• | Reported sales of $560 million were down 1%; Organic sales down 1% |
• | Reported EPS of $0.35, down 8%; Adjusted EPS of $0.49, up 7% |
• | Reported return on sales of 15.4%, down 120 bps; Adjusted return on sales of 20.5%, up 10 bps |
• | Completed Eldon acquisition, strengthening global growth opportunity |
nVent Electric plc | |||
Three months ended | |||
September 30, 2019 | September 30, 2018 | % / point change | |
Net Sales | $560 | $564 | -1% |
Organic | -1% | ||
Operating Income | $86 | $94 | -8% |
Reported ROS | 15.4% | 16.6% | |
Segment Income | $115 | $115 | 0% |
Adjusted ROS | 20.5% | 20.4% | 10 bps |
Enclosures | |||
Three months ended | |||
September 30, 2019 | September 30, 2018 | % / point change | |
Net Sales | $263 | $260 | 1% |
Organic | -1% | ||
ROS | 18.1% | 18.3% | -20 bps |
Thermal Management | |||
Three months ended | |||
September 30, 2019 | September 30, 2018 | % / point change | |
Net Sales | $148 | $157 | -6% |
Organic | -5% | ||
ROS | 26.1% | 26.6% | -50 bps |
Electrical & Fastening Solutions ("EFS") | |||
Three months ended | |||
September 30, 2019 | September 30, 2018 | % / point change | |
Net Sales | $150 | $147 | 2% |
Organic | 3% | ||
ROS | 27.6% | 26.5% | 110 bps |
nVent Electric plc | |||||||||||||
Condensed Consolidated and Combined Statements of Income (Unaudited) | |||||||||||||
Three months ended | Nine months ended | ||||||||||||
In millions, except per-share data | September 30, 2019 | September 30, 2018 | September 30, 2019 | September 30, 2018 | |||||||||
Net sales | $ | 559.8 | $ | 563.9 | $ | 1,637.3 | $ | 1,645.5 | |||||
Cost of goods sold | 335.7 | 334.8 | 991.1 | 988.1 | |||||||||
Gross profit | 224.1 | 229.1 | 646.2 | 657.4 | |||||||||
% of net sales | 40.0 | % | 40.6 | % | 39.5 | % | 40.0 | % | |||||
Selling, general and administrative | 126.2 | 124.1 | 359.4 | 399.1 | |||||||||
% of net sales | 22.5 | % | 22.0 | % | 22.0 | % | 24.3 | % | |||||
Research and development | 11.8 | 11.3 | 36.2 | 33.7 | |||||||||
% of net sales | 2.1 | % | 2.0 | % | 2.2 | % | 2.0 | % | |||||
Operating income | 86.1 | 93.7 | 250.6 | 224.6 | |||||||||
% of net sales | 15.4 | % | 16.6 | % | 15.3 | % | 13.6 | % | |||||
Net interest expense | 11.6 | 11.7 | 34.0 | 21.6 | |||||||||
Other expense | 0.9 | 0.9 | 2.8 | 7.2 | |||||||||
Income before income taxes | 73.6 | 81.1 | 213.8 | 195.8 | |||||||||
Provision for income taxes | 13.7 | 12.9 | 36.6 | 32.0 | |||||||||
Effective tax rate | 18.6 | % | 15.9 | % | 17.1 | % | 16.3 | % | |||||
Net income | $ | 59.9 | $ | 68.2 | $ | 177.2 | $ | 163.8 | |||||
Earnings per ordinary share | |||||||||||||
Basic | $ | 0.35 | $ | 0.38 | $ | 1.03 | $ | 0.92 | |||||
Diluted | $ | 0.35 | $ | 0.38 | $ | 1.02 | $ | 0.90 | |||||
Weighted average ordinary shares outstanding | |||||||||||||
Basic | 169.1 | 179.3 | 172.3 | 178.8 | |||||||||
Diluted | 170.3 | 181.5 | 173.8 | 181.1 | |||||||||
Cash dividends paid per ordinary share | $ | 0.175 | $ | 0.175 | $ | 0.525 | $ | 0.175 |
nVent Electric plc | ||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||
September 30, 2019 | December 31, 2018 | |||||
In millions | ||||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | $ | 49.5 | $ | 159.0 | ||
Accounts and notes receivable, net | 375.0 | 340.9 | ||||
Inventories | 259.1 | 228.2 | ||||
Other current assets | 122.8 | 118.4 | ||||
Total current assets | 806.4 | 846.5 | ||||
Property, plant and equipment, net | 280.3 | 264.8 | ||||
Other assets | ||||||
Goodwill | 2,286.1 | 2,234.3 | ||||
Intangibles, net | 1,174.7 | 1,173.3 | ||||
Other non-current assets | 88.6 | 33.8 | ||||
Total other assets | 3,549.4 | 3,441.4 | ||||
Total assets | $ | 4,636.1 | $ | 4,552.7 | ||
Liabilities and Equity | ||||||
Current liabilities | ||||||
Current maturities of long-term debt and short-term borrowings | $ | 16.8 | $ | 12.5 | ||
Accounts payable | 139.6 | 186.4 | ||||
Employee compensation and benefits | 70.0 | 75.8 | ||||
Other current liabilities | 210.9 | 187.0 | ||||
Total current liabilities | 437.3 | 461.7 | ||||
Other liabilities | ||||||
Long-term debt | 1,133.8 | 929.2 | ||||
Pension and other post-retirement compensation and benefits | 175.3 | 177.9 | ||||
Deferred tax liabilities | 232.8 | 224.8 | ||||
Other non-current liabilities | 90.4 | 72.0 | ||||
Total liabilities | 2,069.6 | 1,865.6 | ||||
Equity | 2,566.5 | 2,687.1 | ||||
Total liabilities and equity | $ | 4,636.1 | $ | 4,552.7 |
nVent Electric plc | ||||||
Condensed Consolidated and Combined Statements of Cash Flows (Unaudited) | ||||||
Nine months ended | ||||||
In millions | September 30, 2019 | September 30, 2018 | ||||
Operating activities | ||||||
Net income | $ | 177.2 | $ | 163.8 | ||
Adjustments to reconcile net income to net cash provided by (used for) operating activities | ||||||
Depreciation | 26.1 | 27.6 | ||||
Amortization | 45.6 | 45.8 | ||||
Deferred income taxes | (1.9 | ) | (4.3 | ) | ||
Share-based compensation | 12.4 | 9.3 | ||||
Changes in assets and liabilities, net of effects of business acquisitions | ||||||
Accounts and notes receivable | (17.2 | ) | (21.7 | ) | ||
Inventories | (18.4 | ) | (18.5 | ) | ||
Other current assets | — | (8.2 | ) | |||
Accounts payable | (53.6 | ) | (28.1 | ) | ||
Employee compensation and benefits | (7.7 | ) | 4.0 | |||
Other current liabilities | (1.9 | ) | 30.0 | |||
Other non-current assets and liabilities | (3.1 | ) | (17.1 | ) | ||
Net cash provided by (used for) operating activities | 157.5 | 182.6 | ||||
Investing activities | ||||||
Capital expenditures | (29.0 | ) | (28.5 | ) | ||
Proceeds from sale of property and equipment | 6.1 | 2.3 | ||||
Acquisitions, net of cash acquired | (127.8 | ) | (2.0 | ) | ||
Net cash provided by (used for) investing activities | (150.7 | ) | (28.2 | ) | ||
Financing activities | ||||||
Net repayments of short-term borrowings | — | (0.3 | ) | |||
Net receipts of revolving long-term debt | 216.5 | — | ||||
Proceeds from long-term debt | — | 1,000.0 | ||||
Repayments of long-term debt | (9.7 | ) | (50.0 | ) | ||
Debt issuance costs | — | (9.9 | ) | |||
Dividends paid | (91.1 | ) | (31.4 | ) | ||
Cash provided at separation to former Parent | — | (993.6 | ) | |||
Shares issued to employees, net of shares withheld | 5.3 | 10.1 | ||||
Repurchases of ordinary shares | (235.7 | ) | — | |||
Net cash provided by (used for) financing activities | (114.7 | ) | (75.1 | ) | ||
Effect of exchange rate changes on cash and cash equivalents | (1.6 | ) | (0.2 | ) | ||
Change in cash and cash equivalents | (109.5 | ) | 79.1 | |||
Cash and cash equivalents, beginning of period | 159.0 | 26.9 | ||||
Cash and cash equivalents, end of period | $ | 49.5 | $ | 106.0 |
nVent Electric plc | ||||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | ||||||||||||
2019 | ||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Nine Months | ||||||||
Net sales | ||||||||||||
Enclosures | $ | 255.5 | $ | 260.0 | $ | 262.6 | $ | 778.1 | ||||
Thermal Management | 145.1 | 128.8 | 147.6 | 421.5 | ||||||||
Electrical & Fastening Solutions | 137.4 | 150.7 | 149.6 | 437.7 | ||||||||
Total | $ | 538.0 | $ | 539.5 | $ | 559.8 | $ | 1,637.3 | ||||
Segment income (loss) | ||||||||||||
Enclosures | $ | 45.6 | $ | 48.2 | $ | 47.6 | $ | 141.4 | ||||
Thermal Management | 34.3 | 25.3 | 38.5 | 98.1 | ||||||||
Electrical & Fastening Solutions | 31.2 | 41.6 | 41.3 | 114.1 | ||||||||
Other | (14.9 | ) | (10.3 | ) | (12.8 | ) | (38.0 | ) | ||||
Total | $ | 96.2 | $ | 104.8 | $ | 114.6 | $ | 315.6 | ||||
Return on sales | ||||||||||||
Enclosures | 17.8 | % | 18.5 | % | 18.1 | % | 18.2 | % | ||||
Thermal Management | 23.6 | % | 19.6 | % | 26.1 | % | 23.3 | % | ||||
Electrical & Fastening Solutions | 22.7 | % | 27.6 | % | 27.6 | % | 26.1 | % | ||||
Total | 17.9 | % | 19.4 | % | 20.5 | % | 19.3 | % |
nVent Electric plc | ||||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | ||||||||||||
2018 | ||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Nine Months | ||||||||
Net sales | ||||||||||||
Enclosures | $ | 254.1 | $ | 255.6 | $ | 259.5 | $ | 769.2 | ||||
Thermal Management | 147.9 | 139.0 | 157.4 | 444.3 | ||||||||
Electrical & Fastening Solutions | 136.9 | 148.1 | 147.0 | 432.0 | ||||||||
Total | $ | 538.9 | $ | 542.7 | $ | 563.9 | $ | 1,645.5 | ||||
Segment income (loss) | ||||||||||||
Enclosures | $ | 40.6 | $ | 47.9 | $ | 47.4 | $ | 135.9 | ||||
Thermal Management | 33.5 | 30.4 | 41.9 | 105.8 | ||||||||
Electrical & Fastening Solutions | 31.7 | 40.9 | 38.9 | 111.5 | ||||||||
Other | (12.3 | ) | (12.4 | ) | (13.2 | ) | (37.9 | ) | ||||
Total | $ | 93.5 | $ | 106.8 | $ | 115.0 | $ | 315.3 | ||||
Return on sales | ||||||||||||
Enclosures | 16.0 | % | 18.7 | % | 18.3 | % | 17.7 | % | ||||
Thermal Management | 22.7 | % | 21.9 | % | 26.6 | % | 23.8 | % | ||||
Electrical & Fastening Solutions | 23.2 | % | 27.6 | % | 26.5 | % | 25.8 | % | ||||
Total | 17.4 | % | 19.7 | % | 20.4 | % | 19.2 | % |
nVent Electric plc | ||||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2019 | ||||||||||||||||
excluding the effect of 2019 adjustments (Unaudited) | ||||||||||||||||
Actual | Forecast (1) | |||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||
Net sales | $ | 538.0 | $ | 539.5 | $ | 559.8 | ||||||||||
Operating income | 77.5 | 87.0 | 86.1 | |||||||||||||
% of net sales | 14.4 | % | 16.1 | % | 15.4 | % | ||||||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 3.6 | 2.7 | 11.2 | |||||||||||||
Acquisition transaction and integration costs | — | — | 1.9 | |||||||||||||
Intangible amortization | 15.1 | 15.1 | 15.4 | |||||||||||||
Segment income | $ | 96.2 | $ | 104.8 | $ | 114.6 | ||||||||||
Return on sales | 17.9 | % | 19.4 | % | 20.5 | % | ||||||||||
Net income - as reported | $ | 56.4 | $ | 60.9 | $ | 59.9 | $ | 63 | $ | 239 | ||||||
Adjustments to operating income | 18.7 | 17.8 | 28.5 | 16 | 81 | |||||||||||
Income tax adjustments | (5.6 | ) | (3.3 | ) | (4.6 | ) | (4 | ) | (16 | ) | ||||||
Net income - as adjusted | $ | 69.5 | $ | 75.4 | $ | 83.8 | $ | 75 | $ | 304 | ||||||
Diluted earnings per ordinary share | ||||||||||||||||
Diluted earnings per ordinary share - as reported | $ | 0.32 | $ | 0.35 | $ | 0.35 | $0.35 - $0.39 | $1.36 - $1.40 | ||||||||
Adjustments | 0.07 | 0.09 | 0.14 | 0.07 | 0.38 | |||||||||||
Diluted earnings per ordinary share - as adjusted | $ | 0.39 | $ | 0.44 | $ | 0.49 | $0.42 - $0.46 | $1.74 - $1.78 | ||||||||
(1) Forecast information represents an approximation |
nVent Electric plc | ||||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2018 | ||||||||||||||||
excluding the effect of 2018 adjustments (Unaudited) | ||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||
Net sales | $ | 538.9 | $ | 542.7 | $ | 563.9 | $ | 568.1 | $ | 2,213.6 | ||||||
Operating income | 65.6 | 65.3 | 93.7 | 86.2 | 310.8 | |||||||||||
% of net sales | 12.2 | % | 12.0 | % | 16.6 | % | 15.2 | % | 14.0 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 2.8 | 2.3 | 1.3 | 1.3 | 7.7 | |||||||||||
Intangible amortization | 15.4 | 15.2 | 15.2 | 15.1 | 60.9 | |||||||||||
Separation costs | 9.7 | 24.8 | 4.8 | 5.7 | 45.0 | |||||||||||
Corporate allocations | — | (0.8 | ) | — | — | (0.8 | ) | |||||||||
Segment income | $ | 93.5 | $ | 106.8 | $ | 115.0 | $ | 108.3 | $ | 423.6 | ||||||
Return on sales | 17.4 | % | 19.7 | % | 20.4 | % | 19.1 | % | 19.1 | % | ||||||
Net income - as reported | $ | 52.3 | $ | 43.3 | $ | 68.2 | $ | 67.0 | $ | 230.8 | ||||||
Interest expense adjustment - pro forma | (5.6 | ) | — | — | — | (5.6 | ) | |||||||||
Adjustments to operating income | 27.9 | 41.5 | 21.3 | 22.1 | 112.8 | |||||||||||
Pension and other post-retirement mark-to-market loss | — | 4.1 | — | 2.9 | 7.0 | |||||||||||
Income tax adjustments | (4.0 | ) | (9.8 | ) | (5.5 | ) | (11.7 | ) | (31.0 | ) | ||||||
Net income - pro forma adjusted | $ | 70.6 | $ | 79.1 | $ | 84.0 | $ | 80.3 | $ | 314.0 | ||||||
Diluted earnings per ordinary share - pro forma adjusted | ||||||||||||||||
Diluted earnings per ordinary share - pro forma | $ | 0.29 | $ | 0.24 | $ | 0.38 | $ | 0.37 | $ | 1.28 | ||||||
Adjustments | 0.10 | 0.20 | 0.08 | 0.08 | 0.46 | |||||||||||
Diluted earnings per ordinary share - as adjusted | $ | 0.39 | $ | 0.44 | $ | 0.46 | $ | 0.45 | $ | 1.74 |
nVent Electric plc | |||||||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth by Segment | |||||||||||||
for the quarter ended September 30, 2019 (Unaudited) | |||||||||||||
Actual | |||||||||||||
Q3 Net Sales Growth | |||||||||||||
Organic | Currency | Acq./Div. | Total | ||||||||||
nVent | (0.9 | )% | (1.2 | )% | 1.4 | % | (0.7 | )% | |||||
Enclosures | (0.8 | )% | (1.0 | )% | 3.0 | % | 1.2 | % | |||||
Thermal Management | (4.5 | )% | (1.7 | )% | — | % | (6.2 | )% | |||||
Electrical & Fastening Solutions | 2.9 | % | (1.1 | )% | — | % | 1.8 | % |
nVent Electric plc | |||||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth by Segment | |||||||||||
for the quarter and year ending December 31, 2019 (Unaudited) | |||||||||||
Forecast (1) | |||||||||||
Q4 Net Sales Growth | Full Year Net Sales Growth | ||||||||||
Organic | Currency | Acq./Div. | Total | Organic | Currency | Acq./Div. | Total | ||||
nVent | (2) - 0% | (1 | )% | 4% | 1 - 3% | 0 - 1% | (2)% | 1 | % | (1) - 0% | |
Enclosures | 1% | (1)% | 3 | % | 3% | ||||||
Thermal Management | (2)% | (3)% | — | % | (5)% | ||||||
Electrical & Fastening Solutions | 2 - 3% | (2)% | — | % | 0 - 1% | ||||||
(1) Forecast information represents an approximation |
nVent Electric plc | ||||||
Reconciliation of cash from operating activities to free cash flow (Unaudited) | ||||||
Three months ended | Nine months ended | |||||
In millions | September 30, 2019 | September 30, 2019 | ||||
Net cash provided by (used for) operating activities | $ | 99.7 | $ | 157.5 | ||
Capital expenditures | (11.4 | ) | (29.0 | ) | ||
Proceeds from sale of property and equipment | — | 6.1 | ||||
Free cash flow | $ | 88.3 | $ | 134.6 |