nVent Electric plc | |||
Three months ended | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $669 | $521 | 28% |
Organic | 24% | ||
Operating Income | $89 | $74 | 20% |
Reported ROS | 13.3% | 14.3% | |
Segment Income | $110 | $97 | 14% |
Adjusted ROS | 16.5% | 18.6% | -210 bps |
Enclosures | |||
Three months ended | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $332 | $230 | 44% |
Organic | 35% | ||
ROS | 13.0% | 15.4% | -240 bps |
Electrical & Fastening Solutions | |||
Three months ended | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $171 | $147 | 16% |
Organic | 17% | ||
ROS | 26.3% | 28.0% | -170bps |
Thermal Management | |||
Three months ended | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $166 | $143 | 16% |
Organic | 16% | ||
ROS | 26.4% | 23.5% | 290 bps |
nVent Electric plc | |||
Full-Year | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $2,462 | $1,999 | 23% |
Organic | 18% | ||
Operating Income | $355 | $38 | 826% |
Reported ROS | 14.4% | 1.9% | |
Segment Income | $436 | $348 | 25% |
Adjusted ROS | 17.7% | 17.4% | 30 bps |
Enclosures | |||
Full-Year | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $1,245 | $953 | 31% |
Organic | 23% | ||
ROS | 16.2% | 15.6% | 60 bps |
Electrical & Fastening Solutions | |||
Full-Year | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $658 | $569 | 16% |
Organic | 14% | ||
ROS | 27.6% | 26.4% | 120 bps |
Thermal Management | |||
Full-Year | |||
December 31, 2021 | December 31, 2020 |
% / point change | |
Net Sales | $560 | $477 | 17% |
Organic | 15% | ||
ROS | 21.7% | 19.7% | 200 bps |
nVent Electric plc | ||||||||
Condensed Consolidated Statements of Income (Unaudited) | ||||||||
Three months ended | Twelve months ended | |||||||
In millions, except per-share data |
December 31, 2021 |
December 31, 2020 |
December 31, 2021 |
December 31, 2020 | ||||
Net sales | $ | 669.0 | $ | 521.2 | $ | 2,462.0 | $ | 1,998.6 |
Cost of goods sold | 421.8 | 324.2 | 1,520.1 | 1,249.2 | ||||
Gross profit | 247.2 | 197.0 | 941.9 | 749.4 | ||||
% of net sales | 37.0 | % | 37.8 | % | 38.3 | % | 37.5 | % |
Selling, general and administrative | 145.8 | 112.2 | 537.9 | 447.0 | ||||
% of net sales | 21.8 | % | 21.5 | % | 21.8 | % | 22.4 | % |
Research and development | 12.4 | 10.4 | 48.6 | 43.5 | ||||
% of net sales | 1.9 | % | 2.0 | % | 2.0 | % | 2.2 | % |
Impairment of goodwill and trade names | - | - | - | 220.5 | ||||
Operating income | 89.0 | 74.4 | 355.4 | 38.4 | ||||
% of net sales | 13.3 | % | 14.3 | % | 14.4 | % | 1.9 | % |
Net interest expense | 7.9 | 8.6 | 32.3 | 36.4 | ||||
Loss on early extinguishment of debt | 15.2 | - | 15.2 | - | ||||
Other expense (income) | (14.6) | 9.3 | (12.8) | 11.5 | ||||
Income (loss) before income taxes | 80.5 | 56.5 | 320.7 | (9.5) | ||||
Provision for income taxes | 13.5 | 9.4 | 47.8 | 37.7 | ||||
Effective tax rate | 16.8 | % | 16.6 | % | 14.9 | % | (396.8 | %) |
Net income (loss) | $ | 67.0 | $ | 47.1 | $ | 272.9 | $ | (47.2) |
Earnings (loss) per ordinary share | ||||||||
Basic | $ | 0.40 | $ | 0.28 | $ | 1.63 | $ | (0.28) |
Diluted | $ | 0.39 | $ | 0.28 | $ | 1.61 | $ | (0.28) |
Weighted average ordinary shares outstanding | ||||||||
Basic | 167.7 | 168.6 | 167.9 | 169.6 | ||||
Diluted | 170.1 | 169.4 | 169.7 | 169.6 | ||||
Cash dividends paid per ordinary share | $ | 0.175 | $ | 0.175 | $ | 0.70 | $ | 0.70 |
nVent Electric plc | ||||
Condensed Consolidated Balance Sheets (Unaudited) | ||||
December 31, 2021 |
December 31, 2020 | |||
In millions | ||||
Assets | ||||
Current assets | ||||
Cash and cash equivalents | $ | 49.5 | $ | 122.5 |
Accounts and notes receivable, net | 438.1 | 313.8 | ||
Inventories | 321.9 | 235.2 | ||
Other current assets | 102.0 | 92.9 | ||
Total current assets | 911.5 | 764.4 | ||
Property, plant and equipment, net | 291.1 | 289.4 | ||
Other assets | ||||
Goodwill | 2,186.7 | 2,098.2 | ||
Intangibles, net | 1,143.8 | 1,105.5 | ||
Other non-current assets | 141.1 | 108.6 | ||
Total other assets | 3,471.6 | 3,312.3 | ||
Total assets | $ | 4,674.2 | $ | 4,366.1 |
Liabilities and Equity | ||||
Current liabilities | ||||
Current maturities of long-term debt and short-term borrowings | $ | 5.0 | $ | 20.0 |
Accounts payable | 261.0 | 171.1 | ||
Employee compensation and benefits | 113.9 | 70.4 | ||
Other current liabilities | 256.4 | 188.5 | ||
Total current liabilities | 636.3 | 450.0 | ||
Other liabilities | ||||
Long-term debt | 994.2 | 928.0 | ||
Pension and other post-retirement compensation and benefits | 208.1 | 237.9 | ||
Deferred tax liabilities | 210.3 | 230.1 | ||
Other non-current liabilities | 129.2 | 110.3 | ||
Total liabilities | 2,178.1 | 1,956.3 | ||
Equity | 2,496.1 | 2,409.8 | ||
Total liabilities and equity | $ | 4,674.2 | $ | 4,366.1 |
nVent Electric plc | ||||
Condensed Consolidated Statements of Cash Flows (Unaudited)
| ||||
Twelve months ended | ||||
In millions |
December 31, 2021 |
December 31, 2020 | ||
Operating activities | ||||
Net income (loss) | $ | 272.9 | $ | (47.2) |
Adjustments to reconcile net income to net cash provided by (used for) operating activities
| ||||
Depreciation | 40.9 | 38.4 | ||
Amortization | 67.5 | 64.2 | ||
Deferred income taxes | (18.8) | (2.9) | ||
Share-based compensation | 16.6 | 13.9 | ||
Loss on early extinguishment of debt | 15.2 | - | ||
Impairment of goodwill and trade names | - | 220.5 | ||
Pension and other post-retirement expense (income) | (9.5) | 17.2 | ||
Pension and other post-retirement contributions | (6.5) | (6.8) | ||
Changes in assets and liabilities, net of effects of business acquisitions | ||||
Accounts and notes receivable | (104.2) | 28.3 | ||
Inventories | (74.0) | 18.3 | ||
Other current assets | (7.6) | 21.5 | ||
Accounts payable | 73.7 | (18.6) | ||
Employee compensation and benefits | 43.6 | (4.2) | ||
Other current liabilities | 59.3 | 1.5 | ||
Other non-current assets and liabilities | 4.2 | (0.1) | ||
Net cash provided by (used for) operating activities | 373.3 | 344.0 | ||
Investing activities | ||||
Capital expenditures | (39.5) | (40.0) | ||
Proceeds from sale of property and equipment | 0.6 | 2.0 | ||
Acquisitions, net of cash acquired | (235.1) | (27.0) | ||
Net cash provided by (used for) investing activities | (274.0) | (65.0) | ||
Financing activities | ||||
Net receipts (repayments) of revolving credit facility | 72.1 | (100.0) | ||
Proceeds from long-term debt | 300.0 | - | ||
Repayments of long-term debt | (318.7) | (17.5) | ||
Debt issuance costs | (5.4) | - | ||
Premium paid on early extinguishment of debt | (15.2) | - | ||
Settlement of interest rate swap | 9.6 | - | ||
Dividends paid | (117.7) | (119.0) | ||
Shares issued to employees, net of shares withheld | 20.0 | 7.2 | ||
Repurchases of ordinary shares | (111.5) | (43.2) | ||
Net cash provided by (used for) financing activities | (166.8) | (272.5) | ||
Effect of exchange rate changes on cash and cash equivalents | (5.5) | 9.6 | ||
Change in cash and cash equivalents | (73.0) | 16.1 | ||
Cash and cash equivalents, beginning of period | 122.5 | 106.4 | ||
Cash and cash equivalents, end of period | $ | 49.5 | $ | 122.5 |
nVent Electric plc | ||||||||||
Supplemental Financial Information by Reportable Segment (Unaudited) | ||||||||||
2021 | ||||||||||
In millions |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year | |||||
Net sales | ||||||||||
Enclosures | $ | 277.0 | $ | 300.4 | $ | 335.2 | $ | 332.2 | $ | 1,244.8 |
Electrical & Fastening Solutions | 147.9 | 169.2 | 169.3 | 171.1 | 657.5 | |||||
Thermal Management | 124.0 | 131.7 | 138.3 | 165.7 | 559.7 | |||||
Total | $ | 548.9 | $ | 601.3 | $ | 642.8 | $ | 669.0 | $ | 2,462.0 |
Segment income (loss) | ||||||||||
Enclosures | $ | 48.8 | $ | 53.7 | $ | 56.4 | $ | 43.2 | $ | 202.1 |
Electrical & Fastening Solutions | 39.2 | 48.9 | 48.4 | 45.0 | 181.5 | |||||
Thermal Management | 21.0 | 24.9 | 31.6 | 43.7 | 121.2 | |||||
Other | (11.9) | (17.3) | (18.2) | (21.6) | (69.0) | |||||
Total | $ | 97.1 | $ | 110.2 | $ | 118.2 | $ | 110.3 | $ | 435.8 |
Return on sales | ||||||||||
Enclosures | 17.6 | % | 17.9 | % | 16.8 | % | 13.0 | % | 16.2 | % |
Electrical & Fastening Solutions | 26.5 | % | 28.9 | % | 28.6 | % | 26.3 | % | 27.6 | % |
Thermal Management | 16.9 | % | 18.9 | % | 22.8 | % | 26.4 | % | 21.7 | % |
Total | 17.7 | % | 18.3 | % | 18.4 | % | 16.5 | % | 17.7 | % |
2020 | ||||||||||
In millions |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year | |||||
Net sales | ||||||||||
Enclosures | $ | 258.5 | $ | 219.3 | $ | 244.7 | $ | 230.4 | $ | 952.9 |
Electrical & Fastening Solutions | 141.9 | 132.1 | 147.7 | 147.4 | 569.1 | |||||
Thermal Management | 120.5 | 95.8 | 116.9 | 143.4 | 476.6 | |||||
Total | $ | 520.9 | $ | 447.2 | $ | 509.3 | $ | 521.2 | $ | 1,998.6 |
Segment income (loss) | ||||||||||
Enclosures | $ | 40.9 | $ | 28.2 | $ | 44.0 | $ | 35.4 | $ | 148.5 |
Electrical & Fastening Solutions | 33.5 | 34.7 | 40.7 | 41.3 | 150.2 | |||||
Thermal Management | 20.3 | 14.4 | 25.5 | 33.7 | 93.9 | |||||
Other | (13.2) | (9.0) | (9.3) | (13.5) | (45.0) | |||||
Total | $ | 81.5 | $ | 68.3 | $ | 100.9 | $ | 96.9 | $ | 347.6 |
Return on sales | ||||||||||
Enclosures | 15.8 | % | 12.9 | % | 18.0 | % | 15.4 | % | 15.6 | % |
Electrical & Fastening Solutions | 23.6 | % | 26.3 | % | 27.6 | % | 28.0 | % | 26.4 | % |
Thermal Management | 16.8 | % | 15.0 | % | 21.8 | % | 23.5 | % | 19.7 | % |
Total | 15.6 | % | 15.3 | % | 19.8 | % | 18.6 | % | 17.4 | % |
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 | ||||||||||
In millions, except per-share data |
First Quarter |
Second Quarter |
Third Quarter |
Fourth Quarter |
Full Year | |||||
Net sales | $ | 548.9 | $ | 601.3 | $ | 642.8 | $ | 669.0 | 2,462.0 | |
Operating income | 80.4 | 88.3 | 97.7 | 89.0 | 355.4 | |||||
% of net sales | 14.6 | % | 14.7 | % | 15.2 | % | 13.3 | % | 14.4 | % |
Adjustments: | ||||||||||
Restructuring and other | 0.8 | 4.3 | 1.9 | 1.8 | 8.8 | |||||
Acquisition transaction and integration costs | - | 1.6 | 0.8 | 1.7 | 4.1 | |||||
Intangible amortization | 15.9 | 16.0 | 17.8 | 17.8 | 67.5 | |||||
Segment income | $ | 97.1 | $ | 110.2 | $ | 118.2 | $ | 110.3 | $ | 435.8 |
Return on sales | 17.7 | % | 18.3 | % | 18.4 | % | 16.5 | % | 17.7 | % |
Net income (loss) - as reported | $ | 65.4 | $ | 66.2 | $ | 74.3 | $ | 67.0 | $ | 272.9 |
Adjustments to operating income | 16.7 | 21.9 | 20.5 | 21.3 | 80.4 | |||||
Pension and other post-retirement mark-to-market gain | - | - | - | (15.1) | (15.1) | |||||
Loss on early extinguishment of debt | - | - | - | 15.2 | 15.2 | |||||
Income tax adjustments | (8.7) | (3.8) | (4.0) | (3.8) | (20.4) | |||||
Net income - as adjusted | $ | 73.4 | $ | 84.3 | $ | 90.8 | $ | 84.6 | $ | 333.0 |
Diluted earnings per ordinary share | ||||||||||
Diluted earnings per ordinary share - as reported | $ | 0.39 | $ | 0.39 | $ | 0.44 | $ | 0.39 | $ | 1.61 |
Adjustments | 0.04 | 0.11 | 0.09 | 0.11 | 0.35 | |||||
Diluted earnings per ordinary share - as adjusted | $ | 0.43 | $ | 0.50 | $ | 0.53 | $ | 0.50 | $ | 1.96 |
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)
| ||||||||||
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 GAAP to non-GAAP financial measures for the year ending December 31, 2022
| |||||
excluding the effect of 2022 adjustments (Unaudited)
| |||||
In millions, except per-share data |
Forecast (1)
| ||||
First Quarter | Full Year | ||||
Net income - as reported | $ | 58 | $ | 305 | |
Intangible amortization | 18 | 72 | |||
Income tax adjustments | (3) | (13) | |||
Net income - as adjusted | $ | 73 | $ | 364 | |
Diluted earnings per ordinary share | |||||
Diluted earnings per ordinary share - as reported | $0.33 - $0.35 | $1.75 - $1.85 | |||
Adjustments | 0.09 | 0.35 | |||
Diluted earnings per ordinary share - as adjusted | $0.42 - $0.44 | $2.10 - $2.20 | |||
(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, 2021 (Unaudited)
| ||||||||||||||||
Q4 Net Sales Growth | Full Year Net Sales Growth | |||||||||||||||
Organic | Currency | Acq./Div. | Total | Organic | Currency | Acq./Div. | Total | |||||||||
nVent | 24.4 | % | (0.7) | % | 4.7 | % | 28.4 | % | 18.4 | % | 2.0 | % | 2.8 | % | 23.2 | % |
Enclosures | 34.5 | % | (1.0) | % | 10.7 | % | 44.2 | % | 23.2 | % | 1.7 | % | 5.7 | % | 30.6 | % |
Electrical & Fastening Solutions | 16.8 | % | (0.8) | % | - | % | 16.0 | % | 13.7 | % | 1.5 | % | 0.3 | % | 15.5 | % |
Thermal Management | 15.8 | % | (0.2) | % | - | % | 15.6 | % | 14.5 | % | 2.9 | % | - | % | 17.4 | % |
nVent Electric plc | ||||||||||
Reconciliation of Net Sales Growth to Organic Net Sales Growth | ||||||||||
for the quarter ending March 31, 2022 and the year ending December 31, 2022 (Unaudited)
| ||||||||||
Forecast (1)
| ||||||||||
Q1 Net Sales Growth | Full Year Net Sales Growth | |||||||||
Organic | Currency | Acq./Div. | Total | Organic | Currency | Acq./Div. | Total | |||
nVent | 10 - 12 % | (1 %) | 4 | % | 13 - 15 % | 6 - 9 % | (1 - 2 %) | 2 | % | 6 - 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, 2021 |
December 31, 2020 |
December 31, 2021 |
December 31, 2020 | ||||
Net cash provided by (used for) operating activities | $ | 115.2 | $ | 140.3 | $ | 373.3 | $ | 344.0 |
Capital expenditures | (14.3) | (14.6) | (39.5) | (40.0) | ||||
Proceeds from sale of property and equipment | 0.5 | 0.5 | 0.6 | 2.0 | ||||
Free cash flow | $ | 101.4 | $ | 126.2 | $ | 334.4 | $ | 306.0 |
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
nVent Electric plc published this content on 08 February 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 February 2022 12:01:02 UTC.