Attached files
| file | filename |
|---|---|
| 8-K - 8-K - Trane Technologies plc | q2-2018earningsrelease.htm |
-1-
Ingersoll Rand Reports Record Second-Quarter 2018 Results
Highlights (versus prior year, unless otherwise noted):
l | Q2 continuing EPS of $1.82, up 35 percent; adjusted continuing EPS* of $1.85, up 24 percent |
l | Bookings growth up 18 percent; organic bookings* up 15 percent with growth in both Climate and Industrial |
l | Revenues up 11 percent, organic revenues* up 9 percent with continued strength in both Climate and Industrial |
l | Operating margin expands 40 bps and adjusted operating margin* grows 50 bps |
l | Company significantly raises full-year 2018 guidance |
*This news release contains non-GAAP financial measures. Definitions of the non-GAAP financial measures can be found in the footnotes of this news release. See attached tables for additional details and reconciliations. | |
Swords, Ireland, July 25, 2018 - Ingersoll-Rand plc (NYSE:IR), a world leader in creating comfortable, sustainable and efficient environments, today reported diluted earnings per share (EPS) from continuing operations of $1.82 for the second quarter of 2018. Excluding restructuring costs of ($7.1M) and tax reform provisional adjustments, adjusted continuing EPS was $1.85.
Second-Quarter 2018 Results
Financial Comparisons - Second-Quarter Continuing Operations
$, millions except EPS | Q2 2018 | Q2 2017 | Y-O-Y Change | Organic Y-O-Y Change |
Bookings | $4,549 | $3,850 | 18% | 15% |
Net Revenues | $4,358 | $3,908 | 11% | 9% |
Operating Income | $640 | $558 | 15% | |
Operating Margin | 14.7% | 14.3% | 0.4 PPts | |
Adjusted Operating Income* | $647 | $563 | 15% | |
Adjusted Operating Margin | 14.9% | 14.4% | 0.5 PPts | |
Continuing EPS | $1.82 | $1.35 | 35% | |
Adjusted Continuing EPS | $1.85 | $1.49 | 24% | |
Restructuring Cost | ($7.1) | ($5.5) | ($1.6) | |
-more-
-2-
"Our global business strategy is at the nexus of environmental sustainability and impact,” said Michael W. Lamach, chairman and chief executive officer. “The world is continuing to urbanize while becoming warmer and more resource constrained as time passes. Our portfolio is well-positioned to meet the needs associated with these trends and provides a platform to grow consistently at a rate above the global economic average. Our strategy is coupled with an operating system that delivers strong revenue, earnings and cash flow for our shareholders over the long term. Our second-quarter results of 18 percent bookings growth, 11 percent revenue growth and 24 percent adjusted continuing earnings per share growth demonstrate the strength and effectiveness of this combination."
Highlights from the Second Quarter of 2018 (all comparisons against the second quarter of 2017 unless otherwise noted)
• | Bookings up 18 percent, strong organic bookings growth of 15 percent with growth across all businesses. |
• | Enterprise revenue up 11 percent, organic revenue up 9 percent with growth in virtually all products and geographies and continued strong growth in services and parts. |
• | Enterprise reported revenue growth included approximately 1 percentage point of growth from foreign exchange and approximately 1 percentage point from acquisitions. |
• | Enterprise equipment revenue grew 11 percent and services and parts revenues grew 12 percent. |
• | Operating margin improved 40 basis points; adjusted operating margin up 50 basis points driven by strong volume, positive price and productivity partially offset by material inflation, tariffs and freight inflation. |
• | Q2 adjusted effective tax rate* of 21.3 percent consistent with expectations for full-year estimated adjusted effective tax rate of 21 percent to 22 percent. |
Second-Quarter Business Review (all comparisons against the second quarter of 2017 unless otherwise noted)
Climate Segment: delivers energy-efficient products and innovative energy services. The segment includes Trane® and American Standard® Heating & Air Conditioning which provide heating, ventilation and air conditioning (HVAC) systems, and commercial and residential building services, parts, support and controls; energy services and building automation through Trane Building Advantage™ and Nexia™; and Thermo King® transport temperature control solutions.
$, millions | Q2 2018 | Q2 2017 | Y-O-Y Change | Organic Y-O-Y Change |
Bookings | $3,729 | $3,118 | 20% | 17% |
Net Revenues | $3,494 | $3,144 | 11% | 9% |
Operating Income | $582.7 | $527.1 | 11% | |
Operating Margin | 16.7% | 16.8% | (0.1) PPts | |
Adjusted Operating Income | $586.9 | $528.9 | 11% | |
Adjusted Operating Margin | 16.8% | 16.8% | flat | |
• | Bookings up 20 percent, organic bookings up 17 percent. Revenue up 11 percent, organic revenue up 9 percent. |
• | Broad-based revenue growth in all businesses and regions, and services. |
• | Climate reported revenue growth included approximately 1 percentage point of growth from foreign exchange and approximately 1 percentage point from acquisitions. |
• | Climate equipment revenue grew 11 percent and services and parts revenues grew 12 percent. |
• | Operating margin positively impacted by good price realization, strong volume and productivity; offset by inflationary headwinds and planned restructuring actions; adjusted operating margins flat. |
-more-
-3-
Industrial Segment: delivers products and services that enhance energy efficiency, productivity and operations. The segment includes compressed air and gas systems and services, power tools, material handling systems, ARO® fluid management equipment, as well as Club Car® golf, utility and consumer low-speed vehicles.
$, millions | Q2 2018 | Q2 2017 | Y-O-Y Change | Organic Y-O-Y Change |
Bookings | $821 | $733 | 12% | 8% |
Net Revenues | $864 | $765 | 13% | 9% |
Operating Income | $121.2 | $92.2 | 31% | |
Operating Margin | 14.0% | 12.1% | 1.9 PPts | |
Adjusted Operating Income | $122.7 | $95.6 | 28% | |
Adjusted Operating Margin | 14.2% | 12.5% | 1.7 PPts | |
• | Bookings up 12 percent and organic bookings up 8 percent. Revenue up 13 percent with organic revenue up 9 percent. |
• | Strong revenue growth in all products and services. |
• | Industrial reported revenue growth included approximately 3 percentage points of growth from foreign exchange and approximately 1 percentage point from acquisitions. |
• | Industrial equipment revenue grew 14 percent and services and parts revenues grew 11 percent. |
• | Operating margin improved 190 basis points; adjusted operating margin up 170 basis points driven by strong revenue growth, pricing and productivity actions more than offsetting inflation headwinds. |
Balance Sheet and Cash Flow
$, millions | Q2 2018 | Q2 2017 | Y-O-Y Change |
Cash From Continuing Operating Activities Y-T-D | $415 | $422 | ($7) |
Free Cash Flow Y-T-D* | $272 | $357 | ($85) |
Working Capital/Revenue* | 5.5% | 5.1% | 40 bps increase |
Cash Balance 30 June | $970 | $1,310 | ($340) |
Debt Balance 30 June | $4,339 | $4,066 | $273 |
• | Second-quarter cash flow from continuing operating activities was $460 million, consistent with the company’s expectations and normal business seasonality. |
• | Working capital funded Q2 revenue growth; working capital / revenue on track for full-year 2018 cash flow targets. |
Capital Deployment
• | Continued execution of a balanced dynamic capital allocation strategy. |
• | Increased the quarterly dividend 18 percent to $0.53 per share; $2.12 per share annualized. |
• | Repurchased $500 million or 5.6 million shares year to date through June 30; $250 million or 2.8 million shares repurchased in the second quarter. |
• | Acquisition pipeline remains active; Trane / Mitsubishi Electric joint venture launched in Q2 2018. |
-more-
-4-
Company Raises Full-Year 2018 Revenue, EPS and Cash Flow Guidance
Targets | Prior FY Guidance | Updated FY Guidance |
Y-O-Y change in revenue | ||
Reported | 5.0% to 5.5% | 9.0% to 10.0% |
Organic | 3.0% to 3.5% | 7.0% to 8.0% |
EPS continuing | $4.80 to $5.00 | ~$5.25 |
Restructuring - (add back) | $(0.20) | $(0.20) |
Debt redemption / other items - (add back) | — | $(0.05) |
EPS continuing - adjusted | $5.00 to $5.20 | ~$5.50 |
Share count - millions | ~250 | ~250 |
Free cash flow | $1.2B to $1.3B | ~$1.375B |
Tax rate | 21% to 22% | 21% to 22% |
This news release includes “forward-looking statements,” which are statements that are not historical facts, including statements that relate to the mix of and demand for our products; performance of the markets in which we operate; our share repurchase program including the amount of shares to be repurchased and timing of such repurchases; our capital allocation strategy including projected acquisitions; our projected 2018 full-year financial performance and targets including assumptions regarding our effective tax rate and other factors described in our guidance. These forward-looking statements are based on our current expectations and are subject to risks and uncertainties, which may cause actual results to differ materially from our current expectations. Such factors include, but are not limited to, global economic conditions, the outcome of any litigation, demand for our products and services, and tax law changes. Additional factors that could cause such differences can be found in our Form 10-K for the year ended December 31, 2017, as well as our subsequent reports on Form 10-Q and other SEC filings. We assume no obligation to update these forward-looking statements.
This news release also includes non-GAAP financial information which should be considered supplemental to, not a substitute for, or superior to, the financial measure calculated in accordance with GAAP. The definitions of our non-GAAP financial information and reconciliation to GAAP is attached to this news release.
All amounts reported within the earnings release above related to net earnings (loss), earnings (loss) from continuing operations, earnings (loss) from discontinued operations, and per share amounts are attributed to Ingersoll Rand’s ordinary shareholders.
Ingersoll Rand (NYSE:IR) advances the quality of life by creating comfortable, sustainable and efficient environments. Our people and our family of brands - including Club Car®, Ingersoll Rand®, Thermo King® and Trane® - work together to enhance the quality and comfort of air in homes and buildings; transport and protect food and perishables; and increase industrial productivity and efficiency. We are a $14 billion global business committed to a world of sustainable progress and enduring results. For more information, visit ingersollrand.com.
# # #
7/25/18
(See Accompanying Tables)
• | Table 1: Condensed Consolidated Income Statement |
• | Table 2: Business Review |
• | Tables 3 - 5: Reconciliation of GAAP to Non-GAAP |
• | Table 6: Condensed Consolidated Balance Sheets |
• | Table 7: Condensed Consolidated Statement of Cash Flows |
• | Table 8: Balance Sheet Metrics and Free Cash Flow |
-more-
-5-
Contacts: | |
Media: | Investors: |
Perri Richman | Zac Nagle |
732-319-1024, prichman@irco.com | 704-990-3001, InvestorRelations@irco.com |
*Q2 Non-GAAP measures definitions
Organic revenue is defined as GAAP net revenues adjusted for the impact of currency and acquisitions. Organic bookings is defined as reported orders closed/completed in the current period adjusted for the impact of currency and acquisitions.
• | Currency impacts on net revenues and bookings are measured by applying the prior year’s foreign currency exchange rates to the current period’s net revenues and bookings reported in local currency. This measure allows for a direct comparison of operating results excluding the year-over-year impact of foreign currency translation. |
Adjusted operating income is defined as GAAP operating income plus restructuring costs in 2018 and 2017. Please refer to the reconciliation of GAAP to non-GAAP measures on tables 3 and 4 of the news release.
Adjusted operating margin is defined as the ratio of adjusted operating income divided by net revenues.
Adjusted continuing EPS in 2018 is defined as GAAP continuing EPS plus restructuring costs, net of tax impacts and tax reform provisional adjustments. Adjusted continuing EPS in 2017 is defined as GAAP continuing EPS plus restructuring costs, net of tax impacts plus a discrete non-cash tax adjustment in Latin America. Please refer to the reconciliation of GAAP to non-GAAP measures on tables 3 and 4 of the news release.
Free cash flow in 2018 and 2017 is defined as net cash provided by (used in) continuing operating activities, less capital expenditures, plus cash payments for restructuring. In 2018, the Company updated its definition of free cash flow to exclude the impacts of discontinued operations. As a result, free cash flow amounts in 2017 have been restated to conform with the current year definition. Please refer to the free cash flow reconciliation on table 8 of the news release.
Working capital measures a firm’s operating liquidity position and its overall effectiveness in managing the enterprises’ current accounts.
• | Working capital is calculated by adding net accounts and notes receivables and inventories and subtracting total current liabilities that exclude short term debt, dividend payables and income tax payables. |
• | Working capital as a percent of revenue is calculated by dividing the working capital balance (e.g. as of June 30) by the annualized revenue for the period (e.g. reported revenues for the three months ended June 30 multiplied by 4 to annualize for a full year). |
Adjusted effective tax rate for 2018 is defined as the ratio of income tax expense, plus or minus the tax effect of adjustments for restructuring costs and tax reform provisional adjustments, divided by earnings from continuing operations before income taxes plus restructuring costs. Adjusted effective tax rate for 2017 is defined as the ratio of income tax expense, plus or minus the tax effect of adjustments for restructuring costs and a discrete non-cash tax adjustment in Latin America, divided by earnings from continuing operations before income taxes plus restructuring costs. This measure allows for a direct comparison of the effective tax rate between periods.
Adjusted OI + D&A is defined as adjusted operating income plus depreciation and amortization expense.
-more-
Table 1
INGERSOLL-RAND PLC
Condensed Consolidated Income Statement
(In millions, except per share amounts)
UNAUDITED
For the quarter | For the six months | ||||||||||||||
ended June 30, | ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Net revenues | $ | 4,357.7 | $ | 3,908.4 | $ | 7,742.2 | $ | 6,909.0 | |||||||
Cost of goods sold | (2,964.1 | ) | (2,653.1 | ) | (5,384.3 | ) | (4,779.2 | ) | |||||||
Selling and administrative expenses | (753.3 | ) | (697.7 | ) | (1,474.2 | ) | (1,357.2 | ) | |||||||
Operating income | 640.3 | 557.6 | 883.7 | 772.6 | |||||||||||
Interest expense | (50.3 | ) | (54.1 | ) | (123.2 | ) | (108.1 | ) | |||||||
Other income/(expense), net | (3.5 | ) | (11.5 | ) | (7.5 | ) | (16.2 | ) | |||||||
Earnings before income taxes | 586.5 | 492.0 | 753.0 | 648.3 | |||||||||||
Provision for income taxes | (128.0 | ) | (138.1 | ) | (161.0 | ) | (166.8 | ) | |||||||
Earnings from continuing operations | 458.5 | 353.9 | 592.0 | 481.5 | |||||||||||
Discontinued operations, net of tax | (5.9 | ) | 8.3 | (15.3 | ) | 1.8 | |||||||||
Net earnings | 452.6 | 362.2 | 576.7 | 483.3 | |||||||||||
Less: Net earnings attributable to noncontrolling interests | (4.5 | ) | (3.6 | ) | (8.2 | ) | (7.6 | ) | |||||||
Net earnings attributable to Ingersoll-Rand plc | $ | 448.1 | $ | 358.6 | $ | 568.5 | $ | 475.7 | |||||||
Amounts attributable to Ingersoll-Rand plc | |||||||||||||||
ordinary shareholders: | |||||||||||||||
Continuing operations | $ | 454.0 | $ | 350.3 | $ | 583.8 | $ | 473.9 | |||||||
Discontinued operations | (5.9 | ) | 8.3 | (15.3 | ) | 1.8 | |||||||||
Net earnings | $ | 448.1 | $ | 358.6 | $ | 568.5 | $ | 475.7 | |||||||
Diluted earnings (loss) per share attributable to | |||||||||||||||
Ingersoll-Rand plc ordinary shareholders: | |||||||||||||||
Continuing operations | $ | 1.82 | $ | 1.35 | $ | 2.32 | $ | 1.82 | |||||||
Discontinued operations | (0.03 | ) | 0.03 | (0.06 | ) | — | |||||||||
Net earnings | $ | 1.79 | $ | 1.38 | $ | 2.26 | $ | 1.82 | |||||||
Weighted-average number of common shares outstanding: | |||||||||||||||
Diluted | 250.1 | 259.7 | 251.6 | 261.1 | |||||||||||
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 2
INGERSOLL-RAND PLC
Business Review
(In millions, except percentages)
UNAUDITED
For the quarter | For the six months | ||||||||||||||
ended June 30, | ended June 30, | ||||||||||||||
2018 | 2017 | 2018 | 2017 | ||||||||||||
Climate | |||||||||||||||
Net revenues | $ | 3,493.8 | $ | 3,143.8 | $ | 6,103.6 | $ | 5,467.9 | |||||||
Segment operating income * | 582.7 | 527.1 | 843.1 | 744.4 | |||||||||||
and as a % of Net revenues | 16.7 | % | 16.8 | % | 13.8 | % | 13.6 | % | |||||||
Industrial | |||||||||||||||
Net revenues | 863.9 | 764.6 | 1,638.6 | 1,441.1 | |||||||||||
Segment operating income * | 121.2 | 92.2 | 181.1 | 158.0 | |||||||||||
and as a % of Net revenues | 14.0 | % | 12.1 | % | 11.1 | % | 11.0 | % | |||||||
Unallocated corporate expense | (63.6 | ) | (61.7 | ) | (140.5 | ) | (129.8 | ) | |||||||
Total | |||||||||||||||
Net revenues | $ | 4,357.7 | $ | 3,908.4 | $ | 7,742.2 | $ | 6,909.0 | |||||||
Consolidated operating income | $ | 640.3 | $ | 557.6 | $ | 883.7 | $ | 772.6 | |||||||
and as a % of Net revenues | 14.7 | % | 14.3 | % | 11.4 | % | 11.2 | % | |||||||
* Segment operating income is the measure of profit and loss that the Company uses to evaluate the financial performance of the business and as the basis for performance reviews, compensation and resource allocation. For these reasons, the Company believes that Segment operating income represents the most relevant measure of segment profit and loss.
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 3
INGERSOLL-RAND PLC
Reconciliation of GAAP to non-GAAP
(In millions, except per share amounts)
UNAUDITED
For the quarter ended June 30, 2018 | For the six months ended June 30, 2018 | ||||||||||||||||||||||||
As | As | As | As | ||||||||||||||||||||||
Reported | Adjustments | Adjusted | Reported | Adjustments | Adjusted | ||||||||||||||||||||
Net revenues | $ | 4,357.7 | $ | — | $ | 4,357.7 | $ | 7,742.2 | $ | — | $ | 7,742.2 | |||||||||||||
Operating income | 640.3 | 7.1 | (a) | 647.4 | 883.7 | 51.5 | (a) | 935.2 | |||||||||||||||||
Operating margin | 14.7 | % | 14.9 | % | 11.4 | % | 12.1 | % | |||||||||||||||||
Earnings from continuing operations before income taxes | 586.5 | 7.1 | (a,b) | 593.6 | 753.0 | 68.1 | (a,b) | 821.1 | |||||||||||||||||
Provision for income taxes | (128.0 | ) | 1.4 | (c,d) | (126.6 | ) | (161.0 | ) | (12.0 | ) | (c,d) | (173.0 | ) | ||||||||||||
Tax rate | 21.8 | % | 21.3 | % | 21.4 | % | 21.1 | % | |||||||||||||||||
Earnings from continuing operations attributable to Ingersoll-Rand plc | $ | 454.0 | $ | 8.5 | (e) | $ | 462.5 | $ | 583.8 | $ | 56.1 | (e) | $ | 639.9 | |||||||||||
Diluted earnings per common share | |||||||||||||||||||||||||
Continuing operations | $ | 1.82 | $ | 0.03 | $ | 1.85 | $ | 2.32 | $ | 0.22 | $ | 2.54 | |||||||||||||
Weighted-average number of common shares outstanding: | |||||||||||||||||||||||||
Diluted | 250.1 | — | 250.1 | 251.6 | — | 251.6 | |||||||||||||||||||
Detail of Adjustments: | |||||||||||||||||||||||||
(a) | Restructuring costs | $ | 7.1 | $ | 51.5 | ||||||||||||||||||||
(b) | Debt redemption premium and related charges | — | 16.6 | ||||||||||||||||||||||
(c) | Tax impact of adjustments (a,b) | (0.2 | ) | (13.6 | ) | ||||||||||||||||||||
(d) | Tax impact for provisional adjustments derived from Tax Reform | 1.6 | 1.6 | ||||||||||||||||||||||
(e) | Impact of adjustments on earnings from continuing operations attributable to Ingersoll-Rand plc | $ | 8.5 | $ | 56.1 | ||||||||||||||||||||
The Company reports its financial results in accordance with generally accepted accounting principles in the United States (GAAP). This supplemental schedule provides non-GAAP financial information and a quantitative reconciliation of the difference between the non-GAAP financial measures and the financial measures calculated and reported in accordance with GAAP.
The non-GAAP financial measures should be considered supplemental to, not a substitute for or superior to, financial measures calculated in accordance with GAAP. They have limitations in that they do not reflect all of the costs associated with the operations of our businesses as determined in accordance with GAAP. In addition, these measures may not be comparable to non-GAAP financial measures reported by other companies.
We believe the non-GAAP financial information provides important supplemental information to both management and investors regarding financial and business trends used in assessing our financial condition and results of operations.
The non-GAAP financial measures associated with operating income and margin, tax rate and EPS assist investors with analyzing our business segment results as well as with predicting future performance. In addition, these non-GAAP financial measures are also reviewed by management in order to evaluate the financial performance of each segment. They are the basis for performance reviews, compensation and resource allocation. We believe that the presentation of these non-GAAP financial measures will permit investors to assess the performance of the Company on the same basis as management.
As a result, one should not consider these measures in isolation or as a substitute for our results reported under GAAP. We compensate for these limitations by analyzing results on a GAAP basis as well as a non-GAAP basis, prominently disclosing GAAP results and providing reconciliations from GAAP results to non-GAAP results.
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 4
INGERSOLL-RAND PLC
Reconciliation of GAAP to non-GAAP
(In millions, except per share amounts)
UNAUDITED
For the quarter ended June 30, 2017 | For the six months ended June 30, 2017 | |||||||||||||||||||||||
As | As | As | As | |||||||||||||||||||||
Reported | Adjustments | Adjusted | Reported | Adjustments | Adjusted | |||||||||||||||||||
Net revenues | $ | 3,908.4 | $ | — | $ | 3,908.4 | $ | 6,909.0 | $ | — | $ | 6,909.0 | ||||||||||||
Operating income | 557.6 | 5.5 | (a) | 563.1 | 772.6 | 38.2 | (a) | 810.8 | ||||||||||||||||
Operating margin | 14.3 | % | 14.4 | % | 11.2 | % | 11.7 | % | ||||||||||||||||
Earnings from continuing operations before income taxes | 492.0 | 5.5 | (a) | 497.5 | 648.3 | 38.2 | (a) | 686.5 | ||||||||||||||||
Provision for income taxes | (138.1 | ) | 30.2 | (b,c) | (107.9 | ) | (166.8 | ) | 22.3 | (b,c) | (144.5 | ) | ||||||||||||
Tax rate | 28.1 | % | 21.7 | % | 25.7 | % | 21.0 | % | ||||||||||||||||
Earnings from continuing operations attributable to Ingersoll-Rand plc | $ | 350.3 | $ | 35.7 | (d) | $ | 386.0 | $ | 473.9 | $ | 60.5 | (d) | $ | 534.4 | ||||||||||
Diluted earnings per common share | ||||||||||||||||||||||||
Continuing operations | $ | 1.35 | $ | 0.14 | $ | 1.49 | $ | 1.82 | $ | 0.23 | $ | 2.05 | ||||||||||||
Weighted-average number of common shares outstanding: | ||||||||||||||||||||||||
Diluted | 259.7 | — | 259.7 | 261.1 | — | 261.1 | ||||||||||||||||||
Detail of Adjustments: | ||||||||||||||||||||||||
(a) | Restructuring costs | $ | 5.5 | $ | 38.2 | |||||||||||||||||||
(b) | Tax impact of adjustment (a) | (3.1 | ) | (11.0 | ) | |||||||||||||||||||
(c) | Latin America discrete non-cash tax adjustment | 33.3 | 33.3 | |||||||||||||||||||||
(d) | Impact of adjustments on earnings from continuing operations attributable to Ingersoll-Rand plc | $ | 35.7 | $ | 60.5 | |||||||||||||||||||
The Company reports its financial results in accordance with generally accepted accounting principles in the United States (GAAP). This supplemental schedule provides non-GAAP financial information and a quantitative reconciliation of the difference between the non-GAAP financial measures and the financial measures calculated and reported in accordance with GAAP.
The non-GAAP financial measures should be considered supplemental to, not a substitute for or superior to, financial measures calculated in accordance with GAAP. They have limitations in that they do not reflect all of the costs associated with the operations of our businesses as determined in accordance with GAAP. In addition, these measures may not be comparable to non-GAAP financial measures reported by other companies.
We believe the non-GAAP financial information provides important supplemental information to both management and investors regarding financial and business trends used in assessing our financial condition and results of operations.
The non-GAAP financial measures associated with operating income and margin, tax rate and EPS assist investors with analyzing our business segment results as well as with predicting future performance. In addition, these non-GAAP financial measures are also reviewed by management in order to evaluate the financial performance of each segment. They are the basis for performance reviews, compensation and resource allocation. We believe that the presentation of these non-GAAP financial measures will permit investors to assess the performance of the Company on the same basis as management.
As a result, one should not consider these measures in isolation or as a substitute for our results reported under GAAP. We compensate for these limitations by analyzing results on a GAAP basis as well as a non-GAAP basis, prominently disclosing GAAP results and providing reconciliations from GAAP results to non-GAAP results.
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 5
INGERSOLL-RAND PLC
Reconciliation of GAAP to non-GAAP
(In millions)
UNAUDITED
For the quarter ended June 30, 2018 | For the quarter ended June 30, 2017 | ||||||||||||
As Reported | Margin | As Reported | Margin | ||||||||||
Climate | |||||||||||||
Net revenues | $ | 3,493.8 | $ | 3,143.8 | |||||||||
Segment operating income | $ | 582.7 | 16.7 | % | $ | 527.1 | 16.8 | % | |||||
Restructuring | 4.2 | 0.1 | % | 1.8 | 0.0 | % | |||||||
Adjusted operating income | 586.9 | 16.8 | % | 528.9 | 16.8 | % | |||||||
Depreciation and amortization | 63.2 | 1.8 | % | 61.9 | 2.0 | % | |||||||
Adjusted OI plus D&A * | $ | 650.1 | 18.6 | % | $ | 590.8 | 18.8 | % | |||||
Industrial | |||||||||||||
Net revenues | $ | 863.9 | $ | 764.6 | |||||||||
Segment operating income | $ | 121.2 | 14.0 | % | $ | 92.2 | 12.1 | % | |||||
Restructuring | 1.5 | 0.2 | % | 3.4 | 0.4 | % | |||||||
Adjusted operating income | 122.7 | 14.2 | % | 95.6 | 12.5 | % | |||||||
Depreciation and amortization | 20.3 | 2.4 | % | 18.6 | 2.4 | % | |||||||
Adjusted OI plus D&A | $ | 143.0 | 16.6 | % | $ | 114.2 | 14.9 | % | |||||
Corporate | |||||||||||||
Unallocated corporate expense | $ | (63.6 | ) | $ | (61.7 | ) | |||||||
Restructuring | 1.4 | 0.3 | |||||||||||
Adjusted corporate expense | (62.2 | ) | (61.4 | ) | |||||||||
Depreciation and amortization | 10.9 | 6.9 | |||||||||||
Adjusted corporate expense plus D&A | $ | (51.3 | ) | $ | (54.5 | ) | |||||||
Total Company | |||||||||||||
Net revenues | $ | 4,357.7 | $ | 3,908.4 | |||||||||
Operating income | $ | 640.3 | 14.7 | % | $ | 557.6 | 14.3 | % | |||||
Restructuring | 7.1 | 0.2 | % | 5.5 | 0.1 | % | |||||||
Adjusted operating income | 647.4 | 14.9 | % | 563.1 | 14.4 | % | |||||||
Depreciation and amortization | 94.4 | 2.1 | % | 87.4 | 2.2 | % | |||||||
Adjusted OI plus D&A | $ | 741.8 | 17.0 | % | $ | 650.5 | 16.6 | % | |||||
The Company reports its financial results in accordance with generally accepted accounting principles in the United States (GAAP). This supplemental schedule provides non-GAAP financial information and a quantitative reconciliation of the difference between the non-GAAP financial measures and the financial measures calculated and reported in accordance with GAAP.
The non-GAAP financial measures should be considered supplemental to, not a substitute for or superior to, financial measures calculated in accordance with GAAP. They have limitations in that they do not reflect all of the costs associated with the operations of our businesses as determined in accordance with GAAP. In addition, these measures may not be comparable to non-GAAP financial measures reported by other companies.
We believe the non-GAAP financial information provides important supplemental information to both management and investors regarding financial and business trends used in assessing our financial condition and results of operations.
The non-GAAP financial measures of adjusted operating income, plus depreciation and amortization, adjusted corporate expense, plus depreciation and amortization, and related margins assist investors with analyzing our business segment results as well as with predicting future performance. In addition, these non-GAAP financial measures are also reviewed by management in order to evaluate the financial performance of each segment. They are the basis for performance reviews, compensation and resource allocation. We believe that the presentation of these non-GAAP financial measures will permit investors to assess the performance of the Company on the same basis as management.
As a result, one should not consider these measures in isolation or as a substitute for our results reported under GAAP. We compensate for these limitations by analyzing results on a GAAP basis as well as a non-GAAP basis, prominently disclosing GAAP results and providing reconciliations from GAAP results to non-GAAP results.
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 6
INGERSOLL-RAND PLC
Condensed Consolidated Balance Sheets
(In millions)
June 30, | December 31, | ||||||
2018 | 2017 | ||||||
ASSETS | UNAUDITED | ||||||
Cash and cash equivalents | $ | 969.5 | $ | 1,549.4 | |||
Accounts and notes receivable, net | 2,946.9 | 2,477.4 | |||||
Inventories, net | 1,733.3 | 1,555.4 | |||||
Other current assets | 512.0 | 536.9 | |||||
Total current assets | 6,161.7 | 6,119.1 | |||||
Property, plant and equipment, net | 1,646.8 | 1,551.3 | |||||
Goodwill | 6,001.1 | 5,935.7 | |||||
Intangible assets, net | 3,704.9 | 3,742.9 | |||||
Other noncurrent assets | 863.4 | 824.3 | |||||
Total assets | $ | 18,377.9 | $ | 18,173.3 | |||
LIABILITIES AND EQUITY | |||||||
Accounts payable | $ | 1,832.1 | $ | 1,556.1 | |||
Accrued expenses and other current liabilities | 2,321.0 | 2,164.9 | |||||
Short-term borrowings and current maturities of long-term debt | 599.6 | 1,107.0 | |||||
Total current liabilities | 4,752.7 | 4,828.0 | |||||
Long-term debt | 3,738.9 | 2,957.0 | |||||
Other noncurrent liabilities | 3,062.6 | 3,181.4 | |||||
Shareholders' equity | 6,823.7 | 7,206.9 | |||||
Total liabilities and equity | $ | 18,377.9 | $ | 18,173.3 | |||
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 7
INGERSOLL-RAND PLC
Condensed Consolidated Statement of Cash Flows
(In millions)
UNAUDITED
For six months | |||||||
ended June 30, | |||||||
2018 | 2017 | ||||||
Operating Activities | |||||||
Earnings from continuing operations | $ | 592.0 | $ | 481.5 | |||
Depreciation and amortization | 187.8 | 174.1 | |||||
Changes in assets and liabilities and other non-cash items | (365.3 | ) | (233.3 | ) | |||
Net cash provided by (used in) continuing operating activities | 414.5 | 422.3 | |||||
Net cash provided by (used in) discontinued operating activities | (36.8 | ) | (16.8 | ) | |||
Net cash provided by (used in) operating activities | 377.7 | 405.5 | |||||
Investing Activities | |||||||
Capital expenditures | (163.4 | ) | (79.5 | ) | |||
Acquisition of businesses, equity method investments and other, net | (281.5 | ) | (39.4 | ) | |||
Net cash provided by (used in) investing activities | (444.9 | ) | (118.9 | ) | |||
Financing Activities | |||||||
Short-term borrowings, net | 242.6 | — | |||||
Long-term borrowings, net | 24.1 | (7.6 | ) | ||||
Dividends paid to ordinary shareholders | (221.8 | ) | (204.8 | ) | |||
Repurchase of ordinary shares | (500.1 | ) | (575.2 | ) | |||
Other financing activities, net | (36.2 | ) | 20.7 | ||||
Net cash provided by (used in) financing activities | (491.4 | ) | (766.9 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | (21.3 | ) | 75.7 | ||||
Net increase (decrease) in cash and cash equivalents | (579.9 | ) | (404.6 | ) | |||
Cash and cash equivalents - beginning of period | 1,549.4 | 1,714.7 | |||||
Cash and cash equivalents - end of period | $ | 969.5 | $ | 1,310.1 | |||
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION
Table 8
INGERSOLL-RAND PLC
Balance Sheet Metrics and Free Cash Flow
($ in millions)
UNAUDITED
June 30, | June 30, | December 31, | |||||||||||
2018 | 2017 | 2017 | |||||||||||
Net Receivables | $ | 2,947 | $ | 2,597 | $ | 2,477 | |||||||
Days Sales Outstanding | 61.7 | 60.6 | 62.5 | ||||||||||
Net Inventory | $ | 1,733 | $ | 1,605 | $ | 1,555 | |||||||
Inventory Turns | 6.8 | 6.6 | 6.5 | ||||||||||
Accounts Payable | $ | 1,832 | $ | 1,599 | $ | 1,556 | |||||||
Days Payable Outstanding | 56.4 | 55.0 | 55.8 | ||||||||||
------------------------------------------------------------------------------------------------------------------------------------------------------- | |||||||||||||
Forecast (a) | |||||||||||||
For the year ending | Six months ended | Six months ended | |||||||||||
December 31, 2018 | June 30, 2018 | June 30, 2017 | |||||||||||
Cash flow provided by (used in) continuing operating activities | ~ $1,670 | $ | 414.5 | $ | 422.3 | ||||||||
Capital expenditures | (300) - (400) | (163.4 | ) | (79.5 | ) | ||||||||
Cash payments for restructuring | ~ 55 | 21.0 | 14.3 | ||||||||||
Free cash flow * | ~ $1,375 | $ | 272.1 | $ | 357.1 | ||||||||
(a) Amounts are approximate.
The Company reports its financial results in accordance with generally accepted accounting principles in the United States (GAAP). This supplemental schedule provides non-GAAP financial information and a quantitative reconciliation of the difference between the non-GAAP financial measure and the financial measure calculated and reported in accordance with GAAP.
The non-GAAP financial measure should be considered supplemental to, not a substitute for or superior to, the financial measure calculated in accordance with GAAP. It has limitations in that it does not reflect all of the costs associated with the operations of our businesses as determined in accordance with GAAP. In addition, this measure may not be comparable to non-GAAP financial measures reported by other companies.
We believe the non-GAAP financial information provides important supplemental information to both management and investors regarding financial and business trends used in assessing our financial condition and cash flow.
The non-GAAP financial measure of free cash flow assists investors with analyzing our business results as well as with predicting future performance. In addition, this non-GAAP financial measure is reviewed by management in order to evaluate the financial performance of each segment as well as the Company as a whole. It is the basis for performance reviews, compensation and resource allocation. We believe that the presentation of this non-GAAP financial measure will permit investors to assess the performance of the Company on the same basis as management.
As a result, one should not consider this measure in isolation or as a substitute for our results reported under GAAP. We compensate for these limitations by analyzing results on a GAAP basis as well as a non-GAAP basis, prominently disclosing GAAP results and providing reconciliations from GAAP results to non-GAAP results.
SEE ATTACHED RELEASE FOR ADDITIONAL INFORMATION