XML 33 R23.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Information
6 Months Ended
Jun. 30, 2018
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Guarantor Financial Information
Guarantor Financial Information
Ingersoll-Rand plc (Plc or Parent Company) and certain of its 100% directly or indirectly owned subsidiaries provide guarantees of public debt issued by other 100% directly or indirectly owned subsidiaries. The following condensed consolidating financial information is provided so that separate financial statements of these subsidiary issuer and guarantors are not required to be filed with the U.S. Securities and Exchange Commission.
The following table shows the Company’s guarantor relationships as of June 30, 2018:
Parent, issuer or guarantors
Notes issued
Notes guaranteed (1)
Ingersoll-Rand plc (Plc)
None
All registered notes and debentures
Ingersoll-Rand Irish Holdings Unlimited Company (Irish Holdings)
None
All notes issued by Global Holding and Lux Finance
Ingersoll-Rand Lux International Holding Company S.à.r.l. (Lux International)
None
All notes issued by Global Holding and Lux Finance
Ingersoll-Rand Global Holding Company Limited (Global Holding)
2.900% Senior notes due 2021
4.250% Senior notes due 2023
3.750% Senior notes due 2028
5.750% Senior notes due 2043
4.300% Senior notes due 2048
All notes issued by Lux Finance
Ingersoll-Rand Company (New Jersey)
9.000% Debentures due 2021
7.200% Debentures due 2019-2025
6.480% Debentures due 2025
Puttable debentures due 2027-2028
All notes issued by Global and Lux Finance
Ingersoll-Rand Luxembourg Finance S.A. (Lux Finance)
2.625% Notes due 2020
3.550% Notes due 2024
4.650% Notes due 2044
All notes and debentures issued by Global and New Jersey

(1) All subsidiary issuers and all guarantors provide irrevocable guarantees of borrowings, if any, made under revolving credit facilities.
Each subsidiary debt issuer and guarantor is owned 100% directly or indirectly by the Parent Company. Each guarantee is full and unconditional, and provided on a joint and several basis. There are no significant restrictions of the Parent Company, or any guarantor, to obtain funds from its subsidiaries, such as provisions in debt agreements that prohibit dividend payments, loans or advances to the parent by a subsidiary.
Basis of presentation
The following Condensed Consolidating Financial Statements present the financial position, results of operations and cash flows of each issuer or guarantor on a legal entity basis. The financial information for all periods has been presented based on the Company’s legal entity ownerships and guarantees outstanding at June 30, 2018. Assets and liabilities are attributed to each issuer and guarantor generally based on legal entity ownership. Investments in subsidiaries of the Parent Company, subsidiary guarantors and issuers represent the proportionate share of their subsidiaries’ net assets. Certain adjustments are needed to consolidate the Parent Company and its subsidiaries, including the elimination of investments in subsidiaries and related activity that occurs between entities in different columns. These adjustments are presented in the Consolidating Adjustments column. This basis of presentation is intended to comply with the specific reporting requirements for subsidiary issuers and guarantors, and is not intended to present the Company’s financial position or results of operations or cash flows for any other purpose.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions
Plc
 
Irish
Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$
345.1

 
$

 
$
4,111.4

 
$
(98.8
)
 
$
4,357.7

Cost of goods sold

 

 

 

 
(252.2
)
 

 
(2,810.7
)
 
98.8

 
(2,964.1
)
Selling and administrative expenses
(4.5
)
 

 
(0.1
)
 

 
(126.3
)
 
0.1

 
(622.5
)
 

 
(753.3
)
Operating income (loss)
(4.5
)
 

 
(0.1
)
 

 
(33.4
)
 
0.1

 
678.2

 

 
640.3

Equity earnings (loss) in subsidiaries, net of tax
460.8

 
461.0

 
368.1

 
372.7

 
402.0

 
49.4

 

 
(2,114.0
)
 

Interest expense

 

 

 
(26.7
)
 
(11.8
)
 
(11.8
)
 

 

 
(50.3
)
Intercompany interest and fees
(8.5
)
 

 
14.4

 
(50.5
)
 
9.0

 
(1.2
)
 
36.8

 

 

Other income/(expense), net

 

 
(0.2
)
 

 
(4.5
)
 

 
1.2

 

 
(3.5
)
Earnings (loss) before income taxes
447.8

 
461.0

 
382.2

 
295.5

 
361.3

 
36.5

 
716.2

 
(2,114.0
)
 
586.5

Benefit (provision) for income taxes
0.3

 

 
(0.3
)
 
17.8

 
18.8

 

 
(164.6
)
 

 
(128.0
)
Earnings (loss) from continuing operations
448.1

 
461.0

 
381.9

 
313.3

 
380.1

 
36.5

 
551.6

 
(2,114.0
)
 
458.5

Discontinued operations, net of tax

 

 

 

 
(7.5
)
 

 
1.6

 

 
(5.9
)
Net earnings (loss)
448.1

 
461.0

 
381.9

 
313.3

 
372.6

 
36.5

 
553.2

 
(2,114.0
)
 
452.6

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(4.5
)
 

 
(4.5
)
Net earnings (loss) attributable to Ingersoll-Rand plc
$
448.1

 
$
461.0

 
$
381.9

 
$
313.3

 
$
372.6

 
$
36.5

 
$
548.7

 
$
(2,114.0
)
 
$
448.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
(277.9
)
 
(277.3
)
 
(266.3
)
 
(171.8
)
 
(171.6
)
 
(90.6
)
 
(283.4
)
 
1,261.0

 
(277.9
)
Comprehensive income (loss) attributable to Ingersoll-Rand plc
$
170.2

 
$
183.7

 
$
115.6

 
$
141.5

 
$
201.0

 
$
(54.1
)
 
$
265.3

 
$
(853.0
)
 
$
170.2


Condensed Consolidating Statement of Comprehensive Income
For the six months ended June 30, 2018
In millions
Plc
 
Irish
Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$
692.7

 
$

 
$
7,252.1

 
$
(202.6
)
 
$
7,742.2

Cost of goods sold

 

 

 

 
(506.0
)
 

 
(5,080.9
)
 
202.6

 
(5,384.3
)
Selling and administrative expenses
(6.2
)
 

 
(0.1
)
 
(0.1
)
 
(262.6
)
 
0.1

 
(1,205.3
)
 

 
(1,474.2
)
Operating income (loss)
(6.2
)
 

 
(0.1
)
 
(0.1
)
 
(75.9
)
 
0.1

 
965.9

 

 
883.7

Equity earnings (loss) in subsidiaries, net of tax
585.0

 
584.5

 
479.0

 
491.0

 
564.7

 
88.6

 

 
(2,792.8
)
 

Interest expense

 

 

 
(77.0
)
 
(23.6
)
 
(22.4
)
 
(0.2
)
 

 
(123.2
)
Intercompany interest and fees
(9.5
)
 

 
18.4

 
(78.3
)
 
15.3

 
(3.6
)
 
57.7

 

 

Other income/(expense), net

 

 
(0.2
)
 
0.7

 
(8.1
)
 
0.1

 

 

 
(7.5
)
Earnings (loss) before income taxes
569.3

 
584.5

 
497.1

 
336.3

 
472.4

 
62.8

 
1,023.4

 
(2,792.8
)
 
753.0

Benefit (provision) for income taxes
(0.8
)
 

 

 
35.5

 
35.2

 

 
(230.9
)
 

 
(161.0
)
Earnings (loss) from continuing operations
568.5

 
584.5

 
497.1

 
371.8

 
507.6

 
62.8

 
792.5

 
(2,792.8
)
 
592.0

Discontinued operations, net of tax

 

 

 

 
(16.8
)
 

 
1.5

 

 
(15.3
)
Net earnings (loss)
568.5

 
584.5

 
497.1

 
371.8

 
490.8

 
62.8

 
794.0

 
(2,792.8
)
 
576.7

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(8.2
)
 

 
(8.2
)
Net earnings (loss) attributable to Ingersoll-Rand plc
$
568.5

 
$
584.5

 
$
497.1

 
$
371.8

 
$
490.8

 
$
62.8

 
$
785.8

 
$
(2,792.8
)
 
$
568.5

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
(125.8
)
 
(125.4
)
 
(122.1
)
 
(66.0
)
 
(66.4
)
 
(53.3
)
 
(137.6
)
 
570.8

 
(125.8
)
Comprehensive income (loss) attributable to Ingersoll-Rand plc
$
442.7

 
$
459.1

 
$
375.0

 
$
305.8

 
$
424.4

 
$
9.5

 
$
648.2

 
$
(2,222.0
)
 
$
442.7

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

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$
326.5

 
$

 
$
3,669.5

 
$
(87.6
)
 
$
3,908.4

Cost of goods sold

 

 

 

 
(229.1
)
 

 
(2,511.6
)
 
87.6

 
(2,653.1
)
Selling and administrative expenses
(5.9
)
 

 
(0.1
)
 

 
(101.1
)
 
(0.1
)
 
(590.5
)
 

 
(697.7
)
Operating income (loss)
(5.9
)
 

 
(0.1
)
 

 
(3.7
)
 
(0.1
)
 
567.4

 

 
557.6

Equity earnings (loss) in subsidiaries, net of tax
371.2

 
369.6

 
348.5

 
277.1

 
335.4

 
21.2

 

 
(1,723.0
)
 

Interest expense

 

 

 
(31.8
)
 
(11.9
)
 
(10.1
)
 
(0.3
)
 

 
(54.1
)
Intercompany interest and fees
(7.3
)
 

 
(10.0
)
 
(43.7
)
 
(77.1
)
 
(1.9
)
 
140.0

 

 

Other income/(expense), net

 

 

 

 
0.4

 

 
(11.9
)
 

 
(11.5
)
Earnings (loss) before income taxes
358.0

 
369.6

 
338.4

 
201.6

 
243.1

 
9.1

 
695.2

 
(1,723.0
)
 
492.0

Benefit (provision) for income taxes
0.6

 

 

 
27.5

 
27.7

 

 
(193.9
)
 

 
(138.1
)
Earnings (loss) from continuing operations
358.6

 
369.6

 
338.4

 
229.1

 
270.8

 
9.1

 
501.3

 
(1,723.0
)
 
353.9

Discontinued operations, net of tax

 

 

 

 
6.2

 

 
2.1

 

 
8.3

Net earnings (loss)
358.6

 
369.6

 
338.4

 
229.1

 
277.0

 
9.1

 
503.4

 
(1,723.0
)
 
362.2

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(3.6
)
 

 
(3.6
)
Net earnings (loss) attributable to Ingersoll-Rand plc
$
358.6

 
$
369.6

 
$
338.4

 
$
229.1

 
$
277.0

 
$
9.1

 
$
499.8

 
$
(1,723.0
)
 
$
358.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
176.2

 
175.8

 
161.0

 
136.3

 
136.1

 
24.1

 
178.4

 
(811.7
)
 
176.2

Comprehensive income (loss) attributable to Ingersoll-Rand plc
$
534.8

 
$
545.4

 
$
499.4

 
$
365.4

 
$
413.1

 
$
33.2

 
$
678.2

 
$
(2,534.7
)
 
$
534.8

Condensed Consolidating Statement of Comprehensive Income
For the six months ended June 30, 2017
in millions
Plc
 
Irish
Holdings
 
Lux International
 
Global
Holding
 
New
Jersey
 
Lux
Finance
 
Other
Subsidiaries
 
Consolidating
Adjustments
 

Consolidated
Net revenues
$

 
$

 
$

 
$

 
$
642.8

 
$

 
$
6,447.3

 
$
(181.1
)
 
$
6,909.0

Cost of goods sold

 

 

 

 
(463.7
)
 

 
(4,496.6
)
 
181.1

 
(4,779.2
)
Selling and administrative expenses
(8.2
)
 

 
(0.1
)
 
(0.9
)
 
(222.4
)
 
(0.2
)
 
(1,125.4
)
 

 
(1,357.2
)
Operating income (loss)
(8.2
)
 

 
(0.1
)
 
(0.9
)
 
(43.3
)
 
(0.2
)
 
825.3

 

 
772.6

Equity earnings (loss) in subsidiaries, net of tax
496.1

 
487.0

 
442.4

 
300.1

 
442.5

 
27.2

 

 
(2,195.3
)
 

Interest expense

 

 

 
(63.5
)
 
(23.8
)
 
(20.4
)
 
(0.4
)
 

 
(108.1
)
Intercompany interest and fees
(13.1
)
 

 
(23.5
)
 
(86.4
)
 
(151.3
)
 
(3.8
)
 
278.1

 

 

Other income/(expense), net

 

 

 

 
(2.3
)
 

 
(13.9
)
 

 
(16.2
)
Earnings (loss) before income taxes
474.8

 
487.0

 
418.8

 
149.3

 
221.8

 
2.8

 
1,089.1

 
(2,195.3
)
 
648.3

Benefit (provision) for income taxes
0.9

 

 

 
54.9

 
77.7

 

 
(300.3
)
 

 
(166.8
)
Earnings (loss) from continuing operations
475.7

 
487.0

 
418.8

 
204.2

 
299.5

 
2.8

 
788.8

 
(2,195.3
)
 
481.5

Discontinued operations, net of tax

 

 

 

 
0.4

 

 
1.4

 

 
1.8

Net earnings (loss)
475.7

 
487.0

 
418.8

 
204.2

 
299.9

 
2.8

 
790.2

 
(2,195.3
)
 
483.3

Less: Net earnings attributable to noncontrolling interests

 

 

 

 

 

 
(7.6
)
 

 
(7.6
)
Net earnings (loss) attributable to Ingersoll-Rand plc
$
475.7

 
$
487.0

 
$
418.8

 
$
204.2

 
$
299.9

 
$
2.8

 
$
782.6

 
$
(2,195.3
)
 
$
475.7

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other comprehensive income (loss), net of tax
296.8

 
296.1

 
275.9

 
214.3

 
214.0

 
60.2

 
296.5

 
(1,357.0
)
 
296.8

Comprehensive income (loss) attributable to Ingersoll-Rand plc
$
772.5

 
$
783.1

 
$
694.7

 
$
418.5

 
$
513.9

 
$
63.0

 
$
1,079.1

 
$
(3,552.3
)
 
$
772.5

Condensed Consolidating Balance Sheet
June 30, 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
$

 
$

 
$
0.7

 
$

 
$

 
$
0.1

 
$
968.7

 
$

 
$
969.5

Accounts and notes receivable, net

 

 
0.2

 

 
169.3

 

 
2,777.4

 

 
2,946.9

Inventories, net

 

 

 

 
161.5

 

 
1,571.8

 

 
1,733.3

Other current assets
0.2

 

 
7.9

 
11.7

 
109.1

 

 
383.6

 
(0.5
)
 
512.0

Intercompany receivables
27.8

 

 
313.1

 

 
2,278.2

 

 
5,707.5

 
(8,326.6
)
 

Total current assets
28.0




321.9


11.7


2,718.1


0.1


11,409.0


(8,327.1
)

6,161.7

Property, plant and equipment, net

 

 
0.1

 

 
321.5

 

 
1,325.2

 

 
1,646.8

Goodwill and other intangible assets, net

 

 

 

 
432.0

 

 
9,274.0

 

 
9,706.0

Other noncurrent assets

 

 
4.0

 
187.2

 
437.6

 

 
610.2

 
(375.6
)
 
863.4

Investments in consolidated subsidiaries
8,672.2

 
8,633.1

 
3,233.3

 
11,061.9

 
11,552.4

 
1,191.4

 

 
(44,344.3
)
 

Intercompany notes receivable

 

 
1,000.0

 

 

 

 
1,249.7

 
(2,249.7
)
 

Total assets
$
8,700.2


$
8,633.1


$
4,559.3


$
11,260.8


$
15,461.6


$
1,191.5


$
23,868.1


$
(55,296.7
)

$
18,377.9

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
140.7

 
$

 
$
0.2

 
$
80.1

 
$
538.1

 
$
6.9

 
$
3,387.6

 
$
(0.5
)
 
$
4,153.1

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

 

 

 

 
350.4

 
249.0

 
0.2

 

 
599.6

Intercompany payables
1,772.4

 
2.5

 
843.2

 
3,356.3

 
2,015.3

 
299.7

 
37.2

 
(8,326.6
)
 

Total current liabilities
1,913.1


2.5


843.4


3,436.4


2,903.8


555.6


3,425.0


(8,327.1
)

4,752.7

Long-term debt

 

 

 
2,328.8

 
319.4

 
1,090.4

 
0.3

 

 
3,738.9

Other noncurrent liabilities

 

 

 
66.8

 
1,186.5

 

 
2,184.9

 
(375.6
)
 
3,062.6

Intercompany notes payable

 

 

 
2,249.7

 

 

 

 
(2,249.7
)
 

Total liabilities
1,913.1


2.5


843.4


8,081.7


4,409.7


1,646.0


5,610.2


(10,952.4
)

11,554.2

Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total equity
6,787.1

 
8,630.6

 
3,715.9

 
3,179.1

 
11,051.9

 
(454.5
)
 
18,257.9

 
(44,344.3
)
 
6,823.7

Total liabilities and equity
$
8,700.2


$
8,633.1


$
4,559.3


$
11,260.8


$
15,461.6


$
1,191.5


$
23,868.1


$
(55,296.7
)

$
18,377.9

Condensed Consolidating Balance Sheet
December 31, 2017
 
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
$

 
$

 
$
0.6

 
$

 
$
359.3

 
$

 
$
1,189.5

 
$

 
$
1,549.4

Accounts and notes receivable, net

 

 

 

 
166.5

 

 
2,310.9

 

 
2,477.4

Inventories, net

 

 

 

 
168.5

 

 
1,386.9

 

 
1,555.4

Other current assets
0.2

 

 
5.7

 
112.6

 
76.2

 

 
342.2

 

 
536.9

Intercompany receivables
1,819.1

 
9,912.2

 
2,036.8

 

 
1,849.9

 

 
5,014.8

 
(20,632.8
)
 

Total current assets
1,819.3

 
9,912.2

 
2,043.1

 
112.6

 
2,620.4

 

 
10,244.3

 
(20,632.8
)
 
6,119.1

Property, plant and equipment, net

 

 

 

 
310.6

 

 
1,240.7

 

 
1,551.3

Goodwill and other intangible assets, net

 

 

 

 
436.0

 

 
9,242.6

 

 
9,678.6

Other noncurrent assets

 

 

 
185.4

 
471.1

 

 
550.8

 
(383.0
)
 
824.3

Investments in consolidated subsidiaries
7,318.1

 
1,684.2

 
2,953.9

 
10,480.3

 
10,923.7

 
1,150.9

 

 
(34,511.1
)
 

Total assets
$
9,137.4

 
$
11,596.4

 
$
4,997.0

 
$
10,778.3

 
$
14,761.8

 
$
1,150.9

 
$
21,278.4

 
$
(55,526.9
)
 
$
18,173.3

LIABILITIES AND EQUITY
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
8.5

 
$

 
$
0.2

 
$
27.3

 
$
572.3

 
$
6.9

 
$
3,105.8

 
$

 
$
3,721.0

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

 

 

 
749.6

 
350.4

 

 
7.0

 

 
1,107.0

Intercompany payables
1,988.3

 

 
9,316.7

 
5,481.1

 
1,790.0

 
523.3

 
1,533.4

 
(20,632.8
)
 

Total current liabilities
1,996.8

 

 
9,316.9

 
6,258.0

 
2,712.7

 
530.2

 
4,646.2

 
(20,632.8
)
 
4,828.0

Long-term debt

 

 

 
1,539.9

 
326.8

 
1,089.7

 
0.6

 

 
2,957.0

Other noncurrent liabilities
0.3

 

 

 
92.4

 
1,251.8

 

 
2,219.9

 
(383.0
)
 
3,181.4

Total liabilities
1,997.1

 

 
9,316.9

 
7,890.3

 
4,291.3

 
1,619.9

 
6,866.7

 
(21,015.8
)
 
10,966.4

Equity:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total equity
7,140.3

 
11,596.4

 
(4,319.9
)
 
2,888.0

 
10,470.5

 
(469.0
)
 
14,411.7

 
(34,511.1
)
 
7,206.9

Total liabilities and equity
$
9,137.4

 
$
11,596.4

 
$
4,997.0

 
$
10,778.3

 
$
14,761.8

 
$
1,150.9

 
$
21,278.4

 
$
(55,526.9
)
 
$
18,173.3

Condensed Consolidating Statement of Cash Flows
For the six months ended June 30, 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
$
80.0

 
$
(2.7
)
 
$
17.6

 
$
(94.4
)
 
$
439.1

 
$
(24.6
)
 
$
(0.5
)
 
$

 
$
414.5

Net cash provided by (used in) discontinued operating activities

 

 

 

 
(38.3
)
 

 
1.5

 

 
(36.8
)
Net cash provided by (used in) operating activities
80.0


(2.7
)

17.6


(94.4
)

400.8


(24.6
)

1.0




377.7

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 

 

 
(55.4
)
 

 
(108.0
)
 

 
(163.4
)
Acquisitions and equity method investments, net of cash acquired

 

 

 

 

 

 
(281.5
)
 

 
(281.5
)
Other investing activities, net

 

 
(4.0
)
 

 
3.0

 

 
1.0

 

 

Intercompany investing activities, net
872.3

 
(668.1
)
 
741.2

 

 
(800.5
)
 

 
468.2

 
(613.1
)
 

Net cash provided by (used in) continuing investing activities
872.3


(668.1
)

737.2




(852.9
)



79.7


(613.1
)

(444.9
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net proceeds (repayments) from debt

 

 

 
31.6

 
(7.5
)
 
249.0

 
(6.4
)
 

 
266.7

Debt issuance costs

 

 

 
(11.6
)
 

 

 

 

 
(11.6
)
Dividends paid to ordinary shareholders
(221.8
)
 

 

 

 

 

 

 

 
(221.8
)
Dividends paid to noncontrolling interests

 

 

 

 

 

 
(35.5
)
 

 
(35.5
)
Repurchase of ordinary shares
(500.1
)
 

 

 

 

 

 

 

 
(500.1
)
Other financing activities, net
13.8

 

 

 

 
(0.4
)
 

 
(2.5
)
 

 
10.9

Intercompany financing activities, net
(244.2
)
 
670.8

 
(754.7
)
 
74.4

 
100.7

 
(224.3
)
 
(235.8
)
 
613.1

 

Net cash provided by (used in) continuing financing activities
(952.3
)

670.8


(754.7
)

94.4


92.8


24.7


(280.2
)

613.1


(491.4
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 
(21.3
)
 

 
(21.3
)
Net increase (decrease) in cash and cash equivalents




0.1




(359.3
)

0.1


(220.8
)



(579.9
)
Cash and cash equivalents - beginning of period

 

 
0.6

 

 
359.3

 

 
1,189.5

 

 
1,549.4

Cash and cash equivalents - end of period
$

 
$

 
$
0.7

 
$

 
$

 
$
0.1

 
$
968.7

 
$

 
$
969.5

Condensed Consolidating Statement of Cash Flows
For the six months ended June 30, 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
$
75.4

 
$

 
$
(17.5
)
 
$
(142.5
)
 
$
139.0

 
$
(23.7
)
 
$
391.6

 
$

 
$
422.3

Net cash provided by (used in) discontinued operating activities

 

 

 

 
(14.5
)
 

 
(2.3
)
 

 
(16.8
)
Net cash provided by (used in) operating activities
75.4

 

 
(17.5
)
 
(142.5
)
 
124.5

 
(23.7
)
 
389.3

 

 
405.5

CASH FLOWS FROM INVESTING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures

 

 

 

 
(25.9
)
 

 
(53.6
)
 

 
(79.5
)
Acquisitions and equity method investments, net of cash acquired

 

 

 

 

 

 
(39.9
)
 

 
(39.9
)
Other investing activities, net

 

 

 

 

 

 
0.5

 

 
0.5

Intercompany investing activities, net

 

 
1,153.0

 
142.7

 

 
11.7

 
589.4

 
(1,896.8
)
 

Net cash provided by (used in) continuing investing activities

 

 
1,153.0

 
142.7

 
(25.9
)
 
11.7

 
496.4

 
(1,896.8
)
 
(118.9
)
CASH FLOWS FROM FINANCING ACTIVITIES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net proceeds (repayments) from debt

 

 

 

 
(7.5
)
 

 
(0.1
)
 

 
(7.6
)
Debt issuance costs

 

 

 
(0.2
)
 

 

 

 

 
(0.2
)
Dividends paid to ordinary shareholders
(204.8
)
 

 

 

 

 

 

 

 
(204.8
)
Dividends paid to noncontrolling interests

 

 

 

 

 

 
(7.0
)
 

 
(7.0
)
Acquisition of noncontrolling interest

 

 

 

 

 

 
(6.8
)
 

 
(6.8
)
Repurchase of ordinary shares
(575.2
)
 

 

 

 

 

 

 

 
(575.2
)
Other financing activities, net
35.0

 

 

 

 
(1.0
)
 

 
0.7

 

 
34.7

Intercompany financing activities, net
669.6

 

 
(1,135.4
)
 

 
(135.7
)
 
12.0

 
(1,307.3
)
 
1,896.8

 

Net cash provided by (used in) continuing financing activities
(75.4
)
 

 
(1,135.4
)
 
(0.2
)
 
(144.2
)
 
12.0

 
(1,320.5
)
 
1,896.8

 
(766.9
)
Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 
75.7

 

 
75.7

Net increase (decrease) in cash and cash equivalents

 

 
0.1

 

 
(45.6
)
 

 
(359.1
)
 

 
(404.6
)
Cash and cash equivalents - beginning of period

 

 

 

 
634.6

 

 
1,080.1

 

 
1,714.7

Cash and cash equivalents - end of period
$

 
$

 
$
0.1

 
$

 
$
589.0

 
$

 
$
721.0

 
$

 
$
1,310.1