XML 48 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
Financial Statements of Parent Company Guarantor
3 Months Ended
Mar. 30, 2013
Financial Statements of Parent Company Guarantor
15. Financial Statements of Parent Company Guarantor

Pentair Ltd. (the “Parent Company Guarantor”), fully and unconditionally, guarantees the Notes of Pentair Finance S.A. (the “Subsidiary Issuer”). The Subsidiary Issuer is a Luxembourg public limited liability company formed in January 2012 and 100 percent-owned subsidiary of the Parent Company Guarantor.

The following supplemental financial information sets forth the financial information of:

 

 

Parent Company Guarantor;

 

 

Subsidiary Issuer;

 

 

Non-guarantor subsidiaries of Pentair Ltd. on a combined basis;

 

 

Consolidating entries and eliminations representing adjustments to:

 

  a. eliminate intercompany transactions between or among the Parent Company Guarantor, the Subsidiary Issuer and the non-guarantor subsidiaries;

 

  b. eliminate the investments in subsidiaries; and

 

  c. record consolidating entries.

 

 

Pentair Ltd. and subsidiaries on a consolidated basis.

The following present the Company’s Condensed Consolidating Statement of Operations and Comprehensive Income (Loss), Condensed Consolidating Balance Sheets and Condensed Consolidating Statement of Cash Flows. Since the Parent Company Guarantor and the Subsidiary Issuer were acquired in the Merger, there was no guarantee of the Notes in effect in prior periods. The historical consolidated financial statements of Pentair Ltd. prior to the Merger include all non-guarantor subsidiaries. Consequently, no consolidating financial information for the three months ended March 31, 2012 is presented.

 

Pentair Ltd. and Subsidiaries

Condensed Consolidating Statement of Operations and Comprehensive Income (Loss)

Three months ended March 30, 2013

 

                                                                          
In millions    Parent
Company
Guarantor
    Subsidiary
Issuer
    Non-guarantor
Subsidiaries
    Eliminations     Pentair Ltd.
and
Subsidiaries
Consolidated
 

 

 

Net sales

   $     $     $ 1,774     $     $ 1,774   

Cost of goods sold

                 1,250             1,250   
   

Gross profit

                 524             524   

Selling, general and administrative

     (1     3       414             416   

Research and development

                 34             34   
   

Operating (loss) income

     1       (3     76             74   

Loss (earnings) from investment in subsidiaries

     (51     (55           106       —   

Other (income) expense:

          

Gain on sale of business

                 (17           (17)   

Net interest expense

           3       14             17   
   

Income (loss) from continuing operations before income taxes and noncontrolling interest

     52       49       79       (106     74   

Provision for income taxes

                 21             21   
   

Net income (loss) before noncontrolling interest

     52       49       58       (106     53   

Noncontrolling interest

                 1              
   

Net income (loss) attributable to Pentair Ltd.

   $ 52       49     $ 57     $ (106   $ 52   

 

 

Comprehensive income (loss), net of tax

          

Net income (loss) before noncontrolling interest

   $ 52     $ 49     $ 58     $ (106   $ 53   

Changes in cumulative translation adjustment

     (76     (76     (76     152       (76)   

Changes in market value of derivative financial instruments

     1       1       1       (2      
   

Total comprehensive income (loss)

     (23     (26     (17     44       (22)   

Less: Comprehensive income attributable to noncontrolling interest

                 1              
   

Comprehensive income (loss) attributable to Pentair Ltd.

   $ (23   $ (26   $ (18   $ 44     $ (23

 

 

 

Pentair Ltd. and Subsidiaries

Condensed Consolidating Balance Sheet

March 30, 2013

 

                                                                
In millions    Parent
Company
Guarantor
     Subsidiary
Issuer
     Non-guarantor
Subsidiaries
     Eliminations     Pentair Ltd.
and
Subsidiaries
Consolidated
 

 

 
Assets   

Current assets

             

Cash and cash equivalents

   $      $      $ 215      $     $ 215   

Accounts and notes receivable, net

     18        10         1,507        (131     1,404   

Inventories

                   1,327              1,327   

Other current assets

     1               343              344   
   

Total current assets

     19        10         3,392        (131     3,290   

Property, plant and equipment, net

                   1,222              1,222   

Other assets

             

Investments in subsidiaries

     6,356        7,469               (13,825     —   

Goodwill

                   4,867              4,867   

Intangibles, net

                   1,859              1,859   

Other non-current assets

     31        1,551        475        (1,574     483   
   

Total other assets

     6,387        9,020        7,201        (15,399     7,209   
   

Total assets

   $ 6,406      $ 9,030      $ 11,815      $ (15,530   $ 11,721   

 

 
Liabilities and Equity   

Current liabilities

             

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

   $               6            $  

Accounts payable

     99        4        598        (121     580   

Employee compensation and benefits

                   264              264   

Other current liabilities

     48        14        571              633   
   

Total current liabilities

     147        18        1,439        (121     1,483   

Other liabilities

             

Long-term debt

            2,400        1,745        (1,553     2,592   

Pension and other post-retirement compensation and benefits

                   370              370   

Deferred tax liabilities

                   481              481   

Other non-current liabilities

     31               452        (31     452   
   

Total liabilities

     178        2,418        4,487        (1,705     5,378   

Equity

             

Shareholders’ equity attributable to Pentair Ltd. and subsidiaries

     6,228        6,612        7,213        (13,825     6,228   

Noncontrolling interest

                   115              115   
   

Total equity

     6,228        6,612        7,328        (13,825     6,343   
   

Total liabilities and equity

   $ 6,406      $ 9,030      $ 11,815      $ (15,530   $ 11,721   

 

 

 

Pentair Ltd. and Subsidiaries

Condensed Consolidating Statement of Cash Flows

Three months ended March 30, 2013

 

                                                                
In millions    Parent
Company
Guarantor
    Subsidiary
Issuer
    Non-guarantor
Subsidiaries
    Eliminations     Pentair Ltd.
and
Subsidiaries
Consolidated
 

 

 

Operating activities

          

Net cash provided by (used for) operating activities

   $ 95     $ 51     $ (20   $ (106   $ 20   

Investing activities

          

Capital expenditures

                 (50           (50)   

Proceeds from sale of property and equipment

                 1              

Proceeds from sale of business, net

                 30             30   
   

Net cash provided by (used for) investing activities

                 (19           (19

Financing activities

          

Net receipts of short-term borrowings

                 3              

Net receipts of commercial paper and revolving long-term debt

           103       37             140   

Repayment of long-term debt

                 (2           (2)   

Debt issuance costs

           (1                 (1)   

Net change in advances to subsidiaries

     (48     (153     95       106       —   

Shares issued to employees, net of shares withheld

                 11             11   

Repurchases of common shares

                 (140           (140)   

Dividends paid

     (47                       (47)   

Distributions to noncontrolling interest

                 (2           (2)   
   

Net cash provided by (used for) financing activities

     (95     (51     2       106       (38)   

Effect of exchange rate changes on cash and cash equivalents

                 (9           (9)   
   

Change in cash and cash equivalents

                  (46           (46)   

Cash and cash equivalents, beginning of period

                 261             261   
   

Cash and cash equivalents, end of period

   $      $     $ 215     $     $ 215   

 

 

 

Pentair Ltd. and Subsidiaries

Condensed Consolidating Balance Sheet

December 31, 2012

 

                                                                
In millions    Parent
Company
Guarantor
     Subsidiary
Issuer
     Non-guarantor
Subsidiaries
     Eliminations     Pentair Ltd.
and
Subsidiaries
Consolidated
 

 

 
Assets   

Current assets

             

Cash and cash equivalents

   $      $      $ 261      $     $ 261  

Accounts and notes receivable, net

     20        1,459        1,351        (1,535     1,295  

Inventories

                   1,379              1,379  

Other current assets

     2               322              324  
   

Total current assets

     22        1,459        3,313        (1,535     3,259  

Property, plant and equipment, net

                   1,224              1,224  

Other assets

             

Investments in subsidiaries

     6,492        7,470               (13,962      

Goodwill

                   4,895              4,895  

Intangibles, net

                   1,910              1,910  

Other non-current assets

     31        6        481        (31     487  
   

Total other assets

     6,523        7,476        7,286        (13,993     7,292  
   

Total assets

   $ 6,545      $ 8,935      $ 11,823      $ (15,528   $ 11,775  

 

 
Liabilities and Equity   

Current liabilities

             

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

   $      $      $ 3      $     $ 3  

Accounts payable

     54        2        590        (76     570  

Employee compensation and benefits

                   294              294  

Other current liabilities

     97        11        564              672  
   

Total current liabilities

     151        13        1,451        (76     1,539  

Other liabilities

             

Long-term debt

            2,298        1,615        (1,459     2,454  

Pension and other post-retirement compensation and benefits

                   378              378  

Deferred tax liabilities

                   488              488  

Other non-current liabilities

     31               437        (31     437  
   

Total liabilities

     182        2,311        4,369        (1,566     5,296  

Equity

             

Shareholders’ equity attributable to Pentair Ltd. and subsidiaries

     6,363        6,624        7,338        (13,962     6,363  

Noncontrolling interest

                   116              116  
   

Total equity

     6,363        6,624        7,454        (13,962     6,479  
   

Total liabilities and equity

   $ 6,545      $ 8,935      $ 11,823      $ (15,528   $ 11,775