Investor Relations

News Release Details

Home Investor Relations News Releases News Release Details
Pentair Reports Strong Fourth Quarter and Full Year 2022 Results
01.31.2023
  • Fourth quarter sales of $1.0 billion; full year 2022 sales of $4.1 billion.
  • Fourth quarter GAAP EPS of $0.58 and adjusted EPS of $0.82; full year 2022 GAAP EPS of $2.92 and adjusted EPS of $3.68.
  • The Company introduces its 2023 GAAP EPS guidance of approximately $3.22 to $3.42 and on an adjusted basis of approximately $3.50 to $3.70.

Reconciliations of GAAP to Non-GAAP measures are in the attached financial tables.

Pentair plc (NYSE: PNR) today announced fourth quarter 2022 sales of $1.0 billion. Sales were up 1 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 3 percent in the fourth quarter. Fourth quarter 2022 earnings per diluted share from continuing operations (“EPS”) were $0.58 compared to $0.89 in the fourth quarter of 2021. On an adjusted basis, the Company reported EPS of $0.82 compared to $0.87 in the fourth quarter of 2021. Segment income, adjusted net income, free cash flow, and adjusted EPS are described in the attached schedules.

Fourth quarter 2022 operating income was $112 million, down 26 percent compared to operating income for the fourth quarter of 2021, and return on sales (“ROS”) was 11.1 percent, a decrease of 410 basis points when compared to the fourth quarter of 2021. On an adjusted basis, the Company reported segment income of $183 million, up 10 percent for the fourth quarter, compared to segment income for the fourth quarter of 2021, and ROS was 18.2 percent, an increase of 130 basis points when compared to the fourth quarter of 2021.

“Strong results were driven by the continued teamwork from all of our employees who focused on delivering for customers and creating value for shareholders in a challenging global macroeconomic environment,” said John L. Stauch, Pentair’s President and Chief Executive Officer. “I am also very proud of the progress we have made on our transformation and social responsibility journeys and look forward to the long-term value we expect these to create for all stakeholders.”

Full year 2022 sales were $4.1 billion. Sales were up 9 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 6 percent in 2022. Full year 2022 EPS from continuing operations was $2.92 compared to $3.32 in 2021. On an adjusted basis, the Company reported EPS of $3.68 compared to $3.40 in 2021.

Full year 2022 operating income was $595 million, down 7 percent compared to operating income in 2021, and return on sales (“ROS”) was 14.4 percent, a decrease of 250 basis points when compared to 2021. On an adjusted basis, the Company reported segment income of $768 million, up 12 percent in 2022, compared to segment income in 2021, and ROS was 18.6 percent, an increase of 40 basis points when compared to 2021.

Mr. Stauch continued, “Our diverse portfolio generated growth in both segments in 2022, which was further strengthened by our strategic acquisition of Manitowoc Ice. We have maintained a strong balance sheet, generated solid free cash flow and returned capital to our shareholders through dividends and share repurchases during the year. Our recent dividend increase marks the 47th consecutive year of Pentair raising its dividend, which remains an important component of our long-term capital allocation strategy.”

Consumer Solutions sales were down 1 percent in the fourth quarter of 2022 compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 11 percent in the fourth quarter. Segment income of $145 million was up 7 percent compared to the fourth quarter of 2021, and ROS was 23.1 percent, an increase of 150 basis points when compared to the fourth quarter of 2021.

Consumer Solutions sales were up 12 percent for the full year of 2022 compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 4 percent in 2022. Segment income of $611 million was up 10 percent compared to 2021, and ROS was 23.3 percent, a decrease of 40 basis points when compared to 2021.

Industrial & Flow Technologies sales were up 5 percent in the fourth quarter of 2022 compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 11 percent in the fourth quarter. Segment income of $65 million was up 21 percent compared to the fourth quarter of 2021, and ROS was 17.4 percent, an increase of 240 basis points when compared to the fourth quarter of 2021.

Industrial & Flow Technologies sales were up 6 percent for the full year of 2022 compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 10 percent in 2022. Segment income of $242 million was up 14 percent compared to 2021, and ROS was 16.1 percent, an increase of 110 basis points when compared to 2021.

Full year net cash provided by operating activities of continuing operations was $364 million and free cash flow from continuing operations was $283 million.

Pentair paid a regular cash dividend of $0.21 per share in the fourth quarter of 2022. Pentair previously announced on December 12, 2022 that it will pay a regular quarterly cash dividend of $0.22 per share on February 3, 2023 to shareholders of record at the close of business on January 20, 2023. This dividend reflects a 5 percent increase in the Company’s regular cash dividend rate and marks the 47th consecutive year that Pentair has increased its dividend.

OUTLOOK

Mr. Stauch concluded, “We believe in the long-term growth and profitability that our talented teams are seeking to deliver on our mission of helping the world sustainably move, improve, and enjoy water, life’s most essential resource. Pentair’s innovative and sustainable water and carbon capture products provide solutions to some of the world’s largest challenges such as safe and clean drinking water, climate change and water shortages. In 2023, we expect to continue to deliver premium-quality and innovative products to the global markets we serve while seeking to mitigate current global macroeconomic headwinds including inflation and rising interest rates. We are now executing on our transformation journey to drive growth and margin expansion in 2023 while also continuing to invest in focused growth.”

The Company is introducing 2023 GAAP EPS guidance of approximately $3.22 to $3.42 and on an adjusted basis of approximately $3.50 to $3.70. The Company anticipates full year 2023 sales to be down 3 percent to up 1 percent on a reported basis.

In addition, the Company introduced first quarter 2023 GAAP EPS of approximately $0.69 to $0.71 and on an adjusted EPS basis of approximately $0.76 to $0.78. The Company expects first quarter sales to be approximately flat to up 1 percent on a reported basis compared to first quarter 2022.

EARNINGS CONFERENCE CALL

Pentair President and Chief Executive Officer John L. Stauch and Chief Financial Officer Robert P. Fishman will discuss the Company’s fourth quarter and full year 2022 results on a 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,” “could,” “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 overall global economic and business conditions impacting our business, including the strength of housing and related markets and conditions relating to the conflict between Russia and Ukraine related sanctions; supply, demand, logistics, competition and pricing pressures related to and in the markets we serve; the ability to achieve the benefits of our restructuring plans, cost reduction initiatives and transformation program; the impact of raw material, logistics and labor costs and other inflation; 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; risks associated with operating foreign businesses; the impact of seasonality of sales and weather conditions; 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; and the ability to achieve our long-term strategic operating and ESG goals. Additional information concerning these and other factors is contained in our filings with the U.S. Securities and Exchange Commission (the “SEC”), including our Annual Report on Form 10-K for the year ended December 31, 2021 and our quarterly reports on Form 10-Q. All forward-looking statements, including all financial forecasts, speak only as of the date of this release. Pentair assumes no obligation, and disclaims any obligation, to update the information contained in this release.

ABOUT PENTAIR PLC

At Pentair, we help the world sustainably move, improve, and enjoy water, life’s most essential resource. From our residential and commercial water solutions, to industrial water management and everything in between, Pentair is focused on smart, sustainable water solutions that help our planet and people thrive.

Pentair had revenue in 2022 of approximately $4.1 billion, and trades under the ticker symbol PNR. With approximately 11,250 global employees serving customers in more than 150 countries, we work to help improve lives and the environment around the world. To learn more, visit www.pentair.com.

 

Pentair plc and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

 

 

 

 

 

 

 

Three months ended

 

Twelve months ended

In millions, except per-share data

December 31,
2022

December 31,
2021

 

December 31,
2022

December 31,
2021

Net sales

$

1,002.9

 

$

988.6

 

 

$

4,121.8

 

$

3,764.8

 

Cost of goods sold

 

678.1

 

 

660.4

 

 

 

2,757.2

 

 

2,445.6

 

Gross profit

 

324.8

 

 

328.2

 

 

 

1,364.6

 

 

1,319.2

 

% of net sales

 

32.4

%

 

33.2

%

 

 

33.1

%

 

35.0

%

Selling, general and administrative

 

190.1

 

 

156.0

 

 

 

677.1

 

 

596.4

 

% of net sales

 

19.0

%

 

15.8

%

 

 

16.4

%

 

15.8

%

Research and development

 

23.1

 

 

21.5

 

 

 

92.2

 

 

85.9

 

% of net sales

 

2.3

%

 

2.2

%

 

 

2.2

%

 

2.3

%

Operating income

 

111.6

 

 

150.7

 

 

 

595.3

 

 

636.9

 

% of net sales

 

11.1

%

 

15.2

%

 

 

14.4

%

 

16.9

%

Other (income) expense

 

 

 

 

 

Gain on sale of businesses

 

 

 

 

 

 

(0.2

)

 

(1.4

)

Other income

 

(17.4

)

 

(2.0

)

 

 

(16.9

)

 

(1.0

)

Net interest expense

 

27.6

 

 

1.0

 

 

 

61.8

 

 

12.5

 

% of net sales

 

2.8

%

 

0.1

%

 

 

1.5

%

 

0.3

%

Income from continuing operations before income taxes

 

101.4

 

 

151.7

 

 

 

550.6

 

 

626.8

 

Provision for income taxes

 

5.1

 

 

3.1

 

 

 

67.4

 

 

70.8

 

Effective tax rate

 

5.0

%

 

2.0

%

 

 

12.2

%

 

11.3

%

Net income from continuing operations

 

96.3

 

 

148.6

 

 

 

483.2

 

 

556.0

 

(Loss) income from discontinued operations, net of tax

 

(1.3

)

 

0.1

 

 

 

(2.3

)

 

(3.0

)

Net income

$

95.0

 

$

148.7

 

 

$

480.9

 

$

553.0

 

Earnings (loss) per ordinary share

 

 

 

 

 

Basic

 

 

 

 

 

Continuing operations

$

0.59

 

$

0.90

 

 

$

2.93

 

$

3.36

 

Discontinued operations

 

(0.01

)

 

 

 

 

(0.01

)

 

(0.02

)

Basic earnings per ordinary share

$

0.58

 

$

0.90

 

 

$

2.92

 

$

3.34

 

Diluted

 

 

 

 

 

Continuing operations

$

0.58

 

$

0.89

 

 

$

2.92

 

$

3.32

 

Discontinued operations

 

(0.01

)

 

 

 

 

(0.02

)

 

(0.02

)

Diluted earnings per ordinary share

$

0.57

 

$

0.89

 

 

$

2.90

 

$

3.30

 

Weighted average ordinary shares outstanding

 

 

 

 

 

Basic

 

164.5

 

 

165.3

 

 

 

164.8

 

 

165.8

 

Diluted

 

165.2

 

 

167.0

 

 

 

165.6

 

 

167.5

 

Cash dividends paid per ordinary share

$

0.21

 

$

0.20

 

 

$

0.84

 

$

0.80

 

   

Pentair plc and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

 

 

 

 

December 31,
2022

December 31,
2021

In millions

Assets

Current assets

 

 

Cash and cash equivalents

$

108.9

$

94.5

Accounts and notes receivable, net

 

531.5

 

534.3

Inventories

 

790.0

 

562.9

Other current assets

 

128.1

 

112.3

Total current assets

 

1,558.5

 

1,304.0

Property, plant and equipment, net

 

344.5

 

310.0

Other assets

 

 

Goodwill

 

3,252.6

 

2,504.5

Intangibles, net

 

1,094.6

 

428.0

Other non-current assets

 

197.3

 

207.1

Total other assets

 

4,544.5

 

3,139.6

Total assets

$

6,447.5

$

4,753.6

Liabilities and Equity

Current liabilities

 

 

Accounts payable

$

355.0

$

385.7

Employee compensation and benefits

106.0

 

140.1

Other current liabilities

 

602.1

 

525.9

Total current liabilities

 

1,063.1

 

1,051.7

Other liabilities

 

Long-term debt

 

2,317.3

 

894.1

Pension and other post-retirement compensation and benefits

 

70.8

 

93.2

Deferred tax liabilities

 

43.3

 

89.8

Other non-current liabilities

 

244.9

 

202.9

Total liabilities

 

3,739.4

 

2,331.7

Equity

 

2,708.1

 

2,421.9

Total liabilities and equity

$

6,447.5

$

4,753.6

 

Pentair plc and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

 

Years ended December 31

In millions

 

2022

 

 

2021

 

Operating activities

 

 

Net income

$

480.9

 

$

553.0

 

Loss from discontinued operations, net of tax

 

2.3

 

 

3.0

 

Adjustments to reconcile net income from continuing operations to net cash provided by operating activities of continuing operations

 

 

Equity income of unconsolidated subsidiaries

 

(1.8

)

 

(0.3

)

Depreciation

 

54.1

 

 

51.2

 

Amortization

 

52.5

 

 

26.3

 

Gain on sale of businesses

 

(0.2

)

 

(1.4

)

Deferred income taxes

 

(44.8

)

 

(9.0

)

Share-based compensation

 

24.9

 

 

29.8

 

Asset impairment and write-offs

 

25.6

 

 

 

Amortization of bridge financing debt issuance costs

 

9.0

 

 

 

Pension and other post-retirement (income) expense

 

(12.2

)

 

2.8

 

Pension and other post-retirement contributions

 

(8.8

)

 

(9.4

)

(Gain) loss on sale of assets

 

(2.3

)

 

0.7

 

Changes in assets and liabilities, net of effects of business acquisitions

 

 

Accounts receivable

 

30.4

 

 

(142.0

)

Inventories

 

(187.0

)

 

(121.4

)

Other current assets

 

(16.5

)

 

(12.3

)

Accounts payable

 

(56.9

)

 

114.2

 

Employee compensation and benefits

 

(35.2

)

 

24.5

 

Other current liabilities

 

46.5

 

 

116.2

 

Other non-current assets and liabilities

 

3.8

 

 

(12.3

)

Net cash provided by operating activities of continuing operations

 

364.3

 

 

613.6

 

Net cash used for operating activities of discontinued operations

 

(1.0

)

 

(0.4

)

Net cash provided by operating activities

 

363.3

 

 

613.2

 

Investing activities

 

 

Capital expenditures

 

(85.2

)

 

(60.2

)

Proceeds from sale of property and equipment

 

4.1

 

 

3.9

 

Proceeds from sale of businesses, net

 

 

 

1.4

 

Acquisitions, net of cash acquired

 

(1,580.9

)

 

(338.5

)

Settlement of net investment hedges

 

78.9

 

 

 

Other

 

0.3

 

 

2.7

 

Net cash used for investing activities

 

(1,582.8

)

 

(390.7

)

Financing activities

 

 

Net borrowings of revolving long-term debt

 

124.5

 

 

159.4

 

Proceeds from long-term debt

 

1,391.3

 

 

 

Repayments of long-term debt

 

(88.3

)

 

(103.8

)

Debt issuance costs

 

(15.8

)

 

(2.3

)

Shares issued to employees, net of shares withheld

 

(2.7

)

 

22.2

 

Repurchases of ordinary shares

 

(50.0

)

 

(150.0

)

Dividends paid

 

(138.6

)

 

(133.0

)

Receipts (payments) upon the settlement of cross currency swaps

 

12.3

 

 

(14.7

)

Net cash provided by (used for) financing activities

 

1,232.7

 

 

(222.2

)

Effect of exchange rate changes on cash and cash equivalents

 

1.2

 

 

12.1

 

Change in cash and cash equivalents

 

14.4

 

 

12.4

 

Cash and cash equivalents, beginning of year

 

94.5

 

 

82.1

 

Cash and cash equivalents, end of year

$

108.9

 

$

94.5

 

 

 

 

Pentair plc and Subsidiaries

Reconciliation of the GAAP Operating Activities Cash Flow to the Non-GAAP Free Cash Flow (Unaudited)

 

 

 

 

Years ended December 31

In millions

 

2022

 

 

2021

 

Net cash provided by operating activities of continuing operations

$

364.3

 

$

613.6

 

Capital expenditures

 

(85.2

)

 

(60.2

)

Proceeds from sale of property and equipment

 

4.1

 

 

3.9

 

Free cash flow from continuing operations

$

283.2

 

$

557.3

 

Net cash used for operating activities of discontinued operations

 

(1.0

)

 

(0.4

)

Free cash flow

$

282.2

 

$

556.9

 

 

Pentair plc and Subsidiaries

Supplemental Financial Information by Reportable Segment (Unaudited)

 

 

 

 

 

 

 

2022

 

In millions

First

Quarter

Second

Quarter

Third

Quarter

Fourth

Quarter

Full

Year

Net sales

 

 

 

 

 

Consumer Solutions

$

641.2

 

$

686.2

 

$

665.3

 

$

626.8

 

$

2,619.5

 

Industrial & Flow Technologies

 

358.1

 

 

377.4

 

 

389.5

 

 

375.8

 

 

1,500.8

 

Other

 

0.3

 

 

0.6

 

 

0.3

 

 

0.3

 

 

1.5

 

Consolidated

$

999.6

 

$

1,064.2

 

$

1,055.1

 

$

1,002.9

 

$

4,121.8

 

Segment income (loss)

 

 

 

 

 

Consumer Solutions

$

138.5

 

$

169.2

 

$

158.6

 

$

144.8

 

$

611.1

 

Industrial & Flow Technologies

 

52.2

 

 

59.1

 

 

65.7

 

 

65.3

 

 

242.3

 

Other

 

(18.6

)

 

(22.4

)

 

(17.4

)

 

(27.3

)

 

(85.7

)

Consolidated

$

172.1

 

$

205.9

 

$

206.9

 

$

182.8

 

$

767.7

 

Return on sales

 

 

 

 

 

Consumer Solutions

 

21.6

%

 

24.7

%

 

23.8

%

 

23.1

%

 

23.3

%

Industrial & Flow Technologies

 

14.6

%

 

15.7

%

 

16.9

%

 

17.4

%

 

16.1

%

Consolidated

 

17.2

%

 

19.3

%

 

19.6

%

 

18.2

%

 

18.6

%

 

Pentair plc and Subsidiaries

Supplemental Financial Information by Reportable Segment (Unaudited)

 

 

 

 

 

 

 

2021

 

In millions

First

Quarter

Second

Quarter

Third

Quarter

Fourth

Quarter

Full

Year

Net sales

 

 

 

 

 

Consumer Solutions

$

521.4

 

$

576.9

 

$

613.6

 

$

630.0

 

$

2,341.9

 

Industrial & Flow Technologies

 

344.1

 

 

363.9

 

 

355.1

 

 

358.3

 

 

1,421.4

 

Other

 

0.4

 

 

0.3

 

 

0.5

 

 

0.3

 

 

1.5

 

Consolidated

$

865.9

 

$

941.1

 

$

969.2

 

$

988.6

 

$

3,764.8

 

Segment income (loss)

 

 

 

 

 

Consumer Solutions

$

131.0

 

$

143.4

 

$

144.2

 

$

135.8

 

$

554.4

 

Industrial & Flow Technologies

 

50.0

 

 

57.1

 

 

52.4

 

 

53.8

 

 

213.3

 

Other

 

(16.6

)

 

(25.6

)

 

(16.9

)

 

(22.7

)

 

(81.8

)

Consolidated

$

164.4

 

$

174.9

 

$

179.7

 

$

166.9

 

$

685.9

 

Return on sales

 

 

 

 

 

Consumer Solutions

 

25.1

%

 

24.9

%

 

23.5

%

 

21.6

%

 

23.7

%

Industrial & Flow Technologies

 

14.5

%

 

15.7

%

 

14.8

%

 

15.0

%

 

15.0

%

Consolidated

 

19.0

%

 

18.6

%

18.5

%

 

16.9

%

 

18.2

%

 

Pentair plc and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ended December 31, 2022

Excluding the Effect of Adjustments (Unaudited)

 

 

 

 

 

 

In millions, except per-share data

First

Quarter

Second

Quarter

Third

Quarter

Fourth

Quarter

Full

Year

Net sales

$

999.6

 

$

1,064.2

 

$

1,055.1

 

$

1,002.9

 

$

4,121.8

 

Operating income

 

145.8

 

 

190.8

 

 

147.1

 

 

111.6

 

 

595.3

 

% of net sales

 

14.6

%

 

17.9

%

 

13.9

%

 

11.1

%

 

14.4

%

Adjustments:

 

 

 

 

 

Restructuring and other

 

2.1

 

 

1.1

 

 

12.5

 

 

16.7

 

 

32.4

 

Transformation costs

 

5.5

 

 

5.2

 

 

10.1

 

 

6.4

 

 

27.2

 

Intangible amortization

 

6.6

 

 

6.3

 

 

18.5

 

 

21.1

 

 

52.5

 

Legal accrual adjustments and settlements

 

(0.7

)

 

0.5

 

 

 

 

0.4

 

0.2

 

Asset impairment and write-offs

 

 

 

 

 

 

 

25.6

 

 

25.6

 

Inventory step-up

 

 

 

 

 

5.8

 

 

 

 

5.8

 

Deal-related costs and expenses

 

6.4

 

 

1.6

 

 

13.4

 

 

0.8

 

 

22.2

 

Russia business exit impact

 

5.9

 

 

 

 

(0.8

)

 

(0.4

)

 

4.7

 

Equity income of unconsolidated subsidiaries

 

0.5

 

 

0.4

 

 

0.3

 

 

0.6

 

 

1.8

 

Segment income

 

172.1

 

 

205.9

 

 

206.9

 

 

182.8

 

 

767.7

 

Return on sales

 

17.2

%

 

19.3

%

 

19.6

%

 

18.2

%

 

18.6

%

Net income from continuing operations—as reported

 

118.5

 

 

153.0

 

 

115.4

 

 

96.3

 

 

483.2

 

Gain on sale of businesses

 

 

 

 

 

(0.2

)

 

 

 

(0.2

)

Pension and other post-retirement mark-to-market gain

 

 

 

 

 

 

 

(17.5

)

 

(17.5

)

Amortization of bridge financing fees

 

2.6

 

 

5.1

 

 

1.3

 

 

 

 

9.0

 

Adjustments to operating income

 

25.8

 

 

14.7

 

 

59.5

 

 

70.6

 

 

170.6

 

Income tax adjustments

 

(5.4

)

 

(3.8

)

 

(12.3

)

 

(14.4

)

 

(35.9

)

Net income from continuing operations—as adjusted

$

141.5

 

$

169.0

 

$

163.7

 

$

135.0

 

$

609.2

 

Continuing earnings per ordinary share—diluted

 

 

 

 

 

Diluted earnings per ordinary share—as reported

$

0.71

 

$

0.92

 

$

0.70

 

$

0.58

 

$

2.92

 

Adjustments

 

0.14

 

 

0.10

 

 

0.29

 

 

0.24

 

 

0.76

 

Diluted earnings per ordinary share—as adjusted

$

0.85

 

$

1.02

 

$

0.99

 

$

0.82

 

$

3.68

 

 

Pentair plc and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2023

Excluding the Effect of Adjustments (Unaudited)

 

 

 

 

 

 

 

Forecast

In millions, except per-share data

 

First

Quarter

Full

Year

Net sales

 

approx

Flat - Up 1%

approx

Down 3% - Up 1%

Operating income

 

approx

Up 14% - 17%

approx

Up 26% - 33%

Adjustments:

 

 

 

 

 

Intangible amortization

 

approx

$

14

approx

$

55

Equity income of unconsolidated subsidiaries

 

approx

 

1

approx

 

4

Segment income

 

approx

Up 5% - 8%

approx

Up 5% - 10%

 

 

 

 

 

 

Net income from continuing operations—as reported

 

approx

$114 - $117

approx

$533 - $566

Adjustments to operating income

 

approx

14

approx

 

55

Income tax adjustments

 

approx

 

(2)

approx

 

(8)

Net income from continuing operations—as adjusted

 

approx

$126 - $129

approx

$580 - $613

Continuing earnings per ordinary share—diluted

 

 

 

 

 

Diluted earnings per ordinary share—as reported

 

approx

$0.69 - $0.71

approx

$3.22 - $3.42

Adjustments

 

approx

 

0.07

approx

 

0.28

Diluted earnings per ordinary share—as adjusted

 

approx

$0.76 - $0.78

approx

$3.50 - $3.70

 

 

 

Pentair plc and Subsidiaries

Reconciliation of Net Sales Growth to Core Net Sales Growth by Segment

For the Quarter and Year Ended December 31, 2022 (Unaudited)

 

 

 

 

 

 

 

Q4 Net Sales Growth

 

Full Year Net Sales Growth

 

Core

Currency

Acq. / Div.

Total

 

Core

Currency

Acq. / Div.

Total

Total Pentair

(3.0

)%

(2.4

)%

6.9

%

1.5

%

 

6.2

%

(2.2

)%

5.5

%

9.5

%

Consumer Solutions

(11.0

)%

(1.3

)%

11.8

%

(0.5

)%

 

4.1

%

(1.0

)%

8.8

%

11.9

%

Industrial & Flow Technologies

11.1

%

(4.6

)%

(1.6

)%

4.9

%

 

9.7

%

(4.1

)%

%

5.6

%

 

Pentair plc and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ended December 31, 2021

Excluding the Effect of Adjustments (Unaudited)

 

 

 

 

 

 

In millions, except per-share data

First

Quarter

Second

Quarter

Third

Quarter

Fourth

Quarter

Full

Year

Net sales

$

865.9

 

$

941.1

 

$

969.2

 

$

988.6

 

$

3,764.8

 

Operating income

 

157.1

 

 

161.8

 

 

167.3

 

 

150.7

 

 

636.9

 

% of net sales

 

18.1

%

 

17.2

%

 

17.3

%

 

15.2

%

 

16.9

%

Adjustments:

 

 

 

 

 

Restructuring and other

 

1.5

 

 

3.9

 

 

0.1

 

 

2.0

 

 

7.5

 

Transformation costs

 

 

 

1.9

 

 

4.0

 

 

5.8

 

 

11.7

 

Intangible amortization

 

7.1

 

 

6.3

 

 

6.0

 

 

6.9

 

 

26.3

 

Inventory step-up

 

 

 

 

 

 

 

2.3

 

 

2.3

 

COVID-19 related costs and expenses

0.2

 

 

0.1

 

 

0.1

 

 

0.2

 

 

0.6

 

Legal accrual adjustments and settlements

 

(2.4

)

 

 

 

 

 

(5.2

)

 

(7.6

)

Deal related costs and expenses

 

0.7

 

 

1.0

 

 

2.1

 

 

4.1

 

 

7.9

 

Equity income (loss) of unconsolidated subsidiaries

 

0.2

 

 

(0.1

)

 

0.1

 

 

0.1

 

 

0.3

 

Segment income

 

164.4

 

 

174.9

 

 

179.7

 

 

166.9

 

 

685.9

 

Return on sales

 

19.0

%

 

18.6

%

 

18.5

%

 

16.9

%

 

18.2

%

Net income from continuing operations—as reported

 

131.1

 

 

132.6

 

 

143.7

 

 

148.6

 

 

556.0

 

Gain on sale of businesses

 

 

 

 

 

(1.4

)

 

 

 

(1.4

)

Pension and other post-retirement mark-to-market gain

 

 

 

 

 

 

 

(2.4

)

 

(2.4

)

Other income

 

 

 

(0.3

)

 

 

 

 

 

(0.3

)

Adjustments to operating income

 

7.1

 

 

13.2

 

 

12.3

 

 

16.1

 

 

48.7

 

Income tax adjustments

 

(2.4

)

 

(4.6

)

 

(6.2

)

 

(17.0

)

 

(30.2

)

Net income from continuing operations—as adjusted

$

135.8

 

$

140.9

 

$

148.4

 

$

145.3

 

$

570.4

 

Continuing earnings per ordinary share—diluted

 

 

 

 

 

Diluted earnings per ordinary share—as reported

$

0.78

 

$

0.79

 

$

0.86

 

$

0.89

 

$

3.32

 

Adjustments

 

0.03

 

 

0.05

 

 

0.03

 

 

(0.02

)

 

0.08

 

Diluted earnings per ordinary share—as adjusted

$

0.81

 

$

0.84

 

$

0.89

 

$

0.87

 

$

3.40

 

 

Shelly Hubbard
Vice President, Investor Relations
Direct: 763-656-5575
Email: shelly.hubbard@pentair.com

Rebecca Osborn
Senior Manager, External Communications
Direct: 763-656-5589
Email: rebecca.osborn@pentair.com

Source: Pentair plc