-
Third quarter sales of $711 million.
-
Third quarter GAAP EPS of $0.52 and adjusted EPS of $0.54.
-
The company updates its 2018 GAAP EPS from continuing operations
guidance to approximately $1.83 and on an adjusted basis to
approximately $2.33. This reflects the separation of its Electrical
business, on April 30, 2018 and the reporting of Electrical’s results
as discontinued operations.
Reconciliations of GAAP to Non-GAAP measures are in the attached
financial tables.
LONDON--(BUSINESS WIRE)--
Pentair plc (NYSE: PNR) today announced third quarter 2018 sales of $711
million. Sales were up 3 percent compared to sales for the same period
last year. Excluding currency translation, acquisitions and
divestitures, core sales grew 6 percent in the third quarter. Third
quarter 2018 earnings per diluted share from continuing operations
(“EPS”) were $0.52 compared to $0.27 in the third quarter of 2017. On an
adjusted basis, the company reported EPS of $0.54 compared to $0.49 in
the third quarter of 2017. Segment income, adjusted net income, free
cash flow, and adjusted EPS are described in the attached schedules.
Third quarter 2018 operating income was $108 million, up 6 percent
compared to operating income for the third quarter of 2017, and return
on sales (“ROS”) was 15.2 percent, an increase of 40 basis points when
compared to the third quarter of 2017. On an adjusted basis, the company
reported segment income of $122 million for the third quarter, up 1
percent compared to segment income for the third quarter of 2017, and
ROS was 17.1 percent, a decrease of 40 basis points when compared to the
third quarter of 2017.
Net cash provided by operating activities of continuing operations was
$121 million and free cash flow from continuing operations was $108
million for the quarter.
Pentair paid a regular cash dividend of $0.175 per share in the third
quarter of 2018. Pentair previously announced on September 18, 2018 that
its Board of Directors approved a regular cash dividend of $0.175 per
share for the fourth quarter of 2018. Adjusted for the spin-off of nVent
Electric plc, 2018 marks the 42nd consecutive year that Pentair has
increased its dividend.
“Pentair delivered another strong operating quarter consistent with
expectations, led by 6 percent core growth and double-digit adjusted EPS
growth,” said John L. Stauch, Pentair President and Chief Executive
Officer. “All three of our segments contributed to the strong top line
performance with Aquatic Systems setting a new standard of core growth
driven by new product introductions and further penetration of connected
products within the five million installed in-ground pools. We generated
strong free cash flow, purchased another $100 million of shares, and
still have a very healthy balance sheet for potential tuck-in and
bolt-on acquisitions aligned with our key growth initiatives of
advancing pool growth and accelerating residential and commercial water
treatment.”
OUTLOOK
The company updates its estimated 2018 GAAP EPS from continuing
operations to approximately $1.83 and on an adjusted EPS basis to
approximately $2.33. The company updates its full year 2018 sales
guidance to $2.96 billion, up 4 to 5 percent on a reported and core
basis, respectively, over 2017. The company is targeting to deliver full
year free cash flow of approximately 100 percent of adjusted net income.
In addition, the company introduces fourth quarter 2018 GAAP EPS from
continuing operations guidance of approximately $0.55 and on an adjusted
EPS basis of approximately $0.59. The company expects fourth quarter
sales to be approximately $736 million, up 1 to 2 percent on a reported
basis and up 4 to 5 percent on a core basis compared to fourth quarter
2017. This full year and fourth quarter 2018 outlook reflects the
separation of the Electrical business on April 30, 2018 and the
reporting of Electrical’s results as discontinued operations.
EARNINGS CONFERENCE CALL
Pentair President and CEO John L. Stauch and Chief Financial Officer
Mark C. Borin will discuss the company’s third quarter 2018 results on a
two-way conference call with investors at 8:00 a.m. Eastern today. A
live audio webcast of the call, along with the related presentation, can
be accessed in the Investor Relations 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 presentations, each of which can
be found on Pentair’s website. The webcast and presentations will be
archived at the company’s website following the conclusion of the event.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
This presentation 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 realize the anticipated benefits from the separation of nVent
Electric plc from Pentair (the “Separation”); adverse effects on our
business operations or financial results and the market price of our
shares as a result of the consummation of the Separation; the ability of
our business to operate independently following the Separation; overall
global economic and business conditions impacting our business; the
ability to achieve the benefits of our restructuring plans; the ability
to successfully identify, finance, complete and integrate acquisitions;
competition and pricing pressures in the markets we serve; the strength
of housing and related markets; volatility in currency exchange rates
and commodity prices, including the impact of tariffs; 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; failure of markets
to accept new product introductions and enhancements; 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 Securities and Exchange Commission, including
our Annual Report on Form 10-K for the year ended December 31, 2017. All
forward-looking statements speak only as of the date of this
presentation. Pentair plc assumes no obligation, and disclaims any
obligation, to update the information contained in this presentation.
ABOUT PENTAIR PLC
At Pentair, we believe the health of our world depends on reliable
access to clean water. We deliver a comprehensive range of smart,
sustainable water solutions to homes, business and industry around the
world. Our industry leading and proven portfolio of solutions enables
our customers to access clean, safe water, reduce water consumption, and
recover and reuse it. Whether it’s improving, moving or helping people
enjoy water, we help manage the world’s most precious resource.
With approximately 130 locations in 34 countries and 10,000 employees,
we believe that the future of water depends on us. Our 2017 revenue was
$2.8 billion, and we trade under the ticker symbol PNR. To learn more,
visit www.Pentair.com.
|
Pentair plc and Subsidiaries
|
Condensed Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
|
|
September 30,
|
In millions, except per-share data
|
|
|
2018
|
|
|
2017
|
|
|
2018
|
|
|
2017
|
Net sales
|
|
|
$
|
711.4
|
|
|
|
$
|
687.6
|
|
|
|
$
|
2,224.6
|
|
|
|
$
|
2,124.9
|
|
Cost of goods sold
|
|
|
|
467.6
|
|
|
|
|
451.1
|
|
|
|
|
1,444.9
|
|
|
|
|
1,391.1
|
|
Gross profit
|
|
|
|
243.8
|
|
|
|
|
236.5
|
|
|
|
|
779.7
|
|
|
|
|
733.8
|
|
% of net sales
|
|
|
|
34.3
|
%
|
|
|
|
34.4
|
%
|
|
|
|
35.0
|
%
|
|
|
|
34.5
|
%
|
Selling, general and administrative
|
|
|
|
116.3
|
|
|
|
|
116.8
|
|
|
|
|
399.0
|
|
|
|
|
386.2
|
|
% of net sales
|
|
|
|
16.3
|
%
|
|
|
|
17.0
|
%
|
|
|
|
17.9
|
%
|
|
|
|
18.2
|
%
|
Research and development
|
|
|
|
19.1
|
|
|
|
|
17.9
|
|
|
|
|
57.0
|
|
|
|
|
54.7
|
|
% of net sales
|
|
|
|
2.7
|
%
|
|
|
|
2.6
|
%
|
|
|
|
2.6
|
%
|
|
|
|
2.6
|
%
|
Operating income
|
|
|
|
108.4
|
|
|
|
|
101.8
|
|
|
|
|
323.7
|
|
|
|
|
292.9
|
|
% of net sales
|
|
|
|
15.2
|
%
|
|
|
|
14.8
|
%
|
|
|
|
14.6
|
%
|
|
|
|
13.8
|
%
|
Other (income) expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of business
|
|
|
|
0.2
|
|
|
|
|
3.8
|
|
|
|
|
6.4
|
|
|
|
|
3.8
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
17.1
|
|
|
|
|
101.4
|
|
Other (income) expense
|
|
|
|
2.1
|
|
|
|
|
1.1
|
|
|
|
|
(1.7
|
)
|
|
|
|
3.2
|
|
Net interest expense
|
|
|
|
4.3
|
|
|
|
|
13.9
|
|
|
|
|
27.9
|
|
|
|
|
74.2
|
|
% of net sales
|
|
|
|
0.6
|
%
|
|
|
|
2.0
|
%
|
|
|
|
1.3
|
%
|
|
|
|
3.5
|
%
|
Income from continuing operations before income taxes
|
|
|
|
101.8
|
|
|
|
|
83.0
|
|
|
|
|
274.0
|
|
|
|
|
110.3
|
|
Provision for income taxes
|
|
|
|
10.6
|
|
|
|
|
34.1
|
|
|
|
|
46.5
|
|
|
|
|
52.1
|
|
Effective tax rate
|
|
|
|
10.4
|
%
|
|
|
|
41.1
|
%
|
|
|
|
17.0
|
%
|
|
|
|
47.2
|
%
|
Net income (loss) from continuing operations
|
|
|
|
91.2
|
|
|
|
|
48.9
|
|
|
|
|
227.5
|
|
|
|
|
58.2
|
|
Income from discontinued operations, net of tax
|
|
|
|
18.9
|
|
|
|
|
78.2
|
|
|
|
|
27.0
|
|
|
|
|
219.8
|
|
Gain (loss) from sale of discontinued operations, net of tax
|
|
|
|
—
|
|
|
|
|
(1.7
|
)
|
|
|
|
—
|
|
|
|
|
198.9
|
|
Net income
|
|
|
$
|
110.1
|
|
|
|
$
|
125.4
|
|
|
|
$
|
254.5
|
|
|
|
$
|
476.9
|
|
Earnings per ordinary share
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
0.52
|
|
|
|
$
|
0.27
|
|
|
|
$
|
1.29
|
|
|
|
$
|
0.32
|
|
Discontinued operations
|
|
|
|
0.11
|
|
|
|
|
0.42
|
|
|
|
|
0.15
|
|
|
|
|
2.30
|
|
Basic earnings per ordinary share
|
|
|
$
|
0.63
|
|
|
|
$
|
0.69
|
|
|
|
$
|
1.44
|
|
|
|
$
|
2.62
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
0.52
|
|
|
|
$
|
0.27
|
|
|
|
$
|
1.28
|
|
|
|
$
|
0.32
|
|
Discontinued operations
|
|
|
|
0.11
|
|
|
|
|
0.41
|
|
|
|
|
0.15
|
|
|
|
|
2.28
|
|
Diluted earnings per ordinary share
|
|
|
$
|
0.63
|
|
|
|
$
|
0.68
|
|
|
|
$
|
1.43
|
|
|
|
$
|
2.60
|
|
Weighted average ordinary shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
174.3
|
|
|
|
|
181.5
|
|
|
|
|
176.8
|
|
|
|
|
181.7
|
|
Diluted
|
|
|
|
175.7
|
|
|
|
|
183.5
|
|
|
|
|
178.5
|
|
|
|
|
183.7
|
|
Cash dividends paid per ordinary share
|
|
|
$
|
0.175
|
|
|
|
$
|
0.345
|
|
|
|
$
|
0.875
|
|
|
|
$
|
1.035
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
September 30,
2018
|
|
|
December 31,
2017
|
In millions
|
|
|
|
|
Assets
|
|
|
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
64.7
|
|
|
$
|
86.3
|
Accounts and notes receivable, net
|
|
|
|
402.4
|
|
|
|
483.1
|
Inventories
|
|
|
|
387.3
|
|
|
|
356.9
|
Other current assets
|
|
|
|
135.2
|
|
|
|
114.5
|
Current assets held for sale
|
|
|
|
—
|
|
|
|
708.0
|
Total current assets
|
|
|
|
989.6
|
|
|
|
1,748.8
|
Property, plant and equipment, net
|
|
|
|
274.2
|
|
|
|
279.8
|
Other assets
|
|
|
|
|
|
|
Goodwill
|
|
|
|
2,097.0
|
|
|
|
2,112.8
|
Intangibles, net
|
|
|
|
289.4
|
|
|
|
321.8
|
Other non-current assets
|
|
|
|
159.3
|
|
|
|
180.9
|
Non-current assets held for sale
|
|
|
|
—
|
|
|
|
3,989.6
|
Total other assets
|
|
|
|
2,545.7
|
|
|
|
6,605.1
|
Total assets
|
|
|
$
|
3,809.5
|
|
|
$
|
8,633.7
|
Liabilities and Equity
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
261.3
|
|
|
$
|
321.5
|
Employee compensation and benefits
|
|
|
|
85.0
|
|
|
|
115.8
|
Other current liabilities
|
|
|
|
361.1
|
|
|
|
401.3
|
Current liabilities held for sale
|
|
|
|
—
|
|
|
|
360.8
|
Total current liabilities
|
|
|
|
707.4
|
|
|
|
1,199.4
|
Other liabilities
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
798.8
|
|
|
|
1,440.7
|
Pension and other post-retirement compensation and benefits
|
|
|
|
109.8
|
|
|
|
96.4
|
Deferred tax liabilities
|
|
|
|
106.3
|
|
|
|
108.6
|
Other non-current liabilities
|
|
|
|
207.0
|
|
|
|
213.8
|
Non-current liabilities held for sale
|
|
|
|
—
|
|
|
|
537.0
|
Total liabilities
|
|
|
|
1,929.3
|
|
|
|
3,595.9
|
Equity
|
|
|
|
1,880.2
|
|
|
|
5,037.8
|
Total liabilities and equity
|
|
|
$
|
3,809.5
|
|
|
$
|
8,633.7
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
In millions
|
|
|
2018
|
|
|
2017
|
Operating activities
|
|
|
|
|
|
|
Net income
|
|
|
$
|
254.5
|
|
|
|
$
|
476.9
|
|
Income from discontinued operations, net of tax
|
|
|
|
(27.0
|
)
|
|
|
|
(219.8
|
)
|
Gain from sale of discontinued operations, net of tax
|
|
|
|
—
|
|
|
|
|
(198.9
|
)
|
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
|
|
|
|
(7.1
|
)
|
|
|
|
(0.9
|
)
|
Depreciation
|
|
|
|
36.9
|
|
|
|
|
38.4
|
|
Amortization
|
|
|
|
27.0
|
|
|
|
|
27.2
|
|
Deferred income taxes
|
|
|
|
(4.1
|
)
|
|
|
|
(3.0
|
)
|
Loss on sale of business
|
|
|
|
6.4
|
|
|
|
|
3.8
|
|
Share-based compensation
|
|
|
|
16.4
|
|
|
|
|
32.2
|
|
Loss on early extinguishment of debt
|
|
|
|
17.1
|
|
|
|
|
101.4
|
|
Changes in assets and liabilities, net of effects of business
acquisitions
|
|
|
|
|
|
|
Accounts and notes receivable
|
|
|
|
73.5
|
|
|
|
|
66.9
|
|
Inventories
|
|
|
|
(36.3
|
)
|
|
|
|
(16.0
|
)
|
Other current assets
|
|
|
|
(11.0
|
)
|
|
|
|
(12.9
|
)
|
Accounts payable
|
|
|
|
(60.1
|
)
|
|
|
|
(61.0
|
)
|
Employee compensation and benefits
|
|
|
|
(25.4
|
)
|
|
|
|
(17.3
|
)
|
Other current liabilities
|
|
|
|
27.7
|
|
|
|
|
(54.3
|
)
|
Other non-current assets and liabilities
|
|
|
|
10.7
|
|
|
|
|
(15.1
|
)
|
Net cash provided by (used for) operating activities of continuing
operations
|
|
|
|
299.2
|
|
|
|
|
147.6
|
|
Net cash provided by (used for) operating activities of discontinued
operations
|
|
|
|
(14.6
|
)
|
|
|
|
214.2
|
|
Net cash provided by (used for) operating activities
|
|
|
|
284.6
|
|
|
|
|
361.8
|
|
Investing activities
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(33.8
|
)
|
|
|
|
(25.4
|
)
|
Proceeds from sale of property and equipment
|
|
|
|
(0.4
|
)
|
|
|
|
3.2
|
|
(Payments due to) proceeds from the sale of businesses, net
|
|
|
|
(12.8
|
)
|
|
|
|
2,764.0
|
|
Acquisitions, net of cash acquired
|
|
|
|
(0.9
|
)
|
|
|
|
(45.9
|
)
|
Net cash provided by (used for) investing activities of continuing
operations
|
|
|
|
(47.9
|
)
|
|
|
|
2,695.9
|
|
Net cash provided by (used for) investing activities of discontinued
operations
|
|
|
|
(7.1
|
)
|
|
|
|
(41.3
|
)
|
Net cash provided by (used for) investing activities
|
|
|
|
(55.0
|
)
|
|
|
|
2,654.6
|
|
Financing activities
|
|
|
|
|
|
|
Net repayments of short-term borrowings
|
|
|
|
—
|
|
|
|
|
(0.8
|
)
|
Net receipts (repayments) of commercial paper and revolving
long-term debt
|
|
|
|
46.0
|
|
|
|
|
(842.3
|
)
|
Repayments of long-term debt
|
|
|
|
(675.1
|
)
|
|
|
|
(2,009.3
|
)
|
Debt issuance costs
|
|
|
|
(2.0
|
)
|
|
|
|
—
|
|
Premium paid on early extinguishment of debt
|
|
|
|
(16.0
|
)
|
|
|
|
(94.9
|
)
|
Transfer of cash to nVent
|
|
|
|
(74.2
|
)
|
|
|
|
—
|
|
Distribution of cash from nVent
|
|
|
|
993.6
|
|
|
|
|
—
|
|
Shares issued to employees, net of shares withheld
|
|
|
|
16.0
|
|
|
|
|
34.3
|
|
Repurchases of ordinary shares
|
|
|
|
(400.0
|
)
|
|
|
|
(100.0
|
)
|
Dividends paid
|
|
|
|
(156.7
|
)
|
|
|
|
(188.9
|
)
|
Net cash provided by (used for) financing activities
|
|
|
|
(268.4
|
)
|
|
|
|
(3,201.9
|
)
|
Change in held for sale cash
|
|
|
|
27.0
|
|
|
|
|
(5.6
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(9.8
|
)
|
|
|
|
55.5
|
|
Change in cash and cash equivalents
|
|
|
|
(21.6
|
)
|
|
|
|
(135.6
|
)
|
Cash and cash equivalents, beginning of period
|
|
|
|
86.3
|
|
|
|
|
216.9
|
|
Cash and cash equivalents, end of period
|
|
|
$
|
64.7
|
|
|
|
$
|
81.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of the GAAP operating activities cash flow to the
non-GAAP free cash flow (Unaudited)
|
|
|
|
|
Nine months ended
|
|
|
|
September 30,
|
|
|
September 30,
|
In millions
|
|
|
2018
|
|
|
2017
|
Net cash provided by (used for) operating activities of continuing
operations
|
|
|
$
|
299.2
|
|
|
|
$
|
147.6
|
|
Capital expenditures
|
|
|
|
(33.8
|
)
|
|
|
|
(25.4
|
)
|
Proceeds from sale of property and equipment
|
|
|
|
(0.4
|
)
|
|
|
|
3.2
|
|
Free cash flow from continuing operations
|
|
|
$
|
265.0
|
|
|
|
$
|
125.4
|
|
Net cash provided by (used for) operating activities of discontinued
operations
|
|
|
|
(14.6
|
)
|
|
|
|
214.2
|
|
Capital expenditures of discontinued operations
|
|
|
|
(7.4
|
)
|
|
|
|
(31.9
|
)
|
Proceeds from sale of property and equipment of discontinued
operations
|
|
|
|
2.3
|
|
|
|
|
4.2
|
|
Free cash flow
|
|
|
$
|
245.3
|
|
|
|
$
|
311.9
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Supplemental Financial Information by Reportable Segment
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Nine
|
In millions
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Months
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
240.4
|
|
|
|
$
|
276.2
|
|
|
|
$
|
232.7
|
|
|
|
$
|
749.3
|
|
Filtration Solutions
|
|
|
|
251.6
|
|
|
|
|
262.1
|
|
|
|
|
240.4
|
|
|
|
|
754.1
|
|
Flow Technologies
|
|
|
|
240.3
|
|
|
|
|
241.9
|
|
|
|
|
238.0
|
|
|
|
|
720.2
|
|
Other
|
|
|
|
0.3
|
|
|
|
|
0.4
|
|
|
|
|
0.3
|
|
|
|
|
1.0
|
|
Consolidated
|
|
|
$
|
732.6
|
|
|
|
$
|
780.6
|
|
|
|
$
|
711.4
|
|
|
|
$
|
2,224.6
|
|
Segment income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
60.0
|
|
|
|
$
|
79.6
|
|
|
|
$
|
59.9
|
|
|
|
$
|
199.5
|
|
Filtration Solutions
|
|
|
|
33.7
|
|
|
|
|
52.3
|
|
|
|
|
38.4
|
|
|
|
|
124.4
|
|
Flow Technologies
|
|
|
|
38.7
|
|
|
|
|
44.4
|
|
|
|
|
36.6
|
|
|
|
|
119.7
|
|
Other
|
|
|
|
(15.4
|
)
|
|
|
|
(12.2
|
)
|
|
|
|
(13.1
|
)
|
|
|
|
(40.7
|
)
|
Consolidated
|
|
|
$
|
117.0
|
|
|
|
$
|
164.1
|
|
|
|
$
|
121.8
|
|
|
|
$
|
402.9
|
|
Return on sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
|
25.0
|
%
|
|
|
|
28.8
|
%
|
|
|
|
25.7
|
%
|
|
|
|
26.6
|
%
|
Filtration Solutions
|
|
|
|
13.4
|
%
|
|
|
|
20.0
|
%
|
|
|
|
16.0
|
%
|
|
|
|
16.5
|
%
|
Flow Technologies
|
|
|
|
16.1
|
%
|
|
|
|
18.4
|
%
|
|
|
|
15.4
|
%
|
|
|
|
16.6
|
%
|
Consolidated
|
|
|
|
16.0
|
%
|
|
|
|
21.0
|
%
|
|
|
|
17.1
|
%
|
|
|
|
18.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Supplemental Financial Information by Reportable Segment
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Nine
|
In millions
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Months
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
222.5
|
|
|
|
$
|
253.7
|
|
|
|
$
|
211.8
|
|
|
|
$
|
688.0
|
|
Filtration Solutions
|
|
|
|
230.8
|
|
|
|
|
263.8
|
|
|
|
|
242.4
|
|
|
|
|
737.0
|
|
Flow Technologies
|
|
|
|
229.6
|
|
|
|
|
236.2
|
|
|
|
|
233.0
|
|
|
|
|
698.8
|
|
Other
|
|
|
|
0.4
|
|
|
|
|
0.3
|
|
|
|
|
0.4
|
|
|
|
|
1.1
|
|
Consolidated
|
|
|
$
|
683.3
|
|
|
|
$
|
754.0
|
|
|
|
$
|
687.6
|
|
|
|
$
|
2,124.9
|
|
Segment income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
55.5
|
|
|
|
$
|
74.3
|
|
|
|
$
|
53.1
|
|
|
|
$
|
182.9
|
|
Filtration Solutions
|
|
|
|
24.0
|
|
|
|
|
49.0
|
|
|
|
|
40.4
|
|
|
|
|
113.4
|
|
Flow Technologies
|
|
|
|
33.1
|
|
|
|
|
40.3
|
|
|
|
|
39.3
|
|
|
|
|
112.7
|
|
Other
|
|
|
|
(15.6
|
)
|
|
|
|
(12.0
|
)
|
|
|
|
(12.6
|
)
|
|
|
|
(40.2
|
)
|
Consolidated
|
|
|
$
|
97.0
|
|
|
|
$
|
151.6
|
|
|
|
$
|
120.2
|
|
|
|
$
|
368.8
|
|
Return on sales
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
|
24.9
|
%
|
|
|
|
29.3
|
%
|
|
|
|
25.1
|
%
|
|
|
|
26.6
|
%
|
Filtration Solutions
|
|
|
|
10.4
|
%
|
|
|
|
18.6
|
%
|
|
|
|
16.7
|
%
|
|
|
|
15.4
|
%
|
Flow Technologies
|
|
|
|
14.4
|
%
|
|
|
|
17.1
|
%
|
|
|
|
16.9
|
%
|
|
|
|
16.1
|
%
|
Consolidated
|
|
|
|
14.2
|
%
|
|
|
|
20.1
|
%
|
|
|
|
17.5
|
%
|
|
|
|
17.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of the GAAP year ended December 31, 2018 to the
non-GAAP
|
excluding the effect of 2018 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Actual
|
|
|
Forecast
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Full
|
In millions, except per-share data
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
Net sales
|
|
|
$
|
732.6
|
|
|
|
$
|
780.6
|
|
|
|
$
|
711.4
|
|
|
|
approx
|
|
|
$
|
736
|
|
|
|
approx
|
|
|
$
|
2,961
|
|
Operating income
|
|
|
|
92.7
|
|
|
|
|
122.6
|
|
|
|
|
108.4
|
|
|
|
approx
|
|
|
|
125
|
|
|
|
approx
|
|
|
|
449
|
|
% of net sales
|
|
|
|
12.7
|
%
|
|
|
|
15.7
|
%
|
|
|
|
15.2
|
%
|
|
|
approx
|
|
|
|
17
|
%
|
|
|
approx
|
|
|
|
15
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other
|
|
|
|
5.6
|
|
|
|
|
25.0
|
|
|
|
|
3.5
|
|
|
|
approx
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
34
|
|
Intangible amortization
|
|
|
|
9.3
|
|
|
|
|
9.1
|
|
|
|
|
8.6
|
|
|
|
approx
|
|
|
|
9
|
|
|
|
approx
|
|
|
|
36
|
|
Corporate allocations
|
|
|
|
8.8
|
|
|
|
|
2.2
|
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
11
|
|
Equity income of unconsolidated subsidiaries
|
|
|
|
0.6
|
|
|
|
|
5.2
|
|
|
|
|
1.3
|
|
|
|
approx
|
|
|
|
1
|
|
|
|
approx
|
|
|
|
8
|
|
Segment income
|
|
|
|
117.0
|
|
|
|
|
164.1
|
|
|
|
|
121.8
|
|
|
|
approx
|
|
|
|
135
|
|
|
|
approx
|
|
|
|
538
|
|
Return on sales
|
|
|
|
16.0
|
%
|
|
|
|
21.0
|
%
|
|
|
|
17.1
|
%
|
|
|
approx
|
|
|
|
18
|
%
|
|
|
approx
|
|
|
|
18
|
%
|
Net income from continuing operations—as reported
|
|
|
|
58.4
|
|
|
|
|
77.9
|
|
|
|
|
91.2
|
|
|
|
approx
|
|
|
|
98
|
|
|
|
approx
|
|
|
|
326
|
|
Loss on sale of business
|
|
|
|
5.3
|
|
|
|
|
0.9
|
|
|
|
|
0.2
|
|
|
|
approx
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
6
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
17.1
|
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
17
|
|
Interest expense adjustment
|
|
|
|
6.0
|
|
|
|
|
2.4
|
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
8
|
|
Pension mark-to-market loss
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
2.2
|
|
|
|
approx
|
|
|
|
—
|
|
|
|
approx
|
|
|
|
2
|
|
Adjustments to operating income
|
|
|
|
23.7
|
|
|
|
|
36.3
|
|
|
|
|
12.1
|
|
|
|
approx
|
|
|
|
9
|
|
|
|
approx
|
|
|
|
81
|
|
Income tax adjustments
|
|
|
|
(4.5
|
)
|
|
|
|
(7.1
|
)
|
|
|
|
(10.3
|
)
|
|
|
approx
|
|
|
|
(2
|
)
|
|
|
approx
|
|
|
|
(24
|
)
|
Net income from continuing operations—as adjusted
|
|
|
$
|
88.9
|
|
|
|
$
|
127.5
|
|
|
|
$
|
95.4
|
|
|
|
approx
|
|
|
$
|
105
|
|
|
|
approx
|
|
|
$
|
416
|
|
Continuing earnings per ordinary share—diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share—as reported
|
|
|
$
|
0.32
|
|
|
|
$
|
0.44
|
|
|
|
$
|
0.52
|
|
|
|
approx
|
|
|
$
|
0.55
|
|
|
|
approx
|
|
|
$
|
1.83
|
|
Adjustments
|
|
|
|
0.17
|
|
|
|
|
0.27
|
|
|
|
|
0.02
|
|
|
|
approx
|
|
|
|
0.04
|
|
|
|
approx
|
|
|
|
0.50
|
|
Diluted earnings per ordinary share—as adjusted
|
|
|
$
|
0.49
|
|
|
|
$
|
0.71
|
|
|
|
$
|
0.54
|
|
|
|
approx
|
|
|
$
|
0.59
|
|
|
|
approx
|
|
|
$
|
2.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of Net Sales Growth to Core Net Sales Growth by
Segment
|
For the Quarter Ending September 30, 2018 (Unaudited)
|
|
|
|
|
Actual
|
|
|
|
Q3 Net Sales Growth
|
|
|
|
Core
|
|
|
Currency
|
|
|
Acq. / Div.
|
|
|
Total
|
Total Pentair
|
|
|
6.4
|
%
|
|
|
(1.0
|
)%
|
|
|
(1.9
|
)%
|
|
|
3.5
|
%
|
Aquatic Systems
|
|
|
12.3
|
%
|
|
|
(0.5
|
)%
|
|
|
(1.9
|
)%
|
|
|
9.9
|
%
|
Filtration Solutions
|
|
|
2.3
|
%
|
|
|
(1.4
|
)%
|
|
|
(1.7
|
)%
|
|
|
(0.8
|
)%
|
Flow Technologies
|
|
|
5.3
|
%
|
|
|
(1.0
|
)%
|
|
|
(2.2
|
)%
|
|
|
2.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of Net Sales Growth to Core Net Sales Growth by
Segment
|
For the Quarter and Year Ending December 31, 2018 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forecast
|
|
|
|
|
|
|
Q4 Net Sales Growth
|
|
|
Full Year Net Sales Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
Acq. /
|
|
|
|
|
|
|
|
|
|
|
|
Acq. /
|
|
|
|
|
|
|
|
|
|
Core
|
|
|
Currency
|
|
|
Div.
|
|
|
Total
|
|
|
Core
|
|
|
Currency
|
|
|
Div.
|
|
|
Total
|
Total Pentair
|
|
|
approx
|
|
|
4 - 5
|
%
|
|
|
(1
|
) %
|
|
|
(2
|
) %
|
|
|
1 - 2
|
%
|
|
|
4 - 5
|
%
|
|
|
1
|
%
|
|
|
(1
|
) %
|
|
|
4 - 5
|
%
|
Aquatic Systems
|
|
|
approx
|
|
|
10 - 12
|
%
|
|
|
(1
|
) %
|
|
|
(2
|
) %
|
|
|
7 - 9
|
%
|
|
|
10
|
%
|
|
|
—
|
|
|
|
(1
|
) %
|
|
|
9
|
%
|
Filtration Solutions
|
|
|
approx
|
|
|
1 - 2
|
%
|
|
|
(1
|
) %
|
|
|
(1
|
) %
|
|
|
(1) - 0
|
%
|
|
|
1 - 2
|
%
|
|
|
1
|
%
|
|
|
(1
|
) %
|
|
|
1 - 2
|
%
|
Flow Technologies
|
|
|
approx
|
|
|
2 - 3
|
%
|
|
|
(1
|
) %
|
|
|
(3
|
) %
|
|
|
(2) - (1)
|
%
|
|
|
2 - 3
|
%
|
|
|
1
|
%
|
|
|
(1
|
) %
|
|
|
2 - 3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of the GAAP year ended December 31, 2017 to the
non-GAAP
|
excluding the effect of 2017 adjustments (Unaudited)
|
|
|
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Full
|
In millions, except per-share data
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
Net sales
|
|
|
$
|
683.3
|
|
|
|
$
|
754.0
|
|
|
|
$
|
687.6
|
|
|
|
$
|
720.8
|
|
|
|
$
|
2,845.7
|
|
Operating income
|
|
|
|
61.9
|
|
|
|
|
129.2
|
|
|
|
|
101.8
|
|
|
|
|
85.4
|
|
|
|
|
378.3
|
|
% of net sales
|
|
|
|
9.1
|
%
|
|
|
|
17.1
|
%
|
|
|
|
14.8
|
%
|
|
|
|
11.8
|
%
|
|
|
|
13.3
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other
|
|
|
|
11.6
|
|
|
|
|
5.9
|
|
|
|
|
1.4
|
|
|
|
|
9.3
|
|
|
|
|
28.2
|
|
Intangible amortization
|
|
|
|
8.7
|
|
|
|
|
9.3
|
|
|
|
|
9.2
|
|
|
|
|
9.2
|
|
|
|
|
36.4
|
|
Tradename and other impairment
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
15.6
|
|
|
|
|
15.6
|
|
Corporate allocations
|
|
|
|
14.6
|
|
|
|
|
6.8
|
|
|
|
|
7.5
|
|
|
|
|
7.8
|
|
|
|
|
36.7
|
|
Equity income of unconsolidated subsidiaries
|
|
|
|
0.2
|
|
|
|
|
0.4
|
|
|
|
|
0.3
|
|
|
|
|
0.4
|
|
|
|
|
1.3
|
|
Segment income
|
|
|
|
97.0
|
|
|
|
|
151.6
|
|
|
|
|
120.2
|
|
|
|
|
127.7
|
|
|
|
|
496.5
|
|
Return on sales
|
|
|
|
14.2
|
%
|
|
|
|
20.1
|
%
|
|
|
|
17.5
|
%
|
|
|
|
17.7
|
%
|
|
|
|
17.5
|
%
|
Net income (loss) from continuing operations
|
|
|
|
12.7
|
|
|
|
|
(3.4
|
)
|
|
|
|
49.0
|
|
|
|
|
55.8
|
|
|
|
|
114.1
|
|
Loss on sale of business
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
3.8
|
|
|
|
|
0.4
|
|
|
|
|
4.2
|
|
Pension and other post-retirement mark-to-market loss
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
8.5
|
|
|
|
|
8.5
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
101.4
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
101.4
|
|
Interest expense adjustment
|
|
|
|
16.5
|
|
|
|
|
11.9
|
|
|
|
|
6.8
|
|
|
|
|
6.5
|
|
|
|
|
41.7
|
|
Adjustments to operating income
|
|
|
|
34.9
|
|
|
|
|
22.0
|
|
|
|
|
18.1
|
|
|
|
|
41.9
|
|
|
|
|
116.9
|
|
Income tax adjustments
|
|
|
|
(2.5
|
)
|
|
|
|
(22.5
|
)
|
|
|
|
11.7
|
|
|
|
|
(17.2
|
)
|
|
|
|
(30.5
|
)
|
Net income from continuing operations—as adjusted
|
|
|
$
|
61.6
|
|
|
|
$
|
109.4
|
|
|
|
$
|
89.4
|
|
|
|
$
|
95.9
|
|
|
|
$
|
356.3
|
|
Continuing earnings per ordinary share—diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings (loss) per ordinary share—as reported
|
|
|
$
|
0.07
|
|
|
|
$
|
(0.02
|
)
|
|
|
$
|
0.27
|
|
|
|
$
|
0.30
|
|
|
|
$
|
0.62
|
|
Adjustments
|
|
|
|
0.26
|
|
|
|
|
0.62
|
|
|
|
|
0.22
|
|
|
|
|
0.22
|
|
|
|
|
1.32
|
|
Diluted earnings per ordinary share—as adjusted
|
|
|
$
|
0.33
|
|
|
|
$
|
0.60
|
|
|
|
$
|
0.49
|
|
|
|
$
|
0.52
|
|
|
|
$
|
1.94
|
|
View source version on businesswire.com:
https://www.businesswire.com/news/home/20181023005309/en/
Pentair plc
Jim Lucas, 763-656-5575
Senior Vice
President, Investor Relations and Treasurer
jim.lucas@pentair.com
or
Rebecca
Osborn, 763-656-5589
Senior Manager, External Communications
rebecca.osborn@pentair.com
Source: Pentair plc