Ecolab Inc. (NYSE:ECL)

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Ecolab Inc., adjusted total assets

US$ in thousands

	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
As Reported
Total assets	21,206,400)	18,126,000)	20,869,100)	20,074,500)	19,962,400)
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)¹	—)	—)	—)	574,702)	552,978)
Add: Allowance for expected credit losses	52,800)	68,400)	62,000)	60,600)	71,500)
Add: LIFO cost to FIFO cost difference²	114,900)	15,600)	(9,300)	(3,900)	(32,900)
Less: Deferred tax assets³	120,600)	163,200)	155,600)	105,100)	102,200)
After Adjustment
Adjusted total assets	21,253,500)	18,046,800)	20,766,200)	20,600,802)	20,451,778)

Based on: 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), 10-K (reporting date: 2017-12-31).

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

² LIFO cost to FIFO cost difference. See details »

³ Deferred tax assets. See details »

The financial data indicates a period of relative stability in asset levels from 2017 through 2019, followed by a significant contraction in 2020 and a robust recovery in 2021. Total assets grew modestly from US$ 19,962,400 thousand in 2017 to US$ 20,869,100 thousand in 2019, before declining by approximately 13% to US$ 18,126,000 thousand in 2020. By the end of 2021, total assets rebounded to US$ 21,206,400 thousand, marking the highest asset level within the observed five-year period.

Asset Trend Analysis: A volatile pattern is observed between 2019 and 2021. The sharp decrease in assets during 2020 suggests a significant divestiture, write-down, or structural adjustment. However, the subsequent increase in 2021 indicates a strong reversal of this trend, suggesting aggressive reinvestment or asset acquisition that exceeded pre-2020 levels.
Adjustment Variance: The relationship between total assets and adjusted total assets fluctuates over the period. In 2017 and 2018, adjusted total assets were higher than reported total assets, with the largest positive variance occurring in 2018 at approximately US$ 526,302 thousand. Conversely, in 2019 and 2020, the adjusted figures were lower than the reported total assets, indicating a shift in the nature or direction of the adjustments applied.
Adjustment Convergence: By 2021, the gap between total assets and adjusted total assets narrowed significantly to US$ 47,100 thousand. This convergence suggests that the factors necessitating adjustments in earlier years had a diminishing impact on the balance sheet by the end of the period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Ecolab Inc., adjusted current liabilities

US$ in thousands

	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
As Reported
Current liabilities	3,553,200)	2,932,200)	3,630,600)	3,685,600)	3,431,800)
Adjustments
Less: Current restructuring liability	39,100)	98,100)	107,100)	73,700)	36,000)
After Adjustment
Adjusted current liabilities	3,514,100)	2,834,100)	3,523,500)	3,611,900)	3,395,800)

Based on: 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), 10-K (reporting date: 2017-12-31).

The analysis of current liabilities and their adjusted counterparts between 2017 and 2021 reveals a pattern of fluctuation characterized by a significant contraction in 2020 followed by a robust recovery in 2021. Both the reported and adjusted figures move in high correlation, suggesting that the adjustments applied are consistent in nature and do not fundamentally alter the overall liability trend.

Liability Trend Analysis: Current liabilities increased from 3,431,800 thousand US dollars in 2017 to a peak of 3,685,600 thousand US dollars in 2018. A period of decline followed, with a marginal decrease in 2019 and a substantial reduction to 2,932,200 thousand US dollars by December 31, 2020. This downward trajectory was reversed in 2021, as liabilities rose back to 3,553,200 thousand US dollars, nearly returning to 2017 levels.
Analysis of Adjustments: Adjusted current liabilities remained consistently lower than the reported current liabilities throughout the five-year period. The variance between the two metrics grew steadily from 36,000 thousand US dollars in 2017 to a peak difference of 107,100 thousand US dollars in 2019. This gap narrowed slightly in 2020 to 98,100 thousand US dollars before decreasing significantly to 39,100 thousand US dollars in 2021.
Comparative Volatility: The most pronounced shift occurred between 2019 and 2021. The sharp decrease in 2020 represented a reduction of approximately 19.2% in reported current liabilities. The subsequent increase in 2021 represents a recovery of approximately 20.8% relative to the 2020 lows, indicating a return to the historical baseline of short-term obligations.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Ecolab Inc., adjusted total liabilities

US$ in thousands

	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
As Reported
Total liabilities	13,953,300)	11,924,500)	12,143,300)	12,020,900)	12,273,700)
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	574,702)	552,978)
Less: Deferred tax liabilities²	622,000)	483,900)	740,400)	764,600)	642,800)
Less: Restructuring liability	42,400)	102,400)	111,700)	78,800)	41,500)
After Adjustment
Adjusted total liabilities	13,288,900)	11,338,200)	11,291,200)	11,752,202)	12,142,378)

Based on: 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), 10-K (reporting date: 2017-12-31).

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

² Deferred tax liabilities. See details »

An analysis of the reported and adjusted total liabilities from 2017 through 2021 reveals a period of relative stability followed by a significant increase in the final year. While total liabilities fluctuated within a narrow range between 2017 and 2020, the adjusted figures exhibited a more consistent decline during the first three years of the period before trending upward.

Total Liabilities Trend: Total liabilities remained largely consistent from 2017 to 2020, moving from 12,273,700 thousand US$ to 11,924,500 thousand US$. However, a sharp escalation occurred in 2021, with liabilities rising to 13,953,300 thousand US$, representing a substantial increase compared to the previous four-year average.
Adjusted Total Liabilities Trend: Adjusted total liabilities showed a downward trajectory from 2017 to 2019, decreasing from 12,142,378 thousand US$ to a low of 11,291,200 thousand US$. This decline was halted in 2020 with a slight increase to 11,338,200 thousand US$, followed by a significant surge to 13,288,900 thousand US$ in 2021.
Analysis of Liability Adjustments: The variance between reported total liabilities and adjusted total liabilities expanded notably over the observed period. In 2017, the difference was approximately 131,322 thousand US$, but this gap widened significantly by 2019, reaching 852,100 thousand US$. Although the variance narrowed slightly in 2020, it remained elevated at 664,400 thousand US$ by the end of 2021, indicating that adjustments to the total liability figure became more impactful over time.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Ecolab Inc., adjusted total Ecolab shareholders’ equity

US$ in thousands

	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
As Reported
Total Ecolab shareholders’ equity	7,224,200)	6,166,500)	8,685,300)	8,003,200)	7,618,500)
Adjustments
Less: Net deferred tax assets (liabilities) balance¹	(501,400)	(320,700)	(584,800)	(659,500)	(540,500)
Add: Allowance for expected credit losses	52,800)	68,400)	62,000)	60,600)	71,500)
Add: LIFO cost to FIFO cost difference²	114,900)	15,600)	(9,300)	(3,900)	(32,900)
Add: Restructuring liability	42,400)	102,400)	111,700)	78,800)	41,500)
Add: Noncontrolling interest	28,900)	35,000)	40,500)	50,400)	70,200)
After Adjustment
Adjusted total equity	7,964,600)	6,708,600)	9,475,000)	8,848,600)	8,309,300)

Based on: 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), 10-K (reporting date: 2017-12-31).

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

² LIFO cost to FIFO cost difference. See details »

The equity position of Ecolab Inc. exhibited a period of steady growth followed by a significant contraction in 2020 and a subsequent partial recovery in 2021. Both total shareholders' equity and adjusted total equity maintained a parallel trajectory throughout the five-year period, with adjusted figures consistently exceeding reported total equity.

Equity Growth Trend (2017-2019): A consistent upward trend is observed from 2017 through 2019. Total shareholders' equity grew from 7,618,500 thousand US$ to 8,685,300 thousand US$. Similarly, adjusted total equity increased from 8,309,300 thousand US$ to 9,475,000 thousand US$, reflecting an expansion of the capital base during this interval.
Significant Decline in 2020: A sharp reduction in equity occurred in 2020, with total shareholders' equity falling to 6,166,500 thousand US$ and adjusted total equity dropping to 6,708,600 thousand US$. This represents a substantial contraction compared to the 2019 peak, indicating a significant event that reduced the company's net asset value during that fiscal year.
Recovery Phase (2021): An upward reversal is evident in 2021, as total shareholders' equity rose to 7,224,200 thousand US$ and adjusted total equity reached 7,964,600 thousand US$. Although this indicates a recovery from the 2020 lows, the equity levels remained below the thresholds established in 2019.
Analysis of Equity Adjustments: A persistent positive variance is maintained between total shareholders' equity and adjusted total equity across all reporting years. The adjusted equity figures are consistently higher than the total equity figures, suggesting that specific adjustments were applied to the equity base throughout the entire period analyzed.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Ecolab Inc., adjusted capitalization table

US$ in thousands

	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
As Reported
Short-term debt	411,000)	17,300)	380,600)	743,600)	564,400)
Long-term debt, excluding current maturities	8,347,200)	6,669,300)	5,973,500)	6,301,600)	6,758,300)
Total reported debt	8,758,200)	6,686,600)	6,354,100)	7,045,200)	7,322,700)
Total Ecolab shareholders’ equity	7,224,200)	6,166,500)	8,685,300)	8,003,200)	7,618,500)
Total reported capital	15,982,400)	12,853,100)	15,039,400)	15,048,400)	14,941,200)
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)¹	—)	—)	—)	574,702)	552,978)
Add: Current operating lease liabilities²	115,100)	125,600)	153,200)	—)	—)
Add: Noncurrent operating lease liabilities³	282,600)	300,500)	425,200)	—)	—)
Adjusted total debt	9,155,900)	7,112,700)	6,932,500)	7,619,902)	7,875,678)
Adjustments to Equity
Less: Net deferred tax assets (liabilities) balance⁴	(501,400)	(320,700)	(584,800)	(659,500)	(540,500)
Add: Allowance for expected credit losses	52,800)	68,400)	62,000)	60,600)	71,500)
Add: LIFO cost to FIFO cost difference⁵	114,900)	15,600)	(9,300)	(3,900)	(32,900)
Add: Restructuring liability	42,400)	102,400)	111,700)	78,800)	41,500)
Add: Noncontrolling interest	28,900)	35,000)	40,500)	50,400)	70,200)
Adjusted total equity	7,964,600)	6,708,600)	9,475,000)	8,848,600)	8,309,300)
After Adjustment
Adjusted total capital	17,120,500)	13,821,300)	16,407,500)	16,468,502)	16,184,978)

Based on: 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), 10-K (reporting date: 2017-12-31).

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

² Current operating lease liabilities. See details »

³ Noncurrent operating lease liabilities. See details »

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

⁵ LIFO cost to FIFO cost difference. See details »

The financial structure between 2017 and 2021 exhibits a consistent variance between reported figures and adjusted capitalization metrics, indicating the systematic inclusion of additional liabilities and equity adjustments to arrive at the adjusted capital base.

Debt Obligations and Adjustments: Reported debt followed a declining trajectory from 2017 to 2019, decreasing from US$ 7.32 billion to a period low of US$ 6.35 billion. This trend reversed after 2019, culminating in a significant increase to US$ 8.76 billion by December 31, 2021. Adjusted total debt remained consistently higher than reported debt throughout the five-year period, reflecting a persistent gap that peaked in 2021 at US$ 9.16 billion.
Shareholders' Equity Dynamics: A steady upward trend in reported shareholders' equity was observed from 2017 to 2019, rising from US$ 7.62 billion to US$ 8.69 billion. However, a sharp contraction occurred in 2020, with reported equity dropping to US$ 6.17 billion. A partial recovery followed in 2021, bringing adjusted equity to US$ 7.96 billion. The adjusted equity figures consistently exceed the reported equity, suggesting the accounting for additional equity-like components.
Total Capitalization Trends: Total reported capital remained relatively stable between 2017 and 2019, fluctuating around the US$ 15 billion mark. A notable contraction is observed in 2020, where reported capital fell to US$ 12.85 billion, before rebounding sharply to a period high of US$ 15.98 billion in 2021. Adjusted total capital mirrored this volatility but maintained a higher valuation across all years, ending the period at US$ 17.12 billion.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?

Ecolab Inc., adjusted net income (loss) attributable to Ecolab

US$ in thousands

12 months ended:	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
As Reported
Net income (loss) attributable to Ecolab	1,129,900)	(1,205,100)	1,558,900)	1,429,100)	1,508,400)
Adjustments
Add: Deferred income tax expense (benefit)¹	(900)	(39,300)	(37,700)	85,100)	(354,500)
Add: Increase (decrease) in allowance for expected credit losses	(15,600)	29,600)	1,400)	(10,900)	3,900)
Add: Increase (decrease) in LIFO reserve²	99,300)	(9,200)	(5,400)	29,000)	18,100)
Add: Increase (decrease) in restructuring liability	(60,000)	(800)	32,900)	37,300)	1,900)
Less: Net loss from discontinued operations, net of tax	—)	(2,172,500)	—)	—)	—)
Add: Other comprehensive income (loss), net of tax	356,400)	97,100)	(268,700)	(119,400)	72,300)
Add: Comprehensive income (loss), net of tax, attributable to noncontrolling interest	10,900)	21,400)	15,400)	10,100)	15,700)
After Adjustment
Adjusted net income (loss) including noncontrolling interest	1,520,000)	1,066,200)	1,296,800)	1,460,300)	1,265,800)

Based on: 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), 10-K (reporting date: 2017-12-31).

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

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

An analysis of the income figures from 2017 to 2021 reveals a substantial divergence between reported net income attributable to the company and adjusted net income. While adjusted figures remained positive throughout the period, reported net income experienced extreme volatility, specifically during the 2020 fiscal year.

Reported Net Income Trend: Between 2017 and 2019, reported net income remained relatively stable, fluctuating between 1.43 billion and 1.56 billion USD. A severe contraction occurred in 2020, resulting in a reported net loss of 1.21 billion USD, followed by a recovery to 1.13 billion USD in 2021.
Adjusted Net Income Stability: Adjusted net income, including noncontrolling interests, demonstrated significantly lower volatility. This metric trended generally upward from 1.27 billion USD in 2017 to a period peak of 1.52 billion USD in 2021. Notably, the adjusted figure remained positive in 2020 at 1.07 billion USD, contrasting sharply with the reported net loss for the same period.
Analysis of 2020 Variance: The most significant variance occurred in 2020, where the gap between reported and adjusted net income exceeded 2.27 billion USD. This indicates that the reported net loss was driven by substantial non-recurring items or adjustments that were excluded from the adjusted net income calculation, effectively neutralizing the reported loss from a normalized operational perspective.

AI Ask an analyst for more