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 January 30, 2024 announcing earnings for the fourth quarter and full year 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 | Director, 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 | Twelve months ended | ||||||||||||||||
In millions, except per-share data | December 31, 2023 |
December 31, 2022 |
December 31, 2023 |
December 31, 2022 |
|||||||||||||
Net sales | $ | 984.6 | $ | 1,002.9 | $ | 4,104.5 | $ | 4,121.8 | |||||||||
Cost of goods sold | 618.5 | 678.1 | 2,585.3 | 2,757.2 | |||||||||||||
Gross profit | 366.1 | 324.8 | 1,519.2 | 1,364.6 | |||||||||||||
% of net sales | 37.2 | % | 32.4 | % | 37.0 | % | 33.1 | % | |||||||||
Selling, general and administrative | 175.6 | 190.1 | 680.2 | 677.1 | |||||||||||||
% of net sales | 17.8 | % | 19.0 | % | 16.6 | % | 16.4 | % | |||||||||
Research and development | 23.5 | 23.1 | 99.8 | 92.2 | |||||||||||||
% of net sales | 2.4 | % | 2.3 | % | 2.4 | % | 2.2 | % | |||||||||
Operating income | 167.0 | 111.6 | 739.2 | 595.3 | |||||||||||||
% of net sales | 17.0 | % | 11.1 | % | 18.0 | % | 14.4 | % | |||||||||
Other expense (income) |
|||||||||||||||||
Gain on sale of businesses | — | — | — | (0.2) | |||||||||||||
Other expense (income) |
6.4 | (17.4) | 2.0 | (16.9) | |||||||||||||
Net interest expense | 26.6 | 27.6 | 118.3 | 61.8 | |||||||||||||
% of net sales | 2.7 | % | 2.8 | % | 2.9 | % | 1.5 | % | |||||||||
Income from continuing operations before income taxes |
134.0 | 101.4 | 618.9 | 550.6 | |||||||||||||
(Benefit) provision for income taxes |
(74.1) | 5.1 | (4.0) | 67.4 | |||||||||||||
Effective tax rate | (55.3) | % | 5.0 | % | (0.6) | % | 12.2 | % | |||||||||
Net income from continuing operations |
208.1 | 96.3 | 622.9 | 483.2 | |||||||||||||
Loss from discontinued operations, net of tax | (0.1) | (1.3) | (0.2) | (2.3) | |||||||||||||
Net income | $ | 208.0 | $ | 95.0 | $ | 622.7 | $ | 480.9 | |||||||||
Earnings (loss) per ordinary share | |||||||||||||||||
Basic | |||||||||||||||||
Continuing operations | $ | 1.26 | $ | 0.59 | $ | 3.77 | $ | 2.93 | |||||||||
Discontinued operations | — | (0.01) | — | (0.01) | |||||||||||||
Basic earnings per ordinary share | $ | 1.26 | $ | 0.58 | $ | 3.77 | $ | 2.92 | |||||||||
Diluted | |||||||||||||||||
Continuing operations | $ | 1.25 | $ | 0.58 | $ | 3.75 | $ | 2.92 | |||||||||
Discontinued operations | — | (0.01) | — | (0.02) | |||||||||||||
Diluted earnings per ordinary share | $ | 1.25 | $ | 0.57 | $ | 3.75 | $ | 2.90 | |||||||||
Weighted average ordinary shares outstanding | |||||||||||||||||
Basic | 165.3 | 164.5 | 165.1 | 164.8 | |||||||||||||
Diluted | 166.7 | 165.2 | 166.3 | 165.6 | |||||||||||||
Cash dividends paid per ordinary share | $ | 0.22 | $ | 0.21 | $ | 0.88 | $ | 0.84 | |||||||||
Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
December 31, 2023 |
December 31, 2022 |
|||||||
In millions | ||||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 170.3 | $ | 108.9 | ||||
Accounts receivable, net |
561.7 | 531.5 | ||||||
Inventories | 677.7 | 790.0 | ||||||
Other current assets | 159.3 | 128.1 | ||||||
Total current assets | 1,569.0 | 1,558.5 | ||||||
Property, plant and equipment, net | 362.0 | 344.5 | ||||||
Other assets | ||||||||
Goodwill | 3,274.6 | 3,252.6 | ||||||
Intangibles, net | 1,042.4 | 1,094.6 | ||||||
Other non-current assets | 315.3 | 197.3 | ||||||
Total other assets | 4,632.3 | 4,544.5 | ||||||
Total assets | $ | 6,563.3 | $ | 6,447.5 | ||||
Liabilities and Equity | ||||||||
Current liabilities | ||||||||
Accounts payable | $ | 278.9 | $ | 355.0 | ||||
Employee compensation and benefits | 125.4 | 106.0 | ||||||
Other current liabilities | 545.3 | 602.1 | ||||||
Total current liabilities | 949.6 | 1,063.1 | ||||||
Other liabilities | ||||||||
Long-term debt | 1,988.3 | 2,317.3 | ||||||
Pension and other post-retirement compensation and benefits | 73.6 | 70.8 | ||||||
Deferred tax liabilities | 40.0 | 43.3 | ||||||
Other non-current liabilities | 294.7 | 244.9 | ||||||
Total liabilities | 3,346.2 | 3,739.4 | ||||||
Equity | 3,217.1 | 2,708.1 | ||||||
Total liabilities and equity | $ | 6,563.3 | $ | 6,447.5 | ||||
Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
Years ended December 31 | ||||||||
In millions | 2023 | 2022 | ||||||
Operating activities | ||||||||
Net income | $ | 622.7 | $ | 480.9 | ||||
Loss from discontinued operations, net of tax | 0.2 | 2.3 | ||||||
Adjustments to reconcile net income from continuing operations to net cash provided by operating activities of continuing operations |
||||||||
Equity income of unconsolidated subsidiaries | (2.8) | (1.8) | ||||||
Depreciation | 59.5 | 54.1 | ||||||
Amortization | 55.3 | 52.5 | ||||||
Gain on sale of businesses | — | (0.2) | ||||||
Deferred income taxes | (92.5) | (44.8) | ||||||
Share-based compensation | 29.1 | 24.9 | ||||||
Asset impairment and write-offs | 7.9 | 25.6 | ||||||
Amortization of bridge financing debt issuance costs | — | 9.0 | ||||||
Pension and other post-retirement expense (benefit) |
12.1 | (12.2) | ||||||
Pension and other post-retirement contributions | (8.7) | (8.8) | ||||||
Gain on sale of assets | (3.4) | (2.3) | ||||||
Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
Accounts receivable | (24.4) | 30.4 | ||||||
Inventories | 109.6 | (187.0) | ||||||
Other current assets | (29.1) | (16.5) | ||||||
Accounts payable | (75.1) | (56.9) | ||||||
Employee compensation and benefits | 17.2 | (35.2) | ||||||
Other current liabilities | (59.5) | 46.5 | ||||||
Other non-current assets and liabilities | 2.7 | 3.8 | ||||||
Net cash provided by operating activities of continuing operations | 620.8 | 364.3 | ||||||
Net cash used for operating activities of discontinued operations | (1.6) | (1.0) | ||||||
Net cash provided by operating activities | 619.2 | 363.3 | ||||||
Investing activities | ||||||||
Capital expenditures | (76.0) | (85.2) | ||||||
Proceeds from sale of property and equipment | 5.6 | 4.1 | ||||||
Acquisitions, net of cash acquired | (0.6) | (1,580.9) | ||||||
(Payments) receipts upon the settlement of net investment hedges |
(18.5) | 78.9 | ||||||
Other | 4.1 | 0.3 | ||||||
Net cash used for investing activities | (85.4) | (1,582.8) | ||||||
Financing activities | ||||||||
Net (repayments) borrowings of revolving long-term debt |
(320.0) | 124.5 | ||||||
Proceeds from long-term debt | — | 1,391.3 | ||||||
Repayments of long-term debt | (12.5) | (88.3) | ||||||
Debt issuance costs | — | (15.8) | ||||||
Shares issued to employees, net of shares withheld | 9.6 | (2.7) | ||||||
Repurchases of ordinary shares | — | (50.0) | ||||||
Dividends paid | (145.2) | (138.6) | ||||||
Receipts upon the settlement of cross currency swaps | — | 12.3 | ||||||
Net cash (used for) provided by financing activities |
(468.1) | 1,232.7 | ||||||
Effect of exchange rate changes on cash and cash equivalents | (4.3) | 1.2 | ||||||
Change in cash and cash equivalents | 61.4 | 14.4 | ||||||
Cash and cash equivalents, beginning of year | 108.9 | 94.5 | ||||||
Cash and cash equivalents, end of year | $ | 170.3 | $ | 108.9 | ||||
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 | 2023 | 2022 | ||||||
Net cash provided by operating activities of continuing operations | $ | 620.8 | $ | 364.3 | ||||
Capital expenditures | (76.0) | (85.2) | ||||||
Proceeds from sale of property and equipment | 5.6 | 4.1 | ||||||
Free cash flow from continuing operations | $ | 550.4 | $ | 283.2 | ||||
Net cash used for operating activities of discontinued operations |
(1.6) | (1.0) | ||||||
Free cash flow | $ | 548.8 | $ | 282.2 |
Pentair plc and Subsidiaries | |||||||||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | |||||||||||||||||
2023 | |||||||||||||||||
In millions | First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
||||||||||||
Net sales | |||||||||||||||||
Flow |
$ | 391.8 | $ | 411.6 | $ | 400.2 | $ | 378.5 | $ | 1,582.1 | |||||||
Water Solutions | 272.0 | 336.2 | 299.4 | 269.6 | 1,177.2 | ||||||||||||
Pool | 364.3 | 334.3 | 308.8 | 336.2 | 1,343.6 | ||||||||||||
Other | 0.5 | 0.4 | 0.4 | 0.3 | 1.6 | ||||||||||||
Consolidated | $ | 1,028.6 | $ | 1,082.5 | $ | 1,008.8 | $ | 984.6 | $ | 4,104.5 | |||||||
Segment income (loss) | |||||||||||||||||
Flow |
$ | 65.0 | $ | 74.8 | $ | 77.5 | $ | 65.0 | $ | 282.3 | |||||||
Water Solutions | 52.4 | 74.8 | 68.8 | 51.6 | 247.6 | ||||||||||||
Pool | 116.2 | 105.1 | 90.6 | 105.1 | 417.0 | ||||||||||||
Other | (22.6) | (20.5) | (24.8) | (23.9) | (91.8) | ||||||||||||
Consolidated | $ | 211.0 | $ | 234.2 | $ | 212.1 | $ | 197.8 | $ | 855.1 | |||||||
Return on sales | |||||||||||||||||
Flow |
16.6 | % | 18.2 | % | 19.4 | % | 17.2 | % | 17.8 | % | |||||||
Water Solutions | 19.3 | % | 22.2 | % | 23.0 | % | 19.1 | % | 21.0 | % | |||||||
Pool | 31.9 | % | 31.4 | % | 29.3 | % | 31.3 | % | 31.0 | % | |||||||
Consolidated | 20.5 | % | 21.6 | % | 21.0 | % | 20.1 | % | 20.8 | % |
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 | |||||||||||||||||
Flow |
$ | 358.1 | $ | 377.4 | $ | 389.5 | $ | 375.8 | $ | 1,500.8 | |||||||
Water Solutions | 205.8 | 222.2 | 275.3 | 283.5 | 986.8 | ||||||||||||
Pool | 435.4 | 464.0 | 390.0 | 343.3 | 1,632.7 | ||||||||||||
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) | |||||||||||||||||
Flow | $ | 52.2 | $ | 59.1 | $ | 65.7 | $ | 65.3 | $ | 242.3 | |||||||
Water Solutions | 22.2 | 32.5 | 49.3 | 45.0 | 149.0 | ||||||||||||
Pool | 116.3 | 136.7 | 109.3 | 99.8 | 462.1 | ||||||||||||
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 | |||||||||||||||||
Flow | 14.6 | % | 15.7 | % | 16.9 | % | 17.4 | % | 16.1 | % | |||||||
Water Solutions | 10.8 | % | 14.6 | % | 17.9 | % | 15.9 | % | 15.1 | % | |||||||
Pool | 26.7 | % | 29.5 | % | 28.0 | % | 29.1 | % | 28.3 | % | |||||||
Consolidated | 17.2 | % | 19.3 | % | 19.6 | % | 18.2 | % | 18.6 | % |
Pentair plc and Subsidiaries | |||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ended December 31, 2023 | |||||||||||||||||
Excluding the Effect of Adjustments (Unaudited) | |||||||||||||||||
In millions, except per-share data | First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year |
||||||||||||
Net sales | $ | 1,028.6 | $ | 1,082.5 | $ | 1,008.8 | $ | 984.6 | $ | 4,104.5 | |||||||
Operating income | 183.6 | 208.5 | 180.1 | 167.0 | 739.2 | ||||||||||||
Return on sales | 17.8 | % | 19.3 | % | 17.9 | % | 17.0 | % | 18.0 | % | |||||||
Adjustments: | |||||||||||||||||
Restructuring and other | 2.9 | 0.6 | 1.6 | (1.7) | 3.4 | ||||||||||||
Transformation costs | 8.5 | 6.0 | 13.5 | 16.3 | 44.3 | ||||||||||||
Intangible amortization | 13.8 | 13.9 | 13.8 | 13.8 | 55.3 | ||||||||||||
Legal accrual adjustments and settlements | (1.9) | 4.1 | — | — | 2.2 | ||||||||||||
Asset impairment and write-offs | 3.9 | 0.5 | 1.8 | 1.7 | 7.9 | ||||||||||||
Equity income of unconsolidated subsidiaries | 0.2 | 0.6 | 1.3 | 0.7 | 2.8 | ||||||||||||
Segment income | 211.0 | 234.2 | 212.1 | 197.8 | 855.1 | ||||||||||||
Adjusted return on sales | 20.5 | % | 21.6 | % | 21.0 | % | 20.1 | % | 20.8 | % | |||||||
Net income from continuing operations—as reported |
128.5 | 154.2 | 132.1 | 208.1 | 622.9 | ||||||||||||
Pension and other post-retirement mark-to-market loss | — | — | — | 6.1 | 6.1 | ||||||||||||
Other income | — | (5.1) | — | — | (5.1) | ||||||||||||
Adjustments to operating income | 27.2 | 25.1 | 30.7 | 30.1 | 113.1 | ||||||||||||
Income tax adjustments (1) |
(4.6) | (3.1) | (6.6) | (98.5) | (112.8) | ||||||||||||
Net income from continuing operations—as adjusted |
$ | 151.1 | $ | 171.1 | $ | 156.2 | $ | 145.8 | $ | 624.2 | |||||||
Continuing earnings per ordinary share—diluted |
|||||||||||||||||
Diluted earnings per ordinary share—as reported | $ | 0.78 | $ | 0.93 | $ | 0.79 | $ | 1.25 | $ | 3.75 | |||||||
Adjustments | 0.13 | 0.10 | 0.15 | (0.38) | — | ||||||||||||
Diluted earnings per ordinary share—as adjusted | $ | 0.91 | $ | 1.03 | $ | 0.94 | $ | 0.87 | $ | 3.75 |
Pentair plc and Subsidiaries | |||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2024 | |||||||||||||||||
Excluding the Effect of Adjustments (Unaudited) | |||||||||||||||||
Forecast | |||||||||||||||||
In millions, except per-share data | First Quarter |
Full Year |
|||||||||||||||
Net sales | approx | Down 2% - 3% |
approx | Up 2% - 3% |
|||||||||||||
Operating income | approx | Up 3% - 7% |
approx | Up 17% - 20% |
|||||||||||||
Adjustments: | |||||||||||||||||
Intangible amortization | approx | $ | 14 | approx | $ | 55 | |||||||||||
Equity income of unconsolidated subsidiaries |
approx | 1 | approx | 4 | |||||||||||||
Segment income | approx | Down 3% - flat |
approx | Up 8% - 11% |
|||||||||||||
Net income from continuing operations—as reported |
approx | $135 - $140 |
approx | $636 - $653 |
|||||||||||||
Adjustments to operating income | approx | 14 | approx | 55 | |||||||||||||
Income tax adjustments | approx | (2) | approx | — | |||||||||||||
Net income from continuing operations—as adjusted |
approx | $147 - $152 |
approx | $691 - $708 |
|||||||||||||
Continuing earnings per ordinary share—diluted |
|||||||||||||||||
Diluted earnings per ordinary share—as reported | approx | $0.81 - $0.84 |
approx | $3.82 - $3.92 |
|||||||||||||
Adjustments | approx | 0.07 | approx | 0.33 | |||||||||||||
Diluted earnings per ordinary share—as adjusted | approx | $0.88 - $0.91 |
approx | $4.15 - $4.25 |
Pentair plc and Subsidiaries | |||||||||||||||||||||||||||||
Reconciliation of Net Sales Growth to Core Net Sales Growth by Segment | |||||||||||||||||||||||||||||
For the Quarter and Year Ended December 31, 2023 (Unaudited) | |||||||||||||||||||||||||||||
Q4 Net Sales Growth | Full Year Net Sales Growth | ||||||||||||||||||||||||||||
Core | Currency | Acq. / Div. | Total | Core | Currency | Acq. / Div. | Total | ||||||||||||||||||||||
Total Pentair | (2.3) | % | 0.7 | % | (0.2) | % | (1.8) | % | (4.9) | % | 0.1 | % | 4.4 | % | (0.4) | % | |||||||||||||
Flow |
(0.9) | % | 1.6 | % | — | % | 0.7 | % | 5.1 | % | 0.3 | % | — | % | 5.4 | % | |||||||||||||
Water Solutions | (4.5) | % | 0.4 | % | (0.8) | % | (4.9) | % | 1.1 | % | (0.3) | % | 18.5 | % | 19.3 | % | |||||||||||||
Pool | (2.1) | % | — | % | — | % | (2.1) | % | (17.6) | % | (0.1) | % | — | % | (17.7) | % |
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 | ||||||||||||
Return on 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 | ||||||||||||
Adjusted 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 |