-
Revenues of $3.3 billion in the fourth quarter, organic revenues
(excluding acquisitions and currency) up 3 percent compared with 2014
and reported revenues also up 3 percent year-over-year
-
Full-year 2015 adjusted EPS (excluding restructuring and other
one-time costs) from continuing operations were $3.73, up 12 percent
compared with 2014; reported EPS of $2.57
-
Adjusted free cash flow for full-year 2015 of $985 million, 101
percent of adjusted net income
-
2016 full-year adjusted EPS from continuing operations forecasted
to be $3.80 to $4.00, up 2 percent to 7 percent compared with 2015;
reported EPS forecasted to be $3.75 to $3.95
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 $0.88 for the fourth
quarter of 2015.
The company reported net earnings of $233.5 million, or EPS of $0.88,
for the fourth quarter of 2015. Fourth-quarter net earnings included
$234.4 million, or EPS of $0.88 from continuing operations, as well as a
net loss of $(0.9) million from discontinued operations. Results for the
fourth quarter of 2015 included $(18) million, or $(0.06) per share,
from restructuring costs. Excluding these items, fourth-quarter 2015
adjusted EPS from continuing operations were $0.94. This compares with
net earnings of $255.5 million, or EPS of $0.95, for the 2014 fourth
quarter which included EPS of $0.79 from continuing operations and $0.16
from discontinued operations (see attached tables for additional
details).
Full-Year Results
Full-year 2015 net revenues were $13,301 million, an organic increase of
5 percent (up 3 percent on a reported basis) when compared with 2014.
Operating income for 2015 totaled $1,458 million compared with $1,405
million for 2014. Operating income for full-year 2015 included $59
million of restructuring and other one-time costs. The prior year
included $13 million of restructuring costs. Excluding these items,
full-year 2015 adjusted operating margin was 11.4 percent, an increase
of 0.4 percentage points when compared with adjusted 2014 operating
margins (see attached tables for additional details).
The company reported full-year 2015 EPS of $2.48. EPS from continuing
operations were $2.57 with a net loss of ($0.09) EPS from discontinued
operations. The EPS from continuing operations included $309 million of
after-tax cost, or EPS of $(1.16) related to restructuring and other
one-time costs. The prior year included $17 million of after-tax cost,
or EPS of $(0.06), related to restructuring and the redemption premium
expense for early debt retirement. Before these items, 2015 adjusted EPS
from continuing operations were $3.73 per share, up 12 percent compared
with 2014 adjusted EPS of $3.33 (see attached tables for additional
details).
“We realized double digit adjusted continuing EPS growth, as well as 5
percent organic revenue growth and margin improvement in 2015 despite
weak industrial markets and currency headwinds,” said Michael W. Lamach,
chairman and chief executive officer. “Growth programs and investments –
coupled with our ongoing productivity actions and strong balance sheet –
underpin how we have steadily delivered excellent organic growth,
improved operating margins and average operating leverage above 35
percent over the past 5 years. And I am confident we will continue to
add to our multi-year record of delivering excellent operating
performance in 2016.”
Additional Highlights from the 2015 Fourth Quarter
Revenues: The company’s organic revenues
increased 3 percent (up 3 percent on a reported basis) to $3,326
million, compared with revenues of $3,241 million for the 2014 fourth
quarter. Total U.S. organic revenues were up 4 percent compared to 2014,
and organic revenues from international operations increased 2 percent.
Operating Margin: The fourth-quarter
operating margin was 10.8 percent compared with 10.7 percent in 2014.
Adjusted for restructuring charges, the operating margin for
fourth-quarter 2015 was 11.3 percent, up 50 basis points on a comparable
basis with 2014. Increased volume and productivity savings were
partially offset by inflation and negative currency.
Interest Expense and Other Income/Expense:
Interest expense was $56 million for the fourth quarter. Other income
totaled $5 million for the fourth quarter of 2015, compared with $10
million for the 2014 fourth quarter, primarily due to foreign exchange
losses.
Taxes: Excluding restructuring and one-time
items, the company had an effective tax rate of approximately 22 percent
for the fourth quarter of 2015. The comparable effective rate for the
fourth quarter of 2014 was 25 percent.
Fourth-Quarter Business Review
[Note: Adjusted segment margins for 2014 and 2015 exclude
restructuring costs – see attached tables for additional details].
The Climate Segment delivers
energy-efficient solutions globally and includes Trane® and
American Standard® Heating and Air Conditioning which provide
heating, ventilation and air conditioning (HVAC) systems and commercial
and residential building services, parts, support and controls; and
Thermo King®, the leader in transport temperature control
solutions. Revenues for the fourth quarter of 2015 were $2,492 million,
an organic increase of 5 percent (up 2 percent reported) compared with
the fourth quarter of 2014. Organic bookings increased 5 percent (up 2
percent reported) year-over-year.
On a year-over-year basis, total commercial HVAC revenues increased by a
low-single digit percentage and were up by a mid-single digit percentage
excluding the impact of currency. Commercial HVAC organic revenues
increased by a mid-single digit percentage in North America and were up
low-teens in Asia. Organic revenues increased by a low-single digit
percentage in both EMEA and South America compared with last year.
Overall, currency had a negative 4 percentage point impact on
fourth-quarter commercial HVAC results. Residential HVAC revenues were
up mid-single digits despite a decline in industry shipments.
Fourth-quarter 2015 commercial HVAC bookings were down slightly. Organic
orders reflect a low-single digit increase compared with last year as
high-single digit growth in North America orders was offset by declining
activity in overseas markets. Residential HVAC orders showed strong
improvement and increased by an upper-teens percentage.
Total Thermo King refrigerated transport organic revenues declined by
low-single digits in the fourth quarter as gains in trailers and trucks
were offset by a revenue decline in other businesses. Currency had a
negative 5 percentage point impact on fourth-quarter reported revenues.
Organic bookings increased by a low-single digit percentage in the
fourth quarter of 2015, with gains in North America and Asia.
Fourth-quarter 2015 segment operating margin was 12.9 percent (excluding
restructuring costs, adjusted operating margin was also 12.9 percent).
The adjusted margin improved 70 basis points on a comparable basis with
2014 due to higher volumes and productivity gains, partially offset by
inflation and negative currency impacts.
The Industrial Segment delivers products
and services that enhance energy efficiency, productivity and
operations. It includes Ingersoll Rand® compressed air
systems and services, power tools and material handling systems, ARO®
fluid management equipment, as well as Club Car® golf,
utility and rough terrain vehicles. Total revenues in the fourth quarter
of 2015 were $834 million and increased 5 percent compared with the
fourth quarter of 2014. Organic revenues declined 2 percent and organic
bookings declined 7 percent compared with last year.
Revenues for air compressors and industrial products were up mid-single
digits overall and organic revenues declined low-single digits. Organic
revenues were down high-single digits in the Americas; down low-single
digits in EMEA and increased by high-single digits in Asia. Currency had
a negative 6 percentage point impact on fourth-quarter revenue
comparisons. Organic bookings declined by high-single digits compared
with last year.
Club Car revenues were flat compared with last year (increased slightly
excluding currency) as growth in utility vehicles and aftermarket parts
offset declines in the golf car market.
Fourth-quarter segment operating margin was 12.7 percent (excluding
restructuring costs, adjusted operating margin was 13.8 percent).
Operating margins declined due to lower volumes, the first year
inclusion of the Engineered Centrifugal Compressor acquisition-related
amortization, negative currency and inflation, partially offset by
productivity gains and positive price realization.
Balance Sheet and Free Cash Flow
At the end of the fourth quarter, working capital was 4.2 percent of
revenues, compared with 3.1 percent in 2014. Cash balances and total
debt balances were $0.7 billion and $4.2 billion, respectively. Adjusted
free cash flow for full-year 2015 was $985 million.
Share Repurchase
During the fourth quarter, the company repurchased approximately 4.4
million shares for approximately $250 million as part of a $1.5 billion
program approved by the board of directors in February 2014.
Additionally, the company repurchased approximately 4.9 million shares
for approximately $250 million during January 2016.
Sale of Hussmann Investment
The company previously announced it will sell its remaining equity
interest in Hussmann Parent, Inc. as part of a transaction in which
Panasonic Corporation is acquiring 100 percent of Hussmann’s shares.
Ingersoll Rand expects to receive net proceeds of approximately $425
million. The transaction is anticipated to close in the first half of
2016, subject to customary approvals and closing conditions. The 2016
EPS forecast excludes the gain from the sale of Hussmann. “Selling our
remaining ownership in Hussmann provides immediate value to our
shareholders and will provide additional cash for value-accretive
deployment in 2016,” said Lamach. Ingersoll Rand completed the sale of a
majority stake in the Hussmann business to private equity firm Clayton,
Dubilier & Rice, LLC in September 2011.
Completion of Agreement with the IRS
In December 2015, the Congressional Joint Committee on Taxation
concluded its review and took no objection to our previously disclosed
agreement with the Internal Revenue Service to resolve all open disputes
related to intercompany debt through 2011. In connection with this
agreement, the Company previously recognized a charge of approximately
$227 million to income tax expense in the second quarter of 2015 and had
a net cash outflow in the second half of 2015 of approximately $364
million, consisting of the $230 million in tax and $134 million of net
interest.
Outlook
Based on a forecast of slow-to-moderate growth in global construction
markets and weak industrial markets for 2016, the company expects
organic revenues, which exclude currency, for full-year 2016 to increase
in the range of 2 to 4 percent compared with 2015. Full-year reported
revenues are forecasted to be in the range of flat to up 2 percent
compared with 2015. Full-year adjusted EPS from continuing operations is
expected to be in the range of $3.80 to $4.00, with full-year reported
continuing EPS expected to be $3.75 to $3.95, which includes EPS of
$0.05 for restructuring. The full-year forecast reflects an average
diluted share count of approximately 260 million shares. Adjusted free
cash flow for full-year 2016 is expected to be in a range of $950
million to $1 billion.
First-quarter 2016 organic revenues are expected to increase in the
range of 3 percent to 5 percent compared with 2015, with reported
revenues expected to be in the range of flat to up 2 percent. Adjusted
EPS from continuing operations for the first quarter of 2016 are
expected to be in the range of $0.33 to $0.38 with reported EPS of $0.28
to $0.33, which includes EPS of $0.05 for restructuring. The
first-quarter forecast reflects an average diluted share count of
approximately 265 million shares.
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
projected 2016 first-quarter and full-year financial performance
including assumptions regarding our effective tax rate; and our sale of
our equity interest in Hussmann including the net proceeds to be
received and use of such proceeds. 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, 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, 2014, our
Form 10-Q for the quarters ended March 31, 2015, June 30, 2015, and
September 30, 2015, and other SEC filings. We assume no obligation to
update these forward-looking statements.
This news release also includes adjusted 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.
Further information about the adjusted non-GAAP financial tables 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 $13 billion global
business committed to a world of sustainable progress and enduring
results. For more information, visit ingersollrand.com.
(See Accompanying Tables)
-
Condensed Consolidated Income Statement
-
Segments
-
Non-GAAP Financial Tables
-
Condensed Consolidated Balance Sheet
-
Condensed Consolidated Statement of Cash Flow
-
Balance Sheet Metrics and Free Cash Flow
|
INGERSOLL-RAND PLC
|
Condensed Consolidated Income Statement
|
(In millions, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter ended
|
|
For the year ended
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
|
$
|
3,325.8
|
|
|
$
|
3,240.5
|
|
|
$
|
13,300.7
|
|
|
$
|
12,891.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of goods sold
|
|
|
|
(2,341.0
|
)
|
|
|
(2,261.1
|
)
|
|
|
(9,301.6
|
)
|
|
|
(8,982.8
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Selling & administrative expenses
|
|
|
|
(625.5
|
)
|
|
|
(633.1
|
)
|
|
|
(2,541.1
|
)
|
|
|
(2,503.9
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
|
359.3
|
|
|
|
346.3
|
|
|
|
1,458.0
|
|
|
|
1,404.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
|
(56.3
|
)
|
|
|
(68.0
|
)
|
|
|
(223.0
|
)
|
|
|
(225.3
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Other income/(expense), net
|
|
|
|
5.1
|
|
|
|
9.8
|
|
|
|
12.9
|
|
|
|
30.0
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings before income taxes
|
|
|
|
308.1
|
|
|
|
288.1
|
|
|
|
1,247.9
|
|
|
|
1,209.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes
|
|
|
|
(68.7
|
)
|
|
|
(71.2
|
)
|
|
|
(540.8
|
)
|
|
|
(293.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations
|
|
|
|
239.4
|
|
|
|
216.9
|
|
|
|
707.1
|
|
|
|
915.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of tax
|
|
|
|
(0.9
|
)
|
|
|
43.3
|
|
|
|
(24.3
|
)
|
|
|
34.7
|
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings
|
|
|
|
238.5
|
|
|
|
260.2
|
|
|
|
682.8
|
|
|
|
950.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: Net earnings attributable to noncontrolling interests
|
|
|
(5.0
|
)
|
|
|
(4.7
|
)
|
|
|
(18.2
|
)
|
|
|
(18.7
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net earnings attributable to Ingersoll-Rand plc
|
|
$
|
233.5
|
|
|
$
|
255.5
|
|
|
$
|
664.6
|
|
|
$
|
931.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amounts attributable to Ingersoll-Rand plc
ordinary shareholders:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
234.4
|
|
|
$
|
212.2
|
|
|
$
|
688.9
|
|
|
$
|
897.0
|
|
Discontinued operations
|
|
|
|
(0.9
|
)
|
|
|
43.3
|
|
|
|
(24.3
|
)
|
|
|
34.7
|
|
Net earnings
|
|
|
$
|
233.5
|
|
|
$
|
255.5
|
|
|
$
|
664.6
|
|
|
$
|
931.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per share
attributable to Ingersoll-Rand plc ordinary shareholders:
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
0.88
|
|
|
$
|
0.79
|
|
|
$
|
2.57
|
|
|
$
|
3.27
|
|
Discontinued operations
|
|
|
|
-
|
|
|
|
0.16
|
|
|
|
(0.09
|
)
|
|
|
0.13
|
|
|
|
|
|
$
|
0.88
|
|
|
$
|
0.95
|
|
|
$
|
2.48
|
|
|
$
|
3.40
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common shares outstanding:
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
265.2
|
|
|
|
269.5
|
|
|
|
267.8
|
|
|
|
274.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INGERSOLL-RAND PLC
|
Business Review
|
(In millions, except percentages)
|
|
|
|
|
|
|
|
|
|
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter
|
|
For the year
|
|
|
|
ended December 31,
|
|
ended December 31,
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
Climate
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
2,492.0
|
|
|
$
|
2,445.9
|
|
|
$
|
10,224.3
|
|
|
$
|
9,879.7
|
|
Segment operating income *
|
|
|
320.3
|
|
|
|
297.7
|
|
|
|
1,302.5
|
|
|
|
1,195.6
|
|
|
and as a % of Net revenues
|
|
|
12.9
|
%
|
|
|
12.2
|
%
|
|
|
12.7
|
%
|
|
|
12.1
|
%
|
|
|
|
|
|
|
|
|
|
|
Industrial
|
|
|
|
|
|
|
|
|
Net revenues
|
|
|
833.8
|
|
|
|
794.6
|
|
|
|
3,076.4
|
|
|
|
3,011.7
|
|
Segment operating income *
|
|
|
105.8
|
|
|
|
124.8
|
|
|
|
372.4
|
|
|
|
443.0
|
|
|
and as a % of Net revenues
|
|
|
12.7
|
%
|
|
|
15.7
|
%
|
|
|
12.1
|
%
|
|
|
14.7
|
%
|
|
|
|
|
|
|
|
|
|
|
Unallocated corporate expense
|
|
|
(66.8
|
)
|
|
|
(76.2
|
)
|
|
|
(216.9
|
)
|
|
|
(233.9
|
)
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
3,325.8
|
|
|
$
|
3,240.5
|
|
|
$
|
13,300.7
|
|
|
$
|
12,891.4
|
|
Consolidated operating income
|
|
$
|
359.3
|
|
|
$
|
346.3
|
|
|
$
|
1,458.0
|
|
|
$
|
1,404.7
|
|
|
and as a % of Net revenues
|
|
|
10.8
|
%
|
|
|
10.7
|
%
|
|
|
11.0
|
%
|
|
|
10.9
|
%
|
|
* 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. The Company may exclude certain charges or
gains from Operating income to arrive at a Segment operating income
that is a more meaningful measure of profit and loss upon which to
base its operating decisions.
|
|
INGERSOLL-RAND PLC
|
Reconciliation of non-GAAP to GAAP
|
(In millions, except per share amounts)
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter ended December 31, 2015
|
|
For the year ended December 31, 2015
|
|
|
|
|
As
|
|
|
|
|
|
As
|
|
As
|
|
|
|
|
|
As
|
|
|
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$ 3,325.8
|
|
$ -
|
|
|
|
$ 3,325.8
|
|
$13,300.7
|
|
$ -
|
|
|
|
$13,300.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
359.3
|
|
18.1
|
|
(a)
|
|
377.4
|
|
1,458.0
|
|
59.0
|
|
(a,b)
|
|
1,517.0
|
|
|
Operating margin
|
|
10.8%
|
|
|
|
|
|
11.3%
|
|
11.0%
|
|
|
|
|
|
11.4%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations before income taxes
|
|
308.1
|
|
18.1
|
|
(a)
|
|
326.2
|
|
1,247.9
|
|
101.6
|
|
(a,b,c)
|
|
1,349.5
|
|
|
Provision for income taxes
|
|
(68.7)
|
|
(3.9)
|
|
(d)
|
|
(72.6)
|
|
(540.8)
|
|
207.7
|
|
(d,e)
|
|
(333.1)
|
|
|
Tax rate
|
|
22.3%
|
|
|
|
|
|
22.3%
|
|
43.3%
|
|
|
|
|
|
24.7%
|
|
|
Earnings from continuing operations attributable to Ingersoll-Rand
plc
|
|
$ 234.4
|
|
$ 14.2
|
|
(f)
|
|
$ 248.6
|
|
$ 688.9
|
|
$ 309.3
|
|
(f)
|
|
$ 998.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$ 0.88
|
|
$ 0.06
|
|
|
|
$ 0.94
|
|
$ 2.57
|
|
$ 1.16
|
|
|
|
$ 3.73
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
265.2
|
|
-
|
|
|
|
265.2
|
|
267.8
|
|
-
|
|
|
|
267.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Restructuring costs
|
|
|
|
$ 18.1
|
|
|
|
|
|
|
|
$ 34.3
|
|
|
|
|
(b)
|
|
Acquisition Inventory step up
|
|
|
|
-
|
|
|
|
|
|
|
|
24.7
|
|
|
|
|
(c)
|
|
Venezuela remeasurement of monetary assets
|
|
|
-
|
|
|
|
|
|
|
|
42.6
|
|
|
|
|
(d)
|
|
Tax impact of adjustments a, b, and c
|
|
|
|
(3.9)
|
|
|
|
|
|
|
|
(18.9)
|
|
|
|
|
(e)
|
|
IRS agreement
|
|
|
|
-
|
|
|
|
|
|
|
|
226.6
|
|
|
|
|
(f)
|
|
Impact of adjustments on earnings from continuing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations attributable to Ingersoll-Rand plc
|
|
|
$ 14.2
|
|
|
|
|
|
|
|
$ 309.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company reports its financial results in accordance with
generally accepted accounting principles in the United States
(GAAP). This supplemental schedule provides adjusted 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 for 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INGERSOLL-RAND PLC
|
Reconciliation of non-GAAP to GAAP
|
(In millions, except per share amounts)
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter ended December 31, 2014
|
|
For the year ended December 31, 2014
|
|
|
|
|
As
|
|
|
|
|
|
As
|
|
As
|
|
|
|
|
|
As
|
|
|
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
Reported
|
|
Adjustments
|
|
Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
3,240.5
|
|
|
$
|
-
|
|
|
|
|
$
|
3,240.5
|
|
|
$
|
12,891.4
|
|
|
$
|
-
|
|
|
|
|
$
|
12,891.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
346.3
|
|
|
|
2.4
|
|
|
(a)
|
|
|
348.7
|
|
|
|
1,404.7
|
|
|
|
12.5
|
|
|
(a)
|
|
|
1,417.2
|
|
|
|
Operating margin
|
|
|
10.7
|
%
|
|
|
|
|
|
|
10.8
|
%
|
|
|
10.9
|
%
|
|
|
|
|
|
|
11.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings from continuing operations before income taxes
|
|
|
288.1
|
|
|
|
12.6
|
|
|
(a,b)
|
|
|
300.7
|
|
|
|
1,209.4
|
|
|
|
22.7
|
|
|
(a,b)
|
|
|
1,232.1
|
|
|
|
Provision for income taxes
|
|
|
(71.2
|
)
|
|
|
(2.6
|
)
|
|
(c)
|
|
|
(73.8
|
)
|
|
|
(293.7
|
)
|
|
|
(6.2
|
)
|
|
(c)
|
|
|
(299.9
|
)
|
|
|
Tax rate
|
|
|
24.7
|
%
|
|
|
|
|
|
|
24.5
|
%
|
|
|
24.3
|
%
|
|
|
|
|
|
|
24.3
|
%
|
|
|
Earnings from continuing operations attributable to Ingersoll-Rand
plc
|
|
|
212.2
|
|
|
|
10.0
|
|
|
(d)
|
|
|
222.2
|
|
|
|
897.0
|
|
|
|
16.5
|
|
|
(d)
|
|
|
913.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per common share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.79
|
|
|
$
|
0.03
|
|
|
|
|
$
|
0.82
|
|
|
$
|
3.27
|
|
|
$
|
0.06
|
|
|
|
|
$
|
3.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
269.5
|
|
|
|
-
|
|
|
|
|
|
269.5
|
|
|
|
274.3
|
|
|
|
-
|
|
|
|
|
|
274.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Detail of Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
|
Restructuring costs
|
|
|
|
|
2.4
|
|
|
|
|
|
|
|
|
|
12.5
|
|
|
|
|
|
(b)
|
|
Refinancing premium
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
(c)
|
|
Tax impact
|
|
|
|
|
(2.6
|
)
|
|
|
|
|
|
|
|
|
(6.2
|
)
|
|
|
|
|
(d)
|
|
Impact of adjustments on earnings from continuing operations
attributable to Ingersoll-Rand plc
|
|
|
|
$
|
10.0
|
|
|
|
|
|
|
|
|
$
|
16.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company reports its financial results in accordance with
generally accepted accounting principles in the United States
(GAAP). This supplemental schedule provides adjusted 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 for 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.
|
|
|
|
|
|
|
|
|
|
|
INGERSOLL-RAND PLC
|
Reconciliation of non-GAAP to GAAP
|
(In millions)
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the quarter ended December 31, 2015
|
|
For the quarter ended December 31, 2014
|
|
|
|
As Reported
|
|
Margin
|
|
As Reported
|
|
Margin
|
|
Climate
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
2,492.0
|
|
|
|
|
$
|
2,445.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income
|
|
$
|
320.3
|
|
|
12.9
|
%
|
|
$
|
297.7
|
|
|
12.2
|
%
|
|
Restructuring/Other
|
|
|
2.4
|
|
|
0.0
|
%
|
|
|
0.7
|
|
|
0.0
|
%
|
|
Adjusted operating income
|
|
|
322.7
|
|
|
12.9
|
%
|
|
|
298.4
|
|
|
12.2
|
%
|
|
Depreciation and amortization
|
|
|
62.1
|
|
|
2.5
|
%
|
|
|
60.9
|
|
|
2.5
|
%
|
|
EBITDA
|
|
$
|
384.8
|
|
|
15.4
|
%
|
|
$
|
359.3
|
|
|
14.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Industrial
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
833.8
|
|
|
|
|
$
|
794.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income
|
|
$
|
105.8
|
|
|
12.7
|
%
|
|
$
|
124.8
|
|
|
15.7
|
%
|
|
Restructuring/Other
|
|
|
9.6
|
|
|
1.1
|
%
|
|
|
0.6
|
|
|
0.1
|
%
|
|
Adjusted operating income
|
|
|
115.4
|
|
|
13.8
|
%
|
|
|
125.4
|
|
|
15.8
|
%
|
|
Depreciation and amortization
|
|
|
16.7
|
|
|
2.0
|
%
|
|
|
10.4
|
|
|
1.3
|
%
|
|
EBITDA
|
|
$
|
132.1
|
|
|
15.8
|
%
|
|
$
|
135.8
|
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
|
|
|
|
|
Unallocated corporate expense
|
|
$
|
(66.8
|
)
|
|
|
|
$
|
(76.2
|
)
|
|
|
|
Restructuring/Other
|
|
|
6.1
|
|
|
|
|
|
1.1
|
|
|
|
|
Adjusted corporate expense
|
|
|
(60.7
|
)
|
|
|
|
|
(75.1
|
)
|
|
|
|
Depreciation and amortization
|
|
|
16.1
|
|
|
|
|
|
10.6
|
|
|
|
|
EBITDA
|
|
$
|
(44.6
|
)
|
|
|
|
$
|
(64.5
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
3,325.8
|
|
|
|
|
$
|
3,240.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
359.3
|
|
|
10.8
|
%
|
|
$
|
346.3
|
|
|
10.7
|
%
|
|
Restructuring/Other
|
|
|
18.1
|
|
|
0.5
|
%
|
|
|
2.4
|
|
|
0.1
|
%
|
|
Adjusted operating income
|
|
|
377.4
|
|
|
11.3
|
%
|
|
|
348.7
|
|
|
10.8
|
%
|
|
Depreciation and amortization
|
|
|
94.9
|
|
|
2.9
|
%
|
|
|
81.9
|
|
|
2.5
|
%
|
|
EBITDA
|
|
$
|
472.3
|
|
|
14.2
|
%
|
|
$
|
430.6
|
|
|
13.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
The Company reports its financial results in accordance with
generally accepted accounting principles in the United States
(GAAP). This supplemental schedule provides adjusted 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 EBITDA and EBITDA margin 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.
|
|
|
|
INGERSOLL-RAND PLC
|
Reconciliation of non-GAAP to GAAP
|
(In millions)
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the year ended December 31, 2015
|
|
For the year ended December 31, 2014
|
|
|
|
As Reported
|
|
Margin
|
|
As Reported
|
|
Margin
|
|
Climate
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
10,224.3
|
|
|
|
|
$
|
9,879.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income
|
|
$
|
1,302.5
|
|
|
12.7
|
%
|
|
$
|
1,195.6
|
|
|
12.1
|
%
|
|
Restructuring/Other
|
|
|
13.2
|
|
|
0.1
|
%
|
|
|
5.3
|
|
|
0.1
|
%
|
|
Adjusted operating income
|
|
|
1,315.7
|
|
|
12.8
|
%
|
|
|
1,200.9
|
|
|
12.2
|
%
|
|
Depreciation and amortization
|
|
|
246.3
|
|
|
2.4
|
%
|
|
|
247.1
|
|
|
2.5
|
%
|
|
EBITDA
|
|
$
|
1,562.0
|
|
|
15.2
|
%
|
|
$
|
1,448.0
|
|
|
14.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Industrial
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
3,076.4
|
|
|
|
|
$
|
3,011.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Segment operating income
|
|
$
|
372.4
|
|
|
12.1
|
%
|
|
$
|
443.0
|
|
|
14.7
|
%
|
|
Restructuring/Other
|
|
|
39.2
|
|
|
1.3
|
%
|
|
|
4.0
|
|
|
0.1
|
%
|
|
Adjusted operating income
|
|
|
411.6
|
|
|
13.4
|
%
|
|
|
447.0
|
|
|
14.8
|
%
|
|
Depreciation and amortization
|
|
|
67.5
|
|
|
2.2
|
%
|
|
|
44.2
|
|
|
1.5
|
%
|
|
EBITDA
|
|
$
|
479.1
|
|
|
15.6
|
%
|
|
$
|
491.2
|
|
|
16.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Corporate
|
|
|
|
|
|
|
|
|
|
Unallocated corporate expense
|
|
$
|
(216.9
|
)
|
|
|
|
$
|
(233.9
|
)
|
|
|
|
Restructuring/Other
|
|
|
6.6
|
|
|
|
|
|
3.2
|
|
|
|
|
Adjusted corporate expense
|
|
|
(210.3
|
)
|
|
|
|
|
(230.7
|
)
|
|
|
|
Depreciation and amortization
|
|
|
50.3
|
|
|
|
|
|
41.1
|
|
|
|
|
EBITDA
|
|
$
|
(160.0
|
)
|
|
|
|
$
|
(189.6
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Company
|
|
|
|
|
|
|
|
|
|
Net revenues
|
|
$
|
13,300.7
|
|
|
|
|
$
|
12,891.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
$
|
1,458.0
|
|
|
11.0
|
%
|
|
$
|
1,404.7
|
|
|
10.9
|
%
|
|
Restructuring/Other
|
|
|
59.0
|
|
|
0.4
|
%
|
|
|
12.5
|
|
|
0.1
|
%
|
|
Adjusted operating income
|
|
|
1,517.0
|
|
|
11.4
|
%
|
|
|
1,417.2
|
|
|
11.0
|
%
|
|
Depreciation and amortization
|
|
|
364.1
|
|
|
2.7
|
%
|
|
|
332.4
|
|
|
2.6
|
%
|
|
EBITDA
|
|
$
|
1,881.1
|
|
|
14.1
|
%
|
|
$
|
1,749.6
|
|
|
13.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
The Company reports its financial results in accordance with
generally accepted accounting principles in the United States
(GAAP). This supplemental schedule provides adjusted 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 EBITDA and EBITDA margin 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.
|
|
|
|
|
|
INGERSOLL-RAND PLC
|
Condensed Consolidated Balance Sheets
|
(In millions)
|
|
|
|
|
|
|
|
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
2015
|
|
2014
|
ASSETS
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
736.8
|
|
$
|
1,705.2
|
Accounts and notes receivable, net
|
|
|
2,150.6
|
|
|
2,119.0
|
Inventories
|
|
|
1,410.7
|
|
|
1,358.9
|
Other current assets
|
|
|
311.3
|
|
|
524.8
|
Total current assets
|
|
|
4,609.4
|
|
|
5,707.9
|
Property, plant and equipment, net
|
|
|
1,575.1
|
|
|
1,477.0
|
Goodwill
|
|
|
5,730.2
|
|
|
5,389.8
|
Intangible assets, net
|
|
|
3,926.1
|
|
|
3,783.9
|
Other noncurrent assets
|
|
|
898.0
|
|
|
939.9
|
Total assets
|
|
$
|
16,738.8
|
|
$
|
17,298.5
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Accounts payable
|
|
$
|
1,249.3
|
|
$
|
1,290.0
|
Accrued expenses and other current liabilities
|
|
|
1,894.9
|
|
|
1,893.4
|
Short-term borrowings and current maturities of long-term debt
|
|
|
504.2
|
|
|
482.7
|
Total current liabilities
|
|
|
3,648.4
|
|
|
3,666.1
|
Long-term debt
|
|
|
3,734.8
|
|
|
3,741.7
|
Other noncurrent liabilities
|
|
|
3,476.4
|
|
|
3,845.3
|
Equity
|
|
|
5,879.2
|
|
|
6,045.4
|
Total liabilities and equity
|
|
$
|
16,738.8
|
|
$
|
17,298.5
|
|
|
|
|
|
|
|
|
INGERSOLL-RAND PLC
|
Condensed Consolidated Statement of Cash Flow
|
(In millions)
|
|
|
|
|
|
|
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
For the year
|
|
|
|
|
ended December 31,
|
|
|
|
|
2015
|
|
2014
|
Operating Activities
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
707.1
|
|
|
$
|
915.7
|
|
|
Depreciation and amortization
|
|
|
364.1
|
|
|
|
332.4
|
|
|
Changes in assets and liabilities and other non-cash items
|
|
|
(185.0
|
)
|
|
|
(256.4
|
)
|
|
|
Net cash from operating activities of continuing operations
|
|
|
886.2
|
|
|
|
991.7
|
|
|
|
Net cash used in operating activities of discontinued operations
|
|
|
(35.1
|
)
|
|
|
(18.5
|
)
|
|
|
Net cash from operating activities
|
|
|
851.1
|
|
|
|
973.2
|
|
|
|
|
|
|
|
|
Investing Activities
|
|
|
|
|
|
Capital expenditures
|
|
|
(249.6
|
)
|
|
|
(233.5
|
)
|
|
Acquisitions and other investing activities, net
|
|
|
(943.3
|
)
|
|
|
36.5
|
|
|
|
Net cash used in investing activities of continuing operations
|
|
|
(1,192.9
|
)
|
|
|
(197.0
|
)
|
|
|
|
|
|
|
|
Financing Activities
|
|
|
|
|
|
Net debt proceeds
|
|
|
6.4
|
|
|
|
700.2
|
|
|
Dividends paid to ordinary shareholders
|
|
|
(303.3
|
)
|
|
|
(264.7
|
)
|
|
Repurchase of ordinary shares
|
|
|
(250.1
|
)
|
|
|
(1,374.9
|
)
|
|
Other financing activities, net
|
|
|
56.7
|
|
|
|
79.9
|
|
|
|
Net cash used in financing activities of continuing operations
|
|
|
(490.3
|
)
|
|
|
(859.5
|
)
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(136.3
|
)
|
|
|
(148.7
|
)
|
Net decrease in cash and cash equivalents
|
|
|
(968.4
|
)
|
|
|
(232.0
|
)
|
Cash and cash equivalents - beginning of period
|
|
|
1,705.2
|
|
|
|
1,937.2
|
|
Cash and cash equivalents - end of period
|
|
$
|
736.8
|
|
|
$
|
1,705.2
|
|
|
|
|
|
|
|
|
|
|
|
INGERSOLL-RAND PLC
|
Balance Sheet Metrics and Free Cash Flow
|
($ in millions)
|
UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2014
|
|
2015
|
|
|
|
|
|
Net Receivables
|
|
$
|
2,119
|
|
$
|
2,151
|
|
Days Sales Outstanding
|
|
|
59.7
|
|
|
59.0
|
|
|
|
|
|
|
Net Inventory
|
|
$
|
1,359
|
|
$
|
1,411
|
|
Inventory Turns
|
|
|
6.7
|
|
|
6.6
|
|
|
|
|
|
|
Accounts Payable
|
|
$
|
1,290
|
|
$
|
1,249
|
|
Days Payable Outstanding
|
|
|
52.1
|
|
|
48.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
|
|
|
|
|
|
Cash flow from operating activities (a)
|
|
$
|
851.1
|
|
Capital expenditures (a)
|
|
|
(249.6
|
)
|
Free cash flow
|
|
$
|
601.5
|
|
Cash payments for IRS Agreement/Restructuring
|
|
|
383.7
|
|
Adjusted free cash flow
|
|
$
|
985.2
|
|
|
|
|
|
|
Adjusted earnings from continuing operations attributable to
Ingersoll-Rand plc
|
|
$
|
998.2
|
|
Discontinued operations, net of tax
|
|
|
(24.3
|
)
|
Adjusted net earnings
|
|
$
|
973.9
|
|
Adjusted free cash flow as a percent of adjusted net earnings
|
|
|
101
|
%
|
|
|
|
|
|
(a) Includes both continuing and discontinued operations.
|
|
|
|
|
|
The Company reports its financial results in accordance with
generally accepted accounting principles in the United States
(GAAP). This supplemental schedule provides adjusted 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.
|
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20160209005610/en/
Copyright Business Wire 2016