Investor Relations

News Release Details

Home Investor Relations News Releases News Release Details
//
Pentair Reports Solid Second Quarter Results; Sales up 3 Percent, Adjusted EPS of $0.83, Cash Flow of $222 Million
07.24.2012
- Second quarter sales increased to $942 million, up 3 percent from last year
- Adjusted EPS of $0.83, up 11 percent over the same quarter last year; Reported EPS of $0.71
- Updates full-year adjusted EPS guidance to $2.70 to $2.76, up 12 to 15 percent from last year; Reported EPS to $2.55 to $2.61.
- Planning underway for pending merger with Tyco International's Flow Control business and on-track for end of September closing; Integration planning team in place.
Reconciliations of GAAP to Non-GAAP are in the attached financial tables.

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.

Categories: Press Releases