株探米国株
日本語 英語
エドガーで原本を確認する
0000077360false00000773602024-07-232024-07-23

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): July 23, 2024
Pentair_Logo_Color_RGB.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 July 23, 2024, Pentair plc (the “Company”) issued a press release announcing its earnings for the second quarter of 2024 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, adjusted operating income, adjusted 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 2024 adjusted operating income, adjusted 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, certain legal accrual adjustments and settlements, asset impairment and write-offs and certain tax items. The 2023 adjusted operating income, adjusted return on sales, adjusted net income from continuing operations and adjusted diluted EPS include equity income of unconsolidated subsidiaries and eliminate intangible amortization, costs of certain restructuring, transformation and other activities, certain legal accrual adjustments and settlements, asset impairment and write-offs, pension and other post-retirement mark-to-market loss, 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 net sales from acquired businesses recorded prior to the first anniversary of the acquisition, excluding the excess over prior year net sales of the acquired business less the amount of net 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 adjusted operating 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 July 23, 2024 announcing earnings for the second quarter of 2024
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 July 23, 2024.
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 q22024pressrelease.htm EX-99.1 Document


Exhibit 99.1
pentair_logoxcolorxrgba.jpg                            
News Release
Pentair Reports Strong Second Quarter 2024 Results
•Sales of $1.1 billion, up 2 percent compared to sales for the same period last year
•Operating income increased 19 percent to $248 million when compared to the second quarter of 2023 reflecting ROS of 22.6 percent, an increase of 330 basis points; on an adjusted basis, ROS expanded 310 basis points to 24.7 percent
•GAAP EPS increased 19 percent to $1.11 when compared to the prior year period and adjusted EPS rose 18 percent to $1.22
•Net cash provided by operating activities of continuing operations was $539 million, an increase of $93 million compared to the same period last year, and free cash flow provided by continuing operations for the quarter was $522 million, an increase of $90 million compared to the same period last year.
•The company updates its full year 2024 GAAP EPS guidance to approximately $3.81 and on an adjusted basis to approximately $4.25
Reconciliations of GAAP to Non-GAAP measures are in the attached financial tables.
LONDON, United Kingdom — July 23, 2024 — Pentair plc (NYSE: PNR), a leader in helping the world sustainably move, improve and enjoy water, life’s most essential resource, today announced second quarter 2024 sales of $1.1 billion. Sales were up 2 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 2 percent in the second quarter. Second quarter 2024 earnings per diluted share from continuing operations (“EPS”) were $1.11 compared to $0.93 in the second quarter of 2023. On an adjusted basis, the company reported second quarter 2024 EPS of $1.22 compared to $1.03 in the second quarter of 2023. Adjusted operating income, reportable 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 delivered a strong second quarter driven by continued execution across our balanced water portfolio. Our pool segment returned to sales growth and all three of our segments drove significant margin expansion due primarily to strong productivity in Transformation. I’m equally excited about the early stages of our 80/20 analysis which provides further confidence in our long-term growth and margin targets that we introduced at our March Investor Day. During the quarter, we delivered strong free cash flow which we deployed to further strengthen our balance sheet, restart our share repurchases and pay a dividend. As a dividend aristocrat, we have increased our dividend for 48 consecutive years. I want to thank all of our employees for their continued commitment towards delivering for our customers and creating value for our shareholders.”
Second quarter 2024 operating income was $248 million, up 19 percent compared to operating income for the second quarter of 2023, and return on sales (“ROS”) was 22.6 percent, an increase of 330 basis points when compared to the second quarter of 2023. On an adjusted basis, the company had adjusted operating income of $271 million for the second quarter of 2024, up 16 percent compared to adjusted operating income for the second quarter of 2023, and ROS was 24.7 percent, an increase of 310 basis points when compared to the second quarter of 2023.
Flow sales were down 4 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 3 percent in the second quarter. Reportable segment income of $84 million was up 13 percent compared to the second quarter of 2023, and ROS was 21.3 percent, an increase of 310 basis points when compared to the second quarter of 2023.
Water Solutions sales were down 8 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 7 percent in the second quarter. Reportable segment income of $73 million was down 3 percent compared to the second quarter of 2023, and ROS was 23.5 percent, an increase of 130 basis points when compared to the second quarter of 2023.
Pool sales were up 17 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 18 percent in the second quarter. Reportable segment income of $134 million was up 27 percent compared to the second quarter of 2023, and ROS was 34.1 percent, an increase of 270 basis points when compared to the second quarter of 2023.
(more)

2
Net cash provided by operating activities of continuing operations was $539 million for the quarter compared to $447 million in the second quarter of 2023. Free cash flow provided by continuing operations for the quarter was $522 million compared to $433 million in the second quarter of 2023.
Pentair paid a regular cash dividend of $0.23 per share in the second quarter of 2024. Pentair previously announced on May 6, 2024 that it will pay a regular quarterly cash dividend of $0.23 per share on August 2, 2024 to shareholders of record at the close of business on July 19, 2024. This year marks the 48th consecutive year that Pentair has increased its dividend.
During the second quarter, we repurchased 0.6 million of our ordinary shares for $50 million. As of June 30, 2024, we had $550 million available for share repurchases under our share repurchase authorization.

OUTLOOK
Mr. Stauch concluded, “We are introducing third quarter guidance and updating our full year outlook. We expect stronger margin expansion than we previously guided despite continued global macroeconomic and geopolitical uncertainty which is pressuring sales in the second half of 2024. We are confident in our Transformation and 80/20 initiatives and expect them to drive strategic decisions and operational efficiencies across our balanced water portfolio. We continue to focus on investing in the long-term growth of Pentair and remain confident in our resilient strategy and capital allocation priorities to drive long-term value creation. As a leader in helping the world sustainably move, improve and enjoy water, life’s most essential resource, we are well positioned to capture opportunities from favorable secular trends such as water availability, increased awareness of water challenges, aging commercial, public and municipal infrastructure, outdoor healthy living and favorable housing migration.”
The company updates its estimated 2024 GAAP EPS from continuing operations to approximately $3.81 and updates its guidance on an adjusted EPS basis to approximately $4.25. This is an increase of approximately 13 percent compared to 2023. The Company anticipates full year 2024 sales to be roughly flat to down 1 percent on a reported basis.
In addition, the company introduces third quarter 2024 GAAP EPS from continuing operations guidance of approximately $0.99 to $1.01 and on an adjusted EPS basis of approximately $1.06 to $1.08. This is an increase of approximately 13 percent to 15 percent compared to the prior year period. The company expects third quarter sales to be down approximately 2 percent to 3 percent on a reported basis compared to the third quarter of 2023.

(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 second quarter 2024 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,” or “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 international hostilities; 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 and interest 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 environmental, social and governance (“ESG”) goals and targets. 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, 2023. 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 a core large cap value equity stock focused on smart, sustainable water solutions that help our planet and people thrive.
Pentair had revenue in 2023 of approximately $4.1 billion, and trades under the ticker symbol PNR. With approximately 10,500 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 CONTACTS                            
Shelly Hubbard Rebecca Osborn
Vice President, Investor Relations Sr. Director, External Communications
Direct: 612-812-0148 Direct: 763-656-5589
Email: shelly.hubbard@pentair.com
Email: rebecca.osborn@pentair.com
(more)

4

Pentair plc and Subsidiaries
Condensed Consolidated Statements of Operations (Unaudited)
Three months ended Six months ended
In millions, except per-share data June 30,
2024
June 30,
2023
June 30,
2024
June 30,
2023
Net sales $ 1,099.3  $ 1,082.5  $ 2,116.5  $ 2,111.1 
Cost of goods sold 661.4  683.0  1,288.5  1,329.8 
Gross profit 437.9  399.5  828.0  781.3 
% of net sales 39.8  % 36.9  % 39.1  % 37.0  %
Selling, general and administrative expenses 165.1  165.1  350.3  338.4 
% of net sales 15.0  % 15.3  % 16.6  % 16.0  %
Research and development expenses 24.8  25.9  48.9  50.8 
% of net sales 2.3  % 2.4  % 2.3  % 2.4  %
Operating income 248.0  208.5  428.8  392.1 
% of net sales 22.6  % 19.3  % 20.3  % 18.6  %
Other expense (income)
Other expense (income)
0.8  (4.8) 0.9  (4.1)
Net interest expense 26.3  31.8  53.6  64.2 
% of net sales 2.4  % 2.9  % 2.5  % 3.0  %
Income from continuing operations before income taxes 220.9  181.5  374.3  332.0 
Provision for income taxes 34.8  27.3  54.7  49.3 
Effective tax rate 15.8  % 15.0  % 14.6  % 14.8  %
Net income from continuing operations 186.1  154.2  319.6  282.7 
Loss from discontinued operations, net of tax
—  (1.3) (0.2) (0.1)
Net income $ 186.1  $ 152.9  $ 319.4  $ 282.6 
Earnings (loss) per ordinary share
Basic
Continuing operations $ 1.12  $ 0.94  $ 1.93  $ 1.71 
Discontinued operations —  (0.01) —  — 
Basic earnings per ordinary share $ 1.12  $ 0.93  $ 1.93  $ 1.71 
Diluted
Continuing operations $ 1.11  $ 0.93  $ 1.91  $ 1.70 
Discontinued operations —  (0.01) —  — 
Diluted earnings per ordinary share $ 1.11  $ 0.92  $ 1.91  $ 1.70 
Weighted average ordinary shares outstanding
Basic 165.9  165.0  165.8  164.9 
Diluted 167.3  166.1  167.3  165.9 
Cash dividends paid per ordinary share $ 0.23  $ 0.22  $ 0.46  $ 0.44 
(more)

5
Pentair plc and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
  June 30,
2024
December 31,
2023
In millions
Assets
Current assets
Cash and cash equivalents $ 214.3  $ 170.3 
Accounts receivable, net 567.8  561.7 
Inventories 647.5  677.7 
Other current assets 133.9  159.3 
Total current assets 1,563.5  1,569.0 
Property, plant and equipment, net 361.4  362.0 
Other assets
Goodwill 3,250.6  3,274.6 
Intangibles, net 1,012.4  1,042.4 
Other non-current assets 360.1  315.3 
Total other assets 4,623.1  4,632.3 
Total assets $ 6,548.0  $ 6,563.3 
Liabilities and Equity
Current liabilities
Current maturities of short-term borrowings
$ 3.3  $ — 
Accounts payable 295.0  278.9 
Employee compensation and benefits 104.0  125.4 
Other current liabilities 548.1  545.3 
Total current liabilities 950.4  949.6 
Other liabilities
Long-term debt 1,752.6  1,988.3 
Pension and other post-retirement compensation and benefits 71.8  73.6 
Deferred tax liabilities 38.7  40.0 
Other non-current liabilities 301.6  294.7 
Total liabilities 3,115.1  3,346.2 
Equity 3,432.9  3,217.1 
Total liabilities and equity $ 6,548.0  $ 6,563.3 
(more)

6
Pentair plc and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
  Six months ended
In millions June 30,
2024
June 30,
2023
Operating activities
Net income $ 319.4  $ 282.6 
Loss from discontinued operations, net of tax
0.2  0.1 
Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities
Equity income of unconsolidated subsidiaries (1.1) (0.8)
Depreciation 30.4  29.4 
Amortization 26.9  27.7 
Deferred income taxes 12.6  (31.9)
Share-based compensation 16.3  14.1 
Asset impairment and write-offs 0.8  4.4 
Gain on sale of assets —  (3.4)
Changes in assets and liabilities, net of effects of business acquisitions
Accounts receivable (10.7) 7.4 
Inventories 23.5  33.6 
Other current assets (4.0) (16.7)
Accounts payable 19.4  (25.8)
Employee compensation and benefits (19.4) (1.2)
Other current liabilities 6.6  22.1 
Other non-current assets and liabilities 10.9  (1.5)
Net cash provided by operating activities of continuing operations 431.8  340.1 
Net cash used for operating activities of discontinued operations (0.2) (1.6)
Net cash provided by operating activities 431.6  338.5 
Investing activities
Capital expenditures (36.3) (35.4)
Proceeds from sale of property and equipment —  5.0 
Acquisitions, net of cash acquired —  0.2 
Other (0.5) 4.1 
Net cash used for investing activities (36.8) (26.1)
Financing activities
Net receipts of short-term borrowings
3.3  — 
Net repayments of revolving long-term debt
—  (204.3)
Repayments of long-term debt (237.5) — 
Shares issued to employees, net of shares withheld 9.3  0.8 
Repurchases of ordinary shares (50.0) — 
Dividends paid (76.2) (72.5)
Net cash used for financing activities
(351.1) (276.0)
Effect of exchange rate changes on cash and cash equivalents 0.3  (3.7)
Change in cash and cash equivalents 44.0  32.7 
Cash and cash equivalents, beginning of period 170.3  108.9 
Cash and cash equivalents, end of period $ 214.3  $ 141.6 
(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 Six months ended
In millions March 31,
2024
June 30,
2024
June 30,
2024
Net cash (used for) provided by operating activities of continuing operations
$ (107.4) $ 539.2  $ 431.8 
Capital expenditures (19.3) (17.0) (36.3)
Free cash flow from continuing operations (126.7) 522.2  395.5 
Net cash used for operating activities of discontinued operations (0.2) —  (0.2)
Free cash flow $ (126.9) $ 522.2  $ 395.3 
  Three months ended Three months ended Six months ended
In millions March 31,
2023
June 30,
2023
June 30,
2023
Net cash (used for) provided by operating activities of continuing operations
$ (106.6) $ 446.7  $ 340.1 
Capital expenditures (16.6) (18.8) (35.4)
Proceeds from sale of property and equipment 0.2  4.8  5.0 
Free cash flow from continuing operations (123.0) 432.7  309.7 
Net cash used for operating activities of discontinued operations —  (1.6) (1.6)
Free cash flow $ (123.0) $ 431.1  $ 308.1 
(more)

8
Pentair plc and Subsidiaries
Supplemental Financial Information by Reportable Segment (Unaudited)
2024 2023
In millions First
Quarter
Second
Quarter
Six
Months
First
Quarter
Second
Quarter
Six
Months
Net sales
Flow $ 384.3 $ 396.8 $ 781.1 $ 391.8 $ 411.6 $ 803.4
Water Solutions 273.1 310.5 583.6 272.0 336.2 608.2
Pool 359.5 391.5 751.0 364.3 334.3 698.6
Reportable segment net sales
1,016.9 1,098.8 2,115.7

1,028.1 1,082.1 2,110.2
Corporate and other
0.3 0.5 0.8 0.5 0.4 0.9
Net sales
$ 1,017.2 $ 1,099.3 $ 2,116.5 $ 1,028.6 $ 1,082.5 $ 2,111.1
Reportable segment income (loss)
Flow $ 77.3 $ 84.4 $ 161.7 $ 65.0 $ 74.8 $ 139.8
Water Solutions 55.6 72.9 128.5 52.4 74.8 127.2
Pool 110.8 133.6 244.4 116.2 105.1 221.3
Reportable segment income
243.7 290.9 534.6 233.6 254.7 488.3
Corporate and other
(26.4) (19.5) (45.9) (22.6) (20.5) (43.1)
Adjusted operating income
$ 217.3 $ 271.4 $ 488.7 $ 211.0 $ 234.2 $ 445.2
Return on sales
Flow 20.1  % 21.3  % 20.7  % 16.6  % 18.2  % 17.4  %
Water Solutions 20.4  % 23.5  % 22.0  % 19.3  % 22.2  % 20.9  %
Pool 30.8  % 34.1  % 32.5  % 31.9  % 31.4  % 31.7  %
Adjusted return on sales
21.4  % 24.7  % 23.1  % 20.5  % 21.6  % 21.1  %




(more)

9
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)
Actual Forecast
In millions, except per-share data First
Quarter
Second Quarter Third
Quarter
Full
Year
Net sales $ 1,017.2  $ 1,099.3  approx Down 2% - 3% approx Down 1% to flat
Operating income 180.8  248.0  approx Up 21% - 24% approx Up 15% - 16%
Return on sales 17.8  % 22.6  %
Adjustments:
Restructuring and other 4.6  5.9  approx $ —  approx $ 11 
Transformation costs 17.0  11.8  approx —  approx 29 
Intangible amortization 13.5  13.4  approx 14  approx 55 
Legal accrual adjustments and settlements (0.3) (7.9) approx —  approx (8)
Asset impairment and write-offs 0.8  —  approx —  approx
Equity income of unconsolidated subsidiaries 0.9  0.2  approx approx
Adjusted operating income
217.3  271.4  approx Up 10% - 12% approx Up 10% - 11%
Adjusted return on sales 21.4  % 24.7  %
Net income from continuing operations—as reported 133.5  186.1  approx $165 - $168 approx $ 641 
Adjustments to operating income 35.6  23.2  approx 14  approx 88 
Income tax adjustments (11.3) (5.4) approx (2) approx (21)
Net income from continuing operations—as adjusted $ 157.8  $ 203.9  approx $177 - $180 approx $ 708 
Continuing earnings per ordinary share—diluted
Diluted earnings per ordinary share—as reported $ 0.80  $ 1.11  approx $0.99 - $1.01 approx $ 3.85 
Adjustments 0.14  0.11  approx 0.07  approx 0.40 
Diluted earnings per ordinary share—as adjusted $ 0.94  $ 1.22  approx $1.06 - $1.08 approx $ 4.25 
(more)

10
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 
Adjusted operating 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 
(1) Income tax adjustments in the fourth quarter include $74.3 million resulting from favorable impacts of worthless stock deductions related to exiting certain businesses in our Water Solutions segment and favorable discrete items primarily related to the recognition of deferred tax assets.
(more)

11
Pentair plc and Subsidiaries
Reconciliation of Net Sales Growth to Core Net Sales Growth by Segment
For the Quarter Ended June 30, 2024 (Unaudited)
Q2 Net Sales Growth
Core Currency Acq. / Div. Total
Total Pentair 2.2  % (0.4) % (0.2) % 1.6  %
Flow (3.1) % (0.5) % —  % (3.6) %
Water Solutions (7.0) % (0.6) % —  % (7.6) %
Pool 17.9  % (0.1) % (0.7) % 17.1  %