Trane Technologies Reports Strong Fourth-Quarter and Full-Year 2021 Results; Begins 2022 with Record Backlog
Trane Technologies (TT) reported impressive financial results for Q4 2021, highlighting record bookings of $4.1 billion, a 28% increase, with total revenues reaching $3.6 billion, up 12%. Adjusted EPS rose 32% to $1.36. The full-year 2021 results also showed record bookings of $16.8 billion and revenues of $14.1 billion. The company’s GAAP operating margin improved by 200 basis points, with a significant backlog of $5.4 billion for future growth. The outlook for 2022 remains strong with projected adjusted EPS growth of 14% to 17%.
- Record bookings of $4.1 billion in Q4 2021, up 28%.
- Full-year 2021 revenues increased to $14.1 billion, a 13% rise.
- Adjusted EPS grew 32% to $1.36 in Q4 2021.
- Record backlog of $5.4 billion positions the company well for 2022.
- 2022 guidance projects adjusted EPS growth of 14% to 17%.
- GAAP operating margin remained flat at 12.2% in Q4 2021.
- Inflation and supply chain challenges negatively impacted productivity.
- Free cash flow decreased by $283 million year-over-year.
Highlights (fourth-quarter 2021 versus fourth-quarter 2020, unless otherwise noted):
-
Record reported bookings of
; up 28 percent; organic bookings* up 27 percent$4.1 billion -
Reported revenues of
; up 12 percent; organic revenues* up 11 percent$3.6 billion -
GAAP continuing EPS of
; adjusted continuing EPS* of$1.35 , up 32 percent$1.36 -
Record backlog of
, up 88 percent year-over-year, positions the Company well for 2022 and 2023$5.4 billion
Highlights (full-year 2021 versus full-year 2020, unless otherwise noted):
-
Record reported bookings of
; up 29 percent; organic bookings* up 27 percent$16.8 billion -
Reported revenues of
; up 13 percent; organic revenues* up 11 percent$14.1 billion - GAAP operating margin up 200 basis points and adjusted operating margin* up 140 basis points
-
GAAP continuing EPS of
; adjusted continuing EPS* of$5.96 , up 37 percent$6.09
*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,
Fourth-Quarter 2021 Results
Financial Comparisons - Fourth-Quarter Continuing Operations
$, millions except EPS |
Q4 2021 |
Q4 2020 |
Y-O-Y
|
Organic Y-O-Y
|
Bookings |
|
|
|
|
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
flat |
|
Adjusted Operating Income* |
|
|
|
|
Adjusted Operating Margin* |
|
|
10 bps |
|
Adjusted EBITDA* |
|
|
|
|
Adjusted EBITDA Margin* |
|
|
30 bps |
|
GAAP Continuing EPS |
|
|
|
|
Adjusted Continuing EPS |
|
|
|
|
Restructuring and Transformation Costs |
( |
( |
( |
"We delivered another year of strong performance in 2021 through our unwavering focus on our purpose-driven strategy and despite unprecedented inflationary and supply chain challenges," said
"We continue to aggressively manage global inflationary and supply chain challenges. With healthy end markets, record customer demand for sustainable solutions and historic levels of backlog, we are well positioned to deliver another strong year of financial performance in 2022 and differentiated profitable growth and shareholder returns over the long term.”
Highlights from Fourth-Quarter 2021 (all comparisons against fourth-quarter 2020 unless otherwise noted)
- Robust demand drove record fourth-quarter revenue, strong operating income and EPS growth.
- Enterprise reported bookings and revenues were up 28 percent and 12 percent, respectively. Organic bookings and revenues were up 27 percent and 11 percent, respectively, driven by growth in all segments.
- Enterprise reported revenue growth included approximately 2 percentage points from acquisitions offset by approximately 1 percentage point of foreign exchange impact.
- GAAP operating margin was flat, adjusted operating margin was up 10 basis points, and adjusted EBITDA margin was up 30 basis points. Volume growth and positive price versus cost was offset by negative impacts on productivity versus other inflation, arising from supply chain, freight and logistics challenges.
Fourth-Quarter Business Review (all comparisons against fourth-quarter 2020 unless otherwise noted)
Americas Segment: innovates for customers in
$, millions |
Q4 2021 |
Q4 2020 |
Y-O-Y
|
Organic Y-O-Y
|
Bookings |
|
|
|
|
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
(40 bps) |
|
Adjusted Operating Income |
|
|
|
|
Adjusted Operating Margin |
|
|
(40 bps) |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA Margin |
|
|
(30 bps) |
-
Americas delivered record fourth-quarter revenue and bookings as customer demand for the Company's innovative products and services remained strong. -
Americas reported bookings and revenues were up 33 percent and 15 percent, respectively. Organic bookings and revenues were up 31 percent and 14 percent, respectively.Americas also delivered record backlog exiting the fourth quarter of 2021. -
Americas reported revenue growth included approximately 1 percentage point from acquisitions. - GAAP operating margin was down 40 basis points, adjusted operating margin was down 40 basis points and adjusted EBITDA margin was down 30 basis points. Volume growth and positive price versus cost was offset by negative impacts on productivity versus other inflation, arising from supply chain, freight and logistics challenges.
$, millions |
Q4 2021 |
Q4 2020 |
Y-O-Y
|
Organic Y-O-Y
|
Bookings |
|
|
|
|
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
(1)% |
|
GAAP Operating Margin |
|
|
(60 bps) |
|
Adjusted Operating Income |
|
|
flat |
|
Adjusted Operating Margin |
|
|
(60 bps) |
|
Adjusted EBITDA |
|
|
flat |
|
Adjusted EBITDA Margin |
|
|
(50 bps) |
- EMEA delivered record fourth-quarter revenues and bookings as customer demand for the Company's innovative products and services remained strong.
- EMEA reported bookings and revenues were up 12 percent and 4 percent, respectively. Organic bookings and revenues were up 13 percent and 5 percent, respectively. EMEA also delivered record backlog exiting the fourth quarter of 2021.
- EMEA reported revenue growth included approximately 2 percentage points from acquisitions offset by approximately 3 percentage points of foreign exchange impact.
- GAAP operating margin was down 60 basis points, adjusted operating margin was down 60 basis points and adjusted EBITDA margin was down 50 basis points. Volume growth and price was offset by material inflation and negative impacts on productivity versus other inflation, arising from supply chain, freight and logistics challenges.
Asia Pacific Segment: innovates for customers throughout the
$, millions |
Q4 2021 |
Q4 2020 |
Y-O-Y
|
Organic Y-O-Y
|
Bookings |
|
|
|
|
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
80 bps |
|
Adjusted Operating Income |
|
|
|
|
Adjusted Operating Margin |
|
|
30 bps |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA Margin |
|
|
100 bps |
-
Asia Pacific delivered strong fourth-quarter revenues and record bookings as customer demand for the Company's innovative products and services remained strong. -
Asia Pacific reported bookings and revenues were up 18 percent and 3 percent, respectively. Organic bookings and revenues were up 18 percent and 4 percent, respectively.Asia Pacific also delivered record backlog exiting the fourth quarter of 2021. - GAAP operating margin was up 80 basis points, adjusted operating margin was up 30 basis points, and adjusted EBITDA margin was up 100 basis points. Volume growth, price and productivity offset material and other inflation and impacts arising from supply chain, freight and logistics challenges.
Full-Year 2021 Results (all comparisons against full-year 2020 unless otherwise noted)
Financial Comparisons - Full-year Continuing Operations
$, millions except EPS |
2021 |
2020 |
Y-O-Y Change |
Organic Y-O-Y |
Bookings |
|
|
|
|
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
200 bps |
|
Adjusted Operating Income |
|
|
|
|
Adjusted Operating Margin |
|
|
140 bps |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA Margin |
|
|
130 bps |
|
GAAP Continuing EPS |
|
|
|
|
Adjusted Continuing EPS |
|
|
|
- For the full year 2021, the Company reported record bookings and revenues up 29 percent and 13 percent, respectively. Organic bookings and revenues were up 27 percent and 11 percent, respectively, as the Company outgrew end markets despite significant supply chain and inflationary impacts.
- GAAP operating margins were up 200 basis points, adjusted operating margins up 140 basis points and adjusted EBITDA margins were up 130 basis points in 2021 due to strong execution, productivity and price offsetting unprecedented supply chain impacts. The Company delivered organic leverage of 29 percent, exceeding the Company’s long-term target of 25 percent.
Balance Sheet and Cash Flow
$, millions |
2021 |
2020 |
Y-O-Y Change |
Cash From Continuing Operating Activities Y-T-D |
|
|
( |
Free Cash Flow Y-T-D* |
|
|
( |
Working Capital/Revenue* |
|
|
30 bps increase |
Cash Balance 31 December |
|
|
( |
Debt Balance 31 December |
|
|
( |
-
For the full year 2021, the Company generated cash flow from operating activities of
and free cash flow of$1.6 billion .$1.4 billion -
For the full year 2021, the Company deployed
including$2.4 billion in dividends,$561 million for acquisitions and related investments,$340 million in share repurchases and$1.1 billion for debt retirement. During$425 million January 2022 , the Company repurchased approximately of its ordinary shares.$350 million -
The Company expects to continue to pay a competitive and growing dividend and to deploy 100 percent of excess cash to shareholders over time. The Company recently announced its intention to increase its annual dividend by 14 percent, to
per share annualized, starting in the first quarter of 2022. When combined with the dividend increase of 11 percent in the first quarter of 2021, the annual dividend is expected to be up 26 percent since launching$2.68 Trane Technologies in March of 2020.
Full-Year 2022 Guidance
-
GAAP continuing EPS of
to$6.88 , including EPS of$7.08 for transformation and other restructuring costs; adjusted EPS of$(0.07) to$6.95 , up 14 percent to 17 percent.$7.15 - Additional information regarding the Company's 2022 guidance is included in the Company's earnings presentation found at www.tranetechnologies.com in the Investor Relations section.
This news release includes “forward-looking statements,” which are statements that are not historical facts, including statements that relate to our future performance, statements relating to the continued impact of the COVID-19 global pandemic, capital deployment including the amount and timing of our dividends, our share repurchase program including the amount of shares to be repurchased and the timing of such repurchases and our capital allocation strategy including acquisitions, if any; our projected free cash flow and usage of such cash; our available liquidity; performance of the markets in which we operate; restructuring activity and cost savings associated with such activity; our projected financial performance and targets including assumptions regarding our effective tax rate. 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, the impact of the global COVID-19 pandemic on our business, our suppliers and our customers, global economic conditions taking into account the global COVID-19 pandemic, disruption and volatility in the financial markets due to the COVID-19 pandemic, improvement in market conditions (if any) with global vaccine administration, commodity shortages, supply chain constraints and price increases, the outcome of any litigation, risks and uncertainties associated with Chapter 11 proceedings for our deconsolidated subsidiaries
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 are 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, adjusted EBITDA and per share amounts are attributed to
# # #
(See Accompanying Tables)
- Table 1: Condensed Consolidated Income Statement
- Tables 2 - 7: Reconciliation of GAAP to Non-GAAP
- Table 8: Condensed Consolidated Balance Sheets
- Table 9: Condensed Consolidated Statement of Cash Flows
- Table 10: Balance Sheet Metrics and Free Cash Flow.
*Q4 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 in the current period adjusted for the impact of currency and acquisitions.
Adjusted operating income in 2021 and 2020 is defined as GAAP operating income plus restructuring costs and transformation costs. Please refer to the reconciliation of GAAP to non-GAAP measures on tables 2, 3 and 4 of the news release.
Adjusted operating margin is defined as the ratio of adjusted operating income divided by net revenues.
Operating leverage is defined as the ratio of the change in adjusted operating income for the current period (e.g. Q4 2021) less the prior period (e.g. Q4 2020), divided by the change in net revenues for the current period less the prior period.
Adjusted earnings from continuing operations attributable to
Adjusted continuing EPS in 2021 is defined as GAAP continuing EPS plus restructuring costs and transformation costs less the gain on release of a pension indemnification liability, net of tax impacts. Adjusted continuing EPS in 2020 is defined as GAAP continuing EPS plus restructuring costs and transformation costs less the gain on M&A transaction, net of tax impacts plus separation-related tax costs. Please refer to the reconciliation of GAAP to non-GAAP measures on tables 2 and 3 of the news release.
Adjusted EBITDA in 2021 is defined as adjusted operating income plus depreciation and amortization expense plus or minus other income / (expense), net less the gain on release of a pension indemnification liability. Adjusted EBITDA in 2020 is defined as adjusted operating income plus depreciation and amortization expense plus or minus other income / (expense), net less the gain on M&A transaction. Please refer to the reconciliation of GAAP to non-GAAP measures on table 4 of the news release.
Adjusted EBITDA margin is defined as the ratio of adjusted EBITDA divided by net revenues.
Free cash flow in 2021 and 2020 is defined as net cash provided by (used in) continuing operating activities, less capital expenditures, plus cash payments for restructuring costs and transformation costs. Please refer to the free cash flow reconciliation on table 10 of the news release.
Working capital measures a firm’s operating liquidity position and its overall effectiveness in managing the enterprise's 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
December 31 ) by the annualized revenue for the period (e.g. reported revenues for the three months endedDecember 31 multiplied by 4 to annualize for a full year).
Adjusted effective tax rate for 2021 is defined as the ratio of income tax provision less the net tax effect of adjustments for restructuring costs, transformation costs and the gain on release of a pension indemnification liability divided by earnings from continuing operations before income taxes plus restructuring costs and transformation costs less the gain on release of a pension indemnification liability. Adjusted effective tax rate for 2020 is defined as the ratio of income tax provision less the net tax effect of adjustments for restructuring costs, transformation costs and the gain on M&A transaction less separation-related tax costs divided by earnings from continuing operations before income taxes plus restructuring costs and transformation costs less the gain on M&A transaction. This measure allows for a direct comparison of the effective tax rate between periods.
The Company reports its financial results in accordance with generally accepted accounting principles in
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.
Non-GAAP financial measures assist investors with analyzing our business 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. Presentation of these non-GAAP financial measures helps investors and management to assess the operating performance of the Company.
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.
Table 1 |
|||||||||||||||
Condensed Consolidated Income Statement (In millions, except per share amounts) UNAUDITED |
|||||||||||||||
|
For the quarter |
|
For the year |
||||||||||||
ended |
|
ended |
|||||||||||||
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Net revenues |
$ |
3,569.3 |
|
|
$ |
3,179.1 |
|
|
$ |
14,136.4 |
|
|
$ |
12,454.7 |
|
Cost of goods sold |
|
(2,527.8 |
) |
|
|
(2,231.2 |
) |
|
|
(9,666.8 |
) |
|
|
(8,651.3 |
) |
Selling and administrative expenses |
|
(605.8 |
) |
|
|
(559.9 |
) |
|
|
(2,446.3 |
) |
|
|
(2,270.6 |
) |
Operating income |
|
435.7 |
|
|
|
388.0 |
|
|
|
2,023.3 |
|
|
|
1,532.8 |
|
Interest expense |
|
(56.0 |
) |
|
|
(61.9 |
) |
|
|
(233.7 |
) |
|
|
(248.7 |
) |
Other income/(expense), net |
|
14.9 |
|
|
|
(3.5 |
) |
|
|
1.1 |
|
|
|
4.1 |
|
Earnings before income taxes |
|
394.6 |
|
|
|
322.6 |
|
|
|
1,790.7 |
|
|
|
1,288.2 |
|
Provision for income taxes |
|
(65.5 |
) |
|
|
(72.4 |
) |
|
|
(333.5 |
) |
|
|
(296.8 |
) |
Earnings from continuing operations |
|
329.1 |
|
|
|
250.2 |
|
|
|
1,457.2 |
|
|
|
991.4 |
|
Discontinued operations, net of tax |
|
(8.0 |
) |
|
|
(1.0 |
) |
|
|
(20.6 |
) |
|
|
(121.4 |
) |
Net earnings |
|
321.1 |
|
|
|
249.2 |
|
|
|
1,436.6 |
|
|
|
870.0 |
|
Less: Net earnings from continuing operations attributable to noncontrolling interests |
|
(3.3 |
) |
|
|
(4.5 |
) |
|
|
(13.2 |
) |
|
|
(14.2 |
) |
Less: Net earnings from discontinued operations attributable to noncontrolling interests |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(0.9 |
) |
Net earnings attributable to |
$ |
317.8 |
|
|
$ |
244.7 |
|
|
$ |
1,423.4 |
|
|
$ |
854.9 |
|
|
|
|
|
|
|
|
|
||||||||
Amounts attributable to |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
325.8 |
|
|
$ |
245.7 |
|
|
$ |
1,444.0 |
|
|
$ |
977.2 |
|
Discontinued operations |
|
(8.0 |
) |
|
|
(1.0 |
) |
|
|
(20.6 |
) |
|
|
(122.3 |
) |
Net earnings |
$ |
317.8 |
|
|
$ |
244.7 |
|
|
$ |
1,423.4 |
|
|
$ |
854.9 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings (loss) per share attributable to |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
1.35 |
|
|
$ |
1.01 |
|
|
$ |
5.96 |
|
|
$ |
4.02 |
|
Discontinued operations |
|
(0.03 |
) |
|
|
— |
|
|
|
(0.09 |
) |
|
|
(0.50 |
) |
Net earnings |
$ |
1.32 |
|
|
$ |
1.01 |
|
|
$ |
5.87 |
|
|
$ |
3.52 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Diluted |
|
240.7 |
|
|
|
244.3 |
|
|
|
242.3 |
|
|
|
243.1 |
|
Table 2 |
||||||||||||||||||||||||
Reconciliation of GAAP to non-GAAP (In millions, except per share amounts) UNAUDITED |
||||||||||||||||||||||||
|
|
For the quarter ended |
|
For the year ended |
||||||||||||||||||||
|
|
As |
|
|
|
As |
|
As |
|
|
|
As |
||||||||||||
|
|
Reported |
|
Adjustments |
|
Adjusted |
|
Reported |
|
Adjustments |
|
Adjusted |
||||||||||||
|
Net revenues |
$ |
3,569.3 |
|
|
$ |
— |
|
|
$ |
3,569.3 |
|
|
$ |
14,136.4 |
|
|
$ |
— |
|
|
$ |
14,136.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income |
|
435.7 |
|
|
|
11.2 |
|
(a,b) |
|
446.9 |
|
|
|
2,023.3 |
|
|
|
45.5 |
|
(a,b,c) |
|
2,068.8 |
|
|
Operating margin |
|
12.2 |
% |
|
|
|
|
12.5 |
% |
|
|
14.3 |
% |
|
|
|
|
14.6 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings from continuing operations before income taxes |
|
394.6 |
|
|
|
(1.6 |
) |
(a,b,e) |
|
393.0 |
|
|
|
1,790.7 |
|
|
|
39.9 |
|
(a,b,c,d,e) |
|
1,830.6 |
|
|
Benefit (provision) for income taxes |
|
(65.5 |
) |
|
|
2.0 |
|
(f) |
|
(63.5 |
) |
|
|
(333.5 |
) |
|
|
(9.1 |
) |
(f) |
|
(342.6 |
) |
|
Tax rate |
|
16.6 |
% |
|
|
|
|
16.2 |
% |
|
|
18.6 |
% |
|
|
|
|
18.7 |
% |
||||
|
Earnings from continuing operations attributable to |
$ |
325.8 |
|
|
$ |
0.4 |
|
(g) |
$ |
326.2 |
|
|
$ |
1,444.0 |
|
|
$ |
30.8 |
|
(g) |
$ |
1,474.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Continuing operations |
$ |
1.35 |
|
|
$ |
0.01 |
|
|
$ |
1.36 |
|
|
$ |
5.96 |
|
|
$ |
0.13 |
|
|
$ |
6.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted |
|
240.7 |
|
|
|
— |
|
|
|
240.7 |
|
|
|
242.3 |
|
|
|
— |
|
|
|
242.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Detail of Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) |
Restructuring costs (COGS & SG&A) |
|
|
$ |
7.3 |
|
|
|
|
|
|
$ |
27.0 |
|
|
|
||||||||
(b) |
Transformation costs (SG&A) |
|
|
|
3.9 |
|
|
|
|
|
|
|
16.7 |
|
|
|
||||||||
(c) |
M&A transaction costs (SG&A) |
|
|
|
— |
|
|
|
|
|
|
|
1.8 |
|
|
|
||||||||
(d) |
Charges related to certain entities deconsolidated under Chapter 11 |
|
|
|
— |
|
|
|
|
|
|
|
7.2 |
|
|
|
||||||||
(e) |
Gain on release of a pension indemnification liability |
|
|
|
(12.8 |
) |
|
|
|
|
|
|
(12.8 |
) |
|
|
||||||||
(f) |
Tax impact of adjustments (a,b,c,d,e) |
|
|
|
2.0 |
|
|
|
|
|
|
|
(9.1 |
) |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(g) |
Impact of adjustments on earnings from continuing operations attributable to |
|
|
$ |
0.4 |
|
|
|
|
|
|
$ |
30.8 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pre-tax impact of adjustments on cost of goods sold |
|
|
|
3.9 |
|
|
|
|
|
|
|
7.5 |
|
|
|
||||||||
|
Pre-tax impact of adjustments on selling & administrative expenses |
|
|
|
7.3 |
|
|
|
|
|
|
|
38.0 |
|
|
|
||||||||
|
Pre-tax impact of adjustments on operating income |
|
|
$ |
11.2 |
|
|
|
|
|
|
$ |
45.5 |
|
|
|
Table 3 |
||||||||||||||||||||||||
Reconciliation of GAAP to non-GAAP (In millions, except per share amounts) UNAUDITED |
||||||||||||||||||||||||
|
|
For the quarter ended |
|
For the year ended |
||||||||||||||||||||
|
|
As |
|
|
|
As |
|
As |
|
|
|
As |
||||||||||||
|
|
Reported |
|
Adjustments |
|
Adjusted |
|
Reported |
|
Adjustments |
|
Adjusted |
||||||||||||
|
Net revenues |
$ |
3,179.1 |
|
|
$ |
— |
|
|
$ |
3,179.1 |
|
|
$ |
12,454.7 |
|
|
$ |
— |
|
|
$ |
12,454.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income |
|
388.0 |
|
|
|
5.9 |
|
(a,b) |
|
393.9 |
|
|
|
1,532.8 |
|
|
|
107.8 |
|
(a,b) |
|
1,640.6 |
|
|
Operating margin |
|
12.2 |
% |
|
|
|
|
12.4 |
% |
|
|
12.3 |
% |
|
|
|
|
13.2 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings from continuing operations before income taxes |
|
322.6 |
|
|
|
3.5 |
|
(a,b,e) |
|
326.1 |
|
|
|
1,288.2 |
|
|
|
87.1 |
|
(a,b,c,d,e) |
|
1,375.3 |
|
|
Benefit (provision) for income taxes |
|
(72.4 |
) |
|
|
1.4 |
|
(f,g) |
|
(71.0 |
) |
|
|
(296.8 |
) |
|
|
19.1 |
|
(f,g) |
|
(277.7 |
) |
|
Tax rate |
|
22.4 |
% |
|
|
|
|
21.8 |
% |
|
|
23.0 |
% |
|
|
|
|
20.2 |
% |
||||
|
Earnings from continuing operations attributable to |
$ |
245.7 |
|
|
$ |
4.9 |
|
(h) |
$ |
250.6 |
|
|
$ |
977.2 |
|
|
$ |
106.2 |
|
(h) |
$ |
1,083.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Continuing operations |
$ |
1.01 |
|
|
$ |
0.02 |
|
|
$ |
1.03 |
|
|
$ |
4.02 |
|
|
$ |
0.44 |
|
|
$ |
4.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted |
|
244.3 |
|
|
|
— |
|
|
|
244.3 |
|
|
|
243.1 |
|
|
|
— |
|
|
|
243.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Detail of Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) |
Restructuring costs (COGS & SG&A) |
|
|
$ |
4.4 |
|
|
|
|
|
|
$ |
75.7 |
|
|
|
||||||||
(b) |
Transformation costs (SG&A) |
|
|
|
1.5 |
|
|
|
|
|
|
|
32.1 |
|
|
|
||||||||
(c) |
Legacy legal liability adjustment |
|
|
|
— |
|
|
|
|
|
|
|
(17.4 |
) |
|
|
||||||||
(d) |
Gain from deconsolidation of certain entities under Chapter 11 |
|
|
|
— |
|
|
|
|
|
|
|
(0.9 |
) |
|
|
||||||||
(e) |
Gain on M&A transaction |
|
|
|
(2.4 |
) |
|
|
|
|
|
|
(2.4 |
) |
|
|
||||||||
(f) |
Tax impact of adjustments (a,b,c,d,e) |
|
|
|
0.6 |
|
|
|
|
|
|
|
(22.0 |
) |
|
|
||||||||
(g) |
Separation-related tax costs |
|
|
|
0.8 |
|
|
|
|
|
|
|
41.1 |
|
|
|
||||||||
(h) |
Impact of adjustments on earnings from continuing operations attributable to |
|
|
$ |
4.9 |
|
|
|
|
|
|
$ |
106.2 |
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pre-tax impact of adjustments on cost of goods sold |
|
|
|
2.2 |
|
|
|
|
|
|
|
24.1 |
|
|
|
||||||||
|
Pre-tax impact of adjustments on selling & administrative expenses |
|
|
|
3.7 |
|
|
|
|
|
|
|
83.7 |
|
|
|
||||||||
|
Pre-tax impact of adjustments on operating income |
|
|
$ |
5.9 |
|
|
|
|
|
|
$ |
107.8 |
|
|
|
Table 4 |
||||||||||||||
Reconciliation of GAAP to non-GAAP (In millions) UNAUDITED |
||||||||||||||
|
|
For the quarter ended
|
|
For the quarter ended
|
||||||||||
|
|
As Reported |
|
Margin |
|
As Reported |
|
Margin |
||||||
|
Net revenues |
$ |
2,749.5 |
|
|
|
|
$ |
2,385.9 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
371.1 |
|
|
13.5 |
% |
|
$ |
332.6 |
|
|
13.9 |
% |
|
Restructuring |
|
2.9 |
|
|
0.1 |
% |
|
|
2.1 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
374.0 |
|
|
13.6 |
% |
|
|
334.7 |
|
|
14.0 |
% |
|
Depreciation and amortization |
|
59.0 |
|
|
2.1 |
% |
|
|
55.5 |
|
|
2.3 |
% |
|
Other income/(expense), net (a) |
|
4.1 |
|
|
0.2 |
% |
|
|
(2.5 |
) |
|
(0.1 |
)% |
|
Adjusted EBITDA * |
$ |
437.1 |
|
|
15.9 |
% |
|
$ |
387.7 |
|
|
16.2 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
482.8 |
|
|
|
|
$ |
465.4 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
67.2 |
|
|
13.9 |
% |
|
$ |
67.6 |
|
|
14.5 |
% |
|
Restructuring |
|
0.4 |
|
|
0.1 |
% |
|
|
0.2 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
67.6 |
|
|
14.0 |
% |
|
|
67.8 |
|
|
14.6 |
% |
|
Depreciation and amortization |
|
8.0 |
|
|
1.7 |
% |
|
|
8.6 |
|
|
1.8 |
% |
|
Other income/(expense), net |
|
0.2 |
|
|
— |
% |
|
|
(0.8 |
) |
|
(0.2 |
)% |
|
Adjusted EBITDA * |
$ |
75.8 |
|
|
15.7 |
% |
|
$ |
75.6 |
|
|
16.2 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
337.0 |
|
|
|
|
$ |
327.8 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
60.3 |
|
|
17.9 |
% |
|
$ |
56.2 |
|
|
17.1 |
% |
|
Restructuring |
|
0.2 |
|
|
0.1 |
% |
|
|
1.8 |
|
|
0.6 |
% |
|
Adjusted operating income * |
|
60.5 |
|
|
18.0 |
% |
|
|
58.0 |
|
|
17.7 |
% |
|
Depreciation and amortization |
|
4.1 |
|
|
1.2 |
% |
|
|
— |
|
|
— |
% |
|
Other income/(expense), net |
|
0.1 |
|
|
— |
% |
|
|
1.6 |
|
|
0.5 |
% |
|
Adjusted EBITDA * |
$ |
64.7 |
|
|
19.2 |
% |
|
$ |
59.6 |
|
|
18.2 |
% |
|
|
|
|
|
|
|
|
|
||||||
Corporate |
Unallocated corporate expense |
$ |
(62.9 |
) |
|
|
|
$ |
(68.4 |
) |
|
|
||
|
Restructuring/Other (b) |
|
7.7 |
|
|
|
|
|
1.8 |
|
|
|
||
|
Adjusted corporate expense * |
|
(55.2 |
) |
|
|
|
|
(66.6 |
) |
|
|
||
|
Depreciation and amortization |
|
5.3 |
|
|
|
|
|
6.5 |
|
|
|
||
|
Other income/(expense), net (a) |
|
(2.3 |
) |
|
|
|
|
(4.2 |
) |
|
|
||
|
Adjusted EBITDA * |
$ |
(52.2 |
) |
|
|
|
$ |
(64.3 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
3,569.3 |
|
|
|
|
$ |
3,179.1 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Operating income |
$ |
435.7 |
|
|
12.2 |
% |
|
$ |
388.0 |
|
|
12.2 |
% |
|
Restructuring/Other (b) |
|
11.2 |
|
|
0.3 |
% |
|
|
5.9 |
|
|
0.2 |
% |
|
Adjusted operating income |
|
446.9 |
|
|
12.5 |
% |
|
|
393.9 |
|
|
12.4 |
% |
|
Depreciation and amortization |
|
76.4 |
|
|
2.1 |
% |
|
|
70.6 |
|
|
2.2 |
% |
|
Other income/(expense), net (a) |
|
2.1 |
|
|
0.1 |
% |
|
|
(5.9 |
) |
|
(0.2 |
)% |
|
Adjusted EBITDA * |
$ |
525.4 |
|
|
14.7 |
% |
|
$ |
458.6 |
|
|
14.4 |
% |
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions.
(a) Other income/(expense), net within 2020 Americas excludes
(b) Other within Corporate includes Transformation costs of |
Management measures operating performance based on net earnings excluding interest expense, income taxes, depreciation and amortization, restructuring, unallocated corporate expenses and discontinued operations (Segment Adjusted EBITDA). Segment Adjusted EBITDA is not defined under GAAP and may not be comparable to similarly-titled measures used by other companies and should not be considered a substitute for net earnings or other results reported in accordance with GAAP. The Company believes Segment Adjusted EBITDA provides the most relevant measure of profitability as well as earnings power and the ability to generate cash. This measure is a useful financial metric to assess the Company's operating performance from period to period by excluding certain items that it believes are not representative of its core business and the Company uses this measure for business planning purposes.
Table 5 |
||||||||||||||
Reconciliation of GAAP to non-GAAP (In millions) UNAUDITED |
||||||||||||||
|
|
For the year ended
|
|
For the year ended
|
||||||||||
|
|
As Reported |
|
Margin |
|
As Reported |
|
Margin |
||||||
|
Net revenues |
$ |
10,957.1 |
|
|
|
|
$ |
9,685.9 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
1,761.0 |
|
|
16.1 |
% |
|
$ |
1,424.5 |
|
|
14.7 |
% |
|
Restructuring |
|
6.8 |
|
|
0.0 |
% |
|
|
35.3 |
|
|
0.4 |
% |
|
Adjusted operating income * |
|
1,767.8 |
|
|
16.1 |
% |
|
|
1,459.8 |
|
|
15.1 |
% |
|
Depreciation and amortization |
|
227.6 |
|
|
2.1 |
% |
|
|
224.0 |
|
|
2.3 |
% |
|
Other income/(expense), net (a) |
|
13.4 |
|
|
0.1 |
% |
|
|
(8.5 |
) |
|
(0.1 |
)% |
|
Adjusted EBITDA * |
$ |
2,008.8 |
|
|
18.3 |
% |
|
$ |
1,675.3 |
|
|
17.3 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
1,944.9 |
|
|
|
|
$ |
1,648.1 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
324.2 |
|
|
16.7 |
% |
|
$ |
222.7 |
|
|
13.5 |
% |
|
Restructuring |
|
2.6 |
|
|
0.1 |
% |
|
|
7.4 |
|
|
0.5 |
% |
|
Adjusted operating income * |
|
326.8 |
|
|
16.8 |
% |
|
|
230.1 |
|
|
14.0 |
% |
|
Depreciation and amortization |
|
33.3 |
|
|
1.7 |
% |
|
|
32.6 |
|
|
2.0 |
% |
|
Other income/(expense), net |
|
(0.9 |
) |
|
— |
% |
|
|
3.0 |
|
|
0.1 |
% |
|
Adjusted EBITDA * |
$ |
359.2 |
|
|
18.5 |
% |
|
$ |
265.7 |
|
|
16.1 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
1,234.4 |
|
|
|
|
$ |
1,120.7 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
209.6 |
|
|
17.0 |
% |
|
$ |
169.4 |
|
|
15.1 |
% |
|
Restructuring |
|
1.4 |
|
|
0.1 |
% |
|
|
5.1 |
|
|
0.5 |
% |
|
Adjusted operating income * |
|
211.0 |
|
|
17.1 |
% |
|
|
174.5 |
|
|
15.6 |
% |
|
Depreciation and amortization |
|
16.5 |
|
|
1.3 |
% |
|
|
11.6 |
|
|
1.0 |
% |
|
Other income/(expense), net |
|
1.0 |
|
|
0.1 |
% |
|
|
2.7 |
|
|
0.2 |
% |
|
Adjusted EBITDA * |
$ |
228.5 |
|
|
18.5 |
% |
|
$ |
188.8 |
|
|
16.8 |
% |
|
|
|
|
|
|
|
|
|
||||||
Corporate |
Unallocated corporate expense |
$ |
(271.5 |
) |
|
|
|
$ |
(283.8 |
) |
|
|
||
|
Restructuring/Other (b) |
|
34.7 |
|
|
|
|
|
60.0 |
|
|
|
||
|
Adjusted corporate expense * |
|
(236.8 |
) |
|
|
|
|
(223.8 |
) |
|
|
||
|
Depreciation and amortization |
|
22.0 |
|
|
|
|
|
26.1 |
|
|
|
||
|
Other income/(expense), net (a) |
|
(18.0 |
) |
|
|
|
|
(13.8 |
) |
|
|
||
|
Adjusted EBITDA * |
$ |
(232.8 |
) |
|
|
|
$ |
(211.5 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
14,136.4 |
|
|
|
|
$ |
12,454.7 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Operating income |
$ |
2,023.3 |
|
|
14.3 |
% |
|
$ |
1,532.8 |
|
|
12.3 |
% |
|
Restructuring/Other (b) |
|
45.5 |
|
|
0.3 |
% |
|
|
107.8 |
|
|
0.9 |
% |
|
Adjusted operating income |
|
2,068.8 |
|
|
14.6 |
% |
|
|
1,640.6 |
|
|
13.2 |
% |
|
Depreciation and amortization |
|
299.4 |
|
|
2.1 |
% |
|
|
294.3 |
|
|
2.4 |
% |
|
Other income/(expense), net (a) |
|
(4.5 |
) |
|
— |
% |
|
|
(16.6 |
) |
|
(0.2 |
)% |
|
Adjusted EBITDA * |
$ |
2,363.7 |
|
|
16.7 |
% |
|
$ |
1,918.3 |
|
|
15.4 |
% |
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions.
(a) Other income/(expense), net within 2020 Americas excludes
(b) Other within Corporate includes M&A transaction costs of |
Management measures operating performance based on net earnings excluding interest expense, income taxes, depreciation and amortization, restructuring, unallocated corporate expenses and discontinued operations (Segment Adjusted EBITDA). Segment Adjusted EBITDA is not defined under GAAP and may not be comparable to similarly-titled measures used by other companies and should not be considered a substitute for net earnings or other results reported in accordance with GAAP. The Company believes Segment Adjusted EBITDA provides the most relevant measure of profitability as well as earnings power and the ability to generate cash. This measure is a useful financial metric to assess the Company's operating performance from period to period by excluding certain items that it believes are not representative of its core business and the Company uses this measure for business planning purposes.
Table 6 |
|||||||
Reconciliation of GAAP to non-GAAP (In millions) UNAUDITED |
|||||||
|
For the quarter |
||||||
|
ended |
||||||
|
2021 |
|
2020 |
||||
|
|
|
|
||||
Adjusted EBITDA * |
$ |
525.4 |
|
|
$ |
458.6 |
|
Less: items to reconcile adjusted EBITDA to net earnings attributable to |
|
|
|
||||
Depreciation and amortization |
|
(76.4 |
) |
|
|
(70.6 |
) |
Interest expense |
|
(56.0 |
) |
|
|
(61.9 |
) |
Provision for income taxes |
|
(65.5 |
) |
|
|
(72.4 |
) |
Restructuring |
|
(7.3 |
) |
|
|
(4.4 |
) |
Transformation Costs |
|
(3.9 |
) |
|
|
(1.5 |
) |
Gain on release of a pension indemnification liability |
|
12.8 |
|
|
|
— |
|
Gain on M&A transaction |
|
— |
|
|
|
2.4 |
|
Discontinued operations, net of tax |
|
(8.0 |
) |
|
|
(1.0 |
) |
Net earnings from continuing operations attributable to noncontrolling interests |
|
(3.3 |
) |
|
|
(4.5 |
) |
Net earnings attributable to |
$ |
317.8 |
|
|
$ |
244.7 |
|
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
Table 7 |
|||||||
Reconciliation of GAAP to non-GAAP (In millions) UNAUDITED |
|||||||
|
For the year |
||||||
|
ended |
||||||
|
2021 |
|
2020 |
||||
|
|
|
|
||||
Adjusted EBITDA * |
$ |
2,363.7 |
|
|
$ |
1,918.3 |
|
Less: items to reconcile adjusted EBITDA to net earnings attributable to |
|
|
|
||||
Depreciation and amortization |
|
(299.4 |
) |
|
|
(294.3 |
) |
Interest expense |
|
(233.7 |
) |
|
|
(248.7 |
) |
Provision for income taxes |
|
(333.5 |
) |
|
|
(296.8 |
) |
Restructuring |
|
(27.0 |
) |
|
|
(75.7 |
) |
Transformation Costs |
|
(16.7 |
) |
|
|
(32.1 |
) |
M&A transaction costs |
|
(1.8 |
) |
|
|
— |
|
Charges related to certain entities deconsolidated under Chapter 11 |
|
(7.2 |
) |
|
|
— |
|
Gain on release of a pension indemnification liability |
|
12.8 |
|
|
|
— |
|
Legacy Legal Liability Adjustment |
|
— |
|
|
|
17.4 |
|
Gain from deconsolidation of certain entities under Chapter 11 |
|
— |
|
|
|
0.9 |
|
Gain on M&A transaction |
|
— |
|
|
|
2.4 |
|
Discontinued operations, net of tax |
|
(20.6 |
) |
|
|
(121.4 |
) |
Net earnings from continuing operations attributable to noncontrolling interests |
|
(13.2 |
) |
|
|
(14.2 |
) |
Net earnings from discontinued operations attributable to noncontrolling interests |
|
— |
|
|
|
(0.9 |
) |
Net earnings attributable to |
$ |
1,423.4 |
|
|
$ |
854.9 |
|
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
Table 8 |
|||||
Condensed Consolidated Balance Sheets (In millions) UNAUDITED |
|||||
|
|
|
|
||
|
2021 |
|
2020 |
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
2,159.2 |
|
$ |
3,289.9 |
Accounts and notes receivable, net |
|
2,429.4 |
|
|
2,202.1 |
Inventories |
|
1,530.8 |
|
|
1,189.2 |
Other current assets |
|
351.5 |
|
|
224.4 |
Total current assets |
|
6,470.9 |
|
|
6,905.6 |
Property, plant and equipment, net |
|
1,398.8 |
|
|
1,349.5 |
|
|
5,504.8 |
|
|
5,342.8 |
Intangible assets, net |
|
3,305.6 |
|
|
3,286.4 |
Other noncurrent assets |
|
1,379.7 |
|
|
1,272.4 |
Total assets |
$ |
18,059.8 |
|
$ |
18,156.7 |
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
||
Accounts payable |
$ |
1,787.3 |
|
$ |
1,520.2 |
Accrued expenses and other current liabilities |
|
2,344.7 |
|
|
2,043.1 |
Short-term borrowings and current maturities of long-term debt |
|
350.4 |
|
|
775.6 |
Total current liabilities |
|
4,482.4 |
|
|
4,338.9 |
Long-term debt |
|
4,491.7 |
|
|
4,496.5 |
Other noncurrent liabilities |
|
2,812.6 |
|
|
2,894.2 |
Shareholders' Equity |
|
6,273.1 |
|
|
6,427.1 |
Total liabilities and equity |
$ |
18,059.8 |
|
$ |
18,156.7 |
Table 9 |
|||||||
Condensed Consolidated Statement of Cash Flows (In millions) UNAUDITED |
|||||||
|
For the year |
||||||
|
ended |
||||||
|
2021 |
|
2020 |
||||
Operating Activities |
|
|
|
||||
Earnings from continuing operations |
$ |
1,457.2 |
|
|
$ |
991.4 |
|
Depreciation and amortization |
|
299.4 |
|
|
|
294.3 |
|
Changes in assets and liabilities and other non-cash items |
|
(162.2 |
) |
|
|
480.5 |
|
Net cash provided by (used in) continuing operating activities |
|
1,594.4 |
|
|
|
1,766.2 |
|
Net cash provided by (used in) discontinued operating activities |
|
(6.1 |
) |
|
|
(331.2 |
) |
Net cash provided by (used in) operating activities |
|
1,588.3 |
|
|
|
1,435.0 |
|
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Capital expenditures, net |
|
(223.0 |
) |
|
|
(146.2 |
) |
Acquisition of businesses, net of cash acquired |
|
(269.2 |
) |
|
|
(182.8 |
) |
Deconsolidation of certain entities under Chapter 11 |
|
— |
|
|
|
(10.8 |
) |
Other investing activities, net |
|
(53.5 |
) |
|
|
1.3 |
|
Net cash provided by (used in) continuing investing activities |
|
(545.7 |
) |
|
|
(338.5 |
) |
Net cash provided by (used in) discontinued investing activities |
|
— |
|
|
|
(37.7 |
) |
Net cash provided by (used in) investing activities |
|
(545.7 |
) |
|
|
(376.2 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Payments of long-term debt |
|
(432.5 |
) |
|
|
(307.5 |
) |
Dividends paid to ordinary shareholders |
|
(561.1 |
) |
|
|
(507.3 |
) |
Repurchase of ordinary shares |
|
(1,100.3 |
) |
|
|
(250.0 |
) |
Receipt of / (Settlement related to) special cash payment |
|
(49.5 |
) |
|
|
1,900.0 |
|
Other financing activities, net |
|
15.8 |
|
|
|
49.1 |
|
Net cash provided by (used in) financing activities of continuing operations |
|
(2,127.6 |
) |
|
|
884.3 |
|
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
(45.7 |
) |
|
|
68.2 |
|
Net increase (decrease) in cash and cash equivalents |
|
(1,130.7 |
) |
|
|
2,011.3 |
|
Cash and cash equivalents - beginning of period |
|
3,289.9 |
|
|
|
1,278.6 |
|
Cash and cash equivalents - end of period |
$ |
2,159.2 |
|
|
$ |
3,289.9 |
|
Table 10 |
|||||||
Balance Sheet Metrics and Free Cash Flow ($ in millions) UNAUDITED |
|||||||
|
|
|
|
||||
|
2021 |
|
2020 |
||||
Net Receivables |
$ |
2,429 |
|
|
$ |
2,202 |
|
Days Sales Outstanding |
|
62.1 |
|
|
|
63.2 |
|
|
|
|
|
||||
Net Inventory |
$ |
1,531 |
|
|
$ |
1,189 |
|
Inventory Turns |
|
6.6 |
|
|
|
7.5 |
|
|
|
|
|
||||
Accounts Payable |
$ |
1,787 |
|
|
$ |
1,520 |
|
Days Payable Outstanding |
|
64.5 |
|
|
|
62.2 |
|
-------------------------------------------------------------------------------------------------------------------------------------------------------------------- |
|||||||
|
|
|
|
||||
|
Year ended |
|
Year ended |
||||
|
|
|
|
||||
|
|
|
|
||||
Cash flow provided by continuing operating activities |
$ |
1,594.4 |
|
|
$ |
1,766.2 |
|
Capital expenditures |
|
(223.0 |
) |
|
|
(146.2 |
) |
Cash payments for restructuring |
|
38.1 |
|
|
|
68.9 |
|
Transformation costs paid |
|
21.4 |
|
|
|
25.4 |
|
Free cash flow* |
$ |
1,430.9 |
|
|
$ |
1,714.3 |
|
|
|
|
|
||||
Adjusted earnings from continuing operations attributable to |
$ |
1,474.8 |
|
|
$ |
1,083.4 |
|
Free cash flow as a percent of adjusted net earnings |
|
97 |
% |
|
|
158 |
% |
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220131005188/en/
Media:
704-712-5721, jennifer.regina@tranetechnologies.com
Investors:
704-990-3913, InvestorRelations@tranetechnologies.com
Source:
FAQ
What were Trane Technologies' Q4 2021 financial highlights?
How did Trane Technologies perform in full-year 2021?
What is Trane Technologies' guidance for 2022?
How did supply chain issues affect Trane Technologies' financial results?