XML 49 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Statements of Parent Company Guarantor
 6 Months Ended
Jun. 28, 2014
Financial Statements of Parent Company Guarantor
Effective upon the Redomicile, Pentair plc (the “Parent Company Guarantor”) and Pentair Investments Switzerland GmbH (the "Subsidiary Guarantor"), fully and unconditionally, guarantee the Notes of Pentair Finance S.A. (the “Subsidiary Issuer”). The Subsidiary Guarantor is a Switzerland limited liability company formed in April 2014 and 100 percent-owned subsidiary of the Parent Company Guarantor. The Subsidiary Issuer is a Luxembourg public limited liability company and 100 percent-owned subsidiary of the Subsidiary Guarantor. The guarantees provided by the Parent Company Guarantor and Subsidiary Guarantor are joint and several.
The following supplemental financial information sets forth the Company’s Condensed Consolidating Statement of Operations and Comprehensive Income (Loss), Condensed Consolidating Balance Sheets and Condensed Consolidating Statement of Cash Flows by relevant group within the Company: Pentair plc and Pentair Investments Switzerland GmbH as the guarantors, Pentair Finance S.A. as issuer of the debt and all other non-guarantor subsidiaries. Condensed consolidating financial information for Pentair plc, Pentair Investments Switzerland GmbH and Pentair Finance S.A. on a stand-alone basis is presented using the equity method of accounting for subsidiaries.
Prior to the Redomicile, the Notes of the Subsidiary Issuer were guaranteed, fully and unconditionally, by the former parent company, Pentair Ltd. The supplemental financial information for reporting periods prior to Redomicile are presented under this previous guarantee structure.
Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Three months ended June 28, 2014
In millions
Parent
Company
Guarantor
Subsidiary Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Net sales
$
—

$
—

$
—

$
1,910.8

$
—

$
1,910.8

Cost of goods sold
—

—

—

1,251.9

—

1,251.9

Gross profit
—

—

—

658.9

—

658.9

Selling, general and administrative
8.2

2.8

2.6

386.7

—

400.3

Research and development
—

—

—

30.9

—

30.9

Operating income (loss)
(8.2
)
(2.8
)
(2.6
)
241.3

—

227.7

Loss (earnings) from investment in subsidiaries
(170.1
)
(173.2
)
(146.5
)
—

489.8

—

Other (income) expense:

 




Equity income of unconsolidated subsidiaries
—

—

—

(0.4
)
—

(0.4
)
Loss on sale of business
—

—

—

0.2

—

0.2

Net interest expense
0.4

0.3

0.1

16.7

—

17.5

Income (loss) before income taxes
161.5

170.1

143.8

224.8

(489.8
)
210.4

Provision for income taxes
—

—

1.0

47.9

—

48.9

Net income (loss) attributable to Pentair plc
$
161.5

$
170.1

$
142.8

$
176.9

$
(489.8
)
$
161.5

Comprehensive income (loss), net of tax

 




Net income (loss) attributable to Pentair plc
$
161.5

$
170.1

$
142.8

$
176.9

$
(489.8
)
$
161.5

Changes in cumulative translation adjustment
16.4

16.4

16.4

16.4

(49.2
)
16.4

Changes in market value of derivative financial instruments
0.2

0.2

0.2

0.2

(0.6
)
0.2

Comprehensive income (loss) attributable to Pentair plc
$
178.1

$
186.7

$
159.4

$
193.5

$
(539.6
)
$
178.1

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Six months ended June 28, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
In millions
Parent
Company
Guarantor
Subsidiary Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Net sales
$
—

$
—

$
—

$
3,636.0

$
—

$
3,636.0

Cost of goods sold
—

—

—

2,398.8

—

2,398.8

Gross profit
—

—

—

1,237.2

—

1,237.2

Selling, general and administrative
7.9

2.8

5.9

752.1

—

768.7

Research and development
—

—

—

60.9

—

60.9

Operating (loss) income
(7.9
)
(2.8
)
(5.9
)
424.2

—

407.6

Loss (earnings) from investment in subsidiaries
(288.7
)
(173.2
)
(273.6
)
—

735.5

—

Other (income) expense:
 
 
 
 
 
 
Equity income of unconsolidated subsidiaries
—

—

—

(0.8
)
—

(0.8
)
Gain on sale of business
—

—

—

8.2

—

8.2

Net interest expense
0.7

0.3

1.0

31.2

—

33.2

Income (loss) before income taxes
280.1

170.1

266.7

385.6

(735.5
)
367.0

Provision for income taxes
—

—

1.0

85.9

—

86.9

Net income (loss) attributable to Pentair plc
$
280.1

$
170.1

$
265.7

$
299.7

$
(735.5
)
$
280.1

Comprehensive income (loss), net of tax
 
 
 
 
 
 
Net income (loss) attributable to Pentair plc
$
280.1

$
170.1

$
265.7

$
299.7

$
(735.5
)
$
280.1

Changes in cumulative translation adjustment
(11.5
)
(11.5
)
(11.5
)
(11.5
)
34.5

(11.5
)
Changes in market value of derivative financial instruments
0.4

0.4

0.4

0.4

(1.2
)
0.4

Comprehensive income (loss) attributable to Pentair plc
$
269.0

$
159.0

$
254.6

$
288.6

$
(702.2
)
$
269.0

Consolidating Balance Sheet
June 28, 2014
In millions
Parent
Company
Guarantor
Subsidiary Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Assets
Current assets

 




Cash and cash equivalents
$
—

$
—

$
—

$
174.4

$
—

$
174.4

Accounts and notes receivable, net
—

—

—

1,302.2

—

1,302.2

Inventories
—

—

—

1,264.3

—

1,264.3

Other current assets
0.6

14.8

1.9

426.2

(18.5
)
425.0

Total current assets
0.6

14.8

1.9

3,167.1

(18.5
)
3,165.9

Property, plant and equipment, net
—

—

—

1,151.6

—

1,151.6

Other assets

 




Investments in subsidiaries
5,943.2

6,092.3

8,029.5

—

(20,065.0
)
—

Goodwill
—

—

—

5,097.1

—

5,097.1

Intangibles, net
—

—

—

1,718.3

—

1,718.3

Other non-current assets
31.6

—

1,757.2

447.1

(1,752.0
)
483.9

Total other assets
5,974.8

6,092.3

9,786.7

7,262.5

(21,817.0
)
7,299.3

Total assets
$
5,975.4

$
6,107.1

$
9,788.6

$
11,581.2

$
(21,835.5
)
$
11,616.8

Liabilities and Equity
Current liabilities

 




Current maturities of long-term debt and short-term borrowings
$
—

$
—

$
—

$
6.1

$
—

$
6.1

Accounts payable
—

—

—

587.0

—

587.0

Employee compensation and benefits
—

0.5

—

298.0

—

298.5

Other current liabilities
237.1

3.7

14.9

648.3

(18.5
)
885.5

Total current liabilities
237.1

4.2

14.9

1,539.4

(18.5
)
1,777.1

Other liabilities

 




Long-term debt
1.9

159.7

2,574.2

1,755.2

(1,752.0
)
2,739.0

Pension and other post-retirement compensation and benefits
—

—

—

291.4

—

291.4

Deferred tax liabilities
—

—

2.2

606.4

—

608.6

Other non-current liabilities
17.6

—

—

464.3

—

481.9

Total liabilities
256.6

163.9

2,591.3

4,656.7

(1,770.5
)
5,898.0

Equity
5,718.8

5,943.2

7,197.3

6,924.5

(20,065.0
)
5,718.8

Total liabilities and equity
$
5,975.4

$
6,107.1

$
9,788.6

$
11,581.2

$
(21,835.5
)
$
11,616.8

Consolidating Statement of Cash Flows
Six months ended June 28, 2014
In millions
Parent
Company
Guarantor
Subsidiary Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Operating activities

 




Net cash provided by (used for) operating activities
$
286.0

$
159.6

$
268.3

$
436.6

$
(735.5
)
$
415.0

Investing activities

 




Capital expenditures
—

—

—

(59.6
)
—

(59.6
)
Proceeds from sale of property and equipment
—

—

—

2.7

—

2.7

Other
—

—

—

0.3

—

0.3

Net cash provided by (used for) investing activities
—

—

—

(56.6
)
—

(56.6
)
Financing activities

 




Net receipts (repayments) of short-term borrowings
—

—

—

3.9

—

3.9

Net receipts (repayments) of commercial paper and revolving long-term debt
—

—

172.3

26.5

—

198.8

Repayments of long-term debt
—

—

—

(12.9
)
—

(12.9
)
Net change in advances to subsidiaries
(187.4
)
(159.6
)
(487.6
)
99.1

735.5

—

Excess tax benefits from share-based compensation
—

—

—

7.8

—

7.8

Shares issued to employees, net of shares withheld
—

—

—

31.5

—

31.5

Repurchases of ordinary shares
—

—

—

(450.7
)
—

(450.7
)
Dividends paid
(99.1
)
—

—

—

—

(99.1
)
Purchase of noncontrolling interest
—

—

—

(134.7
)
—

(134.7
)
Net cash provided by (used for) financing activities
(286.5
)
(159.6
)
(315.3
)
(429.5
)
735.5

(455.4
)
Effect of exchange rate changes on cash and cash equivalents
—

—

—

6.3

—

6.3

Change in cash and cash equivalents
(0.5
)
—

(47.0
)
(43.2
)
—

(90.7
)
Cash and cash equivalents, beginning of period
0.5

—

47.0

217.6

—

265.1

Cash and cash equivalents, end of period
$
—

$
—

$
—

$
174.4

$
—

$
174.4

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Three months ended June 29, 2013
In millions
Parent
Company
Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Net sales
$
—

$
—

$
1,963.7

$
—

$
1,963.7

Cost of goods sold
—

—

1,296.3

—

1,296.3

Gross profit
—

—

667.4

—

667.4

Selling, general and administrative
0.3

3.4

405.7

—

409.4

Research and development
—

—

32.1

—

32.1

Operating income (loss)
(0.3
)
(3.4
)
229.6

—

225.9

Loss (earnings) from investment in subsidiaries
(157.1
)
(164.1
)
—

321.2

—

Other (income) expense:





Equity income of unconsolidated subsidiaries
—

—

(0.9
)
—

(0.9
)
Gain on sale of business
—

—

—

—

—

Net interest expense
2.7

3.5

12.2

—

18.4

Income (loss) before income taxes and noncontrolling interest
154.1

157.2

218.3

(321.2
)
208.4

Provision (benefit) for income taxes
—

—

53.0

—

53.0

Net income (loss) before noncontrolling interest
154.1

157.2

165.3

(321.2
)
155.4

Noncontrolling interest
—

—

1.3

—

1.3

Net income (loss) attributable to Pentair plc
$
154.1

$
157.2

$
164.0

$
(321.2
)
$
154.1

Comprehensive income (loss), net of tax
 
 
 
 
 
Net income (loss) before noncontrolling interest
$
154.1

$
157.2

$
165.3

$
(321.2
)
$
155.4

Changes in cumulative translation adjustment
(41.7
)
(41.7
)
(41.3
)
83.4

(41.3
)
Changes in market value of derivative financial instruments
(0.4
)
(0.4
)
(0.4
)
0.8

(0.4
)
Total comprehensive income (loss)
112.0

115.1

123.6

(237.0
)
113.7

Less: Comprehensive income attributable to noncontrolling interest
—

—

1.7

—

1.7

Comprehensive income (loss) attributable to Pentair plc
$
112.0

$
115.1

$
121.9

$
(237.0
)
$
112.0

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)
Six months ended June 29, 2013
In millions
Parent
Company
Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Net sales
$
—

$
—

$
3,738.2

$
—

$
3,738.2

Cost of goods sold
—

—

2,547.0

—

2,547.0

Gross profit
—

—

1,191.2

—

1,191.2

Selling, general and administrative
(0.7
)
7.0

819.1

—

825.4

Research and development
—

—

65.6

—

65.6

Operating income (loss)
0.7

(7.0
)
306.5

—

300.2

Loss (earnings) from investment in subsidiaries
(207.8
)
(219.0
)
—

426.8

—

Other (income) expense:
 
 
 
 
 
Equity income of unconsolidated subsidiaries
—

—

(1.1
)
—

(1.1
)
Gain on sale of business
—

—

(16.7
)
—

(16.7
)
Net interest expense
3.0

6.1

26.3

—

35.4

Income (loss) before income taxes and noncontrolling interest
205.5

205.9

298.0

(426.8
)
282.6

Provision (benefit) for income taxes
(0.3
)
—

74.2

—

73.9

Net income (loss) before noncontrolling interest
205.8

205.9

223.8

(426.8
)
208.7

Noncontrolling interest
—

—

2.9

—

2.9

Net income (loss) attributable to Pentair plc
$
205.8

$
205.9

$
220.9

$
(426.8
)
$
205.8

Comprehensive income (loss), net of tax
 
 
 
 
 
Net income (loss) before noncontrolling interest
$
205.8

$
205.9

$
223.8

$
(426.8
)
$
208.7

Changes in cumulative translation adjustment
(117.7
)
(117.7
)
(118.2
)
235.4

(118.2
)
Changes in market value of derivative financial instruments
0.3

0.3

0.3

(0.6
)
0.3

Total comprehensive income (loss)
88.4

88.5

105.9

(192.0
)
90.8

Less: Comprehensive income attributable to noncontrolling interest
—

—

2.4

—

2.4

Comprehensive income (loss) attributable to Pentair plc
$
88.4

$
88.5

$
103.5

$
(192.0
)
$
88.4

Consolidating Balance Sheet
December 31, 2013
In millions
Parent
Company
Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Assets
Current assets





Cash and cash equivalents
$
0.5

$
47.0

$
217.6

$
—

$
265.1

Accounts and notes receivable, net
2.9

4.0

1,391.0

(63.6
)
1,334.3

Inventories
—

—

1,243.3

—

1,243.3

Other current assets
1.4

0.6

387.4

—

389.4

Total current assets
4.8

51.6

3,239.3

(63.6
)
3,232.1

Property, plant and equipment, net
—

—

1,170.0

—

1,170.0

Other assets





Investments in subsidiaries
6,224.7

8,066.6

—

(14,291.3
)
—

Goodwill
—

—

5,134.2

—

5,134.2

Intangibles, net
—

—

1,776.1

—

1,776.1

Other non-current assets
31.6

1,302.7

393.3

(1,296.7
)
430.9

Total other assets
6,256.3

9,369.3

7,303.6

(15,588.0
)
7,341.2

Total assets
$
6,261.1

$
9,420.9

$
11,712.9

$
(15,651.6
)
$
11,743.3

Liabilities and Equity
Current liabilities





Current maturities of long-term debt and short-term borrowings
$
—

$
—

$
2.5

$
—

$
2.5

Accounts payable
48.1

8.6

603.5

(63.6
)
596.6

Employee compensation and benefits
0.5

—

346.6

—

347.1

Other current liabilities
99.6

11.7

552.7

—

664.0

Total current liabilities
148.2

20.3

1,505.3

(63.6
)
1,610.2

Other liabilities





Long-term debt
—

2,401.9

1,447.4

(1,296.7
)
2,552.6

Pension and other post-retirement compensation and benefits
—

—

324.8

—

324.8

Deferred tax liabilities
—

2.2

578.4

—

580.6

Other non-current liabilities
17.6

—

439.8

—

457.4

Total liabilities
165.8

2,424.4

4,295.7

(1,360.3
)
5,525.6

Equity





Shareholders’ equity attributable to Pentair plc and subsidiaries
6,095.3

6,996.5

7,294.8

(14,291.3
)
6,095.3

Noncontrolling interest
—

—

122.4

—

122.4

Total equity
6,095.3

6,996.5

7,417.2

(14,291.3
)
6,217.7

Total liabilities and equity
$
6,261.1

$
9,420.9

$
11,712.9

$
(15,651.6
)
$
11,743.3

Consolidating Statement of Cash Flows
Six months ended June 29, 2013
In millions
Parent
Company
Guarantor
Subsidiary
Issuer
Non-guarantor
Subsidiaries
Eliminations
Consolidated Total
Operating activities
 
 
 
 
 
Net cash provided by (used for) operating activities
$
675.1

$
208.0

$
(70.2
)
$
(426.8
)
$
386.1

Investing activities





Capital expenditures
—

—

(88.0
)
—

(88.0
)
Proceeds from sale of property and equipment
—

—

3.6

—

3.6

Proceeds from sale of businesses, net
—

—

30.0

—

30.0

Acquisitions, net of cash acquired
(84.4
)
—

—

—

(84.4
)
Other
—

—

(0.6
)
—

(0.6
)
Net cash provided by (used for) investing activities
(84.4
)
—

(55.0
)
—

(139.4
)
Financing activities





Net receipts (repayments) of short-term borrowings
—

—

—

—

—

Net receipts (repayments) of commercial paper and revolving long-term debt
—

265.9

23.7

—

289.6

Repayments of long-term debt
—

—

(5.8
)
—

(5.8
)
Debt issuance costs
—

(0.7
)
(0.7
)
—

(1.4
)
Excess tax benefits from share-based compensation
—

—

6.2

—

6.2

Net change in advances to subsidiaries
(496.7
)
(469.7
)
539.6

426.8

—

Shares issued to employees, net of shares withheld
—

—

40.1

—

40.1

Repurchases of ordinary shares
—

—

(483.6
)
—

(483.6
)
Dividends paid
(94.0
)
—

—

—

(94.0
)
Distributions to noncontrolling interest
—

—

(2.0
)
—

(2.0
)
Net cash provided by (used for) financing activities
(590.7
)
(204.5
)
117.5

426.8

(250.9
)
Effect of exchange rate changes on cash and cash equivalents
—

—

(4.0
)
—

(4.0
)
Change in cash and cash equivalents
—

3.5

(11.7
)
—

(8.2
)
Cash and cash equivalents, beginning of period
—

—

261.3

—

261.3

Cash and cash equivalents, end of period
$
—

$
3.5

$
249.6

$
—

$
253.1