-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, IcBYmH/v9xNEc1f51FNR4OGnwRxLuAlfRti4qkGKFDQcQiXbxY7D/43fey0kOReM FZ8oLsWL+AWSFnSF+LhWZg== 0000950123-10-069423.txt : 20100729 0000950123-10-069423.hdr.sgml : 20100729 20100729080022 ACCESSION NUMBER: 0000950123-10-069423 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20100729 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100729 DATE AS OF CHANGE: 20100729 FILER: COMPANY DATA: COMPANY CONFORMED NAME: PENTAIR INC CENTRAL INDEX KEY: 0000077360 STANDARD INDUSTRIAL CLASSIFICATION: SPECIAL INDUSTRY MACHINERY (NO METALWORKING MACHINERY) [3550] IRS NUMBER: 410907434 STATE OF INCORPORATION: MN FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-04689 FILM NUMBER: 10975976 BUSINESS ADDRESS: STREET 1: 5500 WAYZATA BLVD. STREET 2: SUITE 800 CITY: GOLDEN VALLEY STATE: MN ZIP: 55416 BUSINESS PHONE: 763-545-1730 MAIL ADDRESS: STREET 1: 5500 WAYZATA BLVD. STREET 2: SUITE 800 CITY: GOLDEN VALLEY STATE: MN ZIP: 55416 FORMER COMPANY: FORMER CONFORMED NAME: PENTAIR INDUSTRIES INC DATE OF NAME CHANGE: 19790327 8-K 1 c59408e8vk.htm 8-K e8vk
 
 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): July 29, 2010
Commission file number 000-04689
Pentair, Inc.
 
(Exact name of Registrant as specified in its charter)
     
Minnesota   41-0907434
     
(State or other jurisdiction of incorporation or organization)   (I.R.S. Employer Identification number)
     
5500 Wayzata Blvd, Suite 800, Golden Valley, Minnesota   55416
     
(Address of principal executive offices)   (Zip code)
Registrant’s telephone number, including area code: (763) 545-1730
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

ITEM 2.02 Results of Operations and Financial Condition
On July 29, 2010, Pentair, Inc. (the “Company”) issued a press release announcing its earnings for the second quarter of 2010 and a conference call in connection therewith. A copy of the release is furnished herewith as Exhibit 99.1 and incorporated herein by reference.
This press release refers to certain non-GAAP financial measures (adjusted operating income, adjusted operating margins, adjusted earnings per share and free cash flow) and a reconciliation of those non-GAAP financial measures to the corresponding financial measures contained in the Company’s financial statements prepared in accordance with generally accepted accounting principles.
Adjusted operating income, adjusted operating margins and adjusted earnings per share eliminate certain expenses incurred in 2009 to restructure certain operations of the Company by reducing headcount as a result of the significant continuing downturn in the global economy. Management utilizes these adjusted financial measures to assess the run-rate of its continuing operations against those of comparable periods without the distortion of these factors. The Company believes that these non-GAAP financial measures will be useful to investors as well to assess the continuing strength of the Company’s underlying operations in light of the downturn in the residential end markets.
The Company uses free cash flow to assess its cash flow performance. The Company believes free cash flow is an important measure of operating performance because it provides the Company and its investors a measurement of cash generated from operations that is available to pay dividends and repay debt. In addition, free cash flow is used as a criterion to measure and pay incentive-based compensation. The Company’s measure of free cash flow may not be comparable to similarly titled measures reported by other companies.
The information contained in this Current Report shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be incorporated by reference into a filing under the Securities Act of 1933, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
ITEM 9.01 Financial Statements and Exhibits
(a)   Financial Statements of Businesses Acquired
 
    Not applicable.
 
(b)   Pro Forma Financial Information
 
    Not applicable.
 
(c)   Shell Company Transactions
 
    Not applicable
 
(d)   Exhibits
 
    The following exhibit is provided as part of the information furnished under Item 2.02 of this Current Report on Form 8-K:
       
Exhibit   Description
 
 
99.1    
Pentair, Inc. press release dated July 29, 2010 announcing the earnings results for the second quarter 2010.

 


 

SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, on July 29, 2010.
         
  PENTAIR, INC.
Registrant
 
 
  By   /s/ John L. Stauch    
    John L. Stauch
Executive Vice President and Chief Financial Officer 
 

 


 

         
PENTAIR, INC.
Exhibit Index to Current Report on Form 8-K
Dated July 29, 2010
       
Exhibit    
Number   Description
     
 
99.1    
Pentair, Inc. press release dated July 29, 2010 announcing the earnings results for the second quarter 2010.

 

EX-99.1 2 c59408exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
Pentair, Inc.
5500 Wayzata Blvd., Suite 800
MInneapolis, MN 55416
763 545 1730 Tel
763 656 5400 Fax
(PENTAIR LOGO)
News Release
Pentair Reports Second Quarter Sales Growth of 15 Percent and
Net Income Per Share from Continuing Operations of $0.61

    Reports second quarter sales up 15 percent year-over-year to $796 million, with double digit growth in both Water and Technical Products
 
    Operating margins improved year-over-year to 12.6 percent
 
    Diluted earnings per share from continuing operations (EPS) of $0.61 up 85 percent year-over-year on GAAP basis; up 61 percent when compared to adjusted second quarter 2009 EPS
 
    Delivered strong free cash flow of $150 million in the second quarter
 
    Updated full-year 2010 EPS guidance to a range of $1.86 to $1.96 from previous guidance of $1.75 to $1.90 per share
All financial information and period-to-period references are on a continuing operations basis unless otherwise noted. Reconciliations to discontinued operations as well as GAAP and Non-GAAP reconciliations are in the attached financial tables.
MINNEAPOLIS, Minn. — July 29, 2010 — Pentair, Inc. (NYSE: PNR) today reported second quarter 2010 revenue of $796 million and net income from continuing operations attributable to Pentair, Inc. of $60 million, or $0.61 per share. This represents an increase of 85 percent as compared to the $0.33 of EPS in the second quarter last year. Adjusting second quarter 2009 for restructuring items, year-over-year adjusted EPS increased 61 percent.
Total company sales increased 15 percent to $796 million, compared with $694 million in the second quarter of 2009. Both Water and Technical Products posted double-digit sales gains, and growth was broad-based across end-markets served. The company delivered second quarter operating income of $100 million, up 58 percent year-over-year or up 51 percent compared to adjusted second quarter 2009 operating income. Overall, operating margins for the second quarter increased 300 basis points to 12.6 percent when compared to adjusted second quarter 2009 operating margins, driven by revenue growth and operational productivity.
The company generated strong free cash flow of $150 million for the quarter, with year-to-date free cash flow performance of $128 million, which is $29 million greater than the first half of 2009. The company said it is on track to achieve free cash flow of greater than $225 million for full year 2010.
“I am pleased with our second quarter performance, as strong execution of growth and productivity initiatives, along with improvement in market trends, enabled us to deliver double digit revenue gains and robust earnings growth. Pentair’s strong market execution, innovation and growth in the U.S., Europe and China led the way in both Water and Technical Products,” said Randall J. Hogan, Pentair chairman and chief executive officer.
(more)


 

-2-

“Our lean cost structure and continued productivity efforts enabled us to significantly expand operating margins, while making continued incremental growth investments in product and market innovation,” Hogan continued. “Our strong second quarter performance underscores the strength of our brands, channels and geographies, as well as our focused execution.”
Second Quarter Business Highlights
Water delivered $549 million in sales, a 13 percent increase year-over-year. Foreign exchange was neutral to revenue in the quarter.
    Residential Flow sales were up 4 percent versus the year-ago quarter, reflecting share gains in the professional pump channel and strength in the agricultural business.
 
    Residential Filtration sales were up 7 percent as fast growth regions increased double digits, while the U.S. market continued its modest recovery.
 
    Pool sales were up 31 percent as the business continued to gain share with an expanded dealer base and healthy demand for energy-efficient Eco-Select products.
 
    Engineered Flow sales were up 14 percent driven by strong municipal sales, while North American commercial water systems remained down, reflecting a weak commercial construction market.
 
    Filtration Solutions sales were up 8 percent led by strong sales in Food Service along with growth in global systems in China and India, which helped offset timing delays of larger municipal project sales.
Water’s second quarter reported operating income totaled $76 million, up 53 percent as compared to $50 million in the same period last year. When compared to second quarter 2009 adjusted operating income of $51 million, second quarter 2010 operating margins increased by 330 basis points to 13.8 percent. The benefits from higher volumes, modest pricing and strong productivity more than offset increased costs related to material inflation, reinstated employee benefits and growth investments.
Technical Products delivered second quarter 2010 sales of $247 million, an increase of 19 percent versus the year-earlier period. Sales grew 20 percent, excluding the impact of foreign exchange, driven by solid demand across all key markets and increased pricing of approximately 1 percentage point.
    Industrial, general electronics, energy and infrastructure all posted strong double digit sales, with modest growth in communications and commercial markets.
 
    The U.S. and Western European geographies grew in the mid-teens, while emerging markets were up over 36 percent in total, led by robust growth in China.
Technical Products’ second quarter reported operating income totaled $38 million, up 61 percent compared to $24 million in the same quarter last year. When compared to second quarter 2009 adjusted operating income of $25 million, second quarter 2010 operating margins increased 340 basis points to 15.4 percent. Higher volumes, increased pricing and continued productivity more than offset the negative impact from inflation, reinstated employee benefits, costs related to the completion of all previously announced plant closures, and growth investments.
(more)


 

-3-

Outlook
The company provided its third quarter 2010 EPS guidance of $0.49 to $0.52, an increase of 17 to 24 percent year-over-year when compared to adjusted third quarter 2009 earnings. The company expects third quarter sales to be up over 10 percent compared to the same period last year.
The company updated its full year 2010 EPS guidance to a range of $1.86 to $1.96, an increase of 27 to 33 percent versus full year 2009 adjusted EPS. Full year 2010 sales are expected to be around $2.95 billion and full year free cash flow is expected to be greater than $225 million.
“Our raised full year 2010 guidance reflects our strong first half performance and a balanced market view for the remainder of the year,” said Hogan. “We have a strong portfolio of products and systems today, along with an aligned global business structure with prioritized growth and productivity initiatives that we believe are yielding positive results and positioning us for accelerating performance in our served markets,” he added.
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 2010 results and 2010 outlook on a two-way conference call with investors and a live audio webcast at 9 a.m. Eastern today. Reconciliation of non-GAAP financial measures are set forth in the attachments to this second quarter 2010 earnings release and the second quarter 2010 earnings conference call presentation, both of which can be found at Pentair’s web site (www.pentair.com). Related financial charts and certain other information to be discussed on the conference call will be available on the company’s website shortly before the conference call. The webcast and presentation will be archived at the same site following the conclusion of the conference call.
Caution concerning forward-looking statements
Any statements made about the company’s anticipated financial results are forward-looking statements subject to risks and uncertainties such as the magnitude, timing and scope of recovery from the global economic downturn; the strength of housing and related markets; the risk that expected benefits from our recent restructuring and other cost reduction plans may not be fully realized, or may take longer to realize than expected; foreign currency effects; material inflation outpacing our productivity and pricing actions; retail, commercial and industrial demand; product introductions; and pricing and other competitive pressures, as well as other risk factors set forth in our SEC filings. Forward-looking statements included herein are made as of the date hereof, and the company undertakes no obligation to update publicly such statements to reflect subsequent events or circumstances. Actual results could differ materially from anticipated results.
About Pentair, Inc.
Pentair (www.pentair.com) is a global diversified industrial company headquartered in Minneapolis, Minnesota. Its Water Group is a global leader in providing innovative products and systems used worldwide in the movement, treatment, storage and enjoyment of water. Pentair’s Technical Products Group is a leader in the global enclosures and thermal management markets, designing and manufacturing thermal management products and standard, modified, and custom enclosures that protect sensitive electronics and the people that use them. With 2009 revenues of $2.7 billion, Pentair employs approximately 13,500 people worldwide.
(more)


 

-4-

Pentair Contacts:
Sara Zawoyski
Vice President, Investor Relations
Tel.: (763) 656-5575
E-mail: sara.zawoyski@pentair.com


 

 

Pentair, Inc. and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
                                 
    Three months ended   Six months ended
    July 3,   June 27,   July 3,   June 27,
In thousands, except per-share data   2010   2009   2010   2009
 
Net sales
  $ 796,167     $ 693,712     $ 1,503,180     $ 1,327,552  
Cost of goods sold
    547,999       497,233       1,041,310       961,841  
 
Gross profit
    248,168       196,479       461,870       365,711  
% of net sales
    31.2 %     28.3 %     30.7 %     27.6 %
Selling, general and administrative
    131,043       119,104       263,933       236,379  
% of net sales
    16.5 %     17.1 %     17.6 %     17.8 %
Research and development
    16,999       13,815       34,210       28,558  
% of net sales
    2.1 %     2.0 %     2.2 %     2.2 %
 
Operating income
    100,126       63,560       163,727       100,774  
% of net sales
    12.6 %     9.2 %     10.9 %     7.6 %
 
                               
Other (income) expense:
                               
 
                               
Equity (income) losses of unconsolidated subsidiaries
    (1,375 )     279       (1,459 )     556  
Loss on early extinguishment of debt
          4,804             4,804  
Net interest expense
    8,569       9,833       18,096       21,617  
% of net sales
    1.1 %     1.4 %     1.2 %     1.6 %
 
Income from continuing operations before income taxes and noncontrolling interest
    92,932       48,644       147,090       73,797  
Provision for income taxes
    31,320       16,217       49,449       23,649  
effective tax rate
    33.7 %     33.3 %     33.6 %     32.0 %
 
Income from continuing operations
    61,612       32,427       97,641       50,148  
Gain (loss) on disposal of discontinued operations, net of tax
    593       (78 )     1,117       (68 )
 
Net income before noncontrolling interest
    62,205       32,349       98,758       50,080  
Noncontrolling interest
    1,124       421       2,356       887  
 
Net income attributable to Pentair, Inc.
  $ 61,081     $ 31,928     $ 96,402     $ 49,193  
 
Net income from continuing operations attributable to Pentair, Inc.
  $ 60,488     $ 32,006     $ 95,285     $ 49,261  
 
 
                               
Earnings per common share attributable to Pentair, Inc.
                               
Basic
                               
Continuing operations
  $ 0.61     $ 0.33     $ 0.96     $ 0.51  
Discontinued operations
    0.01             0.01        
 
Basic earnings per common share
  $ 0.62     $ 0.33     $ 0.97     $ 0.51  
 
 
                               
Diluted
                               
Continuing operations
  $ 0.61     $ 0.33     $ 0.96     $ 0.50  
Discontinued operations
                0.01        
 
Diluted earnings per common share
  $ 0.61     $ 0.33     $ 0.97     $ 0.50  
 
 
                               
Weighted average common shares outstanding
                               
Basic
    98,208       97,507       98,081       97,445  
Diluted
    99,638       98,422       99,435       98,145  
 
                               
Cash dividends declared per common share
  $ 0.19     $ 0.18     $ 0.38     $ 0.36  

 


 

Pentair, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
                         
    July 3,   December 31,   June 27,
In thousands   2010   2009   2009
 
Assets
                       
Current assets
                       
Cash and cash equivalents
  $ 38,580     $ 33,396     $ 38,118  
Accounts and notes receivable, net
    475,679       455,090       462,106  
Inventories
    389,428       360,627       362,743  
Deferred tax assets
    49,058       49,609       51,465  
Prepaid expenses and other current assets
    42,878       47,576       50,111  
 
Total current assets
    995,623       946,298       964,543  
 
                       
Property, plant and equipment, net
    318,124       333,688       340,884  
 
                       
Other assets
                       
Goodwill
    2,033,064       2,088,797       2,106,026  
Intangibles, net
    451,806       486,407       504,674  
Other
    54,083       56,144       61,118  
 
Total other assets
    2,538,953       2,631,348       2,671,818  
 
Total assets
  $ 3,852,700     $ 3,911,334     $ 3,977,245  
 
 
                       
Liabilities and Shareholders’ Equity
                       
 
                       
Current liabilities
                       
Short-term borrowings
  $ 2,320     $ 2,205     $ 6,143  
Current maturities of long-term debt
    163       81       122  
Accounts payable
    248,679       207,661       212,973  
Employee compensation and benefits
    86,471       74,254       71,674  
Current pension and post-retirement benefits
    8,948       8,948       8,890  
Accrued product claims and warranties
    42,981       34,288       36,780  
Income taxes
    23,252       5,659       14,668  
Accrued rebates and sales incentives
    34,418       27,554       26,286  
Other current liabilities
    78,496       85,629       84,491  
 
Total current liabilities
    525,728       446,279       462,027  
 
                       
Other liabilities
                       
Long-term debt
    734,472       803,351       883,281  
Pension and other retirement compensation
    213,142       234,948       270,588  
Post-retirement medical and other benefits
    29,819       31,790       32,847  
Long-term income taxes payable
    24,821       26,936       26,906  
Deferred tax liabilities
    139,977       146,630       150,167  
Other non-current liabilities
    92,926       95,060       96,016  
 
Total liabilities
    1,760,885       1,784,994       1,921,832  
 
                       
Shareholders’ equity
    2,091,815       2,126,340       2,055,413  
 
Total liabilities and shareholders’ equity
  $ 3,852,700     $ 3,911,334     $ 3,977,245  
 
 
                       
Days sales in accounts receivable (13 month moving average)
    60       62       61  
Days inventory on hand (13 month moving average)
    83       90       89  
Days in accounts payable (13 month moving average)
    69       66       62  

 


 

Pentair, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
                 
    Six months ended
    July 3,   June 27,
In thousands   2010   2009
 
Operating activities
               
Net income before noncontrolling interest
  $ 98,758     $ 50,080  
Adjustments to reconcile net income to net cash provided by (used for) operating activities
               
(Gain) loss on disposal of discontinued operations
    (1,117 )     68  
Equity (income) losses of unconsolidated subsidiaries
    (1,459 )     556  
Depreciation
    28,876       29,634  
Amortization
    13,357       14,601  
Deferred income taxes
    2,396       464  
Stock compensation
    12,365       9,087  
Excess tax benefits from stock-based compensation
    (1,322 )     (582 )
Gain on sale of assets
    (57 )     (286 )
Changes in assets and liabilities, net of effects of business acquisitions and dispositions
               
Accounts and notes receivable
    (33,438 )     1,556  
Inventories
    (38,651 )     55,703  
Prepaid expenses and other current assets
    1,877       13,532  
Accounts payable
    46,938       (3,436 )
Employee compensation and benefits
    11,275       (21,821 )
Accrued product claims and warranties
    9,196       (4,792 )
Income taxes
    18,872       9,066  
Other current liabilities
    1,043       (23,234 )
Pension and post-retirement benefits
    (12,943 )     (1,433 )
Other assets and liabilities
    448       (2,205 )
 
Net cash provided by (used for) continuing operations
    156,414       126,558  
Net cash provided by (used for) operating activities of discontinued operations
          (1,408 )
 
Net cash provided by (used for) operating activities
    156,414       125,150  
Investing activities
               
Capital expenditures
    (28,937 )     (28,850 )
Proceeds from sale of property and equipment
    243       563  
Divestitures
          920  
Other
    (1,286 )     (10 )
 
Net cash provided by (used for) investing activities
    (29,980 )     (27,377 )
Financing activities
               
Net short-term borrowings
    115       6,024  
Proceeds from long-term debt
    335,021       400,000  
Repayment of long-term debt
    (403,742 )     (470,187 )
Debt issuance costs
    (50 )     (50 )
Excess tax benefits from stock-based compensation
    1,322       582  
Stock issued to employees, net of shares withheld
    (817 )     996  
Dividends paid
    (37,700 )     (35,433 )
 
Net cash provided by (used for) financing activities
    (105,851 )     (98,068 )
Effect of exchange rate changes on cash and cash equivalents
    (15,399 )     (931 )
 
Change in cash and cash equivalents
    5,184       (1,226 )
Cash and cash equivalents, beginning of period
    33,396       39,344  
 
Cash and cash equivalents, end of period
  $ 38,580     $ 38,118  
 
Free cash flow
               
 
Net cash provided by (used for) continuing operations
  $ 156,414     $ 126,558  
Capital expenditures
    (28,937 )     (28,850 )
Proceeds from sale of property and equipment
    243       563  
 
Free cash flow
  $ 127,720     $ 98,271  
 

 


 

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   2010   2010   2010   2009   2009   2009
 
Net sales to external customers
                                               
Water Group
  $ 478,038     $ 549,318     $ 1,027,356     $ 423,932     $ 486,990     $ 910,922  
Technical Products Group
    228,975       246,849       475,824       209,908       206,722       416,630  
 
Consolidated
  $ 707,013     $ 796,167     $ 1,503,180     $ 633,840     $ 693,712     $ 1,327,552  
 
 
                                               
Intersegment sales
                                               
Water Group
  $ 517     $ 427     $ 944     $ 289     $ 198     $ 487  
Technical Products Group
    703       1,047       1,750       233       600       833  
Intercompany sales eliminations
    (1,220 )     (1,474 )     (2,694 )     (522 )     (798 )     (1,320 )
 
Consolidated
  $     $     $     $     $     $  
 
 
                                               
Operating income (loss)
                                               
Water Group
  $ 42,138     $ 75,954     $ 118,092     $ 26,976     $ 49,781     $ 76,757  
Technical Products Group
    33,098       37,990       71,088       20,462       23,578       44,040  
Unallocated corporate expenses and intercompany eliminations
    (11,635 )     (13,818 )     (25,453 )     (10,224 )     (9,799 )     (20,023 )
 
Consolidated
  $ 63,601     $ 100,126     $ 163,727     $ 37,214     $ 63,560     $ 100,774  
 
 
                                               
Operating income as a percent of net sales
                                               
Water
    8.8 %     13.8 %     11.5 %     6.4 %     10.2 %     8.4 %
Technical Products
    14.5 %     15.4 %     14.9 %     9.7 %     11.4 %     10.6 %
Consolidated
    9.0 %     12.6 %     10.9 %     5.9 %     9.2 %     7.6 %

 


 

Pentair, Inc. and Subsidiaries
Reconciliation of the GAAP “As Reported” year ending December 31, 2009 to the “Adjusted” non-GAAP
excluding the effect of 2009 adjustments (Unaudited)
                                         
    First Quarter   Second Quarter   Third Quarter   Fourth Quarter   Year
In thousands, except per-share data   2009   2009   2009   2009   2009
 
Net sales
  $ 633,840     $ 693,712     $ 662,665     $ 702,251     $ 2,692,468  
 
 
                                       
Operating income — as reported
    37,214       63,560       66,682       52,492       219,948  
% of net sales
    5.9 %     9.2 %     10.1 %     7.5 %     8.2 %
Adjustments:
                                       
Restructuring and asset impairment
    2,824       2,944       7,295       24,881       37,944  
 
Operating income — as adjusted
    40,038       66,504       73,977       77,373       257,892  
% of net sales
    6.3 %     9.6 %     11.2 %     11.0 %     9.6 %
 
                                       
Net income from continuing operations attributable to Pentair, Inc. — as reported
    17,255       32,006       37,033       29,218       115,512  
Adjustments — tax affected
                                       
Restructuring and asset impairment, net of minority interest
    1,864       1,943       4,815       17,549       26,171  
Bond tender
          3,171                   3,171  
 
Net income from continuing operations attributable to Pentair, Inc. — as adjusted
    19,119       37,120       41,848       46,767       144,854  
 
 
                                       
Continuing earnings per common share attributable to Pentair, Inc. — diluted
                                       
Diluted earnings per common share — as reported
  $ 0.18     $ 0.33     $ 0.38     $ 0.29     $ 1.17  
Adjustments
    0.02       0.05       0.04       0.18       0.30  
 
Diluted earnings per common share — as adjusted
  $ 0.20     $ 0.38     $ 0.42     $ 0.47     $ 1.47  
 
 
                                       
Weighted average common shares outstanding — Diluted
    97,966       98,422       98,641       99,226       98,522  

 


 

Pentair, Inc. and Subsidiaries
Reconciliation of the GAAP “As Reported” year ending December 31, 2009 to the “Adjusted” non-GAAP
excluding the effect of 2009 adjustments (Unaudited)
                                         
    First Quarter   Second Quarter   Third Quarter   Fourth Quarter   Year
In thousands   2009   2009   2009   2009   2009
 
Water
                                       
Net sales
  $ 423,932     $ 486,990     $ 461,570     $ 475,272     $ 1,847,764  
 
 
                                       
Operating income — as reported
    26,976       49,781       53,085       33,903       163,745  
% of net sales
    6.4 %     10.2 %     11.5 %     7.1 %     8.9 %
Adjustments — restructuring and asset impairment
    1,464       1,460       2,639       21,336       26,899  
 
Operating income — as adjusted
    28,440       51,241       55,724       55,239       190,644  
% of net sales
    6.7 %     10.5 %     12.1 %     11.6 %     10.3 %
 
                                       
Technical Products
                                       
Net sales
  $ 209,908     $ 206,722     $ 201,095     $ 226,979     $ 844,704  
 
Operating income — as reported
    20,462       23,578       24,356       31,959       100,355  
% of net sales
    9.7 %     11.4 %     12.1 %     14.1 %     11.9 %
Adjustments — restructuring and asset impairment
    792       1,139       4,557       2,729       9,217  
 
Operating income — as adjusted
    21,254       24,717       28,913       34,688       109,572  
% of net sales
    10.1 %     12.0 %     14.4 %     15.3 %     13.0 %

 

GRAPHIC 3 c59408c5940801.gif GRAPHIC begin 644 c59408c5940801.gif M1TE&.#EAPP!!`)$"`!R02A@EA____P```"'Y!`$```(`+`````##`$$```+_ ME(^IR^T/HYRTVHM/R+S[#X9@L(GFB:9J0Y;K"\>RT[KSC>=CK??^#ZF1@,2B M3S@T*I`9`!6V#AQB*C!L\CH:-D`&2E8I7;IF9`9V9+8^?D9 MBFA&9^J)^K=%^<9JZ:J)D`<[*^:GX"I@&\NCI7KO@GIM7'X)]<8_/ M':!5$7#E\N3/@CMX\8SI(YC%H*Z$%$X%%D"!U&>"19;AIF@6)('#"MR)Q)[:=+E$-S]B0*Y&B4BP(OPEQ7 M(:3.G3=9*H5X"Z>ZHBEO1@N(#%C5(5HO2#U:1L&@LEB)7NV:LB@#@&KW<3C+ M=>-8>GNGZM6Z5B[8;0_Y9O`[-%#"E4FP^D,+5['@7M(TIO6P&!MDFVX[9^7\ M^:32O5N[SMT6JS15HQW?#32T&$0EQVLR:;>NQW'EOY-N_9D":Y?KQZ\ M%=QQUA!7`E\M]U4;75#W[T$==?@M8P,QEYT>G''%0B+`?? M=Q9"!Z!V9#F8H8+E';;;#A(>^!A.S4C6F%R,I'49;R.*F-YTL&D&V&6,;<#B MBQ2T^)*.UG&X8(U"!J9(CC'N>"2,U.VW9"7K/!D7BD0N&2&$9*QW@I56>D0A A/Y]TZ25"6(8YRYADLK+EF:9\J*8S>K2))IQRSME&`0`[ ` end
-----END PRIVACY-ENHANCED MESSAGE-----