
| 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 22, 2024 announcing earnings for the third quarter of 2024 |
||||||||
| 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 | Sr. Director, External Communications | ||||
| Direct: 612-812-0148 | 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 | Nine months ended | ||||||||||||||||
| In millions, except per-share data | September 30, 2024 |
September 30, 2023 |
September 30, 2024 |
September 30, 2023 |
|||||||||||||
| Net sales | $ | 993.4 | $ | 1,008.8 | $ | 3,109.9 | $ | 3,119.9 | |||||||||
| Cost of goods sold | 600.2 | 637.0 | 1,888.7 | 1,966.8 | |||||||||||||
| Gross profit | 393.2 | 371.8 | 1,221.2 | 1,153.1 | |||||||||||||
| % of net sales | 39.6 | % | 36.9 | % | 39.3 | % | 37.0 | % | |||||||||
| Selling, general and administrative expenses | 190.4 | 166.2 | 540.7 | 504.6 | |||||||||||||
| % of net sales | 19.2 | % | 16.5 | % | 17.4 | % | 16.2 | % | |||||||||
| Research and development expenses | 22.9 | 25.5 | 71.8 | 76.3 | |||||||||||||
| % of net sales | 2.3 | % | 2.5 | % | 2.3 | % | 2.4 | % | |||||||||
| Operating income | 179.9 | 180.1 | 608.7 | 572.2 | |||||||||||||
| % of net sales | 18.1 | % | 17.9 | % | 19.6 | % | 18.3 | % | |||||||||
Other expense (income) |
|||||||||||||||||
Other (income) expense |
(0.1) | (0.3) | 0.8 | (4.4) | |||||||||||||
| Net interest expense | 19.8 | 27.5 | 73.4 | 91.7 | |||||||||||||
| % of net sales | 2.0 | % | 2.7 | % | 2.4 | % | 2.9 | % | |||||||||
| Income from continuing operations before income taxes | 160.2 | 152.9 | 534.5 | 484.9 | |||||||||||||
| Provision for income taxes | 20.6 | 20.8 | 75.3 | 70.1 | |||||||||||||
| Effective tax rate | 12.9 | % | 13.6 | % | 14.1 | % | 14.5 | % | |||||||||
| Net income from continuing operations | 139.6 | 132.1 | 459.2 | 414.8 | |||||||||||||
Loss from discontinued operations, net of tax |
— | — | (0.2) | (0.1) | |||||||||||||
| Net income | $ | 139.6 | $ | 132.1 | $ | 459.0 | $ | 414.7 | |||||||||
Earnings per ordinary share |
|||||||||||||||||
| Basic | |||||||||||||||||
| Continuing operations | $ | 0.84 | $ | 0.80 | $ | 2.77 | $ | 2.51 | |||||||||
| Discontinued operations | — | — | — | — | |||||||||||||
| Basic earnings per ordinary share | $ | 0.84 | $ | 0.80 | $ | 2.77 | $ | 2.51 | |||||||||
| Diluted | |||||||||||||||||
| Continuing operations | $ | 0.84 | $ | 0.79 | $ | 2.75 | $ | 2.50 | |||||||||
| Discontinued operations | — | — | — | — | |||||||||||||
| Diluted earnings per ordinary share | $ | 0.84 | $ | 0.79 | $ | 2.75 | $ | 2.50 | |||||||||
| Weighted average ordinary shares outstanding | |||||||||||||||||
| Basic | 165.6 | 165.2 | 165.7 | 165.0 | |||||||||||||
| Diluted | 167.0 | 166.6 | 167.2 | 166.2 | |||||||||||||
| Cash dividends paid per ordinary share | $ | 0.23 | $ | 0.22 | $ | 0.69 | $ | 0.66 | |||||||||
| Pentair plc and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
| September 30, 2024 |
December 31, 2023 |
|||||||
| In millions | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 218.1 | $ | 170.3 | ||||
| Accounts receivable, net | 497.1 | 561.7 | ||||||
| Inventories | 645.9 | 677.7 | ||||||
| Other current assets | 128.0 | 159.3 | ||||||
| Total current assets | 1,489.1 | 1,569.0 | ||||||
| Property, plant and equipment, net | 358.5 | 362.0 | ||||||
| Other assets | ||||||||
| Goodwill | 3,280.8 | 3,274.6 | ||||||
| Intangibles, net | 1,002.8 | 1,042.4 | ||||||
| Other non-current assets | 341.4 | 315.3 | ||||||
| Total other assets | 4,625.0 | 4,632.3 | ||||||
| Total assets | $ | 6,472.6 | $ | 6,563.3 | ||||
| Liabilities and Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 286.4 | $ | 278.9 | ||||
| Employee compensation and benefits | 116.7 | 125.4 | ||||||
| Other current liabilities | 525.7 | 545.3 | ||||||
| Total current liabilities | 928.8 | 949.6 | ||||||
| Other liabilities | ||||||||
| Long-term debt | 1,628.4 | 1,988.3 | ||||||
| Pension and other post-retirement compensation and benefits | 70.9 | 73.6 | ||||||
| Deferred tax liabilities | 40.3 | 40.0 | ||||||
| Other non-current liabilities | 305.4 | 294.7 | ||||||
| Total liabilities | 2,973.8 | 3,346.2 | ||||||
| Equity | 3,498.8 | 3,217.1 | ||||||
| Total liabilities and equity | $ | 6,472.6 | $ | 6,563.3 | ||||
| Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
| Nine months ended | ||||||||
| In millions | September 30, 2024 |
September 30, 2023 |
||||||
| Operating activities | ||||||||
| Net income | $ | 459.0 | $ | 414.7 | ||||
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 | (1.7) | (2.1) | ||||||
| Depreciation | 45.3 | 44.3 | ||||||
| Amortization | 40.4 | 41.5 | ||||||
| Deferred income taxes | 3.6 | (45.0) | ||||||
| Share-based compensation | 26.3 | 21.3 | ||||||
| Asset impairment and write-offs | 9.3 | 6.2 | ||||||
| Gain on sale of assets | — | (3.4) | ||||||
| Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
| Accounts receivable | 66.2 | 23.9 | ||||||
| Inventories | 30.1 | 67.8 | ||||||
| Other current assets | 5.0 | (14.7) | ||||||
| Accounts payable | 7.3 | (63.8) | ||||||
| Employee compensation and benefits | (8.0) | 11.7 | ||||||
| Other current liabilities | (19.7) | (0.2) | ||||||
| Other non-current assets and liabilities | 17.1 | — | ||||||
| Net cash provided by operating activities of continuing operations | 680.4 | 502.3 | ||||||
| Net cash used for operating activities of discontinued operations | (0.2) | (1.6) | ||||||
| Net cash provided by operating activities | 680.2 | 500.7 | ||||||
| Investing activities | ||||||||
| Capital expenditures | (51.7) | (54.8) | ||||||
| Proceeds from sale of property and equipment | 0.4 | 5.4 | ||||||
Payments upon the settlement of net investment hedges |
(16.4) | — | ||||||
| Acquisitions, net of cash acquired | — | (0.6) | ||||||
| Other | (0.5) | 4.1 | ||||||
| Net cash used for investing activities | (68.2) | (45.9) | ||||||
| Financing activities | ||||||||
Net repayments of revolving long-term debt |
— | (320.0) | ||||||
| Repayments of long-term debt | (362.5) | (6.3) | ||||||
| Shares issued to employees, net of shares withheld | 16.8 | 9.0 | ||||||
| Repurchases of ordinary shares | (100.0) | — | ||||||
| Dividends paid | (114.3) | (108.9) | ||||||
Net cash used for financing activities |
(560.0) | (426.2) | ||||||
| Effect of exchange rate changes on cash and cash equivalents | (4.2) | (0.5) | ||||||
| Change in cash and cash equivalents | 47.8 | 28.1 | ||||||
| Cash and cash equivalents, beginning of period | 170.3 | 108.9 | ||||||
| Cash and cash equivalents, end of period | $ | 218.1 | $ | 137.0 | ||||
| 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, 2024 |
June 30, 2024 |
September 30, 2024 |
September 30, 2024 |
||||||||||
Net cash (used for) provided by operating activities of continuing operations |
$ | (107.4) | $ | 539.2 | $ | 248.6 | $ | 680.4 | ||||||
| Capital expenditures | (19.3) | (17.0) | (15.4) | (51.7) | ||||||||||
| Proceeds from sale of property and equipment | — | — | 0.4 | 0.4 | ||||||||||
| Free cash flow from continuing operations | (126.7) | 522.2 | 233.6 | 629.1 | ||||||||||
| Net cash used for operating activities of discontinued operations | (0.2) | — | — | (0.2) | ||||||||||
| Free cash flow | $ | (126.9) | $ | 522.2 | $ | 233.6 | $ | 628.9 | ||||||
| Three months ended | Three months ended | Three months ended | Nine months ended | |||||||||||
| In millions | March 31, 2023 |
June 30, 2023 |
September 30, 2023 |
September 30, 2023 |
||||||||||
Net cash (used for) provided by operating activities of continuing operations |
$ | (106.6) | $ | 446.7 | $ | 162.2 | $ | 502.3 | ||||||
| Capital expenditures | (16.6) | (18.8) | (19.4) | (54.8) | ||||||||||
| Proceeds from sale of property and equipment | 0.2 | 4.8 | 0.4 | 5.4 | ||||||||||
| Free cash flow from continuing operations | (123.0) | 432.7 | 143.2 | 452.9 | ||||||||||
| Net cash used for operating activities of discontinued operations | — | (1.6) | — | (1.6) | ||||||||||
| Free cash flow | $ | (123.0) | $ | 431.1 | $ | 143.2 | $ | 451.3 | ||||||
| Pentair plc and Subsidiaries | |||||||||||||||||||||||||||||
| Supplemental Financial Information by Reportable Segment (Unaudited) | |||||||||||||||||||||||||||||
| 2024 | 2023 | ||||||||||||||||||||||||||||
| In millions | First Quarter |
Second Quarter |
Third
Quarter
|
Nine Months |
First Quarter |
Second Quarter |
Third
Quarter
|
Nine Months |
|||||||||||||||||||||
| Net sales | |||||||||||||||||||||||||||||
| Flow | $ | 384.3 | $ | 396.8 | $ | 372.2 | $ | 1,153.3 | $ | 391.8 | $ | 411.6 | $ | 400.2 | $ | 1,203.6 | |||||||||||||
| Water Solutions | 273.1 | 310.5 | 289.5 | 873.1 | 272.0 | 336.2 | 299.4 | 907.6 | |||||||||||||||||||||
| Pool | 359.5 | 391.5 | 331.4 | 1,082.4 | 364.3 | 334.3 | 308.8 | 1,007.4 | |||||||||||||||||||||
Reportable segment net sales |
1,016.9 | 1,098.8 | 993.1 | 3,108.8 | 1,028.1 | 1,082.1 | 1,008.4 | 3,118.6 | |||||||||||||||||||||
Corporate and other |
0.3 | 0.5 | 0.3 | 1.1 | 0.5 | 0.4 | 0.4 | 1.3 | |||||||||||||||||||||
Net sales |
$ | 1,017.2 | $ | 1,099.3 | $ | 993.4 | $ | 3,109.9 | $ | 1,028.6 | $ | 1,082.5 | $ | 1,008.8 | $ | 3,119.9 | |||||||||||||
Reportable segment income (loss) |
|||||||||||||||||||||||||||||
| Flow | $ | 77.3 | $ | 84.4 | $ | 82.8 | $ | 244.5 | $ | 65.0 | $ | 74.8 | $ | 77.5 | $ | 217.3 | |||||||||||||
| Water Solutions | 55.6 | 72.9 | 64.4 | 192.9 | 52.4 | 74.8 | 68.8 | 196.0 | |||||||||||||||||||||
| Pool | 110.8 | 133.6 | 112.7 | 357.1 | 116.2 | 105.1 | 90.6 | 311.9 | |||||||||||||||||||||
Reportable segment income |
243.7 | 290.9 | 259.9 | 794.5 | 233.6 | 254.7 | 236.9 | 725.2 | |||||||||||||||||||||
Corporate and other |
(26.4) | (19.5) | (20.7) | (66.6) | (22.6) | (20.5) | (24.8) | (67.9) | |||||||||||||||||||||
Adjusted operating income |
$ | 217.3 | $ | 271.4 | $ | 239.2 | $ | 727.9 | $ | 211.0 | $ | 234.2 | $ | 212.1 | $ | 657.3 | |||||||||||||
| Return on sales | |||||||||||||||||||||||||||||
| Flow | 20.1 | % | 21.3 | % | 22.2 | % | 21.2 | % | 16.6 | % | 18.2 | % | 19.4 | % | 18.1 | % | |||||||||||||
| Water Solutions | 20.4 | % | 23.5 | % | 22.2 | % | 22.1 | % | 19.3 | % | 22.2 | % | 23.0 | % | 21.6 | % | |||||||||||||
| Pool | 30.8 | % | 34.1 | % | 34.0 | % | 33.0 | % | 31.9 | % | 31.4 | % | 29.3 | % | 31.0 | % | |||||||||||||
Adjusted return on sales |
21.4 | % | 24.7 | % | 24.1 | % | 23.4 | % | 20.5 | % | 21.6 | % | 21.0 | % | 21.1 | % | |||||||||||||
| 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 |
Fourth Quarter |
Full Year |
|||||||||||||||||||||
| Net sales | $ | 1,017.2 | $ | 1,099.3 | $ | 993.4 | approx | Down 1% - 2% | approx | Down 1% to flat | ||||||||||||||||
| Operating income | 180.8 | 248.0 | 179.9 | approx | Up 25% | approx | Up 10% | |||||||||||||||||||
| Return on sales | 17.8 | % | 22.6 | % | 18.1 | % | ||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Restructuring and other | 4.6 | 5.9 | 23.4 | approx | $ | — | approx | $ | 34 | |||||||||||||||||
| Transformation costs | 17.0 | 11.8 | 12.6 | approx | — | approx | 41 | |||||||||||||||||||
| Intangible amortization | 13.5 | 13.4 | 13.5 | approx | 14 | approx | 55 | |||||||||||||||||||
| Legal accrual adjustments and settlements | (0.3) | (7.9) | 0.7 | approx | — | approx | (8) | |||||||||||||||||||
| Asset impairment and write-offs | 0.8 | — | 8.5 | approx | — | approx | 9 | |||||||||||||||||||
| Equity income of unconsolidated subsidiaries | 0.9 | 0.2 | 0.6 | approx | 1 | approx | 3 | |||||||||||||||||||
Adjusted operating income |
217.3 | 271.4 | 239.2 | approx | Up 13% | approx | Up 11% | |||||||||||||||||||
| Adjusted return on sales | 21.4 | % | 24.7 | % | 24.1 | % | ||||||||||||||||||||
| Net income from continuing operations—as reported | 133.5 | 186.1 | 139.6 | approx | $ | 158 | approx | $ | 617 | |||||||||||||||||
| Other income | — | — | (0.5) | approx | — | approx | (1) | |||||||||||||||||||
| Adjustments to operating income | 35.6 | 23.2 | 58.7 | approx | 14 | approx | 131 | |||||||||||||||||||
| Income tax adjustments | (11.3) | (5.4) | (15.4) | approx | (2) | approx | (34) | |||||||||||||||||||
| Net income from continuing operations—as adjusted | $ | 157.8 | $ | 203.9 | $ | 182.4 | approx | $ | 170 | approx | $ | 713 | ||||||||||||||
| Continuing earnings per ordinary share—diluted | ||||||||||||||||||||||||||
| Diluted earnings per ordinary share—as reported | $ | 0.80 | $ | 1.11 | $ | 0.84 | approx | $ | 0.95 | approx | $ | 3.70 | ||||||||||||||
| Adjustments | 0.14 | 0.11 | 0.25 | approx | 0.07 | approx | 0.57 | |||||||||||||||||||
| Diluted earnings per ordinary share—as adjusted | $ | 0.94 | $ | 1.22 | $ | 1.09 | approx | $ | 1.02 | approx | $ | 4.27 | ||||||||||||||
| 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 | |||||||
| Pentair plc and Subsidiaries | ||||||||||||||
| Reconciliation of Net Sales Growth to Core Net Sales Growth by Segment | ||||||||||||||
For the Quarter Ended September 30, 2024 (Unaudited) |
||||||||||||||
| Q3 Net Sales Growth | ||||||||||||||
| Core | Currency | Acq. / Div. | Total | |||||||||||
| Total Pentair | (1.5) | % | 0.2 | % | (0.2) | % | (1.5) | % | ||||||
| Flow | (7.3) | % | 0.3 | % | — | % | (7.0) | % | ||||||
| Water Solutions | (3.5) | % | 0.2 | % | — | % | (3.3) | % | ||||||
| Pool | 8.0 | % | — | % | (0.7) | % | 7.3 | % | ||||||