XML 28 R61.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. 28, 2014
Mar. 29, 2014
Sep. 28, 2013
Jun. 29, 2013
Mar. 30, 2013
Jun. 28, 2014
Jun. 29, 2013
Condensed Financial Statements, Captions [Line Items]              
Net sales $ 1,910.8     $ 1,963.7   $ 3,636.0 $ 3,738.2
Cost of goods sold 1,251.9     1,296.3   2,398.8 2,547.0
Gross profit 658.9     667.4   1,237.2 1,191.2
Selling, general and administrative 400.3     409.4   768.7 825.4
Research and development 30.9     32.1   60.9 65.6
Operating income (loss) 227.7     225.9   407.6 300.2
Income (Loss) from Equity Method Investments (0.4)     (0.9)   (0.8) (1.1)
Other (income) expense:              
Loss (gain) on sale of businesses 0.2 8.0 (0.1) 0 (16.7) 8.2 (16.7)
Net interest expense 17.5     18.4   33.2 35.4
Income before income taxes and noncontrolling interest (210.4)     (208.4)   (367.0) (282.6)
Provision for income taxes 48.9     53.0   86.9 73.9
Noncontrolling interest 0     1.3   0 2.9
Net income (loss) attributable to Pentair Ltd. 161.5     154.1   280.1 205.8
Comprehensive income, net of tax              
Net income (161.5)     (155.4)   (280.1) (208.7)
Changes in cumulative translation adjustment (16.4)     41.3   11.5 118.2
Changes in market value of derivative financial instruments (0.2)     0.4   (0.4) (0.3)
Total comprehensive income (loss) (178.1)     (113.7)   (269.0) (90.8)
Less: Comprehensive income attributable to noncontrolling interest 0     (1.7)   0 (2.4)
Comprehensive income (loss) attributable to Pentair Ltd. (178.1)     (112.0)   (269.0) (88.4)
Parent Company Guarantor
             
Condensed Financial Statements, Captions [Line Items]              
Selling, general and administrative 8.2     0.3   7.9 (0.7)
Operating income (loss) (8.2)     (0.3)   (7.9) 0.7
Loss (earnings) from investment in subsidiaries (170.1)     (157.1)   (288.7) (207.8)
Other (income) expense:              
Net interest expense 0.4     2.7   0.7 3.0
Income before income taxes and noncontrolling interest (161.5)     (154.1)   (280.1) (205.5)
Provision for income taxes 0     0   0 (0.3)
Net income (loss) attributable to Pentair Ltd. 161.5     154.1   280.1 205.8
Comprehensive income, net of tax              
Net income (161.5)     (154.1)   (280.1) (205.8)
Changes in cumulative translation adjustment (16.4)     41.7   11.5 117.7
Changes in market value of derivative financial instruments (0.2)     0.4   (0.4) (0.3)
Total comprehensive income (loss)       (112.0)     (88.4)
Less: Comprehensive income attributable to noncontrolling interest       0     0
Comprehensive income (loss) attributable to Pentair Ltd. (178.1)     (112.0)   (269.0) (88.4)
Guarantor Subsidiary [Member]
             
Condensed Financial Statements, Captions [Line Items]              
Selling, general and administrative 2.8         2.8  
Operating income (loss) (2.8)         (2.8)  
Loss (earnings) from investment in subsidiaries (173.2)         (173.2)  
Other (income) expense:              
Net interest expense 0.3         0.3  
Income before income taxes and noncontrolling interest (170.1)         (170.1)  
Provision for income taxes 0         0  
Net income (loss) attributable to Pentair Ltd. 170.1         170.1  
Comprehensive income, net of tax              
Net income (170.1)         (170.1)  
Changes in cumulative translation adjustment (16.4)         11.5  
Changes in market value of derivative financial instruments (0.2)         (0.4)  
Comprehensive income (loss) attributable to Pentair Ltd. (186.7)         (159.0)  
Subsidiary Issuer
             
Condensed Financial Statements, Captions [Line Items]              
Selling, general and administrative 2.6     3.4   5.9 7.0
Operating income (loss) (2.6)     (3.4)   (5.9) (7.0)
Loss (earnings) from investment in subsidiaries (146.5)     (164.1)   (273.6) (219.0)
Other (income) expense:              
Net interest expense 0.1     3.5   1.0 6.1
Income before income taxes and noncontrolling interest (143.8)     (157.2)   (266.7) (205.9)
Provision for income taxes 1.0     0   1.0 0
Net income (loss) attributable to Pentair Ltd. 142.8     157.2   265.7 205.9
Comprehensive income, net of tax              
Net income (142.8)     (157.2)   (265.7) (205.9)
Changes in cumulative translation adjustment (16.4)     41.7   11.5 117.7
Changes in market value of derivative financial instruments (0.2)     0.4   (0.4) (0.3)
Total comprehensive income (loss)       (115.1)     (88.5)
Less: Comprehensive income attributable to noncontrolling interest       0     0
Comprehensive income (loss) attributable to Pentair Ltd. (159.4)     (115.1)   (254.6) (88.5)
Non-Guarantor Subsidiaries
             
Condensed Financial Statements, Captions [Line Items]              
Net sales 1,910.8     1,963.7   3,636.0 3,738.2
Cost of goods sold 1,251.9     1,296.3   2,398.8 2,547.0
Gross profit 658.9     667.4   1,237.2 1,191.2
Selling, general and administrative 386.7     405.7   752.1 819.1
Research and development 30.9     32.1   60.9 65.6
Operating income (loss) 241.3     229.6   424.2 306.5
Income (Loss) from Equity Method Investments (0.4)     (0.9)   (0.8) (1.1)
Other (income) expense:              
Loss (gain) on sale of businesses 0.2     0   8.2 (16.7)
Net interest expense 16.7     12.2   31.2 26.3
Income before income taxes and noncontrolling interest (224.8)     (218.3)   (385.6) (298.0)
Provision for income taxes 47.9     53.0   85.9 74.2
Noncontrolling interest       1.3     2.9
Net income (loss) attributable to Pentair Ltd. 176.9     164.0   299.7 220.9
Comprehensive income, net of tax              
Net income (176.9)     (165.3)   (299.7) (223.8)
Changes in cumulative translation adjustment (16.4)     41.3   11.5 118.2
Changes in market value of derivative financial instruments (0.2)     0.4   (0.4) (0.3)
Total comprehensive income (loss)       (123.6)     (105.9)
Less: Comprehensive income attributable to noncontrolling interest       (1.7)     (2.4)
Comprehensive income (loss) attributable to Pentair Ltd. (193.5)     (121.9)   (288.6) (103.5)
Eliminations
             
Condensed Financial Statements, Captions [Line Items]              
Loss (earnings) from investment in subsidiaries 489.8     321.2   735.5 426.8
Other (income) expense:              
Income before income taxes and noncontrolling interest 489.8     (321.2)   735.5 (426.8)
Net income (loss) attributable to Pentair Ltd. (489.8)     (321.2)   (735.5) (426.8)
Comprehensive income, net of tax              
Net income 489.8     (321.2)   735.5 (426.8)
Changes in cumulative translation adjustment 49.2     83.4   (34.5) 235.4
Changes in market value of derivative financial instruments 0.6     0.8   1.2 (0.6)
Total comprehensive income (loss)       (237.0)     (192.0)
Less: Comprehensive income attributable to noncontrolling interest       0     0
Comprehensive income (loss) attributable to Pentair Ltd. $ 539.6     $ (237.0)   $ 702.2 $ (192.0)