Delaware |
001-39220 |
83-4051582 |
||||||||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
13995 Pasteur Boulevard | ||||||||
Palm Beach Gardens |
Florida |
33418 |
(Registrant’s telephone number, including area code) |
(561) | 365-2000 |
☐ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||
☐ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
||||
☐ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock ($0.01 par value) | CARR | New York Stock Exchange | ||||||
4.125% Notes due 2028 | CARR28 | New York Stock Exchange | ||||||
4.500% Notes due 2032 | CARR32 | New York Stock Exchange | ||||||
Exhibit
Number
|
Exhibit Description |
||||
99 |
|||||
104 |
Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document. |
CARRIER GLOBAL CORPORATION |
||||||||
(Registrant) |
||||||||
Date: February 11, 2025 |
By: |
/S/ PATRICK GORIS |
||||||
Patrick Goris |
||||||||
Senior Vice President and Chief Financial Officer |
2025 Guidance |
|||||
Sales |
$22.5 – $23.0 billion
~$750 million revenue headwind from CCR exit
Organic* up MSD
FX (1%)
Acquisitions 0%
Divestitures (3%)
|
||||
Adjusted Operating Margin* |
16.5% – 17.0%
+ ~100 bps Y/Y
|
||||
Adjusted EPS* |
$2.95 – $3.05
+ ~15-20% Y/Y
|
||||
Free Cash Flow* |
$2.4 – $2.6 billion |
(Unaudited) | |||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||
(In millions, except per share amounts) | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||
Net sales | |||||||||||||||||||||||
Product sales | $ | 4,530 | $ | 3,726 | $ | 19,990 | $ | 16,665 | |||||||||||||||
Service sales | 618 | 590 | 2,496 | 2,286 | |||||||||||||||||||
Total Net sales | 5,148 | 4,316 | 22,486 | 18,951 | |||||||||||||||||||
Costs and expenses | |||||||||||||||||||||||
Cost of products sold | (3,335) | (2,733) | (14,580) | (12,002) | |||||||||||||||||||
Cost of services sold | (469) | (466) | (1,925) | (1,787) | |||||||||||||||||||
Research and development | (162) | (138) | (686) | (493) | |||||||||||||||||||
Selling, general and administrative | (803) | (737) | (3,197) | (2,607) | |||||||||||||||||||
Total Costs and expenses | (4,769) | (4,074) | (20,388) | (16,889) | |||||||||||||||||||
Equity method investment net earnings | 44 | 40 | 231 | 211 | |||||||||||||||||||
Other income (expense), net | 351 | 257 | 317 | (113) | |||||||||||||||||||
Operating profit | 774 | 539 | 2,646 | 2,160 | |||||||||||||||||||
Non-service pension benefit (expense) | — | (1) | (1) | (1) | |||||||||||||||||||
Interest (expense) income, net | (81) | (34) | (371) | (160) | |||||||||||||||||||
Earnings before income taxes | 693 | 504 | 2,274 | 1,999 | |||||||||||||||||||
Income tax (expense) benefit | (723) | (68) | (1,062) | (521) | |||||||||||||||||||
Earnings from continuing operations | (30) | 436 | 1,212 | 1,478 | |||||||||||||||||||
Discontinued operations, net of tax | 2,599 | 3 | 4,496 | (38) | |||||||||||||||||||
Net earnings (loss) | $ | 2,569 | $ | 439 | $ | 5,708 | $ | 1,440 | |||||||||||||||
Less: Non-controlling interest in subsidiaries' | 18 | 19 | 104 | 91 | |||||||||||||||||||
Net earnings (loss) attributable to common shareowners | 2,551 | 420 | 5,604 | 1,349 | |||||||||||||||||||
Amounts attributable to common shareowners: | |||||||||||||||||||||||
Continuing operations | (48) | 417 | 1,108 | 1,387 | |||||||||||||||||||
Discontinued operations | 2,599 | 3 | 4,496 | (38) | |||||||||||||||||||
Net earnings (loss) attributable to common shareowners | 2,551 | 420 | 5,604 | 1,349 | |||||||||||||||||||
Earnings per share | |||||||||||||||||||||||
Basic: | |||||||||||||||||||||||
Continuing operations | $ | (0.05) | $ | 0.50 | $ | 1.23 | $ | 1.66 | |||||||||||||||
Discontinued operations | 2.92 | — | 5.01 | (0.05) | |||||||||||||||||||
Net earnings (loss) | $ | 2.87 | $ | 0.50 | $ | 6.24 | $ | 1.61 | |||||||||||||||
Diluted: | |||||||||||||||||||||||
Continuing operations | $ | (0.05) | $ | 0.49 | $ | 1.22 | $ | 1.63 | |||||||||||||||
Discontinued operations | 2.87 | — | 4.93 | (0.05) | |||||||||||||||||||
Net earnings (loss) | $ | 2.82 | $ | 0.49 | $ | 6.15 | $ | 1.58 | |||||||||||||||
Weighted-average number of shares outstanding | |||||||||||||||||||||||
Basic | 890.1 | 839.6 | 898.2 | 837.3 | |||||||||||||||||||
Diluted | 903.4 | 854.2 | 911.7 | 853.0 | |||||||||||||||||||
(Unaudited) | |||||||||||
As of December 31, | |||||||||||
(In millions) | 2024 | 2023 | |||||||||
Assets | |||||||||||
Cash and cash equivalents | $ | 3,969 | $ | 9,852 | |||||||
Accounts receivable, net | 2,651 | 2,080 | |||||||||
Inventories, net | 2,299 | 1,823 | |||||||||
Assets held for sale | — | 5,093 | |||||||||
Other assets, current | 972 | 728 | |||||||||
Total current assets | 9,891 | 19,576 | |||||||||
Future income tax benefits | 1,131 | 718 | |||||||||
Fixed assets, net | 2,999 | 2,160 | |||||||||
Operating lease right-of-use assets | 554 | 421 | |||||||||
Intangible assets, net | 6,432 | 945 | |||||||||
Goodwill | 14,601 | 7,520 | |||||||||
Pension and post-retirement assets | 43 | 32 | |||||||||
Equity method investments | 1,194 | 1,140 | |||||||||
Other assets | 558 | 310 | |||||||||
Total Assets | $ | 37,403 | $ | 32,822 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable | $ | 2,458 | $ | 2,483 | |||||||
Accrued liabilities | 4,182 | 2,997 | |||||||||
Liabilities held for sale | — | 1,450 | |||||||||
Current portion of long-term debt | 1,252 | 51 | |||||||||
Total current liabilities | 7,892 | 6,981 | |||||||||
Long-term debt | 11,026 | 14,242 | |||||||||
Future pension and post-retirement obligations | 214 | 149 | |||||||||
Future income tax obligations | 2,015 | 523 | |||||||||
Operating lease liabilities | 432 | 333 | |||||||||
Other long-term liabilities | 1,429 | 1,589 | |||||||||
Total Liabilities | 23,008 | 23,817 | |||||||||
Equity | |||||||||||
Common stock, par value $0.01; 4,000,000,000 shares authorized; 948,068,772 and 883,068,393 shares issued; 878,337,677 and 839,910,275 outstanding as of December 31, 2024 and 2023, respectively | 9 | 9 | |||||||||
Treasury stock | (3,915) | (1,972) | |||||||||
Additional paid-in capital | 8,610 | 5,535 | |||||||||
Retained earnings | 11,483 | 6,591 | |||||||||
Accumulated other comprehensive loss | (2,106) | (1,486) | |||||||||
Non-controlling interest | 314 | 328 | |||||||||
Total Equity | 14,395 | 9,005 | |||||||||
Total Liabilities and Equity | $ | 37,403 | $ | 32,822 | |||||||
(Unaudited) | |||||||||||
Year Ended December 31, | |||||||||||
(In millions) | 2024 | 2023 | |||||||||
Operating Activities | |||||||||||
Net earnings (loss) | $ | 5,708 | $ | 1,440 | |||||||
Discontinued operations, net of tax | (4,496) | 38 | |||||||||
Adjustments for non-cash items, net: | |||||||||||
Depreciation and amortization | 1,232 | 491 | |||||||||
Deferred income tax provision | (352) | (243) | |||||||||
Stock-based compensation cost | 86 | 71 | |||||||||
Equity method investment net earnings | (231) | (211) | |||||||||
(Gain) loss on extinguishment of debt | (82) | — | |||||||||
(Gain) loss on sale of investments / deconsolidation | (322) | (19) | |||||||||
Changes in operating assets and liabilities | |||||||||||
Accounts receivable, net | (40) | (161) | |||||||||
Inventories, net | 292 | 123 | |||||||||
Accounts payable and accrued liabilities | 87 | 541 | |||||||||
Distributions from equity method investments | 46 | 129 | |||||||||
Other operating activities, net | (357) | 53 | |||||||||
Net cash flows provided by (used in) continuing operating activities | 1,571 | 2,252 | |||||||||
Net cash flows provided by (used in) discontinued operating activities | (1,008) | 355 | |||||||||
Net cash flows provided by (used in) operating activities | 563 | 2,607 | |||||||||
Investing Activities | |||||||||||
Capital expenditures | (519) | (439) | |||||||||
Investment in businesses, net of cash acquired | (10,890) | (84) | |||||||||
Dispositions of businesses | 634 | 54 | |||||||||
Settlement of derivative contracts, net | (264) | (50) | |||||||||
Other investing activities, net | 14 | 15 | |||||||||
Net cash flows provided by (used in) continuing investing activities | (11,025) | (504) | |||||||||
Net cash flows provided by (used in) discontinued investing activities | 9,000 | (156) | |||||||||
Net cash flows provided by (used in) investing activities | (2,025) | (660) | |||||||||
Financing Activities | |||||||||||
(Decrease) increase in short-term borrowings, net | 50 | (5) | |||||||||
Issuance of long-term debt | 3,412 | 5,609 | |||||||||
Repayment of long-term debt | (5,345) | (111) | |||||||||
Repurchases of common stock | (1,944) | (62) | |||||||||
Dividends paid on common stock | (670) | (620) | |||||||||
Dividends paid to non-controlling interest | (84) | (58) | |||||||||
Other financing activities, net | (30) | (121) | |||||||||
Net cash flows provided by (used in) continuing financing activities | (4,611) | 4,632 | |||||||||
Net cash flows provided by (used in) discontinued financing activities | (25) | (20) | |||||||||
Net cash flows provided by (used in) financing activities | (4,636) | 4,612 | |||||||||
Effect of foreign exchange rate changes on cash and cash equivalents | (103) | 88 | |||||||||
Net increase (decrease) in cash and cash equivalents and restricted cash, including cash classified in current assets held for sale | (6,201) | 6,647 | |||||||||
Less: Change in cash balances classified as assets held for sale | (320) | 97 | |||||||||
Net increase (decrease) in cash and cash equivalents and restricted cash | (5,881) | 6,550 | |||||||||
Cash, cash equivalents and restricted cash, beginning of period | 9,853 | 3,303 | |||||||||
Cash, cash equivalents and restricted cash, end of period | 3,972 | 9,853 | |||||||||
Less: restricted cash | 3 | 1 | |||||||||
Cash and cash equivalents, end of period | $ | 3,969 | $ | 9,852 |
(Unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended December 31, | Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||
(In millions) | Reported | Adjusted | Reported | Adjusted | Reported | Adjusted | Reported | Adjusted | |||||||||||||||||||||||||||||||||||||||
Net sales | |||||||||||||||||||||||||||||||||||||||||||||||
HVAC | $ | 4,509 | $ | 4,509 | $ | 3,293 | $ | 3,293 | $ | 19,078 | $ | 19,078 | $ | 15,139 | $ | 15,139 | |||||||||||||||||||||||||||||||
Refrigeration | 680 | 680 | 1,024 | 1,024 | 3,475 | 3,475 | 3,818 | 3,818 | |||||||||||||||||||||||||||||||||||||||
Segment sales | 5,189 | 5,189 | 4,317 | 4,317 | 22,553 | 22,553 | 18,957 | 18,957 | |||||||||||||||||||||||||||||||||||||||
Eliminations and other | (41) | (41) | (1) | (1) | (67) | (67) | (6) | (6) | |||||||||||||||||||||||||||||||||||||||
Net sales | $ | 5,148 | $ | 5,148 | $ | 4,316 | $ | 4,316 | $ | 22,486 | $ | 22,486 | $ | 18,951 | $ | 18,951 | |||||||||||||||||||||||||||||||
Operating profit | |||||||||||||||||||||||||||||||||||||||||||||||
HVAC | $ | 451 | $ | 658 | $ | 335 | $ | 397 | $ | 2,308 | $ | 3,370 | $ | 2,275 | $ | 2,511 | |||||||||||||||||||||||||||||||
Refrigeration | 396 | 82 | 101 | 108 | 715 | 416 | 428 | 449 | |||||||||||||||||||||||||||||||||||||||
Segment operating profit | 847 | 740 | 436 | 505 | 3,023 | 3,786 | 2,703 | 2,960 | |||||||||||||||||||||||||||||||||||||||
Eliminations and other | (11) | (4) | 224 | (38) | (95) | (42) | (200) | (91) | |||||||||||||||||||||||||||||||||||||||
General corporate expenses | (62) | (58) | (121) | (56) | (282) | (202) | (343) | (220) | |||||||||||||||||||||||||||||||||||||||
Operating profit | $ | 774 | $ | 678 | $ | 539 | $ | 411 | $ | 2,646 | $ | 3,542 | $ | 2,160 | $ | 2,649 | |||||||||||||||||||||||||||||||
Operating margin | |||||||||||||||||||||||||||||||||||||||||||||||
HVAC | 10.0 | % | 14.6 | % | 10.2 | % | 12.1 | % | 12.1 | % | 17.7 | % | 15.0 | % | 16.6 | % | |||||||||||||||||||||||||||||||
Refrigeration | 58.2 | % | 12.1 | % | 9.9 | % | 10.5 | % | 20.6 | % | 12.0 | % | 11.2 | % | 11.8 | % | |||||||||||||||||||||||||||||||
Total Carrier | 15.0 | % | 13.2 | % | 12.5 | % | 9.5 | % | 11.8 | % | 15.8 | % | 11.4 | % | 14.0 | % |
(Unaudited) | |||||||||||||||||||||||||||||
Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||
(In millions) | HVAC | Refrigeration | Eliminations and Other | General Corporate Expenses | Carrier | ||||||||||||||||||||||||
Net sales | $ | 4,509 | $ | 680 | $ | (41) | $ | — | $ | 5,148 | |||||||||||||||||||
Segment operating profit | $ | 451 | $ | 396 | $ | (11) | $ | (62) | $ | 774 | |||||||||||||||||||
Reported operating margin | 10.0 | % | 58.2 | % | 15.0 | % | |||||||||||||||||||||||
Adjustments to segment operating profit: | |||||||||||||||||||||||||||||
Restructuring costs | $ | 1 | $ | 3 | $ | 7 | $ | — | $ | 11 | |||||||||||||||||||
Amortization of acquired intangibles | 172 | — | — | — | 172 | ||||||||||||||||||||||||
Acquisition step-up amortization (1) |
30 | 1 | — | — | 31 | ||||||||||||||||||||||||
Acquisition/divestiture-related costs | 4 | — | — | 4 | 8 | ||||||||||||||||||||||||
CCR gain | — | (318) | — | — | (318) | ||||||||||||||||||||||||
Total adjustments to operating profit | $ | 207 | $ | (314) | $ | 7 | $ | 4 | $ | (96) | |||||||||||||||||||
Adjusted operating profit | $ | 658 | $ | 82 | $ | (4) | $ | (58) | $ | 678 | |||||||||||||||||||
Adjusted operating margin | 14.6 | % | 12.1 | % | 13.2 | % |
(Unaudited) | |||||||||||||||||||||||||||||
Three Months Ended December 31, 2023 | |||||||||||||||||||||||||||||
(In millions) | HVAC | Refrigeration | Eliminations and Other | General Corporate Expenses | Carrier | ||||||||||||||||||||||||
Net sales | $ | 3,293 | $ | 1,024 | $ | (1) | $ | — | $ | 4,316 | |||||||||||||||||||
Segment operating profit | $ | 335 | $ | 101 | $ | 224 | $ | (121) | $ | 539 | |||||||||||||||||||
Reported operating margin | 10.2 | % | 9.9 | % | 12.5 | % | |||||||||||||||||||||||
Adjustments to segment operating profit: | |||||||||||||||||||||||||||||
Restructuring costs | $ | 17 | $ | 7 | $ | 8 | $ | — | $ | 32 | |||||||||||||||||||
Amortization of acquired intangibles | 35 | — | — | — | 35 | ||||||||||||||||||||||||
Acquisition step-up amortization (1) |
10 | — | — | — | 10 | ||||||||||||||||||||||||
Acquisition/divestiture-related costs | — | — | — | 65 | 65 | ||||||||||||||||||||||||
Bridge loan financing costs | — | — | 2 | — | 2 | ||||||||||||||||||||||||
Viessmann-related hedges | — | — | (272) | — | (272) | ||||||||||||||||||||||||
Total adjustments to operating profit | $ | 62 | $ | 7 | $ | (262) | $ | 65 | $ | (128) | |||||||||||||||||||
Adjusted operating profit | $ | 397 | $ | 108 | $ | (38) | $ | (56) | $ | 411 | |||||||||||||||||||
Adjusted operating margin | 12.1 | % | 10.5 | % | 9.5 | % |
(Unaudited) | |||||||||||||||||||||||||||||
Year Ended December 31, 2024 | |||||||||||||||||||||||||||||
(In millions) | HVAC | Refrigeration | Eliminations and Other | General Corporate Expenses | Carrier | ||||||||||||||||||||||||
Net sales | $ | 19,078 | $ | 3,475 | $ | (67) | $ | — | $ | 22,486 | |||||||||||||||||||
Segment operating profit | $ | 2,308 | $ | 715 | $ | (95) | $ | (282) | $ | 2,646 | |||||||||||||||||||
Reported operating margin | 12.1 | % | 20.6 | % | 11.8 | % | |||||||||||||||||||||||
Adjustments to segment operating profit: | |||||||||||||||||||||||||||||
Restructuring costs | $ | 87 | $ | 8 | $ | 13 | $ | — | $ | 108 | |||||||||||||||||||
Amortization of acquired intangibles | 689 | — | — | — | 689 | ||||||||||||||||||||||||
Acquisition step-up amortization (1) |
281 | 1 | — | — | 282 | ||||||||||||||||||||||||
Acquisition/divestiture-related costs | 5 | 10 | — | 80 | 95 | ||||||||||||||||||||||||
CCR gain | — | (318) | — | — | (318) | ||||||||||||||||||||||||
Viessmann-related hedges | — | — | 86 | — | 86 | ||||||||||||||||||||||||
Gain on liability adjustment (2) |
— | — | (46) | — | (46) | ||||||||||||||||||||||||
Total adjustments to operating profit | $ | 1,062 | $ | (299) | $ | 53 | $ | 80 | $ | 896 | |||||||||||||||||||
Adjusted operating profit | $ | 3,370 | $ | 416 | $ | (42) | $ | (202) | $ | 3,542 | |||||||||||||||||||
Adjusted operating margin | 17.7 | % | 12.0 | % | 15.8 | % | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||
Year Ended December 31, 2023 | |||||||||||||||||||||||||||||
(In millions) | HVAC | Refrigeration | Eliminations and Other | General Corporate Expenses | Carrier | ||||||||||||||||||||||||
Net sales | $ | 15,139 | $ | 3,818 | $ | (6) | $ | — | $ | 18,951 | |||||||||||||||||||
Segment operating profit | $ | 2,275 | $ | 428 | $ | (200) | $ | (343) | $ | 2,160 | |||||||||||||||||||
Reported operating margin | 15.0 | % | 11.2 | % | 11.4 | % | |||||||||||||||||||||||
Adjustments to segment operating profit: | |||||||||||||||||||||||||||||
Restructuring costs | $ | 44 | $ | 21 | $ | 10 | $ | — | $ | 75 | |||||||||||||||||||
Amortization of acquired intangibles | 143 | — | — | — | 143 | ||||||||||||||||||||||||
Acquisition step-up amortization (1) |
41 | — | — | — | 41 | ||||||||||||||||||||||||
Acquisition/divestiture-related costs | — | — | — | 123 | 123 | ||||||||||||||||||||||||
Bridge loan financing costs | — | — | 3 | — | 3 | ||||||||||||||||||||||||
TCC acquisition-related gain (3) |
8 | — | — | — | 8 | ||||||||||||||||||||||||
Viessmann-related hedges | — | — | 96 | — | 96 | ||||||||||||||||||||||||
Total adjustments to operating profit | $ | 236 | $ | 21 | $ | 109 | $ | 123 | $ | 489 | |||||||||||||||||||
Adjusted operating profit | $ | 2,511 | $ | 449 | $ | (91) | $ | (220) | $ | 2,649 | |||||||||||||||||||
Adjusted operating margin | 16.6 | % | 11.8 | % | 14.0 | % |
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2024 | Year Ended December 31, 2024 | ||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | Reported | Adjustments | Adjusted | Reported | Adjustments | Adjusted | |||||||||||||||||||||||||||||
Net sales | $ | 5,148 | $ | — | $ | 5,148 | $ | 22,486 | $ | — | $ | 22,486 | |||||||||||||||||||||||
Operating profit | $ | 774 | (96) | a | $ | 678 | $ | 2,646 | 896 | a | $ | 3,542 | |||||||||||||||||||||||
Operating margin | 15.0 | % | 13.2 | % | 11.8 | % | 15.8 | % | |||||||||||||||||||||||||||
Earnings before income taxes | $ | 693 | (87) | a,b | $ | 606 | $ | 2,274 | 831 | a,b | $ | 3,105 | |||||||||||||||||||||||
Income tax (expense) benefit | $ | (723) | 627 | c | $ | (96) | $ | (1,062) | 400 | c | $ | (662) | |||||||||||||||||||||||
Effective tax rate | 104.3 | % | 15.8 | % | 46.7 | % | 21.3 | % | |||||||||||||||||||||||||||
Earnings from continuing operations attributable to common shareowners | $ | (48) | $ | 540 | $ | 492 | $ | 1,108 | $ | 1,231 | $ | 2,339 | |||||||||||||||||||||||
Summary of Adjustments: | |||||||||||||||||||||||||||||||||||
Restructuring costs | $ | 11 | a | $ | 108 | a | |||||||||||||||||||||||||||||
Amortization of acquired intangibles | 172 | a | 689 | a | |||||||||||||||||||||||||||||||
Acquisition step-up amortization (1) |
31 | a | 282 | a | |||||||||||||||||||||||||||||||
Acquisition/divestiture-related costs | 8 | a | 95 | a | |||||||||||||||||||||||||||||||
CCR gain | (318) | a | (318) | a | |||||||||||||||||||||||||||||||
Viessmann-related hedges | — | a | 86 | a | |||||||||||||||||||||||||||||||
Gain on liability adjustment (2) |
— | a | (46) | a | |||||||||||||||||||||||||||||||
Debt extinguishment (gain) | — | b | (97) | b | |||||||||||||||||||||||||||||||
Debt prepayment costs | 9 | b | 32 | b | |||||||||||||||||||||||||||||||
Total adjustments | $ | (87) | $ | 831 | |||||||||||||||||||||||||||||||
Tax effect on adjustments above | $ | (35) | $ | (262) | |||||||||||||||||||||||||||||||
Tax specific adjustments (3) |
662 | 662 | |||||||||||||||||||||||||||||||||
Total tax adjustments | $ | 627 | c | $ | 400 | c | |||||||||||||||||||||||||||||
Diluted shares outstanding | 903.4 | 903.4 | 911.7 | 911.7 | |||||||||||||||||||||||||||||||
Diluted earnings per share: | |||||||||||||||||||||||||||||||||||
Continuing operations | $ | (0.05) | $ | 0.54 | $ | 1.22 | $ | 2.56 |
(Unaudited) | |||||||||||||||||||||||||||||||||||
Three Months Ended December 31, 2023 | Year Ended December 31, 2023 | ||||||||||||||||||||||||||||||||||
(In millions, except per share amounts) | Reported | Adjustments | Adjusted | Reported | Adjustments | Adjusted | |||||||||||||||||||||||||||||
Net sales | $ | 4,316 | $ | — | $ | 4,316 | $ | 18,951 | $ | — | $ | 18,951 | |||||||||||||||||||||||
Operating profit | $ | 539 | (128) | a | $ | 411 | $ | 2,160 | 489 | a | $ | 2,649 | |||||||||||||||||||||||
Operating margin | 12.5 | % | 9.5 | % | 11.4 | % | 14.0 | % | |||||||||||||||||||||||||||
Earnings before income taxes | $ | 504 | (111) | a,b | $ | 393 | $ | 1,999 | 538 | a,b | $ | 2,537 | |||||||||||||||||||||||
Income tax (expense) benefit | $ | (68) | (3) | c | $ | (71) | $ | (521) | (47) | c | $ | (568) | |||||||||||||||||||||||
Effective tax rate | 13.5 | % | 18.1 | % | 26.1 | % | 22.4 | % | |||||||||||||||||||||||||||
Earnings from continuing operations attributable to common shareowners | $ | 417 | $ | (114) | $ | 303 | $ | 1,387 | $ | 491 | $ | 1,878 | |||||||||||||||||||||||
Summary of Adjustments: | |||||||||||||||||||||||||||||||||||
Restructuring costs | $ | 32 | a | $ | 75 | a | |||||||||||||||||||||||||||||
Amortization of acquired intangibles | 35 | a | 143 | a | |||||||||||||||||||||||||||||||
Acquisition step-up amortization (1) |
10 | a | 41 | a | |||||||||||||||||||||||||||||||
Acquisition/divestiture-related costs | 65 | a | 123 | a | |||||||||||||||||||||||||||||||
Viessmann-related hedges | (272) | a | 96 | a | |||||||||||||||||||||||||||||||
TCC acquisition-related gain (2) |
— | a | 8 | a | |||||||||||||||||||||||||||||||
Bridge loan financing costs (3) |
19 | a,b | 52 | a,b | |||||||||||||||||||||||||||||||
Total adjustments | $ | (111) | $ | 538 | |||||||||||||||||||||||||||||||
Tax effect on adjustments above | $ | (20) | $ | (83) | |||||||||||||||||||||||||||||||
Tax specific adjustments | 17 | 36 | |||||||||||||||||||||||||||||||||
Total tax adjustments | $ | (3) | c | $ | (47) | c | |||||||||||||||||||||||||||||
Diluted shares outstanding | 854.2 | 854.2 | 853.0 | 853.0 | |||||||||||||||||||||||||||||||
Diluted earnings per share: | |||||||||||||||||||||||||||||||||||
Continuing operations | $ | 0.49 | $ | 0.36 | $ | 1.63 | $ | 2.20 |
(Unaudited) | |||||||||||||||||||||||||||||
Factors Contributing to Total % change in Net Sales | |||||||||||||||||||||||||||||
Organic | FX Translation | Acquisitions / Divestitures, net | Other | Total | |||||||||||||||||||||||||
HVAC | 11% | —% | 26% | —% | 37% | ||||||||||||||||||||||||
Refrigeration | (6)% | —% | (27)% | —% | (33)% | ||||||||||||||||||||||||
Consolidated | 6% | —% | 13% | —% | 19% |
(Unaudited) | |||||||||||||||||||||||||||||
Factors Contributing to Total % change in Net Sales | |||||||||||||||||||||||||||||
Organic | FX Translation | Acquisitions / Divestitures, net | Other | Total | |||||||||||||||||||||||||
HVAC | 5% | —% | 21% | —% | 26% | ||||||||||||||||||||||||
Refrigeration | (1)% | —% | (8)% | —% | (9)% | ||||||||||||||||||||||||
Consolidated | 3% | —% | 16% | —% | 19% |
(Unaudited) | ||||||||||||||
Year Ended December 31, |
||||||||||||||
(In millions) | 2024 | 2023 | ||||||||||||
Net cash flows provided by operating activities | $ | 563 | $ | 2,607 | ||||||||||
Less: Capital expenditures - continuing operations | (519) | (439) | ||||||||||||
Less: Capital expenditures - discontinued operations | (14) | (30) | ||||||||||||
Free cash flow | $ | 30 | $ | 2,138 |
(Unaudited) | ||||||||||||||
As of December 31, | ||||||||||||||
(In millions) | 2024 | 2023 | ||||||||||||
Long-term debt | $ | 11,026 | $ | 14,242 | ||||||||||
Current portion of long-term debt | 1,252 | 51 | ||||||||||||
Less: Cash and cash equivalents | 3,969 | 9,852 | ||||||||||||
Net debt | $ | 8,309 | $ | 4,441 |
(Unaudited) | ||||||||
Year Ended December 31, |
||||||||
(In millions, except per share amounts) | 2024 | |||||||
Discontinued operations, net of tax | $ | 4,496 | ||||||
Summary of adjustments, net of tax: | ||||||||
Divestiture-related costs | $ | 154 | ||||||
Restructuring | 15 | |||||||
Gain on sale of discontinued businesses | (5,176) | |||||||
AFFF legal reserve | 565 | |||||||
Tax specific adjustments | 250 | |||||||
Total adjustments | $ | (4,192) | ||||||
Adjusted Discontinued operations, net of tax | $ | 304 | ||||||
Adjusted diluted earnings per share | $ | 0.34 |
(Unaudited) | ||||||||
Year Ended December 31, |
||||||||
2024 | ||||||||
Continuing operations | $ | 2.56 | ||||||
Discontinued operations | 0.34 | |||||||
Total | $ | 2.90 |