| Jeff Thompson | Rebecca Osborn | ||||
| Vice President, Investor Relations | Vice President, Communications | ||||
| Direct: 763-656-5575 | Direct: 763-656-5589 | ||||
Email: jeff.thompson@pentair.com | Email: rebecca.osborn@pentair.com | ||||
| Pentair plc and Subsidiaries | |||||||||||||||||
| Condensed Consolidated Statements of Operations (Unaudited) | |||||||||||||||||
| Three months ended | Nine months ended | ||||||||||||||||
| In millions, except per-share data | September 30, 2026 | September 30, 2025 | September 30, 2026 | September 30, 2025 | |||||||||||||
| Net sales | $ | 976.4 | $ | 1,022.0 | $ | 2,945.7 | $ | 3,155.5 | |||||||||
| Cost of goods sold | 581.2 | 603.4 | 1,722.1 | 1,877.0 | |||||||||||||
| Gross profit | 395.2 | 418.6 | 1,223.6 | 1,278.5 | |||||||||||||
| % of net sales | 40.5 | % | 41.0 | % | 41.5 | % | 40.5 | % | |||||||||
Selling, general and administrative | 175.9 | 162.2 | 579.6 | 552.6 | |||||||||||||
| % of net sales | 18.0 | % | 15.9 | % | 19.7 | % | 17.5 | % | |||||||||
Research and development | 23.4 | 24.7 | 71.6 | 73.4 | |||||||||||||
| % of net sales | 2.4 | % | 2.4 | % | 2.4 | % | 2.3 | % | |||||||||
| Operating income | 195.9 | 231.7 | 572.4 | 652.5 | |||||||||||||
| % of net sales | 20.1 | % | 22.7 | % | 19.4 | % | 20.7 | % | |||||||||
| Other expense | |||||||||||||||||
Loss on sale of business | — | — | — | 26.3 | |||||||||||||
| Other expense | 0.9 | 0.6 | 1.6 | 2.1 | |||||||||||||
| Net interest expense | 21.7 | 14.4 | 61.2 | 52.0 | |||||||||||||
| % of net sales | 2.2 | % | 1.4 | % | 2.1 | % | 1.6 | % | |||||||||
| Income from continuing operations before income taxes | 173.3 | 216.7 | 509.6 | 572.1 | |||||||||||||
| Provision for income taxes | 28.2 | 32.4 | 75.1 | 84.4 | |||||||||||||
| Effective tax rate | 16.3 | % | 15.0 | % | 14.7 | % | 14.8 | % | |||||||||
| Net income from continuing operations | 145.1 | 184.3 | 434.5 | 487.7 | |||||||||||||
| Income from discontinued operations, net of tax | — | — | 11.6 | — | |||||||||||||
| Net income | $ | 145.1 | $ | 184.3 | $ | 446.1 | $ | 487.7 | |||||||||
Earnings per ordinary share | |||||||||||||||||
| Basic | |||||||||||||||||
| Continuing operations | $ | 0.91 | $ | 1.13 | $ | 2.70 | $ | 2.97 | |||||||||
| Discontinued operations | — | — | 0.07 | — | |||||||||||||
| Basic earnings per ordinary share | $ | 0.91 | $ | 1.13 | $ | 2.77 | $ | 2.97 | |||||||||
| Diluted | |||||||||||||||||
| Continuing operations | $ | 0.91 | $ | 1.12 | $ | 2.69 | $ | 2.94 | |||||||||
| Discontinued operations | — | — | 0.07 | — | |||||||||||||
| Diluted earnings per ordinary share | $ | 0.91 | $ | 1.12 | $ | 2.76 | $ | 2.94 | |||||||||
| Weighted average ordinary shares outstanding | |||||||||||||||||
| Basic | 159.6 | 163.8 | 161.0 | 164.4 | |||||||||||||
| Diluted | 160.3 | 165.1 | 161.8 | 165.7 | |||||||||||||
| Cash dividends paid per ordinary share | $ | 0.27 | $ | 0.25 | $ | 0.81 | $ | 0.75 | |||||||||
| Pentair plc and Subsidiaries | ||||||||
| Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
| September 30, 2026 | December 31, 2025 | |||||||
| In millions | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 74.0 | $ | 101.6 | ||||
| Accounts receivable, net | 500.6 | 673.2 | ||||||
| Inventories | 655.0 | 632.6 | ||||||
| Other current assets | 141.9 | 134.4 | ||||||
| Total current assets | 1,371.5 | 1,541.8 | ||||||
| Property, plant and equipment, net | 381.1 | 376.8 | ||||||
| Other assets | ||||||||
| Goodwill | 3,518.6 | 3,538.1 | ||||||
| Intangibles, net | 1,025.6 | 1,073.3 | ||||||
| Other non-current assets | 368.2 | 338.8 | ||||||
| Total other assets | 4,912.4 | 4,950.2 | ||||||
| Total assets | $ | 6,665.0 | $ | 6,868.8 | ||||
| Liabilities and Equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 289.6 | $ | 301.5 | ||||
| Employee compensation and benefits | 107.2 | 120.1 | ||||||
| Other current liabilities | 534.4 | 537.7 | ||||||
| Total current liabilities | 931.2 | 959.3 | ||||||
| Other liabilities | ||||||||
| Long-term debt | 1,484.1 | 1,638.6 | ||||||
| Pension and other post-retirement compensation and benefits | 55.6 | 58.8 | ||||||
| Deferred tax liabilities | 44.9 | 47.5 | ||||||
| Other non-current liabilities | 289.4 | 295.4 | ||||||
| Total liabilities | 2,805.2 | 2,999.6 | ||||||
| Equity | 3,859.8 | 3,869.2 | ||||||
| Total liabilities and equity | $ | 6,665.0 | $ | 6,868.8 | ||||
| Pentair plc and Subsidiaries | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
| Nine months ended | ||||||||
| In millions | September 30, 2026 | September 30, 2025 | ||||||
| Operating activities | ||||||||
| Net income | $ | 446.1 | $ | 487.7 | ||||
| Income from discontinued operations, net of tax | (11.6) | — | ||||||
| Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities | ||||||||
| Equity income of unconsolidated subsidiaries | (1.1) | (0.8) | ||||||
| Depreciation | 44.7 | 44.7 | ||||||
| Amortization | 46.5 | 42.4 | ||||||
| Deferred income taxes | 2.1 | 20.8 | ||||||
| Loss on sale of business | — | 26.3 | ||||||
| Share-based compensation | 23.6 | 27.3 | ||||||
| Asset impairment and write-offs | — | 48.5 | ||||||
| Amortization of bridge financing fees | 4.9 | — | ||||||
| Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
| Accounts receivable | 169.2 | 56.7 | ||||||
| Inventories | (24.9) | (45.7) | ||||||
| Other current assets | (9.7) | (35.8) | ||||||
| Accounts payable | (8.7) | 31.2 | ||||||
| Employee compensation and benefits | (11.7) | (9.4) | ||||||
| Other current liabilities | 2.7 | 60.8 | ||||||
| Other non-current assets and liabilities | 1.6 | 9.3 | ||||||
| Net cash provided by operating activities | 673.7 | 764.0 | ||||||
| Investing activities | ||||||||
| Capital expenditures | (54.2) | (45.1) | ||||||
| Purchase of investments | — | (18.0) | ||||||
| Proceeds from sale of property and equipment | 0.4 | 0.1 | ||||||
| Acquisitions, net of cash acquired | — | (292.2) | ||||||
| Other | (1.5) | 0.9 | ||||||
| Net cash used for investing activities | (55.3) | (354.3) | ||||||
| Financing activities | ||||||||
| Net repayments of short-term borrowings | — | (9.3) | ||||||
| Net (repayments) borrowings of revolving long-term debt | (77.0) | 210.5 | ||||||
| Proceeds from long-term debt | 500.0 | — | ||||||
| Repayments of long-term debt | (575.0) | (269.3) | ||||||
| Debt issuance costs | (8.9) | (2.2) | ||||||
| Payment of contingent consideration | (3.6) | — | ||||||
| Shares issued to employees, net of shares withheld | (9.2) | (2.2) | ||||||
| Repurchases of ordinary shares | (350.0) | (175.0) | ||||||
| Dividends paid | (130.8) | (123.3) | ||||||
| Net cash used for financing activities | (654.5) | (370.8) | ||||||
| Effect of exchange rate changes on cash and cash equivalents | 8.5 | (29.2) | ||||||
| Change in cash and cash equivalents | (27.6) | 9.7 | ||||||
| Cash and cash equivalents, beginning of period | 101.6 | 118.7 | ||||||
| Cash and cash equivalents, end of period | $ | 74.0 | $ | 128.4 | ||||
| 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 | Three months ended | Nine months ended | |||||||||||
| In millions | March 31, 2026 | June 30, 2026 | September 30, 2026 | September 30, 2026 | ||||||||||
| Net cash (used for) provided by operating activities | $ | (67.4) | $ | 571.8 | $ | 169.3 | $ | 673.7 | ||||||
| Capital expenditures | (18.5) | (18.9) | (16.8) | (54.2) | ||||||||||
| Proceeds from sale of property and equipment | 0.2 | — | 0.2 | 0.4 | ||||||||||
| Free cash flow | $ | (85.7) | $ | 552.9 | $ | 152.7 | $ | 619.9 | ||||||
| Three months ended | Three months ended | Three months ended | Nine months ended | |||||||||||
| In millions | March 31, 2025 | June 30, 2025 | September 30, 2025 | September 30, 2025 | ||||||||||
| Net cash (used for) provided by operating activities | $ | (38.9) | $ | 606.6 | $ | 196.3 | $ | 764.0 | ||||||
| Capital expenditures | (16.8) | (10.9) | (17.4) | (45.1) | ||||||||||
| Proceeds from sale of property and equipment | — | 0.1 | — | 0.1 | ||||||||||
| Free cash flow | $ | (55.7) | $ | 595.8 | $ | 178.9 | $ | 719.0 | ||||||
| Pentair plc and Subsidiaries | |||||||||||||||||||||||||||||
| Supplemental Financial Information by Reportable Segment (Unaudited) | |||||||||||||||||||||||||||||
| 2026 | 2025 | ||||||||||||||||||||||||||||
| In millions | First Quarter | Second Quarter | Third Quarter | Nine Months | First Quarter | Second Quarter | Third Quarter | Nine Months | |||||||||||||||||||||
| Net sales | |||||||||||||||||||||||||||||
| Flow | $ | 258.1 | $ | 263.7 | $ | 262.5 | $ | 784.3 | $ | 232.6 | $ | 250.9 | $ | 251.4 | $ | 734.9 | |||||||||||||
| Water Solutions | 391.0 | 422.0 | 421.9 | 1,234.9 | 393.5 | 444.7 | 415.9 | 1,254.1 | |||||||||||||||||||||
| Pool | 387.1 | 246.6 | 291.5 | 925.2 | 383.9 | 427.2 | 354.3 | 1,165.4 | |||||||||||||||||||||
Reportable segment net sales | 1,036.2 | 932.3 | 975.9 | 2,944.4 | 1,010.0 | 1,122.8 | 1,021.6 | 3,154.4 | |||||||||||||||||||||
Corporate and other | 0.5 | 0.3 | 0.5 | 1.3 | 0.4 | 0.3 | 0.4 | 1.1 | |||||||||||||||||||||
Net sales | $ | 1,036.7 | $ | 932.6 | $ | 976.4 | $ | 2,945.7 | $ | 1,010.4 | $ | 1,123.1 | $ | 1,022.0 | $ | 3,155.5 | |||||||||||||
Reportable segment income (loss) | |||||||||||||||||||||||||||||
| Flow | $ | 61.2 | $ | 69.8 | $ | 68.8 | $ | 199.8 | $ | 50.2 | $ | 54.8 | $ | 59.7 | $ | 164.7 | |||||||||||||
| Water Solutions | 99.9 | 126.4 | 120.9 | 347.2 | 94.1 | 108.5 | 104.0 | 306.6 | |||||||||||||||||||||
| Pool | 128.1 | 57.6 | 71.7 | 257.4 | 126.0 | 152.7 | 116.2 | 394.9 | |||||||||||||||||||||
Reportable segment income | 289.2 | 253.8 | 261.4 | 804.4 | 270.3 | 316.0 | 279.9 | 866.2 | |||||||||||||||||||||
Corporate and other | (30.1) | (17.2) | (19.4) | (66.7) | (27.8) | (19.3) | (17.3) | (64.4) | |||||||||||||||||||||
Adjusted operating income | $ | 259.1 | $ | 236.6 | $ | 242.0 | $ | 737.7 | $ | 242.5 | $ | 296.7 | $ | 262.6 | $ | 801.8 | |||||||||||||
| Return on sales | |||||||||||||||||||||||||||||
| Flow | 23.7 | % | 26.5 | % | 26.2 | % | 25.5 | % | 21.6 | % | 21.8 | % | 23.7 | % | 22.4 | % | |||||||||||||
| Water Solutions | 25.5 | % | 30.0 | % | 28.7 | % | 28.1 | % | 23.9 | % | 24.4 | % | 25.0 | % | 24.4 | % | |||||||||||||
| Pool | 33.1 | % | 23.4 | % | 24.6 | % | 27.8 | % | 32.8 | % | 35.7 | % | 32.8 | % | 33.9 | % | |||||||||||||
Adjusted return on sales | 25.0 | % | 25.4 | % | 24.8 | % | 25.0 | % | 24.0 | % | 26.4 | % | 25.7 | % | 25.4 | % | |||||||||||||
| Pentair plc and Subsidiaries | ||||||||||||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2026 | ||||||||||||||||||||||||||
| Excluding the Effect of Adjustments (Unaudited) | ||||||||||||||||||||||||||
| Actual | Forecast | |||||||||||||||||||||||||
| In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||||||||||||
| Net sales | $ | 1,036.7 | $ | 932.6 | $ | 976.4 | approx | Up 7% - 9% | approx | Down 3% | ||||||||||||||||
| Operating income | 210.0 | 166.5 | 195.9 | approx | Up 16% | approx | Down 6% | |||||||||||||||||||
| Return on sales | 20.3 | % | 17.9 | % | 20.1 | % | ||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Restructuring and other | 21.4 | 36.4 | 11.4 | approx | $ | — | approx | $ | 69 | |||||||||||||||||
| Transformation costs | 11.5 | 17.5 | 16.1 | approx | — | approx | 45 | |||||||||||||||||||
Intangible amortization (1) | 15.7 | 15.7 | 15.1 | approx | 15 | approx | 62 | |||||||||||||||||||
| Deal-related costs and expenses | — | — | 3.4 | approx | — | approx | 3 | |||||||||||||||||||
| Equity income of unconsolidated subsidiaries | 0.5 | 0.5 | 0.1 | approx | 1 | approx | 2 | |||||||||||||||||||
Adjusted operating income | 259.1 | 236.6 | 242.0 | approx | Up 1% | approx | Down 6% | |||||||||||||||||||
| Adjusted return on sales | 25.0 | % | 25.4 | % | 24.8 | % | ||||||||||||||||||||
| Net income from continuing operations—as reported | 160.8 | 128.6 | 145.1 | approx | $ | 171 | approx | $ | 605 | |||||||||||||||||
| Amortization of bridge financing fees | — | — | 4.9 | approx | — | approx | 5 | |||||||||||||||||||
| Adjustments to operating income | 48.6 | 69.6 | 46.0 | approx | 15 | approx | 179 | |||||||||||||||||||
| Income tax adjustments | (10.4) | (13.2) | (6.5) | approx | (2) | approx | (32) | |||||||||||||||||||
| Net income from continuing operations—as adjusted | $ | 199.0 | $ | 185.0 | $ | 189.5 | approx | $ | 184 | approx | $ | 757 | ||||||||||||||
| Continuing earnings per ordinary share—diluted | ||||||||||||||||||||||||||
| Diluted earnings per ordinary share—as reported | $ | 0.98 | $ | 0.80 | $ | 0.91 | approx | $ | 1.07 | approx | $ | 3.76 | ||||||||||||||
| Adjustments | 0.24 | 0.34 | 0.27 | approx | 0.08 | approx | 0.94 | |||||||||||||||||||
| Diluted earnings per ordinary share—as adjusted | $ | 1.22 | $ | 1.14 | $ | 1.18 | approx | $ | 1.15 | approx | $ | 4.70 | ||||||||||||||
| Pentair plc and Subsidiaries | |||||||||||||||||
| Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ended December 31, 2025 | |||||||||||||||||
| Excluding the Effect of Adjustments (Unaudited) | |||||||||||||||||
| In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
| Net sales | $ | 1,010.4 | $ | 1,123.1 | $ | 1,022.0 | $ | 1,020.5 | $ | 4,176.0 | |||||||
| Operating income | 203.1 | 217.7 | 231.7 | 205.0 | 857.5 | ||||||||||||
| Return on sales | 20.1 | % | 19.4 | % | 22.7 | % | 20.1 | % | 20.5 | % | |||||||
| Adjustments: | |||||||||||||||||
| Restructuring and other | 10.5 | 10.4 | 0.2 | 10.2 | 31.3 | ||||||||||||
| Transformation costs | 9.1 | 12.5 | 10.8 | 8.4 | 40.8 | ||||||||||||
| Intangible amortization | 14.2 | 14.3 | 13.9 | 15.7 | 58.1 | ||||||||||||
| Legal accrual adjustments and settlements | — | — | — | 11.6 | 11.6 | ||||||||||||
| Asset impairment and write-offs | 5.2 | 41.8 | 1.5 | 0.6 | 49.1 | ||||||||||||
| Deal-related costs and expenses | — | — | 4.1 | — | 4.1 | ||||||||||||
| Equity income of unconsolidated subsidiaries | 0.4 | — | 0.4 | 0.2 | 1.0 | ||||||||||||
Adjusted operating income | 242.5 | 296.7 | 262.6 | 251.7 | 1,053.5 | ||||||||||||
| Adjusted return on sales | 24.0 | % | 26.4 | % | 25.7 | % | 24.7 | % | 25.2 | % | |||||||
| Net income from continuing operations—as reported | 154.9 | 148.5 | 184.3 | 161.8 | 649.5 | ||||||||||||
Loss on sale of business | — | 26.3 | — | — | 26.3 | ||||||||||||
Pension and other post retirement mark-to-market loss | — | — | — | 2.4 | 2.4 | ||||||||||||
| Adjustments to operating income | 39.0 | 79.0 | 30.5 | 46.5 | 195.0 | ||||||||||||
| Income tax adjustments | (9.7) | (23.3) | (9.5) | (16.0) | (58.5) | ||||||||||||
| Net income from continuing operations—as adjusted | $ | 184.2 | $ | 230.5 | $ | 205.3 | $ | 194.7 | $ | 814.7 | |||||||
| Continuing earnings per ordinary share—diluted | |||||||||||||||||
| Diluted earnings per ordinary share—as reported | $ | 0.93 | $ | 0.90 | $ | 1.12 | $ | 0.98 | $ | 3.93 | |||||||
| Adjustments | 0.18 | 0.49 | 0.12 | 0.20 | 0.99 | ||||||||||||
| Diluted earnings per ordinary share—as adjusted | $ | 1.11 | $ | 1.39 | $ | 1.24 | $ | 1.18 | $ | 4.92 | |||||||
| Pentair plc and Subsidiaries | ||||||||||||||
Reconciliation of Net Sales Growth to Core Net Sales Growth by Reportable Segment | ||||||||||||||
For the Quarter Ended September 30, 2026 (Unaudited) | ||||||||||||||
| Q3 Net Sales Growth | ||||||||||||||
| Core | Currency | Acq. / Div. | Total | |||||||||||
| Total Pentair | (5.5) | % | — | % | 1.0 | % | (4.5) | % | ||||||
| Flow | 1.0 | % | (0.5) | % | 3.9 | % | 4.4 | % | ||||||
| Water Solutions | 1.2 | % | 0.2 | % | — | % | 1.4 | % | ||||||
| Pool | (17.8) | % | 0.1 | % | — | % | (17.7) | % | ||||||