Company Updates 2010 Full Year Guidance Range to $1.75 to $1.90, an Increase of 19 to 29 Percent Compared to 2009 Adjusted EPS
- Reports fourth quarter sales of $702 million, down 9 percent year-over-year
- Announces fourth quarter net income per share from continuing operations (EPS) of 29 cents or 47 cents on an adjusted basis
- Updates first quarter and full year 2010 EPS 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, Minn., Feb 02, 2010 (BUSINESS WIRE) -- Pentair, Inc. (NYSE: PNR) today announced fourth quarter 2009 net earnings per diluted share from continuing operations (EPS) of $0.29. This represents an increase of 32 percent as compared to the $0.22 of EPS in the fourth quarter last year. Current period results included a negative $0.18 per share impact from restructuring and impairment charges. Adjusting for these items, fourth quarter 2009 EPS was $0.47, compared to adjusted fourth quarter 2009 EPS of $0.41, an increase of 15 percent.
Total company sales decreased 9 percent to $702 million, compared with $768 million in the fourth quarter of 2008. The company delivered fourth quarter operating income of $52 million. On an adjusted basis, the company delivered operating income of $77 million versus $74 million in the year-ago quarter. The company's adjusted operating income in the current quarter excluded the impact of impairment charges and additional restructuring activities. Overall, adjusted operating margins for the fourth quarter increased 140 basis points to 11 percent. The positive impact on operating margins from productivity and material savings more than offset the negative impact related to lower volumes.
Total company free cash flow was positive $5 million for the quarter, or $30 million excluding a $25 million discretionary pension contribution, which the company paid in December.
"We exited 2009 with a keen sense of achievement as both our fourth quarter operating margins and EPS grew year over year despite a sales decline," said Randall J. Hogan, Pentair chairman and chief executive officer. "We continue to benefit from tremendous productivity actions and, despite continued year-over-year sales declines, we saw volumes improve sequentially in the fourth quarter in many of our key markets," he added.
FOURTH QUARTER BUSINESS HIGHLIGHTS
The Water Group delivered $475 million in sales, a 7 percent decline year-over-year. Sales were down 9 percent excluding foreign exchange.
- Flow Technologies sales were down 3 percent versus the year-ago quarter, as growth in the company's global municipal market partially offset declines in commercial, industrial and residential markets.
- Filtration sales were down 9 percent as growth in the company's food service and residential markets did not overcome commercial and industrial market declines.
- Global Pool sales were down 13 percent as the prolonged decline in North American residential pool markets persists.
The Water Group's fourth quarter reported operating income totaled $34 million, up 5 percent as compared to $32 million in the same period last year. In the quarter, the Water Group had $21 million in pre-tax restructuring charges and intangible and asset impairments. Excluding these items, fourth quarter 2009 adjusted operating income was $55 million, up 7 percent versus fourth quarter 2008 adjusted operating income of $52 million, an increase of 140 basis points to 11.6 percent. The benefits from productivity and material savings more than offset the negative impact from volume declines and inflation.
Technical Products delivered fourth quarter 2009 sales of $227 million, a decrease of 12 percent versus the year-earlier period. Sales were down 15 percent excluding the impact of foreign exchange.
- Global Electrical sales were down 16 percent, as industrial customers continue to reduce capital projects and distributors are maintaining reduced inventory levels.
- Global Electronic sales were down 7 percent, as growth in Asia markets could not overcome declines in North American and European markets.
Technical Products' fourth quarter reported operating income totaled $32 million, up 20 percent compared to $27 million in the same quarter last year. Adjusting for a restructuring charge, operating income was $35 million. Adjusted operating margins were 15.3 percent, up 220 basis points versus the fourth quarter 2008. The positive impact of productivity and material savings more than offset the negative impact from volume declines.
"Overall, our fourth quarter results exceeded the expectations we provided in October. While still down year-over-year, sales in the quarter were stronger than originally expected for both Water and Technical Products. That, coupled with our continued solid execution with respect to cost reductions, provides positive momentum as we enter 2010," said Hogan.
FISCAL YEAR 2009 RESULTS
Total company sales of $2.69 billion for fiscal year 2009 decreased 20 percent from $3.35 billion in 2008. For the year, the company reported EPS of $1.17, representing a decrease of 55 percent as compared to the $2.59 of reported EPS in 2008. Full year 2009 results included a negative 27 cents per share impact from restructuring actions and impairment charges and a negative 3 cents per share charge from the early redemption of bonds. Full year 2008 results included a favorable impact of the 86 cents per share gain from the formation of Pentair Residential Filtration, a negative 33 cents per share impact primarily from restructuring actions and impairment charges and a negative 14 cents per share impact from the settlement of the Horizon litigation. Excluding these items in both years, full year 2009 adjusted EPS were $1.47, down 33 percent when compared to full year 2008 adjusted EPS of $2.20.
For the year, Pentair generated $207 million in free cash flow, or $232 million excluding the discretionary pension contribution. Full year 2009 free cash flow represents a conversion of net income of over 160 percent. In 2008, the company generated $164 million in free cash flow.
"Pentair combated the global recession and delivered dependable results in 2009 by significantly reducing our structural costs while maintaining investments in innovation and global growth," said Hogan. "We generated outstanding free cash flow and recently increased our dividend for the 34th consecutive year. With our Global Business Unit (GBU) structure, leaner manufacturing footprint, new product introductions and improved global distribution capabilities, we will continue to serve our customers in 2010 and expect to improve our performance well into the future."
OUTLOOK
The company is updating its first quarter 2010 earnings per share guidance to a range of $0.32 to $0.35, an increase of over 60 percent year-over-year over adjusted first quarter 2009 earnings. The company is also updating its full year 2010 EPS guidance range to $1.75 to $1.90, an increase of 19 to 29 percent versus 2009 adjusted EPS. The company expects full year 2010 free cash flow to equal or exceed net income.
"Over the past three years, our water business has dealt with steady declines in its largest market - residential. The past 18 months created new challenges for all our businesses, as the global recession negatively affected each. However, through it all, we maintained growth investments, increased our dividend, lowered our debt levels and dramatically improved our manufacturing and administrative cost structure," said Hogan. "Thanks to the hard work and resiliency of our 13,000-plus employees, Pentair is in position to benefit from improving markets and withstand new challenges and uncertainties as they arise."
EARNINGS CONFERENCE CALL
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer John L. Stauch will discuss the company's performance and fourth quarter and full year 2009 results and 2010 outlook on a two-way conference call with investors and a live audio webcast at 9 a.m. Eastern today. Reconciliation of non-GAAP financial measures are set forth in the attachments to this fourth quarter 2009 earnings release and in the fourth quarter and full year 2009 earning release conference call presentation, both of which can be found at Pentair's web site (http://cts.businesswire.com/ct/CT?id=smartlink&url=http%3A%2F%2Fwww.pentair.com&esheet=6163370&lan=en_US&anchor=www.pentair.com&index=1&md5=d8cc0e65207b211aa3cac7250d95e636). 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, commercial 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 (http://cts.businesswire.com/ct/CT?id=smartlink&url=http%3A%2F%2Fwww.pentair.com&esheet=6163370&lan=en_US&anchor=www.pentair.com&index=2&md5=f178994a626c50b73b2f9828f5a0e853) is a global diversified industrial company headquartered in Minneapolis, 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 protect sensitive electronics and the people that use them. With 2009 revenues of $2.7 billion, Pentair employs approximately 13,150 people worldwide.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
Condensed Consolidated Statements of Income (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
|
Year ended |
|
|
|
December 31 |
|
December 31 |
|
|
December 31 |
|
December 31 |
In thousands, except per-share data |
|
|
2009 |
|
2008 |
|
|
2009 |
|
2008 |
Net sales |
|
|
$ |
702,251 |
|
|
$ |
767,637 |
|
|
|
$ |
2,692,468 |
|
|
$ |
3,351,976 |
|
Cost of goods sold |
|
|
|
489,794 |
|
|
|
538,144 |
|
|
|
|
1,907,333 |
|
|
|
2,337,426 |
|
Gross profit |
|
|
|
212,457 |
|
|
|
229,493 |
|
|
|
|
785,135 |
|
|
|
1,014,550 |
|
% of net sales |
|
|
|
30.3 |
% |
|
|
29.9 |
% |
|
|
|
29.2 |
% |
|
|
30.3 |
% |
Selling, general and administrative |
|
|
|
145,346 |
|
|
|
169,149 |
|
|
|
|
507,303 |
|
|
|
606,980 |
|
% of net sales |
|
|
|
20.7 |
% |
|
|
22.0 |
% |
|
|
|
18.8 |
% |
|
|
18.1 |
% |
Research and development |
|
|
|
14,619 |
|
|
|
15,147 |
|
|
|
|
57,884 |
|
|
|
62,450 |
|
% of net sales |
|
|
|
2.1 |
% |
|
|
2.0 |
% |
|
|
|
2.2 |
% |
|
|
1.9 |
% |
Legal settlement |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
-- |
|
|
|
20,435 |
|
Operating income |
|
|
|
52,492 |
|
|
|
45,197 |
|
|
|
|
219,948 |
|
|
|
324,685 |
|
% of net sales |
|
|
|
7.5 |
% |
|
|
5.9 |
% |
|
|
|
8.2 |
% |
|
|
9.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of interest in subsidiaries |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
-- |
|
|
|
(109,648 |
) |
Equity losses of unconsolidated subsidiary |
|
|
|
688 |
|
|
|
608 |
|
|
|
|
1,379 |
|
|
|
3,041 |
|
Loss on early extinguishment of debt |
|
|
|
-- |
|
|
|
-- |
|
|
|
|
4,804 |
|
|
|
4,611 |
|
Net interest expense |
|
|
|
9,790 |
|
|
|
13,744 |
|
|
|
|
41,118 |
|
|
|
59,435 |
|
% of net sales |
|
|
|
1.4 |
% |
|
|
1.8 |
% |
|
|
|
1.5 |
% |
|
|
1.8 |
% |
Other |
|
|
|
-- |
|
|
|
106 |
|
|
|
|
-- |
|
|
|
106 |
|
Income from continuing operations before income taxes |
|
|
|
|
|
|
|
|
|
|
and noncontrolling interest |
|
|
|
42,014 |
|
|
|
30,739 |
|
|
|
|
172,647 |
|
|
|
367,140 |
|
% of net sales |
|
|
|
6.0 |
% |
|
|
4.0 |
% |
|
|
|
6.4 |
% |
|
|
11.0 |
% |
Provision for income taxes |
|
|
|
14,620 |
|
|
|
9,245 |
|
|
|
|
56,428 |
|
|
|
108,344 |
|
Effective tax rate |
|
|
|
34.8 |
% |
|
|
30.1 |
% |
|
|
|
32.7 |
% |
|
|
29.5 |
% |
Income from continuing operations |
|
|
|
27,394 |
|
|
|
21,494 |
|
|
|
|
116,219 |
|
|
|
258,796 |
|
Loss from discontinued operations, net of tax |
|
|
|
-- |
|
|
|
(2,131 |
) |
|
|
|
-- |
|
|
|
(5,783 |
) |
Gain (Loss) on disposal of discontinued operations, net of tax |
|
|
|
134 |
|
|
|
(14,441 |
) |
|
|
|
(19 |
) |
|
|
(21,846 |
) |
Net income before noncontrolling interest |
|
|
|
27,528 |
|
|
|
4,922 |
|
|
|
|
116,200 |
|
|
|
231,167 |
|
Noncontrolling interest |
|
|
|
(1,824 |
) |
|
|
333 |
|
|
|
|
707 |
|
|
|
2,433 |
|
Net income attributable to Pentair, Inc. |
|
|
$ |
29,352 |
|
|
$ |
4,589 |
|
|
|
$ |
115,493 |
|
|
$ |
228,734 |
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable to Pentair, Inc. |
|
|
$ |
29,218 |
|
|
$ |
21,161 |
|
|
|
$ |
115,512 |
|
|
$ |
256,363 |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per common share attributable to Pentair, Inc. |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
$ |
0.30 |
|
|
$ |
0.22 |
|
|
|
$ |
1.19 |
|
|
$ |
2.62 |
|
Discontinued operations |
|
|
|
-- |
|
|
|
(0.17 |
) |
|
|
|
-- |
|
|
|
(0.28 |
) |
Basic earnings per common share |
|
|
$ |
0.30 |
|
|
$ |
0.05 |
|
|
|
$ |
1.19 |
|
|
$ |
2.34 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
|
|
|
|
|
|
|
|
Continuing operations |
|
|
$ |
0.29 |
|
|
$ |
0.22 |
|
|
|
$ |
1.17 |
|
|
$ |
2.59 |
|
Discontinued operations |
|
|
|
-- |
|
|
|
(0.17 |
) |
|
|
|
-- |
|
|
|
(0.28 |
) |
Diluted earnings per common share |
|
|
$ |
0.29 |
|
|
$ |
0.05 |
|
|
|
$ |
1.17 |
|
|
$ |
2.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
97,667 |
|
|
|
97,422 |
|
|
|
|
97,415 |
|
|
|
97,887 |
|
Diluted |
|
|
|
99,226 |
|
|
|
98,299 |
|
|
|
|
98,522 |
|
|
|
99,068 |
|
|
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
|
|
$ |
0.18 |
|
|
$ |
0.17 |
|
|
|
$ |
0.72 |
|
|
$ |
0.68 |
|
|
|
Pentair, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheets (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
|
December 31 |
In thousands |
|
|
|
2009 |
|
|
2008 |
Assets |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
$ |
33,396 |
|
|
$ |
39,344 |
Accounts and notes receivable, net |
|
|
|
|
455,090 |
|
|
|
461,081 |
Inventories |
|
|
|
|
360,627 |
|
|
|
417,287 |
Deferred tax assets |
|
|
|
|
49,609 |
|
|
|
51,354 |
Prepaid expenses and other current assets |
|
|
|
|
47,576 |
|
|
|
63,113 |
Total current assets |
|
|
|
|
946,298 |
|
|
|
1,032,179 |
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
|
|
333,688 |
|
|
|
343,881 |
|
|
|
|
|
|
|
|
Other assets |
|
|
|
|
|
|
|
Goodwill |
|
|
|
|
2,088,797 |
|
|
|
2,101,851 |
Intangibles, net |
|
|
|
|
486,407 |
|
|
|
515,508 |
Other |
|
|
|
|
56,144 |
|
|
|
59,794 |
Total other assets |
|
|
|
|
2,631,348 |
|
|
|
2,677,153 |
Total assets |
|
|
|
$ |
3,911,334 |
|
|
$ |
4,053,213 |
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Short-term borrowings |
|
|
|
$ |
2,205 |
|
|
$ |
-- |
Current maturities of long-term debt |
|
|
|
|
81 |
|
|
|
624 |
Accounts payable |
|
|
|
|
207,661 |
|
|
|
217,898 |
Employee compensation and benefits |
|
|
|
|
74,254 |
|
|
|
90,210 |
Current pension and post-retirement benefits |
|
|
|
|
8,948 |
|
|
|
8,890 |
Accrued product claims and warranties |
|
|
|
|
34,288 |
|
|
|
41,559 |
Income taxes |
|
|
|
|
5,659 |
|
|
|
5,451 |
Accrued rebates and sales incentives |
|
|
|
|
27,554 |
|
|
|
28,897 |
Other current liabilities |
|
|
|
|
85,629 |
|
|
|
104,975 |
Total current liabilities |
|
|
|
|
446,279 |
|
|
|
498,504 |
|
|
|
|
|
|
|
|
Other liabilities |
|
|
|
|
|
|
|
Long-term debt |
|
|
|
|
803,351 |
|
|
|
953,468 |
Pension and other retirement compensation |
|
|
|
|
234,948 |
|
|
|
270,139 |
Post-retirement medical and other benefits |
|
|
|
|
31,790 |
|
|
|
34,723 |
Long-term income taxes payable |
|
|
|
|
26,936 |
|
|
|
28,139 |
Deferred tax liabilities |
|
|
|
|
146,630 |
|
|
|
146,559 |
Other non-current liabilities |
|
|
|
|
95,060 |
|
|
|
101,612 |
Total liabilities |
|
|
|
|
1,784,994 |
|
|
|
2,033,144 |
|
|
|
|
|
|
|
|
Shareholders' equity |
|
|
|
|
2,126,340 |
|
|
|
2,020,069 |
Total liabilities and shareholders' equity |
|
|
|
$ |
3,911,334 |
|
|
$ |
4,053,213 |
|
|
|
|
|
|
|
|
Days sales in accounts receivable (13 month moving average) |
|
|
|
|
62 |
|
|
|
57 |
Days inventory on hand (13 month moving average) |
|
|
|
|
90 |
|
|
|
79 |
Days in accounts payable (13 month moving average) |
|
|
|
|
66 |
|
|
|
59 |
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
Condensed Consolidated Statements of Cash Flows (Unaudited) |
|
|
|
|
|
|
|
|
|
|
Year ended |
|
|
|
December 31 |
|
|
December 31 |
In thousands |
|
|
2009 |
|
|
2008 |
Operating activities |
|
|
|
|
|
|
Net income before noncontrolling interest |
|
|
$ |
116,200 |
|
|
|
$ |
231,167 |
|
Adjustments to reconcile net income to net cash provided by (used for) operating activities |
|
|
|
Loss from discontinued operations |
|
|
|
-- |
|
|
|
|
5,783 |
|
Loss on disposal of discontinued operations |
|
|
|
19 |
|
|
|
|
21,846 |
|
Equity losses of unconsolidated subsidiary |
|
|
|
1,379 |
|
|
|
|
3,041 |
|
Depreciation |
|
|
|
64,823 |
|
|
|
|
59,673 |
|
Amortization |
|
|
|
40,657 |
|
|
|
|
27,608 |
|
Deferred income taxes |
|
|
|
30,616 |
|
|
|
|
40,754 |
|
Stock compensation |
|
|
|
17,324 |
|
|
|
|
20,572 |
|
Excess tax benefits from stock-based compensation |
|
|
|
(1,746 |
) |
|
|
|
(1,617 |
) |
Loss on sale of assets |
|
|
|
985 |
|
|
|
|
510 |
|
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 |
|
|
|
11,307 |
|
|
|
|
(18,247 |
) |
Inventories |
|
|
|
66,684 |
|
|
|
|
(33,311 |
) |
Prepaid expenses and other current assets |
|
|
|
16,202 |
|
|
|
|
(27,394 |
) |
Accounts payable |
|
|
|
(13,822 |
) |
|
|
|
(1,973 |
) |
Employee compensation and benefits |
|
|
|
(22,431 |
) |
|
|
|
(21,919 |
) |
Accrued product claims and warranties |
|
|
|
(7,440 |
) |
|
|
|
(7,286 |
) |
Income taxes |
|
|
|
1,972 |
|
|
|
|
(4,409 |
) |
Other current liabilities |
|
|
|
(21,081 |
) |
|
|
|
8,987 |
|
Pension and post-retirement benefits |
|
|
|
(39,607 |
) |
|
|
|
301 |
|
Other assets and liabilities |
|
|
|
(2,141 |
) |
|
|
|
18,174 |
|
Net cash provided by (used for) continuing operations |
|
|
|
259,900 |
|
|
|
|
212,612 |
|
Net cash provided by (used for) operating activities of discontinued operations |
|
|
|
(1,531 |
) |
|
|
|
(8,397 |
) |
Net cash provided by (used for) operating activities |
|
|
|
258,369 |
|
|
|
|
204,215 |
|
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
|
Capital expenditures |
|
|
|
(54,137 |
) |
|
|
|
(53,089 |
) |
Proceeds from sale of property and equipment |
|
|
|
1,208 |
|
|
|
|
4,741 |
|
Acquisitions, net of cash acquired or received |
|
|
|
-- |
|
|
|
|
(2,027 |
) |
Divestitures |
|
|
|
1,567 |
|
|
|
|
37,907 |
|
Other |
|
|
|
(3,224 |
) |
|
|
|
(12 |
) |
Net cash provided by (used for) investing activities |
|
|
|
(54,586 |
) |
|
|
|
(12,480 |
) |
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
|
Net short-term borrowings (repayments) |
|
|
|
1,051 |
|
|
|
|
(16,994 |
) |
Proceeds from long-term debt |
|
|
|
580,000 |
|
|
|
|
715,000 |
|
Repayment of long-term debt |
|
|
|
(729,150 |
) |
|
|
|
(805,016 |
) |
Debt issuance costs |
|
|
|
(50 |
) |
|
|
|
(114 |
) |
Excess tax benefits from stock-based compensation |
|
|
|
1,746 |
|
|
|
|
1,617 |
|
Proceeds from exercise of stock options |
|
|
|
8,247 |
|
|
|
|
5,590 |
|
Repurchases of common stock |
|
|
|
-- |
|
|
|
|
(50,000 |
) |
Dividends paid |
|
|
|
(70,927 |
) |
|
|
|
(67,284 |
) |
Net cash provided by (used for) financing activities |
|
|
|
(209,083 |
) |
|
|
|
(217,201 |
) |
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
|
|
(648 |
) |
|
|
|
(5,985 |
) |
Change in cash and cash equivalents |
|
|
|
(5,948 |
) |
|
|
|
(31,451 |
) |
Cash and cash equivalents, beginning of period |
|
|
|
39,344 |
|
|
|
|
70,795 |
|
Cash and cash equivalents, end of period |
|
|
$ |
33,396 |
|
|
|
$ |
39,344 |
|
|
|
|
|
|
|
|
Free cash flow |
|
|
|
|
|
|
Net cash provided by (used for) continuing operations |
|
|
$ |
259,900 |
|
|
|
$ |
212,612 |
|
Capital expenditures |
|
|
|
(54,137 |
) |
|
|
|
(53,089 |
) |
Proceeds from sale of property and equipment |
|
|
|
1,208 |
|
|
|
|
4,741 |
|
Free cash flow |
|
|
$ |
206,971 |
|
|
|
$ |
164,264 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
Supplemental Financial Information by Reportable Business Segment (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Qtr |
|
Second Qtr |
|
Third Qtr |
|
Fourth Qtr |
|
Year |
In thousands |
|
|
2009 |
|
2009 |
|
2009 |
|
2009 |
|
2009 |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to external customers |
|
|
|
|
|
|
|
|
|
|
|
Water |
|
|
$ |
423,932 |
|
|
$ |
486,990 |
|
|
$ |
461,570 |
|
|
$ |
475,272 |
|
|
$ |
1,847,764 |
|
Technical Products |
|
|
|
209,908 |
|
|
|
206,722 |
|
|
|
201,095 |
|
|
|
226,979 |
|
|
|
844,704 |
|
Consolidated |
|
|
$ |
633,840 |
|
|
$ |
693,712 |
|
|
$ |
662,665 |
|
|
$ |
702,251 |
|
|
$ |
2,692,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment sales |
|
|
|
|
|
|
|
|
|
|
|
Water |
|
|
$ |
289 |
|
|
$ |
198 |
|
|
$ |
284 |
|
|
$ |
510 |
|
|
$ |
1,281 |
|
Technical Products |
|
|
|
233 |
|
|
|
600 |
|
|
|
544 |
|
|
|
834 |
|
|
|
2,211 |
|
Other |
|
|
|
(522 |
) |
|
|
(798 |
) |
|
|
(828 |
) |
|
|
(1,344 |
) |
|
|
(3,492 |
) |
Consolidated |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
Water |
|
|
$ |
26,976 |
|
|
$ |
49,781 |
|
|
$ |
53,085 |
|
|
$ |
33,903 |
|
|
$ |
163,745 |
|
Technical Products |
|
|
|
20,462 |
|
|
|
23,578 |
|
|
|
24,356 |
|
|
|
31,959 |
|
|
|
100,355 |
|
Other |
|
|
|
(10,224 |
) |
|
|
(9,799 |
) |
|
|
(10,759 |
) |
|
|
(13,370 |
) |
|
|
(44,152 |
) |
Consolidated |
|
|
$ |
37,214 |
|
|
$ |
63,560 |
|
|
$ |
66,682 |
|
|
$ |
52,492 |
|
|
$ |
219,948 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income as a percent of net sales |
|
|
|
|
|
|
|
|
Water |
|
|
|
6.4 |
% |
|
|
10.2 |
% |
|
|
11.5 |
% |
|
|
7.1 |
% |
|
|
8.9 |
% |
Technical Products |
|
|
|
9.7 |
% |
|
|
11.4 |
% |
|
|
12.1 |
% |
|
|
14.1 |
% |
|
|
11.9 |
% |
Consolidated |
|
|
|
5.9 |
% |
|
|
9.2 |
% |
|
|
10.1 |
% |
|
|
7.5 |
% |
|
|
8.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Qtr |
|
Second Qtr |
|
Third Qtr |
|
Fourth Qtr |
|
Year |
In thousands |
|
|
2008 |
|
2008 |
|
2008 |
|
2008 |
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
Net sales to external customers |
|
|
|
|
|
|
|
|
|
|
|
Water |
|
|
$ |
544,686 |
|
|
$ |
594,118 |
|
|
$ |
557,976 |
|
|
$ |
509,362 |
|
|
$ |
2,206,142 |
|
Technical Products |
|
|
|
285,460 |
|
|
|
304,260 |
|
|
|
297,839 |
|
|
|
258,275 |
|
|
|
1,145,834 |
|
Consolidated |
|
|
$ |
830,146 |
|
|
$ |
898,378 |
|
|
$ |
855,815 |
|
|
$ |
767,637 |
|
|
$ |
3,351,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment sales |
|
|
|
|
|
|
|
|
|
|
|
Water |
|
|
$ |
372 |
|
|
$ |
139 |
|
|
$ |
305 |
|
|
$ |
228 |
|
|
$ |
1,044 |
|
Technical Products |
|
|
|
1,138 |
|
|
|
1,034 |
|
|
|
765 |
|
|
|
1,081 |
|
|
|
4,018 |
|
Other |
|
|
|
(1,510 |
) |
|
|
(1,173 |
) |
|
|
(1,070 |
) |
|
|
(1,309 |
) |
|
|
(5,062 |
) |
Consolidated |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
$ |
-- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
Water |
|
|
$ |
65,035 |
|
|
$ |
59,475 |
|
|
$ |
49,684 |
|
|
$ |
32,163 |
|
|
$ |
206,357 |
|
Technical Products |
|
|
|
45,337 |
|
|
|
49,732 |
|
|
|
47,585 |
|
|
|
26,661 |
|
|
|
169,315 |
|
Other |
|
|
|
(13,045 |
) |
|
|
(12,660 |
) |
|
|
(11,655 |
) |
|
|
(13,627 |
) |
|
|
(50,987 |
) |
Consolidated |
|
|
$ |
97,327 |
|
|
$ |
96,547 |
|
|
$ |
85,614 |
|
|
$ |
45,197 |
|
|
$ |
324,685 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income as a percent of net sales |
|
|
|
|
|
|
|
|
Water |
|
|
|
11.9 |
% |
|
|
10.0 |
% |
|
|
8.9 |
% |
|
|
6.3 |
% |
|
|
9.4 |
% |
Technical Products |
|
|
|
15.9 |
% |
|
|
16.3 |
% |
|
|
16.0 |
% |
|
|
10.3 |
% |
|
|
14.8 |
% |
Consolidated |
|
|
|
11.7 |
% |
|
|
10.7 |
% |
|
|
10.0 |
% |
|
|
5.9 |
% |
|
|
9.7 |
% |
|
|
|
|
|
|
|
|
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 |
|
|
$ |
662,665 |
|
|
$ |
702,251 |
|
|
$ |
2,692,468 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported |
|
|
|
37,214 |
|
|
|
63,560 |
|
|
|
66,682 |
|
|
|
52,492 |
|
|
|
219,948 |
|
% of net sales |
|
|
|
5.9 |
% |
|
|
9.2 |
% |
|
|
10.1 |
% |
|
|
7.5 |
% |
|
|
8.2 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
Restructuring and asset impairment |
|
|
|
2,824 |
|
|
|
2,944 |
|
|
|
7,295 |
|
|
|
24,881 |
|
|
|
37,944 |
|
Operating income - as adjusted |
|
|
|
40,038 |
|
|
|
66,504 |
|
|
|
73,977 |
|
|
|
77,373 |
|
|
|
257,892 |
|
% of net sales |
|
|
|
6.3 |
% |
|
|
9.6 |
% |
|
|
11.2 |
% |
|
|
11.0 |
% |
|
|
9.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations attributable |
|
|
|
|
|
|
|
|
|
|
|
to Pentair, Inc. - as reported |
|
|
|
17,255 |
|
|
|
32,006 |
|
|
|
37,033 |
|
|
|
29,218 |
|
|
|
115,512 |
|
Adjustments - tax affected |
|
|
|
|
|
|
|
|
|
|
|
Restructuring and asset impairment, net of |
|
|
|
|
|
|
|
|
|
|
|
minority interest |
|
|
|
1,864 |
|
|
|
1,943 |
|
|
|
4,815 |
|
|
|
17,549 |
|
|
|
26,171 |
|
Bond tender |
|
|
|
-- |
|
|
|
3,171 |
|
|
|
-- |
|
|
|
-- |
|
|
|
3,171 |
|
Net income from continuing operations attributable |
|
|
|
|
|
|
|
|
|
|
|
to Pentair, Inc. - as adjusted |
|
|
|
19,119 |
|
|
|
37,120 |
|
|
|
41,848 |
|
|
|
46,767 |
|
|
|
144,854 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable to Pentair, Inc. - diluted |
|
|
|
|
|
|
Diluted earnings per common share - as reported |
|
|
$ |
0.18 |
|
|
$ |
0.33 |
|
|
$ |
0.38 |
|
|
$ |
0.29 |
|
|
$ |
1.17 |
|
Adjustments |
|
|
|
0.02 |
|
|
|
0.05 |
|
|
|
0.04 |
|
|
|
0.18 |
|
|
|
0.30 |
|
Diluted earnings per common share - as adjusted |
|
|
$ |
0.20 |
|
|
$ |
0.38 |
|
|
$ |
0.42 |
|
|
$ |
0.47 |
|
|
$ |
1.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding - Diluted |
|
|
|
97,966 |
|
|
|
98,422 |
|
|
|
98,641 |
|
|
|
99,226 |
|
|
|
98,522 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
$ |
461,570 |
|
|
$ |
475,272 |
|
|
$ |
1,847,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported |
|
|
|
26,976 |
|
|
|
49,781 |
|
|
|
53,085 |
|
|
|
33,903 |
|
|
|
163,745 |
|
% of net sales |
|
|
|
6.4 |
% |
|
|
10.2 |
% |
|
|
11.5 |
% |
|
|
7.1 |
% |
|
|
8.9 |
% |
Adjustments - restructuring and asset impairment |
|
|
|
1,464 |
|
|
|
1,460 |
|
|
|
2,639 |
|
|
|
21,336 |
|
|
|
26,899 |
|
Operating income - as adjusted |
|
|
|
28,440 |
|
|
|
51,241 |
|
|
|
55,724 |
|
|
|
55,239 |
|
|
|
190,644 |
|
% of net sales |
|
|
|
6.7 |
% |
|
|
10.5 |
% |
|
|
12.1 |
% |
|
|
11.6 |
% |
|
|
10.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products |
|
|
|
|
|
|
|
|
|
|
|
Net sales |
|
|
$ |
209,908 |
|
|
$ |
206,722 |
|
|
$ |
201,095 |
|
|
$ |
226,979 |
|
|
$ |
844,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income - as reported |
|
|
|
20,462 |
|
|
|
23,578 |
|
|
|
24,356 |
|
|
|
31,959 |
|
|
|
100,355 |
|
% of net sales |
|
|
|
9.7 |
% |
|
|
11.4 |
% |
|
|
12.1 |
% |
|
|
14.1 |
% |
|
|
11.9 |
% |
Adjustments - restructuring and asset impairment |
|
|
|
792 |
|
|
|
1,139 |
|
|
|
4,557 |
|
|
|
2,729 |
|
|
|
9,217 |
|
Operating income - as adjusted |
|
|
|
21,254 |
|
|
|
24,717 |
|
|
|
28,913 |
|
|
|
34,688 |
|
|
|
109,572 |
|
% of net sales |
|
|
|
10.1 |
% |
|
|
12.0 |
% |
|
|
14.4 |
% |
|
|
15.3 |
% |
|
|
13.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
Todd Gleason, 763-656-5570
Vice President, Strategic Planning & Investor Relations
todd.gleason@pentair.com