AGÕæÈ˹ٷ½

STOCK TITAN

Pentair Reports Strong Second Quarter 2025 Results

Rhea-AI Impact
(Neutral)
Rhea-AI Sentiment
(Neutral)
Tags
  • Sales of $1.1 billion, up 2 percent compared to sales for the same period last year
  • Operating income was $218 million with ROS of 19.4 percent; on an adjusted basis, operating income was $297 million with ROS of 26.4 percent
  • GAAP EPS was $0.90 and adjusted EPS was $1.39
  • Net cash provided by operating activities of continuing operations was $607 million, an increase of $68 million compared to the same period last year, and free cash flow provided by continuing operations for the quarter was $596 million, an increase of $74 million compared to the same period last year
  • Repurchased $75 million of ordinary shares
  • The company updated its full year 2025 GAAP EPS guidance to approximately $3.95 to $4.05, up 6 percent to 8 percent versus the prior year, and increased EPS guidance on an adjusted basis of approximately $4.75 to $4.85, up 10 percent to 12 percent versus the prior year

Reconciliations of GAAP to Non-GAAP measures are in the attached financial tables.

LONDON--(BUSINESS WIRE)-- Pentair plc (NYSE: PNR), a leader in helping the world sustainably move, improve and enjoy water, life’s most essential resource, today announced second quarter 2025 sales of $1.1 billion. Sales were up 2 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 1 percent in the second quarter. Second quarter 2025 earnings per diluted share from continuing operations (“EPS�) were $0.90 compared to $1.11 in the second quarter of 2024, a 19 percent decrease. On an adjusted basis, the Company reported second quarter 2025 EPS of $1.39 compared to $1.22 in the second quarter of 2024, reflecting a 14 percent increase. Adjusted operating income, reportable segment income, adjusted net income, free cash flow and adjusted EPS are described in the attached schedules.

John L. Stauch, Pentair’s President and Chief Executive Officer commented, “We delivered another strong quarter of free cash flow, sales and adjusted earnings growth as we navigated through tariff and economic uncertainty. Our team executed with precision to deliver for our customers and drive solid financial and operating performance as well as shareholder value. As we look ahead, we believe we are ready to capture higher demand when the residential market returns to growth while continuing to invest in innovation and growth initiatives to drive differentiated growth across our Move, Improve and Enjoy Water segments.�

Second quarter 2025 operating income was $218 million, down 12 percent compared to operating income for the second quarter of 2024, and return on sales (“ROS�) was 19.4 percent, a decrease of 320 basis points when compared to the second quarter of 2024. On an adjusted basis, the Company had adjusted operating income of $297 million for the second quarter of 2025, up 9 percent compared to adjusted operating income for the second quarter of 2024, and ROS was 26.4 percent, an increase of 170 basis points when compared to the second quarter of 2024.

Flow sales were flat compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 1 percent in the second quarter. Reportable segment income of $93 million was up 10 percent compared to the second quarter of 2024, and ROS was 23.4 percent, an increase of 210 basis points when compared to the second quarter of 2024.

Water Solutions sales were down 4 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales declined 3 percent in the second quarter. Reportable segment income of $70 million was down 4 percent compared to the second quarter of 2024, and ROS was 23.5 percent, which is flat when compared to the second quarter of 2024.

Pool sales were up 9 percent compared to sales for the same period last year. Excluding currency translation, acquisitions and divestitures, core sales grew 7 percent in the second quarter. Reportable segment income of $153 million was up 14 percent compared to the second quarter of 2024, and ROS was 35.7 percent, an increase of 160 basis points when compared to the second quarter of 2024.

Net cash provided by operating activities of continuing operations was $607 million for the quarter compared to $539 million in the second quarter of 2024. Free cash flow provided by continuing operations for the quarter was $596 million compared to $522 million in the second quarter of 2024.

Pentair paid a regular cash dividend of $0.25 per share in the second quarter of 2025. Pentair previously announced on May 5, 2025 that it will pay a regular quarterly cash dividend of $0.25 per share on August 1, 2025 to shareholders of record at the close of business on July 18, 2025. This year marks the 49th consecutive year that Pentair has increased its dividend.

During the second quarter, the Company repurchased 0.7 million shares for $75 million. During the six months ended June 30, 2025, the Company repurchased 1.3 million shares for $125 million. As of June 30, 2025, we had $325 million available for share repurchases under our share repurchase authorization.

OUTLOOK

Mr. Stauch concluded, “Driven by our strong performance in the first half of the year and continued confidence in our resilient business model, we are increasing our sales growth outlook and estimated adjusted EPS range for the full year. We also introduced third quarter guidance reflecting sales growth, margin expansion and adjusted EPS growth. Our Transformation initiatives are on track to deliver expected savings this year and our 80/20 actions are showing early signs of success. As a leader in helping the world move, improve and enjoy water, life’s most essential resource, we are well positioned to capture opportunities from favorable secular trends in water availability, increased awareness of water challenges, aging commercial, public and municipal infrastructure, outdoor healthy living and favorable housing migration.�

The Company updated its estimated 2025 GAAP EPS from continuing operations to approximately $3.95 to $4.05, up 6 percent to 8 percent versus the prior year, and increased estimated EPS on an adjusted basis to approximately $4.75 to $4.85, up 10 percent to 12 percent versus the prior year. The Company updates its estimated full year 2025 sales to be up approximately 1 percent to 2 percent on a reported basis.

In addition, the Company introduces estimated third quarter 2025 GAAP EPS from continuing operations guidance of approximately $1.09 to $1.13, up approximately 29 percent to 35 percent compared to the prior year period, and on an adjusted EPS basis of approximately $1.16 to $1.20, up approximately 6 percent to 10 percent compared to the prior year period. The Company expects third quarter sales to be approximately flat to up 1 percent on a reported basis compared to the third quarter of 2024.

EARNINGS CONFERENCE CALL

Pentair President and Chief Executive Officer John L. Stauch and Chief Financial Officer Robert P. Fishman will discuss the Company’s second quarter 2025 results on a conference call with investors at 9:00 a.m. Eastern today. A live audio webcast of the call, along with the related presentation, can be accessed in the Investor Relations section of the Company’s website, , shortly before the call begins.

Reconciliations of non-GAAP financial measures are set forth in the attachments to this release and in the presentations, each of which can be found on Pentair’s website. The webcast and presentations will be archived at the Company’s website following the conclusion of the event.

CAUTION CONCERNING FORWARD-LOOKING STATEMENTS

This release contains statements that we believe to be “forward-looking statements� within the meaning of the Private Securities Litigation Reform Act of 1995. All statements, other than statements of historical fact, are forward-looking statements. Without limitation, any statements preceded or followed by or that include the words “targets,� “plans,� “believes,� “expects,� “intends,� “will,� “likely,� “may,� “anticipates,� “estimates,� “projects,� “should,� “would,� “could,� “positioned,� “strategy,� or “future� or words, phrases, or terms of similar substance or the negative thereof are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties, assumptions and other factors, some of which are beyond our control, which could cause actual results to differ materially from those expressed or implied by such forward-looking statements. These factors include the overall global economic and business conditions impacting our business, including the strength of housing and related markets and conditions relating to international hostilities; supply, demand, logistics, competition and pricing pressures related to and in the markets we serve; the ability to achieve the benefits of our restructuring plans, cost reduction initiatives and Transformation Program; the impact of raw material, logistics and labor costs and other inflation; volatility in currency exchange rates and interest rates; failure of markets to accept new product introductions and enhancements; the ability to successfully identify, finance, complete and integrate acquisitions; risks associated with operating foreign businesses; the impact of seasonality of sales and weather conditions; our ability to comply with laws and regulations; the impact of changes in laws, regulations and administrative policy, including those that limit U.S. tax benefits or impact trade agreements and tariffs; the outcome of litigation and governmental proceedings; and the ability to achieve our long-term strategic operating and sustainability goals and targets. Additional information concerning these and other factors is contained in our filings with the U.S. Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2024. All forward-looking statements, including all financial forecasts, speak only as of the date of this release. Pentair assumes no obligation, and disclaims any obligation, to update the information contained in this release.

ABOUT PENTAIR PLC

At Pentair, we help the world sustainably move, improve and enjoy water, life’s most essential resource. From our residential and commercial water solutions, to industrial water management and everything in between, Pentair is a core large cap/articles/market-capitalization-explained" title="Read: What Is Market Capitalization and How It Is Calculated" class="article-link" rel="noopener">large cap value S&P 500 equity stock focused on smart, sustainable water solutions that help our planet and people thrive.

Pentair had revenue in 2024 of approximately $4.1 billion, and trades under the ticker symbol PNR. With approximately 9,750 global employees serving customers in more than 150 countries, we work to help improve lives and the environment around the world. To learn more, visit .

Pentair plc and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three months ended

Six months ended

In millions, except per-share data

June 30,
2025

June 30,
2024

June 30,
2025

June 30,
2024

Net sales

$

1,123.1

Ìý

$

1,099.3

Ìý

$

2,133.5

Ìý

$

2,116.5

Ìý

Cost of goods sold

Ìý

666.5

Ìý

Ìý

661.4

Ìý

Ìý

1,273.6

Ìý

Ìý

1,288.5

Ìý

Gross profit

Ìý

456.6

Ìý

Ìý

437.9

Ìý

Ìý

859.9

Ìý

Ìý

828.0

Ìý

% of net sales

Ìý

40.7

%

Ìý

39.8

%

Ìý

40.3

%

Ìý

39.1

%

Selling, general and administrative expenses

Ìý

213.8

Ìý

Ìý

165.1

Ìý

Ìý

390.4

Ìý

Ìý

350.3

Ìý

% of net sales

Ìý

19.0

%

Ìý

15.0

%

Ìý

18.3

%

Ìý

16.6

%

Research and development expenses

Ìý

25.1

Ìý

Ìý

24.8

Ìý

Ìý

48.7

Ìý

Ìý

48.9

Ìý

% of net sales

Ìý

2.2

%

Ìý

2.3

%

Ìý

2.3

%

Ìý

2.3

%

Operating income

Ìý

217.7

Ìý

Ìý

248.0

Ìý

Ìý

420.8

Ìý

Ìý

428.8

Ìý

% of net sales

Ìý

19.4

%

Ìý

22.6

%

Ìý

19.7

%

Ìý

20.3

%

Other expense

Ìý

Ìý

Ìý

Ìý

Loss on sale of business

Ìý

26.3

Ìý

Ìý

�

Ìý

Ìý

26.3

Ìý

Ìý

�

Ìý

Other expense

Ìý

1.0

Ìý

Ìý

0.8

Ìý

Ìý

1.5

Ìý

Ìý

0.9

Ìý

Net interest expense

Ìý

17.9

Ìý

Ìý

26.3

Ìý

Ìý

37.6

Ìý

Ìý

53.6

Ìý

% of net sales

Ìý

1.6

%

Ìý

2.4

%

Ìý

1.8

%

Ìý

2.5

%

Income from continuing operations before income taxes

Ìý

172.5

Ìý

Ìý

220.9

Ìý

Ìý

355.4

Ìý

Ìý

374.3

Ìý

Provision for income taxes

Ìý

24.0

Ìý

Ìý

34.8

Ìý

Ìý

52.0

Ìý

Ìý

54.7

Ìý

Effective tax rate

Ìý

13.9

%

Ìý

15.8

%

Ìý

14.6

%

Ìý

14.6

%

Net income from continuing operations

Ìý

148.5

Ìý

Ìý

186.1

Ìý

Ìý

303.4

Ìý

Ìý

319.6

Ìý

Loss from discontinued operations, net of tax

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(0.2

)

Net income

$

148.5

Ìý

$

186.1

Ìý

$

303.4

Ìý

$

319.4

Ìý

Earnings per ordinary share

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

Ìý

Ìý

Continuing operations

$

0.90

Ìý

$

1.12

Ìý

$

1.84

Ìý

$

1.93

Ìý

Discontinued operations

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Basic earnings per ordinary share

$

0.90

Ìý

$

1.12

Ìý

$

1.84

Ìý

$

1.93

Ìý

Diluted

Ìý

Ìý

Ìý

Ìý

Continuing operations

$

0.90

Ìý

$

1.11

Ìý

$

1.83

Ìý

$

1.91

Ìý

Discontinued operations

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Diluted earnings per ordinary share

$

0.90

Ìý

$

1.11

Ìý

$

1.83

Ìý

$

1.91

Ìý

Weighted average ordinary shares outstanding

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

164.5

Ìý

Ìý

165.9

Ìý

Ìý

164.7

Ìý

Ìý

165.8

Ìý

Diluted

Ìý

165.7

Ìý

Ìý

167.3

Ìý

Ìý

166.0

Ìý

Ìý

167.3

Ìý

Cash dividends paid per ordinary share

$

0.25

Ìý

$

0.23

Ìý

$

0.50

Ìý

$

0.46

Ìý

Ìý

Pentair plc and Subsidiaries

Condensed Consolidated Balance Sheets (Unaudited)

Ìý

Ìý

Ìý

Ìý

June 30,
2025

December 31,
2024

In millions

Assets

Current assets

Ìý

Ìý

Cash and cash equivalents

$

143.0

$

118.7

Accounts receivable, net

Ìý

539.2

Ìý

565.2

Inventories

Ìý

602.5

Ìý

610.9

Other current assets

Ìý

147.6

Ìý

141.3

Total current assets

Ìý

1,432.3

Ìý

1,436.1

Property, plant and equipment, net

Ìý

363.8

Ìý

358.8

Other assets

Ìý

Ìý

Goodwill

Ìý

3,364.3

Ìý

3,286.6

Intangibles, net

Ìý

983.9

Ìý

1,033.8

Other non-current assets

Ìý

335.2

Ìý

331.2

Total other assets

Ìý

4,683.4

Ìý

4,651.6

Total assets

$

6,479.5

$

6,446.5

Liabilities and Equity

Current liabilities

Ìý

Ìý

Current maturities of short-term borrowings

$

0.1

$

9.3

Accounts payable

Ìý

313.8

Ìý

272.8

Employee compensation and benefits

Ìý

102.5

Ìý

116.2

Other current liabilities

Ìý

573.7

Ìý

496.8

Total current liabilities

Ìý

990.1

Ìý

895.1

Other liabilities

Ìý

Ìý

Long-term debt

Ìý

1,398.1

Ìý

1,638.7

Pension and other post-retirement compensation and benefits

Ìý

59.8

Ìý

61.6

Deferred tax liabilities

Ìý

48.2

Ìý

44.4

Other non-current liabilities

Ìý

311.1

Ìý

243.8

Total liabilities

Ìý

2,807.3

Ìý

2,883.6

Equity

Ìý

3,672.2

Ìý

3,562.9

Total liabilities and equity

$

6,479.5

$

6,446.5

Ìý

Pentair plc and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

Ìý

Ìý

Six months ended

In millions

June 30,
2025

June 30,
2024

Operating activities

Ìý

Ìý

Net income

$

303.4

Ìý

$

319.4

Ìý

Loss from discontinued operations, net of tax

Ìý

�

Ìý

Ìý

0.2

Ìý

Adjustments to reconcile net income from continuing operations to net cash provided by (used for) operating activities of continuing operations

Ìý

Ìý

Equity income of unconsolidated subsidiaries

Ìý

(0.4

)

Ìý

(1.1

)

Depreciation

Ìý

29.4

Ìý

Ìý

30.4

Ìý

Amortization

Ìý

28.5

Ìý

Ìý

26.9

Ìý

Deferred income taxes

Ìý

18.5

Ìý

Ìý

12.6

Ìý

Loss on sale of business

Ìý

26.3

Ìý

Ìý

�

Ìý

Share-based compensation

Ìý

21.2

Ìý

Ìý

16.3

Ìý

Asset impairment and write-offs

Ìý

47.0

Ìý

Ìý

0.8

Ìý

Changes in assets and liabilities, net of effects of business acquisitions

Ìý

Ìý

Accounts receivable

Ìý

33.4

Ìý

Ìý

(10.7

)

Inventories

Ìý

(9.9

)

Ìý

23.5

Ìý

Other current assets

Ìý

(27.3

)

Ìý

(4.0

)

Accounts payable

Ìý

39.4

Ìý

Ìý

19.4

Ìý

Employee compensation and benefits

Ìý

(18.9

)

Ìý

(19.4

)

Other current liabilities

Ìý

66.6

Ìý

Ìý

6.6

Ìý

Other non-current assets and liabilities

Ìý

10.5

Ìý

Ìý

10.9

Ìý

Net cash provided by operating activities of continuing operations

Ìý

567.7

Ìý

Ìý

431.8

Ìý

Net cash used for operating activities of discontinued operations

Ìý

�

Ìý

Ìý

(0.2

)

Net cash provided by operating activities

Ìý

567.7

Ìý

Ìý

431.6

Ìý

Investing activities

Ìý

Ìý

Capital expenditures

Ìý

(27.7

)

Ìý

(36.3

)

Purchase of investments

Ìý

(18.0

)

Ìý

�

Ìý

Proceeds from sale of property and equipment

Ìý

0.1

Ìý

Ìý

�

Ìý

Other

Ìý

0.2

Ìý

Ìý

(0.5

)

Net cash used for investing activities

Ìý

(45.4

)

Ìý

(36.8

)

Financing activities

Ìý

Ìý

Net (repayments) receipts of short-term borrowings

Ìý

(9.2

)

Ìý

3.3

Ìý

Net borrowings of revolving long-term debt

Ìý

9.9

Ìý

Ìý

�

Ìý

Repayments of long-term debt

Ìý

(250.0

)

Ìý

(237.5

)

Debt issuance costs

Ìý

(2.1

)

Ìý

�

Ìý

Shares issued to employees, net of shares withheld

Ìý

(10.6

)

Ìý

9.3

Ìý

Repurchases of ordinary shares

Ìý

(125.0

)

Ìý

(50.0

)

Dividends paid

Ìý

(82.4

)

Ìý

(76.2

)

Net cash used for financing activities

Ìý

(469.4

)

Ìý

(351.1

)

Effect of exchange rate changes on cash and cash equivalents

Ìý

(28.6

)

Ìý

0.3

Ìý

Change in cash and cash equivalents

Ìý

24.3

Ìý

Ìý

44.0

Ìý

Cash and cash equivalents, beginning of period

Ìý

118.7

Ìý

Ìý

170.3

Ìý

Cash and cash equivalents, end of period

$

143.0

Ìý

$

214.3

Ìý

Ìý

Pentair plc and Subsidiaries

Reconciliation of the GAAP Operating Activities Cash Flow to the Non-GAAP Free Cash Flow (Unaudited)

Ìý

Ìý

Three months
ended

Three months
ended

Six months
ended

In millions

March 31,
2025

June 30,
2025

June 30,
2025

Net cash (used for) provided by operating activities of continuing operations

$

(38.9

)

$

606.6

Ìý

$

567.7

Ìý

Capital expenditures

Ìý

(16.8

)

Ìý

(10.9

)

Ìý

(27.7

)

Proceeds from sale of property and equipment

Ìý

�

Ìý

Ìý

0.1

Ìý

Ìý

0.1

Ìý

Free cash flow

$

(55.7

)

$

595.8

Ìý

$

540.1

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Three months
ended

Three months
ended

Six months
ended

In millions

March 31,
2024

June 30,
2024

June 30,
2024

Net cash (used for) provided by operating activities of continuing operations

$

(107.4

)

$

539.2

Ìý

$

431.8

Ìý

Capital expenditures

Ìý

(19.3

)

Ìý

(17.0

)

Ìý

(36.3

)

Free cash flow from continuing operations

Ìý

(126.7

)

Ìý

522.2

Ìý

Ìý

395.5

Ìý

Net cash used for operating activities of discontinued operations

Ìý

(0.2

)

Ìý

�

Ìý

Ìý

(0.2

)

Free cash flow

$

(126.9

)

$

522.2

Ìý

$

395.3

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pentair plc and Subsidiaries

Supplemental Financial Information by Reportable Segment (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

2025

Ìý

2024

In millions

First

Quarter

Second

Quarter

Six

Months

Ìý

First

Quarter

Second

Quarter

Six

Months

Net sales

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Flow

$

367.9

Ìý

$

397.3

Ìý

$

765.2

Ìý

Ìý

$

384.3

Ìý

$

396.8

Ìý

$

781.1

Ìý

Water Solutions

Ìý

258.2

Ìý

Ìý

298.3

Ìý

Ìý

556.5

Ìý

Ìý

Ìý

273.1

Ìý

Ìý

310.5

Ìý

Ìý

583.6

Ìý

Pool

Ìý

383.9

Ìý

Ìý

427.2

Ìý

Ìý

811.1

Ìý

Ìý

Ìý

359.5

Ìý

Ìý

391.5

Ìý

Ìý

751.0

Ìý

Reportable segment net sales

Ìý

1,010.0

Ìý

Ìý

1,122.8

Ìý

Ìý

2,132.8

Ìý

Ìý

Ìý

1,016.9

Ìý

Ìý

1,098.8

Ìý

Ìý

2,115.7

Ìý

Corporate and other

Ìý

0.4

Ìý

Ìý

0.3

Ìý

Ìý

0.7

Ìý

Ìý

Ìý

0.3

Ìý

Ìý

0.5

Ìý

Ìý

0.8

Ìý

Net sales

$

1,010.4

Ìý

$

1,123.1

Ìý

$

2,133.5

Ìý

Ìý

$

1,017.2

Ìý

$

1,099.3

Ìý

$

2,116.5

Ìý

Reportable segment income (loss)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Flow

$

83.6

Ìý

$

93.1

Ìý

$

176.7

Ìý

Ìý

$

77.3

Ìý

$

84.4

Ìý

$

161.7

Ìý

Water Solutions

Ìý

60.7

Ìý

Ìý

70.2

Ìý

Ìý

130.9

Ìý

Ìý

Ìý

55.6

Ìý

Ìý

72.9

Ìý

Ìý

128.5

Ìý

Pool

Ìý

126.0

Ìý

Ìý

152.7

Ìý

Ìý

278.7

Ìý

Ìý

Ìý

110.8

Ìý

Ìý

133.6

Ìý

Ìý

244.4

Ìý

Reportable segment income

Ìý

270.3

Ìý

Ìý

316.0

Ìý

Ìý

586.3

Ìý

Ìý

Ìý

243.7

Ìý

Ìý

290.9

Ìý

Ìý

534.6

Ìý

Corporate and other

Ìý

(27.8

)

Ìý

(19.3

)

Ìý

(47.1

)

Ìý

Ìý

(26.4

)

Ìý

(19.5

)

Ìý

(45.9

)

Adjusted operating income

$

242.5

Ìý

$

296.7

Ìý

$

539.2

Ìý

Ìý

$

217.3

Ìý

$

271.4

Ìý

$

488.7

Ìý

Return on sales

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Flow

Ìý

22.7

%

Ìý

23.4

%

Ìý

23.1

%

Ìý

Ìý

20.1

%

Ìý

21.3

%

Ìý

20.7

%

Water Solutions

Ìý

23.5

%

Ìý

23.5

%

Ìý

23.5

%

Ìý

Ìý

20.4

%

Ìý

23.5

%

Ìý

22.0

%

Pool

Ìý

32.8

%

Ìý

35.7

%

Ìý

34.4

%

Ìý

Ìý

30.8

%

Ìý

34.1

%

Ìý

32.5

%

Adjusted return on sales

Ìý

24.0

%

Ìý

26.4

%

Ìý

25.3

%

Ìý

Ìý

21.4

%

Ìý

24.7

%

Ìý

23.1

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Pentair plc and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2025

Excluding the Effect of Adjustments (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Actual

Ìý

Forecast

In millions, except per-share data

First

Quarter

Second

Quarter

Ìý

Third

Quarter

Full

Year

Net sales

$

1,010.4

Ìý

$

1,123.1

Ìý

Ìý

approx

Flat - Up 1%

approx

Up 1% - 2%

Operating income

Ìý

203.1

Ìý

Ìý

217.7

Ìý

Ìý

approx

Up 30% - 34%

approx

Up 9% - 12%

Return on sales

Ìý

20.1

%

Ìý

19.4

%

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Restructuring and other

Ìý

10.5

Ìý

Ìý

10.4

Ìý

Ìý

approx

$

�

Ìý

approx

$

21

Ìý

Transformation costs

Ìý

9.1

Ìý

Ìý

12.5

Ìý

Ìý

approx

Ìý

�

Ìý

approx

Ìý

22

Ìý

Intangible amortization

Ìý

14.2

Ìý

Ìý

14.3

Ìý

Ìý

approx

Ìý

14

Ìý

approx

Ìý

55

Ìý

Asset impairment and write-offs

Ìý

5.2

Ìý

Ìý

41.8

Ìý

Ìý

approx

Ìý

�

Ìý

approx

Ìý

47

Ìý

Equity income of unconsolidated subsidiaries

Ìý

0.4

Ìý

Ìý

�

Ìý

Ìý

approx

Ìý

1

Ìý

approx

Ìý

2

Ìý

Adjusted operating income

Ìý

242.5

Ìý

Ìý

296.7

Ìý

Ìý

approx

Up 4% - 7%

approx

Up 7% - 9%

Adjusted return on sales

Ìý

24.0

%

Ìý

26.4

%

Ìý

Ìý

Ìý

Ìý

Ìý

Net income from continuing operations—as reported

Ìý

154.9

Ìý

Ìý

148.5

Ìý

Ìý

approx

$181 - $187

approx

$656 - $672

Loss on sale of business

Ìý

�

Ìý

Ìý

26.3

Ìý

Ìý

approx

Ìý

�

Ìý

approx

Ìý

26

Ìý

Adjustments to operating income

Ìý

39.0

Ìý

Ìý

79.0

Ìý

Ìý

approx

Ìý

14

Ìý

approx

Ìý

145

Ìý

Income tax adjustments

Ìý

(9.7

)

Ìý

(23.3

)

Ìý

approx

Ìý

(2

)

approx

Ìý

(38

)

Net income from continuing operations—as adjusted

$

184.2

Ìý

$

230.5

Ìý

Ìý

approx

$193 - $199

approx

$789 - $805

Continuing earnings per ordinary share—diluted

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted earnings per ordinary share—as reported

$

0.93

Ìý

$

0.90

Ìý

Ìý

approx

$1.09 - $1.13

approx

$3.95 - $4.05

Adjustments

Ìý

0.18

Ìý

Ìý

0.49

Ìý

Ìý

approx

Ìý

0.07

Ìý

approx

Ìý

0.80

Ìý

Diluted earnings per ordinary share—as adjusted

$

1.11

Ìý

$

1.39

Ìý

Ìý

approx

$1.16 - $1.20

approx

$4.75 - $4.85

Ìý

Ìý

Ìý

Pentair plc and Subsidiaries

Reconciliation of GAAP to Non-GAAP Financial Measures for the Year Ending December 31, 2024

Excluding the Effect of Adjustments (Unaudited)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

In millions, except per-share data

First

Quarter

Second

Quarter

Third

Quarter

Fourth
Quarter

Full

Year

Net sales

$

1,017.2

Ìý

$

1,099.3

Ìý

$

993.4

Ìý

$

972.9

Ìý

$

4,082.8

Ìý

Operating income

Ìý

180.8

Ìý

Ìý

248.0

Ìý

Ìý

179.9

Ìý

Ìý

195.1

Ìý

Ìý

803.8

Ìý

Return on sales

Ìý

17.8

%

Ìý

22.6

%

Ìý

18.1

%

Ìý

20.1

%

Ìý

19.7

%

Adjustments:

Ìý

Ìý

Ìý

Ìý

Ìý

Restructuring and other

Ìý

4.6

Ìý

Ìý

5.9

Ìý

Ìý

23.4

Ìý

Ìý

3.1

Ìý

Ìý

37.0

Ìý

Transformation costs

Ìý

17.0

Ìý

Ìý

11.8

Ìý

Ìý

12.6

Ìý

Ìý

10.7

Ìý

Ìý

52.1

Ìý

Intangible amortization

Ìý

13.5

Ìý

Ìý

13.4

Ìý

Ìý

13.5

Ìý

Ìý

13.9

Ìý

Ìý

54.3

Ìý

Legal accrual adjustments and settlements

Ìý

(0.3

)

Ìý

(7.9

)

Ìý

0.7

Ìý

Ìý

�

Ìý

Ìý

(7.5

)

Asset impairment and write-offs

Ìý

0.8

Ìý

Ìý

�

Ìý

Ìý

8.5

Ìý

Ìý

8.3

Ìý

Ìý

17.6

Ìý

Equity income of unconsolidated subsidiaries

Ìý

0.9

Ìý

Ìý

0.2

Ìý

Ìý

0.6

Ìý

Ìý

0.2

Ìý

Ìý

1.9

Ìý

Adjusted operating income

Ìý

217.3

Ìý

Ìý

271.4

Ìý

Ìý

239.2

Ìý

Ìý

231.3

Ìý

Ìý

959.2

Ìý

Adjusted return on sales

Ìý

21.4

%

Ìý

24.7

%

Ìý

24.1

%

Ìý

23.8

%

Ìý

23.5

%

Net income from continuing operations—as reported

Ìý

133.5

Ìý

Ìý

186.1

Ìý

Ìý

139.6

Ìý

Ìý

166.4

Ìý

Ìý

625.6

Ìý

Pension and other post retirement mark to market gain

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(5.3

)

Ìý

(5.3

)

Other (income) expense

Ìý

�

Ìý

Ìý

�

Ìý

Ìý

(0.5

)

Ìý

0.1

Ìý

Ìý

(0.4

)

Adjustments to operating income

Ìý

35.6

Ìý

Ìý

23.2

Ìý

Ìý

58.7

Ìý

Ìý

36.0

Ìý

Ìý

153.5

Ìý

Income tax adjustments

Ìý

(11.3

)

Ìý

(5.4

)

Ìý

(15.4

)

Ìý

(17.6

)

Ìý

(49.7

)

Net income from continuing operations—as adjusted

$

157.8

Ìý

$

203.9

Ìý

$

182.4

Ìý

$

179.6

Ìý

$

723.7

Ìý

Continuing earnings per ordinary share—diluted

Ìý

Ìý

Ìý

Ìý

Ìý

Diluted earnings per ordinary share—as reported

$

0.80

Ìý

$

1.11

Ìý

$

0.84

Ìý

$

0.99

Ìý

$

3.74

Ìý

Adjustments

Ìý

0.14

Ìý

Ìý

0.11

Ìý

Ìý

0.25

Ìý

Ìý

0.09

Ìý

Ìý

0.59

Ìý

Diluted earnings per ordinary share—as adjusted

$

0.94

Ìý

$

1.22

Ìý

$

1.09

Ìý

$

1.08

Ìý

$

4.33

Ìý

Ìý

Pentair plc and Subsidiaries

Reconciliation of Net Sales Growth to Core Net Sales Growth by Reportable Segment

For the Quarter Ended June 30, 2025 (Unaudited)

Ìý

Ìý

Q2 Net Sales Growth

Ìý

Core

Currency

Acq. / Div.

Total

Total Pentair

1.3

%

0.7

%

0.2

%

2.2

%

Flow

(1.3

)%

1.4

%

�

%

0.1

%

Water Solutions

(3.0

)%

0.6

%

(1.5

)%

(3.9

)%

Pool

7.3

%

�

%

1.8

%

9.1

%

Ìý

Shelly Hubbard

Vice President, Investor Relations

Direct: 763-656-5575

Email: [email protected]

Rebecca Osborn

Vice President, Communications

Direct: 763-656-5589

Email: [email protected]

Source: Pentair plc

Pentair

NYSE:PNR

PNR Rankings

PNR Latest News

PNR Latest SEC Filings

PNR Stock Data

18.04B
162.55M
0.76%
94.59%
1.46%
Specialty Industrial Machinery
Special Industry Machinery (no Metalworking Machinery)
United Kingdom
LONDON