XML 85 R53.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Guarantor Financial Information Guarantor Financial Statements (Tables)
12 Months Ended
Dec. 31, 2019
Guarantor Financial Information Abstract  
Condensed Financial Statements
Condensed Consolidating Statement of Comprehensive Income
For the year ended December 31, 2019

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$

 
$

 
$
16,598.9

 
$

 
$
16,598.9

Cost of goods sold

 

 

 

 
(18.3
)
 

 
(11,433.2
)
 

 
(11,451.5
)
Selling and administrative expenses
(16.1
)
 

 
(0.8
)
 
(0.3
)
 
(245.3
)
 
(0.3
)
 
(2,867.0
)
 

 
(3,129.8
)
Operating income (loss)
(16.1
)



(0.8
)

(0.3
)

(263.6
)

(0.3
)

2,298.7




2,017.6

Equity earnings (loss) in subsidiaries, net of tax
1,544.1

 
1,542.8

 
1,237.3

 
1,189.9

 
1,274.2

 
209.9

 

 
(6,998.2
)
 

Interest expense

 

 

 
(106.6
)
 
(46.2
)
 
(89.7
)
 
(0.5
)
 

 
(243.0
)
Intercompany interest and fees
(125.0
)
 

 
74.7

 
(294.8
)
 
159.2

 
26.5

 
159.4

 

 

Other income/(expense), net
(0.1
)
 

 
59.5

 

 
(12.0
)
 
4.7

 
(85.1
)
 

 
(33.0
)
Earnings (loss) before income taxes
1,402.9


1,542.8


1,370.7


788.2


1,111.6


151.1


2,372.5


(6,998.2
)

1,741.6

Benefit (provision) for income taxes
8.0

 

 
5.1

 
106.1

 
16.5

 

 
(489.4
)
 

 
(353.7
)
Earnings (loss) from continuing operations
1,410.9


1,542.8


1,375.8


894.3


1,128.1


151.1


1,883.1


(6,998.2
)

1,387.9

Discontinued operations, net of tax

 

 

 

 
36.2

 

 
4.4

 

 
40.6

Net earnings (loss)
1,410.9


1,542.8


1,375.8


894.3


1,164.3


151.1


1,887.5


(6,998.2
)

1,428.5

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(17.6
)
 

 
(17.6
)
Net earnings attributable to Ingersoll-Rand plc
$
1,410.9


$
1,542.8


$
1,375.8


$
894.3


$
1,164.3


$
151.1


$
1,869.9


$
(6,998.2
)

$
1,410.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
(42.5
)
 
(42.2
)
 
(30.7
)
 
(16.6
)
 
(16.0
)
 
(13.7
)
 
(71.6
)
 
190.8

 
(42.5
)
Comprehensive income attributable to Ingersoll-Rand plc
$
1,368.4

 
$
1,500.6

 
$
1,345.1

 
$
877.7

 
$
1,148.3

 
$
137.4

 
$
1,798.3

 
$
(6,807.4
)
 
$
1,368.4

Condensed Consolidating Statement of Comprehensive Income
For the year ended December 31, 2018

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$

 
$

 
$
15,668.2

 
$

 
$
15,668.2

Cost of goods sold

 

 

 

 
(28.7
)
 

 
(10,818.9
)
 

 
(10,847.6
)
Selling and administrative expenses
(39.6
)
 

 
(0.4
)
 
(0.3
)
 
(86.5
)
 
(0.3
)
 
(2,776.1
)
 

 
(2,903.2
)
Operating income (loss)
(39.6
)



(0.4
)

(0.3
)

(115.2
)

(0.3
)

2,073.2




1,917.4

Equity earnings (loss) in subsidiaries, net of tax
1,460.9

 
1,458.6

 
1,183.7

 
1,190.5

 
1,213.0

 
195.6

 

 
(6,702.3
)
 

Interest expense

 

 
0.4

 
(130.3
)
 
(46.8
)
 
(43.0
)
 
(1.0
)
 

 
(220.7
)
Intercompany interest and fees
(92.7
)
 

 
41.1

 
(196.5
)
 
25.1

 
(11.2
)
 
234.2

 

 

Other income/(expense), net

 

 
(48.8
)
 
0.7

 
(10.5
)
 
0.1

 
22.1

 

 
(36.4
)
Earnings (loss) before income taxes
1,328.6


1,458.6


1,176.0


864.1


1,065.6


141.2


2,328.5


(6,702.3
)

1,660.3

Benefit (provision) for income taxes
9.0

 

 

 
86.2

 
145.0

 

 
(521.5
)
 

 
(281.3
)
Earnings (loss) from continuing operations
1,337.6


1,458.6


1,176.0


950.3


1,210.6


141.2


1,807.0


(6,702.3
)

1,379.0

Discontinued operations, net of tax

 

 

 

 
(20.1
)
 

 
(1.4
)
 

 
(21.5
)
Net earnings (loss)
1,337.6


1,458.6


1,176.0


950.3


1,190.5


141.2


1,805.6


(6,702.3
)

1,357.5

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(19.9
)
 

 
(19.9
)
Net earnings attributable to Ingersoll-Rand plc
$
1,337.6


$
1,458.6


$
1,176.0


$
950.3


$
1,190.5


$
141.2


$
1,785.7


$
(6,702.3
)

$
1,337.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
(185.3
)
 
(184.7
)
 
(174.2
)
 
(86.2
)
 
(86.2
)
 
(83.5
)
 
(256.2
)
 
871.0

 
(185.3
)
Comprehensive income attributable to Ingersoll-Rand plc
$
1,152.3

 
$
1,273.9

 
$
1,001.8

 
$
864.1

 
$
1,104.3

 
$
57.7

 
$
1,529.5

 
$
(5,831.3
)
 
$
1,152.3



Condensed Consolidating Statement of Comprehensive Income
For the year ended December 31, 2017

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$

 
$

 
$
14,197.6

 
$

 
$
14,197.6

Cost of goods sold

 

 

 

 
(25.2
)
 

 
(9,786.4
)
 

 
(9,811.6
)
Selling and administrative expenses
(15.6
)
 

 
(0.1
)
 
(1.2
)
 
(102.9
)
 
(0.2
)
 
(2,600.7
)
 

 
(2,720.7
)
Operating income (loss)
(15.6
)



(0.1
)

(1.2
)

(128.1
)

(0.2
)

1,810.5




1,665.3

Equity earnings (loss) in subsidiaries, net of tax
1,349.2

 
1,334.7

 
982.3

 
565.4

 
1,271.7

 
107.9

 

 
(5,611.2
)
 

Interest expense

 

 

 
(127.0
)
 
(47.2
)
 
(41.0
)
 
(0.6
)
 

 
(215.8
)
Intercompany interest and fees
(33.1
)
 

 
253.0

 
(493.9
)
 
(514.3
)
 
(8.2
)
 
796.5

 

 

Other income/(expense), net

 

 
0.1

 

 
(4.8
)
 

 
(26.9
)
 

 
(31.6
)
Earnings (loss) before income taxes
1,300.5


1,334.7


1,235.3


(56.7
)

577.3


58.5


2,579.5


(5,611.2
)

1,417.9

Benefit (provision) for income taxes
2.1

 

 

 
247.2

 
15.9

 

 
(345.4
)
 

 
(80.2
)
Earnings (loss) from continuing operations
1,302.6


1,334.7


1,235.3


190.5


593.2


58.5


2,234.1


(5,611.2
)

1,337.7

Discontinued operations, net of tax

 

 

 

 
(27.9
)
 

 
2.5

 

 
(25.4
)
Net earnings (loss)
1,302.6


1,334.7


1,235.3


190.5


565.3


58.5


2,236.6


(5,611.2
)

1,312.3

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(9.7
)
 

 
(9.7
)
Net earnings attributable to Ingersoll-Rand plc
$
1,302.6


$
1,334.7


$
1,235.3


$
190.5


$
565.3


$
58.5


$
2,226.9


$
(5,611.2
)

$
1,302.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
511.7

 
510.3

 
471.1

 
367.8

 
367.3

 
102.1

 
499.0

 
(2,317.6
)
 
511.7

Comprehensive income attributable to Ingersoll-Rand plc
$
1,814.3


$
1,845.0


$
1,706.4


$
558.3


$
932.6


$
160.6


$
2,725.9


$
(7,928.8
)

$
1,814.3


Condensed Consolidating Balance Sheet
December 31, 2019

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$

 
$
0.1

 
$

 
$
313.1

 
$
0.5

 
$
989.9

 
$

 
$
1,303.6

Accounts and notes receivable, net

 

 
0.2

 

 
0.7

 

 
2,797.2

 

 
2,798.1

Inventories

 

 

 

 

 

 
1,712.2

 

 
1,712.2

Other current assets
0.3

 

 
2.4

 
39.2

 
82.2

 

 
279.2

 

 
403.3

Intercompany receivables
40.0

 

 
89.7

 

 
4,644.9

 
1,473.7

 
4,967.0

 
(11,215.3
)
 

Total current assets
40.3

 

 
92.4

 
39.2

 
5,040.9

 
1,474.2

 
10,745.5

 
(11,215.3
)
 
6,217.2

Property, plant and equipment, net

 

 

 

 
156.9

 

 
1,649.3

 

 
1,806.2

Goodwill and other intangible assets, net

 

 

 

 
2.7

 

 
10,929.2

 

 
10,931.9

Other noncurrent assets

 

 
13.3

 
198.4

 
746.3

 

 
990.2

 
(411.2
)
 
1,537.0

Investments in consolidated subsidiaries
10,506.2

 
10,488.7

 
4,943.5

 
14,328.0

 
10,140.5

 
1,464.5

 

 
(51,871.4
)
 

Intercompany notes receivable

 

 
2,781.9

 

 

 

 
2,249.7

 
(5,031.6
)
 

Total assets
$
10,546.5

 
$
10,488.7

 
$
7,831.1

 
$
14,565.6

 
$
16,087.3

 
$
2,938.7

 
$
26,563.9

 
$
(68,529.5
)
 
$
20,492.3

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
10.1

 
$

 
$

 
$
17.8

 
$
438.7

 
$
23.3

 
$
3,721.5

 
$

 
$
4,211.4

Short-term borrowings and current maturities of long-term debt

 

 

 

 
350.4

 
299.8

 
0.3

 

 
650.5

Intercompany payables
3,268.8

 

 
2,917.4

 
3,920.5

 
1,058.9

 
29.4

 
20.3

 
(11,215.3
)
 

Total current liabilities
3,278.9

 

 
2,917.4

 
3,938.3

 
1,848.0

 
352.5

 
3,742.1

 
(11,215.3
)
 
4,861.9

Long-term debt

 

 

 
2,332.4

 
312.1

 
2,278.3

 
0.1

 

 
4,922.9

Other noncurrent liabilities

 

 

 
0.3

 
1,107.7

 

 
2,698.3

 
(411.2
)
 
3,395.1

Intercompany notes payable

 

 

 
3,699.7

 

 

 
1,331.9

 
(5,031.6
)
 

Total liabilities
3,278.9

 

 
2,917.4

 
9,970.7

 
3,267.8

 
2,630.8

 
7,772.4

 
(16,658.1
)
 
13,179.9

Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total equity
7,267.6

 
10,488.7

 
4,913.7

 
4,594.9

 
12,819.5

 
307.9

 
18,791.5

 
(51,871.4
)
 
7,312.4

Total liabilities and equity
$
10,546.5

 
$
10,488.7

 
$
7,831.1

 
$
14,565.6

 
$
16,087.3

 
$
2,938.7

 
$
26,563.9

 
$
(68,529.5
)
 
$
20,492.3


Condensed Consolidating Balance Sheet
December 31, 2018

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
ASSETS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$

 
$
0.1

 
$
0.2

 
$

 
$
357.7

 
$

 
$
545.4

 
$

 
$
903.4

Accounts and notes receivable, net

 

 
0.1

 

 
1.5

 

 
2,677.6

 

 
2,679.2

Inventories

 

 

 

 

 

 
1,677.8

 

 
1,677.8

Other current assets
0.2

 

 
7.8

 

 
86.9

 

 
377.5

 
(0.8
)
 
471.6

Intercompany receivables
59.5

 

 
3.9

 

 
3,831.0

 
0.1

 
3,970.9

 
(7,865.4
)
 

Total current assets
59.7

 
0.1

 
12.0

 

 
4,277.1

 
0.1

 
9,249.2

 
(7,866.2
)
 
5,732.0

Property, plant and equipment, net

 

 
0.1

 

 
163.6

 

 
1,567.1

 

 
1,730.8

Goodwill and other intangible assets, net

 

 

 

 
6.8

 

 
9,587.4

 

 
9,594.2

Other noncurrent assets

 

 
8.0

 
180.0

 
508.4

 

 
613.2

 
(451.7
)
 
857.9

Investments in consolidated subsidiaries
9,308.9

 
9,267.8

 
3,935.4

 
11,742.6

 
10,778.8

 
1,264.2

 

 
(46,297.7
)
 

Intercompany notes receivable

 

 

 

 

 

 
2,249.7

 
(2,249.7
)
 

Total assets
$
9,368.6

 
$
9,267.9

 
$
3,955.5

 
$
11,922.6

 
$
15,734.7

 
$
1,264.3

 
$
23,266.6

 
$
(56,865.3
)
 
$
17,914.9

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
11.3

 
$

 
$
0.1

 
$
41.7

 
$
347.0

 
$
6.9

 
$
3,558.9

 
$
(0.8
)
 
$
3,965.1

Short-term borrowings and current maturities of long-term debt

 

 

 

 
350.4

 

 
0.2

 

 
350.6

Intercompany payables
2,334.6

 

 
132.9

 
3,518.7

 
1,879.0

 
0.2

 

 
(7,865.4
)
 

Total current liabilities
2,345.9

 

 
133.0

 
3,560.4

 
2,576.4

 
7.1

 
3,559.1

 
(7,866.2
)
 
4,315.7

Long-term debt

 

 

 
2,330.0

 
319.5

 
1,091.0

 
0.2

 

 
3,740.7

Other noncurrent liabilities

 

 

 
5.5

 
1,096.1

 

 
2,143.8

 
(451.7
)
 
2,793.7

Intercompany notes payable

 

 

 
2,249.7

 

 

 

 
(2,249.7
)
 

Total liabilities
2,345.9

 

 
133.0

 
8,145.6

 
3,992.0

 
1,098.1

 
5,703.1

 
(10,567.6
)
 
10,850.1

Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total equity
7,022.7

 
9,267.9

 
3,822.5

 
3,777.0

 
11,742.7

 
166.2

 
17,563.5

 
(46,297.7
)
 
7,064.8

Total liabilities and equity
$
9,368.6

 
$
9,267.9

 
$
3,955.5

 
$
11,922.6

 
$
15,734.7

 
$
1,264.3

 
$
23,266.6

 
$
(56,865.3
)
 
$
17,914.9



Condensed Consolidating Statement of Cash Flows
For the year ended December 31, 2019

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operating activities
$
191.7

 
$

 
$
134.8

 
$
(332.7
)
 
$
1,522.6

 
$
(66.1
)
 
$
506.0

 
$

 
$
1,956.3

Net cash provided by (used in) discontinued operating activities

 

 

 

 
(41.3
)
 

 
4.5

 

 
(36.8
)
Net cash provided by (used in) operating activities
191.7




134.8


(332.7
)

1,481.3


(66.1
)

510.5




1,919.5

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 

 

 
(12.7
)
 

 
(241.4
)
 

 
(254.1
)
Acquisitions and equity method investments, net of cash acquired

 

 
(58.0
)
 
(1,446.3
)
 

 

 
(35.4
)
 

 
(1,539.7
)
Proceeds from sale of property, plant and equipment

 

 

 

 

 

 
3.8

 

 
3.8

Other investing activities, net

 

 

 

 
4.3

 

 
5.7

 

 
10.0

Intercompany investing activities, net
150.4

 
149.8

 
(1,454.0
)
 

 
889.2

 
(1,449.9
)
 
2,040.1

 
(325.6
)
 

Net cash provided by (used in) investing activities
150.4


149.8


(1,512.0
)

(1,446.3
)

880.8


(1,449.9
)

1,772.8


(325.6
)

(1,780.0
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from (payments of) debt

 

 

 

 
(7.5
)
 
1,497.9

 

 

 
1,490.4

Debt issuance costs

 

 

 

 
(0.2
)
 
(12.9
)
 

 

 
(13.1
)
Dividends paid to ordinary shareholders
(510.1
)
 

 

 

 

 

 

 

 
(510.1
)
Dividends paid to noncontrolling interests

 

 

 

 

 

 
(15.8
)
 

 
(15.8
)
Proceeds from shares issued under incentive plans
116.8

 

 

 

 

 

 

 

 
116.8

Repurchase of ordinary shares
(750.1
)
 

 

 

 

 

 

 

 
(750.1
)
Other financing activities, net
(44.3
)
 

 

 

 

 

 
(3.3
)
 

 
(47.6
)
Intercompany financing activities, net
845.6

 
(149.9
)
 
1,377.1

 
1,779.0

 
(2,399.0
)
 
31.5

 
(1,809.9
)
 
325.6

 

Net cash provided by (used in) financing activities
(342.1
)

(149.9
)

1,377.1


1,779.0


(2,406.7
)

1,516.5


(1,829.0
)

325.6


270.5

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 
(9.8
)
 

 
(9.8
)
Net increase (decrease) in cash and cash equivalents


(0.1
)

(0.1
)



(44.6
)

0.5


444.5




400.2

Cash and cash equivalents - beginning of period

 
0.1

 
0.2

 

 
357.7

 

 
545.4

 

 
903.4

Cash and cash equivalents - end of period
$


$


$
0.1


$


$
313.1


$
0.5


$
989.9


$


$
1,303.6


Condensed Consolidating Statement of Cash Flows
For the year ended December 31, 2018
 
In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operating activities
$
78.8

 
$
(2.7
)
 
$
31.5

 
$
(217.6
)
 
$
1,321.4

 
$
(52.0
)
 
$
315.1

 
$

 
$
1,474.5

Net cash provided by (used in) discontinued operating activities

 

 

 

 
(65.3
)
 

 
(1.4
)
 

 
(66.7
)
Net cash provided by (used in) operating activities
78.8


(2.7
)

31.5


(217.6
)

1,256.1


(52.0
)

313.7




1,407.8

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 

 

 
(62.0
)
 

 
(303.6
)
 

 
(365.6
)
Acquisitions and equity method investments, net of cash acquired

 

 

 

 

 

 
(285.2
)
 

 
(285.2
)
Proceeds from sale of property, plant and equipment

 

 

 

 
9.0

 

 
13.1

 

 
22.1

Other investing activities, net

 

 
(7.9
)
 

 
3.0

 

 
4.2

 

 
(0.7
)
Intercompany investing activities, net
1,058.7

 
(481.2
)
 
545.4

 
9.5

 
307.1

 

 
2,463.0

 
(3,902.5
)
 

Net cash provided by (used in) investing activities
1,058.7


(481.2
)

537.5


9.5


257.1




1,891.5


(3,902.5
)

(629.4
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from (payments of) debt

 

 

 
31.6

 
(7.5
)
 

 
(6.5
)
 

 
17.6

Debt issuance costs

 

 

 
(12.0
)
 

 

 

 

 
(12.0
)
Dividends paid to ordinary shareholders
(479.5
)
 

 

 

 

 

 

 

 
(479.5
)
Dividends paid to noncontrolling interests

 

 

 

 

 

 
(41.4
)
 

 
(41.4
)
Proceeds from shares issued under incentive plans
68.9

 

 

 

 

 

 

 

 
68.9

Repurchase of ordinary shares
(900.2
)
 

 

 

 

 

 

 

 
(900.2
)
Other financing activities, net
(25.8
)
 

 

 

 

 

 
(6.4
)
 

 
(32.2
)
Intercompany financing activities, net
199.1

 
484.0

 
(569.4
)
 
188.5

 
(1,499.1
)
 
52.0

 
(2,757.6
)
 
3,902.5

 

Net cash provided by (used in) financing activities
(1,137.5
)

484.0


(569.4
)

208.1


(1,506.6
)

52.0


(2,811.9
)

3,902.5


(1,378.8
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 
(45.6
)
 

 
(45.6
)
Net increase (decrease) in cash and cash equivalents


0.1


(0.4
)



6.6




(652.3
)



(646.0
)
Cash and cash equivalents – beginning of period

 

 
0.6

 

 
351.1

 

 
1,197.7

 

 
1,549.4

Cash and cash equivalents – end of period
$


$
0.1


$
0.2


$


$
357.7


$


$
545.4


$


$
903.4


Condensed Consolidating Statement of Cash Flows
For the year ended December 31, 2017

In millions
Plc
 
Irish Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
CASH FLOWS FROM OPERATING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) continuing operating activities
$
83.8

 
$

 
$
(42.8
)
 
$
(284.9
)
 
$
305.9

 
$
(48.0
)
 
$
1,547.6

 
$

 
$
1,561.6

Net cash provided by (used in) discontinued operating activities

 

 

 

 
(36.9
)
 

 
(1.2
)
 

 
(38.1
)
Net cash provided by (used in) operating activities
83.8




(42.8
)

(284.9
)

269.0


(48.0
)

1,546.4




1,523.5

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 

 

 
(56.4
)
 

 
(164.9
)
 

 
(221.3
)
Acquisitions and equity method investments, net of cash acquired

 

 

 

 
(2.7
)
 

 
(154.9
)
 

 
(157.6
)
Proceeds from sale of property, plant and equipment

 

 

 

 

 

 
1.5

 

 
1.5

Other investing activities, net

 

 

 

 

 

 
2.7

 

 
2.7

Intercompany investing activities, net
285.1

 
285.2

 
2,050.2

 
270.1

 
4,933.4

 
11.7

 
6,713.1

 
(14,548.8
)
 

Net cash provided by (used in) investing activities
285.1


285.2


2,050.2


270.1


4,874.3


11.7


6,397.5


(14,548.8
)

(374.7
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net proceeds from (payments of) debt

 

 

 

 
(7.5
)
 

 
(4.2
)
 

 
(11.7
)
Debt issuance costs

 

 

 
(0.2
)
 

 

 

 

 
(0.2
)
Dividends paid to ordinary shareholders
(430.1
)
 

 

 

 

 

 

 

 
(430.1
)
Dividends paid to noncontrolling interests

 

 

 

 

 

 
(15.8
)
 

 
(15.8
)
Acquisition of noncontrolling interest

 

 

 

 

 

 
(6.8
)
 

 
(6.8
)
Proceeds from shares issued under incentive plans
76.7

 

 

 

 

 

 

 

 
76.7

Repurchase of ordinary shares
(1,016.9
)
 

 

 

 

 

 

 

 
(1,016.9
)
Other financing activities, net
(25.4
)
 

 

 

 

 

 
(2.3
)
 

 
(27.7
)
Intercompany financing activities, net
1,026.8

 
(285.2
)
 
(2,006.8
)
 
15.0

 
(5,414.8
)
 
36.3

 
(7,920.1
)
 
14,548.8

 

Net cash provided by (used in) financing activities
(368.9
)

(285.2
)

(2,006.8
)

14.8


(5,422.3
)

36.3


(7,949.2
)

14,548.8


(1,432.5
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 
118.4

 

 
118.4

Net increase (decrease) in cash and cash equivalents




0.6




(279.0
)



113.1




(165.3
)
Cash and cash equivalents – beginning of period

 

 

 

 
630.1

 

 
1,084.6

 

 
1,714.7

Cash and cash equivalents – end of period
$


$


$
0.6


$


$
351.1


$


$
1,197.7


$


$
1,549.4