Stock Analysis on Net

Trane Technologies plc (NYSE:TT)

This company has been moved to the archive! The financial data has not been updated since May 3, 2023.

Analysis of Income Taxes

Microsoft Excel

Income Tax Expense (Benefit)

Trane Technologies plc, income tax expense (benefit), continuing operations

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
United States 180,400 247,000 168,300 203,400 231,900
Non-U.S. 127,700 111,700 106,300 133,500 193,200
Current tax expense 308,100 358,700 274,600 336,900 425,100
United States 66,500 (42,500) 11,200 35,700 (83,200)
Non-U.S. 1,300 17,300 11,000 (18,900) (60,600)
Deferred tax expense (benefit) 67,800 (25,200) 22,200 16,800 (143,800)
Tax expense 375,900 333,500 296,800 353,700 281,300

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Item Description The company
Current tax expense Amount of current income tax expense (benefit) pertaining to taxable income (loss) from continuing operations. Trane Technologies plc current tax expense increased from 2020 to 2021 but then slightly decreased from 2021 to 2022 not reaching 2020 level.
Deferred tax expense (benefit) Amount of deferred income tax expense (benefit) pertaining to income (loss) from continuing operations. Trane Technologies plc deferred tax expense (benefit) decreased from 2020 to 2021 but then increased from 2021 to 2022 exceeding 2020 level.
Tax expense Amount of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Trane Technologies plc tax expense increased from 2020 to 2021 and from 2021 to 2022.

Effective Income Tax Rate (EITR)

Trane Technologies plc, effective income tax rate (EITR) reconciliation

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
U.S. statutory income tax rate 21.00% 21.00% 21.00% 21.00% 21.00%
Non-U.S. tax rate differential -2.80% -2.80% -1.10% -1.90% -1.80%
Tax on U.S. subsidiaries on non-U.S. earnings 0.30% -0.30% 0.30% 1.10% 0.70%
State and local income taxes 1.10% 2.00% 4.30% 3.10% 0.10%
Valuation allowances -0.70% -1.10% -1.10% -2.40% 0.70%
Change in permanent reinvestment assertion 0.00% 0.00% 0.00% 0.00% -2.30%
Transition tax 0.00% 0.00% 0.00% 0.00% 1.50%
Remeasurement of deferred tax balances 0.00% 0.00% 0.00% 0.00% 0.30%
Stock based compensation -0.80% -1.80% -1.70% -1.50% -0.90%
Expiration of carryforward tax attributes 0.00% 0.00% 1.10% 0.00% 0.00%
Other adjustments -0.80% 1.60% 0.20% 0.90% -2.40%
Effective tax rate 17.30% 18.60% 23.00% 20.30% 16.90%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Item Description The company
Effective tax rate Percentage of current income tax expense (benefit) and deferred income tax expense (benefit) pertaining to continuing operations. Trane Technologies plc effective tax rate decreased from 2020 to 2021 and from 2021 to 2022.

Components of Deferred Tax Assets and Liabilities

Trane Technologies plc, components of deferred tax assets and liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Inventory and accounts receivable 11,200 11,000 11,700 17,700 20,300
Fixed assets and intangibles 2,600 5,600 9,500 35,300 39,200
Operating lease liabilities 112,000 106,000 101,000 140,200
Postemployment and other benefit liabilities 254,600 285,700 323,500 392,500 386,100
Product liability 5,500 4,600 4,800 70,000 95,100
Funding liability 73,700 71,800
Other reserves and accruals 181,500 171,200 164,800 157,100 153,900
Net operating losses and credit carryforwards 346,000 453,300 509,000 659,200 589,900
Other 40,700 29,000 58,500 40,600 28,600
Gross deferred tax assets 954,100 1,140,100 1,254,600 1,512,600 1,313,100
Deferred tax valuation allowances (199,800) (258,600) (320,500) (373,700) (332,200)
Deferred tax assets net of valuation allowances 754,300 881,500 934,100 1,138,900 980,900
Inventory and accounts receivable (50,700) (18,600) (22,300) (20,000) (18,600)
Fixed assets and intangibles (1,069,000) (1,135,400) (1,186,000) (1,358,300) (1,220,900)
Operating lease right-of-use assets (110,400) (104,400) (99,500) (140,200)
Postemployment and other benefit liabilities (15,700) (21,300) (14,100) (11,000) (9,700)
Other reserves and accruals (5,500) (5,200) (7,200) (12,500) (11,800)
Product liability (200) (1,200)
Undistributed earnings of foreign subsidiaries (28,000) (27,800) (22,400) (39,300) (39,500)
Other (1,600) (6,900) (3,200) (22,200) (10,600)
Gross deferred tax liabilities (1,280,900) (1,319,600) (1,354,900) (1,603,500) (1,312,300)
Net deferred tax assets (liabilities) (526,600) (438,100) (420,800) (464,600) (331,400)

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Item Description The company
Gross deferred tax assets Amount before allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Trane Technologies plc gross deferred tax assets decreased from 2020 to 2021 and from 2021 to 2022.
Deferred tax assets net of valuation allowances Amount after allocation of valuation allowances of deferred tax asset attributable to deductible temporary differences and carryforwards. Trane Technologies plc deferred tax assets net of valuation allowances decreased from 2020 to 2021 and from 2021 to 2022.
Net deferred tax assets (liabilities) Amount, after allocation of valuation allowances and deferred tax liability, of deferred tax asset attributable to deductible differences and carryforwards, without jurisdictional netting. Trane Technologies plc net deferred tax assets (liabilities) decreased from 2020 to 2021 and from 2021 to 2022.

Adjustments to Financial Statements: Removal of Deferred Taxes

Trane Technologies plc, adjustments to financial statements

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Adjustment to Total Liabilities
Total liabilities (as reported) 11,976,400 11,786,700 11,729,600 13,179,900 10,850,100
Less: Noncurrent deferred tax liabilities, net 526,600 438,100 420,800 464,600 331,400
Total liabilities (adjusted) 11,449,800 11,348,600 11,308,800 12,715,300 10,518,700
Adjustment to Total Trane Technologies Plc Shareholders’ Equity
Total Trane Technologies plc shareholders’ equity (as reported) 6,088,600 6,255,900 6,407,700 7,267,600 7,022,700
Less: Net deferred tax assets (liabilities) (526,600) (438,100) (420,800) (464,600) (331,400)
Total Trane Technologies plc shareholders’ equity (adjusted) 6,615,200 6,694,000 6,828,500 7,732,200 7,354,100
Adjustment to Net Earnings Attributable To Trane Technologies Plc
Net earnings attributable to Trane Technologies plc (as reported) 1,756,500 1,423,400 854,900 1,410,900 1,337,600
Add: Deferred income tax expense (benefit) 67,800 (25,200) 22,200 16,800 (143,800)
Net earnings attributable to Trane Technologies plc (adjusted) 1,824,300 1,398,200 877,100 1,427,700 1,193,800

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


Trane Technologies plc, Financial Data: Reported vs. Adjusted


Adjusted Financial Ratios: Removal of Deferred Taxes (Summary)

Trane Technologies plc, adjusted financial ratios

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net Profit Margin
Reported net profit margin 10.98% 10.07% 6.86% 8.50% 8.54%
Adjusted net profit margin 11.41% 9.89% 7.04% 8.60% 7.62%
Financial Leverage
Reported financial leverage 2.97 2.89 2.83 2.82 2.55
Adjusted financial leverage 2.73 2.70 2.66 2.65 2.44
Return on Equity (ROE)
Reported ROE 28.85% 22.75% 13.34% 19.41% 19.05%
Adjusted ROE 27.58% 20.89% 12.84% 18.46% 16.23%
Return on Assets (ROA)
Reported ROA 9.71% 7.88% 4.71% 6.89% 7.47%
Adjusted ROA 10.09% 7.74% 4.83% 6.97% 6.66%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

Financial ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Trane Technologies plc adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Trane Technologies plc adjusted financial leverage ratio increased from 2020 to 2021 and from 2021 to 2022.
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Trane Technologies plc adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Trane Technologies plc adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.

Trane Technologies plc, Financial Ratios: Reported vs. Adjusted


Adjusted Net Profit Margin

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Trane Technologies plc 1,756,500 1,423,400 854,900 1,410,900 1,337,600
Net revenues 15,991,700 14,136,400 12,454,700 16,598,900 15,668,200
Profitability Ratio
Net profit margin1 10.98% 10.07% 6.86% 8.50% 8.54%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net earnings attributable to Trane Technologies plc 1,824,300 1,398,200 877,100 1,427,700 1,193,800
Net revenues 15,991,700 14,136,400 12,454,700 16,598,900 15,668,200
Profitability Ratio
Adjusted net profit margin2 11.41% 9.89% 7.04% 8.60% 7.62%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Net profit margin = 100 × Net earnings attributable to Trane Technologies plc ÷ Net revenues
= 100 × 1,756,500 ÷ 15,991,700 = 10.98%

2 Adjusted net profit margin = 100 × Adjusted net earnings attributable to Trane Technologies plc ÷ Net revenues
= 100 × 1,824,300 ÷ 15,991,700 = 11.41%

Profitability ratio Description The company
Adjusted net profit margin An indicator of profitability, calculated as adjusted net income divided by total revenue. Trane Technologies plc adjusted net profit margin ratio improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Financial Leverage

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Total assets 18,081,600 18,059,800 18,156,700 20,492,300 17,914,900
Total Trane Technologies plc shareholders’ equity 6,088,600 6,255,900 6,407,700 7,267,600 7,022,700
Solvency Ratio
Financial leverage1 2.97 2.89 2.83 2.82 2.55
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Total assets 18,081,600 18,059,800 18,156,700 20,492,300 17,914,900
Adjusted total Trane Technologies plc shareholders’ equity 6,615,200 6,694,000 6,828,500 7,732,200 7,354,100
Solvency Ratio
Adjusted financial leverage2 2.73 2.70 2.66 2.65 2.44

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 Financial leverage = Total assets ÷ Total Trane Technologies plc shareholders’ equity
= 18,081,600 ÷ 6,088,600 = 2.97

2 Adjusted financial leverage = Total assets ÷ Adjusted total Trane Technologies plc shareholders’ equity
= 18,081,600 ÷ 6,615,200 = 2.73

Solvency ratio Description The company
Adjusted financial leverage A measure of financial leverage calculated as adjusted total assets divided by adjusted total equity.
Financial leverage is the extent to which a company can effect, through the use of debt, a proportional change in the return on common equity that is greater than a given proportional change in operating income.
Trane Technologies plc adjusted financial leverage ratio increased from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Equity (ROE)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Trane Technologies plc 1,756,500 1,423,400 854,900 1,410,900 1,337,600
Total Trane Technologies plc shareholders’ equity 6,088,600 6,255,900 6,407,700 7,267,600 7,022,700
Profitability Ratio
ROE1 28.85% 22.75% 13.34% 19.41% 19.05%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net earnings attributable to Trane Technologies plc 1,824,300 1,398,200 877,100 1,427,700 1,193,800
Adjusted total Trane Technologies plc shareholders’ equity 6,615,200 6,694,000 6,828,500 7,732,200 7,354,100
Profitability Ratio
Adjusted ROE2 27.58% 20.89% 12.84% 18.46% 16.23%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROE = 100 × Net earnings attributable to Trane Technologies plc ÷ Total Trane Technologies plc shareholders’ equity
= 100 × 1,756,500 ÷ 6,088,600 = 28.85%

2 Adjusted ROE = 100 × Adjusted net earnings attributable to Trane Technologies plc ÷ Adjusted total Trane Technologies plc shareholders’ equity
= 100 × 1,824,300 ÷ 6,615,200 = 27.58%

Profitability ratio Description The company
Adjusted ROE A profitability ratio calculated as adjusted net income divided by adjusted shareholders’ equity. Trane Technologies plc adjusted ROE improved from 2020 to 2021 and from 2021 to 2022.

Adjusted Return on Assets (ROA)

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Selected Financial Data (US$ in thousands)
Net earnings attributable to Trane Technologies plc 1,756,500 1,423,400 854,900 1,410,900 1,337,600
Total assets 18,081,600 18,059,800 18,156,700 20,492,300 17,914,900
Profitability Ratio
ROA1 9.71% 7.88% 4.71% 6.89% 7.47%
Adjusted for Deferred Taxes
Selected Financial Data (US$ in thousands)
Adjusted net earnings attributable to Trane Technologies plc 1,824,300 1,398,200 877,100 1,427,700 1,193,800
Total assets 18,081,600 18,059,800 18,156,700 20,492,300 17,914,900
Profitability Ratio
Adjusted ROA2 10.09% 7.74% 4.83% 6.97% 6.66%

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

2022 Calculations

1 ROA = 100 × Net earnings attributable to Trane Technologies plc ÷ Total assets
= 100 × 1,756,500 ÷ 18,081,600 = 9.71%

2 Adjusted ROA = 100 × Adjusted net earnings attributable to Trane Technologies plc ÷ Total assets
= 100 × 1,824,300 ÷ 18,081,600 = 10.09%

Profitability ratio Description The company
Adjusted ROA A profitability ratio calculated as adjusted net income divided by adjusted total assets. Trane Technologies plc adjusted ROA improved from 2020 to 2021 and from 2021 to 2022.