· Third quarter sales of $1.6 billion. Total sales declined 12 percent consisting of a 5 percent decline in core sales and FX translation impact of negative 7 percent.
· Adjusted EPS decreased 13 percent to $0.97 and adjusted operating margins declined 70 basis points to 16.1 percent compared to third quarter 2014 adjusted results.
· Free cash flow was $176 million in the quarter and the company expects to deliver full year free cash flow equal to approximately 100 percent of adjusted net income.
· Beginning last quarter, Pentair started excluding non-cash intangible amortization from adjusted EPS guidance to better reflect the company's performance.
· The company updates 2015 adjusted EPS guidance to a range of $3.84 - $3.86. This excludes approximately $0.50 per share of non-cash intangible amortization. The company's prior adjusted EPS guidance of $3.80 - $3.90 also excludes non-cash intangible amortization.
Reconciliations of GAAP to Non-GAAP measures are in the attached financial tables.
MANCHESTER, United Kingdom - October 20, 2015 - Pentair plc (NYSE: PNR) today announced third quarter 2015 sales of $1.6 billion. Sales were down 12 percent compared to sales for the same period last year. Adjusted third quarter 2015 earnings per diluted share from continuing operations ("EPS") were $0.97, down 13 percent from adjusted EPS of $1.11 in the third quarter of last year. On a GAAP basis, the company reported EPS of $0.63 compared to EPS of $1.00 in the third quarter of 2014. Amounts excluded from adjusted EPS, adjusted net income, adjusted operating income and segment income are described in the attached schedules.
"Our third quarter results were in line with our previously communicated expectations as three of our four segments delivered solid margin improvement," said Randall J. Hogan, Pentair Chairman and Chief Executive Officer. "Our sales into the Residential & Commercial and Food & Beverage verticals remained healthy as we continued to face ongoing challenges in the Energy and Industrial verticals. We continue to drive productivity and adjust our cost structure aggressively as we manage these ongoing challenges, particularly within our Valves & Controls business. We are pleased to have closed the acquisition of ERICO during the quarter and our integration efforts are underway. We are focused on delivering strong cash flow and reducing our balance sheet leverage. We remain committed to delivering long-term shareholder value."
Third quarter 2015 adjusted operating income was $249 million, down 16 percent compared to the same period last year, and adjusted operating margins were 16.1 percent, a decline of 70 basis points when compared to adjusted third quarter 2014 operating margins.
Free cash flow in the quarter was $176 million and was $327 million for the first nine months of 2015. The company expects to deliver full year free cash flow equal to approximately 100 percent of adjusted net income.
Pentair paid dividends of $0.32 per share in the third quarter of 2015. Pentair previously announced on December 10, 2014 that its Board of Directors approved a 16 percent increase in the company's regular annual cash dividend rate for 2015 to $1.28 from $1.10. 2015 marks the 39th consecutive year that Pentair has increased its dividend.
THIRD QUARTER BUSINESS HIGHLIGHTS
All references to changes in core sales exclude the impact of currency translation and acquisitions. See attached reconciliations of these Non-GAAP measures.
Valves & Controls delivered third quarter 2015 sales of $441 million, down 28 percent versus the prior year quarter. Core sales declined 18 percent year over year for the third quarter and FX translation was negative 10 percent. Backlog including FX decreased 3 percent sequentially to $1.2 billion.
· Core sales in the Energy vertical, which accounted for approximately 60 percent of Valves & Controls revenue in the quarter, decreased 17 percent. Core sales to the oil & gas industry were down 17 percent while core sales to the power industry decreased 18 percent. Core sales to the mining industry decreased 30 percent.
· Core sales in the Industrial vertical, which accounted for approximately 40 percent of Valves & Controls revenue in the quarter, decreased 18 percent.
Valves & Controls delivered third quarter segment income of $56 million, down 48 percent compared to $108 million in the same quarter last year. Third quarter segment margins decreased 510 basis points to 12.6 percent.
Flow & Filtration Solutions third quarter sales were $363 million, down 8 percent versus the prior year quarter. Core sales declined 1 percent in the third quarter and FX translation was negative 7 percent.
· Core sales in the Residential & Commercial vertical, which accounted for approximately 35 percent of Flow & Filtration Solutions revenue in the quarter, decreased 5 percent.
· Core sales in the Food & Beverage vertical, which accounted for approximately 30 percent of Flow & Filtration Solutions revenue in the quarter, increased 11 percent.
· Core sales in the Infrastructure vertical, which accounted for approximately 15 percent of Flow & Filtration Solutions revenue in the quarter, increased 6 percent.
· Core sales in the Industrial vertical, which accounted for approximately 15 percent of Flow & Filtration Solutions revenue in the quarter, decreased 19 percent.
Flow & Filtration Solutions third quarter segment income of $53 million was flat as compared to the same period last year. Segment margins increased by 100 basis points to 14.6 percent.
Water Quality Systems delivered third quarter 2015 sales of $322 million, down 1 percent versus the prior year quarter. Core sales grew 3 percent in the third quarter and FX translation was negative 4 percent.
· Core sales in the Residential & Commercial vertical, which accounted for approximately 85 percent of Water Quality Systems revenue in the quarter, increased 4 percent.
· Core sales in the Food & Beverage vertical, which accounted for approximately 15 percent of Water Quality Systems revenue in the quarter was flat.
Water Quality Systems delivered third quarter segment income of $61 million, which represented an 8 percent increase compared to $56 million in the same quarter last year. Third quarter 2015 segment margins increased 150 basis points to 18.8 percent.
Technical Solutions delivered third quarter 2015 sales of $432 million, down 1 percent versus the prior year quarter. Core sales grew 2 percent, acquisitions contributed an additional 3 percent in the third quarter, and FX translation was negative 6 percent.
· Core sales in the Industrial vertical, which accounted for approximately 45 percent of Technical Solutions revenue in the quarter, decreased 1 percent.
· Core sales in the Energy vertical, which accounted for approximately 25 percent of Technical Solutions revenue in the quarter, increased 9 percent.
· Core sales in the Residential & Commercial vertical, which accounted for approximately 20 percent of Technical Solutions revenue in the quarter, increased 9 percent.
· Core sales in the Infrastructure vertical, which accounted for approximately 10 percent of Technical Solutions revenue in the quarter, decreased 17 percent.
Technical Solutions delivered third quarter segment income of $101 million, flat compared to $101 million in the same quarter last year. Third quarter 2015 segment margins increased 30 basis points to 23.4 percent.
OUTLOOK
The company updated its full year 2015 adjusted EPS guidance to a range of $3.84 - $3.86, which excludes approximately $0.50 per share of non-cash intangible amortization. The prior 2015 adjusted EPS guidance of $3.80 - $3.90 excluded non-cash intangible amortization. On a comparable basis to the company's updated guidance, 2014 adjusted EPS was $4.23 excluding $0.45 of non-cash intangible amortization. The company anticipates full year 2015 sales of $6.4 billion, or down approximately 9 percent compared to 2014 sales on a reported basis and down 4 percent on a core basis. The company expects to generate free cash flow equal to approximately 100 percent of adjusted net income in 2015.
Pentair excludes non-cash intangible amortization from adjusted EPS guidance to better reflect the company's performance. The company introduced fourth quarter 2015 adjusted EPS guidance of $1.03 - $1.05, which excludes $0.17 of non-cash intangible amortization, and down approximately 10 to 12 percent versus the same quarter last year's adjusted EPS. The company expects fourth quarter revenue to be approximately $1.7 billion, which would be down approximately 3 percent on a reported basis and down 5 percent on a core basis excluding FX translation and acquisitions compared to fourth quarter 2014 revenue.
EARNINGS CONFERENCE CALL
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer John L. Stauch will discuss the company's performance and third quarter 2015 results on a two-way conference call with investors at 9:00 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, www.pentair.com, 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 press release contains statements that we believe to be "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact are forward-looking statements. 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," "positioned," "strategy," "future" or words, phrases or terms of similar substance or the negative thereof, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties, assumptions and other factors, some of which are beyond our control, which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These factors include the ability to achieve the benefits of planned cost take-out actions; the ability to successfully identify, complete and integrate acquisitions, including the ability to successfully integrate and achieve the expected benefits of the acquisition of ERICO Global Company; overall global economic and business conditions; competition and pricing pressures in the markets we serve; the strength of housing and related markets; volatility in currency exchange rates and commodity prices; inability to generate savings from excellence in operations initiatives consisting of lean enterprise, supply management and cash flow practices; increased risks associated with operating foreign businesses; the ability to deliver backlog and win future project work; failure of markets to accept new product introductions and enhancements; the ability to successfully complete the disposition of the remaining portion of the Water Transport business on anticipated terms and timetable; the impact of changes in laws and regulations, including those that limit U.S. tax benefits; the outcome of litigation and governmental proceedings; and the ability to achieve our long-term strategic operating goals. Additional information concerning these and other factors is contained in our filings with the U.S. Securities and Exchange Commission, including in our 2014 Annual Report on Form 10-K. All forward-looking statements speak only as of the date of this press release. We assume no obligation, and disclaim any obligation, to update the information contained in this press release.
ABOUT PENTAIR PLC
Pentair plc (www.pentair.com) delivers industry-leading products, services and solutions for its customers' diverse needs in water and other fluids, thermal management and equipment protection. With 2014 revenues of $7.0 billion, Pentair employs approximately 30,000 people worldwide.
PENTAIR CONTACTS:
Jim Lucas
Vice President, Investor Relations & Strategic Planning
Direct: 763-656-5575
Email: jim.lucas@pentair.com
Rebecca Osborn
Senior Manager, External Communications
Direct: 763-656-5589
Email: rebecca.osborn@pentair.com
| |
| |
| |
| Pentair plc and Subsidiaries |
| Condensed Consolidated Statements of Operations (Unaudited) |
| | | | | | |
| | Three months ended | | Nine months ended |
| In millions, except per-share data | September 26,
2015 | September 27,
2014 | | September 26,
2015 | September 27,
2014 |
| Net sales | $ | 1,552.1 | | $ | 1,758.4 | | | $ | 4,688.3 | | $ | 5,236.5 | |
| Cost of goods sold | 1,012.0 | | 1,133.7 | | | 3,071.8 | | 3,401.4 | |
| Gross profit | 540.1 | | 624.7 | | | 1,616.5 | | 1,835.1 | |
| % of net sales | 34.8 | % | 35.5 | % | | 34.5 | % | 35.0 | % |
| Selling, general and administrative | 330.2 | | 328.8 | | | 958.7 | | 1,071.0 | |
| % of net sales | 21.3 | % | 18.8 | % | | 20.5 | % | 20.6 | % |
| Research and development | 29.9 | | 28.5 | | | 88.7 | | 88.2 | |
| % of net sales | 1.9 | % | 1.6 | % | | 1.9 | % | 1.7 | % |
| Operating income | 180.0 | | 267.4 | | | 569.1 | | 675.9 | |
| % of net sales | 11.6 | % | 15.2 | % | | 12.1 | % | 12.9 | % |
| Other (income) expense: | | | | | |
| Equity income of unconsolidated subsidiaries | (0.9 | ) | (0.3 | ) | | (2.0 | ) | (0.9 | ) |
| Loss on sale of business | - | | - | | | - | | 0.2 | |
| Net interest expense | 31.3 | | 17.1 | | | 68.1 | | 51.1 | |
| % of net sales | 2.0 | % | 1.0 | % | | 1.5 | % | 1.0 | % |
| Income from continuing operations before income taxes | 149.6 | | 250.6 | | | 503.0 | | 625.5 | |
| Provision for income taxes | 34.4 | | 58.1 | | | 115.7 | | 148.3 | |
| Effective tax rate | 23.0 | % | 23.2 | % | | 23.0 | % | 23.7 | % |
| Net income from continuing operations | 115.2 | | 192.5 | | | 387.3 | | 477.2 | |
| Income (loss) from discontinued operations, net of tax | - | | 1.6 | | | (5.6 | ) | 2.6 | |
| Loss from sale / impairment of discontinued operations, net of tax | - | | (380.1 | ) | | (4.8 | ) | (385.7 | ) |
| Net income (loss) | $ | 115.2 | | $ | (186.0 | ) | | $ | 376.9 | | $ | 94.1 | |
| Earnings (loss) per ordinary share | | | | | |
| Basic | | | | | |
| Continuing operations | $ | 0.64 | | $ | 1.01 | | | $ | 2.15 | | $ | 2.47 | |
| Discontinued operations | - | | (1.99 | ) | | (0.06 | ) | (1.98 | ) |
| Basic earnings (loss) per ordinary share | $ | 0.64 | | $ | (0.98 | ) | | $ | 2.09 | | $ | 0.49 | |
| Diluted | | | | | |
| Continuing operations | $ | 0.63 | | $ | 1.00 | | | $ | 2.12 | | $ | 2.43 | |
| Discontinued operations | - | | (1.95 | ) | | (0.06 | ) | (1.95 | ) |
| Diluted earnings (loss) per ordinary share | $ | 0.63 | | $ | (0.95 | ) | | $ | 2.06 | | $ | 0.48 | |
| Weighted average ordinary shares outstanding | | | | | |
| Basic | 180.2 | | 190.2 | | | 180.1 | | 193.2 | |
| Diluted | 182.6 | | 193.1 | | | 182.6 | | 196.4 | |
| Cash dividends paid per ordinary share | $ | 0.32 | | $ | 0.30 | | | $ | 0.96 | | $ | 0.80 | |
| | |
| | |
| | |
| Pentair plc and Subsidiaries | |
| Condensed Consolidated Balance Sheets (Unaudited) | |
| | | | |
| | September 26,
2015 | December 31,
2014 | |
| In millions | |
| Assets | |
| Current assets | | | |
| Cash and cash equivalents | $ | 144.9 | | $ | 110.4 | | |
| Accounts and notes receivable, net | 1,136.5 | | 1,205.9 | | |
| Inventories | 1,296.2 | | 1,130.4 | | |
| Other current assets | 385.7 | | 366.8 | | |
| Current assets held for sale | 0.9 | | 80.6 | | |
| Total current assets | 2,964.2 | | 2,894.1 | | |
| Property, plant and equipment, net | 921.4 | | 950.0 | | |
| Other assets | | | |
| Goodwill | 5,827.4 | | 4,741.9 | | |
| Intangibles, net | 2,515.6 | | 1,608.1 | | |
| Other non-current assets | 426.7 | | 436.2 | | |
| Non-current assets held for sale | 15.6 | | 24.9 | | |
| Total other assets | 8,785.3 | | 6,811.1 | | |
| Total assets | $ | 12,670.9 | | $ | 10,655.2 | | |
| Liabilities and Equity | |
| Current liabilities | | | |
| Current maturities of long-term debt and short-term borrowings | $ | 3.2 | | $ | 6.7 | | |
| Accounts payable | 531.0 | | 583.1 | | |
| Employee compensation and benefits | 264.6 | | 305.5 | | |
| Other current liabilities | 693.9 | | 709.1 | | |
| Current liabilities held for sale | 3.5 | | 35.1 | | |
| Total current liabilities | 1,496.2 | | 1,639.5 | | |
| Other liabilities | | | |
| Long-term debt | 4,983.2 | | 2,997.4 | | |
| Pension and other post-retirement compensation and benefits | 301.6 | | 322.0 | | |
| Deferred tax liabilities | 827.9 | | 528.3 | | |
| Other non-current liabilities | 525.6 | | 497.7 | | |
| Non-current liabilities held for sale | 0.5 | | 6.5 | | |
| Total liabilities | 8,135.0 | | 5,991.4 | | |
| Equity | 4,535.9 | | 4,663.8 | | |
| Total liabilities and equity | $ | 12,670.9 | | $ | 10,655.2 | | |
| |
| |
| |
| Pentair plc and Subsidiaries |
| Condensed Consolidated Statements of Cash Flows (Unaudited) |
| | Nine months ended |
| In millions | September 26,
2015 | September 27,
2014 |
| Operating activities | | |
| Net income | $ | 376.9 | | $ | 94.1 | |
| Loss (income) from discontinued operations, net of tax | 5.6 | | (2.6 | ) |
| Loss from sale / impairment of discontinued operations, net of tax | 4.8 | | 385.7 | |
| Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities of continuing operations | | |
| Equity income of unconsolidated subsidiaries | (2.0 | ) | (0.9 | ) |
| Depreciation | 101.4 | | 103.9 | |
| Amortization | 83.8 | | 85.9 | |
| Deferred income taxes | 1.9 | | 6.7 | |
| Share-based compensation | 27.5 | | 24.8 | |
| Excess tax benefits from share-based compensation | (6.0 | ) | (10.0 | ) |
| Amortization of bridge financing fees | 10.8 | | - | |
| Loss (gain) on sales of assets and businesses | (7.7 | ) | 1.2 | |
| Changes in assets and liabilities, net of effects of business acquisitions | | |
| Accounts and notes receivable | 85.8 | | 71.5 | |
| Inventories | (115.3 | ) | (38.5 | ) |
| Other current assets | (45.1 | ) | (36.8 | ) |
| Accounts payable | (82.3 | ) | (34.4 | ) |
| Employee compensation and benefits | (42.0 | ) | (11.9 | ) |
| Other current liabilities | 30.5 | | 95.4 | |
| Other non-current assets and liabilities | (25.5 | ) | (45.9 | ) |
| Net cash provided by (used for) operating activities of continuing operations | 403.1 | | 688.2 | |
| Net cash provided by (used for) operating activities of discontinued operations | (7.2 | ) | (4.8 | ) |
| Net cash provided by (used for) operating activities | 395.9 | | 683.4 | |
| Investing activities | | |
| Capital expenditures | (100.6 | ) | (92.5 | ) |
| Proceeds from sale of property and equipment | 24.8 | | 4.1 | |
| Acquisitions, net of cash acquired | (1,913.0 | ) | - | |
| Other | (0.8 | ) | 0.9 | |
| Net cash provided by (used for) investing activities of continuing operations | (1,989.6 | ) | (87.5 | ) |
| Net cash provided by (used for) investing activities of discontinued operations | 59.0 | | - | |
| Net cash provided by (used for) investing activities | (1,930.6 | ) | (87.5 | ) |
| Financing activities | | |
| Net receipts (repayments) of short-term borrowings | (2.0 | ) | 0.3 | |
| Net receipts of commercial paper and revolving long-term debt | 276.5 | | 426.2 | |
| Proceeds from long-term debt | 1,714.8 | | - | |
| Repayments of long-term debt | (4.6 | ) | (13.2 | ) |
| Debt issuance costs | (26.8 | ) | - | |
| Excess tax benefits from share-based compensation | 6.0 | | 10.0 | |
| Shares issued to employees, net of shares withheld | 21.9 | | 30.3 | |
| Repurchases of ordinary shares | (200.0 | ) | (850.0 | ) |
| Dividends paid | (173.3 | ) | (156.2 | ) |
| Purchase of noncontrolling interest | - | | (134.7 | ) |
| Net cash provided by (used for) financing activities | 1,612.5 | | (687.3 | ) |
| Effect of exchange rate changes on cash and cash equivalents | (43.3 | ) | (8.0 | ) |
| Change in cash and cash equivalents | 34.5 | | (99.4 | ) |
| Cash and cash equivalents, beginning of period | 110.4 | | 256.0 | |
| Cash and cash equivalents, end of period | $ | 144.9 | | $ | 156.6 | |
| Free cash flow | | |
| Net cash provided by (used for) operating activities of continuing operations | $ | 403.1 | | $ | 688.2 | |
| Capital expenditures | (100.6 | ) | (92.5 | ) |
| Proceeds from sale of property and equipment | 24.8 | | 4.1 | |
| Free cash flow | $ | 327.3 | | $ | 599.8 | |
| |
| |
| |
| Pentair plc and Subsidiaries |
| Supplemental Financial Information by Reportable Segment (Unaudited) |
| | | | | |
| | 2015 |
| In millions | First
Quarter | Second
Quarter | Third
Quarter | Nine
Months |
| Net sales | | | | |
| Valves & Controls | $ | 429.2 | | $ | 496.4 | | $ | 440.9 | | $ | 1,366.5 | |
| Flow & Filtration Solutions | 350.1 | | 374.6 | | 362.7 | | 1,087.4 | |
| Water Quality Systems | 306.9 | | 387.7 | | 322.0 | | 1,016.6 | |
| Technical Solutions | 395.8 | | 407.1 | | 432.3 | | 1,235.2 | |
| Other | (7.0 | ) | (4.6 | ) | (5.8 | ) | (17.4 | ) |
| Consolidated | $ | 1,475.0 | | $ | 1,661.2 | | $ | 1,552.1 | | $ | 4,688.3 | |
| Segment income (loss)* | | | | |
| Valves & Controls | $ | 55.4 | | $ | 64.4 | | $ | 55.7 | | $ | 175.5 | |
| Flow & Filtration Solutions | 35.9 | | 56.3 | | 52.8 | | 145.0 | |
| Water Quality Systems | 51.8 | | 88.2 | | 60.5 | | 200.5 | |
| Technical Solutions | 77.6 | | 86.4 | | 101.0 | | 265.0 | |
| Other | (21.9 | ) | (22.4 | ) | (20.8 | ) | (65.1 | ) |
| Consolidated | $ | 198.8 | | $ | 272.9 | | $ | 249.2 | | $ | 720.9 | |
| Segment income as a percent of net sales | | | | |
| Valves & Controls | 12.9 | % | 13.0 | % | 12.6 | % | 12.8 | % |
| Flow & Filtration Solutions | 10.2 | % | 15.0 | % | 14.6 | % | 13.3 | % |
| Water Quality Systems | 16.9 | % | 22.8 | % | 18.8 | % | 19.7 | % |
| Technical Solutions | 19.6 | % | 21.2 | % | 23.4 | % | 21.5 | % |
| Consolidated | 13.5 | % | 16.4 | % | 16.1 | % | 15.4 | % |
| | | | | |
| | 2014 |
| In millions | First
Quarter | Second
Quarter | Third
Quarter | Nine
Months |
| Net sales | | | | |
| Valves & Controls | $ | 531.0 | | $ | 628.6 | | $ | 607.9 | | $ | 1,767.5 | |
| Flow & Filtration Solutions | 401.1 | | 424.5 | | 394.1 | | 1,219.7 | |
| Water Quality Systems | 304.0 | | 377.9 | | 324.1 | | 1,006.0 | |
| Technical Solutions | 415.3 | | 408.6 | | 438.8 | | 1,262.7 | |
| Other | (7.4 | ) | (5.5 | ) | (6.5 | ) | (19.4 | ) |
| Consolidated | $ | 1,644.0 | | $ | 1,834.1 | | $ | 1,758.4 | | $ | 5,236.5 | |
| Segment income (loss)* | | | | |
| Valves & Controls | $ | 74.3 | | $ | 100.9 | | $ | 107.6 | | $ | 282.8 | |
| Flow & Filtration Solutions | 42.3 | | 61.8 | | 53.5 | | 157.6 | |
| Water Quality Systems | 50.3 | | 84.7 | | 56.0 | | 191.0 | |
| Technical Solutions | 83.9 | | 81.9 | | 101.1 | | 266.9 | |
| Other | (21.7 | ) | (21.0 | ) | (22.4 | ) | (65.1 | ) |
| Consolidated | $ | 229.1 | | $ | 308.3 | | $ | 295.8 | | $ | 833.2 | |
| Segment income (loss) as a percent of net sales | | | | |
| Valves & Controls | 14.0 | % | 16.1 | % | 17.7 | % | 16.0 | % |
| Flow & Filtration Solutions | 10.6 | % | 14.6 | % | 13.6 | % | 12.9 | % |
| Water Quality Systems | 16.6 | % | 22.4 | % | 17.3 | % | 19.0 | % |
| Technical Solutions | 20.2 | % | 20.0 | % | 23.1 | % | 21.1 | % |
| Consolidated | 13.9 | % | 16.8 | % | 16.8 | % | 15.9 | % |
| * Segment income (loss) represents operating income (loss) from continuing operations exclusive of non-cash intangible amortization, certain acquisition related expenses, costs of restructuring activities, "mark-to-market" gain (loss) for pension and other post-retirement plans, impairments, and other unusual non-operating items. |
| |
| |
| |
| Pentair plc and Subsidiaries |
| Reconciliation of the GAAP "As Reported" year ended December 31, 2015 to the "Adjusted" non-GAAP |
| excluding the effect of 2015 adjustments (Unaudited) |
| | | | | | | | | | | |
| | | Actual | | Forecast |
| In millions, except per-share data | | First
Quarter | Second
Quarter | Third
Quarter | | Fourth
Quarter | | Full
Year |
| Total Pentair | | | | | | | | | | |
| Net sales | | $ | 1,475.0 | | $ | 1,661.2 | | $ | 1,552.1 | | | approx | $ | 1,745 | | | approx | $ | 6,430 | |
| Operating income-as reported | | 171.2 | | 217.9 | | 180.0 | | | approx | 158 | | | approx | 726 | |
| % of net sales | | 11.6 | % | 13.1 | % | 11.6 | % | | approx | 9.1 | % | | approx | 11.3 | % |
| Adjustments: | | | | | | | | | | |
| Restructuring and other | | - | | 25.5 | | 25.3 | | | approx | 54 | | | approx | 105 | |
| Intangible amortization | | 27.6 | | 28.0 | | 28.2 | | | approx | 39 | | | approx | 123 | |
| Inventory step-up | | - | | 1.5 | | 1.4 | | | approx | 29 | | | approx | 32 | |
| Deal related costs and expenses | | - | | - | | 14.3 | | | approx | - | | | approx | 14 | |
| Operating income-as adjusted | | 198.8 | | 272.9 | | 249.2 | | | approx | 280 | | | approx | 1,000 | |
| % of net sales | | 13.5 | % | 16.4 | % | 16.1 | % | | approx | 16.0 | % | | approx | 15.6 | % |
| Net income from continuing operations-as reported | | 118.2 | | 153.9 | | 115.2 | | | approx | 96 | | | approx | 484 | |
| Amortization of bridge financing fees | | - | | - | | 8.3 | | | approx | - | | | approx | 8 | |
| Adjustments, net of tax | | 21.2 | | 42.4 | | 53.2 | | | approx | 94 | | | approx | 211 | |
| Net income from continuing operations-as adjusted | | $ | 139.4 | | $ | 196.3 | | $ | 176.7 | | | approx | $ | 190 | | | approx | $ | 703 | |
| Continuing earnings per ordinary share-diluted | | | | | | | | | | |
| Diluted earnings per ordinary share-as reported | | $ | 0.65 | | $ | 0.84 | | $ | 0.63 | | | approx | $0.52 - $0.54 | | approx | $2.64 - $2.66 |
| Adjustments | | 0.11 | | 0.24 | | 0.34 | | | approx | 0.51 | | | approx | 1.20 | |
| Diluted earnings per ordinary share-as adjusted | | $ | 0.76 | | $ | 1.08 | | $ | 0.97 | | | approx | $1.03 - $1.05 | | approx | $3.84 - $3.86 |
| |
| |
| |
| Pentair plc and Subsidiaries |
| Reconciliation of Net Sales Growth to Core Net Sales Growth by Vertical |
| for the quarter ending September 26, 2015 (Unaudited) |
| | Q3 Net Sales Growth |
| | Core | Currency | Acq./
Div. | Total |
| Valves & Controls | (17.6 | )% | (9.9 | )% | - | % | (27.5 | )% |
| Industrial | (18.1 | )% | (8.0 | )% | - | % | (26.1 | )% |
| Energy | (17.3 | )% | (11.0 | )% | - | % | (28.3 | )% |
| Flow & Filtration Solutions | (1.0 | )% | (7.0 | )% | | (8.0 | )% |
| Industrial | (18.5 | )% | 4.0 | % | - | % | (14.5 | )% |
| Residential & Commercial | (4.7 | )% | (8.4 | )% | - | % | (13.1 | )% |
| Food & Beverage | 11.2 | % | (9.6 | )% | - | % | 1.6 | % |
| Infrastructure | 5.7 | % | (10.2 | )% | - | % | (4.5 | )% |
| Water Quality Systems | 2.8 | % | (3.5 | )% | - | % | (0.7 | )% |
| Residential & Commercial | 3.8 | % | (3.3 | )% | - | % | 0.5 | % |
| Food & Beverage | (0.1 | )% | (3.8 | )% | - | % | (3.9 | )% |
| Technical Solutions | 2.0 | % | (6.5 | )% | 3.0 | % | (1.5 | )% |
| Industrial | (0.8 | )% | (5.8 | )% | 1.0 | % | (5.6 | )% |
| Residential & Commercial | 8.6 | % | (5.6 | )% | 10.1 | % | 13.1 | % |
| Energy | 8.6 | % | (5.3 | )% | 1.5 | % | 4.8 | % |
| Infrastructure | (16.9 | )% | (5.1 | )% | 4.1 | % | (17.9 | )% |
| Total Pentair | (5.3 | )% | (7.1 | )% | 0.7 | % | (11.7 | )% |
| Industrial | (10.9 | )% | (6.2 | )% | 0.4 | % | (16.7 | )% |
| Residential & Commercial | 2.2 | % | (5.4 | )% | 1.5 | % | (1.7 | )% |
| Energy | (10.1 | )% | (9.7 | )% | 0.3 | % | (19.5 | )% |
| Food & Beverage | 7.4 | % | (7.3 | )% | - | % | 0.1 | % |
| Infrastructure | (4.7 | )% | (8.0 | )% | 2.0 | % | (10.7 | )% |
| |
| |
| |
| Pentair plc and Subsidiaries |
| Reconciliation of the GAAP "As Reported" year ended December 31, 2014 to the "Adjusted" non-GAAP |
| excluding the effect of 2014 adjustments (Unaudited) |
| | | | | | | |
| In millions, except per-share data | First
Quarter | Second
Quarter | Third
Quarter | Fourth
Quarter | | Full
Year |
| Total Pentair | | | | | | |
| Net sales | $ | 1,644.0 | | $ | 1,834.1 | | $ | 1,758.4 | | $ | 1,802.5 | | | $ | 7,039.0 | |
| Operating income-as reported | 182.1 | | 226.4 | | 267.4 | | 176.0 | | | 851.9 | |
| % of net sales | 11.1 | % | 12.3 | % | 15.2 | % | 9.8 | % | | 12.1 | % |
| Adjustments: | | | | | | |
| Restructuring and other | 17.0 | | 44.1 | | - | | 48.5 | | | 109.6 | |
| Intangible amortization | 28.5 | | 29.0 | | 28.4 | | 28.1 | | | 114.0 | |
| Pension and other post-retirement mark-to-market loss | - | | - | | - | | 49.9 | | | 49.9 | |
| Redomicile related expenses | 1.5 | | 8.8 | | - | | - | | | 10.3 | |
| Operating income-as adjusted | 229.1 | | 308.3 | | 295.8 | | 302.5 | | | 1,135.7 | |
| % of net sales | 13.9 | % | 16.8 | % | 16.8 | % | 16.8 | % | | 16.1 | % |
| Net income from continuing operations-as reported | 125.5 | | 159.2 | | 192.5 | | 129.8 | | | 607.0 | |
| Adjustments, net of tax | 38.1 | | 63.5 | | 21.5 | | 87.6 | | | 210.7 | |
| Net income from continuing operations-as adjusted | $ | 163.6 | | $ | 222.7 | | $ | 214.0 | | $ | 217.4 | | | $ | 817.7 | |
| Continuing earnings per ordinary share-diluted | | | | | | |
| Diluted earnings per ordinary share-as reported | $ | 0.63 | | $ | 0.81 | | $ | 1.00 | | $ | 0.70 | | | $ | 3.14 | |
| Adjustments | 0.19 | | 0.32 | | 0.11 | | 0.47 | | | 1.09 | |
| Diluted earnings per ordinary share-as adjusted | $ | 0.82 | | $ | 1.13 | | $ | 1.11 | | $ | 1.17 | | | $ | 4.23 | |
HUG#1959955