nVent Electric plc | |||||||||||
Three months ended | |||||||||||
September 30, 2021 | September 30, 2020 | % / point change | |||||||||
Net Sales | $643 | $509 | 26% | ||||||||
Organic | 20% | ||||||||||
Operating Income | $98 | $(142) | 169% | ||||||||
Reported ROS | 15.2% | (27.8)% | |||||||||
Segment Income | $118 | $101 | 17% | ||||||||
Adjusted ROS | 18.4% | 19.8% | -140 bps |
Enclosures | |||||||||||
Three months ended | |||||||||||
September 30, 2021 | September 30, 2020 | % / point change | |||||||||
Net Sales | $335 | $245 | 37% | ||||||||
Organic | 25% | ||||||||||
ROS | 16.8% | 18.0% | -120 bps |
Electrical & Fastening Solutions | |||||||||||
Three months ended | |||||||||||
September 30, 2021 | September 30, 2020 | % / point change | |||||||||
Net Sales | $169 | $148 | 15% | ||||||||
Organic | 14% | ||||||||||
ROS | 28.6% | 27.6% | 100 bps |
Thermal Management | |||||||||||
Three months ended | |||||||||||
September 30, 2021 | September 30, 2020 | % / point change | |||||||||
Net Sales | $138 | $117 | 18% | ||||||||
Organic | 16% | ||||||||||
ROS | 22.8% | 21.8% | 100 bps |
nVent Electric plc | |||||||||||||||||
Condensed Consolidated Statements of Income (Loss) (Unaudited) | |||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||
In millions, except per-share data | September 30, 2021 | September 30, 2020 | September 30, 2021 | September 30, 2020 | |||||||||||||
Net sales | $ | 642.8 | $ | 509.3 | $ | 1,793.0 | $ | 1,477.4 | |||||||||
Cost of goods sold | 392.3 | 312.5 | 1,098.3 | 925.0 | |||||||||||||
Gross profit | 250.5 | 196.8 | 694.7 | 552.4 | |||||||||||||
% of net sales | 39.0 | % | 38.6 | % | 38.7 | % | 37.4 | % | |||||||||
Selling, general and administrative | 139.7 | 107.4 | 392.1 | 334.8 | |||||||||||||
% of net sales | 21.7 | % | 21.1 | % | 21.9 | % | 22.7 | % | |||||||||
Research and development | 13.1 | 10.5 | 36.2 | 33.1 | |||||||||||||
% of net sales | 2.0 | % | 2.1 | % | 2.0 | % | 2.2 | % | |||||||||
Impairment of goodwill and trade names | — | 220.5 | — | 220.5 | |||||||||||||
Operating income (loss) | 97.7 | (141.6) | 266.4 | (36.0) | |||||||||||||
% of net sales | 15.2 | % | (27.8 | %) | 14.9 | % | (2.4 | %) | |||||||||
Net interest expense | 8.2 | 8.5 | 24.4 | 27.8 | |||||||||||||
Other expense | 0.6 | 0.7 | 1.8 | 2.2 | |||||||||||||
Income (loss) before income taxes | 88.9 | (150.8) | 240.2 | (66.0) | |||||||||||||
Provision (benefit) for income taxes | 14.6 | (12.1) | 34.3 | 28.3 | |||||||||||||
Effective tax rate | 16.4 | % | 8.0 | % | 14.3 | % | (42.9 | %) | |||||||||
Net income (loss) | $ | 74.3 | $ | (138.7) | $ | 205.9 | $ | (94.3) | |||||||||
Earnings (loss) per ordinary share | |||||||||||||||||
Basic | $ | 0.44 | $ | (0.82) | $ | 1.23 | $ | (0.56) | |||||||||
Diluted | $ | 0.44 | $ | (0.82) | $ | 1.21 | $ | (0.56) | |||||||||
Weighted average ordinary shares outstanding | |||||||||||||||||
Basic | 168.2 | 170.0 | 168.0 | 169.9 | |||||||||||||
Diluted | 170.1 | 170.0 | 169.5 | 169.9 | |||||||||||||
Cash dividends paid per ordinary share | $ | 0.175 | $ | 0.175 | $ | 0.525 | $ | 0.525 |
nVent Electric plc | ||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
September 30, 2021 | December 31, 2020 | |||||||
In millions | ||||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 46.0 | $ | 122.5 | ||||
Accounts and notes receivable, net | 428.5 | 313.8 | ||||||
Inventories | 301.4 | 235.2 | ||||||
Other current assets | 113.8 | 92.9 | ||||||
Total current assets | 889.7 | 764.4 | ||||||
Property, plant and equipment, net | 287.6 | 289.4 | ||||||
Other assets | ||||||||
Goodwill | 2,187.2 | 2,098.2 | ||||||
Intangibles, net | 1,162.6 | 1,105.5 | ||||||
Other non-current assets | 151.8 | 108.6 | ||||||
Total other assets | 3,501.6 | 3,312.3 | ||||||
Total assets | $ | 4,678.9 | $ | 4,366.1 | ||||
Liabilities and Equity | ||||||||
Current liabilities | ||||||||
Current maturities of long-term debt and short-term borrowings | $ | 5.0 | $ | 20.0 | ||||
Accounts payable | 227.5 | 171.1 | ||||||
Employee compensation and benefits | 110.3 | 70.4 | ||||||
Other current liabilities | 228.4 | 188.5 | ||||||
Total current liabilities | 571.2 | 450.0 | ||||||
Other liabilities | ||||||||
Long-term debt | 971.5 | 928.0 | ||||||
Pension and other post-retirement compensation and benefits | 227.4 | 237.9 | ||||||
Deferred tax liabilities | 230.6 | 230.1 | ||||||
Other non-current liabilities | 136.6 | 110.3 | ||||||
Total liabilities | 2,137.3 | 1,956.3 | ||||||
Equity | 2,541.6 | 2,409.8 | ||||||
Total liabilities and equity | $ | 4,678.9 | $ | 4,366.1 | ||||
nVent Electric plc | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
Nine months ended | ||||||||
In millions | September 30, 2021 | September 30, 2020 | ||||||
Operating activities | ||||||||
Net income (loss) | 205.9 | $ | (94.3) | |||||
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities | ||||||||
Depreciation | 30.0 | 28.8 | ||||||
Amortization | 49.7 | 48.1 | ||||||
Deferred income taxes | (0.8) | 6.2 | ||||||
Share-based compensation | 11.4 | 10.0 | ||||||
Impairment of goodwill and trade names | — | 220.5 | ||||||
Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
Accounts and notes receivable | (91.7) | 7.8 | ||||||
Inventories | (50.4) | 9.3 | ||||||
Other current assets | (19.3) | 22.2 | ||||||
Accounts payable | 41.7 | (46.1) | ||||||
Employee compensation and benefits | 39.0 | (3.5) | ||||||
Other current liabilities | 36.5 | (3.4) | ||||||
Other non-current assets and liabilities | 6.1 | (1.9) | ||||||
Net cash provided by (used for) operating activities | 258.1 | 203.7 | ||||||
Investing activities | ||||||||
Capital expenditures | (25.2) | (25.4) | ||||||
Proceeds from sale of property and equipment | 0.1 | 1.5 | ||||||
Acquisitions, net of cash acquired | (235.1) | (27.0) | ||||||
Net cash provided by (used for) investing activities | (260.2) | (50.9) | ||||||
Financing activities | ||||||||
Net receipts of revolving long-term debt | 45.3 | — | ||||||
Proceeds from long-term debt | 100.0 | — | ||||||
Repayments of long-term debt | (117.5) | (12.5) | ||||||
Debt issuance costs | (2.3) | — | ||||||
Dividends paid | (88.3) | (89.2) | ||||||
Shares issued to employees, net of shares withheld | 12.1 | 4.7 | ||||||
Repurchases of ordinary shares | (20.0) | (3.2) | ||||||
Net cash provided by (used for) financing activities | (70.7) | (100.2) | ||||||
Effect of exchange rate changes on cash and cash equivalents | (3.7) | 0.8 | ||||||
Change in cash and cash equivalents | (76.5) | 53.4 | ||||||
Cash and cash equivalents, beginning of period | 122.5 | 106.4 | ||||||
Cash and cash equivalents, end of period | $ | 46.0 | $ | 159.8 |
nVent Electric plc | ||||||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | ||||||||||||||
2021 | ||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Nine Months | ||||||||||
Net sales | ||||||||||||||
Enclosures | $ | 277.0 | $ | 300.4 | $ | 335.2 | $ | 912.6 | ||||||
Electrical & Fastening Solutions | 147.9 | 169.2 | 169.3 | 486.4 | ||||||||||
Thermal Management | 124.0 | 131.7 | 138.3 | 394.0 | ||||||||||
Total | $ | 548.9 | $ | 601.3 | $ | 642.8 | $ | 1,793.0 | ||||||
Segment income (loss) | ||||||||||||||
Enclosures | $ | 48.8 | $ | 53.7 | $ | 56.4 | $ | 158.9 | ||||||
Electrical & Fastening Solutions | 39.2 | 48.9 | 48.4 | 136.5 | ||||||||||
Thermal Management | 21.0 | 24.9 | 31.6 | 77.5 | ||||||||||
Other | (11.9) | (17.3) | (18.2) | (47.4) | ||||||||||
Total | $ | 97.1 | $ | 110.2 | $ | 118.2 | $ | 325.5 | ||||||
Return on sales | ||||||||||||||
Enclosures | 17.6 | % | 17.9 | % | 16.8 | % | 17.4 | % | ||||||
Electrical & Fastening Solutions | 26.5 | % | 28.9 | % | 28.6 | % | 28.1 | % | ||||||
Thermal Management | 16.9 | % | 18.9 | % | 22.8 | % | 19.7 | % | ||||||
Total | 17.7 | % | 18.3 | % | 18.4 | % | 18.2 | % |
2020 | ||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Nine Months | ||||||||||
Net sales | ||||||||||||||
Enclosures | $ | 258.5 | $ | 219.3 | $ | 244.7 | $ | 722.5 | ||||||
Electrical & Fastening Solutions | 141.9 | 132.1 | 147.7 | 421.7 | ||||||||||
Thermal Management | 120.5 | 95.8 | 116.9 | 333.2 | ||||||||||
Total | $ | 520.9 | $ | 447.2 | $ | 509.3 | $ | 1,477.4 | ||||||
Segment income (loss) | ||||||||||||||
Enclosures | $ | 40.9 | $ | 28.2 | $ | 44.0 | $ | 113.1 | ||||||
Electrical & Fastening Solutions | 33.5 | 34.7 | 40.7 | 108.9 | ||||||||||
Thermal Management | 20.3 | 14.4 | 25.5 | 60.2 | ||||||||||
Other | (13.2) | (9.0) | (9.3) | (31.5) | ||||||||||
Total | $ | 81.5 | $ | 68.3 | $ | 100.9 | $ | 250.7 | ||||||
Return on sales | ||||||||||||||
Enclosures | 15.8 | % | 12.9 | % | 18.0 | % | 15.7 | % | ||||||
Electrical & Fastening Solutions | 23.6 | % | 26.3 | % | 27.6 | % | 25.8 | % | ||||||
Thermal Management | 16.8 | % | 15.0 | % | 21.8 | % | 18.1 | % | ||||||
Total | 15.6 | % | 15.3 | % | 19.8 | % | 17.0 | % | ||||||
nVent Electric plc | ||||||||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2021 | ||||||||||||||||||||
excluding the effect of adjustments (Unaudited) | ||||||||||||||||||||
Actual | Forecast (1) | |||||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||||||
Net sales | $ | 548.9 | $ | 601.3 | $ | 642.8 | ||||||||||||||
Operating income | 80.4 | 88.3 | 97.7 | |||||||||||||||||
% of net sales | 14.6 | % | 14.7 | % | 15.2 | % | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Restructuring and other | 0.8 | 4.3 | 1.9 | |||||||||||||||||
Acquisition transaction and integration costs | — | 1.6 | 0.8 | |||||||||||||||||
Intangible amortization | 15.9 | 16.0 | 17.8 | |||||||||||||||||
Segment income | $ | 97.1 | $ | 110.2 | $ | 118.2 | ||||||||||||||
Return on sales | 17.7 | % | 18.3 | % | 18.4 | % | ||||||||||||||
Net income (loss) - as reported | $ | 65.4 | $ | 66.2 | $ | 74.3 | $ | 64 | $ | 270 | ||||||||||
Adjustments to operating income | 16.7 | 21.9 | 20.5 | 18 | 77 | |||||||||||||||
Income tax adjustments | (8.7) | (3.8) | (4.0) | (3) | (20) | |||||||||||||||
Net income - as adjusted | $ | 73.4 | $ | 84.3 | $ | 90.8 | $ | 79 | $ | 327 | ||||||||||
Diluted earnings (loss) per ordinary share | ||||||||||||||||||||
Diluted earnings (loss) per ordinary share - as reported | $ | 0.39 | $ | 0.39 | $ | 0.44 | $0.36 - $0.39 | $1.57 - $1.60 | ||||||||||||
Adjustments | 0.04 | 0.11 | 0.09 | 0.09 | 0.34 | |||||||||||||||
Diluted earnings per ordinary share - as adjusted | $ | 0.43 | $ | 0.50 | $ | 0.53 | $0.45 - $0.48 | $1.91 - $1.94 | ||||||||||||
(1) Forecast information represents an approximation | ||||||||||||||||||||
nVent Electric plc | |||||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2020 | |||||||||||||||||
excluding the effect of 2020 adjustments (Unaudited) | |||||||||||||||||
Actual | |||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
Net sales | $ | 520.9 | $ | 447.2 | $ | 509.3 | $ | 521.2 | $ | 1,998.6 | |||||||
Operating income (loss) | 60.3 | 45.3 | (141.6) | 74.4 | 38.4 | ||||||||||||
% of net sales | 11.6 | % | 10.1 | % | (27.8 | %) | 14.3 | % | 1.9 | % | |||||||
Adjustments: | |||||||||||||||||
Restructuring and other | 4.3 | 6.2 | 5.4 | 6.1 | 22.0 | ||||||||||||
Acquisition transaction and integration costs | 0.9 | 0.8 | 0.5 | 0.3 | 2.5 | ||||||||||||
Intangible amortization | 16.0 | 16.0 | 16.1 | 16.1 | 64.2 | ||||||||||||
Impairment of goodwill | — | — | 212.3 | — | 212.3 | ||||||||||||
Impairment of trade names | — | — | 8.2 | — | 8.2 | ||||||||||||
Segment income | $ | 81.5 | $ | 68.3 | $ | 100.9 | $ | 96.9 | $ | 347.6 | |||||||
Return on sales | 15.6 | % | 15.3 | % | 19.8 | % | 18.6 | % | 17.4 | % | |||||||
Net income (loss) - as reported | $ | 18.6 | $ | 25.8 | $ | (138.7) | $ | 47.1 | $ | (47.2) | |||||||
Adjustments to operating income (loss) | 21.2 | 23.0 | 242.5 | 22.5 | 309.2 | ||||||||||||
Pension and other post-retirement mark-to-market loss | — | — | — | 8.7 | 8.7 | ||||||||||||
Income tax adjustments | 18.3 | 0.2 | (27.7) | (5.5) | (14.8) | ||||||||||||
Net income - as adjusted | $ | 58.1 | $ | 49.0 | $ | 76.1 | $ | 72.8 | $ | 255.9 | |||||||
Diluted earnings (loss) per ordinary share | |||||||||||||||||
Diluted earnings (loss) per ordinary share - as reported | $ | 0.11 | $ | 0.15 | $ | (0.82) | $ | 0.28 | $ | (0.28) | |||||||
Adjustments | 0.23 | 0.14 | 1.27 | 0.15 | 1.78 | ||||||||||||
Diluted earnings per ordinary share - as adjusted | $ | 0.34 | $ | 0.29 | $ | 0.45 | $ | 0.43 | $ | 1.50 | |||||||
nVent Electric plc | |||||||||||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth by Segment | |||||||||||||||||
for the quarter ended September 30, 2021 (Unaudited) | |||||||||||||||||
Q3 Net Sales Growth | |||||||||||||||||
Organic | Currency | Acq./Div. | Total | ||||||||||||||
nVent | 20.0 | % | 1.1 | % | 5.1 | % | 26.2 | % | |||||||||
Enclosures | 25.4 | % | 0.9 | % | 10.7 | % | 37.0 | % | |||||||||
Electrical & Fastening Solutions | 13.8 | % | 0.8 | % | — | % | 14.6 | % | |||||||||
Thermal Management | 16.4 | % | 1.9 | % | — | % | 18.3 | % | |||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth | |||||||||||||||||||||||||||||
for the quarter ending December 31, 2021 and year ending December 31, 2021 (Unaudited) | |||||||||||||||||||||||||||||
Forecast (1) | |||||||||||||||||||||||||||||
Q4 Net Sales Growth | Full Year Net Sales Growth | ||||||||||||||||||||||||||||
Organic | Currency | Acq./Div. | Total | Organic | Currency | Acq./Div. | Total | ||||||||||||||||||||||
nVent | 9 - 12 % | — | % | 4 | % | 13 - 16% | 14 - 15 % | 2 | % | 2 - 3% | 19 - 20% | ||||||||||||||||||
(1) Forecast information represents an approximation |
Reconciliation of cash from operating activities to free cash flow (Unaudited) | |||||||||||||||||
Three months ended | Nine months ended | ||||||||||||||||
In millions | September 30, 2021 | September 30, 2020 | September 30, 2021 | September 30, 2020 | |||||||||||||
Net cash provided by (used for) operating activities | $ | 114.8 | $ | 113.2 | $ | 258.1 | $ | 203.7 | |||||||||
Capital expenditures | (7.3) | (8.2) | (25.2) | (25.4) | |||||||||||||
Proceeds from sale of property and equipment | — | 0.1 | 0.1 | 1.5 | |||||||||||||
Free cash flow | $ | 107.5 | $ | 105.1 | $ | 233.0 | $ | 179.8 | |||||||||