2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3B | $3.8B | $4.1B | $4.1B | $4.1B |
Cost of Revenue | $2B | $2.4B | $2.8B | $2.6B | $2.5B |
Gross Profit | $1.1B | $1.3B | $1.4B | $1.5B | $1.6B |
Gross Profit % | 35% | 35% | 33% | 37% | 39% |
R&D Expenses | $76M | $86M | $92M | $100M | $94M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $359M | $553M | $481M | $623M | $625M |
Dep. & Amort. | $75M | $78M | $107M | $115M | $115M |
Def. Tax | $4.6M | -$9M | -$45M | -$93M | -$11M |
Stock Comp. | $20M | $30M | $25M | $29M | $40M |
Chg. in WC | $115M | -$32M | -$215M | -$59M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $82M | $95M | $109M | $170M | $119M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $82M | $95M | $109M | $170M | $119M |
Receivables | $418M | $583M | $580M | $633M | $565M |
Inventory | $420M | $563M | $790M | $678M | $611M |
Pentair delivered its twelfth consecutive quarter of margin expansion, with Q1 adjusted operating income up 12% to $243M, adjusted EPS up 18% to $1.11, and return on sales (ROS) expanding 260 basis points to 24%.
Q1 sales were down 1% year-over-year to $1B, with pool segment sales up 7%, flow down 3%, and water solutions down 4%; pool and water solutions outperformed expectations, while flow was in line.
The company maintained its full-year 2025 guidance: adjusted EPS of $4.65–$4.80 (up ~9% at midpoint), sales flat to up 2%, and adjusted operating income up 6–9%; Q2 guidance is for sales up 1–2% and adjusted EPS of $1.31–$1.35.
Pentair is mitigating an estimated $140M in 2025 tariff impacts (primarily from China) through price increases, inventory pre-buys, and supply chain adjustments; over 75% of sales are aftermarket or break-fix related, aiding price pass-through.
Transformation initiatives have delivered $174M in savings since 2023, with another $80M expected in 2024; the company targets a 26% ROS by 2026 (up from 23.5% in 2024), supported by operational efficiency, complexity reduction, and the eightytwenty strategy.