23/07/2024 | Press release | Distributed by Public on 23/07/2024 09:58
Shelly Hubbard | Rebecca Osborn |
Vice President, Investor Relations | Sr. Director, External Communications |
Direct: 612-812-0148 | Direct: 763-656-5589 |
Email: [email protected]
|
Email: [email protected]
|
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 |
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 |
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 |
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 |
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 | % |
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 | 1 | |||
Equity income of unconsolidated subsidiaries | 0.9 | 0.2 | approx | 1 | approx | 3 | |||
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 |
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 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 | % |