-
Fourth quarter sales of $741 million; full year 2018 sales of $2.97
billion.
-
Fourth quarter GAAP EPS of $0.54 and adjusted EPS of $0.60; full year
2018 GAAP EPS of $1.81 and adjusted EPS of $2.35.
-
The company introduces its 2019 GAAP EPS guidance of approximately
$2.29 to $2.39 and on an adjusted basis of approximately $2.50 to
$2.60.
Reconciliations of GAAP to Non-GAAP measures are in the attached
financial tables.
LONDON--(BUSINESS WIRE)--
Pentair plc (NYSE: PNR) today announced fourth quarter 2018 sales of
$741 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 fourth quarter. Fourth
quarter 2018 earnings per diluted share from continuing operations
("EPS") were $0.54 compared to $0.30 in the fourth quarter of 2017. On
an adjusted basis, the company reported EPS of $0.60 compared to $0.52
in the fourth quarter of 2017. Segment income, adjusted net income, free
cash flow, and adjusted EPS are described in the attached schedules.
Fourth quarter 2018 operating income was $113 million, up 32 percent
compared to operating income for the fourth quarter of 2017, and return
on sales ("ROS") was 15.3 percent, an increase of 350 basis points when
compared to the fourth quarter of 2017. On an adjusted basis, the
company reported segment income of $134 million for the fourth quarter,
up 5 percent compared to segment income for the fourth quarter of 2017,
and ROS was 18.1 percent, an increase of 40 basis points when compared
to the fourth quarter of 2017.
Full year net cash provided by operating activities of continuing
operations was $458 million and free cash flow from continuing
operations was $410 million. The company delivered full year free cash
flow of 98 percent of adjusted net income.
Pentair paid dividends of $0.175 per share in the fourth quarter of
2018. Pentair previously announced on December 10, 2018 that its Board
of Directors approved a 3 percent increase in the company's regular
annual cash dividend rate for 2019 to $0.72 from $0.70, adjusted for the
spin-off of nVent Electric plc. 2019 will mark the 43rd consecutive year
that Pentair has increased its dividend.
"2018 was an eventful year for Pentair as we began our new journey as a
pure play water company," said John L. Stauch, Pentair President and
Chief Executive Officer. "We delivered on our 2018 commitments while
successfully completing the separation of nVent Electric plc to
shareholders. During 2018, we returned nearly $700 million to our
shareholders through share buybacks and dividends. Our core sales growth
accelerated during the year and we were able to expand our margins while
making a number of long-term, strategic growth investments. To start
2019, we announced agreements for two strategic acquisitions to further
our Residential & Commercial water treatment strategy. Our balance sheet
remains in excellent shape and we remain committed to executing our
strategy as a focused Residential & Commercial water treatment company."
OUTLOOK
The company introduces its 2019 GAAP EPS guidance of $2.29 to $2.39 and
on an adjusted basis of $2.50 to $2.60. The company anticipates full
year 2019 sales up approximately 5 to 6 percent on a reported basis and
up approximately 4 to 5 percent on a core basis. The company expects to
deliver full year free cash flow to approximate adjusted net income.
In addition, the company introduces first quarter 2019 GAAP EPS from
continuing operations guidance of $0.47 to $0.50 and on an adjusted EPS
basis of $0.52 to $0.55. The company expects first quarter sales to be
up approximately 0 to 1 percent on a reported basis and up approximately
4 to 5 percent on a core basis compared to first quarter 2018.
EARNINGS CONFERENCE CALL
Pentair President and Chief Executive Officer John L. Stauch and Chief
Financial Officer Mark C. Borin will discuss the company’s fourth
quarter and full year 2018 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 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 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 overall global
economic and business conditions impacting our business, including the
strength of housing and related markets; competition and pricing
pressures in the markets we serve; volatility in currency exchange
rates; failure of markets to accept new product introductions and
enhancements; the ability to successfully identify, finance, complete
and integrate acquisitions, including the Aquion and Pelican Water
Systems acquisitions; the ability to achieve the benefits of our
restructuring plans and cost reduction initiatives; risks associated
with operating foreign businesses; the impact of material cost and other
inflation; our ability to comply with laws and regulations; the impact
of changes in laws, regulations and administrative policy, including
those that limit U.S. tax benefits or impact trade agreements and
tariffs; the outcome of litigation and governmental proceedings; the
ability to realize the anticipated benefits from the separation of nVent
Electric plc from Pentair; 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 release. Pentair plc assumes no obligation, and
disclaims any obligation, to update the information contained in this
release.
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. Whether it’s improving,
moving or enjoying water, we help manage the world’s most precious
resource. Smart, Sustainable, Water Solutions. For Life.
With approximately 130 locations in 34 countries and 10,000 employees,
we believe that the future of water depends on us. Our 2018 revenue was
$3.0 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
|
|
|
Twelve months ended
|
|
|
|
December 31,
|
|
December 31,
|
|
|
December 31,
|
|
December 31,
|
In millions, except per-share data
|
|
|
2018
|
|
2017
|
|
|
2018
|
|
2017
|
Net sales
|
|
|
$
|
740.5
|
|
|
$
|
720.8
|
|
|
|
$
|
2,965.1
|
|
|
$
|
2,845.7
|
|
Cost of goods sold
|
|
|
|
472.5
|
|
|
|
467.1
|
|
|
|
|
1,917.4
|
|
|
|
1,858.2
|
|
Gross profit
|
|
|
|
268.0
|
|
|
|
253.7
|
|
|
|
|
1,047.7
|
|
|
|
987.5
|
|
% of net sales
|
|
|
|
36.2
|
%
|
|
|
35.2
|
%
|
|
|
|
35.3
|
%
|
|
|
34.7
|
%
|
Selling, general and administrative
|
|
|
|
135.3
|
|
|
|
149.8
|
|
|
|
|
534.3
|
|
|
|
536.0
|
|
% of net sales
|
|
|
|
18.3
|
%
|
|
|
20.8
|
%
|
|
|
|
18.0
|
%
|
|
|
18.8
|
%
|
Research and development
|
|
|
|
19.7
|
|
|
|
18.5
|
|
|
|
|
76.7
|
|
|
|
73.2
|
|
% of net sales
|
|
|
|
2.7
|
%
|
|
|
2.6
|
%
|
|
|
|
2.6
|
%
|
|
|
2.6
|
%
|
Operating income
|
|
|
|
113.0
|
|
|
|
85.4
|
|
|
|
|
436.7
|
|
|
|
378.3
|
|
% of net sales
|
|
|
|
15.3
|
%
|
|
|
11.8
|
%
|
|
|
|
14.7
|
%
|
|
|
13.3
|
%
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
|
Loss on sale of businesses, net
|
|
|
|
0.9
|
|
|
|
0.4
|
|
|
|
|
7.3
|
|
|
|
4.2
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
—
|
|
|
|
|
17.1
|
|
|
|
101.4
|
|
Other expense (income)
|
|
|
|
1.6
|
|
|
|
9.5
|
|
|
|
|
(0.1
|
)
|
|
|
12.6
|
|
Net interest expense
|
|
|
|
4.7
|
|
|
|
13.1
|
|
|
|
|
32.6
|
|
|
|
87.3
|
|
% of net sales
|
|
|
|
0.6
|
%
|
|
|
1.8
|
%
|
|
|
|
1.1
|
%
|
|
|
3.1
|
%
|
Income from continuing operations before income taxes
|
|
|
|
105.8
|
|
|
|
62.4
|
|
|
|
|
379.8
|
|
|
|
172.8
|
|
Provision for income taxes
|
|
|
|
11.6
|
|
|
|
6.6
|
|
|
|
|
58.1
|
|
|
|
58.7
|
|
Effective tax rate
|
|
|
|
11.0
|
%
|
|
|
10.6
|
%
|
|
|
|
15.3
|
%
|
|
|
34.0
|
%
|
Net income from continuing operations
|
|
|
|
94.2
|
|
|
|
55.8
|
|
|
|
|
321.7
|
|
|
|
114.1
|
|
(Loss) income from discontinued operations, net of tax
|
|
|
|
(1.3
|
)
|
|
|
151.6
|
|
|
|
|
25.7
|
|
|
|
371.3
|
|
(Loss) gain from sale of discontinued operations, net of tax
|
|
|
|
—
|
|
|
|
(17.8
|
)
|
|
|
|
—
|
|
|
|
181.1
|
|
Net income
|
|
|
$
|
92.9
|
|
|
$
|
189.6
|
|
|
|
$
|
347.4
|
|
|
$
|
666.5
|
|
Earnings (loss) per ordinary share
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
0.55
|
|
|
$
|
0.32
|
|
|
|
$
|
1.83
|
|
|
$
|
0.63
|
|
Discontinued operations
|
|
|
|
(0.01
|
)
|
|
|
0.73
|
|
|
|
|
0.15
|
|
|
|
3.04
|
|
Basic earnings per ordinary share
|
|
|
$
|
0.54
|
|
|
$
|
1.05
|
|
|
|
$
|
1.98
|
|
|
$
|
3.67
|
|
Diluted
|
|
|
|
|
|
|
|
|
|
|
Continuing operations
|
|
|
$
|
0.54
|
|
|
$
|
0.30
|
|
|
|
$
|
1.81
|
|
|
$
|
0.62
|
|
Discontinued operations
|
|
|
|
(0.01
|
)
|
|
|
0.74
|
|
|
|
|
0.15
|
|
|
|
3.01
|
|
Diluted earnings per ordinary share
|
|
|
$
|
0.53
|
|
|
$
|
1.04
|
|
|
|
$
|
1.96
|
|
|
$
|
3.63
|
|
Weighted average ordinary shares outstanding
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
|
172.9
|
|
|
|
181.4
|
|
|
|
|
175.8
|
|
|
|
181.7
|
|
Diluted
|
|
|
|
174.0
|
|
|
|
183.6
|
|
|
|
|
177.3
|
|
|
|
183.7
|
|
Cash dividends paid per ordinary share
|
|
|
$
|
0.175
|
|
|
$
|
0.345
|
|
|
|
$
|
1.05
|
|
|
$
|
1.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
December 31,
2018
|
|
|
December 31,
2017
|
In millions
|
|
|
|
|
Assets
|
Current assets
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
74.3
|
|
|
$
|
86.3
|
Accounts and notes receivable, net
|
|
|
|
488.2
|
|
|
|
483.1
|
Inventories
|
|
|
|
387.5
|
|
|
|
356.9
|
Other current assets
|
|
|
|
89.4
|
|
|
|
114.5
|
Current assets held for sale
|
|
|
|
—
|
|
|
|
708.0
|
Total current assets
|
|
|
|
1,039.4
|
|
|
|
1,748.8
|
Property, plant and equipment, net
|
|
|
|
272.6
|
|
|
|
279.8
|
Other assets
|
|
|
|
|
|
|
Goodwill
|
|
|
|
2,072.7
|
|
|
|
2,112.8
|
Intangibles, net
|
|
|
|
276.3
|
|
|
|
321.8
|
Other non-current assets
|
|
|
|
145.5
|
|
|
|
180.9
|
Non-current assets held for sale
|
|
|
|
—
|
|
|
|
3,989.6
|
Total other assets
|
|
|
|
2,494.5
|
|
|
|
6,605.1
|
Total assets
|
|
|
$
|
3,806.5
|
|
|
$
|
8,633.7
|
Liabilities and Equity
|
Current liabilities
|
|
|
|
|
|
|
Accounts payable
|
|
|
$
|
378.6
|
|
|
$
|
321.5
|
Employee compensation and benefits
|
|
|
|
111.7
|
|
|
|
115.8
|
Other current liabilities
|
|
|
|
328.4
|
|
|
|
401.3
|
Current liabilities held for sale
|
|
|
|
—
|
|
|
|
360.8
|
Total current liabilities
|
|
|
|
818.7
|
|
|
|
1,199.4
|
Other liabilities
|
|
|
|
|
|
|
Long-term debt
|
|
|
|
787.6
|
|
|
|
1,440.7
|
Pension and other post-retirement compensation and benefits
|
|
|
|
90.0
|
|
|
|
96.4
|
Deferred tax liabilities
|
|
|
|
105.9
|
|
|
|
108.6
|
Other non-current liabilities
|
|
|
|
168.2
|
|
|
|
213.8
|
Non-current liabilities held for sale
|
|
|
|
—
|
|
|
|
537.0
|
Total liabilities
|
|
|
|
1,970.4
|
|
|
|
3,595.9
|
Equity
|
|
|
|
1,836.1
|
|
|
|
5,037.8
|
Total liabilities and equity
|
|
|
$
|
3,806.5
|
|
|
$
|
8,633.7
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|
|
|
|
Years ended December 31
|
In millions
|
|
|
2018
|
|
|
2017
|
Operating activities
|
|
|
|
|
|
|
Net income
|
|
|
$
|
347.4
|
|
|
|
$
|
666.5
|
|
Income from discontinued operations, net of tax
|
|
|
|
(25.7
|
)
|
|
|
|
(371.3
|
)
|
Gain from sale of discontinued operations, net of tax
|
|
|
|
—
|
|
|
|
|
(181.1
|
)
|
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
|
|
|
|
(8.4
|
)
|
|
|
|
(1.3
|
)
|
Depreciation
|
|
|
|
49.7
|
|
|
|
|
50.8
|
|
Amortization
|
|
|
|
34.9
|
|
|
|
|
36.4
|
|
Loss on sale of businesses
|
|
|
|
7.3
|
|
|
|
|
4.2
|
|
Deferred income taxes
|
|
|
|
(4.1
|
)
|
|
|
|
(18.0
|
)
|
Share-based compensation
|
|
|
|
20.9
|
|
|
|
|
39.6
|
|
Trade name and other impairment
|
|
|
|
12.0
|
|
|
|
|
15.6
|
|
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
|
|
|
|
(15.3
|
)
|
|
|
|
(13.4
|
)
|
Inventories
|
|
|
|
(40.1
|
)
|
|
|
|
(20.5
|
)
|
Other current assets
|
|
|
|
31.2
|
|
|
|
|
(13.0
|
)
|
Accounts payable
|
|
|
|
58.3
|
|
|
|
|
15.6
|
|
Employee compensation and benefits
|
|
|
|
(0.6
|
)
|
|
|
|
(1.4
|
)
|
Other current liabilities
|
|
|
|
(3.3
|
)
|
|
|
|
(54.6
|
)
|
Other non-current assets and liabilities
|
|
|
|
(23.2
|
)
|
|
|
|
23.1
|
|
Net cash provided by (used for) operating activities of continuing
operations
|
|
|
|
458.1
|
|
|
|
|
278.6
|
|
Net cash provided by (used for) operating activities of discontinued
operations
|
|
|
|
(19.0
|
)
|
|
|
|
341.6
|
|
Net cash provided by (used for) operating activities
|
|
|
|
439.1
|
|
|
|
|
620.2
|
|
Investing activities
|
|
|
|
|
|
|
Capital expenditures
|
|
|
|
(48.2
|
)
|
|
|
|
(39.1
|
)
|
Proceeds from sale of property and equipment
|
|
|
|
0.2
|
|
|
|
|
3.7
|
|
(Payments due to) proceeds from sale of businesses and other
|
|
|
|
(12.8
|
)
|
|
|
|
2,759.4
|
|
Acquisitions, net of cash acquired
|
|
|
|
(0.9
|
)
|
|
|
|
(45.9
|
)
|
Net cash provided by (used for) investing activities of continuing
operations
|
|
|
|
(61.7
|
)
|
|
|
|
2,678.1
|
|
Net cash provided by (used for) investing activities of discontinued
operations
|
|
|
|
(7.1
|
)
|
|
|
|
(47.7
|
)
|
Net cash provided by (used for) investing activities
|
|
|
|
(68.8
|
)
|
|
|
|
2,630.4
|
|
Financing activities
|
|
|
|
|
|
|
Net receipts (repayments) of commercial paper and revolving
long-term debt
|
|
|
|
39.7
|
|
|
|
|
(913.1
|
)
|
Repayments of long-term debt
|
|
|
|
(675.1
|
)
|
|
|
|
(2,009.3
|
)
|
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
|
|
|
|
13.3
|
|
|
|
|
37.2
|
|
Repurchases of ordinary shares
|
|
|
|
(500.0
|
)
|
|
|
|
(200.0
|
)
|
Dividends paid
|
|
|
|
(187.2
|
)
|
|
|
|
(251.7
|
)
|
Other
|
|
|
|
(2.0
|
)
|
|
|
|
(0.8
|
)
|
Net cash provided by (used for) financing activities
|
|
|
|
(407.9
|
)
|
|
|
|
(3,432.6
|
)
|
Change in cash held for sale
|
|
|
|
27.0
|
|
|
|
|
(5.4
|
)
|
Effect of exchange rate changes on cash and cash equivalents
|
|
|
|
(1.4
|
)
|
|
|
|
56.8
|
|
Change in cash and cash equivalents
|
|
|
|
(12.0
|
)
|
|
|
|
(130.6
|
)
|
Cash and cash equivalents, beginning of year
|
|
|
|
86.3
|
|
|
|
|
216.9
|
|
Cash and cash equivalents, end of year
|
|
|
$
|
74.3
|
|
|
|
$
|
86.3
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of the GAAP operating activities cash flow to the
non-GAAP free cash flow (Unaudited)
|
|
|
|
|
Year ended December 31
|
In millions
|
|
|
2018
|
|
|
2017
|
Net cash provided by (used for) operating activities of continuing
operations
|
|
|
$
|
458.1
|
|
|
|
$
|
278.6
|
|
Capital expenditures
|
|
|
|
(48.2
|
)
|
|
|
|
(39.1
|
)
|
Proceeds from sale of property and equipment
|
|
|
|
0.2
|
|
|
|
|
3.7
|
|
Free cash flow from continuing operations
|
|
|
$
|
410.1
|
|
|
|
$
|
243.2
|
|
Net cash provided by (used for) operating activities of discontinued
operations
|
|
|
|
(19.0
|
)
|
|
|
|
341.6
|
|
Capital expenditures of discontinued operations
|
|
|
|
(7.4
|
)
|
|
|
|
(38.6
|
)
|
Proceeds from sale of property and equipment of discontinued
operations
|
|
|
|
2.3
|
|
|
|
|
4.5
|
|
Free cash flow
|
|
|
$
|
386.0
|
|
|
|
$
|
550.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Supplemental Financial Information by Reportable Segment
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Full
|
In millions
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
240.4
|
|
|
|
$
|
276.2
|
|
|
|
$
|
232.7
|
|
|
|
$
|
276.8
|
|
|
|
$
|
1,026.1
|
|
Filtration Solutions
|
|
|
|
251.6
|
|
|
|
|
262.1
|
|
|
|
|
240.4
|
|
|
|
|
246.9
|
|
|
|
|
1,001.0
|
|
Flow Technologies
|
|
|
|
240.3
|
|
|
|
|
241.9
|
|
|
|
|
238.0
|
|
|
|
|
216.5
|
|
|
|
|
936.7
|
|
Other
|
|
|
|
0.3
|
|
|
|
|
0.4
|
|
|
|
|
0.3
|
|
|
|
|
0.3
|
|
|
|
|
1.3
|
|
Consolidated
|
|
|
$
|
732.6
|
|
|
|
$
|
780.6
|
|
|
|
$
|
711.4
|
|
|
|
$
|
740.5
|
|
|
|
$
|
2,965.1
|
|
Segment income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
60.0
|
|
|
|
$
|
79.6
|
|
|
|
$
|
59.9
|
|
|
|
$
|
78.1
|
|
|
|
$
|
277.6
|
|
Filtration Solutions
|
|
|
|
33.7
|
|
|
|
|
52.3
|
|
|
|
|
38.4
|
|
|
|
|
44.1
|
|
|
|
|
168.5
|
|
Flow Technologies
|
|
|
|
38.7
|
|
|
|
|
44.4
|
|
|
|
|
36.6
|
|
|
|
|
25.9
|
|
|
|
|
145.6
|
|
Other
|
|
|
|
(15.4
|
)
|
|
|
|
(12.2
|
)
|
|
|
|
(13.1
|
)
|
|
|
|
(14.2
|
)
|
|
|
|
(54.9
|
)
|
Consolidated
|
|
|
$
|
117.0
|
|
|
|
$
|
164.1
|
|
|
|
$
|
121.8
|
|
|
|
$
|
133.9
|
|
|
|
$
|
536.8
|
|
Return on sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
|
25.0
|
%
|
|
|
|
28.8
|
%
|
|
|
|
25.7
|
%
|
|
|
|
28.2
|
%
|
|
|
|
27.1
|
%
|
Filtration Solutions
|
|
|
|
13.4
|
%
|
|
|
|
20.0
|
%
|
|
|
|
16.0
|
%
|
|
|
|
17.9
|
%
|
|
|
|
16.8
|
%
|
Flow Technologies
|
|
|
|
16.1
|
%
|
|
|
|
18.4
|
%
|
|
|
|
15.4
|
%
|
|
|
|
12.0
|
%
|
|
|
|
15.5
|
%
|
Consolidated
|
|
|
|
16.0
|
%
|
|
|
|
21.0
|
%
|
|
|
|
17.1
|
%
|
|
|
|
18.1
|
%
|
|
|
|
18.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Supplemental Financial Information by Reportable Segment
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Full
|
In millions
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
Net sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
222.5
|
|
|
|
$
|
253.7
|
|
|
|
$
|
211.8
|
|
|
|
$
|
251.6
|
|
|
|
$
|
939.6
|
|
Filtration Solutions
|
|
|
|
230.8
|
|
|
|
|
263.8
|
|
|
|
|
242.4
|
|
|
|
|
253.6
|
|
|
|
|
990.6
|
|
Flow Technologies
|
|
|
|
229.6
|
|
|
|
|
236.2
|
|
|
|
|
233.0
|
|
|
|
|
215.4
|
|
|
|
|
914.2
|
|
Other
|
|
|
|
0.4
|
|
|
|
|
0.3
|
|
|
|
|
0.4
|
|
|
|
|
0.2
|
|
|
|
|
1.3
|
|
Consolidated
|
|
|
$
|
683.3
|
|
|
|
$
|
754.0
|
|
|
|
$
|
687.6
|
|
|
|
$
|
720.8
|
|
|
|
$
|
2,845.7
|
|
Segment income (loss)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
$
|
55.5
|
|
|
|
$
|
74.3
|
|
|
|
$
|
53.1
|
|
|
|
$
|
71.2
|
|
|
|
$
|
254.1
|
|
Filtration Solutions
|
|
|
|
24.0
|
|
|
|
|
49.0
|
|
|
|
|
40.4
|
|
|
|
|
41.1
|
|
|
|
|
154.5
|
|
Flow Technologies
|
|
|
|
33.1
|
|
|
|
|
40.3
|
|
|
|
|
39.3
|
|
|
|
|
27.9
|
|
|
|
|
140.6
|
|
Other
|
|
|
|
(15.6
|
)
|
|
|
|
(12.0
|
)
|
|
|
|
(12.6
|
)
|
|
|
|
(12.5
|
)
|
|
|
|
(52.7
|
)
|
Consolidated
|
|
|
$
|
97.0
|
|
|
|
$
|
151.6
|
|
|
|
$
|
120.2
|
|
|
|
$
|
127.7
|
|
|
|
$
|
496.5
|
|
Return on sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aquatic Systems
|
|
|
|
24.9
|
%
|
|
|
|
29.3
|
%
|
|
|
|
25.1
|
%
|
|
|
|
28.3
|
%
|
|
|
|
27.0
|
%
|
Filtration Solutions
|
|
|
|
10.4
|
%
|
|
|
|
18.6
|
%
|
|
|
|
16.7
|
%
|
|
|
|
16.2
|
%
|
|
|
|
15.6
|
%
|
Flow Technologies
|
|
|
|
14.4
|
%
|
|
|
|
17.1
|
%
|
|
|
|
16.9
|
%
|
|
|
|
13.0
|
%
|
|
|
|
15.4
|
%
|
Consolidated
|
|
|
|
14.2
|
%
|
|
|
|
20.1
|
%
|
|
|
|
17.5
|
%
|
|
|
|
17.7
|
%
|
|
|
|
17.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of the GAAP year ended December 31, 2018 to the
non-GAAP
|
excluding the effect of 2018 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
|
|
|
Second
|
|
|
Third
|
|
|
Fourth
|
|
|
Full
|
In millions, except per-share data
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Quarter
|
|
|
Year
|
Net sales
|
|
|
$
|
732.6
|
|
|
|
$
|
780.6
|
|
|
|
$
|
711.4
|
|
|
|
$
|
740.5
|
|
|
|
$
|
2,965.1
|
|
Operating income
|
|
|
|
92.7
|
|
|
|
|
122.6
|
|
|
|
|
108.4
|
|
|
|
|
113.0
|
|
|
|
|
436.7
|
|
% of net sales
|
|
|
|
12.7
|
%
|
|
|
|
15.7
|
%
|
|
|
|
15.2
|
%
|
|
|
|
15.3
|
%
|
|
|
|
14.7
|
%
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring and other
|
|
|
|
5.6
|
|
|
|
|
19.0
|
|
|
|
|
3.5
|
|
|
|
|
3.7
|
|
|
|
|
31.8
|
|
Intangible amortization
|
|
|
|
9.3
|
|
|
|
|
9.1
|
|
|
|
|
8.6
|
|
|
|
|
7.9
|
|
|
|
|
34.9
|
|
Trade name and other impairment
|
|
|
|
—
|
|
|
|
|
6.0
|
|
|
|
|
—
|
|
|
|
|
6.0
|
|
|
|
|
12.0
|
|
Corporate allocations
|
|
|
|
8.8
|
|
|
|
|
2.2
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
11.0
|
|
Deal related costs and expenses
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
2.0
|
|
|
|
|
2.0
|
|
Equity income of unconsolidated subsidiaries
|
|
|
|
0.6
|
|
|
|
|
5.2
|
|
|
|
|
1.3
|
|
|
|
|
1.3
|
|
|
|
|
8.4
|
|
Segment income
|
|
|
|
117.0
|
|
|
|
|
164.1
|
|
|
|
|
121.8
|
|
|
|
|
133.9
|
|
|
|
|
536.8
|
|
Return on sales
|
|
|
|
16.0
|
%
|
|
|
|
21.0
|
%
|
|
|
|
17.1
|
%
|
|
|
|
18.1
|
%
|
|
|
|
18.1
|
%
|
Net income from continuing operations—as reported
|
|
|
|
58.4
|
|
|
|
|
77.9
|
|
|
|
|
91.2
|
|
|
|
|
94.2
|
|
|
|
|
321.7
|
|
Loss on sale of businesses
|
|
|
|
5.3
|
|
|
|
|
0.9
|
|
|
|
|
0.2
|
|
|
|
|
0.9
|
|
|
|
|
7.3
|
|
Loss on early extinguishment of debt
|
|
|
|
—
|
|
|
|
|
17.1
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
17.1
|
|
Interest expense adjustment
|
|
|
|
6.0
|
|
|
|
|
2.4
|
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
8.4
|
|
Pension and other post-retirement mark-to-market loss
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
2.2
|
|
|
|
|
1.4
|
|
|
|
|
3.6
|
|
Adjustments to operating income
|
|
|
|
23.7
|
|
|
|
|
36.3
|
|
|
|
|
12.1
|
|
|
|
|
19.6
|
|
|
|
|
91.7
|
|
Income tax adjustments
|
|
|
|
(4.5
|
)
|
|
|
|
(7.1
|
)
|
|
|
|
(10.3
|
)
|
|
|
|
(11.5
|
)
|
|
|
|
(33.4
|
)
|
Net income from continuing operations—as adjusted
|
|
|
$
|
88.9
|
|
|
|
$
|
127.5
|
|
|
|
$
|
95.4
|
|
|
|
$
|
104.6
|
|
|
|
$
|
416.4
|
|
Continuing earnings per ordinary share—diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share—as reported
|
|
|
$
|
0.32
|
|
|
|
$
|
0.44
|
|
|
|
$
|
0.52
|
|
|
|
$
|
0.54
|
|
|
|
$
|
1.81
|
|
Adjustments
|
|
|
|
0.17
|
|
|
|
|
0.27
|
|
|
|
|
0.02
|
|
|
|
|
0.06
|
|
|
|
|
0.54
|
|
Diluted earnings per ordinary share—as adjusted
|
|
|
$
|
0.49
|
|
|
|
$
|
0.71
|
|
|
|
$
|
0.54
|
|
|
|
$
|
0.60
|
|
|
|
$
|
2.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of the GAAP year ended December 31, 2019 to the
non-GAAP
|
excluding the effect of 2019 adjustments (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forecast
|
|
|
|
First
|
|
|
Full
|
In millions, except per-share data
|
|
|
Quarter
|
|
|
Year
|
Net sales
|
|
|
approx
|
|
|
Up 0 - 1 %
|
|
|
approx
|
|
|
Up 5 - 6 %
|
Operating income
|
|
|
approx
|
|
|
Up 12 - 20 %
|
|
|
approx
|
|
|
Up 22 - 26 %
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible amortization
|
|
|
approx
|
|
|
$10
|
|
|
approx
|
|
|
$45
|
Equity income of unconsolidated subsidiaries
|
|
|
approx
|
|
|
$1
|
|
|
approx
|
|
|
$4
|
Segment income
|
|
|
approx
|
|
|
Up 2 - 5 %
|
|
|
approx
|
|
|
Up 8 - 12 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations—as reported
|
|
|
approx
|
|
|
$82 - $87
|
|
|
approx
|
|
|
$394 - $411
|
Adjustments to operating income
|
|
|
approx
|
|
|
10
|
|
|
approx
|
|
|
45
|
Income tax adjustments
|
|
|
approx
|
|
|
(2)
|
|
|
approx
|
|
|
(9)
|
Net income from continuing operations—as adjusted
|
|
|
approx
|
|
|
$90 - $95
|
|
|
approx
|
|
|
$430 - $447
|
Continuing earnings per ordinary share—diluted
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per ordinary share—as reported
|
|
|
approx
|
|
|
$0.47 - $0.50
|
|
|
approx
|
|
|
$2.29 - $2.39
|
Adjustments
|
|
|
approx
|
|
|
0.05
|
|
|
approx
|
|
|
0.21
|
Diluted earnings per ordinary share—as adjusted
|
|
|
approx
|
|
|
$0.52 - $0.55
|
|
|
approx
|
|
|
$2.50 - $2.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q4 Net Sales Growth
|
|
|
Full Year Net Sales Growth
|
|
|
|
|
|
|
|
|
|
Acq. /
|
|
|
|
|
|
|
|
|
|
|
|
Acq. /
|
|
|
|
|
|
|
Core
|
|
|
Currency
|
|
|
Div.
|
|
|
Total
|
|
|
Core
|
|
|
Currency
|
|
|
Div.
|
|
|
Total
|
Total Pentair
|
|
|
5.7
|
%
|
|
|
(1.2
|
)%
|
|
|
(1.7
|
)%
|
|
|
2.8
|
%
|
|
|
4.8
|
%
|
|
|
0.6
|
%
|
|
|
(1.2
|
)%
|
|
|
4.2
|
%
|
Aquatic Systems
|
|
|
12.6
|
%
|
|
|
(0.6
|
)%
|
|
|
(2.0
|
)%
|
|
|
10.0
|
%
|
|
|
10.5
|
%
|
|
|
(0.1
|
)%
|
|
|
(1.2
|
)%
|
|
|
9.2
|
%
|
Filtration Solutions
|
|
|
0.4
|
%
|
|
|
(2.2
|
)%
|
|
|
(0.9
|
)%
|
|
|
(2.7
|
)%
|
|
|
0.8
|
%
|
|
|
1.1
|
%
|
|
|
(0.9
|
)%
|
|
|
1.0
|
%
|
Flow Technologies
|
|
|
4.0
|
%
|
|
|
(1.3
|
)%
|
|
|
(2.1
|
)%
|
|
|
0.6
|
%
|
|
|
3.2
|
%
|
|
|
0.6
|
%
|
|
|
(1.3
|
)%
|
|
|
2.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pentair plc and Subsidiaries
|
Reconciliation of Net Sales Growth to Core Net Sales Growth by
Segment
|
For the Quarter Ending March 31, 2019 and Year Ending December
31, 2019 (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Forecast
|
|
|
|
|
|
|
Q1 Net Sales Growth
|
|
|
Full Year Net Sales Growth
|
|
|
|
|
|
|
|
|
|
|
|
|
Acq. /
|
|
|
|
|
|
|
|
|
|
|
|
Acq. /
|
|
|
|
|
|
|
|
|
|
Core
|
|
|
Currency
|
|
|
Div.
|
|
|
Total
|
|
|
Core
|
|
|
Currency
|
|
|
Div.
|
|
|
Total
|
Total Pentair
|
|
|
approx
|
|
|
4 - 5
|
%
|
|
|
(2
|
) %
|
|
|
(2
|
) %
|
|
|
0 - 1
|
%
|
|
|
4 - 5
|
%
|
|
|
(1
|
) %
|
|
|
2
|
%
|
|
|
5 - 6
|
%
|
Aquatic Systems
|
|
|
approx
|
|
|
4 - 6
|
%
|
|
|
—
|
|
|
|
(1
|
) %
|
|
|
3 - 5
|
%
|
|
|
5 - 7
|
%
|
|
|
(1
|
) %
|
|
|
—
|
|
|
|
4 - 6
|
%
|
Filtration Solutions
|
|
|
approx
|
|
|
0 - 1
|
%
|
|
|
(4
|
) %
|
|
|
(1
|
) %
|
|
|
(5) - (4)
|
%
|
|
|
1 - 4
|
%
|
|
|
(1
|
) %
|
|
|
6
|
%
|
|
|
6 - 9
|
%
|
Flow Technologies
|
|
|
approx
|
|
|
3 - 6
|
%
|
|
|
(2
|
) %
|
|
|
(3
|
) %
|
|
|
(2) - 1
|
%
|
|
|
4 - 6
|
%
|
|
|
(1
|
) %
|
|
|
(2
|
) %
|
|
|
1 - 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 businesses
|
|
|
|
—
|
|
|
|
|
—
|
|
|
|
|
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 per ordinary share
|
|
|
$
|
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/20190129005245/en/
Jim Lucas
Senior Vice President, Investor Relations and Treasurer
Direct:
763-656-5575
Email: jim.lucas@pentair.com
Rebecca Osborn
Senior Manager, External Communications
Direct:
763-656-5589
Email: rebecca.osborn@pentair.com
Source: Pentair plc