MINNEAPOLIS, July 24, 2012 /PRNewswire/ -- Pentair, Inc. (NYSE: PNR) today announced second quarter 2012 sales of $942 million, an increase of 3 percent from the prior year quarter. When adjusted to exclude acquisition-related and repositioning costs, second quarter 2012 EPS were $0.83, up 11 percent from adjusted EPS of $0.75 in the second quarter of last year. Earnings per diluted share ("EPS") on a GAAP basis, including acquisition-related and repositioning costs for the second quarter, were $0.71 compared to $0.67 of EPS in the second quarter last year.
"Pentair delivered another strong quarter of margin expansion led by pricing and productivity, which demonstrates the power of the Pentair Integrated Management System (PIMS) and our strong brands and market positions," said Randall J. Hogan, Pentair chairman and chief executive officer. "While the global macro environment remains challenging, we continue to see pockets of growth in several verticals, including North American industrial, agriculture, pool, aquaculture, water reuse, and energy."
After excluding $17 million of acquisition-related and repositioning costs in the second quarter of 2012, operating income was $134 million, up 11 percent, and operating margins expanded 100 basis points to 14.3 percent. On a reported basis, the company delivered operating income of $118 million in the quarter, up 8 percent from $109 million in the same quarter last year. Pricing and productivity gains more than offset material inflation and higher labor costs. The company reported an effective tax rate of approximately 28 percent.
Free cash flow in the quarter was $222 million, resulting in $140 million for the first half of 2012. The company expects to deliver full year free cash flow greater than 100 percent of net income.
SECOND QUARTER BUSINESS HIGHLIGHTS
Water & Fluid Solutions sales grew 7 percent year-over-year to $676 million, with the Clean Process Technologies ("CPT") acquisition adding 6 percentage points and a negative three-percentage point impact from foreign exchange. In fast growth regions, Water sales grew 19 percent, largely driven by the CPT acquisition. Within Water & Fluid Solutions, the second quarter sales performances were as follows:
- Flow sales, which accounted for approximately 37 percent of Water & Fluid Solutions sales, were down 1 percent versus the prior year quarter as a result of minimal weather-related events and continued softness in western Europe.
- Treatment/Process sales, which accounted for approximately 38 percent of Water & Fluid Solutions sales, were up 14 percent from last year, benefiting from the CPT acquisition. Sales in advanced water and energy grew double digits to help offset the negative impact of foreign exchange.
- Aquatic Systems sales, which accounted for approximately 25 percent of Water & Fluid Solutions sales, were up 8 percent year-over-year, driven by pool dealer expansion and continued strong demand for Pentair's energy efficient products and solutions.
Water & Fluid Solutions' second quarter reported operating income totaled $92 million. Excluding repositioning charges included in the Water & Fluid Solutions segment, second quarter operating income totaled $99 million, up 10 percent as compared to $90 million in the same period last year. Operating margins increased by 50 basis points to 14.7 percent. Pricing and productivity initiatives more than offset inflation during the quarter.
Technical Products delivered second quarter 2012 sales of $266 million, down 4 percent versus the prior year quarter, including a three-percentage point unfavorable impact from foreign exchange.
- Excluding foreign exchange and a previously disclosed end-of-life communications program, sales were bolstered by strong pricing and favorable markets such as North American industrial, commercial, and energy.
Technical Products reported second quarter operating income of $51 million. Excluding restructuring charges included in the Technical Products segment, second quarter operating income totaled $54 million, up 11 percent compared to $48 million in the same quarter last year. Second quarter 2012 operating margins increased to a quarterly record of 20.2 percent, an increase of 290 basis points when compared to the prior year quarter. Pricing and productivity gains more than offset material inflation and higher labor costs.
OUTLOOK
The company is updating its full year 2012 EPS outlook to a range of $2.55 to $2.61. Excluding acquisition-related and repositioning costs and specific tax benefits, the company's full year 2012 adjusted EPS outlook is now $2.70 to $2.76. This represents an increase of 12 to 15 percent from 2011 adjusted EPS of $2.41. The company anticipates full year 2012 sales of approximately $3.6 billion and adjusted operating profits to be consistent with previously provided outlook.
In addition, the company introduced third quarter 2012 EPS guidance of $0.61 to $0.63, up 5 to 9 percent versus the same quarter last year's adjusted EPS. Third quarter 2012 sales are expected to be up 1 to 3 percent over last year's quarter to a range of $900 million to $915 million.
Both the full year and third quarter outlook do not include any future impact from the pending merger with Tyco International's Flow Control business, as announced and detailed in the press release on March 28.
"The top-line is challenged by Europe and FX and for the full year is expected to be a little lighter than previously forecasted," said Hogan. "However, due to PIMS, pricing and productivity, we are on track to deliver another strong year of EPS growth. We continue to invest in our brands and innovation and position our company to fully participate in fast growth regions where rising GDP and urbanization are driving infrastructure, energy and water demands."
OTHER ITEMS
On March 28, 2012, Pentair and Tyco International Ltd. ("Tyco") announced a definitive agreement to combine Tyco's Flow Control business with Pentair in a tax-free, all-stock merger. Upon completion of the transaction, Pentair shareholders will own approximately 47.5 percent of the combined company and Tyco shareholders will own approximately 52.5 percent.
"Our pending merger with Tyco's Flow Control business remains on-track for end of September closing. We believe this transaction is a great strategic fit, as it increases our global presence and exposure to high growth, attractive sectors. Our Integration & Standardization Team (IST) is fully staffed with a team of functional and business leaders, including those from Tyco Flow once the transaction closes," said Hogan.
EARNINGS CONFERENCE CALL
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer John L. Stauch will
discuss the company's performance and second quarter 2012 results on a two-way conference call with investors at 9 a.m. Eastern today. A live audio webcast of the call, along with the related presentation, can be accessed in the Investors section of the company's website shortly before the call begins. Reconciliations of non-GAAP financial measures are set forth in the attachments to this release and in the presentation, both of which can be found on Pentair's website. The webcast and presentation will be archived at the company's website following the conclusion of the event.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
This communication may contain certain statements about Pentair, Inc. ("Pentair"), Tyco Flow Control International Ltd. ("Tyco Flow") and Tyco International Ltd. ("Tyco") that are "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. The forward-looking statements contained in this press release may include statements about the expected effects on Pentair, Tyco Flow and Tyco of the proposed merger of Pentair and Tyco Flow (the "Merger"), the anticipated timing and benefits of the Merger, Pentair's and Tyco Flow's anticipated standalone or combined financial results and all other statements in this document other than historical facts. Without limitation, any statements preceded or followed by or that include the words "targets", "plans", "believes", "expects", "intends", "will", "likely", "may", "anticipates", "estimates", "projects", "should", "would", "expect", "positioned", "strategy", "future" or words, phrases or terms of similar substance or the negative thereof, are forward-looking statements. These statements are based on the current expectations of the management of Pentair, Tyco Flow and Tyco (as the case may be) and are subject to uncertainty and changes in circumstances and involve risks and uncertainties that could cause actual results to differ materially from those expressed or implied in such forward-looking statements. In addition, these statements are based on a number of assumptions that are subject to change. Such risks, uncertainties and assumptions include: the satisfaction of the conditions to the Merger and other risks related to the completion of the Merger and actions related thereto; Pentair's and Tyco's ability to complete the Merger on anticipated terms and schedule, including the ability to obtain shareholder or regulatory approvals of the Merger and related transactions; risks relating to any unforeseen liabilities of Pentair or Tyco Flow; future capital expenditures, expenses, revenues, earnings, synergies, economic performance, indebtedness, financial condition, losses and future prospects; business and management strategies and the expansion and growth of Pentair's or Tyco Flow's operations; Pentair's and Tyco Flow's ability to integrate successfully after the Merger and achieve anticipated synergies; the effects of government regulation on Pentair's or Tyco Flow's businesses; the risk that disruptions from the transaction will harm Pentair's or Tyco Flow's business; Pentair's, Tyco Flow's and Tyco's plans, objectives, expectations and intentions generally; and other factors detailed in Pentair's and Tyco's reports filed with the U.S. Securities and Exchange Commission (the "SEC"), including their Annual Reports on Form 10-K under the caption "Risk Factors". Forward-looking statements included herein are made as of the date hereof, and none of Pentair, Tyco Flow or Tyco undertakes any obligation to update publicly such statements to reflect subsequent events or circumstances.
ADDITIONAL INFORMATION
The Merger will be submitted to a vote of Pentair shareholders and the proposed distribution of Tyco Flow to Tyco shareholders (the "Distribution") will be submitted to a vote of Tyco shareholders. On May 8, 2012, Tyco Flow filed with the SEC a registration statement on Form S-4, as subsequently amended, containing a preliminary proxy statement/prospectus regarding the Merger. On May 8, 2012, Tyco Flow filed with the SEC a registration statement on Form S-1, as subsequently amended, containing a preliminary prospectus and Tyco filed with the SEC a preliminary proxy statement, as subsequently amended, regarding the Distribution. The preliminary proxy statement/prospectus regarding the Merger, the preliminary prospectus regarding the Distribution and the Tyco preliminary proxy statement are available free of charge on the SEC's website at www.sec.gov. Pentair plans to file with the SEC and mail to its shareholders a definitive proxy statement regarding the Merger and Tyco plans to file with the SEC and mail to its shareholders a definitive proxy statement regarding the Distribution. Shareholders are urged to read the Form S-4 containing the preliminary proxy statement/prospectus, the Form S-1 containing the preliminary prospectus and the Tyco preliminary proxy statement, which are available now, and the Form S-4 containing the definitive proxy statement/prospectus regarding the Merger, the Form S-1 containing the definitive prospectus regarding the Distribution and the Tyco definitive proxy statement and any other relevant documents when they become available, because they will contain important information about Pentair, Tyco and Tyco Flow and the proposed transactions. The definitive proxy statement/prospectus relating to the Merger, the definitive prospectus relating to the Distribution, the Tyco definitive proxy statement and other documents relating to the proposed transaction (when they are available) can be obtained free of charge from the SEC's website at www.sec.gov. These documents (when they are available) can also be obtained free of charge from Pentair upon written request to Investor Relations Department, Pentair, Inc., 5500 Wayzata Blvd., Suite 800, Minneapolis, MN, 55416, or by calling (763) 545-1730 or from Tyco or Tyco Flow upon written request to Investor Relations Department, Tyco International Ltd., 9 Roszel Road, Princeton, NJ, 08540, or by calling (609) 720-4200.
PARTICIPANTS IN THE SOLICITATION
Pentair and Tyco and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from shareholders in connection with the proposed transaction under the rules of the SEC. Information about the directors and executive officers of Pentair may be found in its Annual Report on Form 10-K for the year ended December 31, 2011 filed with the SEC on February 21, 2012, the definitive proxy statement relating to its 2012 annual meeting of shareholders filed with the SEC on March 9, 2012 and Tyco Flow's registration statement on Form S-4 containing the preliminary proxy statement/prospectus relating to the Merger, which was filed with the SEC on May 8, 2012, as subsequently amended. Information about the directors and executive officers of Tyco may be found in its Annual Report on Form 10-K for the year ended September 30, 2011 filed with the SEC on November 16, 2011, the definitive proxy statement relating to its 2012 annual general meeting of shareholders filed with the SEC on January 13, 2012 and Tyco's preliminary proxy statement, which was filed with the SEC on May 8, 2012, as subsequently amended. These documents can be obtained free of charge from the sources indicated above. Additional information regarding the interests of these participants will also be included in the definitive proxy statements when it becomes available.
ABOUT PENTAIR, INC.
Pentair (www.pentair.com) is a global diversified industrial company headquartered in Minneapolis, Minnesota. Pentair Water and Fluid Solutions is a leading provider of innovative water and fluid processing products and solutions used in a wide range of applications. Pentair Technical Products is a leading provider of products that enclose and protect some of the world's most sensitive electronics and electrical equipment, ensuring their safe, secure and reliable performance. With 2011 revenues of $3.5 billion, Pentair employs over 15,000 people worldwide.
PENTAIR CONTACTS:
Investors:
Jim Lucas, Vice President of Investor Relations
Direct: 763-656-5575
Email: jim.lucas@pentair.com
Media:
Betsy Day, Corporate Communications Manager
Direct: 763-656-5537
Email: betsy.day@pentair.com
Pentair, Inc. and Subsidiaries |
Condensed Consolidated Statements of Income (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended |
|
Six months ended |
|
|
|
June 30, |
|
July 2, |
|
June 30, |
|
July 2, |
In thousands, except per-share data |
|
2012 |
|
2011 |
|
2012 |
|
2011 |
Net sales |
$ |
941,525 |
$ |
910,175 |
$ |
1,799,702 |
$ |
1,700,448 |
Cost of goods sold |
|
629,397 |
|
622,439 |
|
1,206,855 |
|
1,163,653 |
Gross profit |
|
312,128 |
|
287,736 |
|
592,847 |
|
536,795 |
|
% of net sales |
|
33.2% |
|
31.6% |
|
32.9% |
|
31.6% |
Selling, general and administrative |
173,445 |
|
158,432 |
|
348,455 |
|
303,192 |
|
% of net sales |
|
18.4% |
|
17.4% |
|
19.4% |
|
17.8% |
Research and development |
|
20,891 |
|
19,882 |
|
41,648 |
|
38,004 |
|
% of net sales |
|
2.3% |
|
2.2% |
|
2.2% |
|
2.3% |
Operating income |
|
117,792 |
|
109,422 |
|
202,744 |
|
195,599 |
|
% of net sales |
|
12.5% |
|
12.0% |
|
11.3% |
|
11.5% |
|
|
|
|
|
|
|
|
|
|
Other (income) expense: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity income of unconsolidated subsidiaries |
|
(636) |
|
(672) |
|
(1,685) |
|
(907) |
Net interest expense |
|
16,079 |
|
14,613 |
|
30,847 |
|
23,938 |
|
% of net sales |
|
1.7% |
|
1.6% |
|
1.7% |
|
1.4% |
Income before income taxes and noncontrolling interest |
102,349 |
|
95,481 |
|
173,582 |
|
172,568 |
Provision for income taxes |
|
28,864 |
|
27,344 |
|
37,943 |
|
52,397 |
|
effective tax rate |
|
28.2% |
|
28.6% |
|
21.9% |
|
30.4% |
Net income before noncontrolling interest |
|
73,485 |
|
68,137 |
|
135,639 |
|
120,171 |
Noncontrolling interest |
|
1,655 |
|
1,425 |
|
2,995 |
|
2,918 |
Net income attributable to Pentair, Inc. |
$ |
71,830 |
$ |
66,712 |
$ |
132,644 |
$ |
117,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per common share attributable to Pentair, Inc. |
|
|
|
|
|
|
|
|
Basic |
$ |
0.73 |
$ |
0.68 |
$ |
1.34 |
$ |
1.19 |
Diluted |
$ |
0.71 |
$ |
0.67 |
$ |
1.32 |
$ |
1.17 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
|
Basic |
|
99,047 |
|
98,333 |
|
98,856 |
|
98,190 |
Diluted |
|
101,165 |
|
100,065 |
|
100,785 |
|
99,825 |
|
|
|
|
|
|
|
|
|
|
Cash dividends declared per common share |
$ |
0.22 |
$ |
0.20 |
$ |
0.44 |
$ |
0.40 |
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheets (Unaudited) |
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
July 2, |
In thousands |
|
2012 |
|
2011 |
|
2011 |
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
60,598 |
$ |
50,077 |
$ |
68,972 |
Accounts and notes receivable, net |
|
572,144 |
|
569,204 |
|
595,407 |
Inventories |
|
460,039 |
|
449,863 |
|
484,795 |
Deferred tax assets |
|
58,899 |
|
60,899 |
|
60,833 |
Prepaid expenses and other current assets |
|
124,345 |
|
107,792 |
|
124,632 |
Total current assets |
|
1,276,025 |
|
1,237,835 |
|
1,334,639 |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
381,063 |
|
387,525 |
|
410,547 |
|
|
|
|
|
|
|
Other assets |
|
|
|
|
|
|
Goodwill |
|
2,255,134 |
|
2,273,918 |
|
2,573,430 |
Intangibles, net |
|
570,503 |
|
592,285 |
|
654,908 |
Other |
|
103,544 |
|
94,750 |
|
78,788 |
Total other assets |
|
2,929,181 |
|
2,960,953 |
|
3,307,126 |
Total assets |
$ |
4,586,269 |
$ |
4,586,313 |
$ |
5,052,312 |
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Short-term borrowings |
$ |
222 |
$ |
3,694 |
$ |
21,451 |
Current maturities of long-term debt |
|
1,193 |
|
1,168 |
|
1,289 |
Accounts payable |
|
288,265 |
|
294,858 |
|
315,403 |
Employee compensation and benefits |
|
89,514 |
|
109,361 |
|
108,836 |
Current pension and post-retirement benefits |
|
9,052 |
|
9,052 |
|
8,733 |
Accrued product claims and warranties |
|
44,935 |
|
42,630 |
|
47,259 |
Income taxes |
|
32,228 |
|
14,547 |
|
21,498 |
Accrued rebates and sales incentives |
|
45,870 |
|
37,009 |
|
42,567 |
Other current liabilities |
|
150,437 |
|
129,522 |
|
144,366 |
Total current liabilities |
|
661,716 |
|
641,841 |
|
711,402 |
|
|
|
|
|
|
|
Other liabilities |
|
|
|
|
|
|
Long-term debt |
|
1,233,794 |
|
1,304,225 |
|
1,384,167 |
Pension and other retirement compensation |
|
247,324 |
|
248,615 |
|
217,021 |
Post-retirement medical and other benefits |
|
29,921 |
|
31,774 |
|
27,954 |
Long-term income taxes payable |
|
13,294 |
|
26,470 |
|
23,832 |
Deferred tax liabilities |
|
190,173 |
|
188,957 |
|
235,422 |
Other non-current liabilities |
|
92,175 |
|
97,039 |
|
85,660 |
Total liabilities |
|
2,468,397 |
|
2,538,921 |
|
2,685,458 |
|
|
|
|
|
|
|
Shareholders' equity |
|
2,117,872 |
|
2,047,392 |
|
2,366,854 |
Total liabilities and shareholders' equity |
$ |
4,586,269 |
$ |
4,586,313 |
$ |
5,052,312 |
|
|
|
|
|
|
|
Days sales in accounts receivable (13 month moving average) |
|
61 |
|
61 |
|
61 |
Days inventory on hand (13 month moving average) |
|
86 |
|
83 |
|
82 |
Days in accounts payable (13 month moving average) |
|
71 |
|
71 |
|
72 |
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
|
|
Condensed Consolidated Statements of Cash Flows (Unaudited) |
|
|
|
|
Six months ended |
|
|
|
|
June 30, |
|
|
July 2, |
In thousands |
|
2012 |
|
|
2011 |
Operating activities |
|
|
|
|
|
Net income before noncontrolling interest |
$ |
135,639 |
|
$ |
120,171 |
Adjustments to reconcile net income to net cash provided by (used for) operating activities |
|
|
|
|
|
Equity income of unconsolidated subsidiaries |
|
(1,685) |
|
|
(907) |
Depreciation |
|
32,666 |
|
|
32,685 |
Amortization |
|
19,677 |
|
|
17,180 |
Deferred income taxes |
|
3,654 |
|
|
3,012 |
Stock compensation |
|
10,075 |
|
|
10,527 |
Excess tax benefits from stock-based compensation |
|
(1,740) |
|
|
(1,465) |
Loss (gain) on sale of assets |
|
(3,106) |
|
|
229 |
Changes in assets and liabilities, net of effects of business acquisitions |
|
|
|
|
|
|
Accounts and notes receivable |
|
(5,531) |
|
|
(1,111) |
|
Inventories |
|
(12,276) |
|
|
2,425 |
|
Prepaid expenses and other current assets |
|
(983) |
|
|
(2,696) |
|
Accounts payable |
|
(4,271) |
|
|
(22,878) |
|
Employee compensation and benefits |
|
(18,686) |
|
|
(22,675) |
|
Accrued product claims and warranties |
|
2,466 |
|
|
2,901 |
|
Income taxes |
|
17,709 |
|
|
12,780 |
|
Other current liabilities |
|
10,209 |
|
|
25,481 |
|
Pension and post-retirement benefits |
|
(553) |
|
|
(853) |
|
Other assets and liabilities |
|
(16,503) |
|
|
(22,195) |
|
|
Net cash provided by (used for) operating activities |
|
166,761 |
|
|
152,611 |
Investing activities |
|
|
|
|
|
Capital expenditures |
|
(31,312) |
|
|
(35,221) |
Proceeds from sale of property and equipment |
|
4,868 |
|
|
89 |
Acquisitions, net of cash acquired |
|
(19,905) |
|
|
(733,105) |
Other |
|
(3,073) |
|
|
119 |
|
|
Net cash provided by (used for) investing activities |
|
(49,422) |
|
|
(768,118) |
Financing activities |
|
|
|
|
|
Net short-term borrowings |
|
(3,472) |
|
|
16,518 |
Proceeds from long-term debt |
|
352,463 |
|
|
1,320,957 |
Repayment of long-term debt |
|
(420,810) |
|
|
(661,422) |
Debt issuance costs |
|
— |
|
|
(8,721) |
Excess tax benefits from stock-based compensation |
|
1,740 |
|
|
1,465 |
Stock issued to employees, net of shares withheld |
|
16,163 |
|
|
9,551 |
Repurchases of common stock |
|
— |
|
|
(287) |
Dividends paid |
|
(44,140) |
|
|
(39,739) |
|
|
Net cash provided by (used for) financing activities |
|
(98,056) |
|
|
638,322 |
Effect of exchange rate changes on cash and cash equivalents |
|
(8,762) |
|
|
101 |
Change in cash and cash equivalents |
|
10,521 |
|
|
22,916 |
Cash and cash equivalents, beginning of period |
|
50,077 |
|
|
46,056 |
Cash and cash equivalents, end of period |
$ |
60,598 |
|
$ |
68,972 |
|
|
|
|
|
|
|
|
Free cash flow |
|
|
|
|
|
Net cash provided by (used for) operating activities |
$ |
166,761 |
|
$ |
152,611 |
Capital expenditures |
|
(31,312) |
|
|
(35,221) |
Proceeds from sale of property and equipment |
|
4,868 |
|
|
89 |
Free cash flow |
$ |
140,317 |
|
$ |
117,479 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
2012 |
|
2012 |
|
2012 |
|
2011 |
|
2011 |
|
2011 |
Net sales to external customers |
|
|
|
|
|
|
|
|
|
|
|
|
Water & Fluid Solutions |
$ |
586,978 |
$ |
675,522 |
$ |
1,262,500 |
$ |
515,368 |
$ |
631,994 |
$ |
1,147,362 |
Technical Products |
|
271,199 |
|
266,003 |
|
537,202 |
|
274,905 |
|
278,181 |
|
553,086 |
Consolidated |
$ |
858,177 |
$ |
941,525 |
$ |
1,799,702 |
$ |
790,273 |
$ |
910,175 |
$ |
1,700,448 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Intersegment sales |
|
|
|
|
|
|
|
|
|
|
|
|
Water & Fluid Solutions |
$ |
73 |
$ |
(116) |
$ |
(43) |
$ |
455 |
$ |
316 |
$ |
771 |
Technical Products |
|
1,359 |
|
1,535 |
|
2,894 |
|
999 |
|
1,559 |
|
2,558 |
Other |
|
(1,432) |
|
(1,419) |
|
(2,851) |
|
(1,454) |
|
(1,875) |
|
(3,329) |
Consolidated |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
$ |
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
Water & Fluid Solutions |
$ |
63,677 |
$ |
91,989 |
$ |
155,666 |
$ |
56,528 |
$ |
84,521 |
$ |
141,049 |
Technical Products |
|
50,459 |
|
50,624 |
|
101,083 |
|
48,087 |
|
48,261 |
|
96,348 |
Other |
|
(29,184) |
|
(24,821) |
|
(54,005) |
|
(18,438) |
|
(23,360) |
|
(41,798) |
Consolidated |
$ |
84,952 |
$ |
117,792 |
$ |
202,744 |
$ |
86,177 |
$ |
109,422 |
$ |
195,599 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income as a percent of net sales |
|
|
|
|
|
|
|
|
|
|
|
|
Water & Fluid Solutions |
|
10.8% |
|
13.6% |
|
12.3% |
|
11.0% |
|
13.4% |
|
12.3% |
Technical Products |
|
18.6% |
|
19.0% |
|
18.8% |
|
17.5% |
|
17.3% |
|
17.4% |
Consolidated |
|
9.9% |
|
12.5% |
|
11.3% |
|
10.9% |
|
12.0% |
|
11.5% |
Pentair, Inc. and Subsidiaries |
|
|
|
Reconciliation of the GAAP "As Reported" year ending December 31, 2012 to the "Adjusted" non-GAAP |
|
|
excluding the effect of 2012 adjustments (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Pentair |
|
|
First Quarter |
Second Quarter |
Year |
|
|
In millions, except per-share data |
|
|
2012 |
2012 |
2012 |
|
|
Net sales |
|
|
$ 858.2 |
$ 941.5 |
approx $3,600 |
|
|
|
|
|
|
|
|
|
|
Operating income - as reported |
|
|
85.0 |
117.8 |
approx 411- 421 |
|
|
% of net sales |
|
|
9.9% |
12.5% |
approx. 11.5% |
|
|
Adjustments: |
|
|
|
|
|
|
|
Deal related costs |
|
|
11.8 |
6.3 |
18.1 |
|
|
Restructuring |
|
|
— |
10.4 |
10.4 |
|
|
Operating income - as adjusted |
|
|
96.8 |
134.5 |
approx 440 - 450 |
|
|
% of net sales |
|
|
11.3% |
14.3% |
approx. 12%+ |
|
|
|
|
|
|
|
|
|
|
Net income attributable to Pentair, Inc. - as reported |
|
|
60.8 |
71.8 |
approx 258 - 264 |
|
|
Interest expense |
|
|
(1.2) |
— |
(1.2) |
|
|
Other adjustments net of tax |
|
|
4.4 |
11.9 |
16.3 |
|
|
Net income from continuing operations attributable |
|
|
|
|
|
|
|
to Pentair, Inc. - as adjusted |
|
|
64.0 |
83.7 |
approx 273 - 279 |
|
|
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable
to Pentair, Inc. - diluted |
|
|
|
|
|
|
|
Diluted earnings per common share - as reported |
|
|
$ 0.61 |
$ 0.71 |
$2.55 - $2.61 |
|
|
Adjustments |
|
|
0.03 |
0.12 |
0.15 |
|
|
Diluted earnings per common share - as adjusted |
|
|
$ 0.64 |
$ 0.83 |
$2.70 - $2.76 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
Reconciliation of the GAAP "As Reported" year ending December 31, 2011 to the "Adjusted" non-GAAP |
excluding the effect of 2011 adjustments (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Pentair |
|
|
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Year |
In millions, except per-share data |
|
|
2011 |
2011 |
2011 |
2011 |
2011 |
Net sales |
|
|
$ 790.3 |
$ 910.2 |
$ 890.5 |
$ 865.7 |
$ 3,456.7 |
|
|
|
|
|
|
|
|
Operating income - as reported |
|
|
86.2 |
109.4 |
92.9 |
(120.0) |
168.5 |
% of net sales |
|
|
10.9% |
12.0% |
10.4% |
(13.9%) |
4.9% |
Adjustments: |
|
|
|
|
|
|
|
CPT deal related costs |
|
|
1.7 |
6.1 |
— |
0.5 |
8.3 |
Restructuring |
|
|
— |
— |
2.1 |
10.8 |
12.9 |
Inventory step-up and customer backlog |
|
|
0.2 |
5.3 |
5.8 |
2.2 |
13.5 |
Goodwill impairment |
|
|
— |
— |
— |
200.5 |
200.5 |
Operating income - as adjusted |
|
|
88.1 |
120.8 |
100.8 |
94.0 |
403.7 |
% of net sales |
|
|
11.1% |
13.3% |
11.3% |
10.9% |
11.7% |
|
|
|
|
|
|
|
|
Net income attributable to Pentair, Inc. - as reported |
|
|
50.5 |
66.7 |
51.1 |
(134.1) |
34.2 |
Adjustments net of tax |
|
|
1.3 |
8.8 |
6.6 |
189.8 |
206.5 |
Net income from continuing operations attributable |
|
|
|
|
|
|
|
to Pentair, Inc. - as adjusted |
|
|
51.8 |
75.5 |
57.7 |
55.7 |
240.7 |
|
|
|
|
|
|
|
|
Continuing earnings per common share attributable
to Pentair, Inc. - diluted |
|
|
|
|
|
|
|
Diluted earnings per common share - as reported |
|
|
$ 0.51 |
$ 0.67 |
$ 0.51 |
$ (1.36) |
$ 0.34 |
Adjustments |
|
|
0.01 |
0.08 |
0.07 |
1.92 |
2.07 |
Diluted earnings per common share - as adjusted |
|
|
$ 0.52 |
$ 0.75 |
$ 0.58 |
$ 0.56 |
$ 2.41 |
Pentair, Inc. and Subsidiaries |
Reconciliation of the GAAP "As Reported" year ending December 31, 2012 to the "Adjusted" non-GAAP |
excluding the effect of 2012 adjustments (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
Water |
First Quarter |
Second Quarter |
Year |
|
|
In millions |
2012 |
2012 |
2012 |
|
|
Net sales |
$ 587.0 |
$ 675.5 |
approx $2,500 |
|
|
|
|
|
|
|
|
Operating income - as reported |
63.7 |
$ 92.0 |
approx 305 - 310 |
|
|
% of net sales |
10.9% |
13.6% |
approx. 12.0% |
|
|
Adjustments - restructuring |
— |
6.9 |
7 |
|
|
Operating income - as adjusted |
63.7 |
98.9 |
approx 312 - 317 |
|
|
% of net sales |
10.9% |
14.7% |
approx. 12.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products |
|
|
|
|
|
Net sales |
$ 271.2 |
$ 266.0 |
approx $1,100 |
|
|
|
|
|
|
|
|
Operating income - as reported |
50.5 |
50.6 |
approx 196 - 201 |
|
|
% of net sales |
18.6% |
19.0% |
approx. 18.0% |
|
|
Adjustments - restructuring |
— |
3.1 |
3 |
|
|
Operating income - as adjusted |
50.5 |
53.7 |
approx 199 - 204 |
|
|
% of net sales |
18.6% |
20.2% |
approx. 18.5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair, Inc. and Subsidiaries |
Reconciliation of the GAAP "As Reported" year ending December 31, 2011 to the "Adjusted" non-GAAP |
excluding the effect of 2011 adjustments (Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
Water |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Year |
In millions |
2011 |
2011 |
2011 |
2011 |
2011 |
Net sales |
$ 515.4 |
$ 632.0 |
$ 614.6 |
$ 607.9 |
$ 2,369.8 |
|
|
|
|
|
|
Operating income - as reported |
$ 56.5 |
$ 84.5 |
$ 59.6 |
$ (142.3) |
$ 58.3 |
% of net sales |
11.0% |
13.4% |
9.7% |
(23.4%) |
2.5% |
Adjustments: |
|
|
|
|
|
Restructuring |
— |
— |
2.0 |
7.8 |
9.8 |
Inventory step-up and customer backlog |
0.2 |
5.3 |
5.8 |
2.2 |
13.5 |
Goodwill impairment |
— |
— |
— |
200.5 |
200.5 |
Operating income - as adjusted |
56.7 |
89.8 |
67.4 |
68.2 |
282.1 |
% of net sales |
11.0% |
14.2% |
11.0% |
11.2% |
11.9% |
|
|
|
|
|
|
|
|
|
|
|
|
Technical Products |
|
|
|
|
|
Net sales |
$ 274.9 |
$ 278.2 |
$ 276.0 |
$ 257.8 |
$ 1,086.9 |
|
|
|
|
|
|
Operating income - as reported |
$ 48.1 |
$ 48.3 |
$ 48.6 |
$ 40.3 |
$ 185.3 |
% of net sales |
17.5% |
17.3% |
17.6% |
15.6% |
17.0% |
Adjustments - restructuring |
— |
— |
0.1 |
2.0 |
2.1 |
Operating income - as adjusted |
48.1 |
48.3 |
48.7 |
42.3 |
187.4 |
% of net sales |
17.5% |
17.3% |
17.7% |
16.4% |
17.2% |
SOURCE Pentair, Inc.