2016 full-year adjusted EPS forecast remains $4.35 to $4.55
ST. PAUL, Minn.--(BUSINESS WIRE)--
Ecolab Inc. (NYSE:ECL):
FIRST QUARTER HIGHLIGHTS:
- Reported diluted EPS $0.77
- Adjusted diluted EPS also $0.77, -4%, excluding special gains and
charges and discrete tax items, as lower delivered product costs, cost
savings and lower shares partially offset an $0.11 (14%) per share
currency headwind
- Reported sales -6%; acquisition adjusted fixed currency sales -2%
- Strong Global Institutional, Global Industrial and Other segment
acquisition adjusted fixed currency sales +4%, offset by Global Energy
sales decline. Regional growth led by Latin America and Europe.
- Strong adjusted fixed currency operating margin expansion, +60 bps;
reported operating margin +20 bps
- Robust free cash flow of $332 million, led by working capital
improvement
|
|
| |
| | | First Quarter Ended March 31 |
| | |
(unaudited)
|
| | |
Reported
|
| |
|
|
Adjusted*
|
| |
| | |
First Quarter
| |
%
| | |
First Quarter
| |
%
|
|
(Millions, except per share)
| | | 2016 |
| 2015 | | change | | | 2016 |
| 2015 | | change |
| | | | | | | | | | | | | |
|
|
Net Sales
| | | $3,097.4 | | $3,297.6 | |
-6
|
%
| | | $3,097.4 | | $3,297.6 | |
-6
|
%
|
|
Operating Income
| | |
371.5
| |
387.7
| |
-4
|
%
| | |
377.8
| |
396.1
| |
-5
|
%
|
|
Net Income Attributable to Ecolab
| | | 230.8 | | 233.4 | |
-1
|
%
| | | 230.4 | | 241.3 | |
-5
|
%
|
| | | | | | | | | | | | | |
|
|
Diluted Net Income Per Share
| | | $0.77 | | $0.77 | |
0
|
%
| | | $0.77 | | $0.80 | |
-4
|
%
|
|
|
|
* Operating income is adjusted for special gains and charges; net
income and diluted net income per share are adjusted for special
gains and charges and discrete tax items.
|
|
|
Continued solid Global Institutional, Global Industrial and Other
segment sales growth along with margin expansion partially offset a
Global Energy segment decline to deliver 10% first quarter earnings per
share growth before currency effects. Unfavorable currency translation
of $0.11 per share (a 14% impact) more than offset the operating gain,
yielding a 4% decrease in adjusted earnings per share.
CEO comment
Douglas M. Baker,
Jr., Ecolab chairman and chief executive officer, commented, saying,
“First quarter results were as expected, as we largely overcame a 14%
unfavorable currency translation impact. We delivered solid underlying
business growth and margin expansion in the face of sluggish global
economies and a very difficult oil and gas market. Effective new
products and strong new business gains, along with our focus on
excellent service delivery, drove our operating results.
“Looking ahead, we remain focused on driving growth and outperforming
our end markets through a continued focus on product innovation and new
business productivity while also investing to build growth for the
future. Though global economies and currencies remain challenging, our
Institutional, Industrial and Other segments continue to deliver
mid-single digit acquisition adjusted fixed currency sales growth and
healthy margin expansion. These are more than offsetting the
difficulties our Energy segment is facing from continued significant
declines in its end markets.
“We are well-positioned to deliver within our full year 2016 forecast.
Our energy and currency year on year comparison challenges should lessen
as the year progresses and our Institutional, Industrial and Other
segment businesses are expected to continue their strong performance.
Importantly, we are investing in our future, with our combined R&D and
technology investments growing year on year as they did last year. We
are confident we are taking the right steps to deliver growth this year
while also investing in the innovation and technology needed to drive
future growth.”
Venezuela
As previously
disclosed, Ecolab deconsolidated its Venezuela operations at year-end
2015. This change in accounting treatment, in which we stopped
consolidating the results of our local Venezuelan operations in our 2016
financial statements, does not directly affect the local operations of
our Venezuelan businesses. We continue to serve customers in Venezuela
after the deconsolidation.
Also as previously disclosed, the full-year earnings per share impact of
currency on growth rates versus 2015 includes the $0.15 per share effect
of the Venezuela bolivar devaluation during 2015. The combined impact of
the Venezuela bolivar devaluation and deconsolidation on adjusted
earnings per share represents a total year-on-year 2016 headwind of
approximately $0.17 per share.
To provide useful period-to-period comparison of results, acquisition
adjusted growth rates exclude the results of any acquired business from
the first twelve months post-acquisition, exclude the results of
divested businesses from the previous twelve months prior to
divestiture, and exclude the Venezuelan results of operations from both
the current period and comparable period of the prior year.
Quarter overview
|
|
| |
| | | First Quarter Ended March 31 |
| | |
(unaudited)
|
| | | |
| |
| |
|
| |
| |
| |
| | |
Reported
| |
%
| | |
Adjusted Fixed Currency*
| |
%
|
|
(Millions)
| | |
2016
|
|
2015
|
|
Change
| | |
2016
|
|
2015
|
|
Change
|
|
Net Sales
| | | $3,097.4 | | $3,297.6 | |
-6
|
%
| | | $3,075.4 | | $3,075.7 | |
0
|
%
|
|
Operating Income
| | |
371.5
| |
387.7
| |
-4
|
%
| | |
373.6
| |
354.0
| |
6
|
%
|
| | | | | | | | | | | | | |
|
|
* Operating income is adjusted for special gains and charges
|
|
|
Ecolab's reported sales declined 6% to $3.1 billion in the first quarter
of 2016. Fixed currency sales were flat and acquisition adjusted fixed
currency sales declined 2%.
First quarter 2016 reported operating income decreased 4% to $372
million. Both reported first quarter 2016 and 2015 results include
special gains and charges. Excluding special gains and charges, first
quarter 2016 adjusted operating income of $378 million declined 5% when
compared with first quarter 2015 adjusted operating income. Excluding
special gains and charges and at fixed currency rates, first quarter
2016 adjusted fixed currency operating income of $374 million increased
6% when compared with first quarter 2015 adjusted fixed currency
operating income.
First quarter 2016 reported net income attributable to Ecolab decreased
1% to $231 million, representing $0.77 per diluted share. Excluding
special gains and charges and discrete tax items, first quarter 2016
adjusted net income attributable to Ecolab declined 5% to $230 million,
and adjusted diluted earnings per share declined 4% to $0.77, when
compared with first quarter 2015 adjusted diluted earnings per share of
$0.80. Before the negative currency impact of $0.11 per share (14%),
first quarter 2016 adjusted earnings per share rose 10%.
Segment review
First quarter
2016 sales for the Global Industrial segment, when measured at fixed
currency rates, rose 4% to $1,079 million and fixed currency operating
income increased 25% to $129 million. Acquisition adjusted fixed
currency sales rose 2% and acquisition adjusted fixed currency operating
income increased 23%, with gains in all operating units. Latin America
led the regional growth, with modest gains in Europe, North America and
Asia Pacific. When measured at public currency rates, Global Industrial
sales were $1,089 million and operating income was $131 million.
First quarter 2016 sales for the Global Institutional segment, when
measured at fixed currency rates, rose 8% to $1,049 million, and fixed
currency operating income increased 18% to $196 million compared with
last year. Acquisition adjusted fixed currency sales rose 4%, and
acquisition adjusted fixed currency operating income increased 19%.
Sales growth was led by the Institutional and Specialty businesses.
Sales for the segment showed good growth in North America and Asia
Pacific. When measured at public currency rates, Global Institutional
sales were $1,053 million and operating income was $197 million.
Global Energy segment sales, when measured at fixed currency rates,
decreased 15% to $760 million in the first quarter 2016. Fixed currency
operating income decreased 42% to $60 million. Acquisition adjusted
fixed currency sales also decreased 15% and acquisition adjusted fixed
currency operating income declined 46%. Sales growth in the downstream
business was more than offset by a decline in our upstream business.
When measured at public currency rates, Global Energy sales were $767
million and operating income was $62 million.
Other segment sales, when measured at fixed currency rates, increased 9%
to $188 million in the first quarter. Fixed currency operating income
increased 30% to $30 million. When measured at public currency rates,
Other segment sales were $188 million and operating income was $30
million.
The Corporate segment includes amortization expense of $42 million in
both the first quarter of 2016 and 2015, related to the Nalco merger
intangible assets. The Corporate segment also includes special gains and
charges. Total special gains and charges for the first quarter of 2016
were a net charge of $6 million ($4 million after-tax). Special gains
and charges for the first quarter 2015 were a net charge of $8 million
($5 million after-tax).
The reported income tax rate for the first quarter 2016 was 24.0%,
compared with the reported rate of 27.6% in the first quarter 2015.
Discrete tax items for the first quarter 2016 were a favorable $5
million. Excluding the tax rate impact of the special gains and charges
and discrete tax items, the adjusted tax rate was 25.7% in the first
quarter 2016, compared with 27.1% for the same period last year. The
improved adjusted tax rate was primarily driven by the permanent
enactment of the R&D tax credit and global tax planning strategies.
Ecolab reacquired 3.1 million shares of its common stock during the
first quarter. The reacquired shares included 2.5 million shares
acquired as part of an accelerated share repurchase undertaken during
the quarter.
Business Outlook
2016
Ecolab
continues to expect full year 2016 adjusted EPS growth in the $4.35 to
$4.55 range.
When compared with our 2015 performance, we expect mid-single digit
acquisition adjusted fixed currency sales growth in our Global
Institutional, Global Industrial and Other segments with a mid to upper
single digit decline in Global Energy segment sales. We look for
improved adjusted gross margin, with a comparable selling, general and
administrative (SG&A) ratio to sales, higher interest expense and a
similar adjusted tax rate versus 2015. We expect to repurchase
approximately $700 million of our shares in the first half of 2016,
similar to 2015.
Our detailed outlook for the full year 2016 is as follows:
|
|
| |
|
Adjusted Gross Margin, excluding special gains and charges
| | |
47% to 48%
|
|
SG&A % of Sales
| | |
approx. 32%
|
|
Interest expense, net
| | |
approx. $270 million |
|
Adjusted tax rate
| | |
approx. 26%
|
|
Noncontrolling interest
| | | $0.06 to $0.10 |
|
Adjusted EPS, excluding special gains and charges
| | | $4.35 - $4.55 |
|
Diluted shares
| | |
approx. 297 million
|
| | |
|
We expect special gains and charges and quantifiable discrete tax items
for the full-year 2016 to be immaterial. Amounts do not reflect the
impact of other future discrete tax items that are not currently
quantifiable.
Reported 2015 diluted earnings per share of $3.32 included special gains
and charges and discrete tax items. Excluding these items, 2015 adjusted
diluted earnings per share were $4.37.
2016 – Second Quarter
Ecolab expects
second quarter adjusted earnings per share in the $1.03 to $1.11 range,
compared with adjusted earnings per share of $1.08 a year ago.
At current rates of exchange, we expect foreign currency and the impact
of Venezuelan deconsolidation to have an unfavorable impact of
approximately four percentage points on second quarter sales and a 7%
($0.08) unfavorable impact on diluted earnings per share.
Our detailed outlook for the second quarter 2016 is as follows:
|
|
| |
|
Adjusted Gross Margin, excluding special gains and charges
| | |
approx. 48%
|
|
SG&A % of Sales
| | |
approx. 33%
|
|
Interest expense, net
| | |
approx. $67 million |
|
Adjusted tax rate
| | |
approx. 26%
|
|
Noncontrolling interest
| | | $0.01 to $0.02 |
|
Adjusted EPS, excluding special gains and charges
| | | $1.03 - $1.11 |
|
Diluted shares
| | |
approx. 295 million
|
| | |
|
We expect special gains and charges and quantifiable discrete tax items
for the second quarter of 2016 to be immaterial. Amounts do not reflect
the impact of other future discrete tax items that are not currently
quantifiable.
Reported second quarter 2015 diluted earnings per share of $1.00
included special gains and charges and discrete tax items. Excluding
these items, second quarter 2015 adjusted diluted earnings per share
were $1.08.
About Ecolab
A trusted partner at more than one million
customer locations, Ecolab (ECL) is the global leader in water, hygiene
and energy technologies and services that protect people and vital
resources. With 2015 sales of $13.5 billion and 47,000 associates,
Ecolab delivers comprehensive solutions and on-site service to promote
safe food, maintain clean environments, optimize water and energy use
and improve operational efficiencies for customers in the food,
healthcare, energy, hospitality and industrial markets in more than 170
countries around the world. For more Ecolab news and information, visit www.ecolab.com.
Ecolab will host a live webcast to review the first quarter earnings
announcement and earnings guidance today at 1:00 p.m. Eastern Time. The
webcast, along with related materials, will be available to the public
on Ecolab's website at www.ecolab.com/investor.
A replay of the webcast and related materials will be available at that
site. Listening to the webcast requires Internet access, the Windows
Media Player or other compatible streaming media player.
Cautionary Statements Regarding Forward-Looking Information
This
communication contains certain statements relating to future events and
our intentions, beliefs, expectations and predictions for the future
which are forward-looking statements as that term is defined in the
Private Securities Litigation Reform Act of 1995. Words or phrases such
as “will likely result,” “are expected to,” “will continue,” “is
anticipated,” “we believe,” “we expect,” “estimate,” “project,” “may,”
“will,” “intend,” “plan,” “believe,” “target,” “forecast” (including the
negative or variations thereof) or similar terminology used in
connection with any discussion of future plans, actions or events
generally identify forward-looking statements. These forward-looking
statements include, but are not limited to, statements regarding our
financial and business performance and prospects, including forecasted
2016 second quarter and full-year financial and business results,
including sales growth, adjusted gross margin, SG&A ratios to sales,
interest expense, adjusted tax rate, adjusted earnings per share,
noncontrolling interest and diluted shares outstanding; share
repurchases; foreign currency and the transaction impact of foreign
currency; and special gains and charges and quantifiable discrete tax
items. These statements are based on the current expectations of
management of the company. There are a number of risks and uncertainties
that could cause actual results to differ materially from the
forward-looking statements included in this communication. In
particular, the ultimate results of any restructuring, integration and
business improvement actions, including cost synergies, depend on a
number of factors, including the development of final plans, the impact
of local regulatory requirements regarding employee terminations, the
time necessary to develop and implement the restructuring and other
business improvement initiatives and the level of success achieved
through such actions in improving competitiveness, efficiency and
effectiveness.
Additional risks and uncertainties that may affect operating results and
business performance are set forth under Item 1A of our most recent Form
10-K, and our other public filings with the Securities and Exchange
Commission (the "SEC") and include the vitality of the markets we serve,
including the impact of oil price fluctuations on the markets served by
our Global Energy segment; the impact of economic factors such as the
worldwide economy, capital flows, interest rates and foreign currency
risk, including reduced sales and earnings in other countries resulting
from the weakening of local currencies versus the U.S. dollar; our
ability to attract and retain high caliber management talent to lead our
business; our ability to execute key business initiatives; potential
information technology infrastructure failures and cybersecurity
attacks; exposure to global economic, political and legal risks related
to our international operations including with respect to our operations
in Russia and Venezuela; the costs and effects of complying with laws
and regulations, including those relating to the environment and to the
manufacture, storage, distribution, sale and use of our products; the
occurrence of litigation or claims, including related to the Deepwater
Horizon oil spill; our ability to develop competitive advantages through
innovation; difficulty in procuring raw materials or fluctuations in raw
material costs; our substantial indebtedness; our ability to acquire
complementary businesses and to effectively integrate such businesses;
restraints on pricing flexibility due to contractual obligations;
pressure on operations from consolidation of customers, vendors or
competitors; public health epidemics; potential losses arising from the
impairment of goodwill or other assets; potential loss of deferred tax
assets; potential chemical spill or release; potential class action
lawsuits; the loss or insolvency of a major customer or distributor;
acts of war or terrorism; natural or man-made disasters; water
shortages; severe weather conditions; and other uncertainties or risks
reported from time to time in our reports to the SEC. In light of these
risks, uncertainties, assumptions and factors, the forward-looking
events discussed in this communication may not occur. We caution that
undue reliance should not be placed on forward-looking statements, which
speak only as of the date made. Ecolab does not undertake, and expressly
disclaims, any duty to update any forward-looking statement whether as a
result of new information, future events or changes in expectations,
except as required by law.
Non-GAAP Financial Information
This news release and certain
of the accompanying tables include financial measures that have not been
calculated in accordance with accounting principles generally accepted
in the U.S. (GAAP). These non-GAAP financial measures include fixed
currency sales, acquisition adjusted fixed currency sales, adjusted
gross margins, fixed currency operating income, adjusted operating
income, adjusted fixed currency operating income, adjusted fixed
currency operating income margin, adjusted tax rate, adjusted net income
and adjusted diluted earnings per share.
We provide these measures as additional information regarding our
operating results. We use these non-GAAP measures internally to evaluate
our performance and in making financial and operational decisions,
including with respect to incentive compensation. We believe that our
presentation of these measures provides investors with greater
transparency with respect to our results of operations and that these
measures are useful for period-to-period comparison of results.
We include in special gains and charges items that are unusual in
nature, and significant in amount. In order to better allow investors to
compare underlying business performance period-to-period, we provide
adjusted gross margin, adjusted operating income, adjusted fixed
currency operating income, adjusted fixed currency operating income
margin, adjusted net income and adjusted diluted earnings per share,
which excludes special gains and charges and discrete tax items.
The adjusted effective tax rate measure promotes period-to-period
comparability of the underlying effective tax rate because it excludes
the tax rate impact of special gains and charges and discrete tax items
which do not necessarily reflect costs associated with historical trends
or expected future results.
We evaluate the performance of our international operations based on
fixed currency rates of foreign exchange. Fixed currency amounts
included in this release are based on translation into U.S. dollars at
the fixed foreign currency exchange rates established by management at
the beginning of 2016. Fixed currency amounts also reflect all
Venezuelan bolivar operations, prior to the deconsolidation of our
Venezuelan operations, at the Marginal Currency System (SIMADI) rate of
approximately 200 bolivares to 1 U.S. dollar. Fixed currency sales,
acquisition adjusted fixed currency sales, fixed currency operating
income and adjusted fixed currency operating income measures eliminate
the impact of exchange rate fluctuations on our international sales,
acquisition adjusted sales, operating income and adjusted operating
income, respectively, and promote a better understanding of our sales
and operating income trends from underlying business performance.
Acquisition adjusted growth rates generally exclude the results of any
acquired business from the first twelve months post acquisition and
exclude the results of divested businesses from the previous twelve
months prior to divestiture. Acquisition adjusted growth rates also
exclude the Venezuelan results of operations from both the current
period and comparable period of the prior year.
These non-GAAP financial measures are not in accordance with, or an
alternative to, GAAP and may be different from non-GAAP measures used by
other companies. Investors should not rely on any single financial
measure when evaluating our business. We recommend that investors view
these measures in conjunction with the GAAP measures included in this
news release. A reconciliation of reported diluted earnings per share to
adjusted diluted earnings per share is provided in the table
"Supplemental Diluted Earnings per Share Information" included in this
news release.
(ECL-E)
|
|
| ECOLAB INC. |
| CONSOLIDATED STATEMENT OF INCOME |
| FIRST QUARTER ENDED MARCH 31 |
|
(unaudited)
|
|
|
| |
|
| |
|
| |
| | |
First Quarter Ended
| | | |
| | |
March 31
| | |
%
|
|
(millions, except per share)
| | | 2016 | | |
2015
| | |
Change
|
| | | | | | | | |
|
|
Net sales
| | | $ | 3,097.4 | | |
$
|
3,297.6
| | |
-6
|
%
|
| | | | | | | | |
|
|
Cost of sales (1)
| | | | 1,631.4 | | | |
1,765.3
| | |
-8
|
%
|
|
Selling, general and administrative expenses
| | | | 1,088.2 | | | |
1,136.8
| | |
-4
|
%
|
|
Special (gains) and charges (1)
| | |
| 6.3 | | |
|
7.8
| | | |
|
Operating income
| | | | 371.5 | | | |
387.7
| | |
-4
|
%
|
|
Interest expense, net
| | |
| 66.1 | | |
|
62.5
| | |
6
|
%
|
|
Income before income taxes
| | | | 305.4 | | | |
325.2
| | |
-6
|
%
|
|
Provision for income taxes
| | |
| 73.4 | | |
|
89.8
| | |
-18
|
%
|
|
Net income including noncontrolling interest
| | | | 232.0 | | | |
235.4
| | |
-1
|
%
|
|
Net income attributable to noncontrolling interest
| | |
| 1.2 | | |
|
2.0
| | | |
|
Net income attributable to Ecolab
| | | $ | 230.8 | | |
$
|
233.4
| | |
-1
|
%
|
| | | | | | | | |
|
|
Earnings attributable to Ecolab per common share
| | | | | | | | | |
|
Basic
| | |
$
|
0.78
| | |
$
|
0.78
| | |
0
|
%
|
|
Diluted
| | |
$
|
0.77
| | |
$
|
0.77
| | |
0
|
%
|
| | | | | | | | |
|
| | | | | | | | |
|
|
Weighted-average common shares outstanding
| | | | | | | | | |
|
Basic
| | | | 294.4 | | | |
298.2
| | |
-1
|
%
|
|
Diluted
| | | | 298.3 | | | |
303.2
| | |
-2
|
%
|
| | | | | | | | |
|
|
(1) Special (gains) and charges in the Consolidated Statement of
Income above include the following:
|
| | | | | | | | |
|
|
(millions)
| | | 2016 | | |
2015
| | | |
| | | | | | | | |
|
|
Cost of sales
| | | | | | | | | |
|
Restructuring charges
| | | $ | - | | |
$
|
0.6
| | | |
| | | | | | | | |
|
|
Special (gains) and charges
| | | | | | | | | |
|
Restructuring charges
| | | | 3.0 | | | |
2.1
| | | |
|
Champion integration costs
| | | | - | | | |
5.2
| | | |
|
Nalco integration costs
| | | | - | | | |
0.5
| | | |
|
Other
| | |
| 3.3 | | |
|
-
| | | |
|
Subtotal
| | | | 6.3 | | | |
7.8
| | | |
| | |
| | |
| | | |
|
Total special (gains) and charges
| | | $ | 6.3 | | |
$
|
8.4
| | | |
| | | | | | | | |
|
|
|
| ECOLAB INC. |
| REPORTABLE SEGMENT INFORMATION |
| FIRST QUARTER ENDED MARCH 31 |
|
(unaudited)
|
|
|
| |
| |
| |
| | | Fixed Currency Rates |
| | | First Quarter Ended |
| | | March 31 |
| | | | | | |
%
|
|
(millions)
| | | 2016 | |
2015
| |
Change
|
| | | | | | |
|
|
Net Sales
| | | | | | | |
|
Global Industrial
| | | $ | 1,079.1 | | |
$
|
1,037.7
| | |
4
|
%
|
|
Global Institutional
| | | | 1,048.7 | | | |
975.2
| | |
8
|
%
|
|
Global Energy
| | | | 760.0 | | | |
890.8
| | |
-15
|
%
|
|
Other
| | |
| 187.6 |
| |
|
172.0
|
| |
9
|
%
|
|
Subtotal at fixed currency rates
| | | | 3,075.4 | | | |
3,075.7
| | |
0
|
%
|
|
Currency impact
| | |
| 22.0 |
| |
|
221.9
|
| | |
|
Consolidated
| | | $ | 3,097.4 |
| |
$
|
3,297.6
|
| |
-6
|
%
|
| | | | | | |
|
|
Operating Income
| | | | | | | |
|
Global Industrial
| | | $ | 128.7 | | |
$
|
102.6
| | |
25
|
%
|
|
Global Institutional
| | | | 196.1 | | | |
166.3
| | |
18
|
%
|
|
Global Energy
| | | | 60.4 | | | |
104.2
| | |
-42
|
%
|
|
Other
| | | | 30.1 | | | |
23.1
| | |
30
|
%
|
|
Corporate
| | |
| (48.0 | ) | |
|
(50.6
|
)
| | |
|
Subtotal at fixed currency rates
| | | | 367.3 | | | |
345.6
| | |
6
|
%
|
|
Currency impact
| | |
| 4.2 |
| |
|
42.1
|
| | |
|
Consolidated
| | | $ | 371.5 |
| |
$
|
387.7
|
| |
-4
|
%
|
| | | | | | |
|
| | | Public Currency Rates |
| | | First Quarter Ended |
| | | March 31 |
| | | | | | |
%
|
|
(millions)
| | | 2016 | |
2015
| |
Change
|
| | | | | | |
|
|
Net Sales
| | | | | | | |
|
Global Industrial
| | | $ | 1,088.8 | | |
$
|
1,127.2
| | |
-3
|
%
|
|
Global Institutional
| | | | 1,052.9 | | | |
1,013.1
| | |
4
|
%
|
|
Global Energy
| | | | 767.3 | | | |
979.4
| | |
-22
|
%
|
|
Other
| | |
| 188.4 |
| |
|
177.9
|
| |
6
|
%
|
|
Consolidated
| | | $ | 3,097.4 |
| |
$
|
3,297.6
|
| |
-6
|
%
|
| | | | | | |
|
|
Operating Income
| | | | | | | |
|
Global Industrial
| | | $ | 130.5 | | |
$
|
118.4
| | |
10
|
%
|
|
Global Institutional
| | | | 196.7 | | | |
170.0
| | |
16
|
%
|
|
Global Energy
| | | | 62.3 | | | |
128.3
| | |
-51
|
%
|
|
Other
| | | | 30.2 | | | |
23.1
| | |
31
|
%
|
|
Corporate
| | |
| (48.2 | ) | |
|
(52.1
|
)
| | |
|
Consolidated
| | | $ | 371.5 |
| |
$
|
387.7
|
| |
-4
|
%
|
| | | | | | |
|
|
|
Note:
|
As shown in the "Fixed Currency Rates" table above, we evaluate
the performance of our international operations based on fixed
currency exchange rates, which eliminate the impact of exchange
rate fluctuations on our international operations. The difference
between the fixed currency exchange rates and the public currency
exchange rates is reported as “Currency impact” in the "Fixed
Currency Rates" table above.
|
|
Values shown in the "Public Currency Rates" table above reflect
amounts translated at actual public average rates of exchange
prevailing during the corresponding period, and are provided for
informational purposes.
|
|
The Corporate segment includes amortization from the Nalco merger
intangible assets. The Corporate segment also includes special
(gains) and charges reported on the Consolidated Statement of
Income.
|
|
|
|
| ECOLAB INC. |
| CONSOLIDATED BALANCE SHEET |
|
(unaudited)
|
|
|
| |
|
| |
|
| |
| | | March 31 | | |
December 31
| | |
March 31
|
|
(millions)
| | | 2016 | | |
2015
| | |
2015
|
| | | | | | | | |
|
| Assets | | | | | | | | | |
|
Current assets
| | | | | | | | | |
|
Cash and cash equivalents
| | | $ | 268.5 | | | |
$
|
92.8
| | | |
$
|
237.9
| |
|
Accounts receivable, net
| | | | 2,248.8 | | | | |
2,390.2
| | | | |
2,546.9
| |
|
Inventories
| | | | 1,386.1 | | | | |
1,388.2
| | | | |
1,503.0
| |
|
Deferred income taxes
| | | | - | | | | |
250.0
| | | | |
172.8
| |
|
Other current assets
| | |
| 291.5 |
| | |
|
326.3
|
| | |
|
461.2
|
|
|
Total current assets
| | | | 4,194.9 | | | | |
4,447.5
| | | | |
4,921.8
| |
| | | | | | | | |
|
|
Property, plant and equipment, net
| | | | 3,227.0 | | | | |
3,228.3
| | | | |
3,115.1
| |
|
Goodwill
| | | | 6,474.9 | | | | |
6,490.8
| | | | |
6,529.0
| |
|
Other intangible assets, net
| | | | 4,031.1 | | | | |
4,109.2
| | | | |
4,326.7
| |
|
Other assets
| | |
| 413.9 |
| | |
|
365.9
|
| | |
|
335.8
|
|
| | | | | | | | |
|
|
Total assets
| | | $ | 18,341.8 |
| | |
$
|
18,641.7
|
| | |
$
|
19,228.4
|
|
| | | | | | | | |
|
| Liabilities and Equity | | | | | | | | | |
|
Current liabilities
| | | | | | | | | |
|
Short-term debt
| | | $ | 1,756.6 | | | |
$
|
2,205.3
| | | |
$
|
1,797.2
| |
|
Accounts payable
| | | | 986.1 | | | | |
1,049.6
| | | | |
950.6
| |
|
Compensation and benefits
| | | | 435.5 | | | | |
509.0
| | | | |
435.7
| |
|
Income taxes
| | | | 58.5 | | | | |
52.2
| | | | |
70.5
| |
|
Other current liabilities
| | |
| 922.8 |
| | |
|
948.3
|
| | |
|
866.7
|
|
|
Total current liabilities
| | | | 4,159.5 | | | | |
4,764.4
| | | | |
4,120.7
| |
| | | | | | | | |
|
|
Long-term debt
| | | | 5,082.8 | | | | |
4,260.2
| | | | |
5,385.4
| |
|
Postretirement health care and pension benefits
| | | | 1,112.4 | | | | |
1,117.1
| | | | |
1,140.8
| |
|
Deferred income taxes
| | | | 1,106.4 | | | | |
1,281.2
| | | | |
1,424.5
| |
|
Other liabilities
| | |
| 228.6 |
| | |
|
238.4
|
| | |
|
221.0
|
|
|
Total liabilities
| | | | 11,689.7 | | | | |
11,661.3
| | | | |
12,292.4
| |
| | | | | | | | |
|
|
Equity
| | | | | | | | | |
|
Common stock
| | | | 351.0 | | | | |
350.3
| | | | |
348.7
| |
|
Additional paid-in capital
| | | | 5,088.0 | | | | |
5,086.1
| | | | |
4,881.3
| |
|
Retained earnings
| | | | 6,288.3 | | | | |
6,160.3
| | | | |
5,690.4
| |
|
Accumulated other comprehensive loss
| | | | (1,536.1 | ) | | | |
(1,423.3
|
)
| | | |
(1,187.4
|
)
|
|
Treasury stock
| | |
| (3,609.8 | ) | | |
|
(3,263.5
|
)
| | |
|
(2,862.0
|
)
|
|
Total Ecolab shareholders' equity
| | | | 6,581.4 | | | | |
6,909.9
| | | | |
6,871.0
| |
|
Noncontrolling interest
| | |
| 70.7 |
| | |
|
70.5
|
| | |
|
65.0
|
|
|
Total equity
| | | | 6,652.1 | | | | |
6,980.4
| | | | |
6,936.0
| |
| | | | | | | | |
|
|
Total liabilities and equity
| | | $ | 18,341.8 |
| | |
$
|
18,641.7
|
| | |
$
|
19,228.4
|
|
| | | | | | | | | |
|
|
Note: |
|
During the first quarter of 2016, we early-adopted the accounting
guidance issued in November 2015 that requires all deferred tax
assets and liabilities to be classified as noncurrent on the
Consolidated Balance Sheet, using the prospective application
method. Prior periods have not been retrospectively adjusted for
adoption of this guidance.
|
|
|
During the third quarter of 2015, we early-adopted the updated
accounting guidance related to simplifying the presentation of
debt issue costs, using the retrospective application method. We
updated our Consolidated Balance Sheet for prior periods to
reflect the changes, resulting in reductions as of March 31, 2015
to other assets, short-term debt and long-term debt of $23.6
million, $0.3 million and $23.3 million, respectively. The updated
guidance had no impact on previously reported earnings or
consolidated cash flows.
|
|
|
|
|
| ECOLAB INC. |
| SUPPLEMENTAL DILUTED EARNINGS PER SHARE INFORMATION |
|
(unaudited)
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
The table below provides a reconciliation of diluted earnings per
share, as reported, to the non-GAAP measure of adjusted diluted
earnings per share.
|
| | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
| | | First | | | Second | | | Six | | | Third | | | Nine | | | Fourth | | | |
| | | Quarter | | | Quarter | | | Months | | | Quarter | | | Months | | | Quarter | | | Year |
| | | Ended | | | Ended | | | Ended | | | Ended | | | Ended | | | Ended | | | Ended |
| | | Mar. 31 | | | June 30 | | | June 30 | | | Sept. 30 | | | Sept. 30 | | | Dec. 31 | | | Dec. 31 |
| | | 2015 | | | 2015 | | | 2015 | | | 2015 | | | 2015 | | | 2015 | | | 2015 |
Diluted earnings per share, as reported (U.S. GAAP)
| | |
$
|
0.77
| | | |
$
|
1.00
| | | |
$
|
1.77
| | | |
$
|
0.86
| | | |
$
|
2.63
| | | |
$
|
0.69
| | | |
$
|
3.32
| |
| | | | | | | | | | | | | | | | | | | | |
|
|
Adjustments:
| | | | | | | | | | | | | | | | | | | | | |
|
Special (gains) and charges (1)
| | | |
0.02
| | | | |
0.20
| | | | |
0.22
| | | | |
0.48
| | | | |
0.70
| | | | |
0.55
| | | | |
1.25
| |
|
Tax expense (benefits) (2)
| | | |
0.01
| | | | |
(0.13
|
)
| | | |
(0.12
|
)
| | | |
(0.06
|
)
| | | |
(0.19
|
)
| | | |
(0.02
|
)
| | | |
(0.21
|
)
|
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Adjusted diluted earnings per share (Non-GAAP)
| | |
$
|
0.80
|
| | |
$
|
1.08
|
| | |
$
|
1.87
|
| | |
$
|
1.28
|
| | |
$
|
3.15
|
| | |
$
|
1.22
|
| | |
$
|
4.37
|
|
| | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | |
|
| | | First | | | Second | | | Six | | | Third | | | Nine | | | Fourth | | | |
| | | Quarter | | | Quarter | | | Months | | | Quarter | | | Months | | | Quarter | | | Year |
| | | Ended | | | Ended | | | Ended | | | Ended | | | Ended | | | Ended | | | Ended |
| | | Mar. 31 | | | June 30 | | | June 30 | | | Sept. 30 | | | Sept. 30 | | | Dec. 31 | | | Dec. 31 |
| | | 2016 | | | 2016 | | | 2016 | | | 2016 | | | 2016 | | | 2016 | | | 2016 |
Diluted earnings per share, as reported (U.S. GAAP)
| | |
$
|
0.77
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
|
|
Adjustments:
| | | | | | | | | | | | | | | | | | | | | |
|
Special (gains) and charges (3)
| | | |
0.01
| | | | | | | | | | | | | | | | | | | |
|
Tax expense (benefits) (4)
| | | |
(0.02
|
)
| | | | | | | | | | | | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
|
Adjusted diluted earnings per share (Non-GAAP)
| | |
$
|
0.77
|
| | |
| | |
| | |
| | |
| | |
| | |
|
| | | | | | | | | | | | | | | | | | | | |
|
Per share amounts do not necessarily sum due to changes in
shares outstanding and rounding. |
|
|
(1) Special (gains) and charges for 2015 include restructuring
charges of $1.6 million, $14.6 million, $10.0 million and $49.3
million, net of tax, in the first, second, third and fourth
quarters, respectively. Special (gains) and charges for 2015 also
include $3.2 million, $2.8 million, $2.4 million and $2.3 million,
net of tax, in the first, second, third and fourth quarters,
respectively, related to Champion integration costs. Special
(gains) and charges for 2015 also include $0.5 million, $0.1
million, $0.6 million and $0.1 million, net of tax, in the first,
second, third and fourth quarters, respectively, related to Nalco
integration costs. Special (gains) and charges for 2015 also
include $30.2 million, $124.6 million and $80.9 million, net of
tax, in the second, third and fourth quarters, respectively,
related to Venezuelan charges. Special (gains) and charges for
2015 also include $15.4 million, net of tax, in the fourth quarter
related to a fixed asset impairment. Special (gains) and charges
for 2015 also include $13.4 million, $7.8 million and $17.1
million, net of tax, in the second, third and fourth quarters,
respectively, primarily related to other litigation related
charges, a loss on the sale of a portion our Ecovation business
and the net impact of inventory reserve and inventory cost policy
harmonization efforts.
|
|
(2) The first quarter 2015 discrete tax net expense of $2.6
million is driven primarily by a change to a deferred tax
liability resulting from the Naperville facility transaction. The
second quarter 2015 discrete tax net benefit of $39.4 million is
driven primarily from our ability to recognize a worthless stock
deduction for the tax basis in a wholly owned domestic subsidiary.
The third quarter 2015 discrete tax net benefit of $19.2 million
is driven primarily by a the release of valuation allowances on
certain deferred taxes assets and a refund claim for taxes paid in
a prior period resulting from updated IRS regulations, offset
partially by recognizing adjustments from filing our 2014 U.S.
federal tax return. The fourth quarter discrete tax net benefit of
$7.3 million is driven primarily by the finalization of prior year
IRS audits, valuation allowance releases and other statute of
limitation tax reserve releases.
|
|
(3) Special (gains) and charges for 2016 include restructuring
charges of $1.8 million, net of tax, in the first quarter. Special
(gains) and charges for 2016 also include $2.6 million, net of
tax, in the first quarter, related to other charges.
|
|
(4) The first quarter 2016 discrete tax net benefit of $4.8
million is driven primarily by the release of reserves for
uncertain tax positions due to the expiration of statute of
limitations in non-U.S. jurisdictions.
|
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160503006080/en/
Ecolab Inc.
Michael J. Monahan, 651-250-2809
Source: Ecolab Inc.