Attached files

file filename
8-K - 8-K - ECOLAB INC.ecl-20160323x8k.htm
EX-99.2 - EX-99.2 - ECOLAB INC.ecl-20160323ex9929f53d2.htm

Exhibit 99.1

 

ECOLAB INC.

SUPPLEMENTAL REPORTABLE SEGMENT INFORMATION

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31 (millions)

2015

  

2014

 

 

 

Changes in Currency Rates

 

 

 

 

 

 

 

Changes in Currency Rates

 

 

 

 

 

 

 

Fixed

Venezuela

 

 

 

 

 

 

 

Fixed

Venezuela

 

 

 

 

 

Values at

Currency

Bolivar

 

 

Values at

 

Values at

Currency

Bolivar

 

 

Values at

 

2015 Rates

Rate Change

Impact

Other

2016 Rates

 

2015 Rates

Rate Change

Impact

Other

2016 Rates

Net Sales

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Industrial

$

4,857.8 

$

(332.8)

$

(48.4)

$

8.9 

$

4,485.5 

 

$

4,623.2 

$

(311.9)

$

(58.4)

$

9.0 

$

4,261.9 

Global Institutional

 

4,393.2 

 

(170.5)

 

(3.6)

 

(8.2)

 

4,210.9 

 

 

4,157.9 

 

(163.6)

 

(3.6)

 

(7.9)

 

3,982.8 

Global Energy

 

3,825.7 

 

(253.6)

 

(100.6)

 

(0.7)

 

3,470.8 

 

 

4,145.0 

 

(236.4)

 

(91.7)

 

(1.1)

 

3,815.8 

Other

 

773.4 

 

(26.3)

 

 

 

747.1 

 

 

731.1 

 

(25.9)

 

 

 

705.2 

Subtotal at fixed currency rates

 

13,850.1 

 

(783.2)

 

(152.6)

 

 

12,914.3 

 

 

13,657.2 

 

(737.8)

 

(153.7)

 

 

12,765.7 

Effect of foreign currency translation

 

(305)

 

783.2 

 

152.6 

 

 

630.8 

 

 

623.3 

 

737.8 

 

153.7 

 

 

1,514.8 

Consolidated

$

13,545.1 

$

$

$

$

13,545.1 

 

$

14,280.5 

$

$

$

$

14,280.5 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Global Industrial

$

692.7 

$

(48.7)

$

(19.6)

$

2.0 

$

626.4 

 

$

605.1 

$

(47.5)

$

(20.1)

$

1.3 

$

538.8 

Global Institutional

 

900.7 

 

(22.8)

 

(0.3)

 

(1.0)

 

876.6 

 

 

800.8 

 

(26.4)

 

(0.9)

 

(0.9)

 

772.6 

Global Energy

 

550.7 

 

(44.2)

 

(40.9)

 

(0.1)

 

465.5 

 

 

612.5 

 

(40.7)

 

(36.6)

 

(0.4)

 

534.8 

Other

 

132.0 

 

(3.6)

 

 

(0.9)

 

127.5 

 

 

113.4 

 

(3.5)

 

 

 

109.9 

Corporate

 

(670.8)

 

 

 

 

(663.8)

 

 

(258.8)

 

6.4 

 

 

 

(252.4)

Subtotal at fixed currency rates

 

1,605.3 

 

(112.3)

 

(60.8)

 

 

1,432.2 

 

 

1,873.0 

 

(111.7)

 

(57.6)

 

 

1,703.7 

Effect of foreign currency translation

 

(44.0)

 

112.3 

 

60.8 

 

 

129.1 

 

 

82.0 

 

111.7 

 

57.6 

 

 

251.3 

Consolidated

$

1,561.3 

$

$

$

$

1,561.3 

 

$

1,955.0 

$

$

$

$

1,955.0 

 

Note:

We evaluate the performance of our non-U.S. dollar functional currency international operations based on fixed currency exchange rates, which eliminate the impact of exchange rate fluctuations on our international operations. Fixed currency amounts are updated annually at the beginning of each year based on translation into U.S. dollars at foreign currency exchange rates established by management, with all periods presented using such rates. Fixed currency rates are generally based on existing market rates at the time they are established.


 

As previously disclosed (on January 5, 2016), we deconsolidated our Venezuelan operations at the end of the fourth quarter of 2015. Prior to deconsolidation, across the second through fourth quarters of 2015, the Venezuelan bolivar operations within our Water, Paper, Food & Beverage, Institutional and Energy operating units were converted from the official exchange rate at the time of 6.3 bolivares to 1 U.S. dollar to the Marginal Currency System (SIMADI) rate of approximately 200 bolivares to 1 U.S. dollar.

The "Changes in Currency Rates" columns in the table above reflect (1) international operations at fixed currency exchange rates established by management at the beginning of 2016, rather than the 2015 established rates, and (2) all Venezuelan bolivar operations at the SIMADI exchange rate of approximately 200 bolivares to 1 U.S. dollar, rather than the official exchange rate at the time of 6.3 bolivares to 1 U.S. dollar. The difference between the fixed currency exchange rates and the actual currency exchange rates is reported within the "Effect of foreign currency translation" row in the table above.

Effective in the first quarter of 2016, we also made immaterial changes to our reportable segments, including the movement of certain customers between reportable segments. These changes are presented in "Other" column of the table above.