XML 70 R46.htm IDEA: XBRL DOCUMENT v3.20.2
OPERATING SEGMENTS AND GEOGRAPHIC INFORMATION (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of financial information for each of the entity's reportable segments, including the impact of the preceding changes on previously reported full year 2019 net sales and operating income

December 31, 2019

  

  

  

  

  

Discontinued

  

2019 Reported

Fixed

2019 Reported

Operations and

2019 Revised

Valued at 2019

  

Segment

  

Currency

  

Valued at 2020

  

Related Allocation

  

Valued at 2020

(millions)

Management Rates

  

Change

  

Rate Change

  

Management Rates

  

Charges

  

Management Rates

Net Sales

  

  

  

  

Global Industrial

$5,569.9

$479.2

$(52.7)

$5,996.4

$(1.8)

$5,994.6

Global Institutional & Specialty

5,235.5

(800.1)

(23.3)

4,412.1

-

4,412.1

Global Healthcare & Life Sciences

-

991.7

(12.7)

979.0

-

979.0

Upstream Energy

-

2,350.0

2.9

2,352.9

(2,352.9)

-

Global Energy

3,334.0

(3,334.0)

-

-

-

-

Other

907.5

313.2

(9.0)

1,211.7

-

1,211.7

Subtotal at fixed currency rates

15,046.9

-

(94.8)

14,952.1

(2,354.7)

12,597.4

Effect of foreign currency translation

(140.6)

-

94.8

(45.8)

10.4

(35.4)

Consolidated reported GAAP net sales

$14,906.3

$-

$-

$14,906.3

$(2,344.3)

$12,562.0

Operating Income

Global Industrial

$854.7

$133.4

$(7.5)

$980.6

$(77.9)

$902.7

Global Institutional & Specialty

1,042.2

(93.4)

(1.5)

947.3

(7.5)

939.8

Global Healthcare & Life Sciences

-

136.7

(1.6)

135.1

(10.6)

124.5

Upstream Energy

-

188.2

(0.3)

187.9

(187.9)

-

Global Energy

379.1

(379.1)

-

-

-

-

Other

167.3

14.2

(0.9)

180.6

(13.6)

167.0

Corporate

(409.1)

-

1.2

(407.9)

128.2

(279.7)

Subtotal at fixed currency rates

2,034.2

-

(10.6)

2,023.6

(169.3)

1,854.3

Effect of foreign currency translation

(20.4)

-

10.6

(9.8)

0.7

(9.1)

Consolidated reported GAAP operating income

$2,013.8

$-

$-

$2,013.8

$(168.6)

$1,845.2

December 31, 2018

Discontinued

  

2018 Reported

  

  

Fixed

  

2018 Reported

  

Operations and

  

2018 Revised

Valued at 2019

  

Segment

  

Currency

  

Valued at 2020

  

Related Allocation

  

Valued at 2020

(millions)

Management Rates

  

Change

  

Rate Change

  

Management Rates

  

Charges

  

Management Rates

Net Sales

  

  

  

  

Global Industrial

$5,220.2

$520.9

$(50.8)

$5,690.3

$(1.8)

$5,688.5

Global Institutional & Specialty

5,066.0

(788.3)

(22.5)

4,255.2

-

4,255.2

Global Healthcare & Life Sciences

-

928.2

(12.5)

915.7

-

915.7

Upstream Energy

-

2,419.8

2.5

2,422.3

(2,422.3)

-

Global Energy

3,388.8

(3,388.8)

-

-

-

-

Other

855.7

308.2

(8.6)

1,155.3

-

1,155.3

Subtotal at fixed currency rates

14,530.7

-

(91.9)

14,438.8

(2,424.1)

12,014.7

Effect of foreign currency translation

137.5

-

91.9

229.4

(22.0)

207.4

Consolidated reported GAAP net sales

$14,668.2

$-

$-

$14,668.2

$(2,446.1)

$12,222.1

Operating Income

Global Industrial

$724.4

$116.2

$(6.6)

$834.0

$(80.3)

$753.7

Global Institutional & Specialty

1,007.3

(100.8)

(1.5)

905.0

(3.5)

901.5

Global Healthcare & Life Sciences

-

136.8

(1.7)

135.1

(10.7)

124.4

Upstream Energy

-

170.7

1.6

172.3

(172.3)

-

Global Energy

338.5

(338.5)

-

-

-

-

Other

160.0

15.6

(1.0)

174.6

(10.6)

164.0

Corporate

(303.6)

-

0.9

(302.7)

60.9

(241.8)

Subtotal at fixed currency rates

1,926.6

-

(8.3)

1,918.3

(216.5)

1,701.8

Effect of foreign currency translation

20.4

-

8.3

28.7

(2.2)

26.5

Consolidated reported GAAP operating income

$1,947.0

$-

$-

$1,947.0

$(218.7)

$1,728.3

December 31, 2017

Discontinued

  

2017 Reported

  

  

Fixed

  

2017 Reported

  

Operations and

  

2017 Revised

Valued at 2019

  

Segment

  

Currency

  

Valued at 2020

  

Related Allocation

  

Valued at 2020

(millions)

Management Rates

  

Change

  

Rate Change

  

Management Rates

  

Charges

  

Management Rates

Net Sales

  

  

  

  

  

Global Industrial

$4,895.8

$502.8

$(48.1)

$5,350.5

$(1.8)

$5,348.7

Global Institutional & Specialty

4,785.8

(740.7)

(22.6)

4,022.5

-

4,022.5

Global Healthcare & Life Sciences

-

862.6

(10.9)

851.7

-

851.7

Upstream Energy

-

2,276.8

1.5

2,278.3

(2,278.3)

-

Global Energy

3,205.8

(3,205.8)

-

-

-

-

Other

910.7

304.3

(8.4)

1,206.6

-

1,206.6

Subtotal at fixed currency rates

13,798.1

-

(88.5)

13,709.6

(2,280.1)

11,429.5

Effect of foreign currency translation

37.8

-

88.5

126.3

(24.7)

101.6

Consolidated reported GAAP net sales

$13,835.9

$-

$-

$13,835.9

$(2,304.8)

$11,531.1

Operating Income

Global Industrial

$722.0

$114.3

$(6.0)

$830.3

$(69.4)

$760.9

Global Institutional & Specialty

962.7

(86.7)

(1.6)

874.4

(6.3)

868.1

Global Healthcare & Life Sciences

-

117.2

(1.1)

116.1

(12.4)

103.7

Upstream Energy

-

158.9

(0.3)

158.6

(158.6)

-

Global Energy

322.9

(322.9)

-

-

-

-

Other

140.7

19.2

(0.6)

159.3

(12.3)

147.0

Corporate

(210.3)

-

1.0

(209.3)

60.7

(148.6)

Subtotal at fixed currency rates

1,938.0

-

(8.6)

1,929.4

(198.3)

1,731.1

Effect of foreign currency translation

12.1

-

8.6

20.7

(4.5)

16.2

Consolidated reported GAAP operating income

$1,950.1

$-

$-

$1,950.1

$(202.8)

$1,747.3

Schedule of financial information for each of the entity's reportable segments

Net Sales

Operating Income (Loss)

(millions)

2019

2018

2017

2019

2018

2017

Global Industrial

$5,994.6

$5,688.5

$5,348.7

$902.7

$753.7

$760.9

Global Institutional & Specialty

4,412.1

4,255.2

4,022.5

939.8

901.5

868.1

Global Healthcare & Life Sciences

979.0

915.7

851.7

124.5

124.4

103.7

Other

1,211.7

1,155.3

1,206.6

167.0

164.0

147.0

Corporate

-

-

-

(279.7)

(241.8)

(148.6)

Subtotal at fixed currency

12,597.4

12,014.7

11,429.5

1,854.3

1,701.8

1,731.1

Effect of foreign currency translation

(35.4)

207.4

101.6

(9.1)

26.5

16.2

Consolidated

$12,562.0

$12,222.1

$11,531.1

$1,845.2

$1,728.3

$1,747.3

Schedule of net sales and long-lived assets at public exchange rates by geographic region

Long-Lived Assets, net

(millions)

2019

    

2018

 

United States

$6,990.8

$6,852.2

Europe

 

2,515.2

2,409.9

Asia Pacific, excluding Greater China

 

831.1

820.3

Latin America

 

469.9

508.9

MEA

 

177.2

177.9

Canada

93.9

91.9

Greater China

1,163.1

1,194.6

Total

$12,241.2

$12,055.7