nVent Electric plc | |||||||||||
Three months ended | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $861 | $742 | 16% | ||||||||
Organic | 2% | ||||||||||
Operating Income | $160 | $125 | 28% | ||||||||
Reported ROS | 18.6% | 16.9% | 170 bps | ||||||||
Segment Income | $189 | $144 | 31% | ||||||||
Adjusted ROS | 22.0% | 19.4% | 260 bps |
Enclosures | |||||||||||
Three months ended | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $402 | $376 | 7% | ||||||||
Organic | 4% | ||||||||||
ROS | 21.1% | 19.2% | 190 bps |
Electrical & Fastening Solutions | |||||||||||
Three months ended | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $288 | $194 | 49% | ||||||||
Organic | 0% | ||||||||||
ROS | 29.6% | 27.5% | 210 bps |
Thermal Management | |||||||||||
Three months ended | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $171 | $172 | -1% | ||||||||
Organic | -2% | ||||||||||
ROS | 25.9% | 25.7% | 20 bps |
nVent Electric plc | |||||||||||
Full-Year | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $3,264 | $2,909 | 12% | ||||||||
Organic | 3% | ||||||||||
Operating Income | $587 | $440 | 33% | ||||||||
Reported ROS | 18.0% | 15.1% | 290 bps | ||||||||
Segment Income | $721 | $524 | 38% | ||||||||
Adjusted ROS | 22.1% | 18.0% | 410 bps |
Enclosures | |||||||||||
Full-Year | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $1,606 | $1,504 | 7% | ||||||||
Organic | 6% | ||||||||||
ROS | 21.6% | 17.0% | 460 bps |
Electrical & Fastening Solutions | |||||||||||
Full-Year | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $1,063 | $791 | 34% | ||||||||
Organic | 4% | ||||||||||
ROS | 31.1% | 27.8% | 330 bps |
Thermal Management | |||||||||||
Full-Year | |||||||||||
December 31, 2023 | December 31, 2022 | % / point change | |||||||||
Net Sales | $595 | $614 | -3% | ||||||||
Organic | -3% | ||||||||||
ROS | 23.3% | 22.9% | 40 bps |
nVent Electric plc | |||||||||||||||||
Condensed Consolidated Statements of Income (Unaudited) | |||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||
In millions, except per-share data | December 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | |||||||||||||
Net sales | $ | 861.2 | $ | 741.6 | $ | 3,263.6 | $ | 2,909.0 | |||||||||
Cost of goods sold | 507.4 | 450.0 | 1,921.5 | 1,812.3 | |||||||||||||
Gross profit | 353.8 | 291.6 | 1,342.1 | 1,096.7 | |||||||||||||
% of net sales | 41.1 | % | 39.3 | % | 41.1 | % | 37.7 | % | |||||||||
Selling, general and administrative | 174.4 | 150.7 | 683.2 | 595.9 | |||||||||||||
% of net sales | 20.3 | % | 20.3 | % | 20.9 | % | 20.5 | % | |||||||||
Research and development | 19.0 | 15.8 | 71.5 | 60.4 | |||||||||||||
% of net sales | 2.2 | % | 2.1 | % | 2.2 | % | 2.1 | % | |||||||||
Operating income | 160.4 | 125.1 | 587.4 | 440.4 | |||||||||||||
% of net sales | 18.6 | % | 16.9 | % | 18.0 | % | 15.1 | % | |||||||||
Net interest expense | 24.4 | 8.4 | 79.4 | 31.2 | |||||||||||||
Gain on sale of investment | (0.1) | — | (10.3) | — | |||||||||||||
Other (income) expense | 15.1 | (65.7) | 18.8 | (63.4) | |||||||||||||
Income before income taxes | 121.0 | 182.4 | 499.5 | 472.6 | |||||||||||||
Provision (benefit) for income taxes | (133.9) | 23.7 | (67.6) | 72.8 | |||||||||||||
Effective tax rate | (110.7 | %) | 13.0 | % | (13.5 | %) | 15.4 | % | |||||||||
Net income | $ | 254.9 | $ | 158.7 | $ | 567.1 | $ | 399.8 | |||||||||
Earnings per ordinary share | |||||||||||||||||
Basic | 1.54 | $ | 0.95 | 3.42 | $ | 2.40 | |||||||||||
Diluted | $ | 1.51 | $ | 0.94 | $ | 3.37 | $ | 2.38 | |||||||||
Weighted average ordinary shares outstanding | |||||||||||||||||
Basic | 165.5 | 166.2 | 165.6 | 166.3 | |||||||||||||
Diluted | 168.3 | 168.4 | 168.2 | 168.3 | |||||||||||||
Cash dividends paid per ordinary share | $ | 0.175 | $ | 0.175 | $ | 0.70 | $ | 0.70 | |||||||||
nVent Electric plc | ||||||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||||||
December 31, 2023 | December 31, 2022 | |||||||
In millions | ||||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 185.1 | $ | 297.5 | ||||
Accounts and notes receivable, net | 589.5 | 472.5 | ||||||
Inventories | 441.3 | 346.7 | ||||||
Other current assets | 120.2 | 112.5 | ||||||
Total current assets | 1,336.1 | 1,229.2 | ||||||
Property, plant and equipment, net | 390.0 | 289.2 | ||||||
Other assets | ||||||||
Goodwill | 2,571.1 | 2,178.1 | ||||||
Intangibles, net | 1,517.0 | 1,066.1 | ||||||
Other non-current assets | 347.5 | 139.6 | ||||||
Total other assets | 4,435.6 | 3,383.8 | ||||||
Total assets | $ | 6,161.7 | $ | 4,902.2 | ||||
Liabilities and Equity | ||||||||
Current liabilities | ||||||||
Current maturities of long-term debt and short-term borrowings | $ | 31.9 | $ | 15.0 | ||||
Accounts payable | 275.7 | 252.1 | ||||||
Employee compensation and benefits | 122.2 | 109.3 | ||||||
Other current liabilities | 303.8 | 273.1 | ||||||
Total current liabilities | 733.6 | 649.5 | ||||||
Other liabilities | ||||||||
Long-term debt | 1,748.8 | 1,068.2 | ||||||
Pension and post-retirement compensation and benefits | 153.0 | 128.5 | ||||||
Deferred tax liabilities | 204.4 | 199.6 | ||||||
Other non-current liabilities | 179.8 | 124.7 | ||||||
Total liabilities | 3,019.6 | 2,170.5 | ||||||
Equity | 3,142.1 | 2,731.7 | ||||||
Total liabilities and equity | $ | 6,161.7 | $ | 4,902.2 | ||||
nVent Electric plc | ||||||||
Condensed Consolidated Statements of Cash Flows (Unaudited) | ||||||||
Twelve months ended | ||||||||
In millions | December 31, 2023 | December 31, 2022 | ||||||
Operating activities | ||||||||
Net income | $ | 567.1 | $ | 399.8 | ||||
Adjustments to reconcile net income to net cash provided by (used for) operating activities | ||||||||
Depreciation | 51.7 | 43.5 | ||||||
Amortization | 89.7 | 70.7 | ||||||
Deferred income taxes | (178.6) | (13.6) | ||||||
Share-based compensation | 23.5 | 25.0 | ||||||
Gain on sale of property and equipment | (1.1) | — | ||||||
Gain on sale of investment | (10.3) | — | ||||||
Amortization of bridge financing debt issuance costs | 3.6 | — | ||||||
Pension and post-retirement expense (income) | 21.6 | (61.4) | ||||||
Pension and post-retirement contributions | (6.5) | (5.5) | ||||||
Changes in assets and liabilities, net of effects of business acquisitions | ||||||||
Accounts and notes receivable | (21.3) | (45.9) | ||||||
Inventories | 20.1 | (34.7) | ||||||
Other current assets | (12.9) | 13.4 | ||||||
Accounts payable | (2.1) | (4.7) | ||||||
Employee compensation and benefits | — | (2.1) | ||||||
Other current liabilities | (1.0) | 18.1 | ||||||
Other non-current assets and liabilities | (15.4) | (8.0) | ||||||
Net cash provided by (used for) operating activities | 528.1 | 394.6 | ||||||
Investing activities | ||||||||
Capital expenditures | (71.0) | (45.9) | ||||||
Proceeds from sale of property and equipment | 7.5 | 2.0 | ||||||
Proceeds from sale of investment | 14.1 | — | ||||||
Settlement of net investment hedge | 4.8 | — | ||||||
Acquisitions, net of cash acquired | (1,120.1) | (8.6) | ||||||
Net cash provided by (used for) investing activities | (1,164.7) | (52.5) | ||||||
Financing activities | ||||||||
Net repayments of revolving credit facility | — | (106.7) | ||||||
Proceeds from long-term debt | 800.0 | 200.0 | ||||||
Repayments of long-term debt | (101.1) | (10.0) | ||||||
Settlement of cash flow hedge | 4.5 | 10.0 | ||||||
Debt issuance costs | (11.2) | — | ||||||
Dividends paid | (116.8) | (117.0) | ||||||
Shares issued to employees, net of shares withheld | 2.1 | 7.5 | ||||||
Repurchases of ordinary shares | (60.8) | (65.9) | ||||||
Net cash provided by (used for) financing activities | 516.7 | (82.1) | ||||||
Effect of exchange rate changes on cash and cash equivalents | 7.5 | (12.0) | ||||||
Change in cash and cash equivalents | (112.4) | 248.0 | ||||||
Cash and cash equivalents, beginning of period | 297.5 | 49.5 | ||||||
Cash and cash equivalents, end of period | $ | 185.1 | $ | 297.5 |
nVent Electric plc | |||||||||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | |||||||||||||||||
2023 | |||||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
Net sales | |||||||||||||||||
Enclosures | $ | 391.0 | $ | 400.0 | $ | 412.7 | $ | 402.2 | $ | 1,605.9 | |||||||
Electrical & Fastening Solutions | 205.7 | 266.7 | 302.3 | 288.3 | 1,063.0 | ||||||||||||
Thermal Management | 143.9 | 136.3 | 143.8 | 170.7 | 594.7 | ||||||||||||
Total | $ | 740.6 | $ | 803.0 | $ | 858.8 | $ | 861.2 | $ | 3,263.6 | |||||||
Segment income (loss) | |||||||||||||||||
Enclosures | $ | 82.5 | $ | 90.0 | $ | 89.4 | $ | 84.7 | $ | 346.6 | |||||||
Electrical & Fastening Solutions | 61.3 | 86.5 | 97.6 | 85.2 | 330.6 | ||||||||||||
Thermal Management | 30.9 | 28.6 | 34.8 | 44.2 | 138.5 | ||||||||||||
Other | (26.7) | (23.8) | (19.8) | (24.8) | (95.1) | ||||||||||||
Total | $ | 148.0 | $ | 181.3 | $ | 202.0 | $ | 189.3 | $ | 720.6 | |||||||
Return on sales | |||||||||||||||||
Enclosures | 21.1 | % | 22.5 | % | 21.7 | % | 21.1 | % | 21.6 | % | |||||||
Electrical & Fastening Solutions | 29.8 | % | 32.4 | % | 32.3 | % | 29.6 | % | 31.1 | % | |||||||
Thermal Management | 21.5 | % | 21.0 | % | 24.2 | % | 25.9 | % | 23.3 | % | |||||||
Total | 20.0 | % | 22.6 | % | 23.5 | % | 22.0 | % | 22.1 | % |
2022 | |||||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
Net sales | |||||||||||||||||
Enclosures | $ | 359.4 | $ | 380.8 | $ | 387.7 | $ | 375.8 | $ | 1,503.7 | |||||||
Electrical & Fastening Solutions | 187.6 | 200.9 | 209.2 | 193.7 | 791.4 | ||||||||||||
Thermal Management | 147.7 | 145.8 | 148.3 | 172.1 | 613.9 | ||||||||||||
Total | $ | 694.7 | $ | 727.5 | $ | 745.2 | $ | 741.6 | $ | 2,909.0 | |||||||
Segment income (loss) | |||||||||||||||||
Enclosures | $ | 50.3 | $ | 61.5 | $ | 71.9 | $ | 72.3 | $ | 256.0 | |||||||
Electrical & Fastening Solutions | 47.1 | 58.8 | 60.8 | 53.2 | 219.9 | ||||||||||||
Thermal Management | 32.4 | 28.3 | 35.9 | 44.2 | 140.8 | ||||||||||||
Other | (19.6) | (23.4) | (24.6) | (25.5) | (93.1) | ||||||||||||
Total | $ | 110.2 | $ | 125.2 | $ | 144.0 | $ | 144.2 | $ | 523.6 | |||||||
Return on sales | |||||||||||||||||
Enclosures | 14.0 | % | 16.2 | % | 18.5 | % | 19.2 | % | 17.0 | % | |||||||
Electrical & Fastening Solutions | 25.1 | % | 29.3 | % | 29.1 | % | 27.5 | % | 27.8 | % | |||||||
Thermal Management | 21.9 | % | 19.4 | % | 24.2 | % | 25.7 | % | 22.9 | % | |||||||
Total | 15.9 | % | 17.2 | % | 19.3 | % | 19.4 | % | 18.0 | % | |||||||
nVent Electric plc | |||||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2023 | |||||||||||||||||
excluding the effect of adjustments (Unaudited) | |||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
Net sales | $ | 740.6 | $ | 803.0 | $ | 858.8 | $ | 861.2 | $ | 3,263.6 | |||||||
Operating income | 124.1 | 146.7 | 156.2 | 160.4 | 587.4 | ||||||||||||
% of net sales | 16.8 | % | 18.3 | % | 18.2 | % | 18.6 | % | 18.0 | % | |||||||
Adjustments: | |||||||||||||||||
Restructuring and other | 4.0 | 2.5 | 5.4 | 0.9 | 12.8 | ||||||||||||
Acquisition transaction and integration costs | 2.3 | 4.9 | 3.0 | 2.8 | 13.0 | ||||||||||||
Intangible amortization | 17.6 | 21.3 | 25.6 | 25.2 | 89.7 | ||||||||||||
Inventory step-up amortization | — | 5.9 | 11.8 | — | 17.7 | ||||||||||||
Segment income | $ | 148.0 | $ | 181.3 | $ | 202.0 | $ | 189.3 | $ | 720.6 | |||||||
Return on sales | 20.0 | % | 22.6 | % | 23.5 | % | 22.0 | % | 22.1 | % | |||||||
Net income - as reported | $ | 93.8 | $ | 112.9 | $ | 105.5 | $ | 254.9 | $ | 567.1 | |||||||
Adjustments to operating income | 23.9 | 34.6 | 45.8 | 28.9 | 133.2 | ||||||||||||
Pension and post-retirement mark-to-market loss | — | — | — | 13.9 | 13.9 | ||||||||||||
Gain on sale of investment | — | (10.2) | — | (0.1) | (10.3) | ||||||||||||
Amortization of bridge financing debt issuance costs | — | 3.6 | — | — | 3.6 | ||||||||||||
Income tax adjustments (1) | (4.4) | (12.0) | (10.3) | (165.8) | (192.6) | ||||||||||||
Net income - as adjusted | $ | 113.3 | $ | 128.9 | $ | 141.0 | $ | 131.8 | $ | 514.9 | |||||||
Diluted earnings per ordinary share | |||||||||||||||||
Diluted earnings per ordinary share - as reported | $ | 0.56 | $ | 0.67 | $ | 0.63 | $ | 1.51 | $ | 3.37 | |||||||
Adjustments | 0.11 | 0.10 | 0.21 | (0.73) | (0.31) | ||||||||||||
Diluted earnings per ordinary share - as adjusted | $ | 0.67 | $ | 0.77 | $ | 0.84 | $ | 0.78 | $ | 3.06 |
nVent Electric plc | |||||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ended December 31, 2022 | |||||||||||||||||
excluding the effect of 2022 adjustments (Unaudited) | |||||||||||||||||
In millions, except per-share data | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | ||||||||||||
Net sales | $ | 694.7 | $ | 727.5 | $ | 745.2 | $ | 741.6 | $ | 2,909.0 | |||||||
Operating income | 90.1 | 104.7 | 120.5 | 125.1 | 440.4 | ||||||||||||
% of net sales | 13.0 | % | 14.4 | % | 16.2 | % | 16.9 | % | 15.1 | % | |||||||
Adjustments: | |||||||||||||||||
Restructuring and other | 2.0 | 2.3 | 5.9 | 1.5 | 11.7 | ||||||||||||
Acquisition transaction and integration costs | 0.3 | 0.5 | — | — | 0.8 | ||||||||||||
Intangible amortization | 17.8 | 17.7 | 17.6 | 17.6 | 70.7 | ||||||||||||
Segment income | $ | 110.2 | $ | 125.2 | $ | 144.0 | $ | 144.2 | $ | 523.6 | |||||||
Return on sales | 15.9 | % | 17.2 | % | 19.3 | % | 19.4 | % | 18.0 | % | |||||||
Net income - as reported | $ | 67.8 | $ | 79.9 | $ | 93.4 | $ | 158.7 | $ | 399.8 | |||||||
Adjustments to operating income | 20.1 | 20.5 | 23.5 | 19.1 | 83.2 | ||||||||||||
Pension and post-retirement mark-to-market gain | — | — | — | (66.3) | (66.3) | ||||||||||||
Income tax adjustments | (3.4) | (4.3) | (5.2) | 0.1 | (12.8) | ||||||||||||
Net income - as adjusted | $ | 84.5 | $ | 96.1 | $ | 111.7 | $ | 111.6 | $ | 403.9 | |||||||
Diluted earnings per ordinary share | |||||||||||||||||
Diluted earnings per ordinary share - as reported | $ | 0.40 | $ | 0.48 | $ | 0.55 | $ | 0.94 | $ | 2.38 | |||||||
Adjustments | 0.10 | 0.09 | 0.11 | (0.28) | 0.02 | ||||||||||||
Diluted earnings per ordinary share - as adjusted | $ | 0.50 | $ | 0.57 | $ | 0.66 | $ | 0.66 | $ | 2.40 | |||||||
nVent Electric plc | ||||||||||||||
Reconciliation of GAAP to non-GAAP financial measures for the year ending December 31, 2024 | ||||||||||||||
excluding the effect of 2024 adjustments (Unaudited) | ||||||||||||||
In millions, except per-share data | Forecast (1) | |||||||||||||
First Quarter | Full Year | |||||||||||||
Net income - as reported | $ | 104 | $ | 468 | ||||||||||
Intangible amortization | 25 | 97 | ||||||||||||
Income tax adjustments | (6) | (22) | ||||||||||||
Net income - as adjusted | $ | 123 | $ | 543 | ||||||||||
Diluted earnings per ordinary share | ||||||||||||||
Diluted earnings per ordinary share - as reported | $0.61 - $0.63 | $2.73 - $2.83 | ||||||||||||
Adjustments | 0.11 | 0.44 | ||||||||||||
Diluted earnings per ordinary share - as adjusted | $0.72 - $0.74 | $3.17 - $3.27 | ||||||||||||
(1) Forecast information represents an approximation |
nVent Electric plc | |||||||||||||||||||||||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth by Segment | |||||||||||||||||||||||||||||
for the quarter and year ended December 31, 2023 (Unaudited) | |||||||||||||||||||||||||||||
Q4 Net Sales Growth | Full Year Net Sales Growth | ||||||||||||||||||||||||||||
Organic | Currency | Acq./Div. | Total | Organic | Currency | Acq./Div. | Total | ||||||||||||||||||||||
nVent | 1.8 | % | 1.0 | % | 13.3 | % | 16.1 | % | 3.5 | % | — | % | 8.7 | % | 12.2 | % | |||||||||||||
Enclosures | 4.4 | % | 1.0 | % | 1.6 | % | 7.0 | % | 5.9 | % | 0.1 | % | 0.8 | % | 6.8 | % | |||||||||||||
Electrical & Fastening Solutions | — | % | 1.1 | % | 47.8 | % | 48.9 | % | 3.6 | % | 0.3 | % | 30.4 | % | 34.3 | % | |||||||||||||
Thermal Management | (1.9) | % | 1.1 | % | — | % | (0.8) | % | (2.6) | % | (0.5) | % | — | % | (3.1) | % |
nVent Electric plc | |||||||||||||||||||||||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth | |||||||||||||||||||||||||||||
for the quarter ending March 31, 2024 and the year ending December 31, 2024 (Unaudited) | |||||||||||||||||||||||||||||
Forecast (1) | |||||||||||||||||||||||||||||
Q1 Net Sales Growth | Full Year Net Sales Growth | ||||||||||||||||||||||||||||
Organic | Currency | Acq./Div. | Total | Organic | Currency | Acq./Div. | Total | ||||||||||||||||||||||
nVent | 2 - 4 % | 1 | % | 13 | % | 16 - 18 % | 3 - 5 % | — | % | 5 | % | 8 - 10 % | |||||||||||||||||
(1) Forecast information represents an approximation |
Reconciliation of cash from operating activities to free cash flow (Unaudited) | |||||||||||||||||
Three months ended | Twelve months ended | ||||||||||||||||
In millions | December 31, 2023 | December 31, 2022 | December 31, 2023 | December 31, 2022 | |||||||||||||
Net cash provided by (used for) operating activities | $ | 236.5 | $ | 194.8 | $ | 528.1 | $ | 394.6 | |||||||||
Capital expenditures | (22.1) | (15.1) | (71.0) | (45.9) | |||||||||||||
Proceeds from sale of property and equipment | 0.2 | — | 7.5 | 2.0 | |||||||||||||
Free cash flow | $ | 214.6 | $ | 179.7 | $ | 464.6 | $ | 350.7 |