22
ITT Corporation ITT Corporation Q1 2012 Earnings Call May 4, 2012

ITT Corporation Q1 2012 Earnings

Embed Size (px)

Citation preview

Page 1: ITT Corporation Q1 2012 Earnings

ITT CorporationITT CorporationQ1 2012 Earnings CallMay 4, 2012y ,

Page 2: ITT Corporation Q1 2012 Earnings

Safe Harbor

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 (the “Act”): Certain material presented herein includes forward-looking statements intended to qualify for the safe harbor from liability established by the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, future strategic plans and other statements that describe the company’s business strategy, outlook, objectives, plans, intentions or goals, and any discussion of future operating or financial performance. Whenever used, words such as "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," "target" and other terms of similar meaning are intended to identify such forward-looking statements. Forward-looking statements are uncertain and to some extent unpredictable, and involve known and unknown risks, uncertainties and other important factors that could cause actual results to differ materially from those expressed or implied in, or reasonably inferred from, such forward-looking statements. Factors that could cause results to differ materially from those anticipated include, but are not limited to:

f O f• Uncertainties with respect to our estimation of asbestos liability exposures, third-party recoveries and net cash flow;

• Economic, political and social conditions in the countries in which we conduct our businesses;

• Changes in U.S. or International sales and operations;• Contingencies related to actual or alleged environmental contamination,

claims and concerns;D li i di

• Our ability to achieve stated synergies or cost savings from acquisitions or divestitures;

• The number of personal injury claims filed against the Company or the degree of liability;

• Our ability to effect restructuring and cost reduction programs and realize savings from such actions;

• Changes in our effective tax rate as a result in changes in the geographic i i l ti ll t i ti di t t th it• Decline in consumer spending;

• Sales and revenues mix and pricing levels;• Availability of adequate union and non-union labor, commodities, supplies

and raw materials;• Interest and foreign currency exchange rate fluctuations; changes in local

government regulations and compliance therewith;• Competition, industry capacity & production rates; declines in orders or

sales as a result of industry or geographic downturn;

earnings mix, valuation allowances, tax examinations or disputes, tax authority rulings or changes in applicable tax laws;

• Intellectual property matters;• Governmental investigations;• Potential future postretirement benefit plan contributions and other employment

and pension matters;• Susceptibility to market fluctuations and costs as a result of becoming a smaller,

more focused company after the spin off;sales as a result of industry or geographic downturn;• Ability of third parties, including our commercial partners, counterparties,

financial institutions and insurers, to comply with their commitments to us;• Our ability to borrow and availability of liquidity sufficient to meet our

needs;• Changes in the recoverability of goodwill or intangible assets;

more focused company after the spin-off;• Changes in generally accepted accounting principles; and• Other factors set forth in our Annual Report on Form 10−K for the fiscal year

ended December 31, 2011 and our other filings with the Securities and Exchange Commission.

The Company undertakes no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.

May 4, 2012 P2

Page 3: ITT Corporation Q1 2012 Earnings

Q1 2012 Overview

Q1 Results Exceeded Expectations

Outperformed Q1 Topline Expectations 9% Q1 O i R +9% Q1 Organic Revenue

$226M - Industrial Process Shipment Record

+22% Emerging Market Growth

+11% North American Growth

Book-to-Bill 1.06x – All Businesses >1x Record Industrial Process Backlog

Solid Operating Results While Absorbing Spin Costs andSolid Operating Results While Absorbing Spin Costs and Investing in Growth $0.39 Adjusted EPS Including:

$5M Recurring Spin Dis-Synergy Costs($0.06)

$3M Negative FX Impact

Strategic Organic Growth Investments

Lower Connectors Volume & Negative Mix

Results Exceeded

Expectations

($0.06)

Expectations

May 4, 2012 P3Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 4: ITT Corporation Q1 2012 Earnings

Q1 2012 Key Strategic Highlights

Focused Emerging Market Expansion $6M API Petrochemical Industrial Pumps (Saudi Arabia)

Strategic Growth Drivers

$6M API Petrochemical Industrial Pumps (Saudi Arabia)

$5M API Oil & Gas Industrial Pumps (Russia)

$2.5M Rail Damper Order (India)

$2M Auto Friction Win (China) $2M Auto Friction Win (China)

Aftermarket Capture $6M Multi-Year Mining Service Contract (Chile)

Investment in New Product Technology and R&DInvestment in New Product Technology and R&D Mining Pump Named “Technical Innovation of the Year”

UL Approval of Electric Vehicle Charging Connector

Seismic Damper Order for Vincent Thomas Bridge Seismic Damper Order for Vincent Thomas Bridge

Premier Customer Experience Improvement in On-Time-Delivery and Quality at All 4

Businesses

Delivering on Our Profitable

Growth DriversGrowth Drivers

May 4, 2012 P4Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 5: ITT Corporation Q1 2012 Earnings

Q1 2012 ITT ResultsContinuing Operations (unaudited) Q1g p ( )

$ millions, except per share amounts 2012 vs 2011

Revenue $577 +8%

Adjusted Segment Operating Income $65 (-12%)

Q

Adjusted Segment Operating Income $65 (-12%)

Adjusted EPS $0.39 (-13%)*Orders $614 +1%

Q1 2012 Results+9% Organic Revenue Mining, Oil & Gas and Chemical Growth

Market Share Gains in Automotive

(-12%) Adjusted Segment Operating Income Recurring Spin Dis-Synergy Costs

C t V l & Mi Market Share Gains in Automotive

Strong Emerging Market Growth

Global Connectors & Customer Market Share Loss

Difficult PY Compares ($4M PY Rail Seats)

Connectors Volume & Mix

Mix Shift to Large Projects at Industrial Process

(-13%) Adjusted Pro Forma EPS Difficult PY Compares ($4M PY Rail Seats)

+2% Organic Orders 1.06x Book-to-Bill

Oil & Gas, Chemical, Auto and Rail Strength

Negative FX

Higher Tax Rate & Share Count

Lower Interest Expense

Oil & Gas, Chemical, Auto and Rail Strength

Global Connectors and PY China Rail Seats ($13M)

May 4, 2012 P5Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

*Adjusted EPS growth rate includes pro forma adjustments in 2011 results. Pro Forma adjustments reflect the elimination of interest expense on debt extinguished in connection with the transformation and interest income on cash distribution to the spun-off companies as if the distribution occurred at beginning of the period.

Page 6: ITT Corporation Q1 2012 Earnings

Q1 2012 Total Revenue Growth by Market

Organic +9%Total +8%

RevenueQ1 2012 vs Q1 2011 Energy &

Mining+25%

+50%

2011

Total +8%

Emerging Markets

Industrial Processing

+20%+22%

+10% 201

2 vs

. Q1

2G

row

th

+15%

+5%

Q1

Auto, Rail & T t ti

Aerospace & Defense

General Industrial

Q1 2012

$75M $100M $125M $200M$150M

0%

$25M

Transportation

$175MAll

$50M

Q1 2012 Revenue

(-25%) Other

End Markets Above Include Emerging Market Results

May 4, 2012 P6Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 7: ITT Corporation Q1 2012 Earnings

Q1 2012 Revenue by Major Geographies

Emerging Markets +22%Impressive Results

North America +11%Strong Growth

Europe +1%Solid Performance

Industrial Pump Strength in General Industry, Chemical, Mining and

Automotive Market Share Gains

Eastern Europe Oil & Gas

Latin America Mining Pumps

China Auto OEMOil & Gas

Auto Market Gains

pStrength

Connector Declines Eastern Europe Oil &

Gas and Auto Gains

General Industrial Strength

Connector Declines Note: W Europe (-3%); E Europe +36%

“Limited Run” China Rail Seat Program

Connector Declines Note: W. Europe ( 3%); E. Europe +36% Excludes foreign exchange impacts

Solid Global ResultsMay 4, 2012 P7Q1 2012 Earnings – All Results are Unaudited

For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 8: ITT Corporation Q1 2012 Earnings

Q1 2012 Segment Operating Margins

(-270) bps Decline

Connector Volume Declines

Q1 2011 Adjusted Segment Operating Margin 14.0%

Volume, Mix, Operating Productivity & Other -1.2%

Growth Investments 0 6%

Incremental Investments

Large Project Mix ShiftGrowth Investments -0.6%

FX -0.2%

Recurring Spin Dis-Synergy Costs -0.4%

Acquisition/Disposition 0 3%

Pricing:

Large Industrial Projects

General IndustryAcquisition/Disposition -0.3%

Q1 2012 Adjusted Segment Operating Margin 11.3%

General Industry

+140bps Net Operating Productivity: Lean Six Sigma & Global Lean Six Sigma & Global

Sourcing

Commodity Cost Increases

May 4, 2012 P8Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 9: ITT Corporation Q1 2012 Earnings

Capital Overview

Geography of Cash BalancesStrong Balance Sheet Supports Long-Term Growth$728M Cash & Cash Equivalents at 3/31/12

$23 Short-Term Debt< 5% Cash in US

EuropeAPAC

+166% Adjusted Free Cash Flow Conversion

Q1 Strategic Capital Deployment$36M Gross Share Repurchases

$74M A il YTD• $74M April YTD

• Share Repurchase YTD Activity In-Line with Full-Year Expected Share Count

$32M Pension Contribution• Includes $15M Discretionary Funding

Disciplined &

Includes $15M Discretionary Funding

$9M Strategic Investments• Wuxi, China Automotive Facility Expansion

• Advanced Front-End Capabilities

• Expanded Aftermarket Reach & Capabilities Balanced Capital

Deployment

• Expanded Aftermarket Reach & Capabilities

Building M&A Pipeline

Other Uses of Cash in Q1$30M Transformation Costs Deployment

May 4, 2012 P9Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

$9M Dividend Payment

Page 10: ITT Corporation Q1 2012 Earnings

2012 Financial Outlook

2012 Organic 5% to 7%

Revenue Range

Guidance Maintained

+5-7% Organic Revenue • Strong Emerging Market Q1 Performance

• Late Cycle Strength (Oil & Gas and Mining)2012 Organic 5% to 7%

2012 Margins ~13.6% +40 bps vs 2011

Adjusted Segment Operating Margin

• Late Cycle Strength (Oil & Gas and Mining)

• Market Share Gains

+10% Emerging Market Growth• Oil & Gas Growth in Middle East & g p

2012 Adjusted EPS Range

$1.62 to $1.72

Mining in Latin America

• Auto & Rail Expansion in China and E. Europe

Adjusted Segment Operating Margin

Adjusted Free Cash Flow Conversion

+4% vs 2011 Adjusted Pro Forma EPS+13% vs 2011 Adjusted PF (ex Spin Dis-Synergies)

j g p g gExpectations• Productivity Offsets Inflation and

Fuels Investments

• +80bps Adjusted Segment Operating M i E l di S i Di S i

2012 Adjusted FCF Conversion >105% of Net IncomeMargin Excluding Spin Dis-Synergies

• Limited Visibility in Connectors Market

+13% Adjusted Pro Forma EPS Excluding Spin Dis-Synergies

May 4, 2012 P10Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 11: ITT Corporation Q1 2012 Earnings

Segment Financial Results

Page 12: ITT Corporation Q1 2012 Earnings

Q1 2012 ITT Segment Performance

Q1 2012 Total Revenue vs PY 34.5% -2.2% -13.9% 1.3% 8.3%

Motion Technologies

Industrial Process

Interconnect Solutions

Control Technologies

New ITT

FX -0.4% 4.5% 0.8% -0.1% 1.5%

Acquisition/Disposition -4.5% 0.0% 1.0% 0.0% -1.2%

Q1 2012 O i R PY 29 6% 2 3% 12 1% 1 2% 8 6%Q1 2012 Organic Revenue vs PY 29.6% 2.3% -12.1% 1.2% 8.6%

Q1 2011 Adjusted Operating Margin 12.6% 15.1% 10.4% 18.5% 14.0%

Volume, Mix, Operating Productivity & Other -0.4% 1.1% -7.5% -0.3% -1.2%

Growth Investments -0.8% -0.6% 0.2% -1.1% -0.6%

FX -0.1% -0.3% -0.1% -0.1% -0.2%

Recurring Spin Dis-Synergy Costs -0.8% -0.1% 0.0% -0.3% -0.4%

Acquisition/Disposition -0.6% 0.0% -0.4% 0.0% -0.3%

Q1 2012 Adjusted Operating Margin 9.9% 15.2% 2.6% 16.7% 11.3%

May 4, 2012 P12Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 13: ITT Corporation Q1 2012 Earnings

Q1 2012 Industrial Process

Continuing Operations (unaudited)

$ millions 2012 vs 2011Q1

Revenue $226 +35%

Adjusted Segment Operating Income $23 +7%

+30% Organic Revenue Record Shipment Quarter

+7% Adjusted Operating Income Higher Volumes & Strong Operating

Q1 Results

Record Shipment Quarter

Strength in All Regions and All End-Markets Mining and Oil & Gas General Industry

Higher Volumes & Strong Operating Productivity

Recurring Spin Dis-Synergy CostsGe e a dust y

ChemicalBook-to-Bill Ratio = 1.09x Record Backlog

Mix Shift to Lower Margin Large Projects Significant Expansion of Global Installed Base

Q4 Bl k A i iti & G th I t t Strong AM Order Growth (+13%) Q4 Blakers Acquisition & Growth Investments

May 4, 2012 P13Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 14: ITT Corporation Q1 2012 Earnings

Q1 2012 Motion Technologies

Continuing Operations (unaudited)

$ millions 2012 vs 2011Q1

Revenue $180 (-2%)

Adjusted Segment Operating Income $27 (-1%)

+2% Organic Revenue

M k t Sh G i i Gl b l OEM A t M k t

(-1%) Adjusted Operating Income

N ti FX I t ($2M)

Q1 Results

Market Share Gains in Global OEM Auto Market

+32% Emerging Market Growth Primarily in Auto

Lower Shock Absorber Volume in Transportation

Negative FX Impact ($2M)

Incremental Growth Investments in China Auto Facility Start-Up

Lower Shock Absorber Volume in Transportation

Book-to-Bill Ratio = 1.03x +10% Organic Orders Emerging Market Rail Orders

Productivity Gains Partially Off-Set by Higher Commodity Costs

Emerging Market Rail Orders

OEM Global Auto Wins

May 4, 2012 P14Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 15: ITT Corporation Q1 2012 Earnings

Q1 2012 Interconnect Solutions

Continuing Operations (unaudited)

$ millions 2012 vs 2011Q1

Revenue $93 (-14%)

Adjusted Segment Operating Income $2 (-79%)

(-12%) Organic Revenue Global Connector Markets

(-79%) Adjusted Operating Income Lower Volumes & Negative Mix Shift

Q1 Results

Global Connector Markets

Global Communications End-Market

General Industrial Growth in North America

Lower Volumes & Negative Mix Shift

Net Operating Productivity

Book-to-Bill Ratio = 1.05x

May 4, 2012 P15Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 16: ITT Corporation Q1 2012 Earnings

Q1 2012 Control Technologies

Continuing Operations (unaudited)

$ millions 2012 vs 2011Q1

Revenue $79 +1%

Adjusted Segment Operating Income $13 (-10%)

+1% Organic Revenue Commercial Aerospace Valves & Switches

(-10%) Adjusted Operating Income Incremental Growth Investments

Q1 Results

Commercial Aerospace Valves & Switches

General Industrial Growth in North America

Lower Defense

Incremental Growth Investments

Negative Mix Shift to General Industrial

Higher Volume, Pricing and Net Operational

Prior Year “Limited Run” High Speed Rail Seats ($4M)

Book-to-Bill Ratio = 1 09x

Productivity

Book to Bill Ratio 1.09x

May 4, 2012 P16Q1 2012 Earnings – All Results are Unaudited For non-GAAP reconciliations, refer to appendix and www.itt.com/ir.

Page 17: ITT Corporation Q1 2012 Earnings

Appendix

Page 18: ITT Corporation Q1 2012 Earnings

Key Performance Indicators and Non-GAAP MeasuresManagement reviews key performance metrics including revenue, segment operating income and margins, earnings per share orders growth and backlog among others in connection with the management of our business Managementshare, orders growth, and backlog, among others, in connection with the management of our business. Management believes that the following metrics are useful to investors when evaluating operating performance for all the periods presented, and provide a tool for evaluating our ongoing operations and our management of assets held from period to period. These metrics, however, are not a measure of financial performance under GAAP and should not be considered a substitute for measures determined in accordance with GAAP. We consider the following non-GAAP measures, which may not be comparable to similarly titled measures reported by other companies, to be key performance indicators for purposes of this REG-G reconciliation:purposes of this REG G reconciliation:

Organic Revenues and Orders are defined as revenues and orders excluding the impact of foreign currency fluctuations and contributions from acquisitions and divestitures made during the current year. Divestitures include sales of insignificant portions of our business that did not meet the criteria for presentation as a discontinued operation. The period-over-period change resulting from foreign currency fluctuations assumes no change in exchange rates from the prior period. p o pe od

Book-to-Bill is defined as organic orders divided by organic revenue.

Adjusted Segment Operating Income and Adjusted Segment Operating Margin are defined as segment operating income and operating margin, adjusted for special items. Special items represent significant charges or credits that impact current results, but may not be related to the Company's ongoing operations and performance, such as transformation y p y g g p pcosts and restructuring charges.

Adjusted Pro Forma Income from Continuing Operations and Adjusted Pro Forma EPS from Continuing Operations are defined as reported income from continuing operations and reported income from continuing operations per diluted share, adjusted to exclude special items and include pro forma adjustments. Special items may include, but are not limited to, transformation and repositioning costs, asbestos, restructuring costs, income tax settlements or adjustments and other unusual and infrequent non-operating items. Special items represent significant charges or credits that impact current results, but may not be related to the Company’s ongoing operations and performance. Pro Forma adjustments in 2011 reflect the elimination of interest expense as if repayment of $1,250M of long term debt occurred January 1 and elimination of interest income as if $400M of aggregate cash was distributed to the spun-off companies on January 1.

Adjusted Free Cash Flow is defined as net cash provided by operating activities less capital expenditures, cash payments for transformation costs, net asbestos cash flows and other special items. Due to other financial obligations and commitments, the entire free cash flow amount may not be available for discretionary purposes.

May 4, 2012 P18Q1 2012 Earnings – All Results are Unaudited

Page 19: ITT Corporation Q1 2012 Earnings

ITT Corporation Non-GAAP ReconciliationReported vs. Organic Revenue / Order Growth

First Quarter 2012 & 2011

($ Millions)

(A) (B) (C) (D) (E) = B+C+D (F) = E / A

Change % ChangeAcquisition / Divestitures

FX Contribution Change % Change

3M 2012 3M 2011 2012 vs. 2011 2012 vs. 2011 3M 2012 3M 2012 Adj. 12 vs. 11 Adj. 12 vs. 11

(As Reported - GAAP) (As Adjusted - Organic)

j j

Revenues

ITT Corporation - Consolidated 577 533 44 8% (6) 8 46 9%

Industrial Process 226 168 58 35% (7) (1) 50 30%Motion Technologies 180 184 (4) -2% 0 8 4 2%Interconnect Solutions 93 108 (15) -14% 1 1 (13) -12%( ) ( )Control Technologies 79 78 1 1% 0 0 1 1%

Orders

Total Segment Orders 614 605 9 1% (7) 8 10 2%

Industrial Process 246 220 26 12% (8) (1) 17 8%Motion Technologies 186 177 9 5% 0 8 17 10%Interconnect Solutions 98 117 (19) -16% 1 1 (17) -15%Control Technologies 86 99 (13) -13% 0 0 (13) -13%

Note: Excludes intercompany eliminations

All Results are Unaudited May 4, 2012 P19

Note: Excludes intercompany eliminations Immaterial differences due to rounding

Page 20: ITT Corporation Q1 2012 Earnings

ITT Corporation Reported vs Adjusted Segment Operating Income & OI MarginReported vs Adjusted Segment Operating Income & OI Margin

First Quarter of 2012 & 2011

3M 2012 3M 2012 3M 2012 3M 2012 3M 2011 3M 2011 3M 2011 3M 2011 % Change % Change

($ Millions)

3M 2012 3M 2012 3M 2012 3M 2012 3M 2011 3M 2011 3M 2011 3M 2011 % Change % Change

As Reported Spin Costs Restructuring As Adjusted As Reported Spin Costs Restructuring As AdjustedAs Reported 12

vs. 11As Adjusted

12 vs. 11

Revenue:Industrial Process 226 226 168 168 35.0% 35.0%Motion Technologies 180 180 184 184 -1.9% -1.9%Interconnect Solutions 93 93 108 108 -14.3% -14.3%Control Technologies 79 79 78 78 1.0% 1.0%Intersegment eliminations (1) (1) (5) (5) -80.0% -80.0% Total Revenue 577 577 533 533 7.5% 7.5%

Operating Margin:Industrial Process 9.6% 30 BP - BP 9.9% 12.5% - BP 10 BP 12.6% (290) BP (270) BPMotion Technologies 15.2% - BP - BP 15.2% 15.1% - BP - BP 15.1% 10 BP 10 BPInterconnect Solutions 2.0% 60 BP - BP 2.6% 10.4% - BP - BP 10.4% (840) BP (780) BPControl Technologies 16.5% - BP 20 BP 16.7% 17.1% - BP 140 BP 18.5% (60) BP (180) BP Total Operating Segments 11.1% 20 BP - BP 11.3% 13.7% - BP 30 BP 14.0% (260) BP (270) BP

Income:Industrial Process 22 1 0 23 21 - 0 21 3.8% 6.6%Motion Technologies 27 - - 27 28 - - 28 -1.4% -1.4%Interconnect Solutions 2 0 - 2 11 - - 11 -83.2% -78.8%Control Technologies 13 - 0 13 13 - 1 14 -3.0% -9.6% 'Total Segment Operating Income 64 1 0 65 73 - 1 74 -12.8% -12.2%

Note: Immaterial differences due to rounding.

All Results are Unaudited May 4, 2012 P20

Page 21: ITT Corporation Q1 2012 Earnings

ITT Corporation Non-GAAP ReconciliationReported vs. Adjusted Income from Continuing Operations & Adjusted EPS

Change Percent ChangeQ1 2012 Non-GAAP Q1 2012 Q1 2011 Non-GAAP Pro Forma Q1 2011 2012 vs. 2011 2012 vs. 2011

As Reported Adjustments As Adjusted As Reported Adjustments Adjustments As Adjusted As Adjusted As Adjusted

Reported vs. Adjusted Income from Continuing Operations & Adjusted EPSFirst Quarter of 2012 & 2011

(Unaudited)($ Millions, except EPS and shares)

Segment Operating Income 64 1 #A 65 73 1 #A - 74

Interest Income (Expense) (1) - (1) (24) - 17 #D (7) Other Income (Expense) (1) - (1) (1) - - (1) Corporate (Expense) (27) 17 #B (10) (83) 76 #C - (7)

(Loss) Income from Continuing Operations before Tax 35 18 53 (35) 77 17 59

Income Tax Benefit (Expense) (25) 9 #E (16) 13 (24) (6) (17)

(Loss) Income from Continuing Operations 10 27 37 (22) 53 11 42

EPS from Continuing Operations 0.11 0.28 #F 0.39 (0.23) 0.57 #F 0.11 #F 0.45 (0.06) -13%

#A - Segment operating income in 2012 includes Transformation costs ($1M) and in 2011 Restructuring costs of ($1M).#B - Primarily transformation costs ($4M); Quarterly asbestos provision ($13M).#C - Transformation costs ($60M); Quarterly asbestos provision ($16M)#D - Pro forma adjustment reflects elimination of interest expense as if repayment of $1,250M of long term debt occurred January 1 and elimination of interest income as if $400M of aggregate cash was distributed to Exelis and Xylem on January 1#E - Includes valuation allowance on US deferred tax assets.

#F - Adjustments to EPS from Continuing OperationsRestructuring net of related tax benefit 0 01Restructuring, net of related tax benefit - 0.01 Transformation costs, net of related tax benefit 0.04 0.43 Asbestos, net of related tax benefit 0.08 0.13 Valuation allowance on US deferred tax assets. 0.15 - Pro forma interest expense adjustments, net of tax benefit - 0.11 Other 0.01 -

Adjustments to EPS from Continuing Operations 0.28 0.68

Note: Immaterial differences due to rounding

All Results are Unaudited May 4, 2012 P21

g

Page 22: ITT Corporation Q1 2012 Earnings

ITT Corporation Non-GAAP Reconciliation Net Cash - Operating Activities vs. Adjusted Free Cash Flow Conversion

First Quarter 2012 & 2011

($ Millions)

First Quarter 2012 & 2011

3M 2012 3M 2011

Net Cash - Operating Activities 18 (45)

Capital Expenditures (13) (15)

Free Cash Flow, including Transformation 5 (60)

Transformation Capex 1 0

Transformation Cash Payments 30 15

N t A b t C h P t 16 7Net Asbestos Cash Payments 16 7

Discretionary Pension Contributions, net of tax 9 0

Free Cash Flow 61 (38)

Income from Continuing Operations 10 (22)

Special Items (including Transformation Costs) 27 64

Income from Continuing Operations, ExcludingSpecial Items 37 42

All Results are Unaudited May 4, 2012 P22

Adjusted Free Cash Flow Conversion 166% NA