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.

Adjustments to Financial Statements

Microsoft Excel

Adjustments to Current Assets

Trane Technologies plc, adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current assets 6,379,200 6,470,900 6,905,600 6,217,200 5,732,000
Adjustments
Add: Allowance for credit losses 43,700 39,900 40,000 42,200 32,700
Add: LIFO reserve1 129,900 72,600 41,100 85,600 83,500
After Adjustment
Adjusted current assets 6,552,800 6,583,400 6,986,700 6,345,000 5,848,200

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).

1 LIFO reserve. See details »


Adjustments to Total Assets

Trane Technologies plc, adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total assets 18,081,600 18,059,800 18,156,700 20,492,300 17,914,900
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1 545,919
Add: Allowance for credit losses 43,700 39,900 40,000 42,200 32,700
Add: LIFO reserve2 129,900 72,600 41,100 85,600 83,500
Less: Noncurrent deferred tax assets, net3
After Adjustment
Adjusted total assets 18,255,200 18,172,300 18,237,800 20,620,100 18,577,019

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).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »

2 LIFO reserve. See details »

3 Noncurrent deferred tax assets, net. See details »


Adjustments to Current Liabilities

Trane Technologies plc, adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Current liabilities 5,686,800 4,752,400 4,338,900 4,861,900 4,315,700
Adjustments
Less: Current deferred revenue 110,500 115,400 108,600 107,300 103,100
Less: Current standard product warranty liability 120,400 106,600 127,700 157,600 149,500
After Adjustment
Adjusted current liabilities 5,455,900 4,530,400 4,102,600 4,597,000 4,063,100

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).


Adjustments to Total Liabilities

Trane Technologies plc, adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total liabilities 11,976,400 11,786,700 11,729,600 13,179,900 10,850,100
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1 545,919
Less: Noncurrent deferred tax liabilities2 526,600 438,100 420,800 464,600 331,400
Less: Deferred revenue 317,700 311,700 304,400 304,100 292,200
Less: Standard product warranty liability 323,600 296,200 282,700 284,700 278,900
After Adjustment
Adjusted total liabilities 10,808,500 10,740,700 10,721,700 12,126,500 10,493,519

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Noncurrent deferred tax liabilities. See details »


Adjustments to Stockholders’ Equity

Trane Technologies plc, adjusted total Trane Technologies plc shareholders’ equity

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Total Trane Technologies plc shareholders’ equity 6,088,600 6,255,900 6,407,700 7,267,600 7,022,700
Adjustments
Less: Net deferred tax assets (liabilities)1 (526,600) (438,100) (420,800) (464,600) (331,400)
Add: Allowance for credit losses 43,700 39,900 40,000 42,200 32,700
Add: LIFO reserve2 129,900 72,600 41,100 85,600 83,500
Add: Deferred revenue 317,700 311,700 304,400 304,100 292,200
Add: Standard product warranty liability 323,600 296,200 282,700 284,700 278,900
Add: Noncontrolling interest 16,600 17,200 19,400 44,800 42,100
After Adjustment
Adjusted total equity 7,446,700 7,431,600 7,516,100 8,493,600 8,083,500

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).

1 Net deferred tax assets (liabilities). See details »

2 LIFO reserve. See details »


Adjustments to Capitalization Table

Trane Technologies plc, adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Short-term borrowings and current maturities of long-term debt 1,048,000 350,400 775,600 650,500 350,600
Long-term debt,excluding current maturities 3,788,300 4,491,700 4,496,500 4,922,900 3,740,700
Total reported debt 4,836,300 4,842,100 5,272,100 5,573,400 4,091,300
Total Trane Technologies plc shareholders’ equity 6,088,600 6,255,900 6,407,700 7,267,600 7,022,700
Total reported capital 10,924,900 11,098,000 11,679,800 12,841,000 11,114,000
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1 545,919
Add: Operating lease current (classified in Other current liabilities)2 155,800 147,300 138,800 172,000
Add: Operating lease noncurrent (classified in Other noncurrent liabilities)3 313,500 296,000 276,500 394,400
Adjusted total debt 5,305,600 5,285,400 5,687,400 6,139,800 4,637,219
Adjustments to Equity
Less: Net deferred tax assets (liabilities)4 (526,600) (438,100) (420,800) (464,600) (331,400)
Add: Allowance for credit losses 43,700 39,900 40,000 42,200 32,700
Add: LIFO reserve5 129,900 72,600 41,100 85,600 83,500
Add: Deferred revenue 317,700 311,700 304,400 304,100 292,200
Add: Standard product warranty liability 323,600 296,200 282,700 284,700 278,900
Add: Noncontrolling interest 16,600 17,200 19,400 44,800 42,100
Adjusted total equity 7,446,700 7,431,600 7,516,100 8,493,600 8,083,500
After Adjustment
Adjusted total capital 12,752,300 12,717,000 13,203,500 14,633,400 12,720,719

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).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease current (classified in Other current liabilities). See details »

3 Operating lease noncurrent (classified in Other noncurrent liabilities). See details »

4 Net deferred tax assets (liabilities). See details »

5 LIFO reserve. See details »


Adjustments to Revenues

Trane Technologies plc, adjusted net revenues

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net revenues 15,991,700 14,136,400 12,454,700 16,598,900 15,668,200
Adjustment
Add: Increase (decrease) in deferred revenue 6,000 7,300 1,600 11,900 (800)
After Adjustment
Adjusted net revenues 15,997,700 14,143,700 12,456,300 16,610,800 15,667,400

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).


Adjustments to Reported Income

Trane Technologies plc, adjusted net earnings attributable to Trane Technologies plc

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
As Reported
Net earnings attributable to Trane Technologies plc 1,756,500 1,423,400 854,900 1,410,900 1,337,600
Adjustments
Add: Deferred income tax expense (benefit)1 67,800 (25,200) 22,200 16,800 (143,800)
Add: Increase (decrease) in allowance for credit losses 3,800 (100) 7,800 9,500 5,800
Add: Increase (decrease) in LIFO reserve2 57,300 31,500 7,600 2,100 14,600
Add: Increase (decrease) in deferred revenue 6,000 7,300 1,600 11,900 (800)
Add: Increase (decrease) in standard product warranty liability 27,400 13,500 31,300 5,800 8,400
Less: Discontinued operations, net of tax (21,500) (20,600) (121,400) 40,600 (21,500)
Add: Other comprehensive income (loss), net of tax (130,200) (6,600) 242,800 (41,600) (188,300)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest 16,600 12,700 17,800 18,500 16,900
After Adjustment
Adjusted net earnings 1,826,700 1,477,100 1,307,400 1,393,300 1,071,900

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).

1 Deferred income tax expense (benefit). See details »

2 Increase (decrease) in LIFO reserve. See details »