株探米国株
日本語 英語
エドガーで原本を確認する
0000077360false00000773602022-10-252022-10-25

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 
FORM 8-K
  
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): October 25, 2022
pnr-20221025_g1.jpg
Pentair plc
(Exact name of Registrant as specified in its charter) 
 
Ireland 001-11625 98-1141328
(State or other jurisdiction of
incorporation or organization)
(Commission
File No.)
(I.R.S. Employer
Identification No.)

Regal House, 70 London Road, Twickenham, London, TW13QS United Kingdom
         (Address of principal executive offices)        (Zip Code)
Registrant’s telephone number, including area code: 44-74-9421-6154
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Ordinary Shares, nominal value $0.01 per share PNR New York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act (17 CFR 230.405) or Rule 12b-2 of the Exchange Act (17 CFR 240.12b-2). ☐ Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨



ITEM 2.02 Results of Operations and Financial Condition
On October 25, 2022, Pentair plc (the “Company”) issued a press release announcing its earnings for the third quarter of 2022 and a conference call in connection therewith. A copy of the release is attached hereto as Exhibit 99.1 and incorporated herein by reference.
This press release refers to certain non-generally accepted accounting principles (“GAAP”) financial measures (core sales, segment income, return on sales, adjusted net income from continuing operations, adjusted diluted earnings per share from continuing operations and free cash flow) and a reconciliation of those non-GAAP financial measures to the corresponding financial measures contained in the Company’s financial statements prepared in accordance with GAAP.
The 2022 segment income, return on sales, adjusted net income from continuing operations and adjusted diluted earnings per share from continuing operations (“EPS”) include equity income of unconsolidated subsidiaries and eliminate intangible amortization, costs of certain restructuring, transformation and other activities, inventory step-up adjustments, deal-related costs and expenses, gain on sale of businesses, certain legal accrual adjustments and settlements, Russia business exit costs, amortization of bridge financing fees and certain tax items. The 2021 segment income, return on sales, adjusted net income from continuing operations and adjusted diluted EPS include equity income (loss) of unconsolidated subsidiaries and eliminate intangible amortization, costs of certain transformation, restructuring and other activities, novel coronavirus 2019 (“COVID-19”) related costs and expenses, inventory step-up adjustments, deal-related costs and expenses, gain on sale of businesses, certain legal accrual adjustments and settlements, pension and other post-retirement mark-to-market gain, other income and certain tax items.
We use the term “core sales” to refer to GAAP net sales from continuing operations excluding (1) the impact of currency translation and (2) the impact of revenue from acquired businesses recorded prior to the first anniversary of the acquisition less the amount of sales attributable to divested product lines not considered discontinued operations (“acquisition sales”). The portion of GAAP net sales attributable to currency translation is calculated as the difference between (a) the period-to-period change in net sales (excluding acquisition sales) and (b) the period-to-period change in net sales (excluding acquisition sales) after applying current period foreign exchange rates to the prior year period. We use the term “core sales growth” to refer to the measure of comparing current period core net sales with the corresponding period of the prior year.
Management utilizes these adjusted financial measures to assess the run-rate of its continuing operations against those of prior periods without the distortion of these factors. The Company believes that these non-GAAP financial measures will be useful to investors as well to assess the continuing strength of the Company’s underlying operations. In addition, adjusted EPS is used as a criterion to measure and pay long-term incentive compensation and segment income is used as a criterion to measure and pay annual incentive compensation. These non-GAAP measures may not be comparable to similarly titled measures reported by other companies.
The Company uses free cash flow to assess its cash flow performance. The Company believes free cash flow is an important measure of liquidity because it provides the Company and its investors a measurement of cash generated from operations that is available to pay dividends, repurchase shares and repay debt. In addition, free cash flow is used as a criterion to measure and pay annual incentive compensation. The Company’s measure of free cash flow may not be comparable to similarly titled measures reported by other companies.
ITEM 9.01 Financial Statements and Exhibits
(a)Financial Statements of Businesses Acquired
Not applicable.
(b)Pro Forma Financial Information
Not applicable.
(c)Shell Company Transactions
Not applicable.
(d)Exhibits
EXHIBIT INDEX
Exhibit Description
  
Pentair plc press release dated October 25, 2022 announcing earnings for the third quarter of 2022
104 Cover Page Interactive Data File (embedded within the Inline XBRL document)



SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on October 25, 2022.
PENTAIR PLC
Registrant
By /s/ Robert P. Fishman
Robert P. Fishman
Executive Vice President, Chief Financial Officer and Chief Accounting Officer


EX-99.1 2 q32022pressrelease.htm EX-99.1 Document


Exhibit 99.1
pentairlogo001a13a.jpg                                
News Release
Pentair Reports Third Quarter 2022 Results
•Third quarter sales of $1.06 billion.
•Third quarter GAAP EPS of $0.70 and adjusted EPS of $0.99.
•The company updates its full year 2022 GAAP EPS guidance to approximately $3.01 and on an adjusted basis to approximately $3.65.
Reconciliations of GAAP to Non-GAAP measures are in the attached financial tables.
LONDON, United Kingdom — October 25, 2022 — Pentair plc (NYSE: PNR) today announced third quarter 2022 sales of $1.06 billion. Sales were up 9 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 4 percent in the third quarter. Third quarter 2022 earnings per diluted share from continuing operations (“EPS”) were $0.70 compared to $0.86 in the third quarter of 2021. On an adjusted basis, the company reported EPS of $0.99 compared to $0.89 in the third quarter of 2021. Segment income, adjusted net income, free cash flow and adjusted EPS are described in the attached schedules.
John L. Stauch, Pentair’s President and Chief Executive Officer commented: “We reported solid third quarter results with sales growing near double digits and strong segment income and adjusted EPS gains. We saw price outpace inflation once again resulting in strong margin expansion. We are proud of these results given the ongoing supply chain disruptions and the manufacturing inefficiencies that resulted. While we have begun to see some inventory correcting in our residential channels, our commercial and industrial businesses continue to do well. We closed on the acquisition of Manitowoc Ice in the quarter and the integration is off to a good start.”
Third quarter 2022 operating income was $147 million, down 12 percent compared to operating income for the third quarter of 2021, and return on sales (“ROS”) was 13.9 percent, a decrease of 340 basis points when compared to the third quarter of 2021. On an adjusted basis, the company reported segment income of $207 million for the third quarter of 2022, up 15 percent compared to segment income for the third quarter of 2021, and ROS was 19.6 percent, an increase of 110 basis points when compared to the third quarter of 2021.
Consumer Solutions sales were up 8 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 2 percent in the third quarter. Segment income of $159 million was up 10 percent compared to the third quarter of 2021, and ROS was 23.8 percent, an increase of 30 basis points when compared to the third quarter of 2021.
Industrial & Flow Technologies sales were up 10 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 14 percent in the third quarter. Segment income of $66 million was up 25 percent compared to the third quarter of 2021, and ROS was 16.9 percent, an increase of 210 basis points when compared to the third quarter of 2021.
Net cash provided by operating activities of continuing operations was $95 million for the quarter compared to $179 million in the third quarter of 2021 and free cash flow provided by continuing operations for the quarter was $72 million compared to $165 million in the third quarter of 2021.
Pentair paid a regular cash dividend of $0.21 per share in the third quarter of 2022. Pentair previously announced on September 19, 2022 that it will pay a regular quarterly cash dividend of $0.21 per share on November 4, 2022 to shareholders of record at the close of business on October 21, 2022. This year marks the 46th consecutive year that Pentair has increased its dividend.

(more)

2
OUTLOOK
The company updates its estimated 2022 GAAP EPS to approximately $3.01 and on an adjusted EPS basis to approximately $3.65. The company updates full year 2022 sales guidance to be up approximately 9 percent on a reported basis.
In addition, the company introduces fourth quarter 2022 GAAP EPS guidance of approximately $0.68 and on an adjusted EPS basis of approximately $0.79. The company expects fourth quarter sales to be approximately flat on a reported basis compared to the fourth quarter of 2021.
Mr. Stauch further added, “Given the acceleration of inventory correction in our residential channels, coupled with headwinds from foreign exchange and higher interest rates, we expect volumes to continue to moderate for the next few quarters. While we have not yet set our 2023 plan, we believe we are well positioned to grow next year given pricing carryover, accretion from Manitowoc Ice, reduced manufacturing inefficiencies that have been an ongoing issue in 2022, and our Transformation initiatives gaining momentum. We believe we have a solid foundation and we have an exciting future. Our mission and purpose remain important as we help the world sustainably move, improve, and enjoy water, life’s most essential resource.”

(more)

3
EARNINGS CONFERENCE CALL
Pentair President and Chief Executive Officer John L. Stauch and Chief Financial Officer Robert P. Fishman will discuss the company’s third quarter 2022 results on a two-way conference call with investors at 9:00 a.m. Eastern Daylight Time 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 presentation, each 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 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 our ability to integrate the Manitowoc Ice acquisition successfully; our ability to retain customers and employees of Manitowoc Ice; 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 and related sanctions; the overall impact of the COVID-19 pandemic including the impact of virus variants and the effectiveness of vaccinations on the global economy, our workforce, businesses, operations, customers, suppliers and customer demand; supply, demand, logistics, competition and pricing pressures related to and in the markets we serve; volatility in currency exchange and interest rates; failure of markets to accept new product introductions and enhancements; the ability to successfully identify, finance, complete and integrate acquisitions; the ability to achieve the benefits of our restructuring plans, cost reduction initiatives and transformation program; risks associated with operating foreign businesses and foreign supply chains; the impact of raw material costs, labor costs and other inflation; 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 ability to trade, 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, including our Annual Report on Form 10-K for the year ended December 31, 2021 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2022. 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 inspire people to move, improve and enjoy life’s essential resources for happier, healthier lives. From our residential and business water solutions, to our sustainable innovations and applications, we deliver smart, sustainable solutions for life.
Pentair had revenue in 2021 of approximately $3.8 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 Pentair.com.

PENTAIR CONTACTS                            
Jim Lucas Rebecca Osborn
SVP, Treasurer and Investor Relations Senior Manager, External Communications
Direct: 763-656-5575 Direct: 763-656-5589
Email: jim.lucas@pentair.com
Email: rebecca.osborn@pentair.com
(more)

4

Pentair plc and Subsidiaries
Condensed Consolidated Statements of Operations (Unaudited)
Three months ended Nine months ended
In millions, except per-share data September 30,
2022
September 30,
2021
September 30,
2022
September 30,
2021
Net sales $ 1,055.1  $ 969.2  $ 3,118.9  $ 2,776.2 
Cost of goods sold 707.0  634.4  2,079.1  1,785.2 
Gross profit 348.1  334.8  1,039.8  991.0 
% of net sales 33.0  % 34.5  % 33.3  % 35.7  %
Selling, general and administrative 177.3  145.6  487.0  440.4 
% of net sales 16.8  % 15.0  % 15.6  % 15.9  %
Research and development 23.7  21.9  69.1  64.4 
% of net sales 2.2  % 2.3  % 2.2  % 2.3  %
Operating income 147.1  167.3  483.7  486.2 
% of net sales 13.9  % 17.3  % 15.5  % 17.5  %
Other (income) expense:
Gain on sale of businesses (0.2) (1.4) (0.2) (1.4)
Other expense 0.3  0.3  0.5  1.0 
Net interest expense 19.3  2.6  34.2  11.5 
% of net sales 1.8  % 0.3  % 1.1  % 0.4  %
Income from continuing operations before income taxes
127.7  165.8  449.2  475.1 
Provision for income taxes 12.3  22.1  62.3  67.7 
Effective tax rate 9.6  % 13.3  % 13.9  % 14.2  %
Net income from continuing operations
115.4  143.7  386.9  407.4 
Loss from discontinued operations, net of tax —  (0.1) (1.0) (3.1)
Net income $ 115.4  $ 143.6  $ 385.9  $ 404.3 
Earnings (loss) per ordinary share
Basic
Continuing operations $ 0.70  $ 0.87  $ 2.35  $ 2.46 
Discontinued operations —  —  (0.01) (0.02)
Basic earnings per ordinary share $ 0.70  $ 0.87  $ 2.34  $ 2.44 
Diluted
Continuing operations $ 0.70  $ 0.86  $ 2.33  $ 2.43 
Discontinued operations —  —  (0.01) (0.02)
Diluted earnings per ordinary share $ 0.70  $ 0.86  $ 2.32  $ 2.41 
Weighted average ordinary shares outstanding
Basic 164.5  165.7  164.8  166.0 
Diluted 165.2  167.6  165.8  167.7 
Cash dividends paid per ordinary share $ 0.21  $ 0.20  $ 0.63  $ 0.60 

(more)

5
Pentair plc and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
  September 30,
2022
December 31,
2021
In millions
Assets
Current assets
Cash and cash equivalents $ 118.8  $ 94.5 
Accounts and notes receivable, net 529.7  534.3 
Inventories 778.7  562.9 
Other current assets 135.3  112.3 
Total current assets 1,562.5  1,304.0 
Property, plant and equipment, net 339.1  310.0 
Other assets
Goodwill 3,202.5  2,504.5 
Intangibles, net 1,110.7  428.0 
Other non-current assets 293.8  207.1 
Total other assets 4,607.0  3,139.6 
Total assets $ 6,508.6  $ 4,753.6 
Liabilities and Equity
Current liabilities
Accounts payable $ 372.0  $ 385.7 
Employee compensation and benefits 102.9  140.1 
Other current liabilities 625.6  525.9 
Total current liabilities 1,100.5  1,051.7 
Other liabilities
Long-term debt 2,448.1  894.1 
Pension and other post-retirement compensation and benefits 88.4  93.2 
Deferred tax liabilities 46.5  89.8 
Other non-current liabilities 185.9  202.9 
Total liabilities 3,869.4  2,331.7 
Equity 2,639.2  2,421.9 
Total liabilities and equity $ 6,508.6  $ 4,753.6 
(more)

6
Pentair plc and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
  Nine months ended
In millions September 30,
2022
September 30,
2021
Operating activities
Net income $ 385.9  $ 404.3 
Loss from discontinued operations, net of tax 1.0  3.1 
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 (1.2) (0.2)
Depreciation 39.9  38.3 
Amortization 31.4  19.4 
Deferred income taxes (37.5) (4.8)
Gain on sale of businesses (0.2) (1.4)
Share-based compensation 20.6  20.8 
Amortization of bridge financing fees 9.0  — 
(Gain) loss on sale of assets (2.3) 0.7 
Changes in assets and liabilities, net of effects of business acquisitions
Accounts receivable 24.3  (78.2)
Inventories (170.6) (76.1)
Other current assets (27.1) (9.6)
Accounts payable (36.7) 79.3 
Employee compensation and benefits (34.9) 30.7 
Other current liabilities 79.8  118.2 
Other non-current assets and liabilities (9.9) (4.1)
Net cash provided by operating activities of continuing operations 271.5  540.4 
Net cash used for operating activities of discontinued operations (1.0) (0.3)
Net cash provided by operating activities 270.5  540.1 
Investing activities
Capital expenditures (63.2) (38.6)
Proceeds from sale of property and equipment 3.0  3.7 
Proceeds from the sale of businesses, net —  1.4 
Acquisitions, net of cash acquired (1,592.8) (83.6)
Settlement of net investment hedges 8.8  — 
Other 0.3  2.7 
Net cash used for investing activities (1,643.9) (114.4)
Financing activities
Net borrowings (repayments) of revolving long-term debt 256.1  (36.1)
Proceeds from long-term debt 1,391.3  — 
Repayments of long-term debt (88.3) (103.8)
Debt issuance costs (15.7) — 
Shares issued to employees, net of shares withheld (4.0) 12.7 
Repurchases of ordinary shares (50.0) (100.0)
Dividends paid (104.1) (99.9)
Receipts (payments) upon the maturity of cross currency swaps 0.2  (14.7)
Net cash provided by (used for) financing activities 1,385.5  (341.8)
Effect of exchange rate changes on cash and cash equivalents 12.2  7.2 
Change in cash and cash equivalents 24.3  91.1 
Cash and cash equivalents, beginning of period 94.5  82.1 
Cash and cash equivalents, end of period $ 118.8  $ 173.2 
(more)

7
Pentair plc and Subsidiaries
Reconciliation of the GAAP Operating Activities Cash Flow to the Non-GAAP Free Cash Flow (Unaudited)
  Three months ended Three months ended Three months ended Nine months ended
In millions March 31,
2022
June 30,
2022
September 30,
2022
September 30,
2022
Net cash (used for) provided by operating activities of continuing operations $ (131.5) $ 307.8  $ 95.2  $ 271.5 
Capital expenditures (17.7) (22.4) (23.1) (63.2)
Proceeds from sale of property and equipment —  2.9  0.1  3.0 
Free cash flow from continuing operations $ (149.2) $ 288.3  $ 72.2  $ 211.3 
Net cash used for discontinued operations —  (1.0) —  (1.0)
Free cash flow $ (149.2) $ 287.3  $ 72.2  $ 210.3 


  Three months ended Three months ended Three months ended Nine months ended
In millions March 31,
2021
June 30,
2021
September 30,
2021
September 30,
2021
Net cash (used for) provided by operating activities of continuing operations $ (18.8) $ 379.8  $ 179.4  $ 540.4 
Capital expenditures (13.2) (11.1) (14.3) (38.6)
Proceeds from sale of property and equipment 3.4  0.1  0.2  3.7 
Free cash flow from continuing operations $ (28.6) $ 368.8  $ 165.3  $ 505.5 
Net cash used for discontinued operations (0.2) —  (0.1) (0.3)
Free cash flow $ (28.8) $ 368.8  $ 165.2  $ 505.2 


(more)

8
Pentair plc and Subsidiaries
Supplemental Financial Information by Reportable Segment (Unaudited)
2022 2021
In millions First
Quarter
Second
Quarter
Third
Quarter
Nine
Months
First
Quarter
Second
Quarter
Third
Quarter
Nine
Months
Net sales
Consumer Solutions $ 641.2 $ 686.2 $ 665.3 $ 1,992.7 $ 521.4 $ 576.9 $ 613.6 $ 1,711.9
Industrial & Flow Technologies 358.1 377.4 389.5 1,125.0 344.1 363.9 355.1 1,063.1
Other 0.3 0.6 0.3 1.2 0.4 0.3 0.5 1.2
Consolidated $ 999.6 $ 1,064.2 $ 1,055.1 $ 3,118.9 $ 865.9 $ 941.1 $ 969.2 $ 2,776.2
Segment income (loss)
Consumer Solutions $ 138.5 $ 169.2 $ 158.6 $ 466.3 $ 131.0 $ 143.4 $ 144.2 $ 418.6
Industrial & Flow Technologies 52.2 59.1 65.7 177.0 50.0 57.1 52.4 159.5
Other (18.6) (22.4) (17.4) (58.4) (16.6) (25.6) (16.9) (59.1)
Consolidated $ 172.1 $ 205.9  $ 206.9 $ 584.9 $ 164.4 $ 174.9 $ 179.7 $ 519.0
Return on sales
Consumer Solutions 21.6% 24.7% 23.8% 23.4% 25.1% 24.9% 23.5% 24.5%
Industrial & Flow Technologies 14.6% 15.7% 16.9% 15.7% 14.5% 15.7% 14.8% 15.0%
Consolidated 17.2% 19.3% 19.6% 18.8% 19.0% 18.6% 18.5% 18.7%




(more)

9
Pentair plc and Subsidiaries
Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2022
Excluding the Effect of Adjustments (Unaudited)
Actual Forecast
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  approx Flat approx Up 9%
Operating income 145.8  190.8  147.1  approx Up 5% approx Up 1%
% of net sales 14.6  % 17.9  % 13.9  %
Adjustments:
Restructuring and other 2.1  1.1  12.5  approx $ —  approx $ 16 
Transformation costs 5.5  5.2  10.1  approx —  approx 21 
Intangible amortization 6.6  6.3  18.5  approx 21  approx 52 
Legal accrual adjustments and settlements (0.7) 0.5  —  approx —  approx — 
Inventory step-up —  —  5.8  approx —  approx
Deal-related costs and expenses 6.4  1.6  13.4  approx —  approx 21 
Russia business exit impact 5.9  —  (0.8) approx —  approx
Equity income of unconsolidated subsidiaries 0.5  0.4  0.3  approx approx
Segment income 172.1  205.9  206.9  approx Up 8% approx Up 12%
Return on sales 17.2  % 19.3  % 19.6  %
Net income from continuing operations—as reported 118.5  153.0  115.4  approx $ 113  approx $ 498 
Gain on sale of businesses —  —  (0.2) approx —  approx — 
Amortization of bridge financing fees 2.6  5.1  1.3  approx —  approx
Adjustments to operating income 25.8  14.7  59.5  approx 21  approx 121 
Income tax adjustments (5.4) (3.8) (12.3) approx (3) approx (24)
Net income from continuing operations—as adjusted $ 141.5  $ 169.0  $ 163.7  approx $ 131  approx $ 604 
Continuing earnings per ordinary share—diluted
Diluted earnings per ordinary share—as reported $ 0.71  $ 0.92  $ 0.70  approx $ 0.68  approx $ 3.01 
Adjustments 0.14  0.10  0.29  approx 0.11  approx 0.64 
Diluted earnings per ordinary share—as adjusted $ 0.85  $ 1.02  $ 0.99  approx $ 0.79  approx $ 3.65 
(more)

10
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 
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)
Inventory step-up —  —  —  2.3  2.3 
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 
(more)

11
Pentair plc and Subsidiaries
Reconciliation of Net Sales Growth to Core Net Sales Growth by Segment
For the Quarter Ended September 30, 2022 (Unaudited)
Q3 Net Sales Growth
Core Currency Acq. / Div. Total
Total Pentair 4.2  % (2.7) % 7.4  % 8.9  %
Consumer Solutions (1.5) % (1.4) % 11.3  % 8.4  %
Industrial & Flow Technologies 14.1  % (5.2) % 0.8  % 9.7  %