Attached files

file filename
8-K - FORM 8-K - PENTAIR plcd383783d8k.htm

Exhibit 99.1

Pentair, Inc.

5500 Wayzata Blvd., Suite 800

MInneapolis, MN 55416

763 545 1730 Tel

763 656 5400 Fax

 

LOGO

News Release

Pentair Reports Solid Second Quarter Results;

Sales up 3 Percent, Adjusted EPS of $0.83,

Cash Flow of $222 Million

 

   

Second quarter sales increased to $942 million, up 3 percent from last year

 

   

Adjusted EPS of $0.83, up 11 percent over the same quarter last year; Reported EPS of $0.71

 

   

Updates full-year adjusted EPS guidance to $2.70 to $2.76, up 12 to 15 percent from last year; Reported EPS to $2.55 to $2.61.

 

   

Planning underway for pending merger with Tyco International’s Flow Control business and on-track for end of September closing; Integration planning team in place.

Reconciliations of GAAP to Non-GAAP are in the attached financial tables.

MINNEAPOLIS — July 24, 2012 — Pentair, Inc. (NYSE: PNR) today announced second quarter 2012 sales of $942 million, an increase of 3 percent from the prior year quarter. When adjusted to exclude acquisition-related and repositioning costs, second quarter 2012 EPS were $0.83, up 11 percent from adjusted EPS of $0.75 in the second quarter of last year. Earnings per diluted share (“EPS”) on a GAAP basis, including acquisition-related and repositioning costs for the second quarter, were $0.71 compared to $0.67 of EPS in the second quarter last year.

“Pentair delivered another strong quarter of margin expansion led by pricing and productivity, which demonstrates the power of the Pentair Integrated Management System (PIMS) and our strong brands and market positions,” said Randall J. Hogan, Pentair chairman and chief executive officer. “While the global macro environment remains challenging, we continue to see pockets of growth in several verticals, including North American industrial, agriculture, pool, aquaculture, water reuse, and energy.”

After excluding $17 million of acquisition-related and repositioning costs in the second quarter of 2012, operating income was $134 million, up 11 percent, and operating margins expanded 100 basis points to 14.3 percent. On a reported basis, the company delivered operating income of $118 million in the quarter, up 8 percent from $109 million in the same quarter last year. Pricing and productivity gains more than offset material inflation and higher labor costs. The company reported an effective tax rate of approximately 28 percent.

Free cash flow in the quarter was $222 million, resulting in $140 million for the first half of 2012. The company expects to deliver full year free cash flow greater than 100 percent of net income.

(more)


- 2 -

 

SECOND QUARTER BUSINESS HIGHLIGHTS

Water & Fluid Solutions sales grew 7 percent year-over-year to $676 million, with the Clean Process Technologies (“CPT”) acquisition adding 6 percentage points and a negative three-percentage point impact from foreign exchange. In fast growth regions, Water sales grew 19 percent, largely driven by the CPT acquisition. Within Water & Fluid Solutions, the second quarter sales performances were as follows:

 

   

Flow sales, which accounted for approximately 37 percent of Water & Fluid Solutions sales, were down 1 percent versus the prior year quarter as a result of minimal weather-related events and continued softness in western Europe.

 

   

Treatment/Process sales, which accounted for approximately 38 percent of Water & Fluid Solutions sales, were up 14 percent from last year, benefiting from the CPT acquisition. Sales in advanced water and energy grew double digits to help offset the negative impact of foreign exchange.

 

   

Aquatic Systems sales, which accounted for approximately 25 percent of Water & Fluid Solutions sales, were up 8 percent year-over-year, driven by pool dealer expansion and continued strong demand for Pentair’s energy efficient products and solutions.

Water & Fluid Solutions’ second quarter reported operating income totaled $92 million. Excluding repositioning charges included in the Water & Fluid Solutions segment, second quarter operating income totaled $99 million, up 10 percent as compared to $90 million in the same period last year. Operating margins increased by 50 basis points to 14.7 percent. Pricing and productivity initiatives more than offset inflation during the quarter.

Technical Products delivered second quarter 2012 sales of $266 million, down 4 percent versus the prior year quarter, including a three-percentage point unfavorable impact from foreign exchange.

 

   

Excluding foreign exchange and a previously disclosed end-of-life communications program, sales were bolstered by strong pricing and favorable markets such as North American industrial, commercial, and energy.

Technical Products reported second quarter operating income of $51 million. Excluding restructuring charges included in the Technical Products segment, second quarter operating income totaled $54 million, up 11 percent compared to $48 million in the same quarter last year. Second quarter 2012 operating margins increased to a quarterly record of 20.2 percent, an increase of 290 basis points when compared to the prior year quarter. Pricing and productivity gains more than offset material inflation and higher labor costs.

 

(more)


- 3 -

 

OUTLOOK

The company is updating its full year 2012 EPS outlook to a range of $2.55 to $2.61. Excluding acquisition-related and repositioning costs and specific tax benefits, the company’s full year 2012 adjusted EPS outlook is now $2.70 to $2.76. This represents an increase of 12 to 15 percent from 2011 adjusted EPS of $2.41. The company anticipates full year 2012 sales of approximately $3.6 billion and adjusted operating profits to be consistent with previously provided outlook.

In addition, the company introduced third quarter 2012 EPS guidance of $0.61 to $0.63, up 5 to 9 percent versus the same quarter last year’s adjusted EPS. Third quarter 2012 sales are expected to be up 1 to 3 percent over last year’s quarter to a range of $900 million to $915 million.

Both the full year and third quarter outlook do not include any future impact from the pending merger with Tyco International’s Flow Control business, as announced and detailed in the press release on March 28.

“The top-line is challenged by Europe and FX and for the full year is expected to be a little lighter than previously forecasted,” said Hogan. “However, due to PIMS, pricing and productivity, we are on track to deliver another strong year of EPS growth. We continue to invest in our brands and innovation and position our company to fully participate in fast growth regions where rising GDP and urbanization are driving infrastructure, energy and water demands.”

OTHER ITEMS

On March 28, 2012, Pentair and Tyco International Ltd. (“Tyco”) announced a definitive agreement to combine Tyco’s Flow Control business with Pentair in a tax-free, all-stock merger. Upon completion of the transaction, Pentair shareholders will own approximately 47.5 percent of the combined company and Tyco shareholders will own approximately 52.5 percent.

“Our pending merger with Tyco’s Flow Control business remains on-track for end of September closing. We believe this transaction is a great strategic fit, as it increases our global presence and exposure to high growth, attractive sectors. Our Integration & Standardization Team (IST) is fully staffed with a team of functional and business leaders, including those from Tyco Flow once the transaction closes,” said Hogan.

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 2012 results on a two-way conference call with investors at 9 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 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.

 

(more)


- 4 -

 

CAUTION CONCERNING FORWARD-LOOKING STATEMENTS

This communication may contain certain statements about Pentair, Inc. (“Pentair”), Tyco Flow Control International Ltd. (“Tyco Flow”) and Tyco International Ltd. (“Tyco”) that are “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. The forward-looking statements contained in this press release may include statements about the expected effects on Pentair, Tyco Flow and Tyco of the proposed merger of Pentair and Tyco Flow (the “Merger”), the anticipated timing and benefits of the Merger, Pentair’s and Tyco Flow’s anticipated standalone or combined financial results and all other statements in this document other than historical facts. 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”, “expect”, “positioned”, “strategy”, “future” or words, phrases or terms of similar substance or the negative thereof, are forward-looking statements. These statements are based on the current expectations of the management of Pentair, Tyco Flow and Tyco (as the case may be) and are subject to uncertainty and changes in circumstances and involve risks and uncertainties that could cause actual results to differ materially from those expressed or implied in such forward-looking statements. In addition, these statements are based on a number of assumptions that are subject to change. Such risks, uncertainties and assumptions include: the satisfaction of the conditions to the Merger and other risks related to the completion of the Merger and actions related thereto; Pentair’s and Tyco’s ability to complete the Merger on anticipated terms and schedule, including the ability to obtain shareholder or regulatory approvals of the Merger and related transactions; risks relating to any unforeseen liabilities of Pentair or Tyco Flow; future capital expenditures, expenses, revenues, earnings, synergies, economic performance, indebtedness, financial condition, losses and future prospects; business and management strategies and the expansion and growth of Pentair’s or Tyco Flow’s operations; Pentair’s and Tyco Flow’s ability to integrate successfully after the Merger and achieve anticipated synergies; the effects of government regulation on Pentair’s or Tyco Flow’s businesses; the risk that disruptions from the transaction will harm Pentair’s or Tyco Flow’s business; Pentair’s, Tyco Flow’s and Tyco’s plans, objectives, expectations and intentions generally; and other factors detailed in Pentair’s and Tyco’s reports filed with the U.S. Securities and Exchange Commission (the “SEC”), including their Annual Reports on Form 10-K under the caption “Risk Factors”. Forward-looking statements included herein are made as of the date hereof, and none of Pentair, Tyco Flow or Tyco undertakes any obligation to update publicly such statements to reflect subsequent events or circumstances.

 

(more)


- 5 -

 

ADDITIONAL INFORMATION

The Merger will be submitted to a vote of Pentair shareholders and the proposed distribution of Tyco Flow to Tyco shareholders (the “Distribution”) will be submitted to a vote of Tyco shareholders. On May 8, 2012, Tyco Flow filed with the SEC a registration statement on Form S-4, as subsequently amended, containing a preliminary proxy statement/prospectus regarding the Merger. On May 8, 2012, Tyco Flow filed with the SEC a registration statement on Form S-1, as subsequently amended, containing a preliminary prospectus and Tyco filed with the SEC a preliminary proxy statement, as subsequently amended, regarding the Distribution. The preliminary proxy statement/prospectus regarding the Merger, the preliminary prospectus regarding the Distribution and the Tyco preliminary proxy statement are available free of charge on the SEC’s website at www.sec.gov. Pentair plans to file with the SEC and mail to its shareholders a definitive proxy statement regarding the Merger and Tyco plans to file with the SEC and mail to its shareholders a definitive proxy statement regarding the Distribution. Shareholders are urged to read the Form S-4 containing the preliminary proxy statement/prospectus, the Form S-1 containing the preliminary prospectus and the Tyco preliminary proxy statement, which are available now, and the Form S-4 containing the definitive proxy statement/prospectus regarding the Merger, the Form S-1 containing the definitive prospectus regarding the Distribution and the Tyco definitive proxy statement and any other relevant documents when they become available, because they will contain important information about Pentair, Tyco and Tyco Flow and the proposed transactions. The definitive proxy statement/prospectus relating to the Merger, the definitive prospectus relating to the Distribution, the Tyco definitive proxy statement and other documents relating to the proposed transaction (when they are available) can be obtained free of charge from the SEC’s website at www.sec.gov. These documents (when they are available) can also be obtained free of charge from Pentair upon written request to Investor Relations Department, Pentair, Inc., 5500 Wayzata Blvd., Suite 800, Minneapolis, MN, 55416, or by calling (763) 545-1730 or from Tyco or Tyco Flow upon written request to Investor Relations Department, Tyco International Ltd., 9 Roszel Road, Princeton, NJ, 08540, or by calling (609) 720-4200.

PARTICIPANTS IN THE SOLICITATION

Pentair and Tyco and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from shareholders in connection with the proposed transaction under the rules of the SEC. Information about the directors and executive officers of Pentair may be found in its Annual Report on Form 10-K for the year ended December 31, 2011 filed with the SEC on February 21, 2012, the definitive proxy statement relating to its 2012 annual meeting of shareholders filed with the SEC on March 9, 2012 and Tyco Flow’s registration statement on Form S-4 containing the preliminary proxy statement/prospectus relating to the Merger, which was filed with the SEC on May 8, 2012, as subsequently amended. Information about the directors and executive officers of Tyco may be found in its Annual Report on Form 10-K for the year ended September 30, 2011 filed with the SEC on November 16, 2011, the definitive proxy statement relating to its 2012 annual general meeting of shareholders filed with the SEC on January 13, 2012 and Tyco’s preliminary proxy statement, which was filed with the SEC on May 8, 2012, as subsequently amended. These documents can be obtained free of charge from the sources indicated above. Additional information regarding the interests of these participants will also be included in the definitive proxy statements when it becomes available.

 

(more)


- 6 -

 

ABOUT PENTAIR, INC.

Pentair (www.pentair.com) is a global diversified industrial company headquartered in Minneapolis, Minnesota. Pentair Water and Fluid Solutions is a leading provider of innovative water and fluid processing products and solutions used in a wide range of applications. Pentair Technical Products is a leading provider of products that enclose and protect some of the world’s most sensitive electronics and electrical equipment, ensuring their safe, secure and reliable performance. With 2011 revenues of $3.5 billion, Pentair employs over 15,000 people worldwide.

PENTAIR CONTACTS:

Investors:

Jim Lucas, Vice President of Investor Relations

Direct: 763-656-5575

Email: jim.lucas@pentair.com

Media:

Betsy Day, Corporate Communications Manager

Direct: 763-656-5537

Email: betsy.day@pentair.com

 


Pentair, Inc. and Subsidiaries

Condensed Consolidated Statements of Income (Unaudited)

 

     Three months ended     Six months ended  

In thousands, except per-share data

   June 30,
2012
    July 2,
2011
    June 30,
2012
    July 2,
2011
 

Net sales

   $ 941,525     $ 910,175     $ 1,799,702     $ 1,700,448  

Cost of goods sold

     629,397       622,439       1,206,855       1,163,653  
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross profit

     312,128       287,736       592,847       536,795  

% of net sales

     33.2     31.6     32.9     31.6

Selling, general and administrative

     173,445       158,432       348,455       303,192  

% of net sales

     18.4     17.4     19.4     17.8

Research and development

     20,891       19,882       41,648       38,004  

% of net sales

     2.3     2.2     2.2     2.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     117,792       109,422       202,744       195,599  

% of net sales

     12.5     12.0     11.3     11.5

Other (income) expense:

        

Equity income of unconsolidated subsidiaries

     (636     (672     (1,685     (907

Net interest expense

     16,079       14,613       30,847       23,938  

% of net sales

     1.7     1.6     1.7     1.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes and noncontrolling interest

     102,349       95,481       173,582       172,568  

Provision for income taxes

     28,864       27,344       37,943       52,397  

effective tax rate

     28.2     28.6     21.9     30.4
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income before noncontrolling interest

     73,485       68,137       135,639       120,171  

Noncontrolling interest

     1,655       1,425       2,995       2,918  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Pentair, Inc.

   $ 71,830     $ 66,712     $ 132,644     $ 117,253  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share attributable to Pentair, Inc.

        

Basic

   $ 0.73     $ 0.68     $ 1.34     $ 1.19  

Diluted

   $ 0.71     $ 0.67     $ 1.32     $ 1.17  

Weighted average common shares outstanding

        

Basic

     99,047       98,333       98,856       98,190  

Diluted

     101,165       100,065       100,785       99,825  

Cash dividends declared per common share

   $ 0.22     $ 0.20     $ 0.44     $ 0.40  


Pentair, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

 

In thousands

   June 30,
2012
     December 31,
2011
     July 2,
2011
 

Assets

        

Current assets

        

Cash and cash equivalents

   $ 60,598      $ 50,077      $ 68,972  

Accounts and notes receivable, net

     572,144        569,204        595,407  

Inventories

     460,039        449,863        484,795  

Deferred tax assets

     58,899        60,899        60,833  

Prepaid expenses and other current assets

     124,345        107,792        124,632  
  

 

 

    

 

 

    

 

 

 

Total current assets

     1,276,025        1,237,835        1,334,639  

Property, plant and equipment, net

     381,063        387,525        410,547  

Other assets

        

Goodwill

     2,255,134        2,273,918        2,573,430  

Intangibles, net

     570,503        592,285        654,908  

Other

     103,544        94,750        78,788  
  

 

 

    

 

 

    

 

 

 

Total other assets

     2,929,181        2,960,953        3,307,126  
  

 

 

    

 

 

    

 

 

 

Total assets

   $ 4,586,269      $ 4,586,313      $ 5,052,312  
  

 

 

    

 

 

    

 

 

 

Liabilities and Shareholders’ Equity

        

Current liabilities

        

Short-term borrowings

   $ 222      $ 3,694      $ 21,451  

Current maturities of long-term debt

     1,193        1,168        1,289  

Accounts payable

     288,265        294,858        315,403  

Employee compensation and benefits

     89,514        109,361        108,836  

Current pension and post-retirement benefits

     9,052        9,052        8,733  

Accrued product claims and warranties

     44,935        42,630        47,259  

Income taxes

     32,228        14,547        21,498  

Accrued rebates and sales incentives

     45,870        37,009        42,567  

Other current liabilities

     150,437        129,522        144,366  
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     661,716        641,841        711,402  

Other liabilities

        

Long-term debt

     1,233,794        1,304,225        1,384,167  

Pension and other retirement compensation

     247,324        248,615        217,021  

Post-retirement medical and other benefits

     29,921        31,774        27,954  

Long-term income taxes payable

     13,294        26,470        23,832  

Deferred tax liabilities

     190,173        188,957        235,422  

Other non-current liabilities

     92,175        97,039        85,660  
  

 

 

    

 

 

    

 

 

 

Total liabilities

     2,468,397        2,538,921        2,685,458  

Shareholders’ equity

     2,117,872        2,047,392        2,366,854  
  

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 4,586,269      $ 4,586,313      $ 5,052,312  
  

 

 

    

 

 

    

 

 

 

Days sales in accounts receivable (13 month moving average)

     61        61        61  

Days inventory on hand (13 month moving average)

     86        83        82  

Days in accounts payable (13 month moving average)

     71        71        72  


Pentair, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

 

     Six months ended  
     June 30,     July 2,  

In thousands

   2012     2011  

Operating activities

    

Net income before noncontrolling interest

   $ 135,639     $ 120,171  

Adjustments to reconcile net income to net cash provided by (used for) operating activities

    

Equity income of unconsolidated subsidiaries

     (1,685     (907

Depreciation

     32,666       32,685  

Amortization

     19,677       17,180  

Deferred income taxes

     3,654       3,012  

Stock compensation

     10,075       10,527  

Excess tax benefits from stock-based compensation

     (1,740     (1,465

Loss (gain) on sale of assets

     (3,106     229  

Changes in assets and liabilities, net of effects of business acquisitions

    

Accounts and notes receivable

     (5,531     (1,111

Inventories

     (12,276     2,425  

Prepaid expenses and other current assets

     (983     (2,696

Accounts payable

     (4,271     (22,878

Employee compensation and benefits

     (18,686     (22,675

Accrued product claims and warranties

     2,466       2,901  

Income taxes

     17,709       12,780  

Other current liabilities

     10,209       25,481  

Pension and post-retirement benefits

     (553     (853

Other assets and liabilities

     (16,503     (22,195
  

 

 

   

 

 

 

Net cash provided by (used for) operating activities

     166,761       152,611  

Investing activities

    

Capital expenditures

     (31,312     (35,221

Proceeds from sale of property and equipment

     4,868       89  

Acquisitions, net of cash acquired

     (19,905     (733,105

Other

     (3,073     119  
  

 

 

   

 

 

 

Net cash provided by (used for) investing activities

     (49,422     (768,118

Financing activities

    

Net short-term borrowings

     (3,472     16,518  

Proceeds from long-term debt

     352,463       1,320,957  

Repayment of long-term debt

     (420,810     (661,422

Debt issuance costs

     —          (8,721

Excess tax benefits from stock-based compensation

     1,740       1,465  

Stock issued to employees, net of shares withheld

     16,163       9,551  

Repurchases of common stock

     —          (287

Dividends paid

     (44,140     (39,739
  

 

 

   

 

 

 

Net cash provided by (used for) financing activities

     (98,056     638,322  

Effect of exchange rate changes on cash and cash equivalents

     (8,762     101  
  

 

 

   

 

 

 

Change in cash and cash equivalents

     10,521       22,916  

Cash and cash equivalents, beginning of period

     50,077       46,056  
  

 

 

   

 

 

 

Cash and cash equivalents, end of period

   $ 60,598     $ 68,972  
  

 

 

   

 

 

 

Free cash flow

    

Net cash provided by (used for) operating activities

   $ 166,761     $ 152,611  

Capital expenditures

     (31,312     (35,221

Proceeds from sale of property and equipment

     4,868       89  
  

 

 

   

 

 

 

Free cash flow

   $ 140,317     $ 117,479  
  

 

 

   

 

 

 


Pentair, Inc. and Subsidiaries

Supplemental Financial Information by Reportable Business Segment (Unaudited)

 

     First Qtr     Second Qtr     Six Months     First Qtr     Second Qtr     Six Months  

In thousands

   2012     2012     2012     2011     2011     2011  

Net sales to external customers

            

Water & Fluid Solutions

   $ 586,978     $ 675,522     $ 1,262,500     $ 515,368     $ 631,994     $ 1,147,362  

Technical Products

     271,199       266,003       537,202       274,905       278,181       553,086  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

   $ 858,177     $ 941,525     $ 1,799,702     $ 790,273     $ 910,175     $ 1,700,448  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Intersegment sales

            

Water & Fluid Solutions

   $ 73     $ (116   $ (43   $ 455     $ 316     $ 771  

Technical Products

     1,359       1,535       2,894       999       1,559       2,558  

Other

     (1,432     (1,419     (2,851     (1,454     (1,875     (3,329
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

   $ —        $ —        $ —        $ —        $ —        $ —     
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income (loss)

            

Water & Fluid Solutions

   $ 63,677     $ 91,989     $ 155,666     $ 56,528     $ 84,521     $ 141,049  

Technical Products

     50,459       50,624       101,083       48,087       48,261       96,348  

Other

     (29,184     (24,821     (54,005     (18,438     (23,360     (41,798
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Consolidated

   $ 84,952     $ 117,792     $ 202,744     $ 86,177     $ 109,422     $ 195,599  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income as a percent of net sales

            

Water & Fluid Solutions

     10.8     13.6     12.3     11.0     13.4     12.3

Technical Products

     18.6     19.0     18.8     17.5     17.3     17.4

Consolidated

     9.9     12.5     11.3     10.9     12.0     11.5


Pentair, Inc. and Subsidiaries

Reconciliation of the GAAP “As Reported” year ending December 31, 2012 to the “Adjusted” non-GAAP

excluding the effect of 2012 adjustments (Unaudited)

 

Total Pentair    First Quarter     Second Quarter     Year  

In millions, except per-share data

   2012     2012     2012  

Net sales

   $ 858.2      $ 941.5      approx $ 3,600   
  

 

 

   

 

 

   

 

 

 

Operating income—as reported

     85.0        117.8        approx 411-421   

% of net sales

     9.9     12.5     approx. 11.5

Adjustments:

      

Deal related costs

     11.8        6.3        18.1   

Restructuring

     —          10.4        10.4   
  

 

 

   

 

 

   

 

 

 

Operating income—as adjusted

     96.8        134.5        approx 440-450   

% of net sales

     11.3     14.3     approx. 12 %+ 

Net income attributable to Pentair, Inc.—as reported

     60.8        71.8        approx 258-264   

Interest expense

     (1.2     —          (1.2

Other adjustments net of tax

     4.4        11.9        16.3   
  

 

 

   

 

 

   

 

 

 

Net income from continuing operations attributable to Pentair, Inc.—as adjusted

     64.0        83.7        approx 273 -279   
  

 

 

   

 

 

   

 

 

 

Continuing earnings per common share attributable to Pentair, Inc.—diluted

      

Diluted earnings per common share—as reported

   $ 0.61      $ 0.71      $ 2.55-$2.61   

Adjustments

     0.03        0.12        0.15   
  

 

 

   

 

 

   

 

 

 

Diluted earnings per common share—as adjusted

   $ 0.64      $ 0.83      $ 2.70-$2.76   
  

 

 

   

 

 

   

 

 

 

Pentair, Inc. and Subsidiaries

Reconciliation of the GAAP “As Reported” year ending December 31, 2011 to the “Adjusted” non-GAAP

excluding the effect of 2011 adjustments (Unaudited)

 

Total Pentair    First Quarter     Second Quarter     Third Quarter     Fourth Quarter     Year  

In millions, except per-share data

   2011     2011     2011     2011     2011  

Net sales

   $ 790.3      $ 910.2      $ 890.5      $ 865.7      $ 3,456.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income—as reported

     86.2        109.4        92.9        (120.0     168.5   

% of net sales

     10.9     12.0     10.4     (13.9 %)      4.9

Adjustments:

          

CPT deal related costs

     1.7        6.1        —          0.5        8.3   

Restructuring

     —          —          2.1        10.8        12.9   

Inventory step-up and customer backlog

     0.2        5.3        5.8        2.2        13.5   

Goodwill impairment

     —          —          —          200.5        200.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income—as adjusted

     88.1        120.8        100.8        94.0        403.7   

% of net sales

     11.1     13.3     11.3     10.9     11.7

Net income attributable to Pentair, Inc.—as reported

     50.5        66.7        51.1        (134.1     34.2   

Adjustments net of tax

     1.3        8.8        6.6        189.8        206.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income from continuing operations attributable to Pentair, Inc.—as adjusted

     51.8        75.5        57.7        55.7        240.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Continuing earnings per common share attributable to Pentair, Inc.—diluted

          

Diluted earnings per common share—as reported

   $ 0.51      $ 0.67      $ 0.51      $ (1.36   $ 0.34   

Adjustments

     0.01        0.08        0.07        1.92        2.07   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted earnings per common share—as adjusted

   $ 0.52      $ 0.75      $ 0.58      $ 0.56      $ 2.41   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


Pentair, Inc. and Subsidiaries

Reconciliation of the GAAP “As Reported” year ending December 31, 2012 to the “Adjusted” non-GAAP

excluding the effect of 2012 adjustments (Unaudited)

 

Water

In millions

   First Quarter
2012
    Second Quarter
2012
   

Year

2012

Net sales

   $ 587.0      $ 675.5      approx $2,500
  

 

 

   

 

 

   

 

Operating income—as reported

     63.7      $ 92.0      approx 305 - 310

% of net sales

     10.9     13.6   approx. 12.0%

Adjustments—restructuring

     —          6.9      7
  

 

 

   

 

 

   

 

Operating income—as adjusted

     63.7        98.9      approx 312 - 317

% of net sales

     10.9     14.7   approx. 12.5%

Technical Products

      

Net sales

   $ 271.2      $ 266.0      approx $1,100
  

 

 

   

 

 

   

 

Operating income—as reported

     50.5        50.6      approx 196 - 201

% of net sales

     18.6     19.0   approx. 18.0%

Adjustments—restructuring

     —          3.1      3
  

 

 

   

 

 

   

 

Operating income—as adjusted

     50.5        53.7      approx 199 - 204

% of net sales

     18.6     20.2   approx. 18.5%

Pentair, Inc. and Subsidiaries

Reconciliation of the GAAP “As Reported” year ending December 31, 2011 to the “Adjusted” non-GAAP

excluding the effect of 2011 adjustments (Unaudited)

 

Water

In millions

   First Quarter
2011
    Second Quarter
2011
    Third Quarter
2011
    Fourth Quarter
2011
    Year
2011
 

Net sales

   $ 515.4      $ 632.0      $ 614.6      $ 607.9      $ 2,369.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income—as reported

   $ 56.5      $ 84.5      $ 59.6      $ (142.3   $ 58.3   

% of net sales

     11.0     13.4     9.7     (23.4 %)      2.5

Adjustments:

          

Restructuring

     —          —          2.0        7.8        9.8   

Inventory step-up and customer backlog

     0.2        5.3        5.8        2.2        13.5   

Goodwill impairment

     —          —          —          200.5        200.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income—as adjusted

     56.7        89.8        67.4        68.2        282.1   

% of net sales

     11.0     14.2     11.0     11.2     11.9

Technical Products

          

Net sales

   $ 274.9      $ 278.2      $ 276.0      $ 257.8      $ 1,086.9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income—as reported

   $ 48.1      $ 48.3      $ 48.6      $ 40.3      $ 185.3   

% of net sales

     17.5     17.3     17.6     15.6     17.0

Adjustments—restructuring

     —          —          0.1        2.0        2.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income—as adjusted

     48.1        48.3        48.7        42.3        187.4   

% of net sales

     17.5     17.3     17.7     16.4     17.2