Attached files
| file | filename |
|---|---|
| 8-K - 8-K - ECOLAB INC. | ecl-20200420x8k.htm |
| EX-99.1 - EX-99.1 - ECOLAB INC. | ecl-20200420xex99d1.htm |
Exhibit 99.2
ECOLAB INC.
SUPPLEMENTAL REPORTABLE SEGMENT INFORMATION AND NON-GAAP RECONCILIATION
2019 REVISED SEGMENT DATA AT 2020 FIXED CURRENCY EXCHANGE RATES
(unaudited)
|
(millions) |
|
2019 |
|
|||||||||||||
|
|
|
First Quarter |
|
Second Quarter |
|
Third Quarter |
|
Fourth Quarter |
|
Twelve Months |
|
|||||
|
|
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
Ended |
|
|||||
|
|
|
March 31 |
|
June 30 |
|
September 30 |
|
December 31 |
|
December 31 |
|
|||||
|
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial |
|
$ |
1,397.4 |
|
$ |
1,501.2 |
|
$ |
1,517.5 |
|
$ |
1,580.3 |
|
$ |
5,996.4 |
|
|
Global Institutional |
|
|
1,020.2 |
|
|
1,112.5 |
|
|
1,150.6 |
|
|
1,128.8 |
|
|
4,412.1 |
|
|
Global Healthcare and Life Sciences |
|
|
227.0 |
|
|
252.8 |
|
|
243.9 |
|
|
255.3 |
|
|
979.0 |
|
|
Upstream Energy |
|
|
581.7 |
|
|
592.2 |
|
|
595.8 |
|
|
583.2 |
|
|
2,352.9 |
|
|
Other |
|
|
274.7 |
|
|
306.2 |
|
|
323.1 |
|
|
307.7 |
|
|
1,211.7 |
|
|
Subtotal at fixed currency |
|
|
3,501.0 |
|
|
3,764.9 |
|
|
3,830.9 |
|
|
3,855.3 |
|
|
14,952.1 |
|
|
Effect of foreign currency translation |
|
|
4.4 |
|
|
(5.5) |
|
|
(13.0) |
|
|
(31.7) |
|
|
(45.8) |
|
|
Total reported GAAP net sales |
|
$ |
3,505.4 |
|
$ |
3,759.4 |
|
$ |
3,817.9 |
|
$ |
3,823.6 |
|
$ |
14,906.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial |
|
$ |
181.2 |
|
$ |
240.9 |
|
$ |
268.3 |
|
$ |
290.2 |
|
$ |
980.6 |
|
|
Global Institutional |
|
|
176.2 |
|
|
236.0 |
|
|
282.9 |
|
|
252.2 |
|
|
947.3 |
|
|
Global Healthcare and Life Sciences |
|
|
27.3 |
|
|
33.8 |
|
|
39.1 |
|
|
34.9 |
|
|
135.1 |
|
|
Upstream Energy |
|
|
36.5 |
|
|
41.6 |
|
|
56.5 |
|
|
53.3 |
|
|
187.9 |
|
|
Other |
|
|
28.9 |
|
|
45.5 |
|
|
54.5 |
|
|
51.7 |
|
|
180.6 |
|
|
Corporate |
|
|
(83.4) |
|
|
(97.5) |
|
|
(111.1) |
|
|
(115.9) |
|
|
(407.9) |
|
|
Subtotal at fixed currency |
|
|
366.7 |
|
|
500.3 |
|
|
590.2 |
|
|
566.4 |
|
|
2,023.6 |
|
|
Effect of foreign currency translation |
|
|
0.5 |
|
|
(1.7) |
|
|
(2.6) |
|
|
(6.0) |
|
|
(9.8) |
|
|
Total reported GAAP operating income |
|
$ |
367.2 |
|
$ |
498.6 |
|
$ |
587.6 |
|
$ |
560.4 |
|
$ |
2,013.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes:
We evaluate the performance of our non-U.S. dollar functional currency international operations based on fixed currency exchange rates, which eliminate the impact of exchange rate fluctuations on our international operations. Fixed currency amounts are updated annually at the beginning of each year based on translation into U.S. dollars at foreign currency exchange rates established by management, with all periods presented using such rates. The difference between the fixed currency exchange rates and the actual currency exchange rates is reported within the "Effect of foreign currency translation" rows in the table above.
The table also reflects the segment changes noted in Exhibit 99.1, as well as other immaterial changes, including the movement of certain customers and cost allocations between reportable segments.
The above table includes financial measures that have not been calculated in accordance with accounting principles generally accepted in the U.S. (“GAAP”), including fixed currency sales and fixed currency operating income. 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. 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 the table.