Pentair plc Quarterly Balance Sheets Chart
Quarterly
|
Annual
Pentair plc Quarterly Balance Sheets Table
Quarterly
|
Annual
Unit: USD | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-26 | 2015-06-27 | 2015-03-28 | 2014-12-31 | 2014-09-27 | 2014-06-28 | 2014-03-29 | 2013-12-31 | 2013-09-28 | 2013-06-29 | 2013-03-30 | 2012-12-31 | 2012-09-29 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-10-01 | 2011-07-02 | 2011-04-02 | 2010-12-31 | 2010-10-02 | 2010-07-03 | 2010-04-03 | 2009-09-26 | 2009-06-27 | 2009-03-28 | 2008-12-31 | 2008-09-27 | 2008-06-28 | 2008-03-29 | 2007-12-31 | 2007-09-29 | 2007-06-30 | 2007-03-31 | 2006-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
in millions, except per-share data | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 143,000,000 | 140,600,000 | 118,700,000 | 218,100,000 | 214,300,000 | 109,100,000 | 170,300,000 | 137,000,000 | 141,600,000 | 119,200,000 | 108,900,000 | 118,800,000 | 135,100,000 | 102,300,000 | 94,500,000 | 173,200,000 | 95,900,000 | 95,000,000 | 82,100,000 | 82,600,000 | 90,600,000 | 169,300,000 | 82,500,000 | 113,200,000 | 80,500,000 | 78,900,000 | 74,300,000 | 64,700,000 | 78,700,000 | 907,500,000 | 113,300,000 | 108,500,000 | 177,800,000 | 238,100,000 | 238,500,000 | 170,900,000 | 173,300,000 | 158,100,000 | 126,300,000 | 144,900,000 | 147,300,000 | 131,100,000 | 110,400,000 | 156,600,000 | 174,400,000 | 211,100,000 | 265,100,000 | 237,700,000 | 253,100,000 | 215,000,000 | 261,341,000 | 642,570,000 | 60,598,000 | 55,438,000 | 50,077,000 | 52,665,000 | 68,972,000 | 57,134,000 | 46,056,000 | 56,995,000 | 38,580,000 | 46,783,000 | 50,214,000 | 38,118,000 | 34,708,000 | 39,344,000 | 93,544,000 | 74,616,000 | 62,284,000 | 70,795,000 | 56,555,000 | 52,016,000 | 64,230,000 | 54,820,000 |
accounts receivable | 539,200,000 | 831,200,000 | 565,200,000 | 497,100,000 | 567,800,000 | 807,400,000 | 561,700,000 | 507,000,000 | 527,200,000 | 718,100,000 | 531,500,000 | 529,700,000 | 493,200,000 | 648,600,000 | 534,300,000 | 461,000,000 | 435,300,000 | 566,400,000 | 367,500,000 | 362,100,000 | 401,800,000 | 502,900,000 | 488,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | 602,500,000 | 614,200,000 | 610,900,000 | 645,900,000 | 647,500,000 | 675,100,000 | 677,700,000 | 712,600,000 | 753,900,000 | 782,800,000 | 790,000,000 | 778,700,000 | 695,000,000 | 656,200,000 | 562,900,000 | 504,600,000 | 463,400,000 | 429,100,000 | 420,000,000 | 401,700,000 | 396,500,000 | 392,400,000 | 377,400,000 | 390,300,000 | 396,700,000 | 421,800,000 | 387,500,000 | 387,300,000 | 366,600,000 | 593,500,000 | 581,000,000 | 579,200,000 | 565,400,000 | 546,000,000 | 524,200,000 | 556,200,000 | 1,133,200,000 | 1,197,700,000 | 1,174,300,000 | 1,296,200,000 | 1,200,400,000 | 1,177,000,000 | 1,130,400,000 | 1,199,400,000 | 1,264,300,000 | 1,271,600,000 | 1,243,300,000 | 1,296,100,000 | 1,318,300,000 | 1,327,000,000 | 1,380,271,000 | 1,379,971,000 | 460,039,000 | 475,403,000 | 449,863,000 | 459,916,000 | 484,795,000 | 411,767,000 | 405,356,000 | 410,072,000 | 389,428,000 | 363,667,000 | 366,416,000 | 362,743,000 | 393,201,000 | 417,287,000 | 430,386,000 | 437,421,000 | 416,059,000 | 407,127,000 | 414,302,000 | 416,008,000 | 413,178,000 | 398,857,000 |
other current assets | 147,600,000 | 141,100,000 | 141,300,000 | 128,000,000 | 133,900,000 | 157,000,000 | 159,300,000 | 142,800,000 | 147,300,000 | 146,600,000 | 128,100,000 | 135,300,000 | 139,300,000 | 134,600,000 | 112,300,000 | 110,700,000 | 112,700,000 | 118,000,000 | 105,500,000 | 117,100,000 | 112,800,000 | 112,900,000 | 99,100,000 | 95,100,000 | 104,700,000 | 105,200,000 | 89,400,000 | 135,200,000 | 129,200,000 | 232,800,000 | 222,900,000 | 249,900,000 | 247,100,000 | 264,800,000 | 253,400,000 | 287,700,000 | 400,100,000 | 381,400,000 | 312,300,000 | 385,700,000 | 383,900,000 | 412,500,000 | 366,800,000 | 386,300,000 | 425,000,000 | 411,900,000 | 389,400,000 | 378,300,000 | 339,600,000 | 344,000,000 | 326,108,000 | |||||||||||||||||||||||
total current assets | 1,432,300,000 | 1,727,100,000 | 1,436,100,000 | 1,489,100,000 | 1,563,500,000 | 1,748,600,000 | 1,569,000,000 | 1,499,400,000 | 1,570,000,000 | 1,766,700,000 | 1,558,500,000 | 1,562,500,000 | 1,462,600,000 | 1,541,700,000 | 1,304,000,000 | 1,249,500,000 | 1,107,300,000 | 1,208,500,000 | 975,100,000 | 963,500,000 | 1,001,700,000 | 1,339,600,000 | 1,061,900,000 | 1,002,600,000 | 1,041,500,000 | 1,251,600,000 | 1,039,400,000 | 989,600,000 | 996,600,000 | 2,719,000,000 | 1,748,800,000 | 1,705,800,000 | 1,754,800,000 | 2,841,100,000 | 2,672,000,000 | 2,747,000,000 | 2,792,800,000 | 3,005,900,000 | 2,780,600,000 | 2,964,200,000 | 2,902,900,000 | 2,976,900,000 | 2,894,100,000 | 3,052,400,000 | 3,165,900,000 | 3,305,300,000 | 3,232,100,000 | 3,211,300,000 | 3,216,500,000 | 3,290,000,000 | 3,260,368,000 | 3,740,446,000 | 1,276,025,000 | 1,389,207,000 | 1,237,835,000 | 1,278,248,000 | 1,334,639,000 | 1,209,077,000 | 1,069,297,000 | 1,056,834,000 | 995,623,000 | 1,054,525,000 | 941,198,000 | 964,543,000 | 1,032,221,000 | 1,032,179,000 | 1,144,735,000 | 1,169,139,000 | 1,192,568,000 | 1,038,021,000 | 1,052,341,000 | 1,096,263,000 | 1,104,305,000 | 957,628,000 |
property, plant and equipment | 363,800,000 | 361,900,000 | 358,800,000 | 358,500,000 | 361,400,000 | 363,100,000 | 362,000,000 | 350,500,000 | 349,900,000 | 348,800,000 | 344,500,000 | 339,100,000 | 318,400,000 | 315,000,000 | 310,000,000 | 296,800,000 | 297,100,000 | 293,400,000 | 301,200,000 | 291,100,000 | 284,700,000 | 280,700,000 | 283,200,000 | 277,900,000 | 280,300,000 | 279,100,000 | 272,600,000 | 274,200,000 | 270,600,000 | 546,500,000 | 545,500,000 | 547,100,000 | 550,900,000 | 551,900,000 | 538,600,000 | 547,300,000 | 937,600,000 | 951,800,000 | 942,800,000 | 921,400,000 | 908,500,000 | 915,400,000 | 950,000,000 | 990,800,000 | 1,151,600,000 | 1,162,000,000 | 1,170,000,000 | 1,171,900,000 | 1,186,100,000 | 1,222,000,000 | 1,224,488,000 | 1,156,327,000 | 381,063,000 | 393,335,000 | 387,525,000 | 394,922,000 | 410,547,000 | 338,610,000 | 329,435,000 | 327,602,000 | 318,124,000 | 330,201,000 | 339,412,000 | 340,884,000 | 337,898,000 | 343,881,000 | 363,352,000 | 379,471,000 | 368,293,000 | 367,426,000 | 358,138,000 | 354,322,000 | 351,211,000 | 330,372,000 |
other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | 3,364,300,000 | 3,310,500,000 | 3,286,600,000 | 3,280,800,000 | 3,250,600,000 | 3,255,800,000 | 3,274,600,000 | 3,242,500,000 | 3,265,500,000 | 3,263,200,000 | 3,252,600,000 | 3,202,500,000 | 2,454,800,000 | 2,493,400,000 | 2,504,500,000 | 2,386,500,000 | 2,402,100,000 | 2,367,200,000 | 2,392,200,000 | 2,329,600,000 | 2,302,100,000 | 2,256,800,000 | 2,258,300,000 | 2,261,000,000 | 2,287,500,000 | 2,283,000,000 | 2,072,700,000 | 2,097,000,000 | 2,088,800,000 | 4,380,100,000 | 4,351,100,000 | 4,343,600,000 | 4,314,200,000 | 4,295,300,000 | 4,217,400,000 | 4,251,700,000 | 5,231,500,000 | 5,250,000,000 | 5,255,400,000 | 5,827,400,000 | 4,732,100,000 | 4,671,800,000 | 4,741,900,000 | 4,792,600,000 | 5,097,100,000 | 5,098,900,000 | 5,134,200,000 | 5,122,000,000 | 4,964,600,000 | 4,867,000,000 | 4,894,512,000 | 4,766,519,000 | 2,255,134,000 | 2,297,175,000 | 2,273,918,000 | 2,516,692,000 | 2,573,430,000 | 2,097,428,000 | 2,066,044,000 | 2,070,911,000 | 2,033,064,000 | 2,067,836,000 | 2,127,082,000 | 2,106,026,000 | 2,092,825,000 | 2,101,851,000 | 2,134,031,000 | 2,158,229,000 | 2,030,281,000 | 2,021,526,000 | 2,006,426,000 | 1,941,014,000 | 1,830,359,000 | 1,718,771,000 |
intangibles | 983,900,000 | 1,022,500,000 | 1,033,800,000 | 1,002,800,000 | 1,012,400,000 | 1,026,200,000 | 1,042,400,000 | 1,051,700,000 | 1,068,400,000 | 1,081,900,000 | 1,094,600,000 | 1,110,700,000 | 407,800,000 | 420,000,000 | 428,000,000 | 339,600,000 | 348,400,000 | 315,500,000 | 325,900,000 | 323,300,000 | 325,400,000 | 326,500,000 | 339,200,000 | 341,400,000 | 354,200,000 | 361,500,000 | 276,300,000 | 289,400,000 | 296,500,000 | 1,536,500,000 | 1,558,400,000 | 1,607,300,000 | 1,624,300,000 | 1,622,500,000 | 1,631,800,000 | 1,683,000,000 | 2,419,600,000 | 2,461,000,000 | 2,490,100,000 | 2,515,600,000 | 1,587,400,000 | 1,559,100,000 | 1,608,100,000 | 1,648,600,000 | 1,718,300,000 | 1,747,700,000 | 1,776,100,000 | 1,817,200,000 | 1,836,600,000 | 1,859,000,000 | 1,909,656,000 | 1,954,512,000 | 570,503,000 | 594,929,000 | 592,285,000 | 619,262,000 | 654,908,000 | 461,244,000 | 453,570,000 | 461,378,000 | 451,806,000 | 472,398,000 | 506,837,000 | 504,674,000 | 504,921,000 | 515,508,000 | 539,133,000 | 558,451,000 | 497,799,000 | 491,403,000 | 492,882,000 | 503,823,000 | 384,933,000 | 287,011,000 |
other non-current assets | 335,200,000 | 325,200,000 | 331,200,000 | 341,400,000 | 360,100,000 | 345,000,000 | 315,300,000 | 266,900,000 | 254,500,000 | 210,600,000 | 197,300,000 | 293,800,000 | 228,600,000 | 205,800,000 | 207,100,000 | 200,400,000 | 199,800,000 | 199,500,000 | 202,800,000 | 196,000,000 | 202,200,000 | 223,100,000 | 196,900,000 | 197,500,000 | 206,500,000 | 207,000,000 | 145,500,000 | 159,300,000 | 153,500,000 | 186,000,000 | 429,900,000 | 425,000,000 | 424,900,000 | 195,300,000 | 182,100,000 | 162,200,000 | 362,300,000 | 361,500,000 | 388,100,000 | 426,700,000 | 416,700,000 | 420,300,000 | 436,200,000 | 406,300,000 | 483,900,000 | 452,600,000 | 430,900,000 | 481,800,000 | 462,800,000 | 483,000,000 | 506,287,000 | |||||||||||||||||||||||
total other assets | 4,683,400,000 | 4,658,200,000 | 4,651,600,000 | 4,625,000,000 | 4,623,100,000 | 4,627,000,000 | 4,632,300,000 | 4,561,100,000 | 4,588,400,000 | 4,555,700,000 | 4,544,500,000 | 4,607,000,000 | 3,091,200,000 | 3,119,200,000 | 3,139,600,000 | 2,926,500,000 | 2,950,300,000 | 2,882,200,000 | 2,920,900,000 | 2,848,900,000 | 2,829,700,000 | 2,806,400,000 | 2,794,400,000 | 2,799,900,000 | 2,848,200,000 | 2,851,500,000 | 2,494,500,000 | 2,545,700,000 | 2,538,800,000 | 6,102,600,000 | 6,339,400,000 | 6,375,900,000 | 6,363,400,000 | 8,425,000,000 | 8,324,200,000 | 8,384,700,000 | 8,013,400,000 | 8,072,500,000 | 8,133,600,000 | 8,785,300,000 | 6,753,300,000 | 6,677,100,000 | 6,811,100,000 | 6,883,700,000 | 7,299,300,000 | 7,299,200,000 | 7,341,200,000 | 7,421,000,000 | 7,264,000,000 | 7,209,000,000 | 7,310,455,000 | 7,075,562,000 | 2,929,181,000 | 2,995,664,000 | 2,960,953,000 | 3,209,273,000 | 3,307,126,000 | 2,615,000,000 | 2,574,801,000 | 2,588,322,000 | 2,538,953,000 | 2,596,458,000 | 2,701,642,000 | 2,671,818,000 | 2,654,710,000 | 2,677,153,000 | 2,743,038,000 | 2,795,412,000 | 2,609,527,000 | 2,595,167,000 | 2,576,392,000 | 2,522,659,000 | 2,284,797,000 | 2,076,979,000 |
total assets | 6,479,500,000 | 6,747,200,000 | 6,446,500,000 | 6,472,600,000 | 6,548,000,000 | 6,738,700,000 | 6,563,300,000 | 6,411,000,000 | 6,508,300,000 | 6,671,200,000 | 6,447,500,000 | 6,508,600,000 | 4,872,200,000 | 4,975,900,000 | 4,753,600,000 | 4,472,800,000 | 4,354,700,000 | 4,384,100,000 | 4,197,200,000 | 4,103,500,000 | 4,116,100,000 | 4,426,700,000 | 4,139,500,000 | 4,080,400,000 | 4,170,000,000 | 4,382,200,000 | 3,806,500,000 | 3,809,500,000 | 3,806,000,000 | 9,368,100,000 | 8,633,700,000 | 8,628,800,000 | 8,669,100,000 | 11,818,000,000 | 11,534,800,000 | 11,679,000,000 | 11,743,800,000 | 12,030,200,000 | 11,857,000,000 | 12,670,900,000 | 10,564,700,000 | 10,569,400,000 | 10,655,200,000 | 10,926,900,000 | 11,616,800,000 | 11,766,500,000 | 11,743,300,000 | 11,804,200,000 | 11,666,600,000 | 11,721,000,000 | 11,795,311,000 | 11,972,335,000 | 4,586,269,000 | 4,778,206,000 | 4,586,313,000 | 4,882,443,000 | 5,052,312,000 | 4,162,687,000 | 3,973,533,000 | 3,972,758,000 | 3,852,700,000 | 3,981,184,000 | 3,982,252,000 | 3,977,245,000 | 4,024,829,000 | 4,053,213,000 | 4,251,125,000 | 4,344,022,000 | 4,170,388,000 | 4,000,614,000 | 3,986,871,000 | 3,973,244,000 | 3,740,313,000 | 3,364,979,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of short-term borrowings | 100,000 | 9,300,000 | 3,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 313,800,000 | 296,700,000 | 272,800,000 | 286,400,000 | 295,000,000 | 308,800,000 | 278,900,000 | 286,100,000 | 329,700,000 | 331,300,000 | 355,000,000 | 372,000,000 | 372,500,000 | 396,800,000 | 385,700,000 | 342,500,000 | 315,300,000 | 297,100,000 | 245,100,000 | 276,600,000 | 256,000,000 | 268,200,000 | 325,100,000 | 253,400,000 | 261,700,000 | 265,300,000 | 378,600,000 | 261,300,000 | 275,100,000 | 404,000,000 | 495,700,000 | 383,400,000 | 407,800,000 | 387,300,000 | 436,600,000 | 348,200,000 | 531,700,000 | 579,000,000 | 578,800,000 | 531,000,000 | 525,900,000 | 504,900,000 | 583,100,000 | 527,200,000 | 587,000,000 | 575,400,000 | 596,600,000 | 579,400,000 | 593,900,000 | 580,000,000 | 569,596,000 | 602,707,000 | 288,265,000 | 293,398,000 | 294,858,000 | 281,448,000 | 315,403,000 | 256,492,000 | 262,357,000 | 266,416,000 | 248,679,000 | 229,502,000 | 199,002,000 | 212,973,000 | 196,767,000 | 217,898,000 | 225,928,000 | 238,656,000 | 235,798,000 | 231,643,000 | 208,505,000 | 219,151,000 | 208,713,000 | 206,286,000 |
employee compensation and benefits | 102,500,000 | 93,400,000 | 116,200,000 | 116,700,000 | 104,000,000 | 96,000,000 | 125,400,000 | 117,500,000 | 106,100,000 | 94,100,000 | 106,000,000 | 102,900,000 | 101,500,000 | 102,000,000 | 140,100,000 | 146,300,000 | 126,100,000 | 101,000,000 | 117,000,000 | 107,000,000 | 77,900,000 | 68,000,000 | 71,000,000 | 70,700,000 | 68,700,000 | 94,200,000 | 111,700,000 | 85,000,000 | 77,500,000 | 142,700,000 | 186,600,000 | 160,500,000 | 143,800,000 | 148,000,000 | 166,100,000 | 159,300,000 | 216,300,000 | 222,600,000 | 262,900,000 | 264,600,000 | 250,000,000 | 254,900,000 | 305,500,000 | 287,400,000 | 298,500,000 | 294,600,000 | 347,100,000 | 317,500,000 | 292,600,000 | 264,000,000 | 295,067,000 | 304,029,000 | 89,514,000 | 86,774,000 | 109,361,000 | 117,538,000 | 108,836,000 | 84,043,000 | 107,995,000 | 100,626,000 | 86,471,000 | 77,496,000 | 78,225,000 | 71,674,000 | 75,664,000 | 90,210,000 | 107,163,000 | 98,816,000 | 99,582,000 | 112,147,000 | 107,828,000 | 96,651,000 | 85,741,000 | 88,882,000 |
other current liabilities | 573,700,000 | 522,600,000 | 496,800,000 | 525,700,000 | 548,100,000 | 514,500,000 | 545,300,000 | 598,300,000 | 624,800,000 | 576,200,000 | 602,100,000 | 625,600,000 | 582,100,000 | 515,600,000 | 525,900,000 | 527,200,000 | 489,700,000 | 425,800,000 | 410,400,000 | 435,300,000 | 416,700,000 | 346,600,000 | 352,900,000 | 370,100,000 | 379,800,000 | 345,800,000 | 328,400,000 | 361,100,000 | 356,800,000 | 480,600,000 | 517,100,000 | 528,700,000 | 496,500,000 | 558,600,000 | 511,500,000 | 416,700,000 | 667,900,000 | 665,300,000 | 644,100,000 | 693,900,000 | 675,700,000 | 654,200,000 | 709,100,000 | 791,100,000 | 885,500,000 | 655,300,000 | 664,000,000 | 778,500,000 | 797,400,000 | 633,000,000 | 670,162,000 | 347,889,000 | 150,437,000 | 150,135,000 | 129,522,000 | 163,550,000 | 144,366,000 | 97,531,000 | 80,942,000 | 90,286,000 | 78,496,000 | 86,763,000 | 95,367,000 | 84,491,000 | 98,919,000 | 104,975,000 | 101,662,000 | 130,431,000 | 109,759,000 | 90,943,000 | 112,673,000 | 94,873,000 | 91,402,000 | 90,003,000 |
total current liabilities | 990,100,000 | 912,700,000 | 895,100,000 | 928,800,000 | 950,400,000 | 919,300,000 | 949,600,000 | 1,001,900,000 | 1,060,600,000 | 1,001,600,000 | 1,063,100,000 | 1,100,500,000 | 1,056,100,000 | 1,014,400,000 | 1,051,700,000 | 1,016,000,000 | 931,100,000 | 823,900,000 | 772,500,000 | 818,900,000 | 750,600,000 | 682,800,000 | 749,000,000 | 694,200,000 | 710,200,000 | 705,300,000 | 818,700,000 | 707,400,000 | 709,400,000 | 1,027,500,000 | 1,199,400,000 | 1,072,600,000 | 1,048,400,000 | 1,397,600,000 | 1,471,200,000 | 1,288,100,000 | 1,415,900,000 | 1,467,600,000 | 1,486,500,000 | 1,496,200,000 | 1,460,000,000 | 1,431,100,000 | 1,639,500,000 | 1,668,700,000 | 1,777,100,000 | 1,528,100,000 | 1,610,200,000 | 1,678,400,000 | 1,686,800,000 | 1,483,000,000 | 1,537,921,000 | 2,131,949,000 | 661,716,000 | 659,323,000 | 641,841,000 | 717,602,000 | 711,402,000 | 546,361,000 | 546,796,000 | 572,544,000 | 525,728,000 | 477,518,000 | 467,068,000 | 462,027,000 | 451,979,000 | 498,504,000 | 533,948,000 | 583,449,000 | 575,227,000 | 560,906,000 | 542,096,000 | 544,928,000 | 505,618,000 | 521,282,000 |
other liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 1,398,100,000 | 1,835,700,000 | 1,638,700,000 | 1,628,400,000 | 1,752,600,000 | 2,084,300,000 | 1,988,300,000 | 1,993,600,000 | 2,114,700,000 | 2,491,800,000 | 2,317,300,000 | 2,448,100,000 | 911,500,000 | 1,091,100,000 | 894,100,000 | 700,900,000 | 716,600,000 | 932,400,000 | 839,600,000 | 805,200,000 | 1,013,000,000 | 1,450,500,000 | 1,029,100,000 | 1,118,700,000 | 1,215,100,000 | 1,370,700,000 | 787,600,000 | 798,800,000 | 779,900,000 | 2,673,100,000 | 1,440,700,000 | 1,503,400,000 | 1,698,900,000 | 4,528,900,000 | 4,278,400,000 | 4,411,300,000 | 4,551,700,000 | 4,837,100,000 | 4,709,300,000 | 4,983,200,000 | 3,260,900,000 | 3,403,400,000 | 2,997,400,000 | 2,960,700,000 | 2,739,000,000 | 2,933,800,000 | 2,552,600,000 | 2,570,700,000 | 2,737,400,000 | 2,592,000,000 | 2,454,278,000 | 1,495,369,000 | 1,233,794,000 | 1,395,093,000 | 1,304,225,000 | 1,317,454,000 | 1,384,167,000 | 802,321,000 | 702,521,000 | 673,265,000 | 734,472,000 | 862,351,000 | 814,857,000 | 883,281,000 | 991,807,000 | 953,468,000 | 1,035,150,000 | 1,024,160,000 | 1,119,105,000 | 1,042,223,000 | 1,103,023,000 | 1,173,527,000 | 1,056,495,000 | 721,873,000 |
pension and other post-retirement compensation and benefits | 59,800,000 | 60,600,000 | 61,600,000 | 70,900,000 | 71,800,000 | 73,100,000 | 73,600,000 | 68,900,000 | 69,800,000 | 71,100,000 | 70,800,000 | 88,400,000 | 90,300,000 | 91,800,000 | 93,200,000 | 97,300,000 | 100,000,000 | 101,200,000 | 102,000,000 | 94,500,000 | 95,100,000 | 95,700,000 | 96,400,000 | 88,100,000 | 89,200,000 | 89,800,000 | 90,000,000 | 109,800,000 | 107,900,000 | 291,900,000 | 285,600,000 | 275,100,000 | 268,400,000 | 258,600,000 | 253,400,000 | 248,500,000 | 282,000,000 | 285,900,000 | 287,200,000 | 301,600,000 | 305,100,000 | 300,900,000 | 322,000,000 | 279,100,000 | 291,400,000 | 318,600,000 | 324,800,000 | 388,200,000 | 374,500,000 | 370,000,000 | 378,066,000 | |||||||||||||||||||||||
deferred tax liabilities | 48,200,000 | 45,600,000 | 44,400,000 | 40,300,000 | 38,700,000 | 39,000,000 | 40,000,000 | 40,900,000 | 41,800,000 | 43,900,000 | 43,300,000 | 46,500,000 | 69,900,000 | 85,100,000 | 89,800,000 | 95,700,000 | 96,300,000 | 101,400,000 | 107,400,000 | 112,000,000 | 112,100,000 | 114,500,000 | 104,400,000 | 111,400,000 | 119,800,000 | 124,600,000 | 105,900,000 | 106,300,000 | 118,400,000 | 369,100,000 | 394,800,000 | 549,500,000 | 546,500,000 | 602,200,000 | 609,500,000 | 636,400,000 | 815,200,000 | 828,700,000 | 844,200,000 | 827,900,000 | 465,100,000 | 516,300,000 | 528,300,000 | 558,400,000 | 608,600,000 | 599,500,000 | 580,600,000 | 497,800,000 | 498,000,000 | 481,000,000 | 488,102,000 | 190,173,000 | 194,469,000 | 188,957,000 | 228,737,000 | 235,422,000 | 175,877,000 | 169,198,000 | 147,772,000 | 139,977,000 | 145,777,000 | 153,984,000 | 150,167,000 | 145,565,000 | 146,559,000 | 184,514,000 | 189,214,000 | 166,558,000 | 170,033,000 | 136,886,000 | 112,615,000 | 111,106,000 | 109,781,000 | |
other non-current liabilities | 311,100,000 | 259,000,000 | 243,800,000 | 305,400,000 | 301,600,000 | 295,800,000 | 294,700,000 | 264,800,000 | 286,100,000 | 253,300,000 | 244,900,000 | 185,900,000 | 181,400,000 | 189,600,000 | 202,900,000 | 224,800,000 | 239,100,000 | 231,400,000 | 269,400,000 | 223,100,000 | 195,600,000 | 190,700,000 | 206,700,000 | 199,200,000 | 229,100,000 | 221,400,000 | 168,200,000 | 207,000,000 | 201,500,000 | 286,800,000 | 275,400,000 | 219,600,000 | 203,400,000 | 149,200,000 | 162,000,000 | 199,500,000 | 512,700,000 | 526,700,000 | 521,000,000 | 525,600,000 | 521,000,000 | 490,400,000 | 497,700,000 | 480,700,000 | 481,900,000 | 450,200,000 | 457,400,000 | 467,400,000 | 427,000,000 | 452,000,000 | 453,587,000 | 279,140,000 | 92,175,000 | 89,863,000 | 97,039,000 | 79,489,000 | 85,660,000 | 86,085,000 | 86,295,000 | 93,681,000 | 92,926,000 | 95,399,000 | 102,924,000 | 96,016,000 | 97,260,000 | 101,612,000 | 96,941,000 | 95,544,000 | 105,041,000 | 97,086,000 | 89,898,000 | 87,949,000 | 85,912,000 | 86,526,000 |
total liabilities | 2,807,300,000 | 3,113,600,000 | 2,883,600,000 | 2,973,800,000 | 3,115,100,000 | 3,411,500,000 | 3,346,200,000 | 3,370,100,000 | 3,573,000,000 | 3,861,700,000 | 3,739,400,000 | 3,869,400,000 | 2,309,200,000 | 2,472,000,000 | 2,331,700,000 | 2,134,700,000 | 2,083,100,000 | 2,190,300,000 | 2,090,900,000 | 2,053,700,000 | 2,166,400,000 | 2,534,200,000 | 2,185,600,000 | 2,211,600,000 | 2,363,400,000 | 2,511,800,000 | 1,970,400,000 | 1,929,300,000 | 1,917,100,000 | 4,648,400,000 | 3,595,900,000 | 3,620,200,000 | 3,765,600,000 | 7,443,200,000 | 7,280,400,000 | 7,323,700,000 | 7,577,500,000 | 7,946,000,000 | 7,848,200,000 | 8,135,000,000 | 6,012,600,000 | 6,146,100,000 | 5,991,400,000 | 5,959,500,000 | 5,898,000,000 | 5,830,200,000 | 5,525,600,000 | 5,602,500,000 | 5,723,700,000 | 5,378,000,000 | 5,311,954,000 | 4,906,094,000 | 2,468,397,000 | 2,634,599,000 | 2,538,921,000 | 2,584,327,000 | 2,685,458,000 | 1,880,243,000 | 1,768,501,000 | 1,759,088,000 | 1,760,885,000 | 1,869,128,000 | 1,863,116,000 | 1,921,832,000 | 2,019,429,000 | 2,033,144,000 | 2,074,903,000 | 2,123,827,000 | 2,196,168,000 | 2,089,743,000 | 2,158,714,000 | 2,198,950,000 | 2,034,456,000 | 1,694,980,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 163.9 and 164.8 issued at june 30, 2025 and december 31, 2024, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 1,387,300,000 | 1,455,700,000 | 1,501,700,000 | 1,536,700,000 | 1,569,200,000 | 1,607,600,000 | 1,593,600,000 | 1,585,200,000 | 1,569,800,000 | 1,558,000,000 | 1,554,900,000 | 1,549,300,000 | 1,540,500,000 | 1,584,300,000 | 1,582,700,000 | 1,614,200,000 | 1,651,300,000 | 1,676,600,000 | 1,680,700,000 | 1,698,800,000 | 1,680,300,000 | 1,673,900,000 | 1,777,700,000 | 1,765,900,000 | 1,761,700,000 | 1,905,100,000 | 1,893,800,000 | 1,991,900,000 | 2,077,100,000 | 2,654,700,000 | 2,797,700,000 | 2,887,300,000 | 2,876,300,000 | 2,940,000,000 | 2,920,800,000 | 2,909,100,000 | 2,890,900,000 | 2,874,800,000 | 2,860,300,000 | 2,849,200,000 | 4,054,700,000 | 4,048,800,000 | 4,250,000,000 | 4,542,300,000 | 4,937,400,000 | 509,558,000 | 502,855,000 | 488,843,000 | 481,028,000 | 488,873,000 | 476,930,000 | 474,489,000 | 489,028,000 | 480,125,000 | 475,135,000 | 462,069,000 | 458,257,000 | 454,736,000 | 451,241,000 | 456,144,000 | 465,141,000 | 468,930,000 | 476,242,000 | 478,396,000 | 493,114,000 | 484,376,000 | 488,540,000 | |||||||
retained earnings | 2,557,300,000 | 2,449,800,000 | 2,336,100,000 | 2,210,900,000 | 2,109,300,000 | 1,961,300,000 | 1,866,200,000 | 1,696,100,000 | 1,600,400,000 | 1,483,900,000 | 1,390,500,000 | 1,331,800,000 | 1,250,900,000 | 1,132,600,000 | 1,051,400,000 | 935,800,000 | 825,300,000 | 726,500,000 | 631,200,000 | 561,600,000 | 482,500,000 | 442,100,000 | 401,000,000 | 335,300,000 | 273,400,000 | 189,500,000 | 169,200,000 | 107,500,000 | 27,900,000 | 2,308,000,000 | 2,481,700,000 | 2,355,300,000 | 2,292,700,000 | 2,091,900,000 | 2,068,100,000 | 2,060,900,000 | 1,920,200,000 | 1,839,300,000 | 1,791,700,000 | 2,305,200,000 | 2,247,600,000 | 2,157,900,000 | 2,044,000,000 | 1,923,200,000 | 2,109,200,000 | 1,947,700,000 | 1,829,100,000 | 1,671,100,000 | 1,498,300,000 | 1,344,000,000 | 1,292,288,000 | 1,676,199,000 | 1,667,794,000 | 1,617,999,000 | 1,579,290,000 | 1,733,281,000 | 1,702,119,000 | 1,655,302,000 | 1,624,605,000 | 1,597,110,000 | 1,560,944,000 | 1,518,726,000 | 1,490,655,000 | 1,471,436,000 | 1,457,231,000 | 1,457,676,000 | 1,469,830,000 | 1,445,504,000 | 1,323,607,000 | 1,296,226,000 | 1,262,604,000 | 1,219,555,000 | 1,172,459,000 | 1,148,126,000 |
accumulated other comprehensive loss | -274,100,000 | -273,600,000 | -276,600,000 | -250,500,000 | -247,300,000 | -243,400,000 | -244,400,000 | -242,100,000 | -236,600,000 | -234,100,000 | -239,000,000 | -243,600,000 | -230,100,000 | -214,700,000 | -213,900,000 | -213,600,000 | -206,700,000 | -211,000,000 | -207,300,000 | -212,300,000 | -214,800,000 | -225,200,000 | -226,500,000 | -234,100,000 | -230,200,000 | -225,900,000 | -228,600,000 | -221,000,000 | -217,900,000 | -244,800,000 | -243,400,000 | -235,800,000 | -267,300,000 | -659,000,000 | -736,300,000 | -616,500,000 | -646,600,000 | -631,700,000 | -645,000,000 | -380,300,000 | -160,134,000 | -48,039,000 | ||||||||||||||||||||||||||||||||
total equity | 3,672,200,000 | 3,633,600,000 | 3,562,900,000 | 3,498,800,000 | 3,432,900,000 | 3,327,200,000 | 3,217,100,000 | 3,040,900,000 | 2,935,300,000 | 2,809,500,000 | 2,708,100,000 | 2,639,200,000 | 2,563,000,000 | 2,503,900,000 | 2,421,900,000 | 2,338,100,000 | 2,271,600,000 | 2,193,800,000 | 2,106,300,000 | 2,049,800,000 | 1,949,700,000 | 1,892,500,000 | 1,953,900,000 | 1,868,800,000 | 1,806,600,000 | 1,870,400,000 | 1,836,100,000 | 1,880,200,000 | 1,888,900,000 | 4,719,700,000 | 5,037,800,000 | 5,008,600,000 | 4,903,500,000 | 4,374,800,000 | 4,254,400,000 | 4,355,300,000 | 4,166,300,000 | 4,084,200,000 | 4,008,800,000 | 4,535,900,000 | 4,552,100,000 | 4,423,300,000 | 4,663,800,000 | 4,967,400,000 | 5,718,800,000 | 5,936,300,000 | 6,217,700,000 | 6,201,700,000 | 5,942,900,000 | 6,343,000,000 | 6,483,357,000 | |||||||||||||||||||||||
total liabilities and equity | 6,479,500,000 | 6,747,200,000 | 6,446,500,000 | 6,472,600,000 | 6,548,000,000 | 6,738,700,000 | 6,563,300,000 | 6,411,000,000 | 6,508,300,000 | 6,671,200,000 | 6,447,500,000 | 6,508,600,000 | 4,872,200,000 | 4,975,900,000 | 4,753,600,000 | 4,472,800,000 | 4,354,700,000 | 4,384,100,000 | 4,197,200,000 | 4,103,500,000 | 4,116,100,000 | 4,426,700,000 | 4,139,500,000 | 4,080,400,000 | 4,170,000,000 | 4,382,200,000 | 3,806,500,000 | 3,809,500,000 | 3,806,000,000 | 9,368,100,000 | 8,633,700,000 | 8,628,800,000 | 8,669,100,000 | 11,818,000,000 | 11,534,800,000 | 11,679,000,000 | 11,743,800,000 | 12,030,200,000 | 11,857,000,000 | 12,670,900,000 | 10,564,700,000 | 10,569,400,000 | 10,655,200,000 | 10,926,900,000 | 11,616,800,000 | 11,766,500,000 | 11,743,300,000 | 11,804,200,000 | 11,666,600,000 | 11,721,000,000 | 11,795,311,000 | |||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 164.5 and 164.8 issued at march 31, 2025 and december 31, 2024, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 164.8 and 165.3 issued at december 31, 2024 and 2023, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.2 and 165.3 issued at september 30, 2024 and december 31, 2023, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.5 and 165.3 issued at june 30, 2024 and december 31, 2023, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 166.0 and 165.3 issued at march 31, 2024 and december 31, 2023, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.3 and 164.5 issued at december 31, 2023 and 2022, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.3 and 164.5 issued at september 30, 2023 and december 31, 2022, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.1 and 164.5 issued at june 30, 2023 and december 31, 2022, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.0 and 164.5 issued at march 31, 2023 and december 31, 2022, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 164.5 and 165.1 issued at december 31, 2022 and 2021, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 164.5 and 165.1 issued at september 30, 2022 and december 31, 2021, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 164.5 and 165.1 issued at june 30, 2022 and december 31, 2021, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.4 and 165.1 issued at march 31, 2022 and december 31, 2021, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.1 and 166.1 issued at december 31, 2021 and 2020, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.5 and 166.1 issued at september 30, 2021 and december 31, 2020, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.9 and 166.1 issued at june 30, 2021 and december 31, 2020, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 166.2 and 166.1 issued at march 31, 2021 and december 31, 2020, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 166.1 and 168.3 issued at december 31, 2020 and 2019, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 166.3 and 168.3 issued at september 30, 2020 and december 31, 2019, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.9 and 168.3 issued at june 30, 2020 and december 31, 2019, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts and notes receivable | 665,000,000 | 404,000,000 | 459,600,000 | 645,700,000 | 402,400,000 | 422,100,000 | 985,200,000 | 831,600,000 | 768,200,000 | 764,500,000 | 914,400,000 | 764,000,000 | 689,500,000 | 1,086,200,000 | 1,268,700,000 | 1,167,700,000 | 1,136,500,000 | 1,170,600,000 | 1,247,500,000 | 1,205,900,000 | 1,180,900,000 | 1,302,200,000 | 1,410,700,000 | 1,334,300,000 | 1,299,200,000 | 1,305,500,000 | 1,404,000,000 | 1,292,648,000 | 1,319,561,000 | 572,144,000 | 680,260,000 | 569,204,000 | 556,688,000 | 595,407,000 | 625,856,000 | 516,905,000 | 490,221,000 | 475,679,000 | 550,830,000 | 423,125,000 | 462,106,000 | 505,196,000 | 461,081,000 | 517,240,000 | 558,928,000 | 616,705,000 | 472,222,000 | 479,915,000 | 533,144,000 | 532,792,000 | 422,134,000 | |||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 165.7 and 168.3 issued at march 31, 2020 and december 31, 2019, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 168.3 and 171.4 issued at december 31, 2019 and december 31, 2018, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 168.1 and 171.4 issued at september 30, 2019 and december 31, 2018, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 168.0 and 171.4 issued at june 30, 2019 and december 31, 2018, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 171.9 and 171.4 issued at march 31, 2019 and december 31, 2018, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in millions | 2,018,000,000 | 2,017,000,000 | 2,016,000,000 | 2,015,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 51,300,000 | 347,400,000 | 254,500,000 | 144,400,000 | 102,900,000 | 666,500,000 | 476,900,000 | 351,500,000 | 87,800,000 | 522,200,000 | 391,200,000 | 250,200,000 | 107,400,000 | 376,900,000 | 261,700,000 | 113,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss (income) from discontinued operations, net of tax | 1,100,000 | 1,300,000 | 4,700,000 | 5,600,000 | 5,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations to net cash from operating activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equity income of unconsolidated subsidiaries | -600,000 | -8,400,000 | -7,100,000 | -5,800,000 | -600,000 | -1,300,000 | -900,000 | -600,000 | -200,000 | -4,300,000 | -2,700,000 | -1,900,000 | -900,000 | -2,800,000 | -2,000,000 | -1,100,000 | -500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 12,000,000 | 49,700,000 | 36,900,000 | 24,900,000 | 21,500,000 | 85,200,000 | 63,900,000 | 42,000,000 | 21,400,000 | 84,600,000 | 64,300,000 | 68,300,000 | 33,500,000 | 139,500,000 | 101,400,000 | 66,800,000 | 32,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 8,200,000 | 34,900,000 | 27,000,000 | 18,400,000 | 24,700,000 | 97,700,000 | 73,200,000 | 48,600,000 | 24,000,000 | 96,400,000 | 72,600,000 | 75,200,000 | 37,600,000 | 121,400,000 | 83,800,000 | 55,600,000 | 27,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | -1,700,000 | -4,100,000 | -4,100,000 | 10,100,000 | -10,600,000 | -159,700,000 | -11,800,000 | -16,700,000 | -4,700,000 | -16,100,000 | -3,800,000 | -26,600,000 | -13,600,000 | 3,000,000 | 1,900,000 | 4,900,000 | 5,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) loss on sale of business | -3,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share-based compensation | 5,400,000 | 20,900,000 | 16,400,000 | 11,300,000 | 6,000,000 | 39,600,000 | 32,200,000 | 26,000,000 | 16,400,000 | 34,200,000 | 28,700,000 | 22,300,000 | 16,100,000 | 33,000,000 | 27,500,000 | 19,400,000 | 9,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
trade name and other impairment | 15,300,000 | 12,000,000 | 32,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of effects of business acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets and liabilities | -500,000 | -23,200,000 | 10,700,000 | 7,400,000 | -200,000 | 34,100,000 | 3,200,000 | -8,800,000 | -5,100,000 | -107,900,000 | -27,400,000 | -14,500,000 | -13,100,000 | 25,700,000 | -25,500,000 | -24,900,000 | -15,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of continuing operations | -257,100,000 | 458,100,000 | 299,200,000 | 177,800,000 | -166,900,000 | 674,000,000 | 418,500,000 | 210,900,000 | -88,700,000 | 702,400,000 | 459,700,000 | 369,500,000 | -15,000,000 | 750,000,000 | 403,100,000 | 195,100,000 | -126,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities of discontinued operations | 800,000 | -19,000,000 | -14,600,000 | -5,900,000 | -700,000 | -53,800,000 | -56,700,000 | -55,600,000 | -17,300,000 | 159,000,000 | 97,100,000 | -10,700,000 | -7,200,000 | -9,600,000 | -7,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -256,300,000 | 439,100,000 | 284,600,000 | 171,900,000 | -167,600,000 | 620,200,000 | 361,800,000 | 155,300,000 | -106,000,000 | 861,400,000 | 556,800,000 | 369,500,000 | -15,000,000 | 739,300,000 | 395,900,000 | 185,500,000 | -133,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital expenditures | -16,800,000 | -48,200,000 | -33,800,000 | -20,300,000 | -16,800,000 | -70,900,000 | -50,500,000 | -37,600,000 | -23,600,000 | -117,800,000 | -94,500,000 | -74,600,000 | -38,200,000 | -134,300,000 | -100,600,000 | -66,800,000 | -34,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 300,000 | 200,000 | -400,000 | -500,000 | 2,300,000 | 7,900,000 | 7,100,000 | 3,800,000 | 24,700,000 | 24,100,000 | 9,500,000 | 6,300,000 | 27,300,000 | 24,800,000 | 23,100,000 | 2,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from (payments due to) the sale of businesses | 700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisitions, net of cash acquired | -287,200,000 | -900,000 | -900,000 | -900,000 | -2,900,000 | -59,500,000 | -59,500,000 | -59,500,000 | -56,700,000 | -25,000,000 | -100,000 | -1,913,900,000 | -1,913,000,000 | -99,000,000 | -3,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -1,500,000 | -2,000,000 | -5,200,000 | -3,800,000 | -3,000,000 | -3,600,000 | -800,000 | -500,000 | 354,531,000 | 103,544,000 | 103,560,000 | 94,750,000 | 73,319,000 | 78,788,000 | 56,328,000 | 55,187,000 | 56,033,000 | 54,083,000 | 56,224,000 | 67,723,000 | 61,118,000 | 56,964,000 | 59,794,000 | 69,874,000 | 78,732,000 | 81,447,000 | 82,238,000 | 77,084,000 | 77,822,000 | 69,505,000 | 71,197,000 | |||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities of continuing operations | -304,500,000 | -61,700,000 | -47,900,000 | -34,500,000 | -31,200,000 | 2,636,900,000 | 2,661,100,000 | 2,672,300,000 | -80,300,000 | -123,300,000 | -74,200,000 | -68,100,000 | -32,000,000 | -2,024,500,000 | -1,989,600,000 | -143,200,000 | -35,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities of discontinued operations | -7,100,000 | -7,100,000 | -7,100,000 | -6,500,000 | -6,500,000 | -6,500,000 | -3,700,000 | 1,500,000 | -4,300,000 | 59,000,000 | 59,000,000 | 59,000,000 | 54,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -304,500,000 | -68,800,000 | -55,000,000 | -41,600,000 | -31,200,000 | 2,630,400,000 | 2,654,600,000 | 2,665,800,000 | -84,000,000 | -121,800,000 | -78,500,000 | -68,100,000 | -32,000,000 | -1,965,500,000 | -1,930,600,000 | -84,200,000 | 19,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net receipts of commercial paper and revolving long-term debt | 584,100,000 | 417,500,000 | 229,100,000 | 138,400,000 | 363,500,000 | 276,500,000 | 263,400,000 | 406,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued to employees, net of shares withheld | 5,900,000 | 13,300,000 | 16,000,000 | 6,300,000 | 900,000 | 37,200,000 | 34,300,000 | 29,500,000 | 2,800,000 | 20,700,000 | 20,100,000 | 8,300,000 | -1,600,000 | 19,400,000 | 21,900,000 | 17,300,000 | 8,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchases of ordinary shares | -500,000,000 | -400,000,000 | -300,000,000 | -150,000,000 | -200,000,000 | -100,000,000 | -100,000,000 | -200,000,000 | -200,000,000 | -200,000,000 | -200,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
dividends paid | -31,000,000 | -187,200,000 | -156,700,000 | -125,900,000 | -63,300,000 | -251,700,000 | -188,900,000 | -126,100,000 | -62,800,000 | -243,600,000 | -181,600,000 | -119,700,000 | -60,100,000 | -231,700,000 | -173,300,000 | -115,600,000 | -57,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities of continuing operations | 559,000,000 | -268,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 559,000,000 | -407,900,000 | -268,400,000 | -161,100,000 | 997,800,000 | -3,432,600,000 | -3,201,900,000 | -2,926,800,000 | 169,000,000 | -600,100,000 | -444,500,000 | -248,700,000 | 77,200,000 | 1,286,300,000 | 1,612,500,000 | -34,900,000 | 159,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash held for sale | 27,000,000 | 27,000,000 | 27,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 6,400,000 | -1,400,000 | -9,800,000 | -3,800,000 | -4,800,000 | 56,800,000 | 55,500,000 | 45,000,000 | 20,600,000 | -27,300,000 | 10,800,000 | -5,700,000 | 1,600,000 | -44,200,000 | -43,300,000 | -29,500,000 | -25,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in cash and cash equivalents | 4,600,000 | -12,000,000 | -21,600,000 | -7,600,000 | 794,200,000 | -125,200,000 | -130,000,000 | -60,700,000 | -400,000 | 112,200,000 | 44,600,000 | 47,000,000 | 31,800,000 | 15,900,000 | 34,500,000 | 36,900,000 | 20,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 74,300,000 | 86,300,000 | 86,300,000 | 113,300,000 | 238,500,000 | 238,500,000 | 238,500,000 | 126,300,000 | 126,300,000 | 126,300,000 | 110,400,000 | 110,400,000 | 110,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 78,900,000 | 64,700,000 | 78,700,000 | 907,500,000 | 108,500,000 | 177,800,000 | 238,100,000 | 170,900,000 | 173,300,000 | 158,100,000 | 144,900,000 | 147,300,000 | 131,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets held for sale | 877,800,000 | 891,900,000 | 1,042,700,000 | 900,000 | 700,000 | 8,800,000 | 80,600,000 | 129,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets held for sale | 2,311,900,000 | 2,292,900,000 | 2,287,800,000 | 15,600,000 | 17,100,000 | 25,900,000 | 24,900,000 | 36,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities held for sale | 303,000,000 | 356,200,000 | 363,900,000 | 3,500,000 | 3,100,000 | 11,500,000 | 35,100,000 | 60,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities held for sale | 506,700,000 | 505,900,000 | 539,900,000 | 500,000 | 500,000 | 4,000,000 | 6,500,000 | 11,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 171.4 and 180.3 issued at december 31, 2018 and december 31, 2017, respectively | 1,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from discontinued operations, net of tax | -25,700,000 | -27,000,000 | -8,100,000 | -1,900,000 | -1,900,000 | -7,100,000 | -48,600,000 | 4,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from sale / impairment of discontinued operations, net of tax | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of businesses | 7,300,000 | 4,200,000 | 3,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 17,100,000 | 17,100,000 | 17,100,000 | 101,400,000 | 101,400,000 | 101,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
excess tax benefits from share-based compensation | -8,000,000 | -8,800,000 | -3,200,000 | -500,000 | -6,000,000 | -6,000,000 | -4,600,000 | -2,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments due to) proceeds from sale of businesses and other | -12,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net receipts (repayments) of commercial paper and revolving long-term debt | 39,700,000 | 46,000,000 | 30,200,000 | -913,100,000 | -385,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of long-term debt | -675,100,000 | -2,009,300,000 | -700,000 | -356,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
premium paid on early extinguishment of debt | -16,000,000 | -16,000,000 | -16,000,000 | -94,900,000 | -94,900,000 | -94,900,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
transfer of cash to nvent | -74,200,000 | -74,200,000 | -74,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
distribution of cash from nvent | 993,600,000 | 993,600,000 | 993,600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of year | 86,300,000 | 238,500,000 | 126,300,000 | 110,400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents, end of year | 74,300,000 | 113,300,000 | 238,500,000 | 126,300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 43,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for income taxes | 92,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 173.6 and 180.3 issued at september 30, 2018 and december 31, 2017, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain from sale of discontinued operations, net of tax | -198,900,000 | -200,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of business | 6,400,000 | 6,200,000 | 5,300,000 | 3,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(payments due to) proceeds from the sale of businesses | -12,800,000 | -12,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of short-term borrowings | -800,000 | -500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayments of long-term debt | -675,100,000 | -675,100,000 | -2,009,300,000 | -1,659,300,000 | -700,000 | -700,000 | -700,000 | -4,600,000 | -4,300,000 | -400,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | -2,000,000 | -7,500,000 | -26,800,000 | -26,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 175.4 and 180.3 issued at june 30, 2018 and december 31, 2017, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net receipts (repayments) of short-term borrowings | 200,000 | -800,000 | 800,000 | -2,300,000 | -2,000,000 | -300,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt and short-term borrowings | 200,000 | 300,000 | 700,000 | 800,000 | 700,000 | 700,000 | 3,200,000 | 5,300,000 | 5,600,000 | 6,700,000 | 2,500,000 | 6,100,000 | 2,800,000 | 2,500,000 | 3,000,000 | 2,900,000 | 6,000,000 | 3,096,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 178.4 and 180.3 issued at march 31, 2018 and december 31, 2017, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments due to the sale of businesses | -13,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt | 800,000,000 | 1,714,800,000 | 1,714,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 180.3 and 181.8 issued at december 31, 2017 and december 31, 2016, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(income) income from discontinued operations, net of tax | -5,400,000 | -70,000,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) income from sale / impairment of discontinued operations, net of tax | -181,100,000 | -600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of bridge financing debt issuance costs | 10,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and other post-retirement expense | 29,200,000 | 31,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and other post-retirement contributions | -15,700,000 | -13,500,000 | -24,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses and other | 2,759,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 181.6 and 181.8 issued at september 30, 2017 and december 31, 2016, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of businesses | 2,764,000,000 | 2,765,600,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net repayments of commercial paper and revolving long-term debt | -842,300,000 | -975,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 181.5 and 181.8 issued at june 30, 2017 and december 31, 2016, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 7,500,000 | -2,300,000 | -8,300,000 | -1,200,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 182.2 and 181.8 issued at march 31, 2017 and december 31, 2016, respectively | 1,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) receipts of short-term borrowings | -100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 181.8 and 180.5 issued at december 31, 2016 and december 31, 2015, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of trade names | 13,300,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 181.7 and 180.5 issued at september 30, 2016 and december 31, 2015, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
(gain) income from sale of discontinued operations, net of tax | -600,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of bridge financing fees | 10,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net (repayments) receipts of commercial paper and revolving long-term debt | -291,100,000 | -139,800,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 181.1 and 180.5 issued at june 30, 2016 and december 31, 2015, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from sale / impairment of discontinued operations, net of tax | 6,700,000 | 4,800,000 | 4,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 180.7 and 180.5 issued at march 31, 2016 and december 31, 2015, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net receipts of short-term borrowings | 700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 180.5 and 202.4 issued at december 31, 2015 and december 31, 2014, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares held in treasury, 19.9 shares at december 31, 2014 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income before noncontrolling interest | -76,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income from continuing operations before noncontrolling interest to net cash from operating activities of continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of businesses | 3,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and trade names | 554,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
pension and other post-retirement income | 9,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of / distribution to noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 par value, 426.0 authorized, 180.3 and 202.4 issued at september 26, 2015 and december 31, 2014, respectively | 1,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -620,300,000 | -533,800,000 | -554,600,000 | -232,700,000 | -54,700,000 | -71,300,000 | -43,600,000 | -41,700,000 | -129,000,000 | -87,000,000 | -7,198,000 | -192,097,000 | -110,060,000 | -151,241,000 | 41,902,000 | 18,525,000 | -22,342,000 | -4,955,000 | -77,013,000 | -11,801,000 | 31,700,000 | -3,892,000 | -44,835,000 | -26,615,000 | 113,580,000 | 170,107,000 | 165,168,000 | 121,866,000 | 70,579,000 | 44,963,000 | 32,393,000 | 16,704,000 | ||||||||||||||||||||||||||||||||||||||||||
gain on sales of assets and businesses | -7,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01, 426.0 authorized, 199.3 and 202.4 issued at june 27, 2015 and december 31, 2014, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares held in treasury, 19.3 and 19.9 shares at june 27, 2015 and december 31, 2014, respectively | -1,218,400,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01, 426.0 authorized, 199.3 and 202.4 issued at march 28, 2015 and december 31, 2014, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares held in treasury, 19.5 and 19.9 shares at march 28, 2015 and december 31, 2014, respectively | -1,230,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 and chf 0.50 par value, 426.0 and 213.0 authorized, 202.4 and 213.0 issued at december 31, 2014 and december 31, 2013, respectively | 2,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares held in treasury, 19.9 and 15.6 shares at december 31, 2014 and december 31, 2013, respectively | -1,251,900,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity attributable to pentair plc | 4,663,800,000 | 4,967,400,000 | 5,718,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 122,400,000 | 119,500,000 | 116,900,000 | 115,000,000 | 116,497,000 | 118,186,000 | 116,083,000 | 116,306,000 | 114,063,000 | 115,419,000 | 117,500,000 | 115,284,000 | 111,879,000 | 115,994,000 | 111,310,000 | 113,555,000 | 118,323,000 | 113,226,000 | 121,888,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 and chf 0.50 par value, 426.0 and 213.0 authorized, 207.1 and 213.0 issued at september 27, 2014 and december 31, 2013, respectively | 2,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares held in treasury, 20.3 and 15.6 shares at september 27, 2014 and december 31, 2013, respectively | -1,267,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares 0.01 and chf 0.50 par value, 426.0 and 213.0 authorized, 213.0 issued at june 28, 2014 and december 31, 2013, respectively | 2,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ordinary shares held in treasury, 20.4 and 15.6 shares at june 28, 2014 and december 31, 2013, respectively | -1,275,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213.0 authorized and issued at march 29, 2014 and december 31, 2013, respectively | 113,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury, 18.3 and 15.6 shares at march 29, 2014 and december 31, 2013, respectively | -1,105,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
capital contribution reserve | 5,051,500,000 | 5,071,400,000 | 5,066,500,000 | 5,064,300,000 | 5,264,000,000 | 5,283,835,000 | 5,337,941,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity attributable to pentair ltd. | 5,936,300,000 | 6,095,300,000 | 6,082,200,000 | 5,826,000,000 | 6,228,000,000 | 6,366,860,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213.0 authorized and issued at december 31, 2013 and december 31,2012, respectively | 113,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury, 15.6 and 6.9 shares at december 31, 2013 and december 31, 2012, respectively | -875,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213.0 authorized and issued at september 28, 2013 and december 31, 2012, respectively | 113,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury, 13.7 and 6.9 shares at september 28, 2013 and december 31, 2012, respectively | -727,200,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213.0 authorized and issued at june 29, 2013 and december 31, 2012, respectively | 113,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury, 13.8 and 6.9 shares at june 29, 2013 and december 31, 2012, respectively | -721,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213.0 authorized and issued at march 30, 2013 and december 31, 2012, respectively | 113,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury, 8.5 and 6.9 shares at march 30, 2013 and december 31, 2012, respectively | -406,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213,000,000 authorized and issued at december 31, 2012; 250,000,000 shares authorized at december 31, 2011 and 98,622,564 shares issued and outstanding at december 31, 2011 | 113,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury, 6,862,540 shares at december 31, 2012 | -315,519,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred taxes | 131,531,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 266,813,000 | 124,345,000 | 115,701,000 | 107,792,000 | 147,568,000 | 124,632,000 | 57,950,000 | 44,631,000 | 48,555,000 | 42,878,000 | 43,580,000 | 48,446,000 | 50,111,000 | 47,848,000 | 63,113,000 | 53,504,000 | 46,213,000 | 43,245,000 | 36,321,000 | 48,512,000 | 42,453,000 | 41,907,000 | 31,239,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term borrowings | 17,000 | 222,000 | 19,190,000 | 3,694,000 | 29,705,000 | 21,451,000 | 6,093,000 | 4,933,000 | 4,180,000 | 2,320,000 | 3,731,000 | 16,000 | 6,143,000 | 7,404,000 | 217,000 | 7,005,000 | 13,586,000 | 4,800,000 | 10,202,000 | 16,003,000 | 14,563,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt | 501,375,000 | 1,193,000 | 1,207,000 | 1,168,000 | 1,194,000 | 1,289,000 | 13,000 | 18,000 | 37,000 | 163,000 | 51,000 | 98,000 | 122,000 | 630,000 | 624,000 | 3,913,000 | 4,442,000 | 5,209,000 | 5,182,000 | 5,099,000 | 4,622,000 | 8,257,000 | 7,625,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
dividends payable | 142,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current pension and post-retirement benefits | 14,790,000 | 9,052,000 | 9,052,000 | 9,052,000 | 8,733,000 | 8,733,000 | 8,733,000 | 8,733,000 | 8,948,000 | 8,948,000 | 8,948,000 | 8,890,000 | 8,890,000 | 8,890,000 | 8,890,000 | 8,557,000 | 8,557,000 | 8,557,000 | 8,557,000 | 7,918,000 | 7,918,000 | 7,918,000 | 7,918,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accrued product claims and warranties | 64,498,000 | 44,935,000 | 42,684,000 | 42,630,000 | 43,920,000 | 47,259,000 | 43,418,000 | 42,295,000 | 40,783,000 | 42,981,000 | 37,803,000 | 33,179,000 | 36,780,000 | 38,639,000 | 41,559,000 | 43,012,000 | 47,528,000 | 46,318,000 | 49,382,000 | 47,719,000 | 48,867,000 | 42,766,000 | 44,093,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | 32,228,000 | 25,153,000 | 14,547,000 | 26,283,000 | 21,498,000 | 20,492,000 | 5,964,000 | 22,202,000 | 23,252,000 | 8,571,000 | 24,302,000 | 14,668,000 | 4,312,000 | 5,451,000 | 7,806,000 | 18,115,000 | 34,135,000 | 12,599,000 | 10,439,000 | 20,459,000 | 13,525,000 | 22,493,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued rebates and sales incentives | 153,645,000 | 45,870,000 | 31,730,000 | 37,009,000 | 45,231,000 | 42,567,000 | 29,546,000 | 33,559,000 | 39,066,000 | 34,418,000 | 24,653,000 | 27,989,000 | 26,286,000 | 20,754,000 | 28,897,000 | 35,907,000 | 36,687,000 | 28,864,000 | 36,867,000 | 37,115,000 | 42,185,000 | 31,293,000 | 39,419,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
pension and other retirement compensation | 382,181,000 | 247,324,000 | 251,551,000 | 248,615,000 | 190,221,000 | 217,021,000 | 216,592,000 | 209,859,000 | 219,463,000 | 213,142,000 | 231,733,000 | 264,472,000 | 270,588,000 | 270,443,000 | 270,139,000 | 164,776,000 | 171,923,000 | 169,790,000 | 161,042,000 | 222,098,000 | 218,420,000 | 213,512,000 | 207,676,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
post-retirement medical and other benefits | 28,963,000 | 29,921,000 | 30,918,000 | 31,774,000 | 26,933,000 | 27,954,000 | 29,459,000 | 30,325,000 | 28,506,000 | 29,819,000 | 30,630,000 | 32,019,000 | 32,847,000 | 34,299,000 | 34,723,000 | 34,218,000 | 35,095,000 | 36,179,000 | 37,147,000 | 46,499,000 | 46,806,000 | 47,401,000 | 47,842,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
long-term income taxes | 49,041,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable noncontrolling interest | 100,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares chf 0.50 par value, 213,000,000, authorized and issued at september 29, 2012; 250,000,0000 shares authorized at december 31, 2011 and october 1, 2011; and 98,622,564 and 98,566,023 shares issued and outstanding at december 31, 2011 and october 1, 2011, respectively | 113,454,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares held in treasury 2,707,600 shares at september 29, 2012 | -119,405,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ equity | 6,966,241,000 | 2,117,872,000 | 2,143,607,000 | 2,047,392,000 | 2,298,116,000 | 2,366,854,000 | 2,282,444,000 | 2,205,032,000 | 2,213,670,000 | 2,091,815,000 | 2,112,056,000 | 2,119,136,000 | 2,055,413,000 | 2,005,400,000 | 1,898,681,000 | 2,055,992,000 | 2,097,235,000 | 1,974,220,000 | 1,910,871,000 | 1,828,157,000 | 1,774,294,000 | 1,705,857,000 | 1,669,999,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity | 11,972,335,000 | 4,586,269,000 | 4,778,206,000 | 4,586,313,000 | 4,882,443,000 | 5,052,312,000 | 4,162,687,000 | 3,973,533,000 | 3,972,758,000 | 3,852,700,000 | 3,981,184,000 | 3,982,252,000 | 3,977,245,000 | 4,024,829,000 | 4,053,213,000 | 4,251,125,000 | 4,344,022,000 | 4,170,388,000 | 4,000,614,000 | 3,986,871,000 | 3,973,244,000 | 3,740,313,000 | 3,364,979,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax assets | 58,899,000 | 62,405,000 | 60,899,000 | 61,411,000 | 60,833,000 | 56,370,000 | 56,349,000 | 50,991,000 | 49,058,000 | 49,665,000 | 52,997,000 | 51,465,000 | 51,268,000 | 51,354,000 | 50,061,000 | 51,961,000 | 54,275,000 | 51,556,000 | 53,057,000 | 52,642,000 | 52,198,000 | 50,578,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term income taxes payable | 13,294,000 | 13,382,000 | 26,470,000 | 23,891,000 | 23,832,000 | 23,548,000 | 23,507,000 | 23,857,000 | 24,821,000 | 25,720,000 | 27,792,000 | 26,906,000 | 28,076,000 | 28,139,000 | 25,356,000 | 24,442,000 | 24,268,000 | 21,306,000 | 18,214,000 | 14,705,000 | 14,412,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 99,204,048, 98,622,564 and 98,766,335 shares issued and outstanding, respectively | 16,534,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 99,048,375, 98,622,564 and 98,419,314 shares issued and outstanding, respectively | 16,507,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,622,564 and 98,409,192 shares issued and outstanding, respectively | 16,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,566,023, 98,409,192 and 98,960,604 shares issued and outstanding, respectively | 16,427,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,766,335, 98,409,192 and 98,701,186 shares issued and outstanding, respectively | 16,460,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,419,314, 98,409,192 and 98,650,967 shares issued and outstanding, respectively | 16,403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,409,192 and 98,655,506 shares issued and | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
outstanding, respectively | 16,401,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,960,604, 98,655,506 and 98,340,837 shares issued and outstanding, respectively | 16,493,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,701,186, 98,655,506 and 98,315,830 shares issued and outstanding, respectively | 16,449,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,650,967, 98,655,506 and 98,280,976 shares issued and outstanding, respectively | 16,441,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current assets of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-current liabilities of discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,340,837, 98,276,919 and 98,626,687 shares issued and outstanding, respectively | 16,389,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,315,830, 98,276,919 and 98,898,606 shares issued and outstanding, respectively | 16,386,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,280,976, 98,276,919 and 99,090,432 shares issued and outstanding, respectively | 16,380,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
minority interest | 121,388,000 | 120,230,000 | 122,960,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.162/3; 98,276,919 and 99,221,831 shares issued and outstanding, respectively | 16,379,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,629,464, 99,221,831 and 99,468,474 shares issued and outstanding, respectively | 16,438,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 98,919,004, 99,221,831 and 99,969,848 shares issued and outstanding, respectively | 16,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 99,090,432, 99,221,831 and 99,777,660 shares issued and outstanding, respectively | 16,515,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liablities and shareholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.162/3; 99,221,831 and 99,777,165 shares issued and outstanding, respectively | 16,537,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 99,468,474, 99,777,165 and 100,052,372 shares issued and outstanding, respectively | 16,578,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 99,969,848, 99,777,165 and 101,122,243 shares issued and outstanding, respectively | 16,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.16 2/3; 99,777,660, 99,777,165 and 101,642,814 shares issued and outstanding, respectively | 16,629,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares par value 0.162/3; 99,777,165 and 101,202,237 shares issued and outstanding, respectively | 16,629,000 |
We provide you with 20 years of balance sheets for Pentair plc stock, allowing you to gain comprehensive visibility into the fundamentals of the company. Our detailed breakdowns include key financial metrics such as asset and liabilities, payables and receivables, long debts and short debts, cash and inventories, expenses and profits. This in-depth information is essential for making informed investment decisions and understanding the financial health and performance of Pentair plc. Explore the full financial landscape of Pentair plc stock with our expertly curated balance sheets.
The information provided in this report about Pentair plc stock is taken from www.sec.gov and many other data providers. While we have conducted our best efforts to ensure that the parsed data is accurate, we cannot guarantee its accuracy. Please use caution and understand that any consequences of its use are your own responsibility.