- Reports second quarter sales of $694 million, down 23 percent year-over-year.
- Delivers $131 million of free cash flow; on track to deliver over $225 million for full year.
- Effectively executing against restructuring actions as all events are on schedule or completed.
- Introduces third quarter adjusted EPS guidance of $0.35 to $0.45 and maintains full year sales, earnings and free cash flow guidance.
All financial information and period-to-period references are on a continuing operations basis unless otherwise noted. Reconciliations to discontinued operations as well as GAAP and Non-GAAP reconciliations are in the attached financial tables.
MINNEAPOLIS, Jul 21, 2009 (BUSINESS WIRE) -- Pentair, Inc. (NYSE: PNR) today announced second quarter 2009 net
earnings per diluted share from continuing operations (EPS) of $0.33.
This represents a decrease of 77 percent as compared to the $1.41 of EPS
in the second quarter last year. Current period results include a
negative $0.02 per share impact from restructuring charges and a
negative $0.03 per share charge from the early redemption of bonds.
Adjusting for these items, second quarter 2009 EPS was $0.38, compared
to adjusted second quarter 2008 EPS of $0.70, a decrease of 46 percent.
Total company sales decreased 23 percent to $694 million, compared with
$898 million in the second quarter of 2008. The company delivered second
quarter operating income of $64 million. On an adjusted basis, the
company delivered operating income of $67 million versus $120 million in
the year-ago quarter. The company's adjusted operating income in the
current quarter excludes the impact of additional severance charges
associated with the second quarter elimination of 100 positions not
included in prior restructuring. Overall, adjusted operating margins for
the second quarter contracted 370 basis points to 9.6 percent. The
positive impact from productivity and price did not offset the
significant negative impact related to lower volumes.
Total company free cash flow was positive $131 million for the quarter.
Year-to-date the company has generated $98 million of free cash flow,
which is $39 million more than was generated in the first half of 2008.
The company said it remains on track to achieve free cash flow greater
than $225 million for 2009, driven by improvements in working capital.
"Overall we continue to make tremendous progress against our cost
actions as well as to drive strong free cash flow generation. While a
few of our markets are showing signs of improvement, most continue to
remain soft, as expected," said Randall J. Hogan, Pentair chairman and
chief executive officer.
SECOND QUARTER BUSINESS HIGHLIGHTS
The Water Group delivered $487 million in sales, an 18 percent
decline year-over-year. Sales were down 17 percent excluding the
formation of the Pentair Residential Filtration (PRF) business with
General Electric's (GE) Water and Process Technologies unit, which added
two points of growth, and foreign exchange, which reduced sales by three
points.
-
Global Flow Technologies sales were down 17 percent versus the
year-ago quarter, as sales increases of pump equipment for North
American municipal markets did not outpace declines in residential,
commercial and agricultural markets.
-
Global Filtration sales were down 14 percent, or down 17 percent in
local currencies and excluding the increased sales associated with the
formation of PRF. Sales increases in desalination markets did not
offset declines in residential, industrial and foodservice markets.
-
Global Pool and Spa sales were down 16 percent as a sequential uptick
in second quarter sales associated with the summer pool season was not
enough to overcome the prolonged decline in North American residential
pool markets.
The Water Group's second quarter reported operating income totaled $50
million, down 16 percent as compared to $59 million in the same period
last year. In the quarter, the Water Group had $1 million in pre-tax
restructuring charges associated with severance from recently announced
additional headcount reductions. Excluding these items, second quarter
2009 adjusted operating income was $51 million, down 38 percent versus
second quarter 2008 adjusted operating income of $82 million. Adjusted
operating margins of 10.5 percent were down 330 basis points as benefits
from productivity and price did not offset the negative impact from
volume declines, inflation, pay-as-you-go restructuring costs, and
integration expenses associated with the formation of PRF.
Technical Products delivered second quarter 2009 sales of $207
million, a decrease of 32 percent versus the year-earlier period. Sales
were down 30 percent excluding the impact of foreign exchange.
-
Global Electrical sales were down 28 percent as industrial customers
dramatically slowed their capital projects and distributors
aggressively reduced inventory levels.
-
Global Electronic sales were down 32 percent as each major vertical
market contracted led by Datacom, which was down over 50 percent.
Technical Products' second quarter reported operating income totaled $24
million, down 53 percent compared to $50 million in the same quarter
last year. Adjusting for a restructuring charge, operating income was
$25 million. Adjusted operating margins were 12.0 percent, down 440
basis points versus the second quarter 2008. In the quarter, the
benefits from productivity and price did not offset the negative impact
from volume declines and foreign exchange.
"Second quarter results were generally in line with our expectations and
guidance. Sales came in at the low end, as our Technical Products and
Water European businesses could not overcome extremely soft April and
May months. North America residential markets are beginning to improve
or at least stabilize while commercial and industrial markets remain
uncertain," Hogan said. "Also as expected, the solid progress we are
making to reduce fixed and variable cost enabled margins in Water to
rise back up above ten percent while Technical Products achieved twelve
percent adjusted margins. So, our actions are yielding solid results and
we continue to position our businesses for significant upside when
markets recover."
OUTLOOK
The company introduces its third quarter reported 2009 EPS guidance
range of $0.32 to $0.42. Adjusting for charges associated with new
restructuring actions, third quarter EPS is expected to be $0.35 to
$0.45, down approximately 29 percent year-over-year when using the
midpoint of the guidance range. Third quarter sales are expected to be
down over 20 percent.
The company maintains its full year 2009 EPS guidance to equal or exceed
$1.40, which would be down 46 percent when compared to reported full
year 2008 EPS or down 36 percent when 2008 EPS is adjusted for
non-recurring items (see attached 2008 reconciliation table). The
company expects full year 2009 EPS on both a reported and adjusted basis
will be comparable as restructuring and other charges in 2009 are
expected to be similar in size to anticipated gains from other
nonrecurring items.
"We anticipate that the benefits we have achieved and expect to realize
from our productivity actions will continue to accelerate in the second
half of 2009," said Hogan. "We remain excited about our new product
introductions, global growth prospects in many markets and our ability
to support infrastructure projects included in the government stimulus
package. A good example is last week's announcement that our Engineered
Flow business won a $65 million municipal water contract, which
highlights our strength in this key North American market."
"We expect the second half of 2009 will show continued earnings
improvement as we realize more benefits from our productivity and cost
actions and our year over year sales comparisons become less difficult,"
Hogan added.
EARNINGS CONFERENCE CALL
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer
John L. Stauch will discuss the company's performance and third quarter
and full year 2009 guidance on a two-way conference call with investors
and a live audio webcast at 12:00 p.m. Eastern today. Reconciliation of
non-GAAP financial measures are set forth in the attachments to this
second quarter 2009 earnings release and in the second quarter 2009
earning release conference call presentation, both of which can be found
at Pentair's web site (www.pentair.com).
Related financial charts and certain other information to be discussed
on the conference call will be available on the company's website
shortly before the conference call. The web cast and presentation will
be archived at the same site following the conclusion of the conference
call.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
Any statements made about the company's anticipated financial results
are forward-looking statements subject to risks and uncertainties such
as the breadth and severity of the global economic downturn; the
strength of housing and related markets; the ability to implement our
restructuring and other cost reduction plans successfully and the risk
that expected benefits may not be fully realized or may take longer to
realize than expected; foreign currency effects; retail and industrial
demand; product introductions; and pricing and other competitive
pressures, as well as other risk factors set forth in our SEC filings.
Forward-looking statements included herein are made as of the date
hereof, and the company undertakes no obligation to update publicly such
statements to reflect subsequent events or circumstances. Actual results
could differ materially from anticipated results.
ABOUT PENTAIR, INC.
Pentair (www.pentair.com)
is a diversified operating company headquartered in Minnesota. Its Water
Group is a global leader in providing innovative products and systems
used worldwide in the movement, treatment, storage and enjoyment of
water. Pentair's Technical Products Group is a leader in the global
enclosures and thermal management markets, designing and manufacturing
thermal management products and standard, modified, and custom
enclosures that house and protect sensitive electronics and electrical
components. With 2008 revenues of $3.35 billion, Pentair employs
approximately 13,100 people worldwide.
Pentair, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Income (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 27
|
|
June 28
|
|
June 27
|
|
June 28
|
In thousands, except per-share data
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
Net sales
|
|
$
|
693,712
|
|
|
$
|
898,378
|
|
|
$
|
1,327,552
|
|
|
$
|
1,728,524
|
|
Cost of goods sold
|
|
|
497,233
|
|
|
|
619,968
|
|
|
|
961,841
|
|
|
|
1,199,420
|
|
Gross profit
|
|
|
196,479
|
|
|
|
278,410
|
|
|
|
365,711
|
|
|
|
529,104
|
|
% of net sales
|
|
|
28.3
|
%
|
|
|
31.0
|
%
|
|
|
27.6
|
%
|
|
|
30.6
|
%
|
Selling, general and administrative
|
|
|
119,104
|
|
|
|
145,610
|
|
|
|
236,379
|
|
|
|
283,713
|
|
% of net sales
|
|
|
17.1
|
%
|
|
|
16.2
|
%
|
|
|
17.8
|
%
|
|
|
16.4
|
%
|
Research and development
|
|
|
13,815
|
|
|
|
15,818
|
|
|
|
28,558
|
|
|
|
31,082
|
|
% of net sales
|
|
|
2.0
|
%
|
|
|
1.8
|
%
|
|
|
2.2
|
%
|
|
|
1.8
|
%
|
Legal settlement
|
|
|
--
|
|
|
|
20,435
|
|
|
|
--
|
|
|
|
20,435
|
|
Operating income
|
|
|
63,560
|
|
|
|
96,547
|
|
|
|
100,774
|
|
|
|
193,874
|
|
% of net sales
|
|
|
9.2
|
%
|
|
|
10.7
|
%
|
|
|
7.6
|
%
|
|
|
11.2
|
%
|
|
|
|
|
|
|
|
|
|
Other (income) expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of interest in subsidiaries
|
|
|
--
|
|
|
|
(109,648
|
)
|
|
|
--
|
|
|
|
(109,648
|
)
|
Equity losses of unconsolidated subsidiary
|
|
|
279
|
|
|
|
847
|
|
|
|
556
|
|
|
|
1,764
|
|
Loss on early extinguishment of debt
|
|
|
4,804
|
|
|
|
--
|
|
|
|
4,804
|
|
|
|
--
|
|
Net interest expense
|
|
|
9,833
|
|
|
|
15,862
|
|
|
|
21,617
|
|
|
|
31,951
|
|
% of net sales
|
|
|
1.4
|
%
|
|
|
1.8
|
%
|
|
|
1.6
|
%
|
|
|
1.9
|
%
|
Income from continuing operations before income taxes and
noncontrolling interest
|
|
|
48,644
|
|
|
|
189,486
|
|
|
|
73,797
|
|
|
|
269,807
|
|
Provision for income taxes
|
|
|
16,217
|
|
|
|
49,649
|
|
|
|
23,649
|
|
|
|
77,507
|
|
Income from continuing operations
|
|
|
32,427
|
|
|
|
139,837
|
|
|
|
50,148
|
|
|
|
192,300
|
|
Loss from discontinued operations, net of tax
|
|
|
--
|
|
|
|
(1,102
|
)
|
|
|
--
|
|
|
|
(2,138
|
)
|
Loss on disposal of discontinued operations, net of tax
|
|
|
(78
|
)
|
|
|
--
|
|
|
|
(68
|
)
|
|
|
(7,137
|
)
|
Net income before noncontrolling interest
|
|
|
32,349
|
|
|
|
138,735
|
|
|
|
50,080
|
|
|
|
183,025
|
|
Noncontrolling interest
|
|
|
421
|
|
|
|
--
|
|
|
|
887
|
|
|
|
--
|
|
Net income attributable to Pentair, Inc.
|
|
$
|
31,928
|
|
|
$
|
138,735
|
|
|
$
|
49,193
|
|
|
$
|
183,025
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair, Inc.
|
|
$
|
32,006
|
|
|
$
|
139,837
|
|
|
$
|
49,261
|
|
|
$
|
192,300
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to Pentair, Inc.
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.33
|
|
|
$
|
1.43
|
|
|
$
|
0.51
|
|
|
$
|
1.96
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
(0.09
|
)
|
Basic earnings per common share
|
|
$
|
0.33
|
|
|
$
|
1.42
|
|
|
$
|
0.51
|
|
|
$
|
1.87
|
|
|
|
|
|
|
|
|
|
|
Diluted
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
$
|
0.33
|
|
|
$
|
1.41
|
|
|
$
|
0.50
|
|
|
$
|
1.93
|
|
Discontinued operations
|
|
|
-
|
|
|
|
(0.01
|
)
|
|
|
-
|
|
|
|
(0.09
|
)
|
Diluted earnings per common share
|
|
$
|
0.33
|
|
|
$
|
1.40
|
|
|
$
|
0.50
|
|
|
$
|
1.84
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
Basic
|
|
|
97,507
|
|
|
|
98,062
|
|
|
|
97,445
|
|
|
|
98,172
|
|
Diluted
|
|
|
98,422
|
|
|
|
99,509
|
|
|
|
98,145
|
|
|
|
99,462
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share
|
|
$
|
0.18
|
|
|
$
|
0.17
|
|
|
$
|
0.36
|
|
|
$
|
0.34
|
|
Pentair, Inc. and Subsidiaries
|
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
|
June 27
|
|
December 31
|
|
June 28
|
In thousands
|
|
2009
|
|
2008
|
|
2008
|
Assets
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
38,118
|
|
$
|
39,344
|
|
$
|
74,616
|
Accounts and notes receivable, net
|
|
|
462,106
|
|
|
461,081
|
|
|
551,653
|
Inventories
|
|
|
362,743
|
|
|
417,287
|
|
|
424,277
|
Deferred tax assets
|
|
|
51,465
|
|
|
51,354
|
|
|
51,961
|
Prepaid expenses and other current assets
|
|
|
50,111
|
|
|
63,113
|
|
|
46,104
|
Current assets of discontinued operations
|
|
|
--
|
|
|
--
|
|
|
20,527
|
Total current assets
|
|
|
964,543
|
|
|
1,032,179
|
|
|
1,169,138
|
|
|
|
|
|
|
|
Property, plant and equipment, net
|
|
|
340,884
|
|
|
343,881
|
|
|
375,453
|
|
|
|
|
|
|
|
Other assets
|
|
|
|
|
|
|
Goodwill
|
|
|
2,106,026
|
|
|
2,101,851
|
|
|
2,152,628
|
Intangibles, net
|
|
|
504,674
|
|
|
515,508
|
|
|
554,216
|
Other
|
|
|
61,118
|
|
|
59,794
|
|
|
78,734
|
Non-current assets of discontinued operations
|
|
|
--
|
|
|
--
|
|
|
13,853
|
Total other assets
|
|
|
2,671,818
|
|
|
2,677,153
|
|
|
2,799,431
|
Total assets
|
|
$
|
3,977,245
|
|
$
|
4,053,213
|
|
$
|
4,344,022
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Short-term borrowings
|
|
$
|
6,143
|
|
$
|
--
|
|
$
|
217
|
Current maturities of long-term debt
|
|
|
122
|
|
|
624
|
|
|
4,442
|
Accounts payable
|
|
|
212,973
|
|
|
217,898
|
|
|
237,302
|
Employee compensation and benefits
|
|
|
71,674
|
|
|
90,210
|
|
|
98,640
|
Current pension and post-retirement benefits
|
|
|
8,890
|
|
|
8,890
|
|
|
8,557
|
Accrued product claims and warranties
|
|
|
36,780
|
|
|
41,559
|
|
|
47,155
|
Income taxes
|
|
|
14,668
|
|
|
5,451
|
|
|
19,246
|
Accrued rebates and sales incentives
|
|
|
26,286
|
|
|
28,897
|
|
|
36,578
|
Other current liabilities
|
|
|
84,491
|
|
|
104,975
|
|
|
129,775
|
Current liabilities of discontinued operations
|
|
|
--
|
|
|
--
|
|
|
771
|
Total current liabilities
|
|
|
462,027
|
|
|
498,504
|
|
|
582,683
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
|
|
|
|
Long-term debt
|
|
|
883,281
|
|
|
953,468
|
|
|
1,024,160
|
Pension and other retirement compensation
|
|
|
270,588
|
|
|
270,139
|
|
|
171,923
|
Post-retirement medical and other benefits
|
|
|
32,847
|
|
|
34,723
|
|
|
35,094
|
Long-term income taxes payable
|
|
|
26,906
|
|
|
28,139
|
|
|
24,442
|
Deferred tax liabilities
|
|
|
150,167
|
|
|
146,559
|
|
|
188,498
|
Other non-current liabilities
|
|
|
96,016
|
|
|
101,612
|
|
|
95,544
|
Non-current liabilities of discontinued operations
|
|
|
--
|
|
|
--
|
|
|
1,483
|
Total liabilities
|
|
|
1,921,832
|
|
|
2,033,144
|
|
|
2,123,827
|
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
2,055,413
|
|
|
2,020,069
|
|
|
2,220,195
|
Total liabilities and shareholders' equity
|
|
$
|
3,977,245
|
|
$
|
4,053,213
|
|
$
|
4,344,022
|
|
|
|
|
|
|
|
Days sales in accounts receivable (13 month moving average)
|
|
|
61
|
|
|
57
|
|
|
56
|
Days inventory on hand (13 month moving average)
|
|
|
89
|
|
|
79
|
|
|
75
|
Days in accounts payable (13 month moving average)
|
|
|
62
|
|
|
59
|
|
|
58
|
Pentair, Inc. and Subsidiaries
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended
|
|
|
|
|
|
June 27
|
|
June 28
|
In thousands
|
|
2009
|
|
2008
|
Operating activities
|
|
|
|
|
Net income before noncontrolling interest
|
|
$
|
50,080
|
|
|
$
|
183,025
|
|
Adjustments to reconcile net income to net cash provided by (used
for) operating activities
|
|
|
|
|
Loss from discontinued operations
|
|
|
--
|
|
|
|
2,138
|
|
Loss on disposal of discontinued operations
|
|
|
68
|
|
|
|
7,137
|
|
Equity losses of unconsolidated subsidiary
|
|
|
556
|
|
|
|
1,764
|
|
Depreciation
|
|
|
29,634
|
|
|
|
30,335
|
|
Amortization
|
|
|
14,601
|
|
|
|
13,101
|
|
Deferred income taxes
|
|
|
464
|
|
|
|
21,037
|
|
Stock compensation
|
|
|
9,087
|
|
|
|
11,932
|
|
Excess tax benefits from stock-based compensation
|
|
|
(582
|
)
|
|
|
(776
|
)
|
Gain on sale of assets
|
|
|
(286
|
)
|
|
|
(443
|
)
|
Gain on sale of interest in subsidiaries
|
|
|
--
|
|
|
|
(109,648
|
)
|
Changes in assets and liabilities, net of effects of business
acquisitions and dispositions
|
|
|
|
|
|
Accounts and notes receivable
|
|
|
1,556
|
|
|
|
(83,345
|
)
|
|
Inventories
|
|
|
55,703
|
|
|
|
(20,776
|
)
|
|
Prepaid expenses and other current assets
|
|
|
13,532
|
|
|
|
(7,854
|
)
|
|
Accounts payable
|
|
|
(3,436
|
)
|
|
|
11,869
|
|
|
Employee compensation and benefits
|
|
|
(21,821
|
)
|
|
|
(18,265
|
)
|
|
Accrued product claims and warranties
|
|
|
(4,792
|
)
|
|
|
(2,366
|
)
|
|
Income taxes
|
|
|
9,066
|
|
|
|
3,182
|
|
|
Other current liabilities
|
|
|
(23,234
|
)
|
|
|
31,084
|
|
|
Pension and post-retirement benefits
|
|
|
(1,433
|
)
|
|
|
3,320
|
|
|
Other assets and liabilities
|
|
|
(2,205
|
)
|
|
|
4,986
|
|
|
|
Net cash provided by (used for) continuing operations
|
|
|
126,558
|
|
|
|
81,437
|
|
|
|
Net cash provided by (used for) operating activities of discontinued
operations
|
|
|
(1,408
|
)
|
|
|
(5,963
|
)
|
|
|
|
Net cash provided by (used for) operating activities
|
|
|
125,150
|
|
|
|
75,474
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Capital expenditures
|
|
|
(28,850
|
)
|
|
|
(26,191
|
)
|
Proceeds from sale of property and equipment
|
|
|
563
|
|
|
|
3,802
|
|
Acquisitions, net of cash acquired or received
|
|
|
--
|
|
|
|
6,237
|
|
Divestitures
|
|
|
920
|
|
|
|
29,959
|
|
Other
|
|
|
(10
|
)
|
|
|
--
|
|
|
|
|
Net cash provided by (used for) investing activities
|
|
|
(27,377
|
)
|
|
|
13,807
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Net short-term borrowings (repayments)
|
|
|
6,024
|
|
|
|
(13,965
|
)
|
Proceeds from long-term debt
|
|
|
400,000
|
|
|
|
279,405
|
|
Repayment of long-term debt
|
|
|
(470,187
|
)
|
|
|
(297,740
|
)
|
Debt issuance costs
|
|
|
(50
|
)
|
|
|
(50
|
)
|
Excess tax benefits from stock-based compensation
|
|
|
582
|
|
|
|
776
|
|
Proceeds from exercise of stock options
|
|
|
996
|
|
|
|
2,175
|
|
Repurchases of common stock
|
|
|
--
|
|
|
|
(21,721
|
)
|
Dividends paid
|
|
|
(35,433
|
)
|
|
|
(33,747
|
)
|
|
|
|
Net cash provided by (used for) financing activities
|
|
|
(98,068
|
)
|
|
|
(84,867
|
)
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
(931
|
)
|
|
|
(593
|
)
|
Change in cash and cash equivalents
|
|
|
(1,226
|
)
|
|
|
3,821
|
|
Cash and cash equivalents, beginning of period
|
|
|
39,344
|
|
|
|
70,795
|
|
Cash and cash equivalents, end of period
|
|
$
|
38,118
|
|
|
$
|
74,616
|
|
|
|
|
|
|
|
|
|
Free cash flow
|
|
|
|
|
Net cash provided by (used for) continuing operations
|
|
$
|
126,558
|
|
|
$
|
81,437
|
|
Capital expenditures
|
|
|
(28,850
|
)
|
|
|
(26,191
|
)
|
Proceeds from sale of property and equipment
|
|
|
563
|
|
|
|
3,802
|
|
Free cash flow
|
|
$
|
98,271
|
|
|
$
|
59,048
|
|
Pentair, Inc. and Subsidiaries
|
Supplemental Financial Information by Reportable Business Segment
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Qtr
|
|
Second Qtr
|
|
Six Months
|
|
First Qtr
|
|
Second Qtr
|
|
Six Months
|
In thousands
|
|
2009
|
|
2009
|
|
2009
|
|
2008
|
|
2008
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to external customers
|
|
|
|
|
|
|
|
|
|
|
|
|
Water
|
|
$
|
423,932
|
|
|
$
|
486,990
|
|
|
$
|
910,922
|
|
|
$
|
544,686
|
|
|
$
|
594,118
|
|
|
$
|
1,138,804
|
|
Technical Products
|
|
|
209,908
|
|
|
|
206,722
|
|
|
|
416,630
|
|
|
|
285,460
|
|
|
|
304,260
|
|
|
|
589,720
|
|
Consolidated
|
|
$
|
633,840
|
|
|
$
|
693,712
|
|
|
$
|
1,327,552
|
|
|
$
|
830,146
|
|
|
$
|
898,378
|
|
|
$
|
1,728,524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Water
|
|
$
|
289
|
|
|
$
|
198
|
|
|
$
|
487
|
|
|
$
|
372
|
|
|
$
|
139
|
|
|
$
|
511
|
|
Technical Products
|
|
|
233
|
|
|
|
600
|
|
|
|
833
|
|
|
|
1,138
|
|
|
|
1,034
|
|
|
|
2,172
|
|
Other
|
|
|
(522
|
)
|
|
|
(798
|
)
|
|
|
(1,320
|
)
|
|
|
(1,510
|
)
|
|
|
(1,173
|
)
|
|
|
(2,683
|
)
|
Consolidated
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
$
|
--
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Water
|
|
$
|
26,976
|
|
|
$
|
49,781
|
|
|
$
|
76,757
|
|
|
$
|
65,035
|
|
|
$
|
59,475
|
|
|
$
|
124,510
|
|
Technical Products
|
|
|
20,462
|
|
|
|
23,578
|
|
|
|
44,040
|
|
|
|
45,337
|
|
|
|
49,732
|
|
|
|
95,069
|
|
Other
|
|
|
(10,224
|
)
|
|
|
(9,799
|
)
|
|
|
(20,023
|
)
|
|
|
(13,045
|
)
|
|
|
(12,660
|
)
|
|
|
(25,705
|
)
|
Consolidated
|
|
$
|
37,214
|
|
|
$
|
63,560
|
|
|
$
|
100,774
|
|
|
$
|
97,327
|
|
|
$
|
96,547
|
|
|
$
|
193,874
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income as a percent of net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Water
|
|
|
6.4
|
%
|
|
|
10.2
|
%
|
|
|
8.4
|
%
|
|
|
11.9
|
%
|
|
|
10.0
|
%
|
|
|
10.9
|
%
|
Technical Products
|
|
|
9.7
|
%
|
|
|
11.4
|
%
|
|
|
10.6
|
%
|
|
|
15.9
|
%
|
|
|
16.3
|
%
|
|
|
16.1
|
%
|
Consolidated
|
|
|
5.9
|
%
|
|
|
9.2
|
%
|
|
|
7.6
|
%
|
|
|
11.7
|
%
|
|
|
10.8
|
%
|
|
|
11.2
|
%
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December 31,
2009 to the "Adjusted" non-GAAP
|
excluding the effect of 2009 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
Year
|
In thousands, except per-share data
|
|
2009
|
|
2009
|
|
2009
|
|
2009
|
|
2009
|
Net sales
|
|
$
|
633,840
|
|
|
$
|
693,712
|
|
|
$
|
675,000-$705,000
|
|
|
$
|
670,000-$700,000
|
|
|
approx $2,700M
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
37,214
|
|
|
|
63,560
|
|
|
|
65,000 - 75,000
|
|
|
|
69,000 - 79,000
|
|
|
approx 244,000
|
% of net sales
|
|
|
5.9
|
%
|
|
|
9.2
|
%
|
|
approx 10%
|
|
approx 11%
|
|
approx 9.0%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Restructuring & other
|
|
|
2,824
|
|
|
|
2,944
|
|
|
|
5,000
|
|
|
|
--
|
|
|
approx 11,000
|
Operating income - as adjusted
|
|
|
40,038
|
|
|
|
66,504
|
|
|
|
70,000 - 80,000
|
|
|
|
69,000 - 79,000
|
|
|
approx 255,000
|
% of net sales
|
|
|
6.3
|
%
|
|
|
9.6
|
%
|
|
approx 11%
|
|
approx 11%
|
|
approx 9.5%
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as reported
|
|
|
17,255
|
|
|
|
32,006
|
|
|
|
31,200 - 41,200
|
|
|
|
44,400 - 55,200
|
|
|
approx 137,000
|
Adjustments - tax affected
|
|
|
|
|
|
|
|
|
|
|
Restructuring & other
|
|
|
1,864
|
|
|
|
5,114
|
|
|
|
3,300
|
|
|
approx (10,000)
|
|
|
--
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as adjusted
|
|
|
19,119
|
|
|
|
37,120
|
|
|
|
34,500 - 44,500
|
|
|
|
34,400 - 45,200
|
|
|
approx 137,000
|
|
|
|
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable to Pentair,
Inc. - diluted
|
|
|
|
|
|
|
|
|
Diluted earnings per common share - as reported
|
|
$
|
0.18
|
|
|
$
|
0.33
|
|
|
$
|
0.32 - $0.42
|
|
|
$
|
0.45 - $0.56
|
|
|
$1.40 or above
|
Adjustments
|
|
|
0.02
|
|
|
|
0.05
|
|
|
|
0.03
|
|
|
|
(0.10
|
)
|
|
|
--
|
|
Diluted earnings per common share - as adjusted
|
|
$
|
0.20
|
|
|
$
|
0.38
|
|
|
$
|
0.35 - $0.45
|
|
|
$
|
0.35 - $0.46
|
|
|
$1.40 or above
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
|
97,966
|
|
|
|
98,422
|
|
|
|
98,500
|
|
|
|
98,500
|
|
|
approx 98,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December 31,
2008 to the "Adjusted" non-GAAP
|
excluding the effect of 2008 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
Year
|
In thousands, except per-share data
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
Net sales
|
|
$
|
830,146
|
|
|
$
|
898,378
|
|
|
$
|
855,815
|
|
|
$
|
767,637
|
|
|
$
|
3,351,976
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
97,327
|
|
|
|
96,547
|
|
|
|
85,614
|
|
|
|
45,197
|
|
|
|
324,685
|
|
% of net sales
|
|
|
11.7
|
%
|
|
|
10.7
|
%
|
|
|
10.0
|
%
|
|
|
5.9
|
%
|
|
|
9.7
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Restructuring and asset impairment
|
|
|
--
|
|
|
|
2,586
|
|
|
|
15,207
|
|
|
|
28,377
|
|
|
|
46,170
|
|
Horizon settlement
|
|
|
--
|
|
|
|
20,435
|
|
|
|
--
|
|
|
|
--
|
|
|
|
20,435
|
|
Operating income - as adjusted
|
|
|
97,327
|
|
|
|
119,568
|
|
|
|
100,821
|
|
|
|
73,574
|
|
|
|
391,290
|
|
% of net sales
|
|
|
11.7
|
%
|
|
|
13.3
|
%
|
|
|
11.8
|
%
|
|
|
9.6
|
%
|
|
|
11.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as reported
|
|
|
52,463
|
|
|
|
139,837
|
|
|
|
42,902
|
|
|
|
21,161
|
|
|
|
256,363
|
|
Adjustments - tax affected
|
|
|
|
|
|
|
|
|
|
|
Restructuring and asset impairment
|
|
|
--
|
|
|
|
1,707
|
|
|
|
10,037
|
|
|
|
18,729
|
|
|
|
30,473
|
|
Horizon settlement
|
|
|
--
|
|
|
|
13,487
|
|
|
|
--
|
|
|
|
--
|
|
|
|
13,487
|
|
Gain on PRF transaction
|
|
|
--
|
|
|
|
(85,832
|
)
|
|
|
--
|
|
|
|
--
|
|
|
|
(85,832
|
)
|
Bond tender
|
|
|
--
|
|
|
|
--
|
|
|
|
3,043
|
|
|
|
--
|
|
|
|
3,043
|
|
Net income from continuing operations attributable to Pentair,
Inc. - as adjusted
|
|
|
52,463
|
|
|
|
69,199
|
|
|
|
55,982
|
|
|
|
39,890
|
|
|
|
217,534
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable to Pentair,
Inc. - diluted
|
|
|
|
|
|
|
|
|
Diluted earnings per common share - as reported
|
|
$
|
0.53
|
|
|
$
|
1.41
|
|
|
$
|
0.43
|
|
|
$
|
0.22
|
|
|
$
|
2.59
|
|
Adjustments
|
|
|
--
|
|
|
|
(0.71
|
)
|
|
|
0.13
|
|
|
|
0.19
|
|
|
|
(0.39
|
)
|
Diluted earnings per common share - as adjusted
|
|
$
|
0.53
|
|
|
$
|
0.70
|
|
|
$
|
0.56
|
|
|
$
|
0.41
|
|
|
$
|
2.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted
|
|
|
99,558
|
|
|
|
99,509
|
|
|
|
99,319
|
|
|
|
98,299
|
|
|
|
99,068
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December 31,
2009 to the "Adjusted" non-GAAP
|
excluding the effect of 2009 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
Year
|
In thousands
|
|
2009
|
|
2009
|
|
2009
|
|
2009
|
|
2009
|
Water
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
423,932
|
|
$
|
486,990
|
|
$
|
455,000-$475,000
|
|
$
|
450,000-$470,000
|
|
approx $1,840M
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
26,976
|
|
|
49,781
|
|
|
50,000-55,000
|
|
|
49,000-54,000
|
|
|
178,500-183,500
|
% of net sales
|
|
|
6.4%
|
|
|
10.2%
|
|
|
10.5% - 12.0%
|
|
|
10.5% - 12.0%
|
|
approx 10.0%
|
Adjustments - restructuring
|
|
|
1,464
|
|
|
1,460
|
|
|
--
|
|
|
--
|
|
approx 3,000
|
Operating income - as adjusted
|
|
|
28,440
|
|
|
51,241
|
|
|
50,000-55,000
|
|
|
49,000-54,000
|
|
|
181,500-186,500
|
% of net sales
|
|
|
6.7%
|
|
|
10.5%
|
|
|
10.5% - 12.0%
|
|
|
10.5% - 12.0%
|
|
approx 10.0%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
209,908
|
|
$
|
206,722
|
|
$
|
215,000-$220,000
|
|
$
|
220,000-$225,000
|
|
approx $860M
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
20,462
|
|
|
23,578
|
|
|
22,000-27,000
|
|
|
28,000-33,000
|
|
|
106,500-111,500
|
% of net sales
|
|
|
9.7%
|
|
|
11.4%
|
|
|
10.0% - 12.6%
|
|
|
12.4% - 15.0%
|
|
approx 12.7%
|
Adjustments - restructuring
|
|
|
792
|
|
|
1,139
|
|
|
5,000
|
|
|
--
|
|
approx 7,000
|
Operating income - as adjusted
|
|
|
21,254
|
|
|
24,717
|
|
|
27,000-32,000
|
|
|
28,000-33,000
|
|
|
113,500-118,500
|
% of net sales
|
|
|
10.1%
|
|
|
12.0%
|
|
|
12.3% - 14.9%
|
|
|
12.4% - 15.0%
|
|
approx 13.5%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries
|
Reconciliation of the GAAP "As Reported" year ending December 31,
2008 to the "Adjusted" non-GAAP
|
excluding the effect of 2008 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
|
Year
|
In thousands
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
|
2008
|
Water
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
544,686
|
|
$
|
594,118
|
|
$
|
557,976
|
|
$
|
509,362
|
|
$
|
2,206,142
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
65,035
|
|
|
59,475
|
|
|
49,684
|
|
|
32,163
|
|
|
206,357
|
% of net sales
|
|
|
11.9%
|
|
|
10.0%
|
|
|
8.9%
|
|
|
6.3%
|
|
|
9.4%
|
Adjustments
|
|
|
|
|
|
|
|
|
|
|
Restructuring and asset impairment
|
|
|
--
|
|
|
2,157
|
|
|
13,438
|
|
|
19,628
|
|
|
35,223
|
Horizon settlement
|
|
|
--
|
|
|
20,435
|
|
|
--
|
|
|
--
|
|
|
20,435
|
Operating income - as adjusted
|
|
|
65,035
|
|
|
82,067
|
|
|
63,122
|
|
|
51,791
|
|
|
262,015
|
% of net sales
|
|
|
11.9%
|
|
|
13.8%
|
|
|
11.3%
|
|
|
10.2%
|
|
|
11.9%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products
|
|
|
|
|
|
|
|
|
|
|
Net sales
|
|
$
|
285,460
|
|
$
|
304,260
|
|
$
|
297,839
|
|
$
|
258,275
|
|
$
|
1,145,834
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported
|
|
|
45,337
|
|
|
49,732
|
|
|
47,585
|
|
|
26,661
|
|
|
169,315
|
% of net sales
|
|
|
15.9%
|
|
|
16.3%
|
|
|
16.0%
|
|
|
10.3%
|
|
|
14.8%
|
Adjustments - restructuring and asset impairment
|
|
|
--
|
|
|
429
|
|
|
633
|
|
|
7,209
|
|
|
8,271
|
Operating income - as adjusted
|
|
|
45,337
|
|
|
50,161
|
|
|
48,218
|
|
|
33,870
|
|
|
177,586
|
% of net sales
|
|
|
15.9%
|
|
|
16.4%
|
|
|
16.2%
|
|
|
13.1%
|
|
|
15.5%
|
SOURCE: Pentair, Inc.
Pentair, Inc.
Todd Gleason, 763-656-5570
Vice President, Strategic Planning & Investor Relations
E-mail: todd.gleason@pentair.com