| | | |
Per Note
|
| |
Total
|
| ||||||
|
Public offering price(1)
|
| | | | 97.813% | | | | | $ | 391,252,000 | | |
|
Underwriting discount
|
| | | | 0.650% | | | | | $ | 2,600,000 | | |
|
Proceeds, before expenses, to Pentair Finance
|
| | | | 97.163% | | | | | $ | 388,652,000 | | |
| | J.P. Morgan | | |
BofA Securities
|
| |
Citigroup
|
|
| |
MUFG
|
| |
US Bancorp
|
|
| | Wells Fargo Securities | | |
PNC Capital Markets LLC
|
| |
BMO Capital Markets
|
|
| | BBVA | | |
Loop Capital Markets
|
|
| | | |
Page
|
| |||
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-3 | | | |
| | | | | S-4 | | | |
| | | | | S-11 | | | |
| | | | | S-19 | | | |
| | | | | S-20 | | | |
| | | | | S-21 | | | |
| | | | | S-35 | | | |
| | | | | S-43 | | | |
| | | | | S-50 | | | |
| | | | | S-51 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 24 | | | |
| | | | | | 34 | | | |
| | | | | | 35 | | | |
| | | | | | 36 | | | |
| | | | | | 37 | | | |
| | | | | | 39 | | | |
| | | | | | 41 | | | |
| | | | | | 41 | | |
| | | |
For the Three Months
Ended March 31, |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | |
(U.S. $ in millions)
|
| |||||||||||||||||||||||||||
| Statements of operations and comprehensive income data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net sales
|
| | | $ | 999.6 | | | | | $ | 865.9 | | | | | $ | 3,764.8 | | | | | $ | 3,017.8 | | | | | $ | 2,957.2 | | |
|
Operating income
|
| | | | 145.8 | | | | | | 157.1 | | | | | | 636.9 | | | | | | 461.4 | | | | | | 432.5 | | |
|
Net income from continuing operations
|
| | | | 118.5 | | | | | | 131.1 | | | | | | 556.0 | | | | | | 357.1 | | | | | | 361.7 | | |
| Balance sheet data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total assets
|
| | | $ | 4,975.9 | | | | | $ | 4,384.1 | | | | | $ | 4,753.6 | | | | | $ | 4,197.2 | | | | | $ | 4,139.5 | | |
|
Total debt
|
| | | | 1,091.1 | | | | | | 932.4 | | | | | | 894.1 | | | | | | 839.6 | | | | | | 1,029.1 | | |
|
Total equity
|
| | | | 2,503.9 | | | | | | 2,193.8 | | | | | | 2,421.9 | | | | | | 2,106.3 | | | | | | 1,953.9 | | |
| Other financial information: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by (used for) operating activities
|
| | | $ | (131.5) | | | | | $ | (19.0) | | | | | $ | 613.2 | | | | | $ | 573.6 | | | | | $ | 353.0 | | |
|
Net cash used for investing activities
|
| | | | (19.1) | | | | | | (9.8) | | | | | | (390.7) | | | | | | (117.9) | | | | | | (331.9) | | |
|
Net cash provided by (used for) financing activities
|
| | | | 153.8 | | | | | | 34.6 | | | | | | (222.2) | | | | | | (435.9) | | | | | | (17.1) | | |
|
Free cash flow(1)
|
| | | $ | (149.2) | | | | | $ | (28.8) | | | | | $ | 556.9 | | | | | $ | 511.5 | | | | | $ | 295.1 | | |
| | | |
For the Three Months
Ended March 31, |
| |
For the Years
Ended December 31, |
| ||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||||||||
| | | |
(U.S. $ in millions)
|
| |||||||||||||||||||||||||||
|
Net cash provided by (used for) operating activities of continuing
operations |
| | | $ | (131.5) | | | | | $ | (18.8) | | | | | $ | 613.6 | | | | | $ | 574.2 | | | | | $ | 345.2 | | |
|
Capital expenditures of continuing operations
|
| | | | (17.7) | | | | | | (13.2) | | | | | | (60.2) | | | | | | (62.2) | | | | | | (58.5) | | |
|
Proceeds from sale of property and equipment of continuing operations
|
| | | | — | | | | | | 3.4 | | | | | | 3.9 | | | | | | 0.1 | | | | | | 0.6 | | |
|
Free cash flow from continuing operations
|
| | | $ | (149.2) | | | | | $ | (28.6) | | | | | $ | 557.3 | | | | | $ | 512.1 | | | | | $ | 287.3 | | |
|
Net cash provided by (used for) operating activities of discontinued operations
|
| | | | — | | | | | | (0.2) | | | | | | (0.4) | | | | | | (0.6) | | | | | | 7.8 | | |
|
Free cash flow
|
| | | $ | (149.2) | | | | | $ | (28.8) | | | | | $ | 556.9 | | | | | $ | 511.5 | | | | | $ | 295.1 | | |
| | | |
As of
March 31, 2022 |
| |||||||||||||||||||||
| | | |
Actual
|
| |
As Adjusted
for the Offering(1) |
| |
As Further
Adjusted for the Term Loan Financing(1) |
| |
As Further
Adjusted for the Use of Proceeds(1) |
| ||||||||||||
| | | |
(U.S. $ in millions)
|
| |||||||||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 102.3 | | | | | $ | 488.7 | | | | | $ | 1,488.7 | | | | | $ | — | | |
| Long-term debt: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revolving credit facility
|
| | | $ | 395.0 | | | | | $ | 395.0 | | | | | $ | 395.0 | | | | | $ | 506.3 | | |
|
Existing term loans
|
| | | | 200.0 | | | | | | 200.0 | | | | | | 200.0 | | | | | | 200.0 | | |
|
Existing senior notes
|
| | | | 507.6 | | | | | | 507.6 | | | | | | 507.6 | | | | | | 507.6 | | |
|
Term loan financing
|
| | | | — | | | | | | — | | | | | | 1,000.0 | | | | | | 1,000.0 | | |
|
Notes offered hereby
|
| | | | — | | | | | | 400.0 | | | | | | 400.0 | | | | | | 400.0 | | |
|
Total long-term debt
|
| | | $ | 1,102.6 | | | | | $ | 1,502.6 | | | | | $ | 2,502.6 | | | | | $ | 2,613.9 | | |
|
Total equity
|
| | | $ | 2,503.9 | | | | | $ | 2,503.9 | | | | | $ | 2,503.9 | | | | | $ | 2,503.9 | | |
|
Total capitalization
|
| | | $ | 3,606.5 | | | | | $ | 4,006.5 | | | | | $ | 5,006.5 | | | | | $ | 5,117.8 | | |
|
Underwriters
|
| |
Principal Amount
of Notes |
| |||
|
J.P. Morgan Securities LLC
|
| | | $ | 100,000,000 | | |
|
BofA Securities, Inc.
|
| | | $ | 56,000,000 | | |
|
Citigroup Global Markets Inc.
|
| | | $ | 56,000,000 | | |
|
MUFG Securities Americas Inc.
|
| | | $ | 42,000,000 | | |
|
U.S. Bancorp Investments, Inc.
|
| | | $ | 42,000,000 | | |
|
Wells Fargo Securities, LLC
|
| | | $ | 32,000,000 | | |
|
PNC Capital Markets LLC
|
| | | $ | 28,000,000 | | |
|
BMO Capital Markets Corp.
|
| | | $ | 16,000,000 | | |
|
BBVA Securities Inc.
|
| | | $ | 16,000,000 | | |
|
Loop Capital Markets LLC
|
| | | $ | 12,000,000 | | |
|
Total
|
| | | $ | 400,000,000 | | |
| | | |
Paid by us
|
| |||
|
Per note
|
| | | | 0.650% | | |
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 4 | | | |
| | | | | 5 | | | |
| | | | | 6 | | | |
| | | | | 24 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 39 | | | |
| | | | | 41 | | | |
| | | | | 41 | | | |
| | J.P. Morgan | | |
BofA Securities
|
| |
Citigroup
|
|
| |
MUFG
|
| |
US Bancorp
|
|
| | Wells Fargo Securities | | |
PNC Capital Markets LLC
|
| |
BMO Capital Markets
|
|
| | BBVA | | |
Loop Capital Markets
|
|
Exhibit 107
Calculation of Filing Fee Tables
424(b)(5)
(Form Type)
| PENTAIR FINANCE S.À R.L. | PENTAIR PLC |
| (Exact Name of Registrant as Specified in its Charter) | (Exact Name of Registrant as Specified in its Charter) |
Table 1: Newly Registered and Carry Forward Securities
| Security Type | Security Class Title | Fee Calculation or Carry Forward Rule | Amount Registered | Proposed Maximum Offering Price Per Unit | Maximum Aggregate Offering Price | Fee Rate | Amount
of Registration Fee (1) | Carry Forward Form Type | Carry Forward File Number | Carry Forward Initial Effective Date | Filing
Fee Previously Paid In Connection with Unsold Securities to be Carried Forward | |||||||||||||||||||||||||||||||
| Newly Registered Securities | ||||||||||||||||||||||||||||||||||||||||||
| Fees to Be Paid | Debt | 5.900% Senior Notes due 2032 | Rule 457(r) (1) | $ | 400,000,000 | 97.813 | % | $ | 391,252,000 | 0.0000927 | $ | 36,269.06 | ||||||||||||||||||||||||||||||
| Other | Guarantee of 5.900% Senior Notes due 2032 | 457(n) (2) | N/A | N/A | N/A | N/A | (2) | |||||||||||||||||||||||||||||||||||
| Fees Previously Paid | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||||||||||
| Carry Forward Securities | ||||||||||||||||||||||||||||||||||||||||||
| Carry Forward Securities | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A | ||||||||||||||||||||||||||||||
| Total Offering Amounts | $ | 391,252,000 | $ | 36,269.06 | ||||||||||||||||||||||||||||||||||||||
| Total Fees Previously Paid | N/A | |||||||||||||||||||||||||||||||||||||||||
| Total Fee Offsets | N/A | |||||||||||||||||||||||||||||||||||||||||
| Net Fee Due | $ | 36,269.06 | ||||||||||||||||||||||||||||||||||||||||
The prospectus supplement to which this Exhibit is attached is a final prospectus for the related offering. The maximum aggregate offering price is $391,252,000.
| (1) | Payment of the registration fee at the time of filing of the registrants’ registration statement on Form S-3ASR (Registration No. 333- 265317), filed with the Securities and Exchange Commission on May 31, 2022, was deferred pursuant to Rules 456(b) and 457(r) under the Securities Act of 1933, as amended (the “Securities Act”) and is paid herewith. |
| (2) | Pentair plc will fully and unconditionally guarantee the 5.900% Senior Notes due 2032 issued by Pentair Finance S.à r.l. Pursuant to Rule 457(n) under the Securities Act, no separate fee is payable with respect to such guarantee. |
1