | (0.8 | ) | 12.6 | ||||||||
Gain on sale of Hussmann equity investment | — | 397.8 | — | |||||||||
Other activity, net | (1.2 | ) | (13.3 | ) | 25.9 | |||||||
Other income/(expense), net | $ | (31.6 | ) | $ | 359.6 | $ | (20.8 | ) |
|
In millions | 2017 | 2016 | 2015 | |||||||||
United States (1) | $ | (17.6 | ) | $ | 419.8 | $ | 451.6 | |||||
Non-U.S. | 1,435.5 | 1,321.5 | 796.3 | |||||||||
Total | $ | 1,417.9 | $ | 1,741.3 | $ | 1,247.9 |
In millions | 2017 | 2016 | 2015 | |||||||||
Current tax expense (benefit): | ||||||||||||
United States | $ | 102.2 | $ | 179.6 | $ | 300.1 | ||||||
Non-U.S. | 95.4 | 135.7 | 132.9 | |||||||||
Total: | 197.6 | 315.3 | 433.0 | |||||||||
Deferred tax expense (benefit): | ||||||||||||
United States | (234.7 | ) | (6.7 | ) | 69.0 | |||||||
Non-U.S. | 117.3 | (27.1 | ) | 38.8 | ||||||||
Total: | (117.4 | ) | (33.8 | ) | 107.8 | |||||||
Total tax expense (benefit): | ||||||||||||
United States | (132.5 | ) | 172.9 | 369.1 | ||||||||
Non-U.S. | 212.7 | 108.6 | 171.7 | |||||||||
Total | $ | 80.2 | $ | 281.5 | $ | 540.8 |
Percent of pretax income | |||||||||
2017 | 2016 | 2015 | |||||||
Statutory U.S. rate | 35.0 | % | 35.0 | % | 35.0 | % | |||
Increase (decrease) in rates resulting from: | |||||||||
Non-U.S. tax rate differential (a) | (28.8 | ) | (14.7 | ) | (17.2 | ) | |||
Tax on U.S. subsidiaries on non-U.S. earnings | 0.8 | 0.9 | 1.3 | ||||||
State and local income taxes (b) | 1.2 | 1.4 | 1.5 | ||||||
Valuation allowances (c) | 2.8 | 0.1 | 1.7 | ||||||
Change in permanent reinvestment assertion (d), (f) | 8.4 | — | 3.9 | ||||||
Transition tax (f) | 11.3 | — | — | ||||||
Remeasurement of deferred tax balances (f) | (21.2 | ) | — | — | |||||
Stock based compensation | (1.7 | ) | — | — | |||||
Reserves for uncertain tax positions | (0.9 | ) | 0.1 | 14.1 | |||||
Hussmann gain (e) | — | (5.7 | ) | — | |||||
Provision to return and other true-up adjustments | (1.7 | ) | (0.6 | ) | 0.7 | ||||
Other adjustments | 0.5 | (0.3 | ) | 2.3 | |||||
Effective tax rate | 5.7 | % | 16.2 | % | 43.3 | % |
(a) | Amount reported in 2017 includes the impact of a premium paid of approximately $520 million related to the early retirement of certain intercompany debt obligations |
(b) | Net of changes in state valuation allowances |
(c) | Primarily federal and non-U.S., excludes state valuation allowances |
(d) | Net of foreign tax credits |
(e) | Gain from sale of Hussmann equity investment |
In millions | 2017 | 2016 | ||||||
Deferred tax assets: | ||||||||
Inventory and accounts receivable | $ | 17.4 | $ | 18.2 | ||||
Fixed assets and intangibles | 10.4 | 16.2 | ||||||
Postemployment and other benefit liabilities | 396.5 | 652.5 | ||||||
Product liability | 95.4 | 151.3 | ||||||
Other reserves and accruals | 134.8 | 192.8 | ||||||
Net operating losses and credit carryforwards | 589.0 | 528.5 | ||||||
Other | 22.7 | 38.6 | ||||||
Gross deferred tax assets | 1,266.2 | 1,598.1 | ||||||
Less: deferred tax valuation allowances | (344.6 | ) | (184.5 | ) | ||||
Deferred tax assets net of valuation allowances | $ | 921.6 | $ | 1,413.6 | ||||
Deferred tax liabilities: | ||||||||
Inventory and accounts receivable | $ | (24.1 | ) | $ | (38.8 | ) | ||
Fixed assets and intangibles | (1,237.4 | ) | (1,949.7 | ) | ||||
Postemployment and other benefit liabilities | (9.6 | ) | (7.0 | ) | ||||
Other reserves and accruals | (1.5 | ) | (1.9 | ) | ||||
Product liability | (1.4 | ) | — | |||||
Undistributed earnings | (137.7 | ) | (24.0 | ) | ||||
Other | (11.1 | ) | (8.4 | ) | ||||
Gross deferred tax liabilities | (1,422.8 | ) | (2,029.8 | ) | ||||
Net deferred tax assets (liabilities) | $ | (501.2 | ) | $ | (616.2 | ) |
In millions | Amount | Expiration Period | ||||
U.S. Federal net operating loss carryforwards | $ | 680.0 | 2018-2036 | |||
U.S. Federal credit carryforwards | 121.5 | 2022-Unlimited | ||||
U.S. State net operating loss carryforwards | 3,484.2 | 2018-2037 | ||||
U.S. State credit carryforwards | 34.7 | 2018-Unlimited | ||||
Non-U.S. net operating loss carryforwards | 752.0 | 2018-Unlimited | ||||
Non-U.S. credit carryforwards | 8.0 | Unlimited |
In millions | 2017 | 2016 | 2015 | |||||||||
Beginning balance | $ | 184.5 | $ | 213.1 | $ | 210.7 | ||||||
Increase to valuation allowance | 176.5 | 19.4 | 40.7 | |||||||||
Decrease to valuation allowance | (19.1 | ) | (43.5 | ) | (34.0 | ) | ||||||
Accumulated other comprehensive income (loss) | 2.7 | (4.5 | ) | (4.3 | ) | |||||||
Ending balance | $ | 344.6 | $ | 184.5 | $ | 213.1 |
In millions | 2017 | 2016 | 2015 | |||||||||
Beginning balance | $ | 107.1 | $ | 174.9 | $ | 343.8 | ||||||
Additions based on tax positions related to the current year | 6.2 | 5.9 | 8.7 | |||||||||
Additions based on tax positions related to prior years | 16.8 | 29.1 | 186.5 | |||||||||
Reductions based on tax positions related to prior years | (8.6 | ) | (37.6 | ) | (102.2 | ) | ||||||
Reductions related to settlements with tax authorities | (4.8 | ) | (60.9 | ) | (251.0 | ) | ||||||
Reductions related to lapses of statute of limitations | (1.3 | ) | (2.8 | ) | (3.7 | ) | ||||||
Translation (gain) loss | 5.1 | (1.5 | ) | (7.2 | ) | |||||||
Ending balance | $ | 120.5 | $ | 107.1 | $ | 174.9 |
|
|
|
In millions | December 31, 2017 | December 31, 2016 | |||||
Accrued expenses and other current liabilities | $ | 48.2 | $ | 61.5 | |||
Other noncurrent liabilities | 556.6 | 569.7 | |||||
Total asbestos-related liabilities | $ | 604.8 | $ | 631.2 | |||
Other current assets | $ | 56.1 | $ | 54.0 | |||
Other noncurrent assets | 210.3 | 218.5 | |||||
Total asset for probable asbestos-related insurance recoveries | $ | 266.4 | $ | 272.5 |
In millions | 2017 | 2016 | 2015 | |||||||||
Continuing operations | $ | (3.1 | ) | $ | 2.7 | $ | 21.0 | |||||
Discontinued operations | (11.9 | ) | 46.3 | (8.8 | ) | |||||||
Total | $ | (15.0 | ) | $ | 49.0 | $ | 12.2 |
In millions | 2017 | 2016 | |||||
Balance at beginning of period | $ | 261.6 | $ | 262.0 | |||
Reductions for payments | (140.5 | ) | (142.3 | ) | |||
Accruals for warranties issued during the current period | 141.9 | 141.4 | |||||
Changes to accruals related to preexisting warranties | 2.2 | 2.5 | |||||
Translation | 5.3 | (2.0 | ) | ||||
Balance at end of period | $ | 270.5 | $ | 261.6 |
In millions | 2017 | 2016 | |||||
Balance at beginning of period | $ | 295.9 | $ | 311.6 | |||
Amortization of deferred revenue for the period | (107.2 | ) | (111.0 | ) | |||
Additions for extended warranties issued during the period | 100.8 | 97.3 | |||||
Changes to accruals related to preexisting warranties | 1.3 | (1.7 | ) | ||||
Translation | 2.2 | (0.3 | ) | ||||
Balance at end of period | $ | 293.0 | $ | 295.9 |
|
Dollar amounts in millions | 2017 | 2016 | 2015 | |||||||||
Climate | ||||||||||||
Net revenues | $ | 11,167.5 | $ | 10,545.0 | $ | 10,224.3 | ||||||
Segment operating income | 1,572.7 | 1,537.5 | 1,314.4 | |||||||||
Segment operating income as a percentage of revenues | 14.1 | % | 14.6 | % | 12.9 | % | ||||||
Depreciation and amortization | 247.6 | 225.2 | 246.3 | |||||||||
Capital expenditures | 103.8 | 78.2 | 83.9 | |||||||||
Industrial | ||||||||||||
Net revenues | 3,030.1 | 2,963.9 | 3,076.4 | |||||||||
Segment operating income | 357.6 | 300.3 | 378.3 | |||||||||
Segment operating income as a percentage of revenues | 11.8 | % | 10.1 | % | 12.3 | % | ||||||
Depreciation and amortization | 77.3 | 67.2 | 67.5 | |||||||||
Capital expenditures | 57.4 | 36.3 | 51.8 | |||||||||
Total net revenues | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 | ||||||
Reconciliation to Operating Income | ||||||||||||
Segment operating income from reportable segments | 1,930.3 | 1,837.8 | 1,692.7 | |||||||||
Unallocated corporate expense | (265.0 | ) | (234.6 | ) | (201.0 | ) | ||||||
Total operating income | $ | 1,665.3 | $ | 1,603.2 | $ | 1,491.7 | ||||||
Total operating income as a percentage of revenues | 11.7 | % | 11.9 | % | 11.2 | % | ||||||
Depreciation and Amortization | ||||||||||||
Depreciation and amortization from reportable segments | 324.9 | 292.4 | 313.8 | |||||||||
Unallocated depreciation and amortization | 28.4 | 59.8 | 50.3 | |||||||||
Total depreciation and amortization | $ | 353.3 | $ | 352.2 | $ | 364.1 | ||||||
Capital Expenditures | ||||||||||||
Capital expenditures from reportable segments | 161.2 | 114.5 | 135.7 | |||||||||
Corporate capital expenditures | 60.1 | 68.2 | 113.9 | |||||||||
Total capital expenditures | $ | 221.3 | $ | 182.7 | $ | 249.6 |
In millions | 2017 | 2016 | 2015 | |||||||||
United States | $ | 9,215.3 | $ | 8,720.7 | $ | 8,291.2 | ||||||
Non-U.S. | 4,982.3 | 4,788.2 | 5,009.5 | |||||||||
Total | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 |
In millions | 2017 | 2016 | ||||||
United States | $ | 984.8 | $ | 2,040.7 | ||||
Non-U.S. | 1,651.8 | 603.1 | ||||||
Total | $ | 2,636.6 | $ | 2,643.8 |
In millions | 2017 | 2016 | 2015 | |||||||||
Commercial HVAC | $ | 6,849.4 | $ | 6,479.4 | $ | 6,233.8 | ||||||
Transport Refrigeration | 2,090.7 | 2,050.1 | 2,147.8 | |||||||||
Residential HVAC | 2,227.4 | 2,015.5 | 1,842.6 | |||||||||
Compression Technologies and Services | 1,889.2 | 1,885.1 | 1,932.5 | |||||||||
Other Industrial | 1,140.9 | 1,078.8 | 1,144.0 | |||||||||
Total | $ | 14,197.6 | $ | 13,508.9 | $ | 13,300.7 |
|
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
Net revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,336.6 | $ | — | $ | 13,216.7 | $ | (355.7 | ) | $ | 14,197.6 | ||||||||||||||||
Cost of goods sold | — | — | — | — | (957.9 | ) | — | (9,209.4 | ) | 355.7 | (9,811.6 | ) | |||||||||||||||||||||||
Selling and administrative expenses | (15.6 | ) | — | (0.1 | ) | (1.2 | ) | (401.7 | ) | (0.2 | ) | (2,301.9 | ) | — | (2,720.7 | ) | |||||||||||||||||||
Operating income (loss) | (15.6 | ) | — | (0.1 | ) | (1.2 | ) | (23.0 | ) | (0.2 | ) | 1,705.4 | — | 1,665.3 | |||||||||||||||||||||
Equity earnings (loss) in subsidiaries, net of tax | 1,349.2 | 1,334.7 | 982.3 | 565.3 | 1,212.5 | 107.9 | — | (5,551.9 | ) | — | |||||||||||||||||||||||||
Interest expense | — | — | — | (127.0 | ) | (47.2 | ) | (41.0 | ) | (0.6 | ) | — | (215.8 | ) | |||||||||||||||||||||
Intercompany interest and fees | (33.1 | ) | — | 253.0 | (493.9 | ) | (500.9 | ) | (8.2 | ) | 783.1 | — | — | ||||||||||||||||||||||
Other income/(expense), net | — | — | 0.1 | — | (5.8 | ) | — | (25.9 | ) | — | (31.6 | ) | |||||||||||||||||||||||
Earnings (loss) before income taxes | 1,300.5 | 1,334.7 | 1,235.3 | (56.8 | ) | 635.6 | 58.5 | 2,462.0 | (5,551.9 | ) | 1,417.9 | ||||||||||||||||||||||||
Benefit (provision) for income taxes | 2.1 | — | — | 247.2 | (42.4 | ) | — | (287.1 | ) | — | (80.2 | ) | |||||||||||||||||||||||
Earnings (loss) from continuing operations | 1,302.6 | 1,334.7 | 1,235.3 | 190.4 | 593.2 | 58.5 | 2,174.9 | (5,551.9 | ) | 1,337.7 | |||||||||||||||||||||||||
Gain (loss) from discontinued operations, net of tax | — | — | — | — | (27.9 | ) | — | 2.5 | — | (25.4 | ) | ||||||||||||||||||||||||
Net earnings (loss) | 1,302.6 | 1,334.7 | 1,235.3 | 190.4 | 565.3 | 58.5 | 2,177.4 | (5,551.9 | ) | 1,312.3 | |||||||||||||||||||||||||
Less: Net earnings attributable to noncontrolling interests | — | — | — | — | — | — | (9.7 | ) | — | (9.7 | ) | ||||||||||||||||||||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 1,302.6 | $ | 1,334.7 | $ | 1,235.3 | $ | 190.4 | $ | 565.3 | $ | 58.5 | $ | 2,167.7 | $ | (5,551.9 | ) | $ | 1,302.6 | ||||||||||||||||
Other comprehensive income (loss), net of tax | 511.7 | 510.3 | 472.5 | 369.3 | 368.8 | 102.1 | 499.0 | (2,322.0 | ) | 511.7 | |||||||||||||||||||||||||
Comprehensive income attributable to Ingersoll-Rand plc | $ | 1,814.3 | $ | 1,845.0 | $ | 1,707.8 | $ | 559.7 | $ | 934.1 | $ | 160.6 | $ | 2,666.7 | $ | (7,873.9 | ) | $ | 1,814.3 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
Net revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,327.2 | $ | — | $ | 12,533.9 | $ | (352.2 | ) | $ | 13,508.9 | ||||||||||||||||
Cost of goods sold | — | — | — | — | (982.2 | ) | — | (8,677.9 | ) | 352.2 | (9,307.9 | ) | |||||||||||||||||||||||
Selling and administrative expenses | (16.9 | ) | — | (0.2 | ) | (0.1 | ) | (352.5 | ) | (0.5 | ) | (2,227.6 | ) | — | (2,597.8 | ) | |||||||||||||||||||
Operating income (loss) | (16.9 | ) | — | (0.2 | ) | (0.1 | ) | (7.5 | ) | (0.5 | ) | 1,628.4 | — | 1,603.2 | |||||||||||||||||||||
Equity earnings (loss) in subsidiaries, net of tax | 1,559.7 | 1,544.0 | 1,463.4 | 609.4 | 808.7 | 1,521.1 | — | (7,506.3 | ) | — | |||||||||||||||||||||||||
Interest expense | — | — | — | (127.0 | ) | (47.9 | ) | (42.6 | ) | (4.0 | ) | — | (221.5 | ) | |||||||||||||||||||||
Intercompany interest and fees | (69.2 | ) | — | (46.4 | ) | (164.5 | ) | (277.2 | ) | (6.8 | ) | 564.1 | — | — | |||||||||||||||||||||
Other income/(expense), net | 0.9 | — | — | — | (13.8 | ) | — | 372.5 | — | 359.6 | |||||||||||||||||||||||||
Earnings (loss) before income taxes | 1,474.5 | 1,544.0 | 1,416.8 | 317.8 | 462.3 | 1,471.2 | 2,561.0 | (7,506.3 | ) | 1,741.3 | |||||||||||||||||||||||||
Benefit (provision) for income taxes | 1.7 | — | 3.0 | 115.6 | 117.3 | — | (519.1 | ) | — | (281.5 | ) | ||||||||||||||||||||||||
Earnings (loss) from continuing operations | 1,476.2 | 1,544.0 | 1,419.8 | 433.4 | 579.6 | 1,471.2 | 2,041.9 | (7,506.3 | ) | 1,459.8 | |||||||||||||||||||||||||
Gain (loss) from discontinued operations, net of tax | — | — | — | — | 30.4 | — | 2.5 | — | 32.9 | ||||||||||||||||||||||||||
Net earnings (loss) | 1,476.2 | 1,544.0 | 1,419.8 | 433.4 | 610.0 | 1,471.2 | 2,044.4 | (7,506.3 | ) | 1,492.7 | |||||||||||||||||||||||||
Less: Net earnings attributable to noncontrolling interests | — | — | — | — | — | — | (16.5 | ) | — | (16.5 | ) | ||||||||||||||||||||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 1,476.2 | $ | 1,544.0 | $ | 1,419.8 | $ | 433.4 | $ | 610.0 | $ | 1,471.2 | $ | 2,027.9 | $ | (7,506.3 | ) | $ | 1,476.2 | ||||||||||||||||
Other comprehensive income (loss), net of tax | (169.6 | ) | (168.5 | ) | (166.8 | ) | (161.1 | ) | (161.5 | ) | 5.0 | 33.3 | 619.6 | (169.6 | ) | ||||||||||||||||||||
Comprehensive income attributable to Ingersoll-Rand plc | $ | 1,306.6 | $ | 1,375.5 | $ | 1,253.0 | $ | 272.3 | $ | 448.5 | $ | 1,476.2 | $ | 2,061.2 | $ | (6,886.7 | ) | $ | 1,306.6 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
Net revenues | $ | — | $ | — | $ | — | $ | — | $ | 1,427.9 | $ | — | $ | 12,259.0 | $ | (386.2 | ) | $ | 13,300.7 | ||||||||||||||||
Cost of goods sold | — | — | — | — | (1,031.7 | ) | — | (8,631.9 | ) | 386.2 | (9,277.4 | ) | |||||||||||||||||||||||
Selling and administrative expenses | (18.9 | ) | — | (0.1 | ) | (0.1 | ) | (303.5 | ) | (0.6 | ) | (2,208.4 | ) | — | (2,531.6 | ) | |||||||||||||||||||
Operating income (loss) | (18.9 | ) | — | (0.1 | ) | (0.1 | ) | 92.7 | (0.6 | ) | 1,418.7 | — | 1,491.7 | ||||||||||||||||||||||
Equity earnings (loss) in subsidiaries, net of tax | 706.8 | 710.6 | 570.6 | 301.7 | 693.7 | 359.2 | — | (3,342.6 | ) | — | |||||||||||||||||||||||||
Interest expense | — | — | — | (127.6 | ) | (48.3 | ) | (42.8 | ) | (4.3 | ) | — | (223.0 | ) | |||||||||||||||||||||
Intercompany interest and fees | (26.7 | ) | (0.2 | ) | (21.4 | ) | (28.6 | ) | (270.6 | ) | (2.4 | ) | 349.9 | — | — | ||||||||||||||||||||
Other income/(expense), net | 1.4 | — | 0.1 | — | (9.1 | ) | — | (13.2 | ) | — | (20.8 | ) | |||||||||||||||||||||||
Earnings (loss) before income taxes | 662.6 | 710.4 | 549.2 | 145.4 | 458.4 | 313.4 | 1,751.1 | (3,342.6 | ) | 1,247.9 | |||||||||||||||||||||||||
Benefit (provision) for income taxes | 2.0 | — | (9.1 | ) | 58.0 | (125.5 | ) | — | (466.2 | ) | — | (540.8 | ) | ||||||||||||||||||||||
Earnings (loss) from continuing operations | 664.6 | 710.4 | 540.1 | 203.4 | 332.9 | 313.4 | 1,284.9 | (3,342.6 | ) | 707.1 | |||||||||||||||||||||||||
Gain (loss) from discontinued operations, net of tax | — | — | — | — | (31.4 | ) | — | 7.1 | — | (24.3 | ) | ||||||||||||||||||||||||
Net earnings (loss) | 664.6 | 710.4 | 540.1 | 203.4 | 301.5 | 313.4 | 1,292.0 | (3,342.6 | ) | 682.8 | |||||||||||||||||||||||||
Less: Net earnings attributable to noncontrolling interests | — | — | — | — | — | — | (18.2 | ) | — | (18.2 | ) | ||||||||||||||||||||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 664.6 | $ | 710.4 | $ | 540.1 | $ | 203.4 | $ | 301.5 | $ | 313.4 | $ | 1,273.8 | $ | (3,342.6 | ) | $ | 664.6 | ||||||||||||||||
Other comprehensive income (loss), net of tax | (406.6 | ) | (406.0 | ) | (229.1 | ) | (91.4 | ) | (91.9 | ) | (88.0 | ) | (411.7 | ) | 1,318.1 | (406.6 | ) | ||||||||||||||||||
Comprehensive income attributable to Ingersoll-Rand plc | $ | 258.0 | $ | 304.4 | $ | 311.0 | $ | 112.0 | $ | 209.6 | $ | 225.4 | $ | 862.1 | $ | (2,024.5 | ) | $ | 258.0 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | 0.6 | $ | — | $ | 359.3 | $ | — | $ | 1,189.5 | $ | — | $ | 1,549.4 | |||||||||||||||||
Accounts and notes receivable, net | — | — | — | — | 166.5 | — | 2,310.9 | — | 2,477.4 | ||||||||||||||||||||||||||
Inventories, net | — | — | — | — | 168.5 | — | 1,386.9 | — | 1,555.4 | ||||||||||||||||||||||||||
Other current assets | 0.2 | — | 5.7 | 112.6 | 76.2 | — | 342.2 | — | 536.9 | ||||||||||||||||||||||||||
Intercompany receivables | 1,819.1 | 9,912.2 | 2,036.8 | — | 1,849.9 | — | 5,014.8 | (20,632.8 | ) | — | |||||||||||||||||||||||||
Total current assets | 1,819.3 | 9,912.2 | 2,043.1 | 112.6 | 2,620.4 | — | 10,244.3 | (20,632.8 | ) | 6,119.1 | |||||||||||||||||||||||||
Property, plant and equipment, net | — | — | — | — | 310.6 | — | 1,240.7 | — | 1,551.3 | ||||||||||||||||||||||||||
Goodwill and other intangible assets, net | — | — | — | — | 436.0 | — | 9,242.6 | — | 9,678.6 | ||||||||||||||||||||||||||
Other noncurrent assets | — | — | — | 185.4 | 471.1 | — | 550.8 | (383.0 | ) | 824.3 | |||||||||||||||||||||||||
Investments in consolidated subsidiaries | 7,318.1 | 1,684.2 | 2,953.9 | 10,480.3 | 10,923.7 | 1,150.9 | — | (34,511.1 | ) | — | |||||||||||||||||||||||||
Total assets | $ | 9,137.4 | $ | 11,596.4 | $ | 4,997.0 | $ | 10,778.3 | $ | 14,761.8 | $ | 1,150.9 | $ | 21,278.4 | $ | (55,526.9 | ) | $ | 18,173.3 | ||||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 8.5 | $ | — | $ | 0.2 | $ | 27.3 | $ | 572.3 | $ | 6.9 | $ | 3,105.8 | $ | — | $ | 3,721.0 | |||||||||||||||||
Short-term borrowings and current maturities of long-term debt | — | — | — | 749.6 | 350.4 | — | 7.0 | — | 1,107.0 | ||||||||||||||||||||||||||
Intercompany payables | 1,988.3 | — | 9,316.7 | 5,481.1 | 1,790.0 | 523.3 | 1,533.4 | (20,632.8 | ) | — | |||||||||||||||||||||||||
Total current liabilities | 1,996.8 | — | 9,316.9 | 6,258.0 | 2,712.7 | 530.2 | 4,646.2 | (20,632.8 | ) | 4,828.0 | |||||||||||||||||||||||||
Long-term debt | — | — | — | 1,539.9 | 326.8 | 1,089.7 | 0.6 | — | 2,957.0 | ||||||||||||||||||||||||||
Other noncurrent liabilities | 0.3 | — | — | 92.4 | 1,251.8 | — | 2,219.9 | (383.0 | ) | 3,181.4 | |||||||||||||||||||||||||
Total liabilities | 1,997.1 | — | 9,316.9 | 7,890.3 | 4,291.3 | 1,619.9 | 6,866.7 | (21,015.8 | ) | 10,966.4 | |||||||||||||||||||||||||
Equity: | |||||||||||||||||||||||||||||||||||
Total equity | 7,140.3 | 11,596.4 | (4,319.9 | ) | 2,888.0 | 10,470.5 | (469.0 | ) | 14,411.7 | (34,511.1 | ) | 7,206.9 | |||||||||||||||||||||||
Total liabilities and equity | $ | 9,137.4 | $ | 11,596.4 | $ | 4,997.0 | $ | 10,778.3 | $ | 14,761.8 | $ | 1,150.9 | $ | 21,278.4 | $ | (55,526.9 | ) | $ | 18,173.3 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Current assets: | |||||||||||||||||||||||||||||||||||
Cash and cash equivalents | $ | — | $ | — | $ | — | $ | — | $ | 634.6 | $ | — | $ | 1,080.1 | $ | — | $ | 1,714.7 | |||||||||||||||||
Accounts and notes receivable, net | — | — | — | — | 171.0 | — | 2,052.0 | — | 2,223.0 | ||||||||||||||||||||||||||
Inventories, net | — | — | — | — | 165.3 | — | 1,220.5 | — | 1,385.8 | ||||||||||||||||||||||||||
Other current assets | 0.2 | — | 5.3 | 0.7 | 69.4 | — | 189.3 | (9.1 | ) | 255.8 | |||||||||||||||||||||||||
Intercompany receivable | 122.3 | — | 5.6 | 271.6 | 220.5 | — | 11,747.9 | (12,367.9 | ) | — | |||||||||||||||||||||||||
Total current assets | 122.5 | — | 10.9 | 272.3 | 1,260.8 | — | 16,289.8 | (12,377.0 | ) | 5,579.3 | |||||||||||||||||||||||||
Property, plant and equipment, net | — | — | — | — | 445.9 | — | 1,065.1 | — | 1,511.0 | ||||||||||||||||||||||||||
Goodwill and other intangible assets, net | — | — | — | — | 414.7 | — | 9,028.8 | — | 9,443.5 | ||||||||||||||||||||||||||
Other noncurrent assets | 0.2 | — | — | 262.4 | 676.3 | — | 580.1 | (655.4 | ) | 863.6 | |||||||||||||||||||||||||
Investments in consolidated subsidiaries | 7,588.1 | 1,500.4 | 3,267.1 | 7,270.2 | 15,273.4 | 1,090.4 | — | (35,989.6 | ) | — | |||||||||||||||||||||||||
Intercompany notes receivable | — | 12,560.2 | — | — | — | — | 3,851.8 | (16,412.0 | ) | — | |||||||||||||||||||||||||
Total assets | $ | 7,710.8 | $ | 14,060.6 | $ | 3,278.0 | $ | 7,804.9 | $ | 18,071.1 | $ | 1,090.4 | $ | 30,815.6 | $ | (65,434.0 | ) | $ | 17,397.4 | ||||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||
Current liabilities: | |||||||||||||||||||||||||||||||||||
Accounts payable and accrued expenses | $ | 7.7 | $ | — | $ | 0.2 | $ | 36.3 | $ | 525.1 | $ | 7.0 | $ | 2,662.3 | $ | (9.1 | ) | $ | 3,229.5 | ||||||||||||||||
Short-term borrowings and current maturities of long-term debt | — | — | — | — | 350.4 | — | 10.4 | — | 360.8 | ||||||||||||||||||||||||||
Intercompany payable | 1,059.3 | — | 3,400.1 | 1,068.2 | 6,285.6 | 486.9 | 67.8 | (12,367.9 | ) | — | |||||||||||||||||||||||||
Total current liabilities | 1,067.0 | — | 3,400.3 | 1,104.5 | 7,161.1 | 493.9 | 2,740.5 | (12,377.0 | ) | 3,590.3 | |||||||||||||||||||||||||
Long-term debt | — | — | — | 2,286.3 | 334.2 | 1,088.3 | 0.6 | — | 3,709.4 | ||||||||||||||||||||||||||
Other noncurrent liabilities | — | — | — | 18.2 | 1,280.8 | — | 2,735.8 | (655.4 | ) | 3,379.4 | |||||||||||||||||||||||||
Intercompany notes payable | — | — | 6,376.3 | 1,817.2 | 2,034.6 | — | 6,183.9 | (16,412.0 | ) | — | |||||||||||||||||||||||||
Total liabilities | 1,067.0 | — | 9,776.6 | 5,226.2 | 10,810.7 | 1,582.2 | 11,660.8 | (29,444.4 | ) | 10,679.1 | |||||||||||||||||||||||||
Equity: | |||||||||||||||||||||||||||||||||||
Total equity | 6,643.8 | 14,060.6 | (6,498.6 | ) | 2,578.7 | 7,260.4 | (491.8 | ) | 19,154.8 | (35,989.6 | ) | 6,718.3 | |||||||||||||||||||||||
Total liabilities and equity | $ | 7,710.8 | $ | 14,060.6 | $ | 3,278.0 | $ | 7,804.9 | $ | 18,071.1 | $ | 1,090.4 | $ | 30,815.6 | $ | (65,434.0 | ) | $ | 17,397.4 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | 83.8 | $ | — | $ | (42.8 | ) | $ | (284.9 | ) | $ | 438.4 | $ | (48.0 | ) | $ | 1,415.1 | $ | — | $ | 1,561.6 | ||||||||||||||
Net cash provided by (used in) discontinued operating activities | — | — | — | — | (36.9 | ) | — | (1.2 | ) | — | (38.1 | ) | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | 83.8 | — | (42.8 | ) | (284.9 | ) | 401.5 | (48.0 | ) | 1,413.9 | — | 1,523.5 | |||||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | (74.2 | ) | — | (147.1 | ) | — | (221.3 | ) | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | — | — | (2.7 | ) | — | (154.9 | ) | — | (157.6 | ) | |||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | — | — | — | 1.5 | — | 1.5 | ||||||||||||||||||||||||||
Proceeds from sale of joint venture | — | — | — | — | — | — | 2.7 | — | 2.7 | ||||||||||||||||||||||||||
Intercompany investing activities, net | 285.1 | 285.2 | 2,050.2 | 270.1 | 4,899.4 | 11.7 | 6,788.3 | (14,590.0 | ) | — | |||||||||||||||||||||||||
Net cash provided by (used in) investing activities | 285.1 | 285.2 | 2,050.2 | 270.1 | 4,822.5 | 11.7 | 6,490.5 | (14,590.0 | ) | (374.7 | ) | ||||||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net proceeds (repayments) of debt | — | — | — | — | (7.5 | ) | — | (4.2 | ) | — | (11.7 | ) | |||||||||||||||||||||||
Debt issuance costs | — | — | — | (0.2 | ) | — | — | — | — | (0.2 | ) | ||||||||||||||||||||||||
Dividends paid to ordinary shareholders | (430.1 | ) | — | — | — | — | — | — | — | (430.1 | ) | ||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | (15.8 | ) | — | (15.8 | ) | ||||||||||||||||||||||||
Acquisition of noncontrolling interest | — | — | — | — | — | — | (6.8 | ) | — | (6.8 | ) | ||||||||||||||||||||||||
Proceeds from shares issued under incentive plans | 76.7 | — | — | — | — | — | — | — | 76.7 | ||||||||||||||||||||||||||
Repurchase of ordinary shares | (1,016.9 | ) | — | — | — | — | — | — | — | (1,016.9 | ) | ||||||||||||||||||||||||
Other financing activities, net | (25.4 | ) | — | — | — | (1.7 | ) | — | (0.6 | ) | — | (27.7 | ) | ||||||||||||||||||||||
Intercompany financing activities, net | 1,026.8 | (285.2 | ) | (2,006.8 | ) | 15.0 | (5,490.1 | ) | 36.3 | (7,886.0 | ) | 14,590.0 | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | (368.9 | ) | (285.2 | ) | (2,006.8 | ) | 14.8 | (5,499.3 | ) | 36.3 | (7,913.4 | ) | 14,590.0 | (1,432.5 | ) | ||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | — | — | — | 118.4 | — | 118.4 | ||||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | 0.6 | — | (275.3 | ) | — | 109.4 | — | (165.3 | ) | ||||||||||||||||||||||||
Cash and cash equivalents - beginning of period | — | — | — | — | 634.6 | — | 1,080.1 | — | 1,714.7 | ||||||||||||||||||||||||||
Cash and cash equivalents - end of period | $ | — | $ | — | $ | 0.6 | $ | — | $ | 359.3 | $ | — | $ | 1,189.5 | $ | — | $ | 1,549.4 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | (80.4 | ) | $ | — | $ | (42.0 | ) | $ | (276.6 | ) | $ | 823.4 | $ | (47.3 | ) | $ | 1,055.9 | $ | — | $ | 1,433.0 | |||||||||||||
Net cash provided by (used in) discontinued operating activities | — | — | — | — | 86.4 | — | 2.5 | — | 88.9 | ||||||||||||||||||||||||||
Net cash provided by (used in) operating activities | (80.4 | ) | — | (42.0 | ) | (276.6 | ) | 909.8 | (47.3 | ) | 1,058.4 | — | 1,521.9 | ||||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | (73.7 | ) | — | (109.0 | ) | — | (182.7 | ) | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | — | — | (9.2 | ) | — | — | — | (9.2 | ) | ||||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | — | — | — | 9.5 | — | 9.5 | ||||||||||||||||||||||||||
Proceeds from sale of Hussmann equity investment | — | — | — | — | — | — | 422.5 | — | 422.5 | ||||||||||||||||||||||||||
Intercompany investing activities, net | (90.1 | ) | (19,465.7 | ) | 6,181.4 | (172.9 | ) | 65.8 | 336.1 | (2,226.8 | ) | 15,372.2 | — | ||||||||||||||||||||||
Net cash provided by (used in) investing activities | (90.1 | ) | (19,465.7 | ) | 6,181.4 | (172.9 | ) | (17.1 | ) | 336.1 | (1,903.8 | ) | 15,372.2 | 240.1 | |||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net proceeds (repayments) of debt | — | — | — | — | (7.7 | ) | (143.0 | ) | — | — | (150.7 | ) | |||||||||||||||||||||||
Debt issuance costs | — | — | — | (2.1 | ) | — | — | — | — | (2.1 | ) | ||||||||||||||||||||||||
Dividends paid to ordinary shareholders | (348.6 | ) | — | — | — | — | — | — | — | (348.6 | ) | ||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | (14.1 | ) | — | (14.1 | ) | ||||||||||||||||||||||||
Proceeds from shares issued under incentive plans | 62.9 | — | — | — | — | — | — | — | 62.9 | ||||||||||||||||||||||||||
Repurchase of ordinary shares | (250.1 | ) | — | — | — | — | — | — | — | (250.1 | ) | ||||||||||||||||||||||||
Other financing activities, net | (24.2 | ) | — | — | — | — | — | — | — | (24.2 | ) | ||||||||||||||||||||||||
Intercompany financing activities, net | 730.5 | 19,465.7 | (6,139.4 | ) | 440.2 | (250.4 | ) | (145.9 | ) | 1,271.5 | (15,372.2 | ) | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 170.5 | 19,465.7 | (6,139.4 | ) | 438.1 | (258.1 | ) | (288.9 | ) | 1,257.4 | (15,372.2 | ) | (726.9 | ) | |||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | — | — | — | (57.2 | ) | — | (57.2 | ) | ||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | — | (11.4 | ) | 634.6 | (0.1 | ) | 354.8 | — | 977.9 | ||||||||||||||||||||||||
Cash and cash equivalents – beginning of period | — | — | — | 11.4 | — | 0.1 | 725.3 | — | 736.8 | ||||||||||||||||||||||||||
Cash and cash equivalents – end of period | $ | — | $ | — | $ | — | $ | — | $ | 634.6 | $ | — | $ | 1,080.1 | $ | — | $ | 1,714.7 |
In millions | Plc | Irish Holdings | Lux International | Global Holding | New Jersey | Lux Finance | Other Subsidiaries | Consolidating Adjustments | Consolidated | ||||||||||||||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net cash provided by (used in) continuing operating activities | $ | (22.9 | ) | $ | (1.2 | ) | $ | (33.6 | ) | $ | (122.9 | ) | $ | (294.3 | ) | $ | (45.8 | ) | $ | 1,444.2 | $ | — | $ | 923.5 | |||||||||||
Net cash provided by (used in) discontinued operating activities | — | — | — | — | (30.6 | ) | — | (4.5 | ) | — | (35.1 | ) | |||||||||||||||||||||||
Net cash provided by (used in) operating activities | (22.9 | ) | (1.2 | ) | (33.6 | ) | (122.9 | ) | (324.9 | ) | (45.8 | ) | 1,439.7 | — | 888.4 | ||||||||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Capital expenditures | — | — | — | — | (122.9 | ) | — | (126.7 | ) | — | (249.6 | ) | |||||||||||||||||||||||
Acquisition of businesses, net of cash acquired | — | — | — | — | (443.5 | ) | — | (518.3 | ) | — | (961.8 | ) | |||||||||||||||||||||||
Proceeds from sale of property, plant and equipment | — | — | — | — | 3.0 | — | 15.5 | — | 18.5 | ||||||||||||||||||||||||||
Intercompany investing activities, net | — | 3.5 | 1,963.3 | 339.0 | 125.4 | (228.0 | ) | (1,012.6 | ) | (1,190.6 | ) | — | |||||||||||||||||||||||
Net cash provided by (used in) investing activities | — | 3.5 | 1,963.3 | 339.0 | (438.0 | ) | (228.0 | ) | (1,642.1 | ) | (1,190.6 | ) | (1,192.9 | ) | |||||||||||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||||||||||||||||||||||||||
Net proceeds (repayments) of debt | — | — | — | (0.1 | ) | (7.6 | ) | 43.0 | (28.9 | ) | — | 6.4 | |||||||||||||||||||||||
Dividends paid to ordinary shareholders | (303.3 | ) | — | — | — | — | — | — | — | (303.3 | ) | ||||||||||||||||||||||||
Dividends paid to noncontrolling interests | — | — | — | — | — | — | (9.3 | ) | — | (9.3 | ) | ||||||||||||||||||||||||
Proceeds from shares issued under incentive plans | 61.3 | — | — | — | — | — | — | — | 61.3 | ||||||||||||||||||||||||||
Repurchase of ordinary shares | (250.1 | ) | — | — | — | — | — | — | — | (250.1 | ) | ||||||||||||||||||||||||
Other financing activities, net | (32.6 | ) | — | — | — | — | — | — | — | (32.6 | ) | ||||||||||||||||||||||||
Intercompany financing activities, net | 547.6 | (2.3 | ) | (1,930.8 | ) | (204.6 | ) | 345.1 | 230.9 | (176.5 | ) | 1,190.6 | — | ||||||||||||||||||||||
Net cash provided by (used in) financing activities | 22.9 | (2.3 | ) | (1,930.8 | ) | (204.7 | ) | 337.5 | 273.9 | (214.7 | ) | 1,190.6 | (527.6 | ) | |||||||||||||||||||||
Effect of exchange rate changes on cash and cash equivalents | — | — | — | — | — | — | (136.3 | ) | — | (136.3 | ) | ||||||||||||||||||||||||
Net increase (decrease) in cash and cash equivalents | — | — | (1.1 | ) | 11.4 | (425.4 | ) | 0.1 | (553.4 | ) | — | (968.4 | ) | ||||||||||||||||||||||
Cash and cash equivalents – beginning of period | — | — | 1.1 | — | 425.4 | — | 1,278.7 | — | 1,705.2 | ||||||||||||||||||||||||||
Cash and cash equivalents – end of period | $ | — | $ | — | $ | — | $ | 11.4 | $ | — | $ | 0.1 | $ | 725.3 | $ | — | $ | 736.8 |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|