XML 48 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 9 Months Ended
Sep. 27, 2014
Sep. 28, 2013
Mar. 30, 2013
Sep. 27, 2014
Sep. 28, 2013
Condensed Financial Statements, Captions [Line Items]          
Net sales $ 1,758.4 $ 1,713.3   $ 5,236.5 $ 5,168.7
Cost of goods sold 1,133.7 1,098.6   3,401.4 3,429.1
Gross profit 624.7 614.7   1,835.1 1,739.6
Selling, general and administrative 328.8 353.4   1,071.0 1,143.5
Research and development 28.5 31.3   88.2 94.8
Operating income (loss) 267.4 230.0   675.9 501.3
Income (Loss) from Equity Method Investments (0.3) (0.5)   (0.9) (1.7)
Other (income) expense:          
Loss (gain) on sale of businesses 0 (0.1) (16.7) 0.2 (16.8)
Net interest expense 17.1 17.5   51.1 53.8
Income before income taxes and noncontrolling interest (250.6) (213.1)   (625.5) (466.0)
Provision for income taxes 58.1 46.7   148.3 112.9
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest 192.5 166.4   477.2 353.1
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent (1.6) (7.8)   (2.6) (29.8)
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax (380.1) 0   (385.7) 0
Noncontrolling interest 0 1.4   0 4.3
Net income (loss) attributable to Pentair plc (186.0) 172.8   94.1 378.6
Income (Loss) from Continuing Operations Attributable to Parent 192.5 165.0   477.2 348.8
Comprehensive income (loss), net of tax          
Net income (186.0) 174.2   94.1 382.9
Changes in cumulative translation adjustment 178.8 (89.1)   190.3 29.1
Changes in market value of derivative financial instruments 0.8 (0.6)   1.2 (0.3)
Total comprehensive income (loss) (364.0) 262.7   (95.0) 353.5
Less: Comprehensive income attributable to noncontrolling interest 0 2.6   0 5.0
Comprehensive income (loss) attributable to Pentair plc (364.0) 260.1   (95.0) 348.5
Parent Company Guarantor
         
Condensed Financial Statements, Captions [Line Items]          
Selling, general and administrative 3.2 (0.7)   10.6 (1.5)
Operating income (loss) (3.2) 0.7   (10.6) 1.5
Other (income) expense:          
Net interest expense 0 1.3   0.7 4.4
Income before income taxes and noncontrolling interest (192.5) (164.9)   (477.2) (348.4)
Provision for income taxes 0 (0.1)   0 (0.4)
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest 192.5 165.0   477.2 348.8
Net income (loss) attributable to Pentair plc (186.0) 172.8   94.1 378.6
Income (Loss) from Continuing Operations Attributable to Parent 192.5 165.0   477.2 348.8
Comprehensive income (loss), net of tax          
Net income (186.0) 172.8   94.1 378.6
Changes in cumulative translation adjustment 178.8 (87.9)   190.3 29.8
Changes in market value of derivative financial instruments 0.8 (0.6)   1.2 (0.3)
Total comprehensive income (loss)   260.1     348.5
Less: Comprehensive income attributable to noncontrolling interest   0     0
Comprehensive income (loss) attributable to Pentair plc (364.0) 260.1   (95.0) 348.5
Guarantor Subsidiaries [Member]
         
Condensed Financial Statements, Captions [Line Items]          
Selling, general and administrative 1.5     4.2  
Operating income (loss) (1.5)     (4.2)  
Other (income) expense:          
Net interest expense 0.9     1.2  
Income before income taxes and noncontrolling interest (195.7)     (488.5)  
Provision for income taxes 0     0  
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest 195.7     488.5  
Net income (loss) attributable to Pentair plc (182.8)     105.4  
Income (Loss) from Continuing Operations Attributable to Parent 195.7     488.5  
Comprehensive income (loss), net of tax          
Net income (182.8)     105.4  
Changes in cumulative translation adjustment 178.8     190.3  
Changes in market value of derivative financial instruments 0.8     1.2  
Comprehensive income (loss) attributable to Pentair plc (360.8)     (83.7)  
Subsidiary Issuer
         
Condensed Financial Statements, Captions [Line Items]          
Selling, general and administrative 0.8 3.1   6.8 10.1
Operating income (loss) (0.8) (3.1)   (6.8) (10.1)
Other (income) expense:          
Net interest expense 1.0 0.6   2.0 6.7
Income before income taxes and noncontrolling interest (204.5) (165.8)   (475.2) (349.8)
Provision for income taxes 0 1.3   1.0 1.3
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest 204.5 164.5   474.2 348.5
Net income (loss) attributable to Pentair plc (174.0) 172.3   91.1 378.3
Income (Loss) from Continuing Operations Attributable to Parent 204.5 164.5   474.2 348.5
Comprehensive income (loss), net of tax          
Net income (174.0) 172.3   91.1 378.3
Changes in cumulative translation adjustment 178.8 (87.9)   190.3 29.8
Changes in market value of derivative financial instruments 0.8 (0.6)   1.2 (0.3)
Total comprehensive income (loss)   259.6     348.2
Less: Comprehensive income attributable to noncontrolling interest   0     0
Comprehensive income (loss) attributable to Pentair plc (352.0) 259.6   (98.0) 348.2
Non-Guarantor Subsidiaries
         
Condensed Financial Statements, Captions [Line Items]          
Net sales 1,758.4 1,713.3   5,236.5 5,168.7
Cost of goods sold 1,133.7 1,098.6   3,401.4 3,429.1
Gross profit 624.7 614.7   1,835.1 1,739.6
Selling, general and administrative 323.3 351.0   1,049.4 1,134.9
Research and development 28.5 31.3   88.2 94.8
Operating income (loss) 272.9 232.4   697.5 509.9
Income (Loss) from Equity Method Investments (0.3) (0.5)   (0.9) (1.7)
Other (income) expense:          
Loss (gain) on sale of businesses   (0.1)   0.2 (16.8)
Net interest expense 15.2 15.6   47.2 42.7
Income before income taxes and noncontrolling interest (258.0) (217.4)   (651.0) (485.7)
Provision for income taxes 58.1 45.5   147.3 112.0
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest 199.9 171.9   503.7 373.7
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent (1.6) (7.8)   (2.6) 29.8
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax (380.1)     (385.7)  
Noncontrolling interest   1.4     4.3
Net income (loss) attributable to Pentair plc (178.6) 178.3   120.6 399.2
Income (Loss) from Continuing Operations Attributable to Parent 199.9 170.5   503.7 369.4
Comprehensive income (loss), net of tax          
Net income (178.6) 179.7   120.6 403.5
Changes in cumulative translation adjustment 178.8 (89.1)   190.3 29.1
Changes in market value of derivative financial instruments 0.8 (0.6)   1.2 (0.3)
Total comprehensive income (loss)   268.2     374.1
Less: Comprehensive income attributable to noncontrolling interest   2.6     5.0
Comprehensive income (loss) attributable to Pentair plc (356.6) 265.6   (68.5) 369.1
Eliminations
         
Other (income) expense:          
Income before income taxes and noncontrolling interest 600.1 (335.0)   1,466.4 (717.9)
Income (Loss) from Continuing Operations, Including Portion Attributable to Noncontrolling Interest (600.1) (335.0)   (1,466.4) (717.9)
Net income (loss) attributable to Pentair plc 535.4 (350.6)   (317.1) (777.5)
Income (Loss) from Continuing Operations Attributable to Parent (600.1) (335.0)   (1,466.4) (717.9)
Comprehensive income (loss), net of tax          
Net income 535.4 (350.6)   (317.1) 777.5
Changes in cumulative translation adjustment (536.4) 175.8   (570.9) 59.6
Changes in market value of derivative financial instruments (2.4) 1.2   (3.6) (0.6)
Total comprehensive income (loss)   (525.2)     717.3
Less: Comprehensive income attributable to noncontrolling interest   0     0
Comprehensive income (loss) attributable to Pentair plc 1,069.4 (525.2)   250.2 717.3
Continuing Operations [Member] | Parent Company Guarantor
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (195.7) (165.5)   (488.5) (351.3)
Continuing Operations [Member] | Guarantor Subsidiaries [Member]
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (198.1)     (493.9)  
Continuing Operations [Member] | Subsidiary Issuer
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (206.3) (169.5)   (484.0) (366.6)
Continuing Operations [Member] | Eliminations
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries 600.1 335.0   1,466.4 717.9
Discontinued Operations [Member] | Parent Company Guarantor
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (378.5) 7.8   (383.1) 29.8
Discontinued Operations [Member] | Guarantor Subsidiaries [Member]
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (378.5)     (383.1)  
Discontinued Operations [Member] | Subsidiary Issuer
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (378.5) 7.8   (383.1) 29.8
Discontinued Operations [Member] | Eliminations
         
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries $ 1,135.5 $ (15.6)   $ 1,149.3 $ (59.6)