XML 48 R65.htm IDEA: XBRL DOCUMENT v3.2.0.727
Financial Statements of Parent Company Guarantor - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Detail) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 27, 2015
Sep. 27, 2014
Jun. 28, 2014
Jun. 27, 2015
Jun. 28, 2014
Condensed Financial Statements, Captions [Line Items]          
Net sales $ 1,661.2   $ 1,834.1 $ 3,136.2 $ 3,478.1
Cost of goods sold 1,095.0   1,187.8 2,059.8 2,267.7
Gross profit 566.2   646.3 1,076.4 1,210.4
Selling, general and administrative 319.3   389.7 628.5 742.2
Research and development 29.0   30.2 58.8 59.7
Operating Income (Loss) 217.9   226.4 389.1 408.5
Income (Loss) from Equity Method Investments (0.6)   (0.3) (1.1) (0.6)
Gain (Loss) on Disposition of Business 0.0   (0.2) 0.0 (0.2)
Other (income) expense:          
Net interest expense 18.6   17.9 36.8 34.0
Income before income taxes and noncontrolling interest 199.9   208.6 353.4 374.9
Provision for income taxes 46.0   49.4 81.3 90.2
Net Income (Loss) from Continuing Operations 153.9   159.2 272.1 284.7
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent 1.3   (2.3) 5.6 (1.0)
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax (4.8) $ (380.1) 0.0 (4.8) (5.6)
Net income (loss) attributable to Pentair plc 147.8   161.5 261.7 280.1
Income (Loss) from Continuing Operations Attributable to Parent 153.9   159.2 272.1 284.7
Comprehensive income (loss), net of tax          
Net income 147.8   161.5 261.7 280.1
Changes in cumulative translation adjustment (21.6)   (16.4) 152.6 11.5
Changes in market value of derivative financial instruments (0.8)   0.2 (0.9) 0.4
Comprehensive income (loss) attributable to Pentair plc 168.6   178.1 108.2 269.0
Parent Company Guarantor          
Condensed Financial Statements, Captions [Line Items]          
Selling, general and administrative 9.5   8.2 12.7 7.9
Operating Income (Loss) (9.5)   (8.2) (12.7) (7.9)
Other (income) expense:          
Net interest expense 0.0   0.4 0.0 0.7
Income before income taxes and noncontrolling interest 153.8   159.2 271.4 284.7
Provision for income taxes (0.1)   0.0 (0.7) 0.0
Net Income (Loss) from Continuing Operations 153.9   159.2 272.1 284.7
Net income (loss) attributable to Pentair plc 147.8   161.5 261.7 280.1
Comprehensive income (loss), net of tax          
Net income 147.8   161.5 261.7 280.1
Changes in cumulative translation adjustment (21.6)   (16.4) 152.6 11.5
Changes in market value of derivative financial instruments (0.8)   0.2 (0.9) 0.4
Comprehensive income (loss) attributable to Pentair plc 168.6   178.1 108.2 269.0
Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Selling, general and administrative 0.0   2.8 0.1 2.8
Operating Income (Loss) 0.0   (2.8) (0.1) (2.8)
Other (income) expense:          
Net interest expense 0.5   0.3 1.3 0.3
Income before income taxes and noncontrolling interest 163.3   167.8 284.1 174.7
Provision for income taxes 0.0     0.0 0.0
Net Income (Loss) from Continuing Operations 163.3   167.8 284.1 174.7
Net income (loss) attributable to Pentair plc 157.2   170.1 273.7 170.1
Comprehensive income (loss), net of tax          
Net income 157.2   170.1 273.7 170.1
Changes in cumulative translation adjustment (21.6)   (16.4) 152.6 11.5
Changes in market value of derivative financial instruments (0.8)   0.2 (0.9) 0.4
Comprehensive income (loss) attributable to Pentair plc 178.0   186.7 120.2 159.0
Subsidiary Issuer          
Condensed Financial Statements, Captions [Line Items]          
Selling, general and administrative 0.9   2.6 1.9 5.9
Operating Income (Loss) (0.9)   (2.6) (1.9) (5.9)
Other (income) expense:          
Net interest expense 0.4   0.1 3.9 1.0
Income before income taxes and noncontrolling interest 160.4   141.5 274.4 271.3
Provision for income taxes 0.0   1.0 0.0 1.0
Net Income (Loss) from Continuing Operations 160.4   140.5 274.4 270.3
Net income (loss) attributable to Pentair plc 154.3   142.8 264.0 265.7
Comprehensive income (loss), net of tax          
Net income 154.3   142.8 264.0 265.7
Changes in cumulative translation adjustment (21.6)   (16.4) 152.6 11.5
Changes in market value of derivative financial instruments (0.8)   0.2 (0.9) 0.4
Comprehensive income (loss) attributable to Pentair plc 175.1   159.4 110.5 254.6
Non-Guarantor Subsidiaries          
Condensed Financial Statements, Captions [Line Items]          
Net sales 1,661.2   1,834.1 3,136.2 3,478.1
Cost of goods sold 1,095.0   1,187.8 2,059.8 2,267.7
Gross profit 566.2   646.3 1,076.4 1,210.4
Selling, general and administrative 308.9   376.1 613.8 725.6
Research and development 29.0   30.2 58.8 59.7
Operating Income (Loss) 228.3   240.0 403.8 425.1
Income (Loss) from Equity Method Investments (0.6)   (0.3) (1.1) (0.6)
Gain (Loss) on Disposition of Business     (0.2)   (0.2)
Other (income) expense:          
Net interest expense 17.7   17.1 31.6 32.0
Income before income taxes and noncontrolling interest 211.2   223.0 373.3 393.5
Provision for income taxes 46.1   48.4 82.0 89.2
Net Income (Loss) from Continuing Operations 165.1   174.6 291.3 304.3
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent 1.3   (2.3) 5.6 1.0
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax (4.8)     (4.8) 5.6
Net income (loss) attributable to Pentair plc 159.0   176.9 280.9 299.7
Comprehensive income (loss), net of tax          
Net income 159.0   176.9 280.9 299.7
Changes in cumulative translation adjustment (21.6)   (16.4) 152.6 11.5
Changes in market value of derivative financial instruments (0.8)   0.2 (0.9) 0.4
Comprehensive income (loss) attributable to Pentair plc 179.8   193.5 127.4 288.6
Eliminations          
Other (income) expense:          
Income before income taxes and noncontrolling interest (488.8)   482.9 (849.8) 749.3
Net Income (Loss) from Continuing Operations (488.8)   (482.9) (849.8) (749.3)
Net income (loss) attributable to Pentair plc (470.5)   (489.8) (818.6) (735.5)
Comprehensive income (loss), net of tax          
Net income (470.5)   (489.8) (818.6) 735.5
Changes in cumulative translation adjustment 64.8   49.2 (457.8) 34.5
Changes in market value of derivative financial instruments 2.4   (0.6) 2.7 1.2
Comprehensive income (loss) attributable to Pentair plc (532.9)   (539.6) (358.1) 702.2
Continuing Operations [Member] | Parent Company Guarantor          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (163.3)   (167.8) (284.1) (293.3)
Continuing Operations [Member] | Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (163.8)   (170.9) (285.5) (177.8)
Continuing Operations [Member] | Subsidiary Issuer          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (161.7)   (144.2) (280.2) (278.2)
Continuing Operations [Member] | Eliminations          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries 488.8   482.9 849.8 749.3
Discontinued Operations [Member] | Parent Company Guarantor          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (6.1)   2.3 (10.4) (4.6)
Discontinued Operations [Member] | Guarantor Subsidiaries [Member]          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (6.1)   2.3 (10.4) (4.6)
Discontinued Operations [Member] | Subsidiary Issuer          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries (6.1)   2.3 (10.4) (4.6)
Discontinued Operations [Member] | Eliminations          
Condensed Financial Statements, Captions [Line Items]          
Loss (earnings) from investment in subsidiaries $ 18.3   $ (6.9) $ 31.2 $ 13.8