Expect strong 9% to 13% 2016 full-year adjusted EPS growth before an
estimated 9% ($0.35 to $0.40) of unfavorable currency and the impact of
Venezuela deconsolidation
ST. PAUL, Minn.--(BUSINESS WIRE)--
Ecolab Inc. (NYSE:ECL):
FOURTH QUARTER HIGHLIGHTS:
- Diluted EPS $0.69; includes a deconsolidation charge for the
Venezuelan business, restructuring and other charges
- Adjusted EPS $1.22, +2%, excluding special gains and charges and
discrete tax items, as raw material and other cost savings, synergies,
and a lower tax rate and shares more than offset a $0.13 (11%) per
share currency headwind
- Full year free cash flow +15%
- Reported sales -7%; acquisition adjusted fixed currency sales -1%
- Strong Global Institutional, Global Industrial and Other segment
acquisition adjusted fixed currency sales +4%, offset by lower Global
Energy sales. Regional growth led by Europe and Latin America
excluding Venezuela.
- Robust adjusted fixed currency operating margin expansion, +130 bp
2016 FORECAST
- 2016 EPS forecast $4.35 to $4.55, +9% to 13% before the effects of
currency and the Venezuela deconsolidation as continued solid growth
in Global Institutional, Global Industrial and Other segments leads
results
|
| Fourth Quarter Ended December 31 |
| |
(unaudited)
|
| |
Reported
|
| |
|
Adjusted*
|
| |
| |
Fourth Quarter
| |
%
| |
Fourth Quarter
| |
%
|
|
(Millions, except per share)
| | 2015 |
| 2014 | | change | | 2015 |
| 2014 | | change |
| | | | | | | | | | | |
|
|
Net Sales
| | $3,412.0 | | $ 3,680.8 | |
-7%
| | $3,412.0 | | $ 3,680.8 | |
-7%
|
|
Operating Income
| |
322.8
| |
520.5
| |
-38%
| |
566.7
| |
565.2
| |
0%
|
|
Net Income Attributable to Ecolab
| | 208.9 | | 335.5 | |
-38%
| | 366.7 | | 366.2 | |
0%
|
| | | | | | | | | | | |
|
|
Diluted Net Income Per Share
| | $0.69 | | $1.10 | |
-37%
| | $1.22 | | $1.20 | |
2%
|
|
|
|
* 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.
|
|
|
Ecolab Inc. delivered good Global Institutional, Global Industrial and
Other segment results in the fourth quarter, which along with strong
margin expansion and a lower tax rate offset lower Global Energy results
and substantial unfavorable currency effects to yield 2% adjusted
earnings per share growth. Currency represented a 11% or $0.13 headwind
in the quarter.
CEO comment
Douglas M. Baker, Jr., Ecolab chairman and chief executive officer,
commented on the fourth quarter and outlook, saying, “Our strong
underlying business results continued to show through in spite of a very
challenging environment. In the fourth quarter, we delivered 13%
earnings per share growth excluding currency translation effects. It was
a performance consistent with the full year 2015, where earnings per
share increased 12% on the same basis. These results are especially
impressive in view of the difficult operating environment and the
significant decline in energy markets, and are a credit to our strong
team and the business model’s resiliency. Importantly, we delivered
these results while increasing our combined investments in systems, R&D
and field technology. We have a rich opportunity going forward, and we
are committed to continuing to take the actions needed to both deliver
in the short term while also positioning ourselves for the long term.
“We expect more of the same operating environment in 2016, with sluggish
economies, weak energy markets and currency headwinds. We plan to employ
the same effective approaches – leveraging our product innovation and
superior on-site service to deliver improved results and unmatched value
for customers – to drive superior growth. We look for our Institutional,
Industrial and Other segments to show mid-single digit fixed currency
sales growth and continued margin expansion. Our Energy segment will
continue to be pressured by market conditions; however, we expect this
negative impact to be again roughly offset by a corresponding decrease
in raw materials costs. We will stay aggressive on our costs to assure
efficient and effective operations, and will continue to invest in the
key drivers for our business while delivering strong earnings results
before currency translation.
“Our business model is strong and we remain focused on delivering long
term growth. Our business has been repeatedly tested and has repeatedly
delivered superior results through other challenging environments. We
expect it will deliver again this year as we work aggressively to drive
outperformance in 2016, and build for continued outperformance in the
future.”
Venezuela
As previously disclosed (on January 5, 2016), Ecolab deconsolidated its
Venezuela operations at the end of the fourth quarter. This change in
accounting treatment, in which Ecolab will stop consolidating the
results of its local Venezuelan operations in the first quarter 2016
income statement, does not directly affect the local operations of our
Venezuelan businesses. Ecolab expects to continue to serve customers in
Venezuela after the deconsolidation. Sales for the Venezuela business
were approximately $200 million in 2015.
The deconsolidation resulted in a $123 million pretax special charge in
the fourth quarter of 2015. Ecolab announced previous 2015 special
charges totaling $155 million related to Venezuela’s bolivar
devaluation. The combined impact of the Venezuela bolivar devaluation
and deconsolidation on adjusted earnings per share is expected to
represent a total year-on-year 2016 headwind of approximately $0.17 per
share.
The earnings per share impact of currency on growth rates includes the
effects of the Venezuela bolivar devaluation.
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
|
| Fourth Quarter Ended December 31 |
| |
(unaudited)
|
| | |
| |
| |
| |
| |
| |
| |
Reported
| |
%
| |
Adjusted Fixed Currency*
| |
%
|
|
(Millions)
| |
2015
| |
2014
| |
Change
| |
2015
| |
2014
| |
Change
|
|
Net Sales
| | $3,412.0 | | $3,680.8 | |
-7%
| | $3,551.3 | | $3,578.7 | |
-1%
|
|
Operating Income
| |
322.8
| |
520.5
| |
-38%
| |
590.3
| |
547.8
| |
8%
|
| | | | | | | | | | | |
|
|
* Operating income is adjusted for special gains and charges
|
Ecolab's reported sales declined 7% to $3.4 billion in the fourth
quarter of 2015. Fixed currency sales declined 1% and acquisition
adjusted fixed currency sales declined 1%.
Fourth quarter 2015 reported operating income decreased 38% to $323
million. Both reported fourth quarter 2015 and 2014 results include
special gains and charges. Excluding special gains and charges, fourth
quarter 2015 adjusted operating income of $567 million was flat when
compared with fourth quarter 2014 adjusted operating income. Excluding
special gains and charges and at fixed currency rates, fourth quarter
2015 adjusted fixed currency operating income of $590 million increased
8% when compared with fourth quarter 2014 adjusted fixed currency
operating income.
Fourth quarter 2015 reported net income attributable to Ecolab decreased
38% to $209 million, representing $0.69 per diluted share. Excluding
special gains and charges and discrete tax items, fourth quarter 2015
adjusted net income attributable to Ecolab was flat at $367 million, and
adjusted diluted earnings per share increased 2% to $1.22, when compared
with fourth quarter 2014 adjusted diluted earnings per share of $1.20.
Currency had a negative impact of $0.13 per share on reported and
adjusted diluted earnings per share in the fourth quarter of 2015.
Segment review
Fourth quarter 2015 sales for the Global Industrial segment, when
measured at fixed currency rates, rose 4% to $1,265 million and fixed
currency operating income increased 19% to $209 million. Acquisition
adjusted fixed currency sales rose 4% and acquisition adjusted fixed
currency operating income increased 22%. Sales growth was led by Food &
Beverage. Regionally, Latin America and Europe enjoyed strong sales
growth, with good gains in Middle East & Africa (MEA) and moderate
growth in North America. When measured at public currency rates, Global
Industrial sales were $1,201 million and operating income was $198
million.
Fourth quarter 2015 sales for the Global Institutional segment, when
measured at fixed currency rates, rose 5% to $1,136 million, and fixed
currency operating income increased 4% to $233 million compared with
last year. Acquisition adjusted fixed currency sales rose 3% and
acquisition adjusted fixed currency operating income increased 6%. Sales
growth was led by the Institutional business. Sales for the segment
showed good growth in Asia Pacific, MEA, North America and Europe. When
measured at public currency rates, Global Institutional sales were
$1,104 million and operating income was $228 million.
Global Energy segment sales, when measured at fixed currency rates,
decreased 14% to $952 million in the fourth quarter 2015. Fixed currency
operating income decreased 6% to $154 million. Acquisition adjusted
fixed currency sales decreased 12% and acquisition adjusted fixed
currency operating income declined 1%. Sales growth in the downstream
business was more than offset by a significant decline in the well
stimulation business and a moderate decrease in our production business.
When measured at public currency rates, Global Energy sales were $913
million and operating income was $147 million.
Other segment sales, when measured at fixed currency rates, increased 7%
to $198 million in the fourth quarter. Fixed currency operating income
increased 27% to $38 million. Acquisition adjusted fixed currency sales
and acquisition adjusted fixed currency operating income increased 8%
and 27%, respectively. When measured at public currency rates, Other
segment sales were $194 million and operating income was $37 million.
The Corporate segment includes amortization expense of $43 million and
$44 million in the fourth quarter of both 2015 and 2014, respectively,
related to the Nalco merger intangible assets. The Corporate segment
also includes special gains and charges. Total special gains and charges
for the fourth quarter of 2015 were a net charge of $242 million ($165
million after-tax) and primarily consisted of a $123 million charge
related to the deconsolidation of our Venezuelan business and $63
million related to restructuring costs. The remainder of the special
gains and charges consisted primarily of an asset impairment and
wage-hour litigation-related charges. Special gains and charges for the
fourth quarter of 2014 were a net charge of $45 million ($34 million
after-tax).
The reported income tax rate for the fourth quarter 2015 was 14.4%,
compared with the reported rate of 25.1% in the fourth quarter 2014. The
lower 2015 reported tax rate reflected the tax impact of the Venezuela
special charges and discrete tax benefits during the fourth quarter.
Excluding the tax rate impact of the special gains and charges and
discrete tax items, the adjusted tax rate was 24.2% in the fourth
quarter 2015, compared with 25.7% for the same period last year. The
improved adjusted tax rate was primarily driven by global tax planning
strategies.
Business Outlook
2016
Ecolab expects 2016 to achieve 9% to 13% full-year adjusted EPS growth
before an estimated 9% ($0.35 to $0.40) unfavorable currency and
Venezuela deconsolidation impact, with adjusted earnings per share in
the $4.35 to $4.55 range.
When compared with our 2015 performance, we expect mid-single digit
fixed currency sales growth in our Institutional, Industrial and Other
segments with Energy segment sales modestly below those of 2015. We look
for improved adjusted gross margin, with a comparable selling, general
and administrative (SG&A) ratio to sales, slightly higher interest
expense and a similar adjusted tax rate versus 2015. We expect to
repurchase approximately $700 million of our shares in 2016, similar to
2015. At current rates of exchange, we expect foreign currency including
the impact of the Venezuela deconsolidation to have an unfavorable
impact of approximately five percentage points on full year sales.
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 – First Quarter
Ecolab expects first quarter adjusted earnings per share in the $0.73 to
$0.80 range, compared with adjusted earnings per share of $0.80 a year
ago.
When compared to last year’s first quarter, currency is expected to have
a negative impact of $0.11 per share in the first quarter 2016, or
approximately 14% of earnings growth. At current rates of exchange, we
expect foreign currency to have an unfavorable impact of approximately
six percentage points on first quarter sales.
Our detailed outlook for the first quarter 2016 is as follows:
|
Adjusted Gross Margin, excluding special gains and charges
|
|
approx. 47%
|
|
SG&A % of Sales
| |
approx. 35%
|
|
Interest expense, net
| |
approx. $65 million |
|
Adjusted tax rate
| |
approx. 26%
|
|
Noncontrolling interest
| | $0.01 to $0.02 |
|
Adjusted EPS, excluding special gains and charges
| | $0.73 - $0.80 |
|
Diluted shares
| |
approx. 299 million
|
| |
|
We expect special gains and charges and quantifiable discrete tax items
for the first quarter of 2016 to be immaterial. Amounts do not reflect
the impact of other future discrete tax items that are not currently
quantifiable.
Reported first quarter 2015 diluted earnings per share of $0.77 included
special gains and charges and discrete tax items. Excluding these items,
first quarter 2015 adjusted diluted earnings per share were $0.80.
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 fourth 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 first 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; special gains and charges, including the impact of the
Venezuela bolivar devaluation and deconsolidation, and quantifiable
discrete tax items; continued service of customers in Venezuela; raw
material and other cost savings; and variable compensation. 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 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 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 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. 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 2015.
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 FOURTH
QUARTER & TWELVE MONTHS ENDED DECEMBER 31 (unaudited)
|
|
| |
| |
| |
| |
| |
| |
| |
Fourth Quarter Ended
| | | |
Twelve Months Ended
| | |
| |
December 31
| |
%
| |
December 31
| |
%
|
|
(millions, except per share)
| | 2015 | |
2014
| |
Change
| | 2015 | |
2014
| |
Change
|
| | | | | | | | | | | |
|
|
Net sales
| | $ | 3,412.0 | | |
$
|
3,680.8
| | |
-7
|
%
| | $ | 13,545.1 | | |
$
|
14,280.5
| | |
-5
|
%
|
| | | | | | | | | | | |
|
|
Cost of sales (1)
| | | 1,831.7 | | | |
1,979.9
| | |
-7
|
%
| | | 7,223.5 | | | |
7,679.1
| | |
-6
|
%
|
|
Selling, general and administrative expenses
| | | 1,058.8 | | | |
1,142.1
| | |
-7
|
%
| | | 4,345.5 | | | |
4,577.6
| | |
-5
|
%
|
|
Special (gains) and charges (1)
| |
| 198.7 |
| |
|
38.3
|
| | | |
| 414.8 |
| |
|
68.8
|
| | |
|
Operating income
| | | 322.8 | | | |
520.5
| | |
-38
|
%
| | | 1,561.3 | | | |
1,955.0
| | |
-20
|
%
|
|
Interest expense, net
| |
| 62.3 |
| |
|
62.0
|
| |
0
|
%
| |
| 243.6 |
| |
|
256.6
|
| |
-5
|
%
|
|
Income before income taxes
| | | 260.5 | | | |
458.5
| | |
-43
|
%
| | | 1,317.7 | | | |
1,698.4
| | |
-22
|
%
|
|
Provision for income taxes
| |
| 37.6 |
| |
|
115.2
|
| |
-67
|
%
| |
| 300.5 |
| |
|
476.2
|
| |
-37
|
%
|
|
Net income including noncontrolling interest
| | | 222.9 | | | |
343.3
| | |
-35
|
%
| | | 1,017.2 | | | |
1,222.2
| | |
-17
|
%
|
|
Less: Net income attributable to noncontrolling interest
| |
| 14.0 |
| |
|
7.8
|
| | | |
| 15.1 |
| |
|
19.4
|
| | |
|
Net income attributable to Ecolab
| | $ | 208.9 |
| |
$
|
335.5
|
| |
-38
|
%
| | $ | 1,002.1 |
| |
$
|
1,202.8
|
| |
-17
|
%
|
| | | | | | | | | | | |
|
|
Earnings attributable to Ecolab per common share
| | | | | | | | | | | | |
|
Basic
| | $ | 0.71 | | |
$
|
1.12
| | |
-37
|
%
| | $ | 3.38 | | |
$
|
4.01
| | |
-16
|
%
|
|
Diluted
| | $ | 0.69 | | |
$
|
1.10
| | |
-37
|
%
| | $ | 3.32 | | |
$
|
3.93
| | |
-16
|
%
|
| | | | | | | | | | | |
|
| | | | | | | | | | | |
|
|
Weighted-average common shares outstanding
| | | | | | | | | | | | |
|
Basic
| | | 295.8 | | | |
300.1
| | |
-1
|
%
| | | 296.4 | | | |
300.1
| | |
-1
|
%
|
|
Diluted
| | | 300.6 | | | |
305.6
| | |
-2
|
%
| | | 301.4 | | | |
305.9
| | |
-1
|
%
|
| | | | | | | | | | | |
|
|
(1) Special (gains) and charges in the Consolidated Statement of
Income above include the following:
|
| | | | | | | | | | | |
|
| |
|
|
| | | |
|
|
| | |
|
(millions)
| | 2015 | |
2014
| | | | 2015 | |
2014
| | |
| | | | | | | | | | | |
|
|
Cost of sales
| | | | | | | | | | | | |
|
Restructuring charges
| | $ | 14.3 | | |
$
|
6.4
| | | | | $ | 16.5 | | |
$
|
13.9
| | | |
| Venezuela related charges
| | | - | | | |
-
| | | | | | 33.3 | | | |
-
| | | |
|
Inventory costs
| | | (14.5 | ) | | |
-
| | | | | | (14.5 | ) | | |
-
| | | |
|
Inventory reserves
| | | 20.6 | | | |
-
| | | | | | 20.6 | | | |
-
| | | |
|
Fixed asset impairment
| | | 24.7 | | | |
-
| | | | | | 24.7 | | | |
-
| | | |
|
Recognition of inventory fair value step-up
| |
| - |
| |
|
-
|
| | | |
| - |
| |
|
0.4
|
| | |
|
Subtotal
| | | 45.1 | | | |
6.4
| | | | | | 80.6 | | | |
14.3
| | | |
| | | | | | | | | | | |
|
|
Special (gains) and charges
| | | | | | | | | | | | |
|
Restructuring charges
| | | 50.7 | | | |
34.3
| | | | | | 83.8 | | | |
69.2
| | | |
|
Champion acquisition and integration costs
| | | 3.7 | | | |
4.1
| | | | | | 17.1 | | | |
19.9
| | | |
|
Nalco merger and integration costs
| | | 0.1 | | | |
3.7
| | | | | | 1.6 | | | |
8.5
| | | |
| Venezuela related charges
| | | 123.4 | | | |
-
| | | | | | 256.0 | | | |
-
| | | |
(Gains) losses related to litigation activities, sale of
businesses, settlements and other
| |
| 20.9 |
| |
|
(3.8
|
)
| | | |
| 56.3 |
| |
|
(28.8
|
)
| | |
|
Subtotal
| | | 198.8 | | | |
38.3
| | | | | | 414.8 | | | |
68.8
| | | |
| |
| |
| | | |
| |
| | |
|
Operating income subtotal
| |
| 243.9 |
| |
|
44.7
|
| | | |
| 495.4 |
| |
|
83.1
|
| | |
| | | | | | | | | | | |
|
|
Net income attributable to noncontrolling interest
| | | | | | | | | | | | |
|
Restructuring charges
| | | (1.7 | ) | | |
-
| | | | | | (1.7 | ) | | |
-
| | | |
| Venezuela related charges
| |
| - |
| |
|
-
|
| | | |
| (11.1 | ) | |
|
-
|
| | |
|
Subtotal
| | | (1.7 | ) | | |
-
| | | | | | (12.8 | ) | | |
-
| | | |
| |
| |
| | | |
| |
| | |
|
Total special (gains) and charges
| | $ | 242.2 |
| |
$
|
44.7
|
| | | | $ | 482.6 |
| |
$
|
83.1
|
| | |
|
|
ECOLAB INC. REPORTABLE SEGMENT INFORMATION FOURTH
QUARTER & TWELVE MONTHS ENDED DECEMBER 31 (unaudited)
|
|
|
| |
| |
| |
| |
| |
| |
| | |
Fourth Quarter Ended
| |
Twelve Months Ended
|
| | |
December 31
| |
December 31
|
|
(millions)
| | | 2015 | |
2014
| |
% Change
| | 2015 | |
2014
| |
% Change
|
| | | | | | | | | | | | |
|
|
Net Sales
| | | | | | | | | | | | | |
|
Global Industrial
| | | $ | 1,264.7 | | |
$
|
1,214.7
| | |
4
|
%
| | $ | 4,857.8 | | |
$
|
4,623.2
| | |
5
|
%
|
|
Global Institutional
| | | | 1,136.2 | | | |
1,077.6
| | |
5
|
%
| | | 4,393.2 | | | |
4,157.9
| | |
6
|
%
|
|
Global Energy
| | | | 952.2 | | | |
1,101.5
| | |
-14
|
%
| | | 3,825.7 | | | |
4,145.0
| | |
-8
|
%
|
|
Other
| | |
| 198.2 |
| |
|
184.9
|
| |
7
|
%
| |
| 773.4 |
| |
|
731.1
|
| |
6
|
%
|
|
Subtotal at fixed currency rates
| | | | 3,551.3 | | | |
3,578.7
| | |
-1
|
%
| | | 13,850.1 | | | |
13,657.2
| | |
1
|
%
|
|
Currency impact
| | |
| (139.3 | ) | |
|
102.1
|
| | | |
| (305.0 | ) | |
|
623.3
|
| | |
|
Consolidated
| | | $ | 3,412.0 |
| |
$
|
3,680.8
|
| |
-7
|
%
| | $ | 13,545.1 |
| |
$
|
14,280.5
|
| |
-5
|
%
|
| | | | | | | | | | | | |
|
|
Operating Income
| | | | | | | | | | | | | |
|
Global Industrial
| | | $ | 209.1 | | |
$
|
175.4
| | |
19
|
%
| | $ | 692.7 | | |
$
|
605.1
| | |
14
|
%
|
|
Global Institutional
| | | | 233.0 | | | |
223.1
| | |
4
|
%
| | | 900.7 | | | |
800.8
| | |
12
|
%
|
|
Global Energy
| | | | 154.0 | | | |
163.7
| | |
-6
|
%
| | | 550.7 | | | |
612.5
| | |
-10
|
%
|
|
Other
| | | | 37.5 | | | |
29.5
| | |
27
|
%
| | | 132.0 | | | |
113.4
| | |
16
|
%
|
|
Corporate
| | |
| (287.2 | ) | |
|
(88.6
|
)
| | | |
| (670.8 | ) | |
|
(258.8
|
)
| | |
|
Subtotal at fixed currency rates
| | | | 346.4 | | | |
503.1
| | |
-31
|
%
| | | 1,605.3 | | | |
1,873.0
| | |
-14
|
%
|
|
Currency impact
| | |
| (23.6 | ) | |
|
17.4
|
| | | |
| (44.0 | ) | |
|
82.0
|
| | |
|
Consolidated
| | | $ | 322.8 |
| |
$
|
520.5
|
| |
-38
|
%
| | $ | 1,561.3 |
| |
$
|
1,955.0
|
| |
-20
|
%
|
| | | | | | | | | | | | |
|
| Note:
| | | | | | | | | | | | | |
|
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.
|
| | | | | | | | | | | | |
|
|
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 actual currency
|
|
exchange rates is reported as “currency impact” in the above tables.
|
|
| |
| |
ECOLAB INC. CONSOLIDATED BALANCE SHEET (unaudited)
|
| | | |
|
| | December 31 | |
December 31
|
|
(millions)
| | 2015 | |
2014
|
| | | |
|
| Assets | | | | |
|
Current assets
| | | | |
|
Cash and cash equivalents
| | $ | 92.8 | | |
$
|
209.6
| |
|
Accounts receivable, net
| | | 2,390.2 | | | |
2,626.7
| |
|
Inventories
| | | 1,388.2 | | | |
1,466.9
| |
|
Deferred income taxes
| | | 250.0 | | | |
183.2
| |
|
Other current assets
| |
| 326.3 |
| |
|
366.6
|
|
|
Total current assets
| | | 4,447.5 | | | |
4,853.0
| |
| | | |
|
|
Property, plant and equipment, net
| | | 3,228.3 | | | |
3,050.6
| |
|
Goodwill
| | | 6,490.8 | | | |
6,717.0
| |
|
Other intangible assets, net
| | | 4,109.2 | | | |
4,456.8
| |
|
Other assets
| |
| 365.9 |
| |
|
350.0
|
|
| | | |
|
|
Total assets
| | $ | 18,641.7 |
| |
$
|
19,427.4
|
|
| | | |
|
| Liabilities and Equity | | | | |
|
Current liabilities
| | | | |
|
Short-term debt
| | $ | 2,205.3 | | |
$
|
1,704.8
| |
|
Accounts payable
| | | 1,049.6 | | | |
1,162.4
| |
|
Compensation and benefits
| | | 509.0 | | | |
560.4
| |
|
Income taxes
| | | 52.2 | | | |
88.6
| |
|
Other current liabilities
| |
| 948.3 |
| |
|
851.7
|
|
|
Total current liabilities
| | | 4,764.4 | | | |
4,367.9
| |
| | | |
|
|
Long-term debt
| | | 4,260.2 | | | |
4,843.4
| |
|
Postretirement health care and pension benefits
| | | 1,117.1 | | | |
1,188.5
| |
|
Other liabilities
| |
| 1,519.6 |
| |
|
1,645.5
|
|
|
Total liabilities
| | | 11,661.3 | | | |
12,045.3
| |
| | | |
|
|
Equity
| | | | |
|
Common stock
| | | 350.3 | | | |
347.7
| |
|
Additional paid-in capital
| | | 5,086.1 | | | |
4,874.5
| |
|
Retained earnings
| | | 6,160.3 | | | |
5,555.1
| |
|
Accumulated other comprehensive loss
| | | (1,423.3 | ) | | |
(951.9
|
)
|
|
Treasury stock
| |
| (3,263.5 | ) | |
|
(2,509.5
|
)
|
|
Total Ecolab shareholders' equity
| | | 6,909.9 | | | |
7,315.9
| |
|
Noncontrolling interest
| |
| 70.5 |
| |
|
66.2
|
|
|
Total equity
| | | 6,980.4 | | | |
7,382.1
| |
| | | |
|
|
Total liabilities and equity
| | $ | 18,641.7 |
| |
$
|
19,427.4
|
|
| | | |
|
| Note: | | | | |
| | | |
|
|
During the first quarter of 2015, we changed our accounting policy
for presenting derivatives subject to master netting arrangements
with the same counterparties within our Consolidated Balance Sheet.
We previously presented all derivative positions on a gross basis
and began presenting derivatives subject to master netting
arrangements with the same counterparties on a net basis during the
first quarter of 2015. We reclassified the presentation of
derivatives subject to master netting arrangements with the same
counterparty as of December 31, 2014 to conform to the new
accounting policy which resulted in a reduction in other current
assets and other current liabilities of $18.1 million. The
immaterial reclassification had no impact on previously reported
earnings or cash flows.
|
|
|
|
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 December 31, 2014 to other
assets, short-term debt and long-term debt of $21.2 million, $0.6
million and $20.6 million, respectively and reductions as of
September 30, 2014 to other assets, short-term debt and long-term
debt of $22.9 million, $1.1 million and $21.8 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 Quarter Ended Mar. 31 2014 | | Second Quarter Ended June 30 2014 | | Six Months Ended June 30 2014 | | Third Quarter Ended Sept. 30 2014 | | Nine Months Ended Sept. 30 2014 | | Fourth Quarter Ended Dec. 31 2014 | | Year Ended Dec. 31 2014 |
Diluted earnings per share, as reported (U.S. GAAP)
| |
$
|
0.62
| |
$
|
1.02
| | |
$
|
1.64
| | |
$
|
1.19
| | |
$
|
2.83
| | |
$
|
1.10
| | |
$
|
3.93
| |
| | | | | | | | | | | | | |
|
|
Adjustments:
| | | | | | | | | | | | | | |
|
Special (gains) and charges (1)
| | |
0.09
| | |
(0.02
|
)
| | |
0.07
| | | |
0.02
| | | |
0.09
| | | |
0.11
| | | |
0.20
| |
|
Tax expense (benefits) (2)
| | |
0.03
| | |
0.03
| | | |
0.06
| | | |
(0.01
|
)
| | |
0.05
| | | |
(0.01
|
)
| | |
0.04
| |
|
|
| |
| |
| |
| |
| |
| |
|
Adjusted diluted earnings per share (Non-GAAP)
| |
$
|
0.74
| |
$
|
1.03
|
| |
$
|
1.77
|
| |
$
|
1.21
|
| |
$
|
2.98
|
| |
$
|
1.20
|
| |
$
|
4.18
|
|
| | | | | | | | | | | | | |
|
| | | | | | | | | | | | | |
|
| | First Quarter Ended Mar. 31 2015 | | Second Quarter Ended June 30 2015 | | Six Months Ended June 30 2015 | | Third Quarter Ended Sept. 30 2015 | | Nine Months Ended Sept. 30 2015 | | Fourth Quarter Ended Dec. 31 2015 | | Year Ended Dec. 31 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 (3)
| | |
0.02
| | |
0.20
| | | |
0.22
| | | |
0.48
| | | |
0.70
| | | |
0.55
| | | |
1.25
| |
|
Tax expense (benefits) (4)
| | |
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
|
|
| | | | | | | | | | | | | |
|
| Per share amounts do not necessarily sum due to changes in shares
outstanding and rounding. |
| | | | | | | | | | | | | |
|
(1) Special (gains) and charges for 2014 include restructuring
charges of $22.8 million, $6.1 million, $4.1 million and $32.0
million, net of tax, in the first, second, third and fourth
quarters, respectively. Special (gains) and charges for 2014 also
include $4.1 million, $3.4 million, $2.7 million and $2.6 million
of costs, net of tax, in the first, second, third and fourth
quarters, respectively, related to Champion integration costs.
Special (gains) and charges for 2014 also include $0.9 million,
$1.1 million, $2.0 million and $3.0 million of costs, net of tax,
in the first, second, third and fourth quarters, respectively,
related to Nalco integration costs. Special (gains) and charges
for 2014 also include a gain of $0.5 million, net of tax, in the
first quarter related to other items, a gain of $15.9 million, net
of tax, in the second quarter related to a favorable licensing
settlement and other settlement gains, a gain of $3.1 million, net
of tax, in the third quarter related to the consolidation of a
subsidiary and removal of the corresponding equity method
investment and a gain of $3.8 million, net of tax, in the fourth
quarter related to the sale of a business.
|
| | | | | | | | | | | | | |
|
(2) The first quarter 2014 discrete tax net expense of $9.9
million is driven primarily by the rate differential on certain
prior year shared costs, the remeasurement of certain deferred tax
assets and liabilities resulting from a change in the state tax
rate for certain entities following the merger of Champion
operations and the change of a valuation allowance related to the
realizability of foreign deferred tax assets, which collectively
more than offset benefits from a foreign country audit settlement.
The second quarter 2014 discrete tax net expense of $8.3 million
is driven primarily by an update to non-current tax liabilities
for global tax audits and an adjustment related to the
re-characterization of intercompany payments between our U.S. and
foreign affiliates which more than offset the change of valuation
allowances based on the realizability of foreign deferred tax
assets. The third quarter 2014 discrete tax net benefit of $1.9
million is driven primarily by recognizing adjustments from filing
our 2013 U.S. federal tax return, offset partially by the net
impact of foreign audits settlements and adjustments. The fourth
quarter discrete tax net benefit of $3.1 million is driven
primarily by the remeasurement of certain deferred tax assets and
liabilities, resulting from changes in our deferred state tax rate
and local country tax rates.
|
| | | | | | | | | | | | | |
|
(3) 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.
|
| | | | | | | | | | | | | |
|
(4) 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.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20160223006045/en/
Ecolab Inc.
Michael J. Monahan, 651-250-2809
Source: Ecolab Inc.