XML 83 R69.htm IDEA: XBRL DOCUMENT v3.5.0.2
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. 30, 2016
Sep. 26, 2015
Sep. 30, 2016
Sep. 26, 2015
Condensed Financial Statements, Captions [Line Items]        
Net Income (Loss) Attributable to Parent $ 141.0 $ 115.2 $ 391.2 $ 376.9
Net sales 1,210.7 1,112.8 3,701.9 3,327.4
Cost of goods sold 769.8 718.1 2,347.9 2,161.1
Gross profit 440.9 394.7 1,354.0 1,166.3
Selling, general and administrative 228.4 217.0 728.2 649.6
Research and development 29.7 24.8 86.9 72.3
Operating Income (Loss) 182.8 152.9 538.9 444.4
Other (income) expense:        
Equity income of unconsolidated subsidiaries (1.2) (0.2) (2.7) (1.3)
Net interest expense 34.3 30.9 105.9 67.5
Income from continuing operations before income taxes 149.7 122.2 435.7 378.2
Provision for income taxes 32.2 27.5 93.7 85.1
Net Income (Loss) from Continuing Operations 117.5 94.7 342.0 293.1
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent (22.9) (20.5) (48.6) (88.6)
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax 0.6 0.0 0.6 (4.8)
Comprehensive income (loss), net of tax        
Net income 141.0 115.2 391.2 376.9
Changes in cumulative translation adjustment (34.9) 85.8 (37.1) 238.4
Changes in market value of derivative financial instruments (4.8) (0.7) (8.6) (1.6)
Comprehensive income (loss) attributable to Pentair plc 171.1 28.7 419.7 136.9
Parent Company Guarantor        
Condensed Financial Statements, Captions [Line Items]        
Net Income (Loss) Attributable to Parent   115.2   376.9
Gross profit 0.0      
Selling, general and administrative 0.0 17.7 1.7 30.4
Research and development     0.0  
Operating Income (Loss) 0.0 (17.7) (1.7) (30.4)
Other (income) expense:        
Net interest expense 0.0 0.0 0.0 0.0
Income from continuing operations before income taxes 117.5 94.7 341.9 292.4
Provision for income taxes 0.0 0.0 (0.1) (0.7)
Net Income (Loss) from Continuing Operations 117.5 94.7 342.0 293.1
Comprehensive income (loss), net of tax        
Net income 141.0 115.2 391.2 376.9
Changes in cumulative translation adjustment (34.9) 85.8 (37.1) 238.4
Changes in market value of derivative financial instruments (4.8) (0.7) (8.6) (1.6)
Comprehensive income (loss) attributable to Pentair plc 171.1 28.7 419.7 136.9
Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net Income (Loss) Attributable to Parent   132.9   406.6
Gross profit 0.0      
Selling, general and administrative 0.0 0.1 0.0 0.2
Operating Income (Loss) 0.0 (0.1) 0.0 (0.2)
Other (income) expense:        
Net interest expense 0.0 0.0 0.0 1.3
Income from continuing operations before income taxes 117.5 112.4 343.6 322.8
Provision for income taxes 0.0 0.0 0.0 0.0
Net Income (Loss) from Continuing Operations 117.5 112.4 343.6 322.8
Comprehensive income (loss), net of tax        
Net income 141.0 132.9 392.8 406.6
Changes in cumulative translation adjustment (34.9) 85.8 (37.1) 238.4
Changes in market value of derivative financial instruments (4.8) (0.7) (8.6) (1.6)
Comprehensive income (loss) attributable to Pentair plc 171.1 46.4 421.3 166.6
Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Net Income (Loss) Attributable to Parent   128.6   392.6
Gross profit 0.0      
Selling, general and administrative 0.3 1.7 1.3 3.8
Operating Income (Loss) (0.3) (1.7) (1.3) (3.8)
Other (income) expense:        
Net interest expense 27.8 18.0 83.9 21.8
Income from continuing operations before income taxes 117.5 108.1 343.6 308.8
Provision for income taxes 0.0 0.0 0.0 0.0
Net Income (Loss) from Continuing Operations 117.5 108.1 343.6 308.8
Comprehensive income (loss), net of tax        
Net income 141.0 128.6 392.8 392.6
Changes in cumulative translation adjustment (34.9) 85.8 (37.1) 238.4
Changes in market value of derivative financial instruments (4.8) (0.7) (8.6) (1.6)
Comprehensive income (loss) attributable to Pentair plc 171.1 42.1 421.3 152.6
Non-Guarantor Subsidiaries        
Condensed Financial Statements, Captions [Line Items]        
Net Income (Loss) Attributable to Parent   152.7   433.7
Net sales 1,210.7 1,112.8 3,701.9 3,327.4
Cost of goods sold 769.8 718.1 2,347.9 2,161.1
Gross profit 440.9 394.7 1,354.0 1,166.3
Selling, general and administrative 228.1 197.5 725.2 615.2
Research and development 29.7 24.8 86.9 72.3
Operating Income (Loss) 183.1 172.4 541.9 478.8
Other (income) expense:        
Equity income of unconsolidated subsidiaries (1.2) (0.2) (2.7) (1.3)
Net interest expense 6.5 12.9 22.0 44.4
Income from continuing operations before income taxes 177.8 159.7 522.6 435.7
Provision for income taxes 32.2 27.5 93.8 85.8
Net Income (Loss) from Continuing Operations 145.6 132.2 428.8 349.9
Income (Loss) from Discontinued Operations, Net of Tax, Attributable to Parent (22.9) (20.5) (48.6) (88.6)
Discontinued Operation, Provision for Loss (Gain) on Disposal, Net of Tax 0.6   0.6 (4.8)
Comprehensive income (loss), net of tax        
Net income 169.1 152.7 478.0 433.7
Changes in cumulative translation adjustment (34.9) 85.8 (37.1) 238.4
Changes in market value of derivative financial instruments (4.8) (0.7) (8.6) (1.6)
Comprehensive income (loss) attributable to Pentair plc 199.2 66.2 506.5 193.7
Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Net Income (Loss) Attributable to Parent   (414.2)   (1,232.9)
Gross profit 0.0      
Other (income) expense:        
Income from continuing operations before income taxes (380.6) (352.7) (1,116.0) (981.5)
Net Income (Loss) from Continuing Operations (380.6) (352.7) (1,116.0) (981.5)
Comprehensive income (loss), net of tax        
Net income (451.1) (414.2) (1,263.6) (1,232.9)
Changes in cumulative translation adjustment 104.7 (257.4) 111.3 (715.2)
Changes in market value of derivative financial instruments 14.4 2.1 25.8 4.8
Comprehensive income (loss) attributable to Pentair plc (541.4) (154.7) (1,349.1) (512.9)
Discontinued Operations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 70.5      
Discontinued Operations [Member] | Parent Company Guarantor        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries (23.5) (20.5) (49.2) (83.8)
Discontinued Operations [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries (23.5) (20.5) (49.2) (83.8)
Discontinued Operations [Member] | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries (23.5) (20.5) (49.2) (83.8)
Discontinued Operations [Member] | Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries   61.5 147.6 251.4
Continuing Operations [Member] | Parent Company Guarantor        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 117.5 112.4 343.6 322.8
Continuing Operations [Member] | Guarantor Subsidiaries [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 117.5 112.5 343.6 324.3
Continuing Operations [Member] | Subsidiary Issuer        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries 145.6 127.8 428.8 334.4
Continuing Operations [Member] | Consolidation, Eliminations [Member]        
Condensed Financial Statements, Captions [Line Items]        
Loss (earnings) from investment in subsidiaries $ (380.6) $ (352.7) $ (1,116.0) $ (981.5)