XML 54 R68.htm IDEA: XBRL DOCUMENT v3.3.0.814
Financial Statements of Parent Company Guarantor - Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 26, 2015
Sep. 27, 2014
Sep. 26, 2015
Sep. 27, 2014
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 1,552.1 $ 1,758.4 $ 4,688.3 $ 5,236.5
Cost of goods sold 1,012.0 1,133.7 3,071.8 3,401.4
Gross profit 540.1 624.7 1,616.5 1,835.1
Selling, general and administrative 330.2 328.8 958.7 1,071.0
Research and development 29.9 28.5 88.7 88.2
Operating Income (Loss) 180.0 267.4 569.1 675.9
Income (Loss) from Equity Method Investments (0.9) (0.3) (2.0) (0.9)
Gain (Loss) on Disposition of Business 0.0 0.0 0.0 (0.2)
Other (income) expense:        
Net interest expense 31.3 17.1 68.1 51.1
Income before income taxes and noncontrolling interest 149.6 250.6 503.0 625.5
Provision for income taxes 34.4 58.1 115.7 148.3
Net Income (Loss) from Continuing Operations 115.2 192.5 387.3 477.2
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent 0.0 (1.6) 5.6 (2.6)
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax 0.0 (380.1) (4.8) (385.7)
Net income (loss) attributable to Pentair plc 115.2 (186.0) 376.9 94.1
Income (Loss) from Continuing Operations Attributable to Parent 115.2 192.5 387.3 477.2
Comprehensive income (loss), net of tax        
Net income 115.2 (186.0) 376.9 94.1
Changes in cumulative translation adjustment 85.8 178.8 238.4 190.3
Changes in market value of derivative financial instruments (0.7) 0.8 (1.6) 1.2
Comprehensive income (loss) attributable to Pentair plc 28.7 (364.0) 136.9 (95.0)
Parent Company Guarantor        
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative 17.7 3.2 30.4 10.6
Operating Income (Loss) (17.7) (3.2) (30.4) (10.6)
Other (income) expense:        
Net interest expense 0.0 0.0 0.0 0.7
Income before income taxes and noncontrolling interest 115.2 192.5 386.6 477.2
Provision for income taxes 0.0 0.0 (0.7) 0.0
Net Income (Loss) from Continuing Operations 115.2 192.5 387.3 477.2
Net income (loss) attributable to Pentair plc 115.2 (186.0) 376.9 94.1
Comprehensive income (loss), net of tax        
Net income 115.2 (186.0) 376.9 94.1
Changes in cumulative translation adjustment 85.8 178.8 238.4 190.3
Changes in market value of derivative financial instruments (0.7) 0.8 (1.6) 1.2
Comprehensive income (loss) attributable to Pentair plc 28.7 (364.0) 136.9 (95.0)
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative 0.1 1.5 0.2 4.2
Operating Income (Loss) (0.1) (1.5) (0.2) (4.2)
Other (income) expense:        
Net interest expense 0.0 0.9 1.3 1.2
Income before income taxes and noncontrolling interest 132.9 195.7 417.0 488.5
Provision for income taxes 0.0   0.0 0.0
Net Income (Loss) from Continuing Operations 132.9 195.7 417.0 488.5
Net income (loss) attributable to Pentair plc 132.9 (182.8) 406.6 105.4
Comprehensive income (loss), net of tax        
Net income 132.9 (182.8) 406.6 105.4
Changes in cumulative translation adjustment 85.8 178.8 238.4 190.3
Changes in market value of derivative financial instruments (0.7) 0.8 (1.6) 1.2
Comprehensive income (loss) attributable to Pentair plc 46.4 (360.8) 166.6 (83.7)
Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Selling, general and administrative 1.7 0.8 3.8 6.8
Operating Income (Loss) (1.7) (0.8) (3.8) (6.8)
Other (income) expense:        
Net interest expense 18.0 1.0 21.8 2.0
Income before income taxes and noncontrolling interest 128.6 204.5 403.0 475.2
Provision for income taxes 0.0 0.0 0.0 1.0
Net Income (Loss) from Continuing Operations 128.6 204.5 403.0 474.2
Net income (loss) attributable to Pentair plc 128.6 (174.0) 392.6 91.1
Comprehensive income (loss), net of tax        
Net income 128.6 (174.0) 392.6 91.1
Changes in cumulative translation adjustment 85.8 178.8 238.4 190.3
Changes in market value of derivative financial instruments (0.7) 0.8 (1.6) 1.2
Comprehensive income (loss) attributable to Pentair plc 42.1 (352.0) 152.6 (98.0)
Non-Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net sales 1,552.1 1,758.4 4,688.3 5,236.5
Cost of goods sold 1,012.0 1,133.7 3,071.8 3,401.4
Gross profit 540.1 624.7 1,616.5 1,835.1
Selling, general and administrative 310.7 323.3 924.3 1,049.4
Research and development 29.9 28.5 88.7 88.2
Operating Income (Loss) 199.5 272.9 603.5 697.5
Income (Loss) from Equity Method Investments (0.9) (0.3) (2.0) (0.9)
Gain (Loss) on Disposition of Business   0.0   (0.2)
Other (income) expense:        
Net interest expense 13.3 15.2 45.0 47.2
Income before income taxes and noncontrolling interest 187.1 258.0 560.5 651.0
Provision for income taxes 34.4 58.1 116.4 147.3
Net Income (Loss) from Continuing Operations 152.7 199.9 444.1 503.7
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent 0.0 (1.6) 5.6 2.6
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax 0.0   (4.8) 385.7
Net income (loss) attributable to Pentair plc 152.7 (178.6) 433.7 120.6
Comprehensive income (loss), net of tax        
Net income 152.7 (178.6) 433.7 120.6
Changes in cumulative translation adjustment 85.8 178.8 238.4 190.3
Changes in market value of derivative financial instruments (0.7) 0.8 (1.6) 1.2
Comprehensive income (loss) attributable to Pentair plc 66.2 (356.6) 193.7 (68.5)
Eliminations        
Other (income) expense:        
Income before income taxes and noncontrolling interest (414.2) 600.1 (1,264.1) 1,466.4
Net Income (Loss) from Continuing Operations (414.2) (600.1) (1,264.1) (1,466.4)
Net income (loss) attributable to Pentair plc (414.2) 535.4 (1,232.9) (317.1)
Comprehensive income (loss), net of tax        
Net income (414.2) 535.4 (1,232.9) 317.1
Changes in cumulative translation adjustment (257.4) (536.4) (715.2) 570.9
Changes in market value of derivative financial instruments 2.1 (2.4) 4.8 3.6
Comprehensive income (loss) attributable to Pentair plc (154.7) 1,069.4 (512.9) (250.2)
Continuing Operations [Member] | Parent Company Guarantor        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries (132.9) (195.7) (417.0) (488.5)
Continuing Operations [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries (133.0) (198.1) (418.5) (493.9)
Continuing Operations [Member] | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries (148.3) (206.3) (428.6) (484.0)
Continuing Operations [Member] | Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 414.2 600.1 1,264.1 1,466.4
Discontinued Operations [Member] | Parent Company Guarantor        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 0.0 (378.5) (10.4) (383.1)
Discontinued Operations [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 0.0 (378.5) (10.4) (383.1)
Discontinued Operations [Member] | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 0.0 (378.5) (10.4) (383.1)
Discontinued Operations [Member] | Eliminations        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries $ 0.0 $ 1,135.5 $ 31.2 $ 1,149.3