Reconciliations of GAAP to Non-GAAP are in the attached financial tables.
SCHAFFHAUSEN, Switzerland - July 23, 2013- Pentair Ltd. (NYSE: PNR) today announced second quarter 2013 sales of $2.0 billion. Sales were up 4 percent compared to adjusted pro forma sales for the same period last year. Adjusted second quarter 2013 earnings per diluted share ("EPS") were $0.92, up 19 percent from adjusted pro forma EPS of $0.77 in the second quarter of last year. On a GAAP basis, the company reported EPS of $0.75 compared to EPS of $0.72 in the second quarter of 2012. Adjusted EPS and operating income exclude acquisition-related expenses, repositioning costs, gain on sale of business, certain tax items, and interest expense.
Second quarter 2013 adjusted operating income was $268 million, up 13 percent compared to adjusted pro forma operating income for second quarter 2012, and adjusted operating margins were 13.7 percent, an expansion of 120 basis points when compared to adjusted pro forma 2012 operating margins. On a GAAP basis, the company reported operating income of $226 million.
Free cash flow in the quarter was $331 million and $302 million for the first half of 2013. The company expects to deliver full year free cash flow greater than 100 percent of net income.
Pentair paid dividends of $0.23 per share in each of the first and second quarters of 2013. Pentair had previously announced on April 29, 2013 the approval by its shareholders of an ordinary cash dividend of $1.00 per share to be paid out of Pentair's capital contribution reserve in four equal quarterly installments of $0.25 in each of the third and fourth quarters of 2013 and the first and second quarters of 2014. Pentair has increased its dividend for 37 consecutive years.
"Our strong second quarter performance highlighted the diversity of the Pentair portfolio as a North American residential recovery and strength in the food and beverage and energy verticals helped to offset challenges in the infrastructure and industrial verticals," said Randall J. Hogan, Pentair Chairman and Chief Executive Officer. "Our robust margin expansion demonstrated both productivity and delivering on our integration and standardization synergies."
SECOND QUARTER BUSINESS HIGHLIGHTS
Unless otherwise indicated, all comparisons are year-over-year against 2012 adjusted results on a pro forma basis for the Flow Control acquisition. See attached reconciliations of these Non-GAAP measures.
Water & Fluid Solutions second quarter sales grew to $950 million, up 8 percent versus the prior year quarter.
-
Sales in the Residential & Commercial vertical, which accounted for roughly 45 percent of Water & Fluid Solutions revenue in the quarter, grew 8 percent. The North American residential recovery continued and helped offset ongoing weakness in Europe.
-
Sales in the Infrastructure vertical, which accounted for nearly 25 percent of Water & Fluid Solutions revenue in the quarter, were up 2 percent. Sales in North America were strong and backlogs remain steady while Europe remains challenging.
-
Sales in the Food & Beverage vertical, which accounted for roughly 20 percent of Water & Fluid Solutions revenue in the quarter, grew 25 percent. Sales to agriculture, beverage, and food service were all strong in the quarter.
Water & Fluid Solutions second quarter adjusted operating income of $143 million represented an 18 percent increase as compared to $121 million in the same period last year. Adjusted operating margins increased by 120 basis points to 15.0 percent. Price and productivity more than offset inflation in the quarter. Including inventory step-up and customer backlog, repositioning and other charges, Water & Fluid Solutions reported a GAAP operating income of $136 million.
Valves & Controls delivered second quarter 2013 sales of $620 million, up 4 percent versus the prior year quarter. Backlog was flat at $1.4 billion compared to first quarter 2013.
-
Sales in the Energy vertical, which accounted for roughly 60 percent of Valves & Controls revenue in the quarter, grew 8 percent. Sales to the oil & gas industry grew 12 percent while sales to the mining industry grew 13 percent. Sales to the power industry were flat.
-
Sales in the Industrial vertical, which accounted for nearly 35 percent of Valves & Controls revenue in the quarter, declined 2 percent.
Valves & Controls delivered second quarter adjusted operating income of $84 million, up 18 percent compared to $71 million in the same quarter last year. Second quarter 2013 adjusted operating margins increased 160 basis points to 13.5 percent. Price and productivity more than offset inflation during the quarter. Including inventory step-up and customer backlog, repositioning and other charges, Valves & Controls reported a GAAP operating income of $57 million in the second quarter.
Technical Solutions delivered second quarter 2013 sales of $397 million, down 4 percent versus the prior year quarter.
-
Sales in the Industrial vertical, which accounted for roughly 50 percent of Technical Solutions revenue in the quarter, declined 2 percent.
-
Sales in the Energy vertical, which accounted for nearly 25 percent of Technical Solutions revenue in the quarter, declined 9 percent.
-
Sales in the Residential & Commercial vertical, which accounted for roughly 15 percent of Technical Solutions revenue in the quarter, grew 9 percent.
Technical Solutions delivered second quarter adjusted operating income of $70 million, up 9 percent compared to $65 million in the same quarter last year. Second quarter 2013 adjusted operating margins increased 200 basis points to 17.6 percent. Pricing and productivity gains driven by a better mix of standard products offset material and labor inflation. Including repositioning and other charges, Technical Solutions' second quarter reported GAAP operating income was $65 million.
OUTLOOK
The company is updating its full year 2013 adjusted EPS outlook to a range of $3.15 - $3.25 from a range of $3.10 - $3.30. This represents an increase of 24 to 28 percent over 2012 adjusted pro forma EPS of $2.54. The company anticipates full year 2013 sales of $7.5 billion, or up approximately 2 to 3 percent over 2012 adjusted pro forma sales. The company expects to generate free cash flow in excess of 100 percent of net income in 2013.
"Pentair's proven operational track record was demonstrated in the first half as productivity in the core business remained strong and we continue to see more opportunities in the Flow Control integration as evidenced by our raising the synergy targets again," said Hogan. "Despite the economic challenges that are weighing on the top line, we continue to execute on the areas within our control and are on track to deliver strong double-digit adjusted EPS growth for the full year."
In addition, the company is introducing third quarter 2013 EPS guidance of $0.83 - $0.87, up 20 to 26 percent versus the same quarter last year's pro forma adjusted EPS. The company expects third quarter revenue to be approximately $1.9 billion, which is up slightly compared to third quarter 2012 adjusted pro forma revenue. Synergies driven by repositioning actions and functional standardization efforts are on track to deliver $105 million for the full year of 2013 and are expected to ramp to $35 million by fourth quarter 2013.
EARNINGS CONFERENCE CALL
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer John L. Stauch will discuss the company's performance and second quarter 2013 results on a two-way 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 Investors 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 presentation, both of which can be found on Pentair's website. The webcast and presentation will be archived at the company's website following the conclusion of the event.
CAUTION CONCERNING FORWARD-LOOKING STATEMENTS
This press 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," "positioned," "strategy," "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 ability to successfully integrate Pentair, Inc. and the Flow Control business and achieve expected benefits from the Merger; overall global economic and business conditions; competition and pricing pressures in the markets we serve; the strength of housing and related markets; volatility in currency exchange rates and commodity prices; inability to generate savings from excellence in operations initiatives consisting of lean enterprise, supply management and cash flow practices; increased risks associated with operating foreign businesses; the ability to deliver backlog and win future project work; failure of markets to accept new product introductions and enhancements; the impact of changes in laws and regulations, including those that limit U.S. tax benefits; the outcome of litigation and governmental proceedings; and the ability to achieve our long-term strategic operating goals. Additional information concerning these and other factors is contained in our filings with the U.S. Securities and Exchange Commission, including in our Quarterly Report on Form 10-Q for the quarter ended June 29, 2013 and our 2012 Annual Report on Form 10-K. All forward-looking statements speak only as of the date of this communication. Pentair Ltd. assumes no obligation, and disclaims any obligation, to update the information contained in this communication.
ABOUT PENTAIR LTD.
Pentair Ltd. (www.pentair.com) delivers industry-leading products, services and solutions for its customers' diverse needs in water and other fluids, thermal management and equipment protection. With pro forma revenues of approximately $8 billion, Pentair employs more than 30,000 people worldwide.
PENTAIR CONTACTS:
Jim Lucas
Vice President, Investor Relations
Direct: 763-656-5575
Email: jim.lucas@pentair.com
Rebecca Osborn
Senior Manager, External Communications
Direct: 763-656-5589
Email: rebecca.osborn@pentair.com
| Pentair Ltd. and Subsidiaries |
| Condensed Consolidated Statements of Operations (Unaudited) |
| | | | | | |
| | Three months ended | | Six months ended |
| In millions, except per-share data | June 29,
2013 | June 30,
2012 | | June 29,
2013 | June 30,
2012 |
| Net sales | $ | 1,963.7 | | $ | 941.5 | | | $ | 3,738.2 | | $ | 1,799.7 | |
| Cost of goods sold | 1,296.3 | | 629.4 | | | 2,547.0 | | 1,206.9 | |
| Gross profit | 667.4 | | 312.1 | | | 1,191.2 | | 592.8 | |
| % of net sales | 34.0 | % | 33.2 | % | | 31.9 | % | 32.9 | % |
| Selling, general and administrative | 409.4 | | 172.0 | | | 825.4 | | 345.4 | |
| % of net sales | 20.9 | % | 18.3 | % | | 22.1 | % | 19.2 | % |
| Research and development | 32.1 | | 20.8 | | | 65.6 | | 41.6 | |
| % of net sales | 1.6 | % | 2.2 | % | | 1.8 | % | 2.3 | % |
| Operating income | 225.9 | | 119.3 | | | 300.2 | | 205.8 | |
| % of net sales | 11.5 | % | 12.7 | % | | 8.0 | % | 11.4 | % |
| Other (income) expense: | | | | | |
| Equity income of unconsolidated subsidiaries | (0.9 | ) | (0.6 | ) | | (1.1 | ) | (1.7 | ) |
| Gain on sale of business | - | | - | | | (16.7 | ) | - | |
| Net interest expense | 18.4 | | 16.1 | | | 35.4 | | 30.9 | |
| % of net sales | 0.9 | % | 1.7 | % | | 0.9 | % | 1.7 | % |
| Income before income taxes and noncontrolling interest | 208.4 | | 103.8 | | | 282.6 | | 176.6 | |
| Provision for income taxes | 53.0 | | 29.4 | | | 73.9 | | 39.1 | |
| effective tax rate | 25.4 | % | 28.3 | % | | 26.2 | % | 22.1 | % |
| Net income before noncontrolling interest | 155.4 | | 74.4 | | | 208.7 | | 137.5 | |
| Noncontrolling interest | 1.3 | | 1.7 | | | 2.9 | | 3.0 | |
| Net income attributable to Pentair Ltd. | $ | 154.1 | | $ | 72.7 | | | $ | 205.8 | | $ | 134.5 | |
| Earnings per common share attributable to Pentair Ltd. | | | | | |
| Basic | $ | 0.76 | | $ | 0.73 | | | $ | 1.01 | | $ | 1.36 | |
| Diluted | $ | 0.75 | | $ | 0.72 | | | $ | 0.99 | | $ | 1.33 | |
| Weighted average common shares outstanding | | | | | |
| Basic | 202.1 | | 99.0 | | | 203.5 | | 98.9 | |
| Diluted | 205.5 | | 101.2 | | | 206.9 | | 100.8 | |
| Cash dividends paid per common share | $ | 0.23 | | $ | 0.22 | | | $ | 0.46 | | $ | 0.44 | |
| |
| Pentair Ltd. and Subsidiaries |
| Condensed Consolidated Balance Sheets (Unaudited) |
| | | |
| | June 29,
2013 | December 31,
2012 |
| In millions, except per-share data |
| Assets |
| Current assets | | |
| Cash and cash equivalents | $ | 253.1 | | $ | 261.3 | |
| Accounts and notes receivable, net | 1,305.5 | | 1,293.9 | |
| Inventories | 1,318.3 | | 1,379.0 | |
| Other current assets | 339.6 | | 325.5 | |
| Total current assets | 3,216.5 | | 3,259.7 | |
| Property, plant and equipment, net | 1,186.1 | | 1,209.8 | |
| Other assets | | |
| Goodwill | 4,964.6 | | 4,983.5 | |
| Intangibles, net | 1,836.6 | | 1,926.9 | |
| Other non-current assets | 462.8 | | 489.3 | |
| Total other assets | 7,264.0 | | 7,399.7 | |
| Total assets | $ | 11,666.6 | | $ | 11,869.2 | |
| Liabilities and Equity |
| Current liabilities | | |
| Current maturities of long-term debt and short-term borrowings | $ | 2.9 | | $ | 3.1 | |
| Accounts payable | 593.9 | | 568.2 | |
| Employee compensation and benefits | 292.6 | | 295.5 | |
| Other current liabilities | 797.4 | | 758.9 | |
| Total current liabilities | 1,686.8 | | 1,625.7 | |
| Other liabilities | | |
| Long-term debt | 2,737.4 | | 2,454.3 | |
| Pension and other post-retirement compensation and benefits | 374.5 | | 378.1 | |
| Deferred tax liabilities | 498.0 | | 490.3 | |
| Other non-current liabilities | 427.0 | | 441.6 | |
| Total liabilities | 5,723.7 | | 5,390.0 | |
| Equity | 5,942.9 | | 6,479.2 | |
| Total liabilities and equity | $ | 11,666.6 | | $ | 11,869.2 | |
| |
| Pentair Ltd. and Subsidiaries |
| Condensed Consolidated Statements of Cash Flows (Unaudited) |
| | | |
| | Six months ended |
| In millions | June 29,
2013 | June 30,
2012 |
| Operating activities | | |
| Net income before noncontrolling interest | $ | 208.7 | | $ | 137.5 | |
| Adjustments to reconcile net income before noncontrolling interest to net cash provided by (used for) operating activities | | |
| Equity income of unconsolidated subsidiaries | (1.1 | ) | (1.7 | ) |
| Depreciation | 73.7 | | 32.7 | |
| Amortization | 80.7 | | 19.7 | |
| Deferred income taxes | 17.3 | | 3.7 | |
| Gain on sale of business | (16.7 | ) | - | |
| Share-based compensation | 18.1 | | 10.1 | |
| Excess tax benefits from share-based compensation | (6.2 | ) | (1.7 | ) |
| (Gain) loss on sale of assets | 1.2 | | (3.1 | ) |
| Changes in assets and liabilities, net of effects of business acquisitions | | |
| Accounts and notes receivable | (55.0 | ) | (5.5 | ) |
| Inventories | 22.4 | | (12.3 | ) |
| Other current assets | (1.3 | ) | (1.0 | ) |
| Accounts payable | 35.1 | | (4.3 | ) |
| Employee compensation and benefits | 6.6 | | (18.7 | ) |
| Other current liabilities | 2.8 | | 31.6 | |
| Other non-current assets and liabilities | (0.2 | ) | (20.2 | ) |
| Net cash provided by (used for) operating activities | 386.1 | | 166.8 | |
| Investing activities | | |
| Capital expenditures | (88.0 | ) | (31.3 | ) |
| Proceeds from sale of property and equipment | 3.6 | | 4.9 | |
| Proceeds from sale of business, net | 30.0 | | - | |
| Acquisitions, net of cash acquired | (84.4 | ) | (19.9 | ) |
| Other | (0.6 | ) | (3.1 | ) |
| Net cash provided by (used for) investing activities | (139.4 | ) | (49.4 | ) |
| Financing activities | | |
| Net receipts (repayments) of short-term borrowings | - | | (3.5 | ) |
| Net receipts (repayments) of commercial paper and revolving long-term debt | 289.6 | | 41.6 | |
| Proceeds from long-term debt | - | | 34.8 | |
| Repayments of long-term debt | (5.8 | ) | (144.7 | ) |
| Debt issuance costs | (1.4 | ) | - | |
| Excess tax benefits from share-based compensation | 6.2 | | 1.7 | |
| Shares issued to employees, net of shares withheld | 40.1 | | 16.3 | |
| Repurchases of common shares | (483.6 | ) | - | |
| Dividends paid | (94.0 | ) | (44.3 | ) |
| Distribution to noncontrolling interest | (2.0 | ) | - | |
| Net cash provided by (used for) financing activities | (250.9 | ) | (98.1 | ) |
| Effect of exchange rate changes on cash and cash equivalents | (4.0 | ) | (8.8 | ) |
| Change in cash and cash equivalents | (8.2 | ) | 10.5 | |
| Cash and cash equivalents, beginning of period | 261.3 | | 50.1 | |
| Cash and cash equivalents, end of period | $ | 253.1 | | $ | 60.6 | |
| Free cash flow | | |
| Net cash provided by (used for) operating activities | $ | 386.1 | | $ | 166.8 | |
| Capital expenditures | (88.0 | ) | (31.3 | ) |
| Proceeds from sale of property and equipment | 3.6 | | 4.9 | |
| Free cash flow | $ | 301.7 | | $ | 140.4 | |
| |
| Pentair Ltd. and Subsidiaries |
| Supplemental Financial Information by Reportable Segment (Unaudited) |
| | | | | | | | |
| | 2013 | | 2012 |
| In millions | First
Quarter | Second
Quarter | Six
Months | | First
Quarter | Second
Quarter | Six
Months |
| Net sales | | | | | | | |
| Water & Fluid Solutions | $ | 782.0 | | $ | 949.8 | | $ | 1,731.8 | | | $ | 587.1 | | $ | 675.4 | | $ | 1,262.5 | |
| Valves & Controls | 585.8 | | 619.9 | | 1,205.7 | | | - | | - | | - | |
| Technical Solutions | 410.0 | | 397.4 | | 807.4 | | | 272.6 | | 267.5 | | 540.1 | |
| Other | (3.3 | ) | (3.4 | ) | (6.7 | ) | | (1.5 | ) | (1.4 | ) | (2.9 | ) |
| Consolidated | $ | 1,774.5 | | $ | 1,963.7 | | $ | 3,738.2 | | | $ | 858.2 | | $ | 941.5 | | $ | 1,799.7 | |
| Operating income (loss) | | | | | | | |
| Water & Fluid Solutions | $ | 74.8 | | $ | 136.1 | | $ | 210.9 | | | $ | 63.7 | | $ | 92.0 | | $ | 155.7 | |
| Valves & Controls | (18.6 | ) | 56.9 | | 38.3 | | | - | | - | | - | |
| Technical Solutions | 53.3 | | 65.1 | | 118.4 | | | 50.5 | | 50.6 | | 101.1 | |
| Other | (35.2 | ) | (32.2 | ) | (67.4 | ) | | (27.7 | ) | (23.3 | ) | (51.0 | ) |
| Consolidated | $ | 74.3 | | $ | 225.9 | | $ | 300.2 | | | $ | 86.5 | | $ | 119.3 | | $ | 205.8 | |
| Operating income as a percent of net sales | | | | | | | |
| Water & Fluid Solutions | 9.6 | % | 14.3 | % | 12.2 | % | | 10.8 | % | 13.6 | % | 12.3 | % |
| Valves & Controls | (3.2 | )% | 9.2 | % | 3.2 | % | | - | % | - | % | - | % |
| Technical Solutions | 13.0 | % | 16.4 | % | 14.7 | % | | 18.5 | % | 18.9 | % | 18.7 | % |
| Consolidated | 4.2 | % | 11.5 | % | 8.0 | % | | 10.1 | % | 12.7 | % | 11.4 | % |
| Pentair Ltd. and Subsidiaries |
| Reconciliation of the GAAP "As Reported" year ended December 31, 2013 to the "Adjusted" non-GAAP |
| excluding the effect of 2013 adjustments (Unaudited) |
| | | | | | | | |
| Total Pentair | Actual | | Forecast |
| In millions, except per-share data | First
Quarter | Second
Quarter | | Third
Quarter | Full
Year |
| Net sales | $ | 1,774.5 | | $ | 1,963.7 | | | approx | $ | 1,900 | | approx | $ | 7,500 | |
| Operating income-as reported | 74.3 | | 225.9 | | | approx | 245 | | approx | 793 | |
| % of net sales | 4.2 | % | 11.5 | % | | approx | 12.9 | % | approx | 10.6 | % |
| Adjustments: | | | | | | | |
| Inventory step-up and customer backlog | 76.8 | | 10.1 | | | approx | - | | approx | 87 | |
| Restructuring and other | 27.4 | | 32.4 | | | approx | - | | approx | 60 | |
| Operating income-as adjusted | 178.5 | | 268.4 | | | approx | 245 | | approx | 940 | |
| % of net sales | 10.1 | % | 13.7 | % | | approx | 12.9 | % | approx | 12.5 | % |
| Net income attributable to Pentair Ltd.-as reported | 51.7 | | 154.1 | | | approx | 171 | | approx | 550 | |
| Gain on sale of business, net of tax | (12.5 | ) | - | | | | - | | approx | (13 | ) |
| Interest expense, net of tax | - | | 1.6 | | | | - | | approx | 2 | |
| Adjustments, net of tax | 80.8 | | 33.5 | | | | - | | approx | 114 | |
| Net income attributable to Pentair Ltd.-as adjusted | 120.0 | | 189.2 | | | approx | 171 | | approx | 653 | |
| Earnings per common share attributable to Pentair Ltd.-diluted | | | | | | | |
| Diluted earnings per common share-as reported | $ | 0.25 | | $ | 0.75 | | | approx | $0.83 - $0.87 | approx | $2.65 - $2.75 |
| Adjustments | 0.33 | | 0.17 | | | approx | - | | approx | 0.50 | |
| Diluted earnings per common share-as adjusted | $ | 0.58 | | $ | 0.92 | | | approx | $0.83 - $0.87 | approx | $3.15 - $3.25 |
| |
| Pentair Ltd. and Subsidiaries |
| Reconciliation of the GAAP "As Reported" year ended December 31, 2013 to the "Adjusted" non-GAAP |
| excluding the effect of 2013 adjustments (Unaudited) |
| | | | | | | | |
| | Actual | | Forecast |
| In millions, except per-share data | First
Quarter | Second
Quarter | | Third
Quarter | Full
Year |
| Water & Fluid Solutions | | | | | | | |
| Net sales | $ | 782.0 | | $ | 949.8 | | | approx | $ | 840 | | approx | $ | 3,400 | |
| Operating income-as reported | 74.8 | | 136.1 | | | approx | 105-110 | approx | 425-430 |
| % of net sales | 9.6 | % | 14.3 | % | | approx | 13.1 | % | approx | 12.6 | % |
| Adjustments: | | | | | | | |
| Restructuring | 7.5 | | 6.6 | | | | - | | approx | 14 | |
| Inventory step-up and customer backlog | 0.6 | | 0.2 | | | | - | | approx | 1 | |
| Operating income-as adjusted | 82.9 | | 142.9 | | | approx | 105-110 | approx | 440-445 |
| % of net sales | 10.6 | % | 15.0 | % | | approx | 13.1 | % | approx | 13.1 | % |
| Valves & Controls | | | | | | | |
| Net sales | $ | 585.8 | | $ | 619.9 | | | approx | $ | 625 | | approx | $ | 2,400 | |
| Operating income (loss)-as reported | (18.6 | ) | 56.9 | | | approx | 76-81 | approx | 182-187 |
| % of net sales | (3.2 | )% | 9.2 | % | | approx | 13.0 | % | approx | 7.8 | % |
| Adjustments: | | | | | | | |
| Restructuring | 7.3 | | 17.0 | | | | - | | approx | 24 | |
| Inventory step-up and customer backlog | 70.6 | | 10.0 | | | | - | | approx | 81 | |
| Operating income-as adjusted | 59.3 | | 83.9 | | | approx | 76-81 | approx | 287-292 |
| % of net sales | 10.1 | % | 13.5 | % | | approx | 13.0 | % | approx | 12.2 | % |
| Technical Solutions | | | | | | | |
| Net sales | $ | 410.0 | | $ | 397.4 | | | approx | $ | 438 | | approx | $ | 1,700 | |
| Operating income-as reported | 53.3 | | 65.1 | | | approx | 79-84 | approx | 296-301 |
| % of net sales | 13.0 | % | 16.4 | % | | approx | 19.2 | % | approx | 17.7 | % |
| Adjustments: | | | | | | | |
| Restructuring | 10.7 | | 4.9 | | | | - | | approx | 16 | |
| Inventory step-up and customer backlog | 5.7 | | - | | | | - | | approx | 6 | |
| Operating income-as adjusted | 69.7 | | 70.0 | | | approx | 79-84 | approx | 318-323 |
| % of net sales | 17.0 | % | 17.6 | % | | approx | 19.2 | % | approx | 19.0 | % |
| |
| Pentair Ltd. and Subsidiaries |
| Reconciliation of the GAAP "As Reported" year ended December 31, 2012 to the "Adjusted" non-GAAP |
| excluding the effect of 2012 adjustments (Unaudited) |
| | | | | | | |
| Total Pentair | | | |
| In millions, except per-share data | First
Quarter | Second
Quarter | Third
Quarter | Fourth
Quarter | | Year |
| Net sales | $ | 858.2 | | $ | 941.5 | | $ | 865.5 | | $ | 1,750.9 | | | $ | 4,416.1 | |
| Operating income (loss) -as reported | 86.5 | | 119.3 | | 55.2 | | (304.1 | ) | | (43.1 | ) |
| % of net sales | 10.1 | % | 12.7 | % | 6.4 | % | (17.4 | )% | | (1.0 | )% |
| Adjustments: | | | | | | |
| Deal related costs and expenses | 11.8 | | 6.3 | | 52.7 | | 12.0 | | | 82.8 | |
| Inventory step-up and customer backlog | - | | - | | - | | 179.6 | | | 179.6 | |
| Restructuring | - | | 10.4 | | 1.1 | | 55.3 | | | 66.8 | |
| Trade name impairment | - | | - | | - | | 60.7 | | | 60.7 | |
| Change in accounting method - pension and post-retirement | (1.5 | ) | (1.5 | ) | (1.5 | ) | 146.2 | | | 141.7 | |
| Operating income-as adjusted | 96.8 | | 134.5 | | 107.5 | | 149.7 | | | 488.5 | |
| % of net sales | 11.3 | % | 14.3 | % | 12.4 | % | 8.5 | % | | 11.1 | % |
| Net income (loss) attributable to Pentair Ltd.-as reported | 61.8 | | 72.8 | | 31.4 | | (273.1 | ) | | (107.1 | ) |
| Bond redemption and interest expense | (0.8 | ) | - | | 1.8 | | 51.9 | | | 52.9 | |
| Other adjustments net of tax | 3.0 | | 10.9 | | 32.3 | | 320.9 | | | 367.1 | |
| Net income attributable to Pentair Ltd.-as adjusted | 64.0 | | 83.7 | | 65.5 | | 99.7 | | | 312.9 | |
| Earnings per common share attributable to Pentair Ltd.-diluted | | | | | | |
| Diluted earnings (loss) per common share-as reported | $ | 0.62 | | $ | 0.72 | | $ | 0.31 | | $ | (1.31 | ) | | $ | (0.84 | ) |
| Adjustments | 0.02 | | 0.11 | | 0.33 | | 1.78 | | | 3.23 | |
| Diluted earnings per common share-as adjusted | $ | 0.64 | | $ | 0.83 | | $ | 0.64 | | $ | 0.47 | | | $ | 2.39 | |
| Pentair Ltd. and Subsidiaries |
| Reconciliation of the GAAP "As Reported" year ended December 31, 2012 to the "Adjusted" non-GAAP |
| excluding the effect of 2012 adjustments (Unaudited) |
| | | | | | | |
| In millions, except per-share data | First
Quarter | Second
Quarter | Third
Quarter | Fourth
Quarter | | Year |
| Water & Fluid Solutions | | | | | | |
| Net sales | $ | 587.1 | | $ | 675.4 | | $ | 605.5 | | $ | 771.2 | | | $ | 2,639.2 | |
| Operating income-as reported | 63.7 | | 92.0 | | 69.2 | | (56.9 | ) | | 168.0 | |
| % of net sales | 10.8 | % | 13.6 | % | 11.4 | % | (7.4 | )% | | 6.4 | % |
| Adjustments: | | | | | | |
| Restructuring | - | | 6.9 | | 1.1 | | 42.5 | | | 50.5 | |
| Inventory step-up and customer backlog | - | | - | | - | | 23.4 | | | 23.4 | |
| Trade name impairment | - | | - | | - | | 49.1 | | | 49.1 | |
| Operating income-as adjusted | 63.7 | | 98.9 | | 70.3 | | 58.1 | | | 291.0 | |
| % of net sales | 10.8 | % | 14.6 | % | 11.6 | % | 7.5 | % | | 11.0 | % |
| Valves & Controls | | | | | | |
| Net sales | $ | - | | $ | - | | $ | - | | $ | 548.6 | | | $ | 548.6 | |
| Operating income-as reported | - | | - | | - | | (76.8 | ) | | (76.8 | ) |
| % of net sales | - | % | - | % | - | % | (14.0 | )% | | (14.0 | )% |
| Adjustments: | | | | | | |
| Restructuring | - | | - | | - | | 5.1 | | | 5.1 | |
| Inventory step-up and customer backlog | - | | - | | - | | 113.5 | | | 113.5 | |
| Operating income-as adjusted | - | | - | | - | | 41.8 | | | 41.8 | |
| % of net sales | - | % | - | % | - | % | 7.6 | % | | 7.6 | % |
| Technical Solutions | | | | | | |
| Net sales | $ | 272.6 | | $ | 267.5 | | $ | 261.5 | | $ | 434.8 | | | $ | 1,236.4 | |
| Operating income-as reported | 50.5 | | 50.6 | | 52.3 | | 11.6 | | | 165.0 | |
| % of net sales | 18.5 | % | 18.9 | % | 20.0 | % | 2.7 | % | | 13.3 | % |
| Adjustments: | | | | | | |
| Restructuring | - | | 3.1 | | - | | 9.7 | | | 12.8 | |
| Inventory step-up and customer backlog | - | | - | | - | | 42.7 | | | 42.7 | |
| Trade name impairment | - | | - | | - | | 11.6 | | | 11.6 | |
| Operating income-as adjusted | 50.5 | | 53.7 | | 52.3 | | 75.6 | | | 232.1 | |
| % of net sales | 18.5 | % | 20.1 | % | 20.0 | % | 17.4 | % | | 18.8 | % |
| Pro Forma Reconciliation | | | | |
| | | Pro Forma Adjustments | |
2012 Total Pentair
(in millions, except EPS) | Historical
Adjusted
Results | Historical
Flow Control
Acquisition | Depreciation
&
Amortization | Other
Adjustments | Adjusted
Pro Forma
Results |
| First Quarter | | | | | |
| Sales | $ | 858.2 | | $ | 995.9 | | $ | - | | $ | (74.0 | ) | $ | 1,780.1 | |
| Operating Income | 96.8 | | 124.9 | | (17.1 | ) | (32.2 | ) | 172.4 | |
| Net Income | 64.0 | | 93.7 | | (12.8 | ) | (28.1 | ) | 116.8 | |
| Diluted EPS | 0.64 | | 0.44 | | (0.06 | ) | (0.48 | ) | 0.54 | |
| Second Quarter | | | | | |
| Sales | 941.5 | | 980.8 | | - | | (33.2 | ) | 1,889.1 | |
| Operating Income | 134.5 | | 143.5 | | (17.2 | ) | (24.0 | ) | 236.8 | |
| Net Income | 83.7 | | 107.6 | | (12.9 | ) | (14.0 | ) | 164.4 | |
| Diluted EPS | 0.83 | | 0.50 | | (0.06 | ) | (0.50 | ) | 0.77 | |
| Third Quarter | | | | | |
| Sales | 865.5 | | 1,019.8 | | - | | (16.0 | ) | 1,869.3 | |
| Operating Income | 107.5 | | 119.9 | | (17.3 | ) | 5.5 | | 215.6 | |
| Net Income | 65.5 | | 89.9 | | (13.0 | ) | 6.4 | | 148.8 | |
| Diluted EPS | 0.64 | | 0.42 | | (0.06 | ) | (0.31 | ) | 0.69 | |
| Fourth Quarter | | | | | |
| Sales | 1,750.9 | | - | | - | | (7.1 | ) | 1,743.8 | |
| Operating Income | 149.7 | | - | | - | | 16.6 | | 166.3 | |
| Net Income | 99.7 | | - | | - | | 12.7 | | 112.4 | |
| Diluted EPS | 0.47 | | - | | - | | 0.06 | | 0.53 | |
| Full Year | | | | | |
| Sales | 4,416.1 | | 2,996.5 | | - | | (130.3 | ) | 7,282.3 | |
| Operating Income | 488.5 | | 388.3 | | (51.6 | ) | (34.1 | ) | 791.1 | |
| Net Income | 312.9 | | 291.3 | | (38.7 | ) | (23.1 | ) | 542.4 | |
| Diluted EPS | 2.39 | | 1.36 | | (0.18 | ) | (1.03 | ) | 2.54 | |
Note: "Other" adjustments represent the elimination of certain large projects and sales to sanctioned countries (which were terminated prior to the completion of the Flow Control acquisition), changes in corporate allocation assumptions, income taxes and share count.
| | | | | | |
| Pro Forma Reconciliation | | | | | |
| | | Pro Forma Adjustments | |
2012 Water & Fluid Solutions Segment
(in millions) | Historical
Adjusted
Results | Historical
Flow Control
Acquisition | Depreciation
&
Amortization | Other
Adjustments | Adjusted
Pro Forma
Results |
| First Quarter | | | | | |
| Sales | $ | 587.1 | | $ | 163.4 | | $ | - | | $ | (0.1 | ) | $ | 750.4 | |
| Operating Income | 63.7 | | 11.1 | | (0.1 | ) | (1.8 | ) | 72.9 | |
| Second Quarter | | | | | |
| Sales | 675.4 | | 202.3 | | - | | 0.1 | | 877.8 | |
| Operating Income | 98.9 | | 24.3 | | (0.1 | ) | (1.7 | ) | 121.4 | |
| Third Quarter | | | | | |
| Sales | 605.5 | | 202.1 | | - | | (0.1 | ) | 807.5 | |
| Operating Income | 70.3 | | 14.9 | | (0.1 | ) | 0.6 | | 85.7 | |
| Fourth Quarter | | | | | |
| Sales | 771.2 | | - | | - | | (0.7 | ) | 770.5 | |
| Operating Income | 58.1 | | - | | - | | 14.2 | | 72.3 | |
| Full Year | | | | | |
| Sales | 2,639.2 | | 567.8 | | - | | (0.8 | ) | 3,206.2 | |
| Operating Income | 291.0 | | 50.3 | | (0.3 | ) | 11.2 | | 352.2 | |
Note: "Other" adjustments represent changes in corporate allocation assumptions.
| | | | | | |
| Pro Forma Reconciliation | | | | | |
| | | Pro Forma Adjustments | |
2012 Valves & Controls Segment
(in millions) | Historical
Adjusted
Results | Historical
Flow Control
Acquisition | Depreciation
&
Amortization | Other
Adjustments | Adjusted
Pro Forma
Results |
| First Quarter | | | | | |
| Sales | $ | - | | $ | 621.3 | | $ | - | | $ | (12.7 | ) | $ | 608.6 | |
| Operating Income | - | | 83.7 | | (12.3 | ) | (10.6 | ) | 60.8 | |
| Second Quarter | | | | | |
| Sales | - | | 602.4 | | - | | (5.0 | ) | 597.4 | |
| Operating Income | - | | 93.1 | | (12.4 | ) | (9.8 | ) | 70.9 | |
| Third Quarter | | | | | |
| Sales | - | | 629.6 | | - | | (9.5 | ) | 620.1 | |
| Operating Income | - | | 70.9 | | (12.5 | ) | 11.3 | | 69.7 | |
| Fourth Quarter | | | | | |
| Sales | 548.6 | | - | | - | | (1.9 | ) | 546.7 | |
| Operating Income | 41.8 | | - | | - | | 0.4 | | 42.2 | |
| Full Year | | | | | |
| Sales | 548.6 | | 1,853.3 | | - | | (29.1 | ) | 2,372.8 | |
| Operating Income | 41.8 | | 247.7 | | (37.2 | ) | (8.7 | ) | 243.6 | |
Note: "Other" adjustments represent the elimination of sales to sanctioned countries (which were terminated prior to the completion of the Flow Control acquisition) and changes in corporate allocation assumptions.
| | | | | | |
| Pro Forma Reconciliation | | | | | |
| | | Pro Forma Adjustments | |
2012 Technical Solutions Segment
(in millions) | Historical
Adjusted
Results | Historical
Flow Control
Acquisition | Depreciation
&
Amortization | Other
Adjustments | Adjusted
Pro Forma
Results |
| First Quarter | | | | | |
| Sales | $ | 272.6 | | $ | 211.2 | | $ | - | | $ | (62.7 | ) | $ | 421.1 | |
| Operating Income | 50.5 | | 35.8 | | (4.7 | ) | (19.7 | ) | 61.9 | |
| Second Quarter | | | | | |
| Sales | 267.5 | | 176.1 | | - | | (29.8 | ) | 413.8 | |
| Operating Income | 53.7 | | 27.9 | | (4.7 | ) | (12.4 | ) | 64.5 | |
| Third Quarter | | | | | |
| Sales | 261.5 | | 188.1 | | - | | (7.9 | ) | 441.7 | |
| Operating Income | 52.3 | | 39.0 | | (4.7 | ) | (6.4 | ) | 80.2 | |
| Fourth Quarter | | | | | |
| Sales | 434.8 | | - | | - | | (8.3 | ) | 426.5 | |
| Operating Income | 75.6 | | - | | - | | 2.0 | | 77.6 | |
| Full Year | | | | | |
| Sales | 1,236.4 | | 575.4 | | - | | (108.6 | ) | 1,703.2 | |
| Operating Income | 232.1 | | 102.7 | | (14.1 | ) | (36.6 | ) | 284.1 | |
Note: "Other" adjustments represent the elimination of certain large projects and changes in corporate allocation assumptions.
This announcement is distributed by Thomson Reuters on behalf of Thomson Reuters clients.
The owner of this announcement warrants that:
(i) the releases contained herein are protected by copyright and other applicable laws; and
(ii) they are solely responsible for the content, accuracy and originality of the
information contained therein.
Source: Pentair Ltd via Thomson Reuters ONE
HUG#1717973