Switzerland | 98-1050812 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification number) |
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Pentair Ltd. and Subsidiaries | ||||||||||||||||
Reconciliation of the GAAP “As Reported” year ended December 31, 2013 to the “Adjusted” non-GAAP | ||||||||||||||||
excluding the effect of 2013 adjustments - future segmentation (Unaudited) | ||||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||
Valves & Controls | ||||||||||||||||
Net sales | $ | 585.8 | $ | 619.9 | $ | 611.5 | $ | 652.0 | $ | 2,469.2 | ||||||
Operating income (loss)—as reported | (18.6 | ) | 56.9 | 76.6 | 46.5 | 161.4 | ||||||||||
% of net sales | (3.2 | )% | 9.2 | % | 12.5 | % | 7.1 | % | 6.5 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 7.3 | 17.0 | 3.7 | 32.8 | 60.8 | |||||||||||
Inventory step-up and customer backlog | 70.6 | 10.0 | — | — | 80.6 | |||||||||||
Operating income—as adjusted | 59.3 | 83.9 | 80.3 | 79.3 | 302.8 | |||||||||||
% of net sales | 10.1 | % | 13.5 | % | 13.1 | % | 12.2 | % | 12.3 | % | ||||||
Process Technologies | ||||||||||||||||
Net sales | $ | 396.6 | $ | 477.6 | $ | 421.2 | $ | 470.5 | $ | 1,765.9 | ||||||
Operating income—as reported | 45.1 | 75.1 | 57.1 | 65.9 | 243.2 | |||||||||||
% of net sales | 11.4 | % | 15.7 | % | 13.6 | % | 14.0 | % | 13.7 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 2.4 | 2.7 | 2.8 | 1.7 | 9.6 | |||||||||||
Inventory step-up and customer backlog | 0.4 | — | — | — | 0.4 | |||||||||||
Operating income—as adjusted | 47.9 | 77.8 | 59.9 | 67.6 | 253.2 | |||||||||||
% of net sales | 12.1 | % | 16.3 | % | 14.2 | % | 14.4 | % | 14.2 | % | ||||||
Flow Technologies | ||||||||||||||||
Net sales | $ | 390.6 | $ | 478.2 | $ | 397.2 | $ | 352.5 | $ | 1,618.5 | ||||||
Operating income—as reported | 29.7 | 61.0 | 48.8 | 10.2 | 149.7 | |||||||||||
% of net sales | 7.6 | % | 12.8 | % | 12.3 | % | 2.9 | % | 9.2 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 5.1 | 3.9 | 0.7 | 14.4 | 24.1 | |||||||||||
Inventory step-up and customer backlog | 0.2 | 0.2 | — | — | 0.4 | |||||||||||
Operating income—as adjusted | 35.0 | 65.1 | 49.5 | 24.6 | 174.2 | |||||||||||
% of net sales | 9.0 | % | 13.6 | % | 12.5 | % | 7.0 | % | 10.8 | % | ||||||
Technical Solutions | ||||||||||||||||
Net sales | $ | 410.0 | $ | 397.4 | $ | 405.9 | $ | 450.1 | $ | 1,663.4 | ||||||
Operating income—as reported | 53.3 | 65.1 | 82.2 | 84.4 | 285.0 | |||||||||||
% of net sales | 13.0 | % | 16.4 | % | 20.3 | % | 18.8 | % | 17.1 | % | ||||||
Adjustments: | ||||||||||||||||
Restructuring and other | 10.7 | 4.9 | 1.5 | 3.6 | 20.7 | |||||||||||
Trade name impairment | — | — | — | 11.0 | 11.0 | |||||||||||
Inventory step-up and customer backlog | 5.7 | — | — | — | 5.7 | |||||||||||
Operating income—as adjusted | 69.7 | 70.0 | 83.7 | 99.0 | 322.4 | |||||||||||
% of net sales | 17.0 | % | 17.6 | % | 20.6 | % | 22.0 | % | 19.4 | % |
PENTAIR LTD. | ||
Registrant | ||
By | /s/ John L. Stauch | |
John L. Stauch | ||
Executive Vice President and Chief Financial Officer |