
| Ireland | 001-11625 | 98-1141328 | ||||||
| (State or other jurisdiction of incorporation or organization) |
(Commission File No.) |
(I.R.S. Employer Identification No.) |
||||||
| ☐ | 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)) | ||||
| 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 | ||||||
| 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) | |||||||
| PENTAIR PLC | ||||||||
| Registrant | ||||||||
| By | /s/ Robert P. Fishman | |||||||
| Robert P. Fishman | ||||||||
| Executive Vice President, Chief Financial Officer and Chief Accounting Officer |
||||||||
| 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 |
||||
| 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 | |||||||||
| 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 | ||||
| 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 | ||||
| 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 | ||||||
| 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% | |||||||||||||||||||||
| 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 | 6 | |||||||||||||||||||
| Deal-related costs and expenses | 6.4 | 1.6 | 13.4 | approx | — | approx | 21 | |||||||||||||||||||
| Russia business exit impact | 5.9 | — | (0.8) | approx | — | approx | 5 | |||||||||||||||||||
| Equity income of unconsolidated subsidiaries | 0.5 | 0.4 | 0.3 | approx | 1 | approx | 2 | |||||||||||||||||||
| 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 | 9 | |||||||||||||||||||
| 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 | ||||||||||||||
| 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 | |||||||
| 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 | % | ||||||