Condensed Consolidating Statement of Comprehensive Income for the year ended December 31, 2014:



in millions	Plc			International Holding			Lux International		Global Holding			New Jersey			Lux Finance			Other Subsidiaries			Consolidating Adjustments			Consolidated
Net revenues	$	—		$	—		$	—	$	—		$	272.7		$	—		$	115.1		$	(387.8	)	$	—
Cost of goods sold	—			—			—		—			(272.7		)	—			(115.1		)	387.8			—
Selling and administrative expenses	(8.8		)	—			—		—			113.6			—			(104.8		)	—			—
Operating income (loss)	(8.8		)	—			—		—			113.6			—			(104.8		)	—			—
Equity earnings (loss) in subsidiaries, net of tax	—			(360.8		)	—		119.4			386.4			(21.0		)	(1,271.2		)	1,147.2			—
Other income/(expense), net	8.8			—			—		—			(113.6		)	—			104.8			—			—
Net earnings	—			(360.8		)	—		119.4			386.4			(21.0		)	(1,271.2		)	1,147.2			—
Other comprehensive income	—			(549.5		)	—		(261.5		)	(225.0		)	—			(30.1		)	1,066.1			—
Comprehensive income attributable to Ingersoll-Rand plc	$	—		$	(910.3	)	$	—	$	(142.1	)	$	161.4		$	(21.0	)	$	(1,301.3	)	$	2,213.3		$	—

Revisions to Condensed Consolidating Balance Sheet as of December 31, 2014:



in millions	Plc		International Holding			Lux International		Global Holding			New Jersey			Lux Finance			Other Subsidiaries			Consolidating Adjustments			Consolidated
Intercompany receivables	$	—	$	(309.5	)	$	—	$	(8.0	)	$	888.2		$	(50.7	)	$	(6,768.3	)	$	6,248.3		$	—
Investments in consolidated subsidiaries	—		2,276.9			—		(3,623.8		)	1,596.9			(214.7		)	(8,645.5		)	8,610.2			—
Intercompany notes receivable	—		—			—		—			—			—			5,471.6			(5,471.6		)	—
Total assets	$	—	$	1,967.4		$	—	$	(3,631.8	)	$	2,485.1		$	(265.4	)	$	(9,942.2	)	$	9,386.9		$	—

Intercompany payables	$	—	$	—		$	—	$	(436.8	)	$	(4,143.1	)	$	—		$	(1,669.1	)	$	6,249.0		$	—
Intercompany notes payable	—		—			—		429.0			5,042.6			—			—			(5,471.6		)	—
Equity	—		1,967.4			—		(3,624.0		)	1,585.6			(265.4		)	(8,273.1		)	8,609.5			—
Total liabilities and equity	$	—	$	1,967.4		$	—	$	(3,631.8	)	$	2,485.1		$	(265.4	)	$	(9,942.2	)	$	9,386.9		$	—

Revisions to Condensed Consolidating Statement of Cash Flows for the year ended December 31, 2014:



in millions	Plc			International Holding			Lux International		Global Holding			New Jersey			Lux Finance			Other Subsidiaries			Consolidating Adjustments			Consolidated
Cash flows from operating activities	$	(126.0	)	$	(14.1	)	$	—	$	3.1		$	(17.8	)	$	8.0		$	(849.2	)	$	996.0		$	—
Intercompany investing activities, net	(454.8		)	1,150.6			—		206.6			830.5			—			235.5			(1,968.4		)	—
Net cash flow provided by (used in) investing activities	(454.8		)	1,150.6			—		206.6			830.5			—			235.5			(1,968.4		)	—
Dividends paid to ordinary shareholders	—			—			—		—			734.1			—			318.2			(1,052.3		)	—
Intercompany financing activities, net	580.8			(1,136.5		)	—		(209.7		)	(1,512.7		)	(8.0		)	261.4			2,024.7			—
Net cash flow provided by (used in) financing activities	580.8			(1,136.5		)	—		(209.7		)	(778.6		)	(8.0		)	579.6			972.4			—
Net increase (decrease) in cash	$	—		$	—		$	—	$	—		$	34.1		$	—		$	(34.1	)	$	—		$	—

Revisions to Condensed Consolidating Statement of Comprehensive Income for the year ended December 31, 2013:



in millions	Plc			International Holding			Lux International		Global Holding			New Jersey			Lux Finance		Other Subsidiaries			Consolidating Adjustments			Consolidated
Net revenues	$	—		$	—		$	—	$	—		$	261.9		$	—	$	131.7		$	(393.6	)	$	—
Cost of goods sold	—			—			—		—			(279.7		)	—		(113.9		)	393.6			—
Selling and administrative expenses	(6.3		)	—			—		—			139.0			—		(133.3		)	0.6			—
Operating income (loss)	(6.3		)	—			—		—			121.2			—		(115.5		)	0.6			—
Equity earnings (loss) in subsidiaries, net of tax	—			(146.1		)	—		(805.9		)	235.0			107.9		(743.9		)	1,353.0			—
Other income/(expense), net	6.3			—			—		—			(135.3		)	—		129.0			—			—
Net earnings	—			(146.1		)	—		(805.9		)	220.9			107.9		(730.4		)	1,353.6			—
Other comprehensive income	—			293.4			—		133.1			(232.4		)	—		330.6			(524.7		)	—
Comprehensive income attributable to Ingersoll-Rand plc	$	—		$	147.3		$	—	$	(672.8	)	$	(11.5	)	$	107.9	$	(399.8	)	$	828.9		$	—

Revisions to Condensed Consolidating Statement of Cash Flows for the year ended December 31, 2013:



in millions	Plc			International Holding			Lux International		Global Holding			New Jersey			Lux Finance		Other Subsidiaries			Consolidating Adjustments			Consolidated
Cash flows from operating activities	$	(33.8	)	$	(37.2	)	$	—	$	(17.7	)	$	650.6		$	—	$	(6,238.2	)	$	5,676.3		$	—
Intercompany investing activities, net	—			1,313.3			—		777.2			(221.9		)	—		1,273.2			(3,141.8		)	—
Net cash flow provided by (used in) investing activities	—			1,313.3			—		777.2			(221.9		)	—		1,273.2			(3,141.8		)	—
Dividends paid to ordinary shareholders	—			685.5			—		1,274.2			—			—		1.2			(1,960.9		)	—
Intercompany financing activities, net	33.8			(1,961.6		)	—		(2,033.7		)	(462.8		)	—		4,997.9			(573.6		)	—
Net cash flow provided by (used in) financing activities	33.8			(1,276.1		)	—		(759.5		)	(462.8		)	—		4,999.1			(2,534.5		)	—
Net increase (decrease) in cash	—			—			—		—			(34.1		)	—		34.1			—			—