XML 104 R65.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Statements of Parent Company Guarantor - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Detail) (USD $)
In Millions, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 29, 2013
Jun. 30, 2012
Jun. 29, 2013
Jun. 30, 2012
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 1,963.7 $ 941.5 $ 3,738.2 $ 1,799.7
Cost of goods sold 1,296.3 629.4 2,547.0 1,206.9
Gross profit 667.4 312.1 1,191.2 592.8
Selling, general and administrative 409.4 172.0 825.4 345.4
Research and development 32.1 20.8 65.6 41.6
Operating income (loss) 225.9 119.3 300.2 205.8
Income (Loss) from Equity Method Investments (0.9) (0.6) (1.1) (1.7)
Other (income) expense:        
Gain on sale of business 0 0 (16.7) 0
Net interest expense 18.4 16.1 35.4 30.9
Income before income taxes and noncontrolling interest 208.4 103.8 282.6 176.6
Provision for income taxes 53.0 29.4 73.9 39.1
Noncontrolling interest 1.3 1.7 2.9 3.0
Net income (loss) attributable to Pentair Ltd. 154.1 72.7 205.8 134.5
Comprehensive income (loss), net of tax        
Net income 155.4 74.4 208.7 137.5
Changes in cumulative translation adjustment (41.2) (85.3) (118.2) (45.0)
Changes in market value of derivative financial instruments (0.4)   0.3  
Total comprehensive income (loss) 113.8 (9.6) 90.8 95.6
Less: Comprehensive income (loss) attributable to noncontrolling interest 1.8 (0.2) 2.4 2.0
Comprehensive income (loss) attributable to Pentair Ltd. 112.0 (9.4) 88.4 93.6
Parent Company Guarantor
       
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative 0.3   (0.7)  
Operating income (loss) (0.3)   0.7  
Loss (earnings) from investment in subsidiaries (157.1)   (207.8)  
Other (income) expense:        
Net interest expense 2.7   3.0  
Income before income taxes and noncontrolling interest 154.1   205.5  
Provision for income taxes     (0.3)  
Net income (loss) attributable to Pentair Ltd. 154.1   205.8  
Comprehensive income (loss), net of tax        
Net income 154.1   205.8  
Changes in cumulative translation adjustment (41.7)   (117.7)  
Changes in market value of derivative financial instruments (0.4)   0.3  
Total comprehensive income (loss) 112.0   88.4  
Comprehensive income (loss) attributable to Pentair Ltd. 112.0   88.4  
Subsidiary Issuer
       
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative 3.4   7.0  
Operating income (loss) (3.4)   (7.0)  
Loss (earnings) from investment in subsidiaries (164.1)   (219.0)  
Other (income) expense:        
Net interest expense 3.5   6.1  
Income before income taxes and noncontrolling interest 157.2   205.9  
Net income (loss) attributable to Pentair Ltd. 157.2   205.9  
Comprehensive income (loss), net of tax        
Net income 157.2   205.9  
Changes in cumulative translation adjustment (41.7)   (117.7)  
Changes in market value of derivative financial instruments (0.4)   0.3  
Total comprehensive income (loss) 115.1   88.5  
Comprehensive income (loss) attributable to Pentair Ltd. 115.1   88.5  
Non-Guarantor Subsidiaries
       
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,963.7   3,738.2  
Cost of goods sold 1,296.3   2,547.0  
Gross profit 667.4   1,191.2  
Selling, general and administrative 405.7   819.1  
Research and development 32.1   65.6  
Operating income (loss) 229.6   306.5  
Income (Loss) from Equity Method Investments (0.9)   (1.1)  
Other (income) expense:        
Gain on sale of business     (16.7)  
Net interest expense 12.2   26.3  
Income before income taxes and noncontrolling interest 218.3   298.0  
Provision for income taxes 53.0   74.2  
Noncontrolling interest 1.3   2.9  
Net income (loss) attributable to Pentair Ltd. 164.0   220.9  
Comprehensive income (loss), net of tax        
Net income 165.3   223.8  
Changes in cumulative translation adjustment (41.2)   (118.2)  
Changes in market value of derivative financial instruments (0.4)   0.3  
Total comprehensive income (loss) 123.7   105.9  
Less: Comprehensive income (loss) attributable to noncontrolling interest 1.8   2.4  
Comprehensive income (loss) attributable to Pentair Ltd. 121.9   103.5  
Eliminations
       
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 321.2   426.8  
Other (income) expense:        
Income before income taxes and noncontrolling interest (321.2)   (426.8)  
Net income (loss) attributable to Pentair Ltd. (321.2)   (426.8)  
Comprehensive income (loss), net of tax        
Net income (321.2)   (426.8)  
Changes in cumulative translation adjustment 83.4   235.4  
Changes in market value of derivative financial instruments 0.8   (0.6)  
Total comprehensive income (loss) (237.0)   (192.0)  
Comprehensive income (loss) attributable to Pentair Ltd. $ (237.0)   $ (192.0)