Exhibit 99.2
First Quarter 2019
Teleconference
Supplemental Data
|
|
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
Cautionary Statement
Forward-Looking Information This communication contains forward looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, the anticipated spin-off of our Upstream Energy business into a new stand-alone company, statements regarding our future financial and business performance and prospects, including forecasted 2019 second quarter and full year business and financial results, margins, pricing, delivered product costs, investments, M&A activity, and restructuring or efficiency initiative activities. These statements are based on the current expectations of management of Ecolab Inc. (“the Company”). There are a number of risks and uncertainties that could cause actual results to differ materially from the forward-looking statements. These risks and uncertainties are set forth under Item 1A of our most recent Annual Report on Form 10-K and our other our public filings with the Securities and Exchange Commission (the “SEC”) and include the vitality of the markets we serve, including the markets served by our Global Energy segment; the impact of economic factors such as the worldwide economy, capital flows, interest rates and foreign currency risk, including reduced sales and earnings in other countries resulting from the weakening of local currencies versus the U.S. dollar; our ability to execute key business initiatives, including upgrades to our information technology systems; potential information technology infrastructure failures and cybersecurity attacks; the proposed spin-off of our Upstream Energy business may be delayed or not completed at all and may not achieve the intended benefits; our ability to attract and retain high caliber management talent to lead our business; our ability to develop competitive advantages through innovation and to commercialize digital solutions; exposure to global economic, political and legal risks related to our international operations including trade sanctions; difficulty in procuring raw materials or fluctuations in raw material costs; and other uncertainties or risks reported from time to time in our reports to the SEC. In light of these risks, uncertainties and factors, the forward-looking events discussed in this communication may not occur. We caution that undue reliance should not be placed on forward-looking statements, which speak only as of the date made. Ecolab does not undertake, and expressly disclaims, any duty to update any forward-looking statement, except as required by law.
Non-GAAP Financial Information This communication includes Company information that does not conform to generally accepted accounting principles (GAAP). Management believes that a presentation of this information is meaningful to investors because it provides insight with respect to ongoing operating results of the Company and allows investors to better evaluate the financial results of the Company. These measures should not be viewed as an alternative to GAAP measures of performance. Furthermore, these measures may not be consistent with similar measures provided by other companies. Reconciliations of our non-GAAP measures included within this presentation are included in the “Non-GAAP Financial Measures” section of this presentation.
1Q 2019 Overview
◢Sales:
§ | Reported sales +1%; fixed currency sales +4% with acquisition adjusted fixed currency sales +3%. |
§ | Strong growth in the Industrial and Other segments more than offset a modest decline in Energy sales. |
◢Operating Income:
§ | Reported operating margin +30 bps; adjusted operating margin +70 bps; adjusted fixed currency operating margin +80 bps. |
§ | Reported operating income +4% with adjusted operating income +8%; adjusted fixed currency operating income +11%. |
§ | Pricing, volume growth and cost saving initiatives more than offset higher delivered product costs and investments in the business during the quarter. |
◢Earnings:
§ | Reported diluted EPS $1.01, +20%. |
§ | Adjusted diluted EPS $1.03, +13% as strengthening operating income growth, driven by pricing, volume growth and cost savings initiatives, along with a lower tax rate and interest expense, drove the gain. |
◢Outlook:
§ | 2019: Adjusted diluted EPS forecast of $5.80 to $6.00, +10% to 14%. |
§ | 2Q 2019: Adjusted diluted EPS forecast of $1.36 to $1.46, +7% to 15%. |
The outlook provided above is for consolidated Ecolab operations and continues to include the Upstream Energy business.
1Q 2019 Results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| First Quarter Ended March 31 | ||||||||||||||||
|
| Reported |
|
|
|
| Adjusted * |
|
|
| ||||||||
(unaudited) |
| Public Currency Rates |
| % |
| Public Currency Rates |
| % | ||||||||||
(millions, except per share) |
| 2019 |
| 2018 |
| Change |
| 2019 |
|
| 2018 |
| Change | |||||
Net sales |
| $ 3,505.4 |
|
| $ 3,470.9 |
|
| 1 | % |
| $ 3,505.4 |
|
| $ 3,470.9 |
|
| 1 | % |
Operating income |
| 367.2 |
|
| 354.3 |
|
| 4 | % |
| 411.1 |
|
| 380.3 |
|
| 8 | % |
Net income attributable to Ecolab |
| 296.5 |
|
| 247.3 |
|
| 20 | % |
| 300.3 |
|
| 266.9 |
|
| 13 | % |
Diluted earnings per share |
| $ 1.01 |
|
| $ 0.84 |
|
| 20 | % |
| $ 1.03 |
|
| $ 0.91 |
|
| 13 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Adjusted * |
|
|
| ||||
|
| Fixed Currency Rates * |
| % | �� | Fixed Currency Rates |
| % | ||||||||||
|
| 2019 |
| 2018 |
| Change |
| 2019 |
|
| 2018 |
| Change | |||||
Net sales |
| $ 3,523.0 |
|
| $ 3,396.1 |
|
| 4 | % |
| $ 3,523.0 |
|
| $ 3,396.1 |
|
| 4 | % |
Operating income |
| 368.3 |
|
| 345.1 |
|
| 7 | % |
| 412.2 |
|
| 371.1 |
|
| 11 | % |
|
|
|
| *See “Non-GAAP Financial Measures” section of this presentation for corresponding reconciliations. |
|
|
|
|
1Q 2019 Sales Growth Detail
|
|
|
|
|
|
|
|
|
|
| Fixed Rate |
| Acq./Div. Adj. |
|
|
|
|
Global Industrial |
| % Change |
| % Change |
| Consolidated |
| % Change |
Food & Beverage |
| 11% |
| 7% |
| Volume & mix |
| 1% |
Water |
| 7% |
| 8% |
| Pricing |
| 3% |
Paper |
| 6% |
| 6% |
| Subtotal |
| 3% |
Life Sciences |
| 27% |
| 14% |
| Acq./Div. |
| 1% |
Textile Care |
| 3% |
| 3% |
| Fixed currency growth |
| 4% |
Total Global Industrial |
| 8% |
| 7% |
| Currency impact |
| -3% |
|
|
|
|
|
| Total |
| 1% |
Global Institutional |
|
|
|
|
| Amounts in the table reflect rounding |
|
|
Institutional |
| 1% |
| 1% |
|
|
|
|
Specialty |
| 7% |
| 7% |
|
|
|
|
Healthcare |
| 2% |
| 2% |
|
|
|
|
Total Global Institutional |
| 2% |
| 2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Energy |
| -2% |
| -2% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other |
|
|
|
|
|
|
|
|
Pest Elimination |
| 7% |
| 7% |
|
|
|
|
Colloidal Technologies |
| 11% |
| 11% |
|
|
|
|
Total Other |
| 7% |
| 7% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
| 4% |
| 3% |
|
|
|
|
1Q 2019 Income Statement / Margins
|
|
|
|
|
|
|
|
|
|
|
|
|
($ millions, unaudited) | 2019 |
| % sales |
| 2018 |
| % sales |
| % change | Comments* |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit | $ 1,408.7 |
| 40.2% |
| $ 1,398.6 |
| 40.3% |
| 1 | % | Adjusted gross margins were 40.3% in both 2019 and 2018. Increased pricing and cost savings offset higher delivered product costs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SG&A | 1,001.2 |
| 28.6% |
| 1,018.3 |
| 29.3% |
| (2) | % | The ratio decreased 70 bps as sales volume leverage and cost savings actions more than offset investments in the business. |
|
Operating Income (fixed FX) |
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial | 147.5 |
| 11.4% |
| 122.0 |
| 10.3% |
| 21 | % | Acquisition adjusted margins were 11.7% in 2019 and 10.3% in 2018. Margins increased 140 bps as pricing, sales volume gains and cost savings more than offset higher delivered product costs and investments in the business. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Institutional | 195.9 |
| 16.1% |
| 195.7 |
| 16.5% |
| 0 | % | Acquisition adjusted margins were 16.3% in 2019 and 16.5% in 2018. Margins declined 20 bps as pricing and cost savings were more than offset by investments in the business, higher delivered product costs and reduced leverage on the segment's volume gain. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Global Energy | 78.4 |
| 9.7% |
| 68.6 |
| 8.3% |
| 14 | % | Acquisition adjusted margins were 9.7% in 2019 and 8.5% in 2018. Margins increased 120 bps as pricing and cost savings more than offset higher delivered product costs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other | 30.2 |
| 14.6% |
| 27.0 |
| 14.0% |
| 12 | % | Acquisition adjusted fixed currency margins were 14.6% in 2019 vs. 14.0% in 2018. The 60 bps increase reflected pricing and sales volume gains that more than offset field costs. |
|
Subtotal at fixed FX | 452.0 |
| 12.8% |
| 413.3 |
| 12.2% |
| 9 | % |
|
|
FX | (1.3) |
|
|
| 9.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
Corp. Expense | (39.6) |
|
|
| (42.8) |
|
|
|
|
| Nalco intangible amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Special Gains/(Ch.) | (43.9) |
|
|
| (26.0) |
|
|
|
|
| 2019: Primarily restructuring charges. |
|
Total Corporate Exp. | (83.5) |
|
|
| (68.8) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Op. Inc. | $ 367.2 |
| 10.5% |
| $ 354.3 |
| 10.2% |
| 4 | % | 2019 acquisition adjusted fixed currency operating margins were 11.9%, a 90 bps increase vs. the equivalent 2018 margin of 11.0%. Pricing, volume growth and cost savings initiatives offset the impact of higher delivered product costs and investments in the business during the quarter. |
|
|
|
|
| *See “Non-GAAP Financial Measures” section of this presentation for corresponding reconciliations.
|
|
1Q 2019 Balance Sheet / Cash Flow
|
|
|
|
|
|
|
|
|
|
|
Summary Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
| March 31 |
|
|
| March 31 | ||||
(millions, unaudited) |
| 2019 |
| 2018 |
| (millions, unaudited) |
| 2019 |
| 2018 |
Cash and cash eq. |
| $ 79.0 |
| $ 175.5 |
| Short-term debt |
| $ 1,132.3 |
| $ 1,017.8 |
Accounts receivable, net |
| 2,691.6 |
| 2,574.3 |
| Accounts payable |
| 1,237.7 |
| 1,229.1 |
Inventories |
| 1,645.6 |
| 1,541.8 |
| Other current liabilities |
| 1,786.0 |
| 1,735.9 |
Other current assets |
| 334.8 |
| 305.2 |
| Long-term debt |
| 6,008.2 |
| 6,397.7 |
PP&E, net |
| 3,878.6 |
| 3,779.9 |
| Pension/Postretirement |
| 942.3 |
| 1,027.7 |
Goodwill and intangibles |
| 11,201.5 |
| 11,315.2 |
| Other liabilities |
| 1,554.2 |
| 1,106.2 |
Other assets |
| 1,096.5 |
| 492.4 |
| Total equity |
| 8,266.9 |
| 7,669.9 |
Total assets |
| $ 20,927.6 |
| $ 20,184.3 |
| Total liab. and equity |
| $ 20,927.6 |
| $ 20,184.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selected Cash Flow items |
|
|
|
|
| Selected Balance Sheet measures |
|
| ||
|
| Three Months Ended |
|
|
|
|
|
| ||
|
| March 31 |
|
|
| March 31 | ||||
(millions, unaudited) |
| 2019 |
| 2018 |
| (unaudited) |
| 2019 |
| 2018 |
Cash from op. activities |
| $ 378.1 |
| $ 487.2 |
| Total Debt/Total Capital |
| 46.3% |
| 49.2% |
Depreciation |
| 159.0 |
| 150.9 |
| Net Debt/Total Capital |
| 46.1% |
| 48.6% |
Amortization |
| 79.8 |
| 80.2 |
| Net Debt/EBITDA(*) |
| 2.4 |
| 2.5 |
Capital expenditures |
| 187.0 |
| 203.3 |
| Net Debt/Adjusted EBITDA(*) |
| 2.2 |
| 2.4 |
|
|
|
|
(*) EBITDA and Adjusted EBITDA are non-GAAP measures. EBITDA is defined as the sum of earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is defined as the sum of EBITDA and special (gains) and charges impacting EBITDA. The inputs to EBITDA reflect the trailing twelve months of activity for the period presented. See “Non-GAAP Financial Measures” section of this presentation corresponding reconciliations. |
|
Appendix
Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
| First Quarter Ended |
| ||||
(unaudited) |
| March 31 |
| ||||
(millions, except percent) |
| 2019 |
| 2018 |
| ||
|
|
|
|
|
|
|
|
Net sales |
|
|
|
|
|
|
|
Reported GAAP net sales |
| $ 3,505.4 |
|
| $ 3,470.9 |
|
|
Effect of foreign currency translation |
| 17.6 |
|
| (74.8) |
|
|
Non-GAAP fixed currency sales |
| 3,523.0 |
|
| 3,396.1 |
|
|
Effect of acquisitions and divestitures |
| (25.1) |
|
| (10.1) |
|
|
Non-GAAP acquisition adjusted fixed currency sales |
| $ 3,497.9 |
|
| $ 3,386.0 |
|
|
|
|
|
|
|
|
|
|
Cost of Sales |
|
|
|
|
|
|
|
Reported GAAP cost of sales |
| $ 2,096.7 |
|
| $ 2,072.3 |
|
|
Special (gains) and charges |
| 3.6 |
|
| 0.0 |
|
|
Non-GAAP adjusted cost of sales |
| $ 2,093.1 |
|
| $ 2,072.3 |
|
|
|
|
|
|
|
|
|
|
Gross Margin |
|
|
|
|
|
|
|
Reported GAAP gross margin |
| 40.2 | % |
| 40.3 | % |
|
Non-GAAP adjusted gross margin |
| 40.3 | % |
| 40.3 | % |
|
|
|
|
|
|
|
|
|
Operating income |
|
|
|
|
|
|
|
Reported GAAP operating income |
| $ 367.2 |
|
| $ 354.3 |
|
|
Effect of foreign currency translation |
| 1.1 |
|
| (9.2) |
|
|
Non-GAAP fixed currency operating income |
| 368.3 |
|
| 345.1 |
|
|
Special (gains) and charges |
| 43.9 |
|
| 26.0 |
|
|
Non-GAAP adjusted fixed currency operating income |
| 412.2 |
|
| 371.1 |
|
|
Effect of acquisitions and divestitures |
| 3.3 |
|
| 0.4 |
|
|
Non-GAAP acquisition adjusted fixed currency operating income |
| $ 415.5 |
|
| $ 371.5 |
|
|
|
|
|
|
|
|
|
|
Operating Income Margin |
|
|
|
|
|
|
|
Reported GAAP operating income margin |
| 10.5 | % |
| 10.2 | % |
|
Non-GAAP adjusted fixed currency operating income margin |
| 11.7 | % |
| 10.9 | % |
|
Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
| First Quarter Ended |
| ||||
(unaudited) |
| March 31 |
| ||||
(millions, except percent and per share) |
| 2019 |
| 2018 |
| ||
|
|
|
|
|
|
|
|
Interest expense, net |
|
|
|
|
|
|
|
Reported GAAP interest expense, net |
| $ 49.4 |
|
| $ 56.4 |
|
|
Special (gains) and charges, after tax |
| 0.2 |
|
| 0.0 |
|
|
Non-GAAP adjusted interest expense, net |
| $ 49.2 |
|
| $ 56.4 |
|
|
|
|
|
|
|
|
|
|
Net Income Attributable to Ecolab |
|
|
|
|
|
|
|
Reported GAAP net income attributable to Ecolab |
| $ 296.5 |
|
| $ 247.3 |
|
|
Special (gains) and charges, after tax |
| 31.5 |
|
| 19.7 |
|
|
Discrete tax net expense (benefit) |
| (27.7) |
|
| (0.1) |
|
|
Non-GAAP adjusted net income attributable to Ecolab |
| $ 300.3 |
|
| $ 266.9 |
|
|
|
|
|
|
|
|
|
|
Diluted Earnings per Share Attributable to Ecolab ("EPS") |
|
|
|
|
|
|
|
Reported GAAP diluted EPS |
| $ 1.01 |
|
| $ 0.84 |
|
|
Special (gains) and charges, after tax |
| 0.11 |
|
| 0.07 |
|
|
Discrete tax net expense (benefit) |
| (0.09) |
|
| 0.00 |
|
|
Non-GAAP adjusted diluted EPS |
| $ 1.03 |
|
| $ 0.91 |
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes |
|
|
|
|
|
|
|
Reported GAAP tax rate |
| 11.4 | % |
| 21.8 | % |
|
Special gains and charges |
| 2.0 |
|
| 0.2 |
|
|
Discrete tax items |
| 7.2 |
|
| 0.0 |
|
|
Non-GAAP adjusted tax rate |
| 20.6 | % |
| 22.0 | % |
|
|
|
|
|
|
|
|
|
EBITDA (trailing twelve months ended) |
|
|
|
|
|
|
|
Net income including non-controlling interest |
| $ 1,529.5 |
|
| $ 1,509.5 |
|
|
Provision for income taxes |
| 296.8 |
|
| 258.7 |
|
|
Interest expense, net |
| 215.3 |
|
| 248.9 |
|
|
Depreciation |
| 629.4 |
|
| 594.4 |
|
|
Amortization |
| 316.6 |
|
| 314.0 |
|
|
EBITDA |
| $ 2,987.6 |
|
| $ 2,925.5 |
|
|
Special (gains) and charges impacting EBITDA |
| 153.9 |
|
| 58.6 |
|
|
Adjusted EBITDA |
| $ 3,141.5 |
|
| $ 2,984.1 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| First Quarter Ended March 31 | ||||||||||
|
| 2019 |
| 2018 | ||||||||
(millions) |
| Fixed Currency |
| Impact of Acquisitions and Divestitures |
| Acquisition Adjusted |
| Fixed Currency |
| Impact of Acquisitions and Divestitures |
| Acquisition Adjusted |
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial |
| $ 1,289.2 |
| ($21.9) |
| $ 1,267.3 |
| $ 1,190.2 |
| ($7.8) |
| $ 1,182.4 |
Global Institutional |
| 1,215.3 |
| (3.1) |
| 1,212.2 |
| 1,187.0 |
| - |
| 1,187.0 |
Global Energy |
| 811.7 |
| (0.1) |
| 811.6 |
| 826.5 |
| (2.3) |
| 824.2 |
Other |
| 206.8 |
| - |
| 206.8 |
| 192.4 |
| - |
| 192.4 |
Subtotal at fixed currency rates |
| 3,523.0 |
| (25.1) |
| 3,497.9 |
| 3,396.1 |
| (10.1) |
| 3,386.0 |
Currency impact |
| (17.6) |
|
|
|
|
| 74.8 |
|
|
|
|
Consolidated reported GAAP net sales |
| $ 3,505.4 |
|
|
|
|
| $ 3,470.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income |
|
|
|
|
|
|
|
|
|
|
|
|
Global Industrial |
| $ 147.5 |
| $ 1.4 |
| $ 148.9 |
| $ 122.0 |
| ($0.8) |
| $ 121.2 |
Global Institutional |
| 195.9 |
| 1.9 |
| 197.8 |
| 195.7 |
| - |
| 195.7 |
Global Energy |
| 78.4 |
| - |
| 78.4 |
| 68.6 |
| 1.2 |
| 69.8 |
Other |
| 30.2 |
| - |
| 30.2 |
| 27.0 |
| - |
| 27.0 |
Corporate |
| (39.8) |
| - |
| (39.8) |
| (42.2) |
| - |
| (42.2) |
Adjusted at fixed currency rates |
| 412.2 |
| 3.3 |
| 415.5 |
| 371.1 |
| 0.4 |
| 371.5 |
Special (gains) and charges |
| 43.9 |
|
|
|
|
| 26.0 |
|
|
|
|
Reported OI at fixed currency rates |
| 368.3 |
|
|
|
|
| 345.1 |
|
|
|
|
Currency impact |
| (1.1) |
|
|
|
|
| 9.2 |
|
|
|
|
Consolidated reported GAAP operating income |
| $ 367.2 |
|
|
|
|
| $ 354.3 |
|
|
|
|
|
|
|
Please see Ecolab’s news release dated April 30, 2019 for additional information, including additional discussion on use of Non-GAAP financial measures. | 2 |