| Jim Lucas | Rebecca Osborn | ||||
| SVP, Treasurer, FP&A, and Investor Relations | Senior Manager, External Communications | ||||
| Direct: 763-656-5575 | Direct: 763-656-5589 | ||||
Email: jim.lucas@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, 2021 | September 30, 2020 | September 30, 2021 | September 30, 2020 | |||||||||||||
| Net sales | $ | 969.2 | $ | 798.5 | $ | 2,776.2 | $ | 2,221.8 | |||||||||
| Cost of goods sold | 634.4 | 521.1 | 1,785.2 | 1,447.7 | |||||||||||||
| Gross profit | 334.8 | 277.4 | 991.0 | 774.1 | |||||||||||||
| % of net sales | 34.5 | % | 34.7 | % | 35.7 | % | 34.8 | % | |||||||||
| Selling, general and administrative | 145.6 | 130.0 | 440.4 | 378.6 | |||||||||||||
| % of net sales | 15.0 | % | 16.3 | % | 15.9 | % | 17.0 | % | |||||||||
| Research and development | 21.9 | 19.3 | 64.4 | 55.6 | |||||||||||||
| % of net sales | 2.3 | % | 2.4 | % | 2.3 | % | 2.5 | % | |||||||||
| Operating income | 167.3 | 128.1 | 486.2 | 339.9 | |||||||||||||
| % of net sales | 17.3 | % | 16.0 | % | 17.5 | % | 15.3 | % | |||||||||
| Other (income) expense: | |||||||||||||||||
| (Gain) loss on sale of businesses | (1.4) | — | (1.4) | 0.1 | |||||||||||||
| Other expense (income) | 0.3 | (2.5) | 1.0 | (1.6) | |||||||||||||
| Net interest expense | 2.6 | 5.4 | 11.5 | 20.0 | |||||||||||||
| % of net sales | 0.3 | % | 0.7 | % | 0.4 | % | 0.9 | % | |||||||||
Income from continuing operations before income taxes | 165.8 | 125.2 | 475.1 | 321.4 | |||||||||||||
| Provision for income taxes | 22.1 | 14.4 | 67.7 | 64.1 | |||||||||||||
| Effective tax rate | 13.3 | % | 11.5 | % | 14.2 | % | 19.9 | % | |||||||||
Net income from continuing operations | 143.7 | 110.8 | 407.4 | 257.3 | |||||||||||||
| Loss from discontinued operations, net of tax | (0.1) | — | (3.1) | (1.7) | |||||||||||||
| Net income | $ | 143.6 | $ | 110.8 | $ | 404.3 | $ | 255.6 | |||||||||
| Earnings (loss) per ordinary share | |||||||||||||||||
| Basic | |||||||||||||||||
| Continuing operations | $ | 0.87 | $ | 0.67 | $ | 2.46 | $ | 1.54 | |||||||||
| Discontinued operations | — | — | (0.02) | (0.01) | |||||||||||||
| Basic earnings per ordinary share | $ | 0.87 | $ | 0.67 | $ | 2.44 | $ | 1.53 | |||||||||
| Diluted | |||||||||||||||||
| Continuing operations | $ | 0.86 | $ | 0.66 | $ | 2.43 | $ | 1.54 | |||||||||
| Discontinued operations | — | — | (0.02) | (0.01) | |||||||||||||
| Diluted earnings per ordinary share | $ | 0.86 | $ | 0.66 | $ | 2.41 | $ | 1.53 | |||||||||
| Weighted average ordinary shares outstanding | |||||||||||||||||
| Basic | 165.7 | 166.1 | 166.0 | 166.6 | |||||||||||||
| Diluted | 167.6 | 167.1 | 167.7 | 167.4 | |||||||||||||
| Cash dividends paid per ordinary share | $ | 0.20 | $ | 0.19 | $ | 0.60 | $ | 0.57 | |||||||||
| Pentair plc and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
| September 30, 2021 | December 31, 2020 | |||||||
| In millions | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 173.2 | $ | 82.1 | ||||
| Accounts and notes receivable, net | 461.0 | 367.5 | ||||||
| Inventories | 504.6 | 420.0 | ||||||
| Other current assets | 110.7 | 105.5 | ||||||
| Total current assets | 1,249.5 | 975.1 | ||||||
| Property, plant and equipment, net | 296.8 | 301.2 | ||||||
| Other assets | ||||||||
| Goodwill | 2,386.5 | 2,392.2 | ||||||
| Intangibles, net | 339.6 | 325.9 | ||||||
| Other non-current assets | 200.4 | 202.8 | ||||||
| Total other assets | 2,926.5 | 2,920.9 | ||||||
| Total assets | $ | 4,472.8 | $ | 4,197.2 | ||||
| Liabilities and Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 342.5 | $ | 245.1 | ||||
| Employee compensation and benefits | 146.3 | 117.0 | ||||||
| Other current liabilities | 527.2 | 410.4 | ||||||
| Total current liabilities | 1,016.0 | 772.5 | ||||||
| Other liabilities | ||||||||
| Long-term debt | 700.9 | 839.6 | ||||||
| Pension and other post-retirement compensation and benefits | 97.3 | 102.0 | ||||||
| Deferred tax liabilities | 95.7 | 107.4 | ||||||
| Other non-current liabilities | 224.8 | 269.4 | ||||||
| Total liabilities | 2,134.7 | 2,090.9 | ||||||
| Equity | 2,338.1 | 2,106.3 | ||||||
| Total liabilities and equity | $ | 4,472.8 | $ | 4,197.2 | ||||
| Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
| Nine months ended | ||||||||
| In millions | September 30, 2021 | September 30, 2020 | ||||||
| Operating activities | ||||||||
| Net income | $ | 404.3 | $ | 255.6 | ||||
| Loss from discontinued operations, net of tax | 3.1 | 1.7 | ||||||
| Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities of continuing operations | ||||||||
| Equity income of unconsolidated subsidiaries | (0.2) | (1.0) | ||||||
| Depreciation | 38.3 | 34.4 | ||||||
| Amortization | 19.4 | 21.5 | ||||||
| Deferred income taxes | (4.8) | 8.5 | ||||||
| (Gain) loss on sale of businesses | (1.4) | 0.1 | ||||||
| Share-based compensation | 20.8 | 15.2 | ||||||
| Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
| Accounts receivable | (78.2) | 147.3 | ||||||
| Inventories | (76.1) | (17.7) | ||||||
| Other current assets | (9.6) | (13.4) | ||||||
| Accounts payable | 79.3 | (46.7) | ||||||
| Employee compensation and benefits | 30.7 | 35.0 | ||||||
| Other current liabilities | 118.2 | 61.1 | ||||||
| Other non-current assets and liabilities | (3.4) | (0.8) | ||||||
| Net cash provided by operating activities of continuing operations | 540.4 | 500.8 | ||||||
| Net cash used for operating activities of discontinued operations | (0.3) | (0.5) | ||||||
| Net cash provided by operating activities | 540.1 | 500.3 | ||||||
| Investing activities | ||||||||
| Capital expenditures | (38.6) | (44.4) | ||||||
| Proceeds from sale of property and equipment | 3.7 | 0.1 | ||||||
| Proceeds from the sale of businesses, net | 1.4 | — | ||||||
| Acquisitions, net of cash acquired | (83.6) | (28.5) | ||||||
| Other | 2.7 | 2.2 | ||||||
| Net cash used for investing activities | (114.4) | (70.6) | ||||||
| Financing activities | ||||||||
| Net borrowings of commercial paper and revolving long-term debt | (36.1) | (151.3) | ||||||
| Repayments of long-term debt | (103.8) | (74.0) | ||||||
| Shares issued to employees, net of shares withheld | 12.7 | 21.1 | ||||||
| Repurchases of ordinary shares | (100.0) | (115.2) | ||||||
| Dividends paid | (99.9) | (95.4) | ||||||
| Payments upon the maturity of cross currency swaps | (14.7) | — | ||||||
| Net cash used for financing activities | (341.8) | (414.8) | ||||||
| Effect of exchange rate changes on cash and cash equivalents | 7.2 | (14.8) | ||||||
| Change in cash and cash equivalents | 91.1 | 0.1 | ||||||
| Cash and cash equivalents, beginning of period | 82.1 | 82.5 | ||||||
| Cash and cash equivalents, end of period | $ | 173.2 | $ | 82.6 | ||||
| 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, 2021 | June 30, 2021 | September 30, 2021 | September 30, 2021 | ||||||||||
| Net cash (used for) provided by operating activities of continuing operations | $ | (18.8) | $ | 379.8 | $ | 179.4 | $ | 540.4 | ||||||
| Capital expenditures | (13.2) | (11.1) | (14.3) | (38.6) | ||||||||||
| Proceeds from sale of property and equipment | 3.4 | 0.1 | 0.2 | 3.7 | ||||||||||
| Free cash flow from continuing operations | $ | (28.6) | $ | 368.8 | $ | 165.3 | $ | 505.5 | ||||||
| Net cash used for discontinued operations | (0.2) | — | (0.1) | (0.3) | ||||||||||
| Free cash flow | $ | (28.8) | $ | 368.8 | $ | 165.2 | $ | 505.2 | ||||||
| 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, 2020 | June 30, 2020 | September 30, 2020 | September 30, 2020 | ||||||||||
| Net cash (used for) provided by operating activities of continuing operations | $ | (162.4) | $ | 428.9 | $ | 234.3 | $ | 500.8 | ||||||
| Capital expenditures | (18.7) | (11.8) | (13.9) | (44.4) | ||||||||||
| Proceeds from sale of property and equipment | 0.1 | — | — | 0.1 | ||||||||||
| Free cash flow from continuing operations | $ | (181.0) | $ | 417.1 | $ | 220.4 | $ | 456.5 | ||||||
| Net cash used for discontinued operations | — | (0.5) | $ | — | (0.5) | |||||||||
| Free cash flow | $ | (181.0) | $ | 416.6 | $ | 220.4 | $ | 456.0 | ||||||
| Pentair plc and Subsidiaries | |||||||||||||||||||||||||||||
| Supplemental Financial Information by Reportable Segment (Unaudited) | |||||||||||||||||||||||||||||
| 2021 | 2020 | ||||||||||||||||||||||||||||
| In millions | First Quarter | Second Quarter | Third Quarter | Nine Months | First Quarter | Second Quarter | Third Quarter | Nine Months | |||||||||||||||||||||
| Net sales | |||||||||||||||||||||||||||||
| Consumer Solutions | $ | 521.4 | $ | 576.9 | $ | 613.6 | $ | 1,711.9 | $ | 388.8 | $ | 401.2 | $ | 470.8 | $ | 1,260.8 | |||||||||||||
| Industrial & Flow Technologies | 344.1 | 363.9 | 355.1 | 1,063.1 | 320.9 | 311.8 | 327.4 | 960.1 | |||||||||||||||||||||
| Other | 0.4 | 0.3 | 0.5 | 1.2 | 0.3 | 0.3 | 0.3 | 0.9 | |||||||||||||||||||||
| Consolidated | $ | 865.9 | $ | 941.1 | $ | 969.2 | $ | 2,776.2 | $ | 710.0 | $ | 713.3 | $ | 798.5 | $ | 2,221.8 | |||||||||||||
| Segment income (loss) | |||||||||||||||||||||||||||||
| Consumer Solutions | $ | 131.0 | $ | 143.4 | $ | 144.2 | $ | 418.6 | $ | 84.8 | $ | 96.7 | $ | 113.8 | $ | 295.3 | |||||||||||||
| Industrial & Flow Technologies | 50.0 | 57.1 | 52.4 | 159.5 | 44.7 | 44.1 | 42.7 | 131.5 | |||||||||||||||||||||
| Other | (16.6) | (25.6) | (16.9) | (59.1) | (18.0) | (16.1) | (16.0) | (50.1) | |||||||||||||||||||||
| Consolidated | $ | 164.4 | $ | 174.9 | $ | 179.7 | $ | 519.0 | $ | 111.5 | $ | 124.7 | $ | 140.5 | $ | 376.7 | |||||||||||||
| Return on sales | |||||||||||||||||||||||||||||
| Consumer Solutions | 25.1 | % | 24.9 | % | 23.5 | % | 24.5 | % | 21.8 | % | 24.1 | % | 24.2 | % | 23.4 | % | |||||||||||||
| Industrial & Flow Technologies | 14.5 | % | 15.7 | % | 14.8 | % | 15.0 | % | 13.9 | % | 14.1 | % | 13.0 | % | 13.7 | % | |||||||||||||
| Consolidated | 19.0 | % | 18.6 | % | 18.5 | % | 18.7 | % | 15.7 | % | 17.5 | % | 17.6 | % | 17.0 | % | |||||||||||||
| Pentair plc and Subsidiaries | |||||||||||||||||||||||||||||
| Reconciliation of GAAP to non-GAAP financial measures for the year ending December 31, 2021 | |||||||||||||||||||||||||||||
| excluding the effect of adjustments (Unaudited) | |||||||||||||||||||||||||||||
| Actual | Forecast | ||||||||||||||||||||||||||||
| In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Nine Months | Fourth Quarter | Full Year | |||||||||||||||||||||||
| Net sales | $ | 865.9 | $ | 941.1 | $ | 969.2 | $ | 2,776.2 | approx | Up 15% - 19% | approx | Up 22% - 23% | |||||||||||||||||
| Operating income | 157.1 | 161.8 | 167.3 | 486.2 | |||||||||||||||||||||||||
| % of net sales | 18.1 | % | 17.2 | % | 17.3 | % | 17.5 | % | |||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Restructuring, transformation and other costs | 1.5 | 5.8 | 4.1 | 11.4 | approx | $ | — | approx | $ | 11 | |||||||||||||||||||
| Intangible amortization | 7.1 | 6.3 | 6.0 | 19.4 | approx | 6 | approx | 25 | |||||||||||||||||||||
| COVID-19 related costs and expenses | 0.2 | 0.1 | 0.1 | 0.4 | approx | — | approx | — | |||||||||||||||||||||
| Legal accrual adjustments | (2.4) | — | — | (2.4) | approx | — | approx | (2) | |||||||||||||||||||||
| Deal-related costs and expenses | 0.7 | 1.0 | 2.1 | 3.8 | approx | — | approx | 4 | |||||||||||||||||||||
| Equity income (loss) of unconsolidated subsidiaries | 0.2 | (0.1) | 0.1 | 0.2 | approx | 1 | approx | 1 | |||||||||||||||||||||
| Segment income | 164.4 | 174.9 | 179.7 | 519.0 | approx | Up 16% - 24% | approx | Up 32% - 34% | |||||||||||||||||||||
| Return on sales | 19.0 | % | 18.6 | % | 18.5 | % | 18.7 | % | |||||||||||||||||||||
Net income from continuing operations—as reported | 131.1 | 132.6 | 143.7 | 407.4 | approx | $128 - $138 | approx | $535 - $545 | |||||||||||||||||||||
| Gain on sale of businesses | — | — | (1.4) | (1.4) | approx | — | approx | (1) | |||||||||||||||||||||
| Other income | — | (0.3) | — | (0.3) | approx | — | approx | — | |||||||||||||||||||||
| Adjustments to operating income | 7.1 | 13.2 | 12.3 | 32.6 | approx | 6 | approx | 38 | |||||||||||||||||||||
| Income tax adjustments | (2.4) | (4.6) | (6.2) | (13.2) | approx | 1 | approx | (12) | |||||||||||||||||||||
Net income from continuing operations—as adjusted | $ | 135.8 | $ | 140.9 | $ | 148.4 | $ | 425.1 | approx | $135 - $145 | approx | $560 - $570 | |||||||||||||||||
Continuing earnings per ordinary share—diluted | |||||||||||||||||||||||||||||
| Diluted earnings per ordinary share —as reported | $ | 0.78 | $ | 0.79 | $ | 0.86 | $ | 2.43 | approx | $0.77 - $0.83 | approx | $3.19 - $3.25 | |||||||||||||||||
| Adjustments | 0.03 | 0.05 | 0.03 | 0.10 | approx | 0.04 | approx | 0.15 | |||||||||||||||||||||
| Diluted earnings per ordinary share —as adjusted | $ | 0.81 | $ | 0.84 | $ | 0.89 | $ | 2.53 | approx | $0.81 - $0.87 | approx | $3.34 - $3.40 | |||||||||||||||||
| Pentair plc and Subsidiaries | |||||||||||||||||||||||
| Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2020 | |||||||||||||||||||||||
| excluding the effect of 2020 adjustments (Unaudited) | |||||||||||||||||||||||
| In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Nine Months | Fourth Quarter | Full Year | |||||||||||||||||
| Net sales | $ | 710.0 | $ | 713.3 | $ | 798.5 | $ | 2,221.8 | $ | 796.0 | $ | 3,017.8 | |||||||||||
| Operating income | 100.7 | 111.1 | 128.1 | 339.9 | 121.5 | 461.4 | |||||||||||||||||
| % of net sales | 14.2 | % | 15.6 | % | 16.0 | % | 15.3 | % | 15.3 | % | 15.3 | % | |||||||||||
| Adjustments: | |||||||||||||||||||||||
| Restructuring and other | 2.4 | 1.1 | 2.1 | 5.6 | 9.8 | 15.4 | |||||||||||||||||
| Intangible amortization | 7.6 | 7.0 | 6.9 | 21.5 | 6.9 | 28.4 | |||||||||||||||||
COVID-19 related costs and expenses | 0.9 | 4.8 | 2.6 | 8.3 | 2.1 | 10.4 | |||||||||||||||||
Deal-related costs and expenses | 0.4 | — | — | 0.4 | 0.2 | 0.6 | |||||||||||||||||
Equity (loss) income of unconsolidated subsidiaries | (0.5) | 0.7 | 0.8 | 1.0 | 0.4 | 1.4 | |||||||||||||||||
| Segment income | 111.5 | 124.7 | 140.5 | 376.7 | 140.9 | 517.6 | |||||||||||||||||
| Return on sales | 15.7 | % | 17.5 | % | 17.6 | % | 17.0 | % | 17.7 | % | 17.2 | % | |||||||||||
Net income from continuing operations—as reported | 72.7 | 73.8 | 110.8 | 257.3 | 99.8 | 357.1 | |||||||||||||||||
| Loss on sale of businesses | — | 0.1 | — | 0.1 | — | 0.1 | |||||||||||||||||
| Pension and other post retirement mark-to-market loss | — | — | — | — | 6.7 | 6.7 | |||||||||||||||||
| Other income | — | — | (2.2) | (2.2) | — | (2.2) | |||||||||||||||||
| Adjustments to operating income | 11.3 | 12.9 | 11.6 | 35.8 | 19.0 | 54.8 | |||||||||||||||||
| Income tax adjustments | 3.3 | 11.1 | (3.6) | 10.8 | (8.1) | 2.7 | |||||||||||||||||
Net income from continuing operations—as adjusted | $ | 87.3 | $ | 97.9 | $ | 116.6 | $ | 301.8 | $ | 117.4 | $ | 419.2 | |||||||||||
Continuing earnings per ordinary share—diluted | |||||||||||||||||||||||
| Diluted earnings per ordinary share—as reported | $ | 0.43 | $ | 0.44 | $ | 0.66 | $ | 1.54 | $ | 0.60 | $ | 2.13 | |||||||||||
| Adjustments | 0.09 | 0.15 | 0.04 | 0.26 | 0.10 | 0.37 | |||||||||||||||||
| Diluted earnings per ordinary share—as adjusted | $ | 0.52 | $ | 0.59 | $ | 0.70 | $ | 1.80 | $ | 0.70 | $ | 2.50 | |||||||||||
| Pentair plc and Subsidiaries | ||||||||||||||
| Reconciliation of Net Sales Growth to Core Net Sales Growth by Segment | ||||||||||||||
| For the Quarter Ended September 30, 2021 (Unaudited) | ||||||||||||||
| Q3 Net Sales Growth | ||||||||||||||
| Core | Currency | Acq. / Div. | Total | |||||||||||
| Total Pentair | 18.4 | % | 0.7 | % | 2.3 | % | 21.4 | % | ||||||
| Consumer Solutions | 26.1 | % | 0.2 | % | 4.0 | % | 30.3 | % | ||||||
| Industrial & Flow Technologies | 7.6 | % | 0.9 | % | — | % | 8.5 | % | ||||||