Trane Technologies Reports Strong Fourth-Quarter and Full-Year 2022 Results; Robust Backlog Provides Strong Visibility Entering 2023
Trane Technologies (NYSE:TT) reported robust fourth-quarter 2022 results, with revenues reaching $4.1 billion, a 14% increase year-over-year. Adjusted earnings per share (EPS) rose 34% to $1.82. Bookings totaled $4.0 billion, a 2% decline, while the backlog increased 27% to $6.9 billion. For the full year, revenues were $16.0 billion (+13%), with adjusted EPS climbing 21% to $7.36. The company aims for 2023 revenue growth of 7% to 9% and adjusted EPS between $8.20 and $8.50.
- Fourth-quarter revenues up 14% to $4.1 billion.
- Adjusted EPS increased 34% to $1.82.
- Strong backlog of $6.9 billion, up 27% year-over-year.
- Full-year revenues reached $16.0 billion, a 13% increase.
- Adjusted EPS for 2022 rose 21% to $7.36.
- Fourth-quarter bookings decreased 2% to $4.0 billion.
- Reported bookings for the year were up only 4%.
Highlights (fourth-quarter 2022 versus fourth-quarter 2021, unless otherwise noted):
-
Reported revenues of
, up 14 percent; organic revenues* up 16 percent$4.1 billion -
GAAP continuing EPS of
; adjusted continuing EPS* of$1.91 , up 34 percent$1.82 - GAAP operating margin up 210 bps; adjusted operating margin* up 120 bps
-
Reported bookings of
, down 2 percent; organic bookings* flat$4.0 billion -
Strong backlog of
, up 27 percent year-over-year; positioned well for 2023$6.9 billion
Highlights (full-year 2022 versus full-year 2021, unless otherwise noted):
-
Reported revenues of
, up 13 percent; organic revenues up 15 percent$16.0 billion -
GAAP continuing EPS of
; adjusted continuing EPS of$7.57 , up 21 percent$7.36 - GAAP operating margin up 80 bps; adjusted operating margin up 30 bps
-
Reported bookings of
, up 4 percent; organic bookings up 5 percent$17.5 billion
*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 2022 Results
Financial Comparisons - Fourth-Quarter Continuing Operations
$, millions except EPS |
Q4 2022 |
Q4 2021 |
Y-O-Y Change |
Organic Y-O-Y
|
Bookings |
|
|
(2)% |
flat |
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
210 bps |
|
Adjusted Operating Income* |
|
|
|
|
Adjusted Operating Margin |
|
|
120 bps |
|
Adjusted EBITDA* |
|
|
|
|
Adjusted EBITDA Margin* |
|
|
100 bps |
|
GAAP Continuing EPS |
|
|
|
|
Adjusted Continuing EPS |
|
|
|
|
Pre-tax Non-GAAP Adjustments, net** |
( |
|
( |
|
**For details see table 2 of the news release. |
"2022 marked another year of top quartile financial performance for Trane Technologies,” said
Over the last five years, we have delivered compound annual revenue growth of 7 percent, adjusted EBITDA margin expansion of 250 basis points and free cash flow as a percentage of adjusted net earnings* of 105 percent, while deploying
Highlights from the Fourth Quarter of 2022 (all comparisons against fourth-quarter 2021 unless otherwise noted):
- Delivered strong fourth-quarter revenue, operating income, EBITDA and EPS growth.
- Enterprise reported bookings were down 2 percent; organic bookings were flat, driven by tough prior- year comps.
- Enterprise reported revenues were up 14 percent, including approximately 1 percentage point of acquisitions offset by approximately 3 percentage points of negative foreign exchange impact. Organic revenues were up 16 percent.
- GAAP operating margin was up 210 basis points, adjusted operating margin was up 120 basis points and adjusted EBITDA margin was up 100 basis points.
- Strong volume growth, positive price realization and productivity more than offset material and other inflation related to supply chain challenges and higher costs to serve customers. The Company also continued high levels of business reinvestment.
Fourth-Quarter Business Review (all comparisons against fourth-quarter 2021 unless otherwise noted)
Americas Segment: innovates for customers in the
$, millions |
Q4 2022 |
Q4 2021 |
Y-O-Y Change |
Organic Y-O-Y
|
Bookings |
|
|
flat |
flat |
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
200 bps |
|
Adjusted Operating Income |
|
|
|
|
Adjusted Operating Margin |
|
|
100 bps |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA Margin |
|
|
70 bps |
- Reported and organic bookings were both flat, driven by tough prior-year comps.
- Reported and organic revenues were both up 14 percent.
- Americas Segment exited the fourth quarter of 2022 with backlog 3 times historical norms.
- GAAP operating margin was up 200 basis points, adjusted operating margin was up 100 basis points and adjusted EBITDA margin was up 70 basis points.
- Strong volume growth, positive price realization and productivity more than offset material and other inflation related to supply chain challenges and higher costs to serve customers. The Company also continued high levels of business reinvestment.
$, millions |
Q4 2022 |
Q4 2021 |
Y-O-Y Change |
Organic Y-O-Y
|
Bookings |
|
|
(5)% |
|
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
140 bps |
|
Adjusted Operating Income |
|
|
|
|
Adjusted Operating Margin |
|
|
150 bps |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA Margin |
|
|
80 bps |
- Reported bookings were down 5 percent; organic bookings were up 2 percent. Commercial HVAC organic bookings were up low-teens.
- Reported revenues were up 16 percent, including approximately 5 percentage points of acquisitions offset by approximately 12 percentage points of negative foreign exchange impact. Organic revenues were up 23 percent.
- EMEA Segment exited the fourth quarter of 2022 with backlog approximately 40 percent more than historical norms.
- GAAP operating margin was up 140 basis points, adjusted operating margin was up 150 basis points and adjusted EBITDA margin was up 80 basis points.
- Strong volume growth, positive price realization and productivity more than offset material and other inflation related to supply chain challenges and higher costs to serve customers. The Company also continued high levels of business reinvestment.
Asia Pacific Segment: innovates for customers throughout the
$, millions |
Q4 2022 |
Q4 2021 |
Y-O-Y Change |
Organic Y-O-Y
|
Bookings |
|
|
(12)% |
(6)% |
Net Revenues |
|
|
|
|
GAAP Operating Income |
|
|
|
|
GAAP Operating Margin |
|
|
230 bps |
|
Adjusted Operating Income |
|
|
|
|
Adjusted Operating Margin |
|
|
240 bps |
|
Adjusted EBITDA |
|
|
|
|
Adjusted EBITDA Margin |
|
|
200 bps |
- Reported bookings were down 12 percent; organic bookings were down 6 percent, driven by tough prior-year comps.
- Reported revenues were up 11 percent, including approximately 3 percentage points of acquisitions offset by approximately 11 percentage points of negative foreign exchange impact. Organic revenues were up 19 percent.
- Asia Pacific Segment exited the fourth quarter of 2022 with backlog approximately 50 percent more than historical norms.
- GAAP operating margin was up 230 basis points, adjusted operating margin was up 240 basis points, and adjusted EBITDA margin was up 200 basis points.
- Strong volume growth, positive price realization and productivity more than offset material and other inflation related to supply chain challenges and higher costs to serve customers. The Company also continued high levels of business reinvestment.
Full-Year 2022 Results (all comparisons against full-year 2021 unless otherwise noted)
Financial Comparisons - Full-year Continuing Operations
$, millions except EPS |
2022 |
2021 |
Y-O-Y Change |
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 |
|
|
10 bps |
|
GAAP Continuing EPS |
|
|
|
|
Adjusted Continuing EPS |
|
|
|
- Reported bookings were up 4 percent; organic bookings were up 5 percent.
- Reported revenues were up 13 percent, including approximately 1 percentage point of acquisitions offset by approximately 3 percentage points of negative foreign exchange impact. Organic revenues were up 15 percent.
- Exited full-year 2022 with backlog over 2 times historical norms.
- GAAP operating margin was up 80 basis points, adjusted operating margin was up 30 basis points, and adjusted EBITDA margin was up 10 basis points.
- Strong volume growth, positive price realization and productivity more than offset material and other inflation related to supply chain challenges and higher costs to serve customers. The Company also continued high levels of business reinvestment.
Balance Sheet and Cash Flow
$, millions |
2022 |
2021 |
Y-O-Y Change |
Cash From Continuing Operating Activities Y-T-D |
|
|
|
Free Cash Flow Y-T-D* |
|
|
|
Working Capital/Revenue* |
|
|
190 bps |
Cash Balance 31 December |
|
|
( |
Debt Balance 31 December |
|
|
( |
-
For full-year 2022, the Company had cash flow from continuing operating activities of
and generated free cash flow of$1.7 billion .$1.6 billion -
For full-year 2022, the Company deployed
including$2.1 billion for dividends,$620 million for share repurchases and$1.2 billion for M&A, including the acquisition of AL-KO Air Technology during the fourth quarter. The Company has approximately$256 million remaining under current share repurchase authorizations.$3.2 billion - The Company expects to continue to pay a competitive and growing dividend and to deploy 100 percent of excess cash to shareholders over time.
Full-Year 2023 Guidance
- The Company expects full-year 2023 reported revenue growth of approximately 7 percent to 9 percent; organic revenue growth of approximately 6 percent to 8 percent versus full-year 2022.
-
The Company expects GAAP continuing EPS for full-year 2023 of
to$8.10 . This includes EPS of$8.40 for non-GAAP adjustments. The Company expects adjusted continuing EPS for full-year 2023 of$0.10 to$8.20 .$8.50 - Additional information regarding the Company's 2023 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 financial performance and targets, including revenue, EPS and operating income; our business operations; demand for our products and services, including bookings and backlog; 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; and 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, global economic conditions, including recessions and economic downturns, inflation, volatility in interest rates and foreign exchange; changing energy prices; the impact of the global COVID-19 pandemic or future health care emergencies on our business, our suppliers and our customers; the
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
Adjusted operating income in 2022 is defined as GAAP operating income adjusted for restructuring costs, transformation costs, merger and acquisition related costs, non-cash adjustments for contingent consideration, a settlement charge for a compensation related payment to a retired executive, and an insurance settlement on a property claim in Q3 2022. Adjusted operating income in 2021 is defined as GAAP operating income adjusted for restructuring costs, transformation costs and merger and acquisition related 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.
Adjusted earnings from continuing operations attributable to
Adjusted continuing EPS in 2022 is defined as GAAP continuing EPS adjusted for net of tax impacts of restructuring costs, transformation costs, merger and acquisition related costs, non-cash adjustments for contingent consideration, a settlement charge for a retired executive, an insurance settlement on a property claim in Q3 2022, and a
Adjusted EBITDA in 2022 is defined as adjusted operating income adjusted for depreciation and amortization expense, other income / (expense), net, and a settlement charge for a retired executive. Adjusted EBITDA in 2021 is defined as adjusted operating income adjusted for depreciation and amortization expense, other income / (expense), net, and charges related to certain entities deconsolidated under Chapter 11. Please refer to the reconciliation of GAAP to non-GAAP measures on tables 4 and 5 of the news release.
Adjusted EBITDA margin is defined as the ratio of adjusted EBITDA divided by net revenues.
Adjusted effective tax rate for 2022 is defined as the ratio of income tax expense adjusted for the net tax effect of adjustments for restructuring costs, transformation costs, merger and acquisition related costs, non-cash adjustments for contingent consideration, settlement charge for a retired executive, an insurance settlement in Q3 2022 on a property claim, and a
Free cash flow in 2022 is defined as net cash provided by (used in) continuing operating activities adjusted for capital expenditures, cash payments for restructuring costs, transformation costs, the continuing operations component of the qualified settlement fund (QSF) funding, a payout for a retired executive, and an insurance settlement in Q3 2022 on a property claim. Free cash flow in 2021 is defined as net cash provided by (used in) continuing operating activities adjusted for capital expenditures, cash payments for restructuring costs and transformation costs. Please refer to the free cash flow reconciliation on table 10 of the news release.
Operating leverage is defined as the ratio of the change in adjusted operating income for the current period (e.g. Q4 2022) less the prior period (e.g. Q4 2021), divided by the change in net revenues for the current period less the prior period.
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.
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).
We discuss non-GAAP measures for prior periods, which can be found in our year-end earnings releases that have been furnished on Form 8-Ks previously filed with the
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 |
|||||||||||||
2022 |
|
2021 |
|
2022 |
|
2021 |
|||||||||
Net revenues |
$ |
4,073.9 |
|
|
$ |
3,569.3 |
|
|
$ |
15,991.7 |
|
|
$ |
14,136.4 |
|
Cost of goods sold |
|
(2,854.4 |
) |
|
|
(2,527.8 |
) |
|
|
(11,026.9 |
) |
|
|
(9,666.8 |
) |
Selling and administrative expenses |
|
(638.9 |
) |
|
|
(605.8 |
) |
|
|
(2,545.9 |
) |
|
|
(2,446.3 |
) |
Operating income |
|
580.6 |
|
|
|
435.7 |
|
|
|
2,418.9 |
|
|
|
2,023.3 |
|
Interest expense |
|
(55.9 |
) |
|
|
(56.0 |
) |
|
|
(223.5 |
) |
|
|
(233.7 |
) |
Other income/(expense), net |
|
(2.3 |
) |
|
|
14.9 |
|
|
|
(23.3 |
) |
|
|
1.1 |
|
Earnings before income taxes |
|
522.4 |
|
|
|
394.6 |
|
|
|
2,172.1 |
|
|
|
1,790.7 |
|
Provision for income taxes |
|
(73.4 |
) |
|
|
(65.5 |
) |
|
|
(375.9 |
) |
|
|
(333.5 |
) |
Earnings from continuing operations |
|
449.0 |
|
|
|
329.1 |
|
|
|
1,796.2 |
|
|
|
1,457.2 |
|
Discontinued operations, net of tax |
|
(5.0 |
) |
|
|
(8.0 |
) |
|
|
(21.5 |
) |
|
|
(20.6 |
) |
Net earnings |
|
444.0 |
|
|
|
321.1 |
|
|
|
1,774.7 |
|
|
|
1,436.6 |
|
Less: Net earnings from continuing operations attributable to noncontrolling interests |
|
(4.9 |
) |
|
|
(3.3 |
) |
|
|
(18.2 |
) |
|
|
(13.2 |
) |
Net earnings attributable to |
$ |
439.1 |
|
|
$ |
317.8 |
|
|
$ |
1,756.5 |
|
|
$ |
1,423.4 |
|
|
|
|
|
|
|
|
|
||||||||
Amounts attributable to |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
444.1 |
|
|
$ |
325.8 |
|
|
$ |
1,778.0 |
|
|
$ |
1,444.0 |
|
Discontinued operations |
|
(5.0 |
) |
|
|
(8.0 |
) |
|
|
(21.5 |
) |
|
|
(20.6 |
) |
Net earnings |
$ |
439.1 |
|
|
$ |
317.8 |
|
|
$ |
1,756.5 |
|
|
$ |
1,423.4 |
|
|
|
|
|
|
|
|
|
||||||||
Diluted earnings (loss) per share attributable to |
|
|
|
|
|
|
|
||||||||
Continuing operations |
$ |
1.91 |
|
|
$ |
1.35 |
|
|
$ |
7.57 |
|
|
$ |
5.96 |
|
Discontinued operations |
|
(0.02 |
) |
|
|
(0.03 |
) |
|
|
(0.09 |
) |
|
|
(0.09 |
) |
Net earnings |
$ |
1.89 |
|
|
$ |
1.32 |
|
|
$ |
7.48 |
|
|
$ |
5.87 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
||||||||
Diluted |
|
232.4 |
|
240.7 |
|
234.9 |
|
|
242.3 |
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 |
$ |
4,073.9 |
|
|
$ |
— |
|
|
$ |
4,073.9 |
|
|
$ |
15,991.7 |
|
|
$ |
— |
|
|
$ |
15,991.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Operating income |
|
580.6 |
|
|
|
(22.5 |
) |
(b,c,d,e,f) |
|
558.1 |
|
|
|
2,418.9 |
|
|
|
(39.8 |
) |
(a,b,c,d,e,f,g) |
|
2,379.1 |
|
|
Operating margin |
|
14.3 |
% |
|
|
|
|
13.7 |
% |
|
|
15.1 |
% |
|
|
|
|
14.9 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Earnings from continuing operations before income taxes |
|
522.4 |
|
|
|
(22.5 |
) |
(b,c,d,e,f) |
|
499.9 |
|
|
|
2,172.1 |
|
|
|
(24.8 |
) |
(a,b,c,d,e,f,g) |
|
2,147.3 |
|
|
Benefit (provision) for income taxes |
|
(73.4 |
) |
|
|
1.2 |
|
(h,i) |
|
(72.2 |
) |
|
|
(375.9 |
) |
|
|
(24.7 |
) |
(h,i) |
|
(400.6 |
) |
|
Tax rate |
|
14.1 |
% |
|
|
|
|
14.4 |
% |
|
|
17.3 |
% |
|
|
|
|
18.7 |
% |
||||
|
Earnings from continuing operations attributable to |
$ |
444.1 |
|
|
$ |
(21.3 |
) |
(j) |
$ |
422.8 |
|
|
$ |
1,778.0 |
|
|
$ |
(49.5 |
) |
(j) |
$ |
1,728.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted earnings per common share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Continuing operations |
$ |
1.91 |
|
|
$ |
(0.09 |
) |
|
$ |
1.82 |
|
|
$ |
7.57 |
|
|
$ |
(0.21 |
) |
|
$ |
7.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Weighted-average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Diluted |
|
232.4 |
|
|
|
— |
|
|
|
232.4 |
|
|
|
234.9 |
|
|
|
— |
|
|
|
234.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Detail of Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
(a) |
Insurance settlement on property claim in Q3 2022 (COGS) |
|
|
$ |
— |
|
|
|
|
|
|
$ |
(25.0 |
) |
|
|
||||||||
(b) |
Non-cash adjustments for contingent consideration (SG&A) |
|
|
|
(31.5 |
) |
|
|
|
|
|
|
(46.9 |
) |
|
|
||||||||
(c) |
Restructuring costs (COGS & SG&A) |
|
|
|
4.8 |
|
|
|
|
|
|
|
20.7 |
|
|
|
||||||||
(d) |
Transformation costs (SG&A) |
|
|
|
1.2 |
|
|
|
|
|
|
|
5.8 |
|
|
|
||||||||
(e) |
M&A transaction costs (SG&A) |
|
|
|
1.8 |
|
|
|
|
|
|
|
3.6 |
|
|
|
||||||||
(f) |
Acquisition inventory step-up and backlog amortization (COGS & SG&A) |
|
|
|
1.2 |
|
|
|
|
|
|
|
1.2 |
|
|
|
||||||||
(g) |
Settlement charge for retired executive (SG&A & OIOE) |
|
|
|
— |
|
|
|
|
|
|
|
15.8 |
|
|
|
||||||||
(h) |
|
|
|
|
(4.4 |
) |
|
|
|
|
|
|
(33.3 |
) |
|
|
||||||||
(i) |
Tax impact of adjustments (a,b,c,d,e,f,g) |
|
|
|
5.6 |
|
|
|
|
|
|
|
8.6 |
|
|
|
||||||||
(j) |
Impact of adjustments on earnings from continuing operations attributable to |
|
|
$ |
(21.3 |
) |
|
|
|
|
|
$ |
(49.5 |
) |
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Pre-tax impact of adjustments on cost of goods sold |
|
|
$ |
5.7 |
|
|
|
|
|
|
$ |
(11.8 |
) |
|
|
||||||||
|
Pre-tax impact of adjustments on selling & administrative expenses |
|
|
|
(28.2 |
) |
|
|
|
|
|
|
(28.0 |
) |
|
|
||||||||
|
Pre-tax impact of adjustments on operating income |
|
|
|
(22.5 |
) |
|
|
|
|
|
|
(39.8 |
) |
|
|
||||||||
|
Pre-tax impact of adjustments on other, net |
|
|
|
— |
|
|
|
|
|
|
|
15.0 |
|
|
|
||||||||
|
Pre-tax impact of adjustments on earnings from continuing operations |
|
|
$ |
(22.5 |
) |
|
|
|
|
|
$ |
(24.8 |
) |
|
|
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 |
$ |
3,569.3 |
|
|
$ |
— |
|
|
$ |
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 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 |
$ |
3,139.9 |
|
|
|
|
$ |
2,749.5 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
486.5 |
|
|
15.5 |
% |
|
$ |
371.1 |
|
|
13.5 |
% |
|
Restructuring/Other(a) |
|
(27.6 |
) |
|
(0.9 |
)% |
|
|
2.9 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
458.9 |
|
|
14.6 |
% |
|
|
374.0 |
|
|
13.6 |
% |
|
Depreciation and amortization |
|
65.1 |
|
|
2.1 |
% |
|
|
59.0 |
|
|
2.1 |
% |
|
Other income/(expense), net |
|
(3.2 |
) |
|
(0.1 |
)% |
|
|
4.1 |
|
|
0.2 |
% |
|
Adjusted EBITDA * |
$ |
520.8 |
|
|
16.6 |
% |
|
$ |
437.1 |
|
|
15.9 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
558.5 |
|
|
|
|
$ |
482.8 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
85.3 |
|
|
15.3 |
% |
|
$ |
67.2 |
|
|
13.9 |
% |
|
Restructuring/Other(b) |
|
1.0 |
|
|
0.2 |
% |
|
|
0.4 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
86.3 |
|
|
15.5 |
% |
|
|
67.6 |
|
|
14.0 |
% |
|
Depreciation and amortization |
|
8.1 |
|
|
1.4 |
% |
|
|
8.0 |
|
|
1.7 |
% |
|
Other income/(expense), net |
|
(2.5 |
) |
|
(0.4 |
)% |
|
|
0.2 |
|
|
— |
% |
|
Adjusted EBITDA * |
$ |
91.9 |
|
|
16.5 |
% |
|
$ |
75.8 |
|
|
15.7 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
375.5 |
|
|
|
|
$ |
337.0 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
75.9 |
|
|
20.2 |
% |
|
$ |
60.3 |
|
|
17.9 |
% |
|
Restructuring/Other(c) |
|
0.6 |
|
|
0.2 |
% |
|
|
0.2 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
76.5 |
|
|
20.4 |
% |
|
|
60.5 |
|
|
18.0 |
% |
|
Depreciation and amortization(d) |
|
4.5 |
|
|
1.2 |
% |
|
|
4.1 |
|
|
1.2 |
% |
|
Other income/(expense), net |
|
(1.3 |
) |
|
(0.4 |
)% |
|
|
0.1 |
|
|
— |
% |
|
Adjusted EBITDA * |
$ |
79.7 |
|
|
21.2 |
% |
|
$ |
64.7 |
|
|
19.2 |
% |
|
|
|
|
|
|
|
|
|
||||||
Corporate |
Unallocated corporate expense |
$ |
(67.1 |
) |
|
|
|
$ |
(62.9 |
) |
|
|
||
|
Restructuring/Other (e) |
|
3.5 |
|
|
|
|
|
7.7 |
|
|
|
||
|
Adjusted corporate expense * |
|
(63.6 |
) |
|
|
|
|
(55.2 |
) |
|
|
||
|
Depreciation and amortization |
|
4.3 |
|
|
|
|
|
5.3 |
|
|
|
||
|
Other income/(expense), net (f) |
|
4.7 |
|
|
|
|
|
(2.3 |
) |
|
|
||
|
Adjusted EBITDA * |
$ |
(54.6 |
) |
|
|
|
$ |
(52.2 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
4,073.9 |
|
|
|
|
$ |
3,569.3 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Operating income |
$ |
580.6 |
|
|
14.3 |
% |
|
$ |
435.7 |
|
|
12.2 |
% |
|
Restructuring/Other (a,b,c,e) |
|
(22.5 |
) |
|
(0.6 |
) % |
|
|
11.2 |
|
|
0.3 |
% |
|
Adjusted operating income |
|
558.1 |
|
|
13.7 |
% |
|
|
446.9 |
|
|
12.5 |
% |
|
Depreciation and amortization(d) |
|
82.0 |
|
|
2.0 |
% |
|
|
76.4 |
|
|
2.1 |
% |
|
Other income/(expense), net (f) |
|
(2.3 |
) |
|
— |
% |
|
|
2.1 |
|
|
0.1 |
% |
|
Adjusted EBITDA * |
$ |
637.8 |
|
|
15.7 |
% |
|
$ |
525.4 |
|
|
14.7 |
% |
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
||||||||||||||
(a) Other within |
||||||||||||||
(b) Other within EMEA includes |
||||||||||||||
(c) Other within |
||||||||||||||
(d) Depreciation and amortization within |
||||||||||||||
(e) Other within Corporate includes transformation and M&A transaction costs of |
||||||||||||||
(f) Other income / (expense), net within Corporate includes a |
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 |
$ |
12,640.8 |
|
|
|
|
$ |
10,957.1 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
2,133.4 |
|
|
16.9 |
% |
|
$ |
1,761.0 |
|
|
16.1 |
% |
|
Restructuring/Other(a) |
|
(64.5 |
) |
|
(0.5 |
)% |
|
|
6.8 |
|
|
0.0 |
% |
|
Adjusted operating income * |
|
2,068.9 |
|
|
16.4 |
% |
|
|
1,767.8 |
|
|
16.1 |
% |
|
Depreciation and amortization |
|
256.9 |
|
|
2.0 |
% |
|
|
227.6 |
|
|
2.1 |
% |
|
Other income/(expense), net |
|
0.5 |
|
|
— |
% |
|
|
13.4 |
|
|
0.1 |
% |
|
Adjusted EBITDA * |
$ |
2,326.3 |
|
|
18.4 |
% |
|
$ |
2,008.8 |
|
|
18.3 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
2,034.5 |
|
|
|
|
$ |
1,944.9 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
300.0 |
|
|
14.7 |
% |
|
$ |
324.2 |
|
|
16.7 |
% |
|
Restructuring/Other(b) |
|
10.3 |
|
|
0.6 |
% |
|
|
2.6 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
310.3 |
|
|
15.3 |
% |
|
|
326.8 |
|
|
16.8 |
% |
|
Depreciation and amortization |
|
28.8 |
|
|
1.4 |
% |
|
|
33.3 |
|
|
1.7 |
% |
|
Other income/(expense), net |
|
(1.0 |
) |
|
(0.1 |
) % |
|
|
(0.9 |
) |
|
— |
% |
|
Adjusted EBITDA * |
$ |
338.1 |
|
|
16.6 |
% |
|
$ |
359.2 |
|
|
18.5 |
% |
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
1,316.4 |
|
|
|
|
$ |
1,234.4 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Segment operating income |
$ |
230.6 |
|
|
17.5 |
% |
|
$ |
209.6 |
|
|
17.0 |
% |
|
Restructuring/Other(c) |
|
1.1 |
|
|
0.1 |
% |
|
|
1.4 |
|
|
0.1 |
% |
|
Adjusted operating income * |
|
231.7 |
|
|
17.6 |
% |
|
|
211.0 |
|
|
17.1 |
% |
|
Depreciation and amortization(d) |
|
17.2 |
|
|
1.3 |
% |
|
|
16.5 |
|
|
1.3 |
% |
|
Other income/(expense), net |
|
(0.6 |
) |
|
— |
% |
|
|
1.0 |
|
|
0.1 |
% |
|
Adjusted EBITDA * |
$ |
248.3 |
|
|
18.9 |
% |
|
$ |
228.5 |
|
|
18.5 |
% |
|
|
|
|
|
|
|
|
|
||||||
Corporate |
Unallocated corporate expense |
$ |
(245.1 |
) |
|
|
|
$ |
(271.5 |
) |
|
|
||
|
Restructuring/Other (e) |
|
13.3 |
|
|
|
|
|
34.7 |
|
|
|
||
|
Adjusted corporate expense * |
|
(231.8 |
) |
|
|
|
|
(236.8 |
) |
|
|
||
|
Depreciation and amortization |
|
20.3 |
|
|
|
|
|
22.0 |
|
|
|
||
|
Other income/(expense), net (f) |
|
(7.2 |
) |
|
|
|
|
(18.0 |
) |
|
|
||
|
Adjusted EBITDA * |
$ |
(218.7 |
) |
|
|
|
$ |
(232.8 |
) |
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Net revenues |
$ |
15,991.7 |
|
|
|
|
$ |
14,136.4 |
|
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Operating income |
$ |
2,418.9 |
|
|
15.1 |
% |
|
$ |
2,023.3 |
|
|
14.3 |
% |
|
Restructuring/Other (a,b,c,e) |
|
(39.8 |
) |
|
(0.2 |
)% |
|
|
45.5 |
|
|
0.3 |
% |
|
Adjusted operating income |
|
2,379.1 |
|
|
14.9 |
% |
|
|
2,068.8 |
|
|
14.6 |
% |
|
Depreciation and amortization(d) |
|
323.2 |
|
|
2.0 |
% |
|
|
299.4 |
|
|
2.1 |
% |
|
Other income/(expense), net (f) |
|
(8.3 |
) |
|
(0.1 |
)% |
|
|
(4.5 |
) |
|
— |
% |
|
Adjusted EBITDA * |
$ |
2,694.0 |
|
|
16.8 |
% |
|
$ |
2,363.7 |
|
|
16.7 |
% |
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
||||||||||||||
(a) Other within |
||||||||||||||
(b) Other within EMEA includes |
||||||||||||||
(c) Other within Asia Pacific includes |
||||||||||||||
(d) Depreciation and amortization within |
||||||||||||||
(e) Other within Corporate includes transformation costs, M&A transaction costs and a settlement charge for a retired executive of |
||||||||||||||
(f) Other income/(expense) net within Corporate includes a |
Table 6 |
|||||||
Reconciliation of GAAP to non-GAAP (In millions) UNAUDITED |
|||||||
|
For the quarter |
||||||
|
ended |
||||||
|
2022 |
|
2021 |
||||
|
|
|
|
||||
Adjusted EBITDA * |
$ |
637.8 |
|
|
$ |
525.4 |
|
Less: items to reconcile adjusted EBITDA to net earnings attributable to |
|
|
|
||||
Depreciation and amortization(1) |
|
(82.0 |
) |
|
|
(76.4 |
) |
Interest expense |
|
(55.9 |
) |
|
|
(56.0 |
) |
Provision for income taxes |
|
(73.4 |
) |
|
|
(65.5 |
) |
Restructuring |
|
(4.8 |
) |
|
|
(7.3 |
) |
Transformation Costs |
|
(1.2 |
) |
|
|
(3.9 |
) |
M&A transaction costs |
|
(1.8 |
) |
|
|
— |
|
Non-cash adjustments for contingent consideration |
|
31.5 |
|
|
|
— |
|
Acquisition inventory step-up and backlog amortization |
|
(1.2 |
) |
|
|
— |
|
Gain on release of a pension indemnification liability |
|
— |
|
|
|
12.8 |
|
Discontinued operations, net of tax |
|
(5.0 |
) |
|
|
(8.0 |
) |
Net earnings from continuing operations attributable to noncontrolling interests |
|
(4.9 |
) |
|
|
(3.3 |
) |
Net earnings attributable to |
$ |
439.1 |
|
|
$ |
317.8 |
|
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
|||||||
(1) Depreciation and amortization excludes acquisition backlog amortization of |
Table 7 |
|||||||
Reconciliation of GAAP to non-GAAP (In millions) UNAUDITED |
|||||||
|
For the year |
||||||
|
ended |
||||||
|
2022 |
|
2021 |
||||
|
|
|
|
||||
Adjusted EBITDA * |
$ |
2,694.0 |
|
|
$ |
2,363.7 |
|
Less: items to reconcile adjusted EBITDA to net earnings attributable to |
|
|
|
||||
Depreciation and amortization(1) |
|
(323.2 |
) |
|
|
(299.4 |
) |
Interest expense |
|
(223.5 |
) |
|
|
(233.7 |
) |
Provision for income taxes |
|
(375.9 |
) |
|
|
(333.5 |
) |
Restructuring |
|
(20.7 |
) |
|
|
(27.0 |
) |
Transformation Costs |
|
(5.8 |
) |
|
|
(16.7 |
) |
M&A transaction costs |
|
(3.6 |
) |
|
|
(1.8 |
) |
Non-cash adjustments for contingent consideration |
|
46.9 |
|
|
|
— |
|
Acquisition inventory step-up and backlog amortization |
|
(1.2 |
) |
|
|
— |
|
Insurance settlement on property claim |
|
25.0 |
|
|
|
— |
|
Settlement charge for retired executive |
|
(15.8 |
) |
|
|
— |
|
Charges related to certain entities deconsolidated under Chapter 11 |
|
— |
|
|
|
(7.2 |
) |
Gain on release of a pension indemnification liability |
|
— |
|
|
|
12.8 |
|
Discontinued operations, net of tax |
|
(21.5 |
) |
|
|
(20.6 |
) |
Net earnings from continuing operations attributable to noncontrolling interests |
|
(18.2 |
) |
|
|
(13.2 |
) |
Net earnings attributable to |
$ |
1,756.5 |
|
|
$ |
1,423.4 |
|
*Represents a non-GAAP measure, refer to pages 6-7 in the Earnings Release for definitions. |
|||||||
(1) Depreciation and amortization excludes acquisition backlog amortization of |
Table 8 |
|||||
Condensed Consolidated Balance Sheets (In millions) UNAUDITED |
|||||
|
|
|
|
||
|
2022 |
|
2021 |
||
ASSETS |
|
|
|
||
Cash and cash equivalents |
$ |
1,220.5 |
|
$ |
2,159.2 |
Accounts and notes receivable, net |
|
2,780.1 |
|
|
2,429.4 |
Inventories |
|
1,993.8 |
|
|
1,530.8 |
Other current assets |
|
384.8 |
|
|
351.5 |
Total current assets |
|
6,379.2 |
|
|
6,470.9 |
Property, plant and equipment, net |
|
1,536.1 |
|
|
1,398.8 |
|
|
5,503.7 |
|
|
5,504.8 |
Intangible assets, net |
|
3,264.0 |
|
|
3,305.6 |
Other noncurrent assets |
|
1,398.6 |
|
|
1,379.7 |
Total assets |
$ |
18,081.6 |
|
$ |
18,059.8 |
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
||
Accounts payable |
$ |
2,091.6 |
|
$ |
1,787.3 |
Accrued expenses and other current liabilities |
|
2,547.2 |
|
|
2,614.7 |
Short-term borrowings and current maturities of long-term debt |
|
1,048.0 |
|
|
350.4 |
Total current liabilities |
|
5,686.8 |
|
|
4,752.4 |
Long-term debt |
|
3,788.3 |
|
|
4,491.7 |
Other noncurrent liabilities |
|
2,501.3 |
|
|
2,542.6 |
Shareholders' Equity |
|
6,105.2 |
|
|
6,273.1 |
Total liabilities and equity |
$ |
18,081.6 |
|
$ |
18,059.8 |
Table 9 |
|||||||
Condensed Consolidated Statement of Cash Flows (In millions) UNAUDITED |
|||||||
|
For the year |
||||||
|
ended |
||||||
|
2022 |
|
2021 |
||||
Operating Activities |
|
|
|
||||
Earnings from continuing operations |
$ |
1,796.2 |
|
|
$ |
1,457.2 |
|
Depreciation and amortization |
|
323.6 |
|
|
|
299.4 |
|
Changes in assets and liabilities and other non-cash items |
|
(421.1 |
) |
|
|
(162.2 |
) |
Net cash provided by (used in) continuing operating activities |
|
1,698.7 |
|
|
|
1,594.4 |
|
Net cash provided by (used in) discontinued operating activities |
|
(194.7 |
) |
|
|
(6.1 |
) |
Net cash provided by (used in) operating activities |
|
1,504.0 |
|
|
|
1,588.3 |
|
|
|
|
|
||||
Investing Activities |
|
|
|
||||
Capital expenditures, net |
|
(291.8 |
) |
|
|
(223.0 |
) |
Acquisition of businesses, net of cash acquired |
|
(234.7 |
) |
|
|
(269.2 |
) |
Other investing activities, net |
|
(13.3 |
) |
|
|
(53.5 |
) |
Net cash provided by (used in) continuing investing activities |
|
(539.8 |
) |
|
|
(545.7 |
) |
Net cash provided by (used in) discontinued investing activities |
|
(0.6 |
) |
|
|
— |
|
Net cash provided by (used in) investing activities |
|
(540.4 |
) |
|
|
(545.7 |
) |
|
|
|
|
||||
Financing Activities |
|
|
|
||||
Payments of long-term debt |
|
(9.6 |
) |
|
|
(432.5 |
) |
Dividends paid to ordinary shareholders |
|
(620.2 |
) |
|
|
(561.1 |
) |
Repurchase of ordinary shares |
|
(1,200.2 |
) |
|
|
(1,100.3 |
) |
Settlement related to special cash payment |
|
(6.2 |
) |
|
|
(49.5 |
) |
Other financing activities, net |
|
(16.0 |
) |
|
|
15.8 |
|
Net cash provided by (used in) financing activities |
|
(1,852.2 |
) |
|
|
(2,127.6 |
) |
|
|
|
|
||||
Effect of exchange rate changes on cash and cash equivalents |
|
(50.1 |
) |
|
|
(45.7 |
) |
Net increase (decrease) in cash and cash equivalents |
|
(938.7 |
) |
|
|
(1,130.7 |
) |
Cash and cash equivalents - beginning of period |
|
2,159.2 |
|
|
|
3,289.9 |
|
Cash and cash equivalents - end of period |
$ |
1,220.5 |
|
|
$ |
2,159.2 |
|
Table 10 |
||||||||
Balance Sheet Metrics and Free Cash Flow ($ in millions) UNAUDITED |
||||||||
|
|
|
|
|
||||
|
|
2022 |
|
2021 |
||||
Net Receivables |
|
$ |
2,780.1 |
|
|
$ |
2,429.4 |
|
Days Sales Outstanding |
|
|
62.3 |
|
|
|
62.1 |
|
|
|
|
|
|
||||
Net Inventory |
|
$ |
1,993.8 |
|
|
$ |
1,530.8 |
|
Inventory Turns |
|
|
5.7 |
|
|
|
6.6 |
|
|
|
|
|
|
||||
Accounts Payable |
|
$ |
2,091.6 |
|
|
$ |
1,787.3 |
|
Days Payable Outstanding |
|
|
66.9 |
|
|
|
64.5 |
|
-------------------------------------------------------------------------------------------------------------------------------------------------------------------- |
||||||||
|
|
|
|
|
||||
|
|
Year ended |
|
Year ended |
||||
|
|
|
|
|
||||
|
|
|
|
|
||||
Cash flow provided by continuing operating activities |
|
$ |
1,698.7 |
|
|
$ |
1,594.4 |
|
Capital expenditures |
|
|
(291.8 |
) |
|
|
(223.0 |
) |
Cash payments for restructuring |
|
|
17.9 |
|
|
|
38.1 |
|
Transformation costs paid |
|
|
9.6 |
|
|
|
21.4 |
|
QSF funding (continuing operations component) |
|
|
91.8 |
|
|
|
— |
|
Compensation related payment to a retired executive |
|
|
64.3 |
|
|
|
— |
|
Insurance settlement on property claim in Q3 2022 |
|
|
(25.0 |
) |
|
|
— |
|
Free cash flow* |
|
$ |
1,565.5 |
|
|
$ |
1,430.9 |
|
|
|
|
|
|
||||
Adjusted earnings from continuing operations attributable to |
|
$ |
1,728.5 |
|
|
$ |
1,474.8 |
|
Free cash flow as a percent of adjusted net earnings |
|
|
91 |
% |
|
|
97 |
% |
*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/20230202005212/en/
Media:
757-806-8280, stephanie.moncada@tranetechnologies.com
Investors:
704-990-3913, InvestorRelations@tranetechnologies.com
Source:
FAQ
What were the fourth-quarter 2022 revenues for Trane Technologies (TT)?
How much did adjusted EPS increase in Q4 2022 for Trane Technologies (TT)?
What is the guidance for Trane Technologies (TT) revenue growth in 2023?
What was the backlog for Trane Technologies (TT) at the end of Q4 2022?