Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K - PENTAIR plc | a2014q1form8-k.htm |
Exhibit 99.1
News Release
Pentair Reports First Quarter 2014 Results
• | First quarter sales of $1.7 billion. |
• | Adjusted EPS grew 26 percent to $0.73. |
• | Adjusted operating margins expanded 170 basis points to 11.8 percent. |
• | The company reaffirms 2014 adjusted EPS guidance of $3.85 - $4.00. |
Reconciliations of GAAP to Non-GAAP measures are in the attached financial tables.
SCHAFFHAUSEN, Switzerland — April 22, 2014— Pentair Ltd. (NYSE: PNR) today announced first quarter 2014 sales of $1.7 billion. Sales were down 3 percent compared to sales for the same period last year. Adjusted first quarter 2014 earnings per diluted share (“EPS”) were $0.73, up 26 percent from adjusted EPS of $0.58 in the first quarter of last year. On a GAAP basis, the company reported EPS of $0.59 compared to EPS of $0.25 in the first quarter of 2013. Adjusted EPS and operating income exclude repositioning costs, acquisition and redomicile-related expenses, gain/loss on sale of a business and certain tax items.
First quarter 2014 adjusted operating income was $204 million, up 14 percent compared to adjusted operating income for first quarter 2013, and adjusted operating margins were 11.8 percent, an expansion of 170 basis points when compared to adjusted 2013 operating margins. On a GAAP basis, the company reported operating income of $180 million.
Free cash flow in the quarter was a usage of $26 million, reflecting normal seasonality and timing of cash flows. The company expects to deliver full year free cash flow greater than 105 percent of net income.
The quarterly dividend effective for the first and second quarters of 2014 is $0.25 per share per quarter. The company is seeking authorization from its shareholders at its 2014 annual general meeting to increase the dividend to $0.30 per share per quarter for each of the third and fourth quarters of 2014 and the first and second quarters of 2015. If approved by shareholders, the 2014 dividend increase will mark the 38th consecutive year in which Pentair has increased its dividend.
“This quarter, our Food & Beverage and Residential & Commercial verticals delivered strong sales performance, helping to offset declines in our Energy and Infrastructure verticals,” said Randall J. Hogan, Pentair Chairman and Chief Executive Officer. “We were pleased with our strong double-digit EPS growth in the quarter which was driven by the continued momentum in productivity and synergies.”
FIRST QUARTER BUSINESS HIGHLIGHTS
Unless otherwise indicated, all comparisons are year-over-year against 2013 adjusted results. See attached reconciliations of these Non-GAAP measures.
Valves & Controls delivered first quarter 2014 sales of $535 million, down 9 percent versus the prior year quarter. Backlog increased 2 percent to $1.4 billion compared to fourth quarter 2013.
• | Sales in the Energy vertical, which accounted for roughly 60 percent of Valves & Controls revenue in the quarter, declined 12 percent. Sales to the oil & gas industry were down 5 percent while sales to the power industry decreased 18 percent. Sales to the mining industry decreased 24 percent. |
• | Sales in the Industrial vertical, which accounted for nearly 40 percent of Valves & Controls revenue in the quarter, decreased 4 percent. |
Valves & Controls delivered first quarter adjusted operating income of $62 million, up 4 percent compared to $59 million in the same quarter last year. First quarter adjusted operating margins increased 140 basis points to 11.5 percent. Price and productivity more than offset inflation during the quarter. Including repositioning and other charges, Valves & Controls reported a GAAP operating income of $52 million in the first quarter.
(more)
2
Process Technologies first quarter sales were $418 million, up 5 percent versus the prior year quarter.
• | Sales in the Residential & Commercial vertical, which accounted for roughly 60 percent of Process Technologies revenue in the quarter, grew 10 percent. |
• | Sales in the Food & Beverage vertical, which accounted for approximately 25 percent of Process Technologies revenue in the quarter, increased 17 percent. |
Process Technologies first quarter adjusted operating income of $49 million represented a 6 percent increase as compared to $46 million in the same period last year. Adjusted operating margins increased by 10 basis points to 11.7 percent. Price and productivity offset inflation in the quarter. Including repositioning and other charges, Process Technologies reported a GAAP operating income of $46 million in the first quarter.
Flow Technologies delivered first quarter 2014 sales of $364 million, down 7 percent versus the prior year quarter.
• | Sales in the Residential & Commercial vertical, which accounted for roughly 40 percent of Flow Technologies revenue in the quarter, grew 2 percent. |
• | Sales in the Infrastructure vertical, which accounted for approximately 25 percent of Flow Technologies revenue in the quarter, decreased 22 percent. |
• | Sales in the Food & Beverage vertical, which accounted for approximately 15 percent of Flow Technologies revenue in the quarter, decreased 6 percent. |
• | Sales in the Industrial vertical, which accounted for nearly 15 percent of Flow Technologies revenue in the quarter, grew 2 percent. |
Flow Technologies delivered first quarter adjusted operating income of $36 million, down 2 percent compared to $37 million in the same quarter last year. First quarter 2014 adjusted operating margins increased 50 basis points to 9.9 percent. Price and productivity more than offset inflation during the quarter. Including repositioning and other charges, Flow Technologies reported a GAAP operating income of $28 million in the first quarter.
Technical Solutions delivered first quarter 2014 sales of $415 million, up 1 percent versus the prior year quarter.
• | Sales in the Industrial vertical, which accounted for roughly 50 percent of Technical Solutions revenue in the quarter, increased 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 approximately 15 percent of Technical Solutions revenue in the quarter, grew 12 percent. |
• | Sales in the Infrastructure vertical, which accounted for nearly 15 percent of Technical Solutions revenue in the quarter, increased 6 percent. |
Technical Solutions delivered first quarter adjusted operating income of $79 million, up 13 percent compared to $70 million in the same quarter last year. First quarter 2014 adjusted operating margins increased 210 basis points to 19.1 percent. Price and productivity gains more than offset material and labor inflation. Including repositioning and other charges, Technical Solutions reported a GAAP operating income of $76 million in the first quarter.
OUTLOOK
The company continues to expect full year 2014 adjusted EPS to be between $3.85 - $4.00, which represents an increase of approximately 22 percent from 2013 adjusted EPS of $3.21. The company anticipates full year 2014 sales of $7.7 billion, or up approximately 2 to 4 percent over 2013 sales. The company expects to generate free cash flow in excess of 105 percent of net income in 2014.
“We expect to deliver another year of strong double-digit EPS growth,” said Hogan. “We continue to have confidence in our ability to deliver on the areas within our control. We believe the second quarter will represent our last significant year-over-year Australian project headwind and the second half should show improving growth.”
In addition, the company introduced second quarter 2014 adjusted EPS guidance of $1.02 - $1.05, up approximately 13 percent versus the same quarter last year's adjusted EPS. The company expects second quarter revenue to be approximately $1.95 billion, which is flat to down 1 percent compared to second quarter 2013 revenue.
(more)
3
EARNINGS CONFERENCE CALL
Pentair Chairman and CEO Randall J. Hogan and Chief Financial Officer John L. Stauch will discuss the company’s performance and first quarter 2014 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,” “goals,” “plans,” “believes,” “expects,” “intends,” “will,” “likely,” “may,” “anticipates,” “estimates,” “projects,” “should,” “would,” “positioned,” “strategy,” “future,” "outlook," "opportunity" 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 complete the Redomicile and achieve the expected benefits from the Redomicile; the ability to successfully integrate the Flow Control business and achieve expected benefits from such combination; 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 2013 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 2013 revenues of $7.5 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
(more)
4
Pentair Ltd. and Subsidiaries | ||||||
Condensed Consolidated Statements of Operations (Unaudited) | ||||||
Three months ended | ||||||
In millions, except per-share data | March 29, 2014 | March 30, 2013 | ||||
Net sales | $ | 1,725.2 | $ | 1,774.5 | ||
Cost of goods sold | 1,146.9 | 1,250.7 | ||||
Gross profit | 578.3 | 523.8 | ||||
% of net sales | 33.5 | % | 29.5 | % | ||
Selling, general and administrative | 368.4 | 416.0 | ||||
% of net sales | 21.4 | % | 23.4 | % | ||
Research and development | 30.0 | 33.5 | ||||
% of net sales | 1.7 | % | 1.9 | % | ||
Operating income | 179.9 | 74.3 | ||||
% of net sales | 10.4 | % | 4.2 | % | ||
Other (income) expense: | ||||||
Equity income of unconsolidated subsidiaries | (0.4 | ) | (0.2 | ) | ||
Loss (gain) on sale of businesses | 8.0 | (16.7 | ) | |||
Net interest expense | 15.7 | 17.0 | ||||
% of net sales | 0.9 | % | 1.0 | % | ||
Income before income taxes and noncontrolling interest | 156.6 | 74.2 | ||||
Provision for income taxes | 38.0 | 20.9 | ||||
Effective tax rate | 24.3 | % | 28.2 | % | ||
Net income before noncontrolling interest | 118.6 | 53.3 | ||||
Noncontrolling interest | — | 1.6 | ||||
Net income attributable to Pentair Ltd. | $ | 118.6 | $ | 51.7 | ||
Earnings per common share attributable to Pentair Ltd. | ||||||
Basic | $ | 0.60 | $ | 0.25 | ||
Diluted | $ | 0.59 | $ | 0.25 | ||
Weighted average common shares outstanding | ||||||
Basic | 196.2 | 204.8 | ||||
Diluted | 199.7 | 208.2 | ||||
Cash dividends paid per common share | $ | 0.25 | $ | 0.23 | ||
(more)
5
Pentair Ltd. and Subsidiaries | ||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||
March 29, 2014 | December 31, 2013 | |||||
In millions | ||||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | $ | 211.1 | $ | 265.1 | ||
Accounts and notes receivable, net | 1,410.7 | 1,334.3 | ||||
Inventories | 1,271.6 | 1,243.3 | ||||
Other current assets | 411.9 | 389.4 | ||||
Total current assets | 3,305.3 | 3,232.1 | ||||
Property, plant and equipment, net | 1,162.0 | 1,170.0 | ||||
Other assets | ||||||
Goodwill | 5,098.9 | 5,134.2 | ||||
Intangibles, net | 1,747.7 | 1,776.1 | ||||
Other non-current assets | 452.6 | 430.9 | ||||
Total other assets | 7,299.2 | 7,341.2 | ||||
Total assets | $ | 11,766.5 | $ | 11,743.3 | ||
Liabilities and Equity | ||||||
Current liabilities | ||||||
Current maturities of long-term debt and short-term borrowings | $ | 2.8 | $ | 2.5 | ||
Accounts payable | 575.4 | 596.6 | ||||
Employee compensation and benefits | 294.6 | 347.1 | ||||
Other current liabilities | 655.3 | 664.0 | ||||
Total current liabilities | 1,528.1 | 1,610.2 | ||||
Other liabilities | ||||||
Long-term debt | 2,933.8 | 2,552.6 | ||||
Pension and other post-retirement compensation and benefits | 318.6 | 324.8 | ||||
Deferred tax liabilities | 599.5 | 580.6 | ||||
Other non-current liabilities | 450.2 | 457.4 | ||||
Total liabilities | 5,830.2 | 5,525.6 | ||||
Equity | 5,936.3 | 6,217.7 | ||||
Total liabilities and equity | $ | 11,766.5 | $ | 11,743.3 | ||
(more)
6
Pentair Ltd. and Subsidiaries | ||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||
Three months ended | ||||||
In millions | March 29, 2014 | March 30, 2013 | ||||
Operating activities | ||||||
Net income before noncontrolling interest | $ | 118.6 | $ | 53.3 | ||
Adjustments to reconcile net income before noncontrolling interest to net cash provided by (used for) operating activities | ||||||
Equity income of unconsolidated subsidiaries | (0.4 | ) | (0.2 | ) | ||
Depreciation | 37.3 | 38.1 | ||||
Amortization | 29.4 | 41.8 | ||||
Deferred income taxes | 0.1 | 2.0 | ||||
Loss (gain) on sale of businesses | 8.0 | (16.7 | ) | |||
Share-based compensation | 7.4 | 10.4 | ||||
Excess tax benefits from share-based compensation | (6.1 | ) | — | |||
Loss on sale of assets | 0.4 | — | ||||
Changes in assets and liabilities, net of effects of business acquisitions | ||||||
Accounts and notes receivable | (78.0 | ) | (129.4 | ) | ||
Inventories | (28.8 | ) | 29.1 | |||
Other current assets | (25.3 | ) | (21.7 | ) | ||
Accounts payable | (35.9 | ) | 20.9 | |||
Employee compensation and benefits | (53.3 | ) | (25.7 | ) | ||
Other current liabilities | 37.0 | 8.9 | ||||
Other non-current assets and liabilities | (9.8 | ) | 9.1 | |||
Net cash provided by (used for) operating activities | 0.6 | 19.9 | ||||
Investing activities | ||||||
Capital expenditures | (27.2 | ) | (49.7 | ) | ||
Proceeds from sale of property and equipment | 0.4 | 0.9 | ||||
Proceeds from sale of businesses, net | — | 30.0 | ||||
Other | (0.5 | ) | 0.3 | |||
Net cash provided by (used for) investing activities | (27.3 | ) | (18.5 | ) | ||
Financing activities | ||||||
Net receipts (repayments) of short-term borrowings | 0.3 | 2.9 | ||||
Net receipts (repayments) of commercial paper and revolving long-term debt | 381.9 | 139.6 | ||||
Repayments of long-term debt | (0.9 | ) | (1.7 | ) | ||
Debt issuance costs | — | (1.3 | ) | |||
Excess tax benefits from share-based compensation | 6.1 | — | ||||
Shares issued to employees, net of shares withheld | 24.0 | 11.8 | ||||
Repurchases of common shares | (252.2 | ) | (140.3 | ) | ||
Dividends paid | (49.2 | ) | (47.2 | ) | ||
Purchase of noncontrolling interest | (134.7 | ) | — | |||
Distribution to noncontrolling interest | — | (2.0 | ) | |||
Net cash provided by (used for) financing activities | (24.7 | ) | (38.2 | ) | ||
Effect of exchange rate changes on cash and cash equivalents | (2.6 | ) | (10.0 | ) | ||
Change in cash and cash equivalents | (54.0 | ) | (46.8 | ) | ||
Cash and cash equivalents, beginning of period | 265.1 | 261.3 | ||||
Cash and cash equivalents, end of period | $ | 211.1 | $ | 214.5 | ||
Free cash flow | ||||||
Net cash provided by (used for) operating activities | $ | 0.6 | $ | 19.9 | ||
Capital expenditures | (27.2 | ) | (49.7 | ) | ||
Proceeds from sale of property and equipment | 0.4 | 0.9 | ||||
Free cash flow | $ | (26.2 | ) | $ | (28.9 | ) |
(more)
7
Pentair Ltd. and Subsidiaries | ||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | ||||||
2014 | 2013 | |||||
In millions | First Quarter | First Quarter | ||||
Net sales | ||||||
Valves & Controls | $ | 534.8 | $ | 585.8 | ||
Process Technologies | 418.3 | 396.6 | ||||
Flow Technologies | 364.1 | 390.6 | ||||
Technical Solutions | 415.3 | 410.0 | ||||
Other | (7.3 | ) | (8.5 | ) | ||
Consolidated | $ | 1,725.2 | $ | 1,774.5 | ||
Operating income (loss) | ||||||
Valves & Controls | $ | 52.2 | $ | (18.6 | ) | |
Process Technologies | 46.3 | 43.4 | ||||
Flow Technologies | 27.5 | 31.4 | ||||
Technical Solutions | 76.2 | 53.3 | ||||
Other | (22.3 | ) | (35.2 | ) | ||
Consolidated | $ | 179.9 | $ | 74.3 | ||
Operating income (loss) as a percent of net sales | ||||||
Valves & Controls | 9.8 | % | (3.2 | )% | ||
Process Technologies | 11.1 | % | 10.9 | % | ||
Flow Technologies | 7.5 | % | 8.0 | % | ||
Technical Solutions | 18.4 | % | 13.0 | % | ||
Consolidated | 10.4 | % | 4.2 | % | ||
(more)
8
Pentair Ltd. and Subsidiaries | ||||||||
Reconciliation of the GAAP “As Reported” year ended December 31, 2014 to the “Adjusted” non-GAAP | ||||||||
excluding the effect of 2014 adjustments (Unaudited) | ||||||||
Actual | Forecast | |||||||
In millions, except per-share data | First Quarter | Full Year | ||||||
Total Pentair | ||||||||
Net sales | $ | 1,725.2 | approx | $ | 7,700 | |||
Operating income—as reported | 179.9 | approx | 1,060 | |||||
% of net sales | 10.4 | % | approx | 13.8 | % | |||
Adjustments: | ||||||||
Restructuring and other | 22.9 | approx | 23 | |||||
Redomicile related expenses | 1.5 | approx | 2 | |||||
Operating income—as adjusted | 204.3 | approx | 1,085 | |||||
% of net sales | 11.8 | % | approx | 14.1 | % | |||
Net income attributable to Pentair Ltd.—as reported | 118.6 | approx | 754 | |||||
Loss on sale of business, net of tax | 6.1 | approx | 6 | |||||
Adjustments, net of tax | 20.3 | approx | 20 | |||||
Net income attributable to Pentair Ltd.—as adjusted | $ | 145.0 | approx | $ | 780 | |||
Earnings per common share attributable to Pentair Ltd.—diluted | ||||||||
Diluted earnings per common share—as reported | $ | 0.59 | approx | $3.71 - $3.86 | ||||
Adjustments | 0.14 | approx | 0.14 | |||||
Diluted earnings per common share—as adjusted | $ | 0.73 | approx | $3.85 - $4.00 | ||||
(more)
9
Pentair Ltd. and Subsidiaries | ||||||||
Reconciliation of the GAAP “As Reported” year ended December 31, 2014 to the “Adjusted” non-GAAP | ||||||||
excluding the effect of 2014 adjustments (Unaudited) | ||||||||
Actual | Forecast | |||||||
In millions | First Quarter | Full Year | ||||||
Valves & Controls | ||||||||
Net sales | $ | 534.8 | approx | $ | 2,520 | |||
Operating income—as reported | 52.2 | approx | 330 | |||||
% of net sales | 9.8 | % | approx | 13.1 | % | |||
Adjustments: | ||||||||
Restructuring and other | 9.5 | approx | 10 | |||||
Operating income—as adjusted | 61.7 | approx | 340 | |||||
% of net sales | 11.5 | % | approx | 13.5 | % | |||
Process Technologies | ||||||||
Net sales | $ | 418.3 | approx | $ | 1,925 | |||
Operating income —as reported | 46.3 | approx | 297 | |||||
% of net sales | 11.1 | % | approx | 15.8 | % | |||
Adjustments: | ||||||||
Restructuring and other | 2.8 | approx | 3 | |||||
Operating income—as adjusted | 49.1 | approx | 300 | |||||
% of net sales | 11.7 | % | approx | 16.0 | % | |||
Flow Technologies | ||||||||
Net Sales | $ | 364.1 | approx | $ | 1,505 | |||
Operating income—as reported | 27.5 | approx | 163 | |||||
% of net sales | 7.5 | % | approx | 10.9 | % | |||
Adjustments: | ||||||||
Restructuring and other | 8.5 | approx | 9 | |||||
Operating income—as adjusted | 36.0 | approx | 172 | |||||
% of net sales | 9.9 | % | approx | 11.5 | % | |||
Technical Solutions | ||||||||
Net sales | $ | 415.3 | approx | $ | 1,745 | |||
Operating income—as reported | 76.2 | approx | 372 | |||||
% of net sales | 18.4 | % | approx | 21.3 | % | |||
Adjustments: | ||||||||
Restructuring and other | 2.9 | approx | 3 | |||||
Operating income—as adjusted | 79.1 | approx | 375 | |||||
% of net sales | 19.1 | % | approx | 21.5 | % | |||
(more)
10
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) | ||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||
Total Pentair | ||||||||||||||||
Net sales | $ | 1,774.5 | $ | 1,963.7 | $ | 1,824.8 | $ | 1,916.7 | $ | 7,479.7 | ||||||
Operating income—as reported | 74.3 | 225.9 | 240.0 | 233.8 | 774.0 | |||||||||||
% of net sales | 4.2 | % | 11.5 | % | 13.2 | % | 12.2 | % | 10.3 | % | ||||||
Adjustments: | ||||||||||||||||
Inventory step-up and customer backlog | 76.8 | 10.1 | — | — | 86.9 | |||||||||||
Restructuring and other | 27.4 | 32.4 | 8.7 | 61.6 | 130.1 | |||||||||||
Pension and other post-retirement mark-to-market gain | — | — | — | (63.2 | ) | (63.2 | ) | |||||||||
Trade name impairment | — | — | — | 11.0 | 11.0 | |||||||||||
Redomicile related expenses | — | — | — | 5.4 | 5.4 | |||||||||||
Operating income—as adjusted | 178.5 | 268.4 | 248.7 | 248.6 | 944.2 | |||||||||||
% of net sales | 10.1 | % | 13.7 | % | 13.6 | % | 13.0 | % | 12.6 | % | ||||||
Net income attributable to Pentair Ltd.—as reported | 51.7 | 154.1 | 172.8 | 158.2 | 536.8 | |||||||||||
Gain on sale of businesses, net of tax | (12.5 | ) | — | — | (2.2 | ) | (14.7 | ) | ||||||||
Interest expense, net of tax | — | 1.6 | — | — | 1.6 | |||||||||||
Adjustments, net of tax | 80.8 | 33.5 | 1.1 | 18.0 | 133.4 | |||||||||||
Net income attributable to Pentair Ltd.—as adjusted | $ | 120.0 | $ | 189.2 | $ | 173.9 | $ | 174.0 | $ | 657.1 | ||||||
Earnings per common share attributable to Pentair Ltd.—diluted | ||||||||||||||||
Diluted earnings per common share—as reported | $ | 0.25 | $ | 0.75 | $ | 0.85 | $ | 0.78 | $ | 2.62 | ||||||
Adjustments | 0.33 | 0.17 | 0.01 | 0.08 | 0.59 | |||||||||||
Diluted earnings per common share—as adjusted | $ | 0.58 | $ | 0.92 | $ | 0.86 | $ | 0.86 | $ | 3.21 | ||||||
(more)
11
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) | ||||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Year | |||||||||||
Valves & Controls | ||||||||||||||||
Net sales | $ | 585.8 | $ | 619.9 | $ | 611.5 | $ | 652.0 | $ | 2,469.2 | ||||||
Operating income (loss)—as reported | (18.6 | ) | 56.9 | 76.6 | 46.5 | 161.4 | ||||||||||
% of net sales | (3.2 | )% | 9.2 | % | 12.5 | % | 7.1 | % | 6.5 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 7.3 | 17.0 | 3.7 | 32.8 | 60.8 | |||||||||||
Inventory step-up and customer backlog | 70.6 | 10.0 | — | — | 80.6 | |||||||||||
Operating income—as adjusted | 59.3 | 83.9 | 80.3 | 79.3 | 302.8 | |||||||||||
% of net sales | 10.1 | % | 13.5 | % | 13.1 | % | 12.2 | % | 12.3 | % | ||||||
Process Technologies | ||||||||||||||||
Net sales | $ | 396.6 | $ | 477.6 | $ | 421.2 | $ | 470.5 | $ | 1,765.9 | ||||||
Operating income—as reported | 43.4 | 76.8 | 57.1 | 65.9 | 243.2 | |||||||||||
% of net sales | 10.9 | % | 16.1 | % | 13.6 | % | 14.0 | % | 13.7 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 2.4 | 2.7 | 2.8 | 1.7 | 9.6 | |||||||||||
Inventory step-up and customer backlog | 0.4 | — | — | — | 0.4 | |||||||||||
Operating income—as adjusted | 46.2 | 79.5 | 59.9 | 67.6 | 253.2 | |||||||||||
% of net sales | 11.6 | % | 16.6 | % | 14.2 | % | 14.4 | % | 14.2 | % | ||||||
Flow Technologies | ||||||||||||||||
Net sales | $ | 390.6 | $ | 478.2 | $ | 397.2 | $ | 352.5 | $ | 1,618.5 | ||||||
Operating income—as reported | 31.4 | 59.3 | 48.8 | 10.2 | 149.7 | |||||||||||
% of net sales | 8.0 | % | 12.4 | % | 12.3 | % | 2.9 | % | 9.2 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 5.1 | 3.9 | 0.7 | 14.4 | 24.1 | |||||||||||
Inventory step-up and customer backlog | 0.2 | 0.2 | — | — | 0.4 | |||||||||||
Operating income—as adjusted | 36.7 | 63.4 | 49.5 | 24.6 | 174.2 | |||||||||||
% of net sales | 9.4 | % | 13.3 | % | 12.5 | % | 7.0 | % | 10.8 | % | ||||||
Technical Solutions | ||||||||||||||||
Net sales | $ | 410.0 | $ | 397.4 | $ | 405.9 | $ | 450.1 | $ | 1,663.4 | ||||||
Operating income—as reported | 53.3 | 65.1 | 82.2 | 84.4 | 285.0 | |||||||||||
% of net sales | 13.0 | % | 16.4 | % | 20.3 | % | 18.8 | % | 17.1 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 10.7 | 4.9 | 1.5 | 3.6 | 20.7 | |||||||||||
Tradename impairment | — | — | — | 11.0 | 11.0 | |||||||||||
Inventory step-up and customer backlog | 5.7 | — | — | — | 5.7 | |||||||||||
Operating income—as adjusted | 69.7 | 70.0 | 83.7 | 99.0 | 322.4 | |||||||||||
% of net sales | 17.0 | % | 17.6 | % | 20.6 | % | 22.0 | % | 19.4 | % | ||||||