
| 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 April 27, 2023 announcing earnings for the first quarter of 2023 |
||||||||
| 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 |
||||||||
| Shelly Hubbard | Rebecca Osborn | ||||
| Vice President, Investor Relations | Senior Manager, External Communications | ||||
| Direct: 763-656-5575 | Direct: 763-656-5589 | ||||
Email: shelly.hubbard@pentair.com |
Email: rebecca.osborn@pentair.com |
||||
| Pentair plc and Subsidiaries | ||||||||
| Condensed Consolidated Statements of Operations (Unaudited) | ||||||||
| Three months ended | ||||||||
| In millions, except per-share data | March 31, 2023 |
March 31, 2022 |
||||||
| Net sales | $ | 1,028.6 | $ | 999.6 | ||||
| Cost of goods sold | 646.8 | 667.4 | ||||||
| Gross profit | 381.8 | 332.2 | ||||||
| % of net sales | 37.1 | % | 33.2 | % | ||||
| Selling, general and administrative | 173.3 | 164.1 | ||||||
| % of net sales | 16.8 | % | 16.4 | % | ||||
| Research and development | 24.9 | 22.3 | ||||||
| % of net sales | 2.4 | % | 2.2 | % | ||||
| Operating income | 183.6 | 145.8 | ||||||
| % of net sales | 17.8 | % | 14.6 | % | ||||
| Other expense | ||||||||
| Other expense | 0.7 | 0.1 | ||||||
| Net interest expense | 32.4 | 5.7 | ||||||
| % of net sales | 3.1 | % | 0.6 | % | ||||
| Income from continuing operations before income taxes | 150.5 | 140.0 | ||||||
| Provision for income taxes | 22.0 | 21.5 | ||||||
| Effective tax rate | 14.6 | % | 15.4 | % | ||||
| Net income from continuing operations | 128.5 | 118.5 | ||||||
| Income (loss) from discontinued operations, net of tax | 1.2 | (0.9) | ||||||
| Net income | $ | 129.7 | $ | 117.6 | ||||
| Earnings (loss) per ordinary share | ||||||||
| Basic | ||||||||
| Continuing operations | $ | 0.78 | $ | 0.72 | ||||
| Discontinued operations | 0.01 | (0.01) | ||||||
| Basic earnings per ordinary share | $ | 0.79 | $ | 0.71 | ||||
| Diluted | ||||||||
| Continuing operations | $ | 0.78 | $ | 0.71 | ||||
| Discontinued operations | 0.01 | (0.01) | ||||||
| Diluted earnings per ordinary share | $ | 0.79 | $ | 0.70 | ||||
| Weighted average ordinary shares outstanding | ||||||||
| Basic | 164.8 | 165.3 | ||||||
| Diluted | 165.8 | 166.5 | ||||||
| Cash dividends paid per ordinary share | $ | 0.22 | $ | 0.21 | ||||
| Pentair plc and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
| March 31, 2023 |
December 31, 2022 |
|||||||
| In millions | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 119.2 | $ | 108.9 | ||||
| Accounts and notes receivable, net | 718.1 | 531.5 | ||||||
| Inventories | 782.8 | 790.0 | ||||||
| Other current assets | 146.6 | 128.1 | ||||||
| Total current assets | 1,766.7 | 1,558.5 | ||||||
| Property, plant and equipment, net | 348.8 | 344.5 | ||||||
| Other assets | ||||||||
| Goodwill | 3,263.2 | 3,252.6 | ||||||
| Intangibles, net | 1,081.9 | 1,094.6 | ||||||
| Other non-current assets | 210.6 | 197.3 | ||||||
| Total other assets | 4,555.7 | 4,544.5 | ||||||
| Total assets | $ | 6,671.2 | $ | 6,447.5 | ||||
| Liabilities and Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 331.3 | $ | 355.0 | ||||
| Employee compensation and benefits | 94.1 | 106.0 | ||||||
| Other current liabilities | 576.2 | 602.1 | ||||||
| Total current liabilities | 1,001.6 | 1,063.1 | ||||||
| Other liabilities | ||||||||
| Long-term debt | 2,491.8 | 2,317.3 | ||||||
| Pension and other post-retirement compensation and benefits | 71.1 | 70.8 | ||||||
| Deferred tax liabilities | 43.9 | 43.3 | ||||||
| Other non-current liabilities | 253.3 | 244.9 | ||||||
| Total liabilities | 3,861.7 | 3,739.4 | ||||||
| Equity | 2,809.5 | 2,708.1 | ||||||
| Total liabilities and equity | $ | 6,671.2 | $ | 6,447.5 | ||||
| Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
| Three months ended | ||||||||
| In millions | March 31, 2023 |
March 31, 2022 |
||||||
| Operating activities | ||||||||
| Net income | $ | 129.7 | $ | 117.6 | ||||
| (Income) loss from discontinued operations, net of tax | (1.2) | 0.9 | ||||||
| Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities | ||||||||
| Equity income of unconsolidated subsidiaries | (0.2) | (0.5) | ||||||
| Depreciation | 14.7 | 13.0 | ||||||
| Amortization | 13.8 | 6.6 | ||||||
| Deferred income taxes | (14.0) | (3.7) | ||||||
| Share-based compensation | 7.2 | 6.9 | ||||||
| Asset impairment and write-offs | 4.1 | — | ||||||
| Amortization of bridge financing fees | — | 2.6 | ||||||
| Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
| Accounts receivable | (184.8) | (116.1) | ||||||
| Inventories | 6.0 | (95.1) | ||||||
| Other current assets | (17.4) | (23.5) | ||||||
| Accounts payable | (24.9) | 10.4 | ||||||
| Employee compensation and benefits | (12.8) | (37.5) | ||||||
| Other current liabilities | (28.7) | (12.4) | ||||||
| Other non-current assets and liabilities | 1.9 | (0.7) | ||||||
| Net cash used for operating activities | (106.6) | (131.5) | ||||||
| Investing activities | ||||||||
| Capital expenditures | (16.6) | (17.7) | ||||||
| Proceeds from sale of property and equipment | 0.2 | — | ||||||
| Acquisitions, net of cash acquired | 0.2 | (1.4) | ||||||
| Net cash used for investing activities | (16.2) | (19.1) | ||||||
| Financing activities | ||||||||
| Net borrowings of revolving long-term debt | 173.6 | 199.6 | ||||||
| Debt issuance costs | — | (5.8) | ||||||
| Shares issued to employees, net of shares withheld | (4.1) | (5.3) | ||||||
| Dividends paid | (36.2) | (34.7) | ||||||
| Net cash provided by financing activities | 133.3 | 153.8 | ||||||
| Effect of exchange rate changes on cash and cash equivalents | (0.2) | 4.6 | ||||||
| Change in cash and cash equivalents | 10.3 | 7.8 | ||||||
| Cash and cash equivalents, beginning of period | 108.9 | 94.5 | ||||||
| Cash and cash equivalents, end of period | $ | 119.2 | $ | 102.3 | ||||
| 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 | |||||||
| In millions | March 31, 2023 |
March 31, 2022 |
||||||
| Net cash used for operating activities | $ | (106.6) | $ | (131.5) | ||||
| Capital expenditures | (16.6) | (17.7) | ||||||
| Proceeds from sale of property and equipment | 0.2 | — | ||||||
| Free cash flow | $ | (123.0) | $ | (149.2) | ||||
| Pentair plc and Subsidiaries | ||||||||
| Supplemental Financial Information by Reportable Segment (Unaudited) | ||||||||
| 2023 | 2022 | |||||||
| In millions | First Quarter |
First Quarter |
||||||
| Net sales | ||||||||
| Industrial & Flow Technologies | $ | 391.8 | $ | 358.1 | ||||
| Water Solutions | 272.0 | 205.8 | ||||||
| Pool | 364.3 | 435.4 | ||||||
| Other | 0.5 | 0.3 | ||||||
| Consolidated | $ | 1,028.6 | $ | 999.6 | ||||
| Segment income (loss) | ||||||||
| Industrial & Flow Technologies | $ | 65.0 | $ | 52.2 | ||||
| Water Solutions | 52.4 | 22.2 | ||||||
| Pool | 116.2 | 116.3 | ||||||
| Other | (22.6) | (18.6) | ||||||
| Consolidated | $ | 211.0 | $ | 172.1 | ||||
| Return on sales | ||||||||
| Industrial & Flow Technologies | 16.6 | % | 14.6 | % | ||||
| Water Solutions | 19.3 | % | 10.8 | % | ||||
| Pool | 31.9 | % | 26.7 | % | ||||
| Consolidated | 20.5 | % | 17.2 | % | ||||
| 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) | |||||||||||||||||
| Actual | Forecast | ||||||||||||||||
| In millions, except per-share data | First Quarter |
Second Quarter |
Full Year |
||||||||||||||
| Net sales | $ | 1,028.6 | approx | Down 1% - Flat | approx | Down 2% - Flat | |||||||||||
| Operating income | 183.6 | approx | Up 5% -7% | approx | Up 26% - 30% | ||||||||||||
| % of net sales | 17.8 | % | |||||||||||||||
| Adjustments: | |||||||||||||||||
| Restructuring and other | 2.9 | approx | $ | — | approx | $ | 3 | ||||||||||
| Transformation costs | 8.5 | approx | — | approx | 9 | ||||||||||||
| Intangible amortization | 13.8 | approx | 14 | approx | 55 | ||||||||||||
| Legal accrual adjustments | (1.9) | approx | — | approx | (2) | ||||||||||||
| Asset impairment and write-offs | 3.9 | approx | — | approx | 4 | ||||||||||||
| Equity income of unconsolidated subsidiaries | 0.2 | approx | 1 | approx | 3 | ||||||||||||
| Segment income | 211.0 | approx | Up 5% - 7% | approx | Up 7% - 10% | ||||||||||||
| Return on sales | 20.5 | % | |||||||||||||||
| Net income from continuing operations—as reported | 128.5 | approx | $144 - $147 | approx | $538 - $555 | ||||||||||||
| Adjustments to operating income | 27.2 | approx | 14 | approx | 69 | ||||||||||||
| Income tax adjustments | (4.6) | approx | (2) | approx | (11) | ||||||||||||
| Net income from continuing operations—as adjusted | $ | 151.1 | approx | $156 - $159 | approx | $596 - $613 | |||||||||||
| Continuing earnings per ordinary share—diluted | |||||||||||||||||
| Diluted earnings per ordinary share—as reported | $ | 0.78 | approx | $0.87 - $0.89 | approx | $3.25 - $3.35 | |||||||||||
| Adjustments | 0.13 | approx | 0.07 | approx | 0.35 | ||||||||||||
| Diluted earnings per ordinary share—as adjusted | $ | 0.91 | approx | $0.94 - $0.96 | approx | $3.60 - $3.70 | |||||||||||
| 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 Net Sales Growth to Core Net Sales Growth by Segment | ||||||||||||||
| For the Quarter Ended March 31, 2023 (Unaudited) | ||||||||||||||
| Q1 Net Sales Growth | ||||||||||||||
| Core | Currency | Acq. / Div. | Total | |||||||||||
| Total Pentair | (2.6) | % | (1.1) | % | 6.6 | % | 2.9 | % | ||||||
| Industrial & Flow Technologies | 11.4 | % | (2.0) | % | — | % | 9.4 | % | ||||||
| Water Solutions | 1.7 | % | (1.6) | % | 32.1 | % | 32.2 | % | ||||||
| Pool | (16.1) | % | (0.2) | % | — | % | (16.3) | % | ||||||