Attached files
file | filename |
---|---|
8-K - FORM 8-K - PENTAIR plc | c62749e8vk.htm |
Exhibit 99.1
Pentair, Inc.
5500 Wayzata Blvd., Suite 800
MInneapolis, MN 55416
763 545 1730 Tel
763 656 5400 Fax
5500 Wayzata Blvd., Suite 800
MInneapolis, MN 55416
763 545 1730 Tel
763 656 5400 Fax
News Release
Pentair Reports Full Year Sales Growth of 13 Percent and Net
Income Per Diluted Share from Continuing Operations of $2.00
Income Per Diluted Share from Continuing Operations of $2.00
Full Year 2010 Highlights
| Reports full year sales up 13 percent year-over-year to $3.0 billion, with double digit growth in both Water and Technical Products | ||
| Operating margins improved year-over-year to 11 percent, up 140 basis points compared to 2009 adjusted operating margins of 9.6 percent | ||
| Diluted earnings per share from continuing operations (EPS) of $2.00, up 71 percent year-over-year on GAAP basis; up 36 percent compared to adjusted 2009 EPS | ||
| Quarterly dividend increased for the 35th consecutive year to $0.20 per share in 2011 |
All financial information and period-to-period references are on a continuing
operations basis unless otherwise noted. Reconciliations of GAAP to Non-GAAP are in the
attached financial tables.
MINNEAPOLIS February, 1, 2011 Pentair, Inc. (NYSE: PNR) reported organic revenue
growth of 13 percent for full year 2010, as revenues reached $3.0 billion compared to $2.7
billion in 2009. The company delivered EPS of $2.00 for the full year 2010, representing an
increase of 71 percent as compared to $1.17 per share in the prior year. Adjusting 2009 EPS
to exclude restructuring and impairment items and the impact from the early redemption of
bonds, full year 2010 EPS increased 36 percent.
During 2010, Pentair generated $211 million in free cash flow, which represents a greater
than 100 percent conversion of net income. Excluding the $25 million accelerated
pension contribution at the end of the year, free cash flow was $236 million for the
full year 2010, representing an approximate 120 percent conversion of net income.
2010 was a year of tremendous progress. Organic sales grew 13 percent for the full
year, reflecting broad-based growth across businesses and geographies, said Randall J.
Hogan, Chairman and Chief Executive Officer. Fast growth regions grew at an even
faster pace, led by China sales up 26 percent and Latin America up 18 percent for the
full year 2010, as we strengthened our presence through more localized capabilities.
Expanded distribution and stepped up new product development helped fuel top-line
growth, along with solid recovery in many end-markets. For the full year 2010, volume
growth along with productivity offset material inflation and the impact of reinstated
employee benefits, driving more than 140 basis points of margin expansion.
Total company fourth quarter sales increased 7 percent to $754 million, compared with $702
million in the fourth quarter of 2009, despite four fewer selling days. The company
delivered fourth quarter operating income of $80 million, up 52 percent year-over-year or up
3 percent compared to
adjusted operating income in the same period last year. Overall,
operating margins of 10.6 percent for the fourth quarter 2010 decreased 40 basis points when
compared to adjusted operating margins of a year ago, due mainly to higher material
inflation and lower cost absorption from fewer selling days. The company delivered net
income from continuing operations of $49 million, or $0.49 per share. This compares to EPS
of $0.29 in the fourth quarter last year. Adjusting fourth quarter
2009 EPS to exclude restructuring and impairment items, year-over-year adjusted EPS
increased 4 percent.
We exit 2010 with confidence, as top-line strength continued in the fourth quarter
with average daily sales accelerating from the third quarter, continued Hogan.
Fourth quarter operating margins came in as expected, negatively impacted by material
inflation with only a modest benefit from pricing. Pricing actions were announced in
the fourth quarter with realization beginning during the first quarter, helping to
mitigate expected 2011 commodity inflation. We expect operating margins in both
segments as well as Pentair to expand at least 100 basis points year over year for the
first quarter and full year of 2011.
Fourth Quarter Business Highlights
Water sales grew 5 percent year-over-year to $501 million, including an unfavorable
one-percentage point impact from foreign exchange. Within Water, U.S. sales grew 7 percent
led by growth in municipal pumps and agricultural products. In fast growth
regions, Water grew 16 percent led by 42 percent growth in China and double-digit increases
in India and Southeast Asia. Within the five Water global business units, the fourth
quarter sales were as follows:
| Residential Flow sales were up 1 percent versus the year-ago quarter, as robust growth in the agricultural business and a stable U.S. residential pump business helped mitigate the impact of declines in specialty pumps. | ||
| Residential Filtration sales were up 1 percent as expanded distribution and new products in fast growth regions were partially offset by softness in Europe. | ||
| Pool sales were up 4 percent driven by continued dealer expansion and demand for energy-efficient Eco-Select products. | ||
| Engineered Flow sales were up 20 percent reflecting municipal pump sales from the final shipment for the Gulf Intracoastal Waterway project in New Orleans. | ||
| Filtration Solutions sales were up 9 percent led by growth in desalination and energy markets, along with increased system sales. |
Waters fourth quarter reported operating income totaled $55 million, up 62 percent as
compared to $34 million in the same period last year. When compared to fourth quarter 2009
adjusted operating income of $55 million, operating income remained flat in 2010. The
benefits from volume growth and productivity continued to offset reinstated employee
benefits and growth investments, while higher material inflation unfavorably impacted
margins.
Technical Products delivered fourth quarter 2010 sales of $253 million, an increase of 11
percent versus the year-earlier period. Sales grew 13 percent, excluding the impact of
foreign exchange, driven by solid demand across most key end-markets and one percentage
point of pricing.
| Industrial, general electronics and energy markets all posted strong double digit sales growth. | ||
| Sales in the U.S. increased 11 percent year-over-year. Fast growth regions were up 32 percent, led by robust growth of greater than 50 percent in China and India. |
Technical Products fourth quarter reported operating income totaled $38 million, up 18
percent compared to $32 million in the same quarter last year. When compared to fourth
quarter 2009 adjusted operating income of $35 million, fourth quarter 2010 operating income
increased 9 percent. Volume growth, productivity, and higher pricing offset the negative
impact from material
inflation and reinstated employee benefits.
Outlook
The company anticipates full year 2011 sales growing in the mid-single digit range to
approximately $3.2 billion. This reflects expected recurring organic revenue growth in the
high-single digits, partially offset by the negative year-over-year impact of the Gulf
Intracoastal Waterway project, which contributed $56 million in full year 2010. Pentair
continues to expect full year 2011 EPS to be between $2.20 and $2.35, which represents an
increase of approximately 10 to 18 percent from 2010 EPS of $2.00. The company expects to
generate free cash flow in excess of $240 million for 2011.
The tremendous progress we made in 2010 positions us for another strong year. We expect to
leverage our increased presence in fast growth regions, expanded innovation capabilities and
continued application of lean disciplines to deliver continued, strong top-line growth and
margin expansion, said Hogan. We anticipate operating margins to expand over 100 basis
points in 2011, reflecting volume leverage, price increases and productivity more than
offsetting expected material inflation. Our growth investments are yielding positive
results and position us well for sustainable, profitable growth in 2011 and beyond.
First quarter 2011 EPS is expected to be $0.42 to $0.45, which represents an increase of
approximately 20 to 29 percent when compared to first quarter 2010 EPS of $0.35. The
company expects first quarter 2011 revenue to be up high-single digits compared to the same
period last year.
Earnings Conference Call
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer John L. Stauch will
discuss the companys fourth quarter and full year 2010 performance and first quarter
2011 outlook on a two-way conference call with investors and a live audio webcast at 9
a.m. Eastern today. Reconciliation of non-GAAP financial measures are set forth in the
attachments to this earnings release and the fourth quarter and full year 2010 earnings
conference call presentation, both of which can be found at Pentairs web site
(www.pentair.com). Related financial charts and certain other information to
be discussed on the conference call will be available on the companys website shortly
before the conference call. The webcast and presentation will be archived at the same
site following the conclusion of the conference call.
Caution concerning forward-looking statements
Any statements made about the companys anticipated financial results are
forward-looking statements subject to risks and uncertainties such as the magnitude,
timing and scope of recovery from the global economic downturn; the strength of housing
and related markets; the risk that expected benefits from our recent restructuring and
other cost reduction plans may not be fully realized, or may take longer to realize
than expected; foreign currency effects; material inflation outpacing our productivity
and pricing actions; retail, commercial and industrial demand; product introductions;
pricing and other competitive pressures; and the companys ability to achieve its
long-term strategic operating goals, as well as other risk factors set forth in our SEC
filings. Forward-looking statements included herein are made as of the date hereof, and
the company undertakes no obligation to update publicly such statements to reflect
subsequent events or circumstances. Actual results could differ materially from
anticipated results.
About Pentair, Inc.
Pentair (www.pentair.com) is a global diversified industrial company headquartered in
Minneapolis, Minnesota. Its Water Group is a global leader in providing innovative products
and systems used worldwide in the movement, treatment, storage and enjoyment of water.
Pentairs Technical Products Group is a leader in the global enclosures and thermal
management markets, designing and manufacturing thermal management products and standard,
modified, and custom enclosures that protect sensitive electronics and the people that use
them. With 2010 revenues of $3.0 billion, Pentair employs over 14,000 people worldwide.
Pentair Contacts:
Sara Zawoyski
Vice President, Investor Relations
Tel.: (763) 656-5575
E-mail: sara.zawoyski@pentair.com
Sara Zawoyski
Vice President, Investor Relations
Tel.: (763) 656-5575
E-mail: sara.zawoyski@pentair.com
Pentair, Inc. and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
Condensed Consolidated Statements of Income (Unaudited)
Three months ended | Year ended | |||||||||||||||
December 31 | December 31 | December 31 | December 31 | |||||||||||||
In thousands, except per-share data | 2010 | 2009 | 2010 | 2009 | ||||||||||||
Net sales |
$ | 753,858 | $ | 702,251 | $ | 3,030,773 | $ | 2,692,468 | ||||||||
Cost of goods sold |
521,630 | 489,794 | 2,100,133 | 1,907,333 | ||||||||||||
Gross profit |
232,228 | 212,457 | 930,640 | 785,135 | ||||||||||||
% of net sales |
30.8 | % | 30.3 | % | 30.7 | % | 29.2 | % | ||||||||
Selling, general and administrative |
136,542 | 145,346 | 529,329 | 507,303 | ||||||||||||
% of net sales |
18.1 | % | 20.7 | % | 17.5 | % | 18.8 | % | ||||||||
Research and development |
16,081 | 14,619 | 67,156 | 57,884 | ||||||||||||
% of net sales |
2.1 | % | 2.1 | % | 2.2 | % | 2.2 | % | ||||||||
Operating income |
79,605 | 52,492 | 334,155 | 219,948 | ||||||||||||
% of net sales |
10.6 | % | 7.5 | % | 11.0 | % | 8.2 | % | ||||||||
Other (income) expense: |
||||||||||||||||
Equity (income) losses of unconsolidated subsidiaries |
(302 | ) | 688 | (2,108 | ) | 1,379 | ||||||||||
Loss on early extinguishment of debt |
| | | 4,804 | ||||||||||||
Net interest expense |
9,067 | 9,790 | 36,116 | 41,118 | ||||||||||||
% of net sales |
1.2 | % | 1.4 | % | 1.2 | % | 1.5 | % | ||||||||
Income from continuing operations before income taxes
and noncontrolling interest |
70,840 | 42,014 | 300,147 | 172,647 | ||||||||||||
Provision for income taxes |
21,263 | 14,620 | 97,200 | 56,428 | ||||||||||||
effective tax rate |
30.0 | % | 34.8 | % | 32.4 | % | 32.7 | % | ||||||||
Income from continuing operations |
49,577 | 27,394 | 202,947 | 116,219 | ||||||||||||
Gain (loss) on disposal of discontinued operations, net of tax |
(2,292 | ) | 134 | (626 | ) | (19 | ) | |||||||||
Net income before noncontrolling interest |
47,285 | 27,528 | 202,321 | 116,200 | ||||||||||||
Noncontrolling interest |
909 | (1,824 | ) | 4,493 | 707 | |||||||||||
Net income attributable to Pentair, Inc. |
$ | 46,376 | $ | 29,352 | $ | 197,828 | $ | 115,493 | ||||||||
Net income from continuing operations attributable to Pentair, Inc. |
$ | 48,668 | $ | 29,218 | $ | 198,454 | $ | 115,512 | ||||||||
Earnings per common share attributable to Pentair, Inc. |
||||||||||||||||
Basic |
||||||||||||||||
Continuing operations |
$ | 0.50 | $ | 0.30 | $ | 2.02 | $ | 1.19 | ||||||||
Discontinued operations |
(0.02 | ) | | (0.01 | ) | | ||||||||||
Basic earnings per common share |
$ | 0.48 | $ | 0.30 | $ | 2.01 | $ | 1.19 | ||||||||
Diluted |
||||||||||||||||
Continuing operations |
$ | 0.49 | $ | 0.29 | $ | 2.00 | $ | 1.17 | ||||||||
Discontinued operations |
(0.02 | ) | | (0.01 | ) | | ||||||||||
Diluted earnings per common share |
$ | 0.47 | $ | 0.29 | $ | 1.99 | $ | 1.17 | ||||||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
98,219 | 97,667 | 98,037 | 97,415 | ||||||||||||
Diluted |
99,606 | 99,226 | 99,294 | 98,522 | ||||||||||||
Cash dividends declared per common share |
$ | 0.19 | $ | 0.18 | $ | 0.76 | $ | 0.72 |
Pentair, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
Condensed Consolidated Balance Sheets (Unaudited)
December 31 | December 31 | |||||||
In thousands | 2010 | 2009 | ||||||
Assets | ||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 46,056 | $ | 33,396 | ||||
Accounts and notes receivable, net |
516,905 | 455,090 | ||||||
Inventories |
405,356 | 360,627 | ||||||
Deferred tax assets |
55,086 | 49,609 | ||||||
Prepaid expenses and other current assets |
45,894 | 47,576 | ||||||
Total current assets |
1,069,297 | 946,298 | ||||||
Property, plant and equipment, net |
329,435 | 333,688 | ||||||
Other assets |
||||||||
Goodwill |
2,066,044 | 2,088,797 | ||||||
Intangibles, net |
453,570 | 486,407 | ||||||
Other |
55,187 | 56,144 | ||||||
Total other assets |
2,574,801 | 2,631,348 | ||||||
Total assets |
$ | 3,973,533 | $ | 3,911,334 | ||||
Liabilities and Shareholders Equity |
||||||||
Current liabilities |
||||||||
Short-term borrowings |
$ | 4,933 | $ | 2,205 | ||||
Current maturities of long-term debt |
18 | 81 | ||||||
Accounts payable |
262,357 | 207,661 | ||||||
Employee compensation and benefits |
107,995 | 74,254 | ||||||
Current pension and post-retirement benefits |
8,733 | 8,948 | ||||||
Accrued product claims and warranties |
42,295 | 34,288 | ||||||
Income taxes |
5,964 | 5,659 | ||||||
Accrued rebates and sales incentives |
33,559 | 27,554 | ||||||
Other current liabilities |
80,942 | 85,629 | ||||||
Total current liabilities |
546,796 | 446,279 | ||||||
Other liabilities |
||||||||
Long-term debt |
702,521 | 803,351 | ||||||
Pension and other retirement compensation |
215,482 | 234,948 | ||||||
Post-retirement medical and other benefits |
30,325 | 31,790 | ||||||
Long-term income taxes payable |
23,507 | 26,936 | ||||||
Deferred tax liabilities |
167,005 | 146,630 | ||||||
Other non-current liabilities |
86,295 | 95,060 | ||||||
Total liabilities |
1,771,931 | 1,784,994 | ||||||
Shareholders equity |
2,201,602 | 2,126,340 | ||||||
Total liabilities and shareholders equity |
$ | 3,973,533 | $ | 3,911,334 | ||||
Days sales in accounts receivable (13 month moving average) |
60 | 62 | ||||||
Days inventory on hand (13 month moving average) |
82 | 90 | ||||||
Days in accounts payable (13 month moving average) |
71 | 66 |
Pentair, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
Condensed Consolidated Statements of Cash Flows (Unaudited)
Year Ended | ||||||||
December 31 | December 31 | |||||||
In thousands | 2010 | 2009 | ||||||
Operating activities |
||||||||
Net income before noncontrolling interest |
$ | 202,321 | $ | 116,200 | ||||
Adjustments to reconcile net income to net cash provided by (used for) operating activities |
||||||||
Loss on disposal of discontinued operations |
626 | 19 | ||||||
Equity (income) losses of unconsolidated subsidiaries |
(2,108 | ) | 1,379 | |||||
Depreciation |
57,995 | 64,823 | ||||||
Amortization |
26,184 | 40,657 | ||||||
Deferred income taxes |
30,716 | 30,616 | ||||||
Stock compensation |
21,468 | 17,324 | ||||||
Excess tax benefits from stock-based compensation |
(2,686 | ) | (1,746 | ) | ||||
Loss on sale of assets |
466 | 985 | ||||||
Changes in assets and liabilities, net of effects of business acquisitions and dispositions |
||||||||
Accounts and notes receivable |
(62,344 | ) | 11,307 | |||||
Inventories |
(44,495 | ) | 66,684 | |||||
Prepaid expenses and other current assets |
1,514 | 16,202 | ||||||
Accounts payable |
55,321 | (13,822 | ) | |||||
Employee compensation and benefits |
27,252 | (22,431 | ) | |||||
Accrued product claims and warranties |
8,068 | (7,440 | ) | |||||
Income taxes |
1,791 | 1,972 | ||||||
Other current liabilities |
561 | (21,081 | ) | |||||
Pension and post-retirement benefits |
(43,024 | ) | (39,607 | ) | ||||
Other assets and liabilities |
(9,250 | ) | (2,141 | ) | ||||
Net cash provided by (used for) continuing operations |
270,376 | 259,900 | ||||||
Net cash provided by (used for) operating activities of discontinued operations |
| (1,531 | ) | |||||
Net cash provided by (used for) operating activities |
270,376 | 258,369 | ||||||
Investing activities |
||||||||
Capital expenditures |
(59,523 | ) | (54,137 | ) | ||||
Proceeds from sale of property and equipment |
358 | 1,208 | ||||||
Divestitures |
| 1,567 | ||||||
Other |
(1,148 | ) | (3,224 | ) | ||||
Net cash provided by (used for) investing activities |
(60,313 | ) | (54,586 | ) | ||||
Financing activities |
||||||||
Net short-term borrowings |
2,728 | 2,205 | ||||||
Proceeds from long-term debt |
703,641 | 580,000 | ||||||
Repayment of long-term debt |
(804,713 | ) | (730,304 | ) | ||||
Debt issuance costs |
(50 | ) | (50 | ) | ||||
Excess tax benefits from stock-based compensation |
2,686 | 1,746 | ||||||
Stock issued to employees, net of shares withheld |
9,941 | 8,247 | ||||||
Repurchases of common stock |
(24,712 | ) | | |||||
Dividends paid |
(75,465 | ) | (70,927 | ) | ||||
Distribution to noncontrolling interest |
(4,647 | ) | | |||||
Net cash provided by (used for) financing activities |
(190,591 | ) | (209,083 | ) | ||||
Effect of exchange rate changes on cash and cash equivalents |
(6,812 | ) | (648 | ) | ||||
Change in cash and cash equivalents |
12,660 | (5,948 | ) | |||||
Cash and cash equivalents, beginning of period |
33,396 | 39,344 | ||||||
Cash and cash equivalents, end of period |
$ | 46,056 | $ | 33,396 | ||||
Free cash flow |
||||||||
Net cash provided by (used for) continuing operations |
$ | 270,376 | $ | 259,900 | ||||
Capital expenditures |
(59,523 | ) | (54,137 | ) | ||||
Proceeds from sale of property and equipment |
358 | 1,208 | ||||||
Free cash flow |
$ | 211,211 | $ | 206,971 | ||||
Pentair, Inc. and Subsidiaries
Supplemental Financial Information by Reportable Business Segment (Unaudited)
Supplemental Financial Information by Reportable Business Segment (Unaudited)
First Qtr | Second Qtr | Third Qtr | Fourth Qtr | Year | ||||||||||||||||
In thousands | 2010 | 2010 | 2010 | 2010 | 2010 | |||||||||||||||
Net sales to external customers |
||||||||||||||||||||
Water Group |
$ | 478,038 | $ | 549,318 | $ | 512,587 | $ | 501,338 | $ | 2,041,281 | ||||||||||
Technical Products Group |
228,975 | 246,849 | 261,148 | 252,520 | 989,492 | |||||||||||||||
Consolidated |
$ | 707,013 | $ | 796,167 | $ | 773,735 | $ | 753,858 | $ | 3,030,773 | ||||||||||
Intersegment sales |
||||||||||||||||||||
Water Group |
$ | 517 | $ | 427 | $ | 442 | $ | 444 | $ | 1,830 | ||||||||||
Technical Products Group |
703 | 1,047 | 1,154 | 913 | 3,817 | |||||||||||||||
Intercompany sales eliminations |
(1,220 | ) | (1,474 | ) | (1,596 | ) | (1,357 | ) | (5,647 | ) | ||||||||||
Consolidated |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Operating income (loss) |
||||||||||||||||||||
Water Group |
$ | 42,138 | $ | 75,954 | $ | 58,457 | $ | 55,039 | $ | 231,588 | ||||||||||
Technical Products Group |
33,098 | 37,990 | 42,605 | 37,840 | 151,533 | |||||||||||||||
Unallocated corporate expenses and
intercompany eliminations |
(11,635 | ) | (13,818 | ) | (10,239 | ) | (13,274 | ) | (48,966 | ) | ||||||||||
Consolidated |
$ | 63,601 | $ | 100,126 | $ | 90,823 | $ | 79,605 | $ | 334,155 | ||||||||||
Operating income as a percent of net sales |
||||||||||||||||||||
Water |
8.8 | % | 13.8 | % | 11.4 | % | 11.0 | % | 11.3 | % | ||||||||||
Technical Products |
14.5 | % | 15.4 | % | 16.3 | % | 15.0 | % | 15.3 | % | ||||||||||
Consolidated |
9.0 | % | 12.6 | % | 11.7 | % | 10.6 | % | 11.0 | % |
First Qtr | Second Qtr | Third Qtr | Fourth Qtr | Year | ||||||||||||||||
In thousands | 2009 | 2009 | 2009 | 2009 | 2009 | |||||||||||||||
Net sales to external customers |
||||||||||||||||||||
Water Group |
$ | 423,932 | $ | 486,990 | $ | 461,570 | $ | 475,272 | $ | 1,847,764 | ||||||||||
Technical Products Group |
209,908 | 206,722 | 201,095 | 226,979 | 844,704 | |||||||||||||||
Consolidated |
$ | 633,840 | $ | 693,712 | $ | 662,665 | $ | 702,251 | $ | 2,692,468 | ||||||||||
Intersegment sales |
||||||||||||||||||||
Water Group |
$ | 289 | $ | 198 | $ | 284 | $ | 510 | $ | 1,281 | ||||||||||
Technical Products Group |
233 | 600 | 544 | 834 | 2,211 | |||||||||||||||
Intercompany sales eliminations |
(522 | ) | (798 | ) | (828 | ) | (1,344 | ) | (3,492 | ) | ||||||||||
Consolidated |
$ | | $ | | $ | | $ | | $ | | ||||||||||
Operating income (loss) |
||||||||||||||||||||
Water Group |
$ | 26,976 | $ | 49,781 | $ | 53,085 | $ | 33,903 | $ | 163,745 | ||||||||||
Technical Products Group |
20,462 | 23,578 | 24,356 | 31,959 | 100,355 | |||||||||||||||
Unallocated corporate expenses and
intercompany eliminations |
(10,224 | ) | (9,799 | ) | (10,759 | ) | (13,370 | ) | (44,152 | ) | ||||||||||
Consolidated |
$ | 37,214 | $ | 63,560 | $ | 66,682 | $ | 52,492 | $ | 219,948 | ||||||||||
Operating income as a percent of net sales |
||||||||||||||||||||
Water |
6.4 | % | 10.2 | % | 11.5 | % | 7.1 | % | 8.9 | % | ||||||||||
Technical Products |
9.7 | % | 11.4 | % | 12.1 | % | 14.1 | % | 11.9 | % | ||||||||||
Consolidated |
5.9 | % | 9.2 | % | 10.1 | % | 7.5 | % | 8.2 | % |
Pentair, Inc. and Subsidiaries
Reconciliation of the GAAP As Reported year ending December 31, 2009 to the Adjusted non-GAAP
excluding the effect of 2009 adjustments (Unaudited)
Reconciliation of the GAAP As Reported year ending December 31, 2009 to the Adjusted non-GAAP
excluding the effect of 2009 adjustments (Unaudited)
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||||
In thousands, except per-share data | 2009 | 2009 | 2009 | 2009 | 2009 | |||||||||||||||
Net sales |
$ | 633,840 | $ | 693,712 | $ | 662,665 | $ | 702,251 | $ | 2,692,468 | ||||||||||
Operating income as reported |
37,214 | 63,560 | 66,682 | 52,492 | 219,948 | |||||||||||||||
% of net sales |
5.9 | % | 9.2 | % | 10.1 | % | 7.5 | % | 8.2 | % | ||||||||||
Adjustments: |
||||||||||||||||||||
Restructuring and asset impairment |
2,824 | 2,944 | 7,295 | 24,881 | 37,944 | |||||||||||||||
Operating income as adjusted |
40,038 | 66,504 | 73,977 | 77,373 | 257,892 | |||||||||||||||
% of net sales |
6.3 | % | 9.6 | % | 11.2 | % | 11.0 | % | 9.6 | % | ||||||||||
Net income from continuing operations attributable
to Pentair, Inc. as reported |
17,255 | 32,006 | 37,033 | 29,218 | 115,512 | |||||||||||||||
Adjustments tax affected |
||||||||||||||||||||
Restructuring and asset impairment, net of
minority interest |
1,864 | 1,943 | 4,815 | 17,549 | 26,171 | |||||||||||||||
Bond tender |
| 3,171 | | | 3,171 | |||||||||||||||
Net income from continuing operations attributable
to Pentair, Inc. as adjusted |
19,119 | 37,120 | 41,848 | 46,767 | 144,854 | |||||||||||||||
Continuing earnings per common share attributable to Pentair, Inc. - diluted | ||||||||||||||||||||
Diluted earnings per common share as reported |
$ | 0.18 | $ | 0.33 | $ | 0.38 | $ | 0.29 | $ | 1.17 | ||||||||||
Adjustments |
0.02 | 0.05 | 0.04 | 0.18 | 0.30 | |||||||||||||||
Diluted earnings per common share as adjusted |
$ | 0.20 | $ | 0.38 | $ | 0.42 | $ | 0.47 | $ | 1.47 | ||||||||||
Weighted average common shares outstanding Diluted |
97,966 | 98,422 | 98,641 | 99,226 | 98,522 |
Pentair, Inc. and Subsidiaries
Reconciliation of the GAAP As Reported year ending December 31, 2009 to the Adjusted non-GAAP
excluding the effect of 2009 adjustments (Unaudited)
Reconciliation of the GAAP As Reported year ending December 31, 2009 to the Adjusted non-GAAP
excluding the effect of 2009 adjustments (Unaudited)
First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | ||||||||||||||||
In thousands | 2009 | 2009 | 2009 | 2009 | 2009 | |||||||||||||||
Water |
||||||||||||||||||||
Net sales |
$ | 423,932 | $ | 486,990 | $ | 461,570 | $ | 475,272 | $ | 1,847,764 | ||||||||||
Operating income as reported |
26,976 | 49,781 | 53,085 | 33,903 | 163,745 | |||||||||||||||
% of net sales |
6.4 | % | 10.2 | % | 11.5 | % | 7.1 | % | 8.9 | % | ||||||||||
Adjustments restructuring and asset impairment |
1,464 | 1,460 | 2,639 | 21,336 | 26,899 | |||||||||||||||
Operating income as adjusted |
28,440 | 51,241 | 55,724 | 55,239 | 190,644 | |||||||||||||||
% of net sales |
6.7 | % | 10.5 | % | 12.1 | % | 11.6 | % | 10.3 | % | ||||||||||
Technical Products |
||||||||||||||||||||
Net sales |
$ | 209,908 | $ | 206,722 | $ | 201,095 | $ | 226,979 | $ | 844,704 | ||||||||||
Operating income as reported |
20,462 | 23,578 | 24,356 | 31,959 | 100,355 | |||||||||||||||
% of net sales |
9.7 | % | 11.4 | % | 12.1 | % | 14.1 | % | 11.9 | % | ||||||||||
Adjustments restructuring and asset impairment |
792 | 1,139 | 4,557 | 2,729 | 9,217 | |||||||||||||||
Operating income as adjusted |
21,254 | 24,717 | 28,913 | 34,688 | 109,572 | |||||||||||||||
% of net sales |
10.1 | % | 12.0 | % | 14.4 | % | 15.3 | % | 13.0 | % |