Shelly Hubbard | Rebecca Osborn | ||||
Vice President, Investor Relations | Vice President, External Communications | ||||
Direct: 763-656-5575 | Direct: 763-656-5589 | ||||
Email: shelly.hubbard@pentair.com | Email: rebecca.osborn@pentair.com |
Pentair plc and Subsidiaries | |||||||||||||||||
Condensed Consolidated Statements of Operations (Unaudited) | |||||||||||||||||
Three months ended | Six months ended | ||||||||||||||||
In millions, except per-share data | June 30, 2025 | June 30, 2024 | June 30, 2025 | June 30, 2024 | |||||||||||||
Net sales | $ | 1,123.1 | $ | 1,099.3 | $ | 2,133.5 | $ | 2,116.5 | |||||||||
Cost of goods sold | 666.5 | 661.4 | 1,273.6 | 1,288.5 | |||||||||||||
Gross profit | 456.6 | 437.9 | 859.9 | 828.0 | |||||||||||||
% of net sales | 40.7 | % | 39.8 | % | 40.3 | % | 39.1 | % | |||||||||
Selling, general and administrative expenses | 213.8 | 165.1 | 390.4 | 350.3 | |||||||||||||
% of net sales | 19.0 | % | 15.0 | % | 18.3 | % | 16.6 | % | |||||||||
Research and development expenses | 25.1 | 24.8 | 48.7 | 48.9 | |||||||||||||
% of net sales | 2.2 | % | 2.3 | % | 2.3 | % | 2.3 | % | |||||||||
Operating income | 217.7 | 248.0 | 420.8 | 428.8 | |||||||||||||
% of net sales | 19.4 | % | 22.6 | % | 19.7 | % | 20.3 | % | |||||||||
Other expense | |||||||||||||||||
Loss on sale of business | 26.3 | — | 26.3 | — | |||||||||||||
Other expense | 1.0 | 0.8 | 1.5 | 0.9 | |||||||||||||
Net interest expense | 17.9 | 26.3 | 37.6 | 53.6 | |||||||||||||
% of net sales | 1.6 | % | 2.4 | % | 1.8 | % | 2.5 | % | |||||||||
Income from continuing operations before income taxes | 172.5 | 220.9 | 355.4 | 374.3 | |||||||||||||
Provision for income taxes | 24.0 | 34.8 | 52.0 | 54.7 | |||||||||||||
Effective tax rate | 13.9 | % | 15.8 | % | 14.6 | % | 14.6 | % | |||||||||
Net income from continuing operations | 148.5 | 186.1 | 303.4 | 319.6 | |||||||||||||
Loss from discontinued operations, net of tax | — | — | — | (0.2) | |||||||||||||
Net income | $ | 148.5 | $ | 186.1 | $ | 303.4 | $ | 319.4 | |||||||||
Earnings per ordinary share | |||||||||||||||||
Basic | |||||||||||||||||
Continuing operations | $ | 0.90 | $ | 1.12 | $ | 1.84 | $ | 1.93 | |||||||||
Discontinued operations | — | — | — | — | |||||||||||||
Basic earnings per ordinary share | $ | 0.90 | $ | 1.12 | $ | 1.84 | $ | 1.93 | |||||||||
Diluted | |||||||||||||||||
Continuing operations | $ | 0.90 | $ | 1.11 | $ | 1.83 | $ | 1.91 | |||||||||
Discontinued operations | — | — | — | — | |||||||||||||
Diluted earnings per ordinary share | $ | 0.90 | $ | 1.11 | $ | 1.83 | $ | 1.91 | |||||||||
Weighted average ordinary shares outstanding | |||||||||||||||||
Basic | 164.5 | 165.9 | 164.7 | 165.8 | |||||||||||||
Diluted | 165.7 | 167.3 | 166.0 | 167.3 | |||||||||||||
Cash dividends paid per ordinary share | $ | 0.25 | $ | 0.23 | $ | 0.50 | $ | 0.46 | |||||||||
Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
June 30, 2025 | December 31, 2024 | |||||||
In millions | ||||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 143.0 | $ | 118.7 | ||||
Accounts receivable, net | 539.2 | 565.2 | ||||||
Inventories | 602.5 | 610.9 | ||||||
Other current assets | 147.6 | 141.3 | ||||||
Total current assets | 1,432.3 | 1,436.1 | ||||||
Property, plant and equipment, net | 363.8 | 358.8 | ||||||
Other assets | ||||||||
Goodwill | 3,364.3 | 3,286.6 | ||||||
Intangibles, net | 983.9 | 1,033.8 | ||||||
Other non-current assets | 335.2 | 331.2 | ||||||
Total other assets | 4,683.4 | 4,651.6 | ||||||
Total assets | $ | 6,479.5 | $ | 6,446.5 | ||||
Liabilities and Equity | ||||||||
Current liabilities | ||||||||
Current maturities of short-term borrowings | $ | 0.1 | $ | 9.3 | ||||
Accounts payable | 313.8 | 272.8 | ||||||
Employee compensation and benefits | 102.5 | 116.2 | ||||||
Other current liabilities | 573.7 | 496.8 | ||||||
Total current liabilities | 990.1 | 895.1 | ||||||
Other liabilities | ||||||||
Long-term debt | 1,398.1 | 1,638.7 | ||||||
Pension and other post-retirement compensation and benefits | 59.8 | 61.6 | ||||||
Deferred tax liabilities | 48.2 | 44.4 | ||||||
Other non-current liabilities | 311.1 | 243.8 | ||||||
Total liabilities | 2,807.3 | 2,883.6 | ||||||
Equity | 3,672.2 | 3,562.9 | ||||||
Total liabilities and equity | $ | 6,479.5 | $ | 6,446.5 | ||||
Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
Six months ended | ||||||||
In millions | June 30, 2025 | June 30, 2024 | ||||||
Operating activities | ||||||||
Net income | $ | 303.4 | $ | 319.4 | ||||
Loss from discontinued operations, net of tax | — | 0.2 | ||||||
Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities of continuing operations | ||||||||
Equity income of unconsolidated subsidiaries | (0.4) | (1.1) | ||||||
Depreciation | 29.4 | 30.4 | ||||||
Amortization | 28.5 | 26.9 | ||||||
Deferred income taxes | 18.5 | 12.6 | ||||||
Loss on sale of business | 26.3 | — | ||||||
Share-based compensation | 21.2 | 16.3 | ||||||
Asset impairment and write-offs | 47.0 | 0.8 | ||||||
Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
Accounts receivable | 33.4 | (10.7) | ||||||
Inventories | (9.9) | 23.5 | ||||||
Other current assets | (27.3) | (4.0) | ||||||
Accounts payable | 39.4 | 19.4 | ||||||
Employee compensation and benefits | (18.9) | (19.4) | ||||||
Other current liabilities | 66.6 | 6.6 | ||||||
Other non-current assets and liabilities | 10.5 | 10.9 | ||||||
Net cash provided by operating activities of continuing operations | 567.7 | 431.8 | ||||||
Net cash used for operating activities of discontinued operations | — | (0.2) | ||||||
Net cash provided by operating activities | 567.7 | 431.6 | ||||||
Investing activities | ||||||||
Capital expenditures | (27.7) | (36.3) | ||||||
Purchase of investments | (18.0) | — | ||||||
Proceeds from sale of property and equipment | 0.1 | — | ||||||
Other | 0.2 | (0.5) | ||||||
Net cash used for investing activities | (45.4) | (36.8) | ||||||
Financing activities | ||||||||
Net (repayments) receipts of short-term borrowings | (9.2) | 3.3 | ||||||
Net borrowings of revolving long-term debt | 9.9 | — | ||||||
Repayments of long-term debt | (250.0) | (237.5) | ||||||
Debt issuance costs | (2.1) | — | ||||||
Shares issued to employees, net of shares withheld | (10.6) | 9.3 | ||||||
Repurchases of ordinary shares | (125.0) | (50.0) | ||||||
Dividends paid | (82.4) | (76.2) | ||||||
Net cash used for financing activities | (469.4) | (351.1) | ||||||
Effect of exchange rate changes on cash and cash equivalents | (28.6) | 0.3 | ||||||
Change in cash and cash equivalents | 24.3 | 44.0 | ||||||
Cash and cash equivalents, beginning of period | 118.7 | 170.3 | ||||||
Cash and cash equivalents, end of period | $ | 143.0 | $ | 214.3 | ||||
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, 2025 | June 30, 2025 | June 30, 2025 | ||||||||
Net cash (used for) provided by operating activities of continuing operations | $ | (38.9) | $ | 606.6 | $ | 567.7 | |||||
Capital expenditures | (16.8) | (10.9) | (27.7) | ||||||||
Proceeds from sale of property and equipment | — | 0.1 | 0.1 | ||||||||
Free cash flow | $ | (55.7) | $ | 595.8 | $ | 540.1 | |||||
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 | |||||
Pentair plc and Subsidiaries | |||||||||||||||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | |||||||||||||||||||||||
2025 | 2024 | ||||||||||||||||||||||
In millions | First Quarter | Second Quarter | Six Months | First Quarter | Second Quarter | Six Months | |||||||||||||||||
Net sales | |||||||||||||||||||||||
Flow | $ | 367.9 | $ | 397.3 | $ | 765.2 | $ | 384.3 | $ | 396.8 | $ | 781.1 | |||||||||||
Water Solutions | 258.2 | 298.3 | 556.5 | 273.1 | 310.5 | 583.6 | |||||||||||||||||
Pool | 383.9 | 427.2 | 811.1 | 359.5 | 391.5 | 751.0 | |||||||||||||||||
Reportable segment net sales | 1,010.0 | 1,122.8 | 2,132.8 | 1,016.9 | 1,098.8 | 2,115.7 | |||||||||||||||||
Corporate and other | 0.4 | 0.3 | 0.7 | 0.3 | 0.5 | 0.8 | |||||||||||||||||
Net sales | $ | 1,010.4 | $ | 1,123.1 | $ | 2,133.5 | $ | 1,017.2 | $ | 1,099.3 | $ | 2,116.5 | |||||||||||
Reportable segment income (loss) | |||||||||||||||||||||||
Flow | $ | 83.6 | $ | 93.1 | $ | 176.7 | $ | 77.3 | $ | 84.4 | $ | 161.7 | |||||||||||
Water Solutions | 60.7 | 70.2 | 130.9 | 55.6 | 72.9 | 128.5 | |||||||||||||||||
Pool | 126.0 | 152.7 | 278.7 | 110.8 | 133.6 | 244.4 | |||||||||||||||||
Reportable segment income | 270.3 | 316.0 | 586.3 | 243.7 | 290.9 | 534.6 | |||||||||||||||||
Corporate and other | (27.8) | (19.3) | (47.1) | (26.4) | (19.5) | (45.9) | |||||||||||||||||
Adjusted operating income | $ | 242.5 | $ | 296.7 | $ | 539.2 | $ | 217.3 | $ | 271.4 | $ | 488.7 | |||||||||||
Return on sales | |||||||||||||||||||||||
Flow | 22.7 | % | 23.4 | % | 23.1 | % | 20.1 | % | 21.3 | % | 20.7 | % | |||||||||||
Water Solutions | 23.5 | % | 23.5 | % | 23.5 | % | 20.4 | % | 23.5 | % | 22.0 | % | |||||||||||
Pool | 32.8 | % | 35.7 | % | 34.4 | % | 30.8 | % | 34.1 | % | 32.5 | % | |||||||||||
Adjusted return on sales | 24.0 | % | 26.4 | % | 25.3 | % | 21.4 | % | 24.7 | % | 23.1 | % | |||||||||||
Pentair plc and Subsidiaries | |||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2025 | |||||||||||||||||||||||
Excluding the Effect of Adjustments (Unaudited) | |||||||||||||||||||||||
Actual | Forecast | ||||||||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Full Year | |||||||||||||||||||
Net sales | $ | 1,010.4 | $ | 1,123.1 | approx | Flat - Up 1% | approx | Up 1% - 2% | |||||||||||||||
Operating income | 203.1 | 217.7 | approx | Up 30% - 34% | approx | Up 9% - 12% | |||||||||||||||||
Return on sales | 20.1 | % | 19.4 | % | |||||||||||||||||||
Adjustments: | |||||||||||||||||||||||
Restructuring and other | 10.5 | 10.4 | approx | $ | — | approx | $ | 21 | |||||||||||||||
Transformation costs | 9.1 | 12.5 | approx | — | approx | 22 | |||||||||||||||||
Intangible amortization | 14.2 | 14.3 | approx | 14 | approx | 55 | |||||||||||||||||
Asset impairment and write-offs | 5.2 | 41.8 | approx | — | approx | 47 | |||||||||||||||||
Equity income of unconsolidated subsidiaries | 0.4 | — | approx | 1 | approx | 2 | |||||||||||||||||
Adjusted operating income | 242.5 | 296.7 | approx | Up 4% - 7% | approx | Up 7% - 9% | |||||||||||||||||
Adjusted return on sales | 24.0 | % | 26.4 | % | |||||||||||||||||||
Net income from continuing operations—as reported | 154.9 | 148.5 | approx | $181 - $187 | approx | $656 - $672 | |||||||||||||||||
Loss on sale of business | — | 26.3 | approx | — | approx | 26 | |||||||||||||||||
Adjustments to operating income | 39.0 | 79.0 | approx | 14 | approx | 145 | |||||||||||||||||
Income tax adjustments | (9.7) | (23.3) | approx | (2) | approx | (38) | |||||||||||||||||
Net income from continuing operations—as adjusted | $ | 184.2 | $ | 230.5 | approx | $193 - $199 | approx | $789 - $805 | |||||||||||||||
Continuing earnings per ordinary share—diluted | |||||||||||||||||||||||
Diluted earnings per ordinary share—as reported | $ | 0.93 | $ | 0.90 | approx | $1.09 - $1.13 | approx | $3.95 - $4.05 | |||||||||||||||
Adjustments | 0.18 | 0.49 | approx | 0.07 | approx | 0.80 | |||||||||||||||||
Diluted earnings per ordinary share—as adjusted | $ | 1.11 | $ | 1.39 | approx | $1.16 - $1.20 | approx | $4.75 - $4.85 |
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) | |||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
Net sales | $ | 1,017.2 | $ | 1,099.3 | $ | 993.4 | $ | 972.9 | $ | 4,082.8 | |||||||
Operating income | 180.8 | 248.0 | 179.9 | 195.1 | 803.8 | ||||||||||||
Return on sales | 17.8 | % | 22.6 | % | 18.1 | % | 20.1 | % | 19.7 | % | |||||||
Adjustments: | |||||||||||||||||
Restructuring and other | 4.6 | 5.9 | 23.4 | 3.1 | 37.0 | ||||||||||||
Transformation costs | 17.0 | 11.8 | 12.6 | 10.7 | 52.1 | ||||||||||||
Intangible amortization | 13.5 | 13.4 | 13.5 | 13.9 | 54.3 | ||||||||||||
Legal accrual adjustments and settlements | (0.3) | (7.9) | 0.7 | — | (7.5) | ||||||||||||
Asset impairment and write-offs | 0.8 | — | 8.5 | 8.3 | 17.6 | ||||||||||||
Equity income of unconsolidated subsidiaries | 0.9 | 0.2 | 0.6 | 0.2 | 1.9 | ||||||||||||
Adjusted operating income | 217.3 | 271.4 | 239.2 | 231.3 | 959.2 | ||||||||||||
Adjusted return on sales | 21.4 | % | 24.7 | % | 24.1 | % | 23.8 | % | 23.5 | % | |||||||
Net income from continuing operations—as reported | 133.5 | 186.1 | 139.6 | 166.4 | 625.6 | ||||||||||||
Pension and other post retirement mark to market gain | — | — | — | (5.3) | (5.3) | ||||||||||||
Other (income) expense | — | — | (0.5) | 0.1 | (0.4) | ||||||||||||
Adjustments to operating income | 35.6 | 23.2 | 58.7 | 36.0 | 153.5 | ||||||||||||
Income tax adjustments | (11.3) | (5.4) | (15.4) | (17.6) | (49.7) | ||||||||||||
Net income from continuing operations—as adjusted | $ | 157.8 | $ | 203.9 | $ | 182.4 | $ | 179.6 | $ | 723.7 | |||||||
Continuing earnings per ordinary share—diluted | |||||||||||||||||
Diluted earnings per ordinary share—as reported | $ | 0.80 | $ | 1.11 | $ | 0.84 | $ | 0.99 | $ | 3.74 | |||||||
Adjustments | 0.14 | 0.11 | 0.25 | 0.09 | 0.59 | ||||||||||||
Diluted earnings per ordinary share—as adjusted | $ | 0.94 | $ | 1.22 | $ | 1.09 | $ | 1.08 | $ | 4.33 |
Pentair plc and Subsidiaries | ||||||||||||||
Reconciliation of Net Sales Growth to Core Net Sales Growth by Reportable Segment | ||||||||||||||
For the Quarter Ended June 30, 2025 (Unaudited) | ||||||||||||||
Q2 Net Sales Growth | ||||||||||||||
Core | Currency | Acq. / Div. | Total | |||||||||||
Total Pentair | 1.3 | % | 0.7 | % | 0.2 | % | 2.2 | % | ||||||
Flow | (1.3) | % | 1.4 | % | — | % | 0.1 | % | ||||||
Water Solutions | (3.0) | % | 0.6 | % | (1.5) | % | (3.9) | % | ||||||
Pool | 7.3 | % | — | % | 1.8 | % | 9.1 | % | ||||||