EX-99.1 2 c02028exv99w1.htm EXHIBIT 99.1 PRESS RELEASE exv99w1
 

Exhibit 99.1
Pentair, Inc.
5500 Wayzata Blvd., Suite 800
Golden Valley, MN 55416
763 545 1730 Tel
763 656 5204 Fax
     
News Release
  (PENTAIR LOGO)
Pentair’s Fourth Quarter 2005 EPS Gains 15%, or 24% Excluding the Impact of Stock
Option Expensing, on 12% Higher Sales
                                                                 
    Including Stock Option Expensing   Excluding Stock Option Expensing
    Q4 2005   YTD 2005   Q4 2005   YTD 2005
Continuing                                
Operations   Amount   Change   Amount   Change   Amount   Change   Amount   Change
 
Earnings per Share
  $ 0.38       15 %   $ 1.80       33 %   $ 0.41       24 %   $ 1.92       42 %
Net Sales
  $ 732.1M       12.4 %   $ 2,946.6M       29.3 %   $ 732.1M       12.4 %   $ 2,946.6M       29.3 %
Operating income
  $ 66.9M       7.8 %   $ 323.1M       30.7 %   $ 70.8M       14.2 %   $ 339.5M       37.3 %
Operating margins
    9.1 %   (40 bps)     11.0 %   10 bps     9.7 %   20 bps     11.5 %   60 bps
Free cash flow
  $ 114.1M             $ 201.3M             $ 114.8M             $ 210.0M          
GOLDEN VALLEY, Minn. — February 2, 2006 — Pentair (NYSE: PNR) today announced its fourth quarter 2005 results, highlighting earnings per share (EPS) from continuing operations of $0.38, an increase of 15 percent, on sales of $732.1 million, a gain of 12 percent. Excluding the impact of stock options expensing (SOE), EPS of $0.41 gained 24 percent in the quarter. Pentair’s FY2005 EPS from continuing operations gained 33 percent on a sales gain of 29 percent. Excluding the impact of SOE, EPS gained 42 percent in the year.
Pentair announced on December 19, 2005, that it would early adopt SFAS 123R for Share-Based Payment, an accounting change requiring companies to recognize an expense in the Income Statement for stock options. Pentair has adopted using the modified retrospective approach, restating the first three quarters of 2005 to reflect an impact of $9.1 million after tax expense or ($0.09) of EPS. In the fourth quarter 2005, the impact was $2.9 million after tax expense or ($0.03) of EPS, for a full year EPS impact of ($0.12). Pentair’s reported fourth quarter 2005 and FY2005 results reflect the adoption of SFAS 123R. The reconciliation of the reported GAAP financial information to the non-GAAP financials excluding the adoption of SFAS 123R is provided on pages seven through 11 of this fourth quarter earnings announcement.
(more)

 


 

– 2 –
According to Pentair Chairman and Chief Executive Officer, Randall J. Hogan, “In our first full year after the transformation of Pentair into a Water-led business, we met our strategic and financial goals of replacing the earnings of our former Tools Group, and added an additional 14 percent to EPS on top of that, excluding stock option expensing. In 2005, we achieved organic growth of approximately six percent, while achieving the highest profitability and return on invested capital in the last five years. We also met our Free Cash Flow goal with $201 million and exceeded our 100% conversion of net income goal for the fifth consecutive year.
“In addition to the operating and financial progress in the year, we accelerated our investments to drive growth and instill operating excellence throughout the Company,” Hogan said. “These activities included increasing R&D; adding international management, sales, engineering, sourcing and manufacturing talent; starting the implementation of a unified business system infrastructure in Europe; launching our Faradyne Motors joint venture with ITT Industries; and continuing to strengthen our global sourcing and operating competencies. In addition, through our disciplined M&A process, we examined a number of opportunities and completed two acquisitions that are consistent with our growth strategies. These actions lend confidence to our outlook for 2006 and, therefore, we are reaffirming our previous guidance for the full year 2006 of between $2.08 and $2.18, which includes the expensing of stock options. Further, we are expecting first quarter EPS of between $0.40 and $0.42.”
Water Group Fourth Quarter Comments
  Sales of $517.8 million were up 10 percent over the same period last year, or approximately 11 percent excluding unfavorable foreign exchange. Sales in all markets grew by at least mid-single digits in local currencies, with the strongest growth occurring in pump and pool markets.
    Pump sales grew in the high single digits, spurred by new products, and strong municipal and industrial pump demand, as well as by pricing actions. Water systems sales also gained in the mid-single digits.
 
    Share gains, favorable weather conditions, and successful early buy programs bolstered pool and spa equipment sales in the quarter.
 
    Filtration grew in the mid-single digits, experiencing continued strength in foodservice markets and strong sales related to desalination projects.
 
    Pentair sales in Euros in European filtration markets were up in the high teens, supported by strength in Food and Beverage markets, while sales in European pool markets realized sales gains in the high single digits benefiting from early buy programs. Asian sales were up significantly as a result of the ramp-up of production at the Pentair Suzhou manufacturing facility in China.
 
    New Water products were significant in driving sales. New pumps included a bulk chemical transfer pump; a drainer pump; a gas engine transfer pump; and new split case, solids handling, and centrifugal pumps. Pool products included new heat pumps, automation controls, lights, filters, chlorinators, pumps, and pool finishes. New filtration products included a new modular filtration system and a number of new OEM products.
(more)

 


 

– 3 –
  Excluding the impact of SOE, operating income of $56.8 million increased 16 percent over the same period last year driven by higher volumes, supply savings, and pricing, which were somewhat offset by materials inflation and our accelerated investments focused on growth, operating excellence, and international expansion. Excluding the impact of SOE, operating margins of 11.0 percent for the quarter expanded by 50 basis points over fourth quarter 2004 margins of 10.5 percent. Including the impact of SOE, operating income totaled $55.5 million, up 13 percent.
 
  The integration of the water businesses continued on-track with $36 million of savings realized net of integration costs during 2005 against a total year goal of $30 million. These savings were somewhat offset by temporary operating inefficiencies related to product moves and plant consolidations undertaken to achieve future cost benefits, as well as investments made to support growth.
 
  Investments for growth during the quarter included low-cost country engineering and sourcing, start-up of Eastern European manufacturing capability, increased infrastructure in China and Europe to support local market opportunities, filtration R&D innovation programs, and the Faradyne Motor joint venture, announced December 15, 2005.
Enclosures Group Fourth Quarter Comments
  Sales of $214.3 million reflect an 18 percent gain over the same period last year. Excluding the impact of acquisitions and unfavorable foreign exchange, sales grew approximately 13 percent, significantly above the growth rate of the addressed markets. Enclosure sales grew in all markets in the fourth quarter, including Europe.
    The strong sales performance was driven by share gains and pricing in the North American electrical market; new products and programs at Pentair Electronic Packaging and in Europe; and new customers in Asia.
 
    The Group’s vertical market initiative drove growth in petrochemical, food & beverage, water & wastewater, and pharmaceutical markets.
 
    Electronics sales grew in the fourth quarter, with the new Advanced Telecommunications Computing Architecture (ATCA) platform supporting OEM customers worldwide. The Enclosures Group has secured a leading market position in ATCA, and sales of this product family are expected to accelerate throughout 2006.
  Excluding the impact of SOE, operating income of $30.7 million was 30 percent higher than the same period last year, setting a new record for quarterly operating income in the Enclosures Group. This performance resulted from higher volumes, supply savings, productivity improvements, and pricing, which more than offset material inflation. Including the impact of SOE, operating income totaled $30.0 million, up 26 percent.
 
  Excluding the impact of SOE, Enclosures margins were 14.3 percent for the quarter, expanding by 130 basis points over the fourth quarter 2004. The fourth quarter 2005 represents the Group’s 16th consecutive quarter of sequential margin improvement. Including the impact of SOE margins were 14.0 percent, up 100 basis points.
 
  The Thermal Management businesses acquired on December 1, 2005 are included in Pentair’s financials for one month. Integration activities are off to a fast start with supplier negotiations, lean enterprise training, and kaizen events conducted in the first week after closing.
A Pentair conference call scheduled for 11:00 a.m. CST today will be webcast live via http://www.pentair.com. A link to the conference call is posted on the site’s “Financial Information” page and will be archived at the same location.
(more)

 


 

– 4 –
About Pentair, Inc.
Pentair (www.pentair.com) is a diversified operating company headquartered in 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 Enclosures Group is a leader in the global enclosures market, designing and manufacturing standard, modified, and custom enclosures that house and protect sensitive electronics and electrical components. With 2005 revenues of $2.95 billion, Pentair employs approximately 15,000 people worldwide.
Non-GAAP Financial Measures
In addition to the results reported in accordance with accounting principles generally accepted in the United States (“GAAP”) included throughout this news release, the Company has provided information as if it had not adopted SFAS 123R during 2005 on a modified retrospective basis back to January 1, 2005 (non-GAAP financial measures). The adoption of SFAS 123R requires companies to recognize an expense in the Income Statement for stock options. Management believes presenting its financial information excluding stock option expensing is useful to both management and investors in comparing 2004 to 2005 because the GAAP results for 2005 include stock option expense on a fair value basis, but the results for 2004 do not. The financial information excluding stock option expensing should not be considered in isolation or as a substitute for financial information prepared in accordance with GAAP, or as a measure of profitability or liquidity. Also, financial information excluding stock option expensing, as determined and presented by the Company, may not be comparable to related or similarly titled measures reported by other companies.
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 continued economic growth; the ability to integrate acquisitions successfully and the risk that expected synergies may not be fully realized or may take longer to realize than expected; foreign currency effects; retail and industrial demand; product introductions; and pricing and other competitive pressures. 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.
     
Pentair Contacts:
   
Rachael Jarosh
  Mark Cain
Communications
  Investor Relations
Tel.: (763) 656-5280
  Tel.: (763) 656-5278
E-mail: rachael.jarosh@pentair.com
  E-mail: mark.cain@pentair.com
(more)

 


 

– 5 –
Pentair, Inc. and Subsidiaries
Condensed Consolidated Statements of Income (Unaudited)
                                 
    Three months ended   Year ended
    December 31   December 31   December 31   December 31
In thousands, except per-share data   2005   2004   2005   2004
 
Net sales
  $ 732,113     $ 651,476     $ 2,946,579     $ 2,278,129  
Cost of goods sold
    524,304       468,274       2,098,558       1,623,419  
 
Gross profit
    207,809       183,202       848,021       654,710  
% of net sales
    28.4 %     28.1 %     28.8 %     28.7 %
 
                               
Selling, general and administrative
    128,002       111,221       478,907       376,015  
% of net sales
    17.5 %     17.1 %     16.2 %     16.5 %
 
                               
Research and development
    12,935       9,932       46,042       31,453  
% of net sales
    1.8 %     1.5 %     1.6 %     1.4 %
 
 
                               
Operating income
    66,872       62,049       323,072       247,242  
% of net sales
    9.1 %     9.5 %     11.0 %     10.9 %
 
                               
Gain on sale of investment
    236             5,435        
Net interest expense
    11,263       10,892       44,989       37,210  
% of net sales
    1.5 %     1.7 %     1.5 %     1.6 %
 
Income from continuing operations before income taxes
  55,845     51,157       283,518       210,032  
% of net sales
    7.6 %     7.9 %     9.6 %     9.2 %
 
                               
Provision for income taxes
    16,889       17,460       98,469       73,008  
Effective tax rate
    30.2 %     34.1 %     34.7 %     34.8 %
 
 
                               
Income from continuing operations
    38,956       33,697       185,049       137,024  
Income from discontinued operations, net of tax
                      40,248  
Loss on disposal of discontinued operations, net of tax
          (6,047 )           (6,047 )
 
 
                               
Net income
  $ 38,956     $ 27,650     $ 185,049     $ 171,225  
 
 
                               
Earnings per common share
                               
Basic
                               
Continuing operations
  $ 0.39     $ 0.34     $ 1.84     $ 1.38  
Discontinued operations
          (0.07 )           0.34  
 
Basic earnings per common share
  $ 0.39     $ 0.27     $ 1.84     $ 1.72  
 
 
                               
Diluted
                               
Continuing operations
  $ 0.38     $ 0.33     $ 1.80     $ 1.35  
Discontinued operations
          (0.07 )           0.33  
 
Diluted earnings per common share
  $ 0.38     $ 0.26     $ 1.80     $ 1.68  
 
 
                               
Weighted average common shares outstanding
                               
Basic
    100,605       100,014       100,665       99,316  
Diluted
    102,314       102,541       102,618       101,706  
 
                               
Cash dividends declared per common share
  $ 0.13     $ 0.11     $ 0.52     $ 0.43  

 


 

– 6 –
Pentair, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
                 
    December 31   December 31
In thousands   2005   2004
 
Assets
               
Current assets
               
Cash and cash equivalents
  $ 48,500     $ 31,495  
Accounts and notes receivable, net
    423,847       396,459  
Inventories
    349,312       323,676  
Deferred tax assets
    49,933       49,074  
Prepaid expenses and other current assets
    24,394       24,433  
 
Total current assets
    895,986       825,137  
 
               
Property, plant and equipment, net
    311,839       336,302  
 
               
Other assets
               
Non-current assets of discontinued operations
          393  
Goodwill
    1,718,207       1,620,404  
Intangibles, net
    266,533       258,126  
Other
    62,152       80,213  
 
Total other assets
    2,046,892       1,959,136  
 
Total assets
  $ 3,254,717     $ 3,120,575  
 
 
               
Liabilities and Shareholders’ Equity
               
Current liabilities
               
Current maturities of long-term debt
  $ 4,137     $ 11,957  
Accounts payable
    207,320       195,289  
Employee compensation and benefits
    95,552       104,821  
Accrued product claims and warranties
    43,551       42,524  
Current liabilities of discontinued operations
    192       192  
Income taxes
    18,464       27,395  
Accrued rebates and sales incentives
    45,374       41,618  
Other current liabilities
    111,026       103,083  
 
Total current liabilities
    525,616       526,879  
 
               
Long-term debt
    748,477       724,148  
Pension and other retirement compensation
    152,780       135,356  
Post-retirement medical and other benefits
    73,949       69,667  
Deferred tax liabilities
    125,801       142,873  
Other non-current liabilities
    70,455       70,804  
Non-current liabilities of discontinued operations
    2,029       3,054  
 
Total liabilities
    1,699,107       1,672,781  
 
               
Shareholders’ equity
    1,555,610       1,447,794  
 
Total liabilities and shareholders’ equity
  $ 3,254,717     $ 3,120,575  
 
 
               
Days sales in accounts receivable (13 month moving average)
    54       52  
Days inventory on hand (13 month moving average)
    70       62  
Days in accounts payable (13 month moving average)
    56       57  
Debt/total capital
    32.6 %     33.7 %

 


 

– 7 –
Pentair, Inc. and Subsidiaries
Condensed Consolidated Statements of Cash Flows (Unaudited)
                 
    Year ended
    December 31   December 31
In thousands   2005   2004
 
Operating activities
               
Net income
  $ 185,049     $ 171,225  
Adjustments to reconcile net income to net cash provided by operating activities
               
Net income from discontinued operations
          (40,248 )
Loss on disposal of discontinued operations
            6,047  
Depreciation
    56,565       47,063  
Amortization
    15,995       7,501  
Deferred income taxes
    5,360       16,736  
Stock compensation
    24,186       6,345  
Excess tax benefits from stock-based compensation
    (8,676 )      
Gain on sale of investment
    (5,435 )      
Changes in assets and liabilities, net of effects of business acquisitions and Dispositions
               
Accounts and notes receivable
    (20,527 )     26,918  
Inventories
    (19,201 )     (51,996 )
Prepaid expenses and other current assets
    (452 )     2,176  
Accounts payable
    6,629       17,274  
Employee compensation and benefits
    (21,394 )     4,596  
Accrued product claims and warranties
    (1,099 )     2,993  
Income taxes
    11,302       6,352  
Other current liabilities
    4,609       8,879  
Pension and post-retirement benefits
    16,512       11,508  
Other assets and liabilities
    (2,114 )     6,794  
 
Net cash provided by continuing operations
    247,309       250,163  
Net cash (used for) provided by operating activities of discontinued operations
    (632 )     13,928  
 
Net cash provided by operating activities
    246,677       264,091  
 
               
Investing activities
               
Capital expenditures
    (62,471 )     (48,867 )
Proceeds from sale of property and equipment
    17,111        
Acquisitions, net of cash acquired
    (150,534 )     (869,155 )
Divestitures
    (10,155 )     773,399  
Proceeds from sale of investment
    23,835        
Other
    (2,071 )     60  
 
Net cash used for investing activities
    (184,285 )     (144,563 )
 
               
Financing activities
               
Net short-term borrowings
          (4,162 )
Proceeds from long-term debt
    875,746       343,316  
Repayment of long-term debt
    (856,845 )     (440,518 )
Excess tax benefits from stock-based compensation
    8,676        
Proceeds from exercise of stock options
    8,380       10,862  
Repurchases of common stock
    (25,000 )     (4,200 )
Dividends paid
    (53,134 )     (43,128 )
 
Net cash used for financing activities
    (42,177 )     (137,830 )
 
               
Effect of exchange rate changes on cash
    (3,210 )     1,808  
 
Change in cash and cash equivalents
    17,005       (16,494 )
Cash and cash equivalents, beginning of period
    31,495       47,989  
 
Cash and cash equivalents, end of period
  $ 48,500     $ 31,495  
 
 
               
Free cash flow
               
Net cash provided by operating activities
  $ 246,677     $ 264,091  
Less capital expenditures
    (62,471 )     (48,867 )
Proceeds from sale of property and equipment
    17,111        
 
Free cash flow
  $ 201,317     $ 215,224  
 
 
               
Excess tax benefits from stock-based compensation
    8,676        
 
Free cash flow excluding stock option expensing
  $ 209,993     $ 215,224  
 

 


 

– 8 –
Pentair, Inc. and Subsidiaries
Supplemental Financial Information by Reportable Business Segment for 2005 (Unaudited)
                                         
    First Qtr   Second Qtr   Third Qtr   Fourth Qtr   Year
In thousands   2005   2005   2005   2005   2005
 
Net sales to external customers
                                       
Water
  $ 512,088     $ 585,657     $ 515,945     $ 517,815     $ 2,131,505  
Enclosures
    197,547       202,866       200,363       214,298       815,074  
 
Consolidated
  $ 709,635     $ 788,523     $ 716,308     $ 732,113     $ 2,946,579  
 
 
                                       
Intersegment sales
                                       
Water
  $ 22     $ 187     $ 280     $ (341 )   $ 148  
Enclosures
    402       630       407       770       2,209  
Other
    (424 )     (817 )     (687 )     (429 )     (2,357 )
 
Consolidated
  $     $     $     $     $  
 
 
                                       
Operating income (loss)
                                       
Water
  $ 60,487     $ 92,167     $ 58,964     $ 55,520     $ 267,138  
Enclosures
    25,172       26,325       27,778       29,954       109,229  
Other
    (13,573 )     (11,258 )     (9,862 )     (18,602 )     (53,295 )
 
Consolidated
  $ 72,086     $ 107,234     $ 76,880     $ 66,872     $ 323,072  
 
 
                                       
Operating income as a percent of net sales
Water
    11.8 %     15.7 %     11.4 %     10.7 %     12.5 %
Enclosures
    12.7 %     13.0 %     13.9 %     14.0 %     13.4 %
Consolidated
    10.2 %     13.6 %     10.7 %     9.1 %     11.0 %
 
                                       
Operating income (loss) excluding impact of SFAS 123R adoption1
Water
  $ 61,803     $ 93,481     $ 60,278     $ 56,834     $ 272,396  
Enclosures
    25,926       27,078       28,531       30,707       112,242  
Other
    (11,356 )     (9,082 )     (8,033 )     (16,707 )     (45,178 )
 
Consolidated
  $ 76,373     $ 111,477     $ 80,776     $ 70,834     $ 339,460  
 
 
                                       
Operating income as a percent of net sales excluding impact of SFAS 123R adoption1
Water
    12.1 %     16.0 %     11.7 %     11.0 %     12.8 %
Enclosures
    13.1 %     13.3 %     14.2 %     14.3 %     13.8 %
Consolidated
    10.8 %     14.1 %     11.3 %     9.7 %     11.5 %
1 The Company adopted SFAS 123R in December 2005 using the modified retrospective method back to January 1, 2005. In connection with the adoption, the expense as disclosed in the first three quarters related to stock-based compensation was corrected for immaterial errors. The corrections resulted in no change to the quarterly EPS impact of stock option expensing.

 


 

– 9 –
Pentair, Inc. and Subsidiaries
Supplemental Financial Information by Reportable Business Segment for 2004 (Unaudited)
                                         
    First Qtr   Second Qtr   Third Qtr   Fourth Qtr   Year
In thousands   2004   2004   2004   2004   2004
 
Net sales to external customers
                                       
Water
  $ 313,981     $ 353,316     $ 426,670     $ 469,427     $ 1,563,394  
Enclosures
    174,472       177,117       181,097       182,049       714,735  
 
Consolidated
  $ 488,453     $ 530,433     $ 607,767     $ 651,476     $ 2,278,129  
 
 
                                       
Intersegment sales
                                       
Water
  $ 21     $ 29     $ 26     $ 42     $ 118  
Enclosures
    332       986       3       140       1,461  
Other
    (353 )     (1,015 )     (29 )     (182 )     (1,579 )
 
Consolidated
  $     $     $     $     $  
 
 
                                       
Operating income (loss)
                                       
Water
  $ 41,547     $ 59,253     $ 47,410     $ 49,100     $ 197,310  
Enclosures
    19,354       21,590       23,211       23,689       87,844  
Other
    (10,791 )     (9,860 )     (6,521 )     (10,740 )     (37,912 )
 
Consolidated
  $ 50,110     $ 70,983     $ 64,100     $ 62,049     $ 247,242  
 
 
                                       
Operating income as a percent of net sales                                
Water
    13.2 %     16.8 %     11.1 %     10.5 %     12.6 %
Enclosures
    11.1 %     12.2 %     12.8 %     13.0 %     12.3 %
Consolidated
    10.3 %     13.4 %     10.5 %     9.5 %     10.9 %

 


 

– 10 –
Pentair, Inc. and Subsidiaries
Reconciliation of the GAAP “As Reported” three months ended December 31, 2005 to the “Adjusted” non-GAAP excluding the effect of SFAS 123R adoption (Unaudited)
                                 
    Three months ended
    As Reported           Adjusted   As Reported
    December 31   SFAS 123R   December 31   December 31
In thousands, except per-share data   2005       2005   2004
 
Net sales
  $ 732,113     $     $ 732,113     $ 651,476  
Cost of goods sold
    524,304             524,304       468,274  
 
Gross profit
    207,809             207,809       183,202  
% of net sales
    28.4 %             28.4 %     28.1 %
 
                               
Selling, general and administrative
    128,002       (3,962 )     124,040       111,221  
% of net sales
    17.5 %             16.9 %     17.1 %
 
                               
Research and development
    12,935             12,935       9,932  
% of net sales
    1.8 %             1.8 %     1.5 %
 
 
                               
Operating income
    66,872       3,962       70,834       62,049  
% of net sales
    9.1 %             9.7 %     9.5 %
 
                               
Gain on sale of investment
    236             236        
Net interest expense
    11,263             11,263       10,892  
% of net sales
    1.5 %             1.5 %     1.7 %
 
Income from continuing operations before income taxes
    55,845       3,962       59,807       51,157  
% of net sales
    7.6 %             8.2 %     7.9 %
 
                               
Provision for income taxes
    16,889       1,073       17,962       17,460  
Effective tax rate
    30.2 %     27.1 %     30.0 %     34.1 %
 
 
                               
Income from continuing operations
    38,956       2,889       41,845       33,697  
 
                               
Income from discontinued operations, net of tax
                       
Loss on disposal of discontinued operations, net of tax
                      (6,047 )
 
 
                               
Net income
  $ 38,956     $ 2,889     $ 41,845     $ 27,650  
 
 
                               
Earnings per common share
                               
Basic
                               
Continuing operations
  $ 0.39     $ 0.03     $ 0.42     $ 0.34  
Discontinued operations
                      (0.07 )
 
Basic earnings per common share
  $ 0.39     $ 0.03     $ 0.42     $ 0.27  
 
 
                               
Diluted
                               
Continuing operations
  $ 0.38     $ 0.03     $ 0.41     $ 0.33  
Discontinued operations
                      (0.07 )
 
Diluted earnings per common share
  $ 0.38     $ 0.03     $ 0.41     $ 0.26  
 
 
Weighted average common shares outstanding
                               
Basic
    100,605             100,605       100,014  
Diluted
    102,314       52       102,366       102,541  
 
                               
Cash dividends declared per common share
  $ 0.13     $     $ 0.13     $ 0.11  

 


 

– 11–
Pentair, Inc. and Subsidiaries
Reconciliation of the GAAP “As Reported” year ended December 31, 2005 to the “Adjusted” non-GAAP excluding the effect of SFAS 123R adoption (Unaudited)
                                 
    Year ended
    As Reported           Adjusted   As Reported
    December 31   SFAS 123R   December 31   December 31
In thousands, except per-share data   2005       2005   2004
 
Net sales
  $ 2,946,579     $     $ 2,946,579     $ 2,278,129  
Cost of goods sold
    2,098,558             2,098,558       1,623,419  
 
Gross profit
    848,021             848,021       654,710  
% of net sales
    28.8 %             28.8 %     28.7 %
 
                               
Selling, general and administrative
    478,907       (16,388 )     462,519       376,015  
% of net sales
    16.2 %             15.7 %     16.5 %
 
                               
Research and development
    46,042             46,042       31,453  
% of net sales
    1.6 %             1.6 %     1.4 %
 
 
Operating income
    323,072       16,388       339,460       247,242  
% of net sales
    11.0 %             11.5 %     10.9 %
 
                               
Gain on sale of investment
    5,435             5,435        
Net interest expense
    44,989             44,989       37,210  
% of net sales
    1.5 %             1.5 %     1.6 %
 
Income from continuing operations before income taxes
    283,518       16,387       299,906       210,032  
% of net sales
    9.6 %             10.2 %     9.2 %
 
                               
Provision for income taxes
    98,469       4,389       102,949       73,008  
Effective tax rate
    34.7 %     26.8 %     34.3 %     34.8 %
 
 
                               
Income from continuing operations
    185,049       11,999       196,957       137,024  
 
                               
Income from discontinued operations, net of tax
                      40,248  
Loss on disposal of discontinued operations, net of tax
                      (6,047 )
 
 
                               
Net income
  $ 185,049     $ 11,999     $ 196,957     $ 171,225  
 
 
                               
Earnings per common share
                               
Basic
                               
Continuing operations
  $ 1.84     $ 0.12     $ 1.96     $ 1.38  
Discontinued operations
                      0.34  
 
Basic earnings per common share
  $ 1.84     $ 0.12     $ 1.96     $ 1.72  
 
 
                               
Diluted
                               
Continuing operations
  $ 1.80     $ 0.12     $ 1.92     $ 1.35  
Discontinued operations
                      0.33  
 
Diluted earnings per common share
  $ 1.80     $ 0.12     $ 1.92     $ 1.68  
 
 
                               
Weighted average common shares outstanding
                               
Basic
    100,665             100,665       99,316  
Diluted
    102,618       144       102,762       101,706  
 
                               
Cash dividends declared per common share
  $ 0.52     $     $ 0.52     $ 0.43  
# # #