XML 108 R26.htm IDEA: XBRL DOCUMENT
v2.4.1.9

Financial Statements of Parent Company Guarantor | 12 Months Ended
--- | ---
Dec. 31, 2014
Financial Statements of Parent Company Guarantor | ective upon the Redomicile, Pentair plc (the “Parent Company Guarantor”) and Pentair Investments Switzerland GmbH (the "Subsidiary Guarantor"), fully and unconditionally, guarantee the 1.35% Senior Notes due 2015, 1.875% Senior Notes due 2017, 2.65% Senior Notes due 2019, 5.00% Senior Notes due 2021 and 3.15% Senior Notes due 2022 (collectively, the “Notes”) of Pentair Finance S.A. (the “Subsidiary Issuer”). The Subsidiary Guarantor is a Switzerland limited liability company formed in April 2014 and 100 percent-owned subsidiary of the Parent Company Guarantor. The Subsidiary Issuer is a Luxembourg public limited liability company formed in January 2012 and 100 percent-owned subsidiary of the Subsidiary Guarantor. The guarantees provided by the Parent Company Guarantor and Subsidiary Guarantor are joint and several. The following supplemental financial information sets forth the Company's Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) and Condensed Consolidating Statement of Cash Flows for the years ended December 31, 2014, 2013 and 2012 and Condensed Consolidating Balance Sheet as of December 31, 2014 and 2013. The guarantees provided by the Parent Company Guarantor and Subsidiary Guarantor are joint and several. Condensed Consolidating financial information for Pentair plc, Pentair Investments Switzerland GmbH and Pentair Finance S.A. on a stand-alone basis is presented using the equity method of accounting for subsidiaries. Prior to the Redomicile, the Notes of the Subsidiary Issuer were guaranteed, fully and unconditionally, by the former parent company, Pentair Ltd. The supplemental financial information for the reporting periods prior to Redomicile are presented under this previous guarantee structure. Pentair plc and Subsidiaries Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2014
In millions | Parent Company Guarantor | Subsidiary Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Net sales | $ | — |  | $ | — |  | $ | — |  | $ | 7,039.0 |  | $ | — |  | $ | 7,039.0 |
Cost of goods sold | — |  | — |  | — |  | 4,576.0 |  | — |  | 4,576.0 |
Gross profit | — |  | — |  | — |  | 2,463.0 |  | — |  | 2,463.0 |
Selling, general and administrative | 25.3 |  | 2.6 |  | 7.7 |  | 1,458.2 |  | — |  | 1,493.8 |
Research and development | — |  | — |  | — |  | 117.3 |  | — |  | 117.3 |
Operating (loss) income | (25.3 | ) | (2.6 | ) | (7.7 | ) | 887.5 |  | — |  | 851.9 |
Loss (earnings) from continuing operations of investment in subsidiaries | (615.5 | ) | (619.7 | ) | (611.1 | ) | — |  | 1,846.3 |  | — |
Other (income) expense: |  |  |  |  |  |
Loss on sale of businesses, net | — |  | — |  | — |  | 0.2 |  | — |  | 0.2 |
Equity income of unconsolidated subsidiaries | — |  | — |  | — |  | (1.2 | ) | — |  | (1.2 | )
Interest income | — |  | — |  | (92.3 | ) | (40.2 | ) | 128.8 |  | (3.7 | )
Interest expense | 0.7 |  | 2.1 |  | 95.6 |  | 102.7 |  | (128.8 | ) | 72.3 |
Income (loss) from continuing operations before income taxes | 589.5 |  | 615.0 |  | 600.1 |  | 826.0 |  | (1,846.3 | ) | 784.3 |
Provision (benefit) for income taxes | (17.5 | ) | (0.5 | ) | (2.4 | ) | 197.7 |  | — |  | 177.3 |
Net income (loss) from continuing operations | 607.0 |  | 615.5 |  | 602.5 |  | 628.3 |  | (1,846.3 | ) | 607.0 |
Loss from discontinued operations, net of tax | — |  | — |  | — |  | (6.4 | ) | — |  | (6.4 | )
Loss from sale / impairment of discontinued operations, net of tax | — |  | — |  | — |  | (385.7 | ) | — |  | (385.7 | )
Earnings (loss) from discontinued operations of investment in subsidiaries | (392.1 | ) | (392.1 | ) | (392.1 | ) | — |  | 1,176.3 |  | — |
Net income (loss) attributable to Pentair plc | $ | 214.9 |  | $ | 223.4 |  | $ | 210.4 |  | $ | 236.2 |  | $ | (670.0 | ) | $ | 214.9 |
Comprehensive income (loss), net of tax |  |  |  |  |  |
Net income (loss) attributable to Pentair plc | $ | 214.9 |  | $ | 223.4 |  | $ | 210.4 |  | $ | 236.2 |  | $ | (670.0 | ) | $ | 214.9 |
Changes in cumulative translation adjustment | (336.3 | ) | (336.3 | ) | (336.3 | ) | (336.3 | ) | 1,008.9 |  | (336.3 | )
Changes in market value of derivative financial instruments | (0.4 | ) | (0.4 | ) | (0.4 | ) | (0.4 | ) | 1.2 |  | (0.4 | )
Comprehensive income (loss) attributable to Pentair plc | $ | (121.8 | ) | $ | (113.3 | ) | $ | (126.3 | ) | $ | (100.5 | ) | $ | 340.1 |  | $ | (121.8 | )
Pentair plc and Subsidiaries Condensed Consolidating Balance Sheet December 31, 2014
In millions | Parent Company Guarantor | Subsidiary Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Assets
Current assets |  |  |  |  |  |
Cash and cash equivalents | $ | — |  | $ | — |  | $ | 0.1 |  | $ | 110.3 |  | $ | — |  | $ | 110.4 |
Accounts and notes receivable, net | — |  | — |  | — |  | 1,206.8 |  | (0.9 | ) | 1,205.9 |
Inventories | — |  | — |  | — |  | 1,130.4 |  | — |  | 1,130.4 |
Other current assets | — |  | 17.6 |  | 2.0 |  | 367.6 |  | (20.4 | ) | 366.8 |
Current assets held for sale | — |  | — |  | — |  | 80.6 |  | — |  | 80.6 |
Total current assets | — |  | 17.6 |  | 2.1 |  | 2,895.7 |  | (21.3 | ) | 2,894.1 |
Property, plant and equipment, net | — |  | — |  | — |  | 950.0 |  | — |  | 950.0 |
Other assets |  |  |  |  |  |
Investments in subsidiaries | 4,733.0 |  | 4,893.8 |  | 7,612.2 |  | — |  | (17,239.0 | ) | — |
Goodwill | — |  | — |  | — |  | 4,741.9 |  | — |  | 4,741.9 |
Intangibles, net | — |  | — |  | — |  | 1,608.1 |  | — |  | 1,608.1 |
Other non-current assets | 80.2 |  | — |  | 1,381.8 |  | 345.0 |  | (1,370.8 | ) | 436.2 |
Non-current assets held for sale | — |  | — |  | — |  | 24.9 |  | — |  | 24.9 |
Total other assets | 4,813.2 |  | 4,893.8 |  | 8,994.0 |  | 6,719.9 |  | (18,609.8 | ) | 6,811.1 |
Total assets | $ | 4,813.2 |  | $ | 4,911.4 |  | $ | 8,996.1 |  | $ | 10,565.6 |  | $ | (18,631.1 | ) | $ | 10,655.2 |
Liabilities and Equity
Current liabilities |  |  |  |  |  |
Current maturities of long-term debt and short-term borrowings | $ | — |  | $ | — |  | $ | — |  | $ | 6.7 |  | $ | — |  | $ | 6.7 |
Accounts payable | 0.9 |  | — |  | — |  | 583.1 |  | (0.9 | ) | 583.1 |
Employee compensation and benefits | 0.2 |  | 0.6 |  | — |  | 304.7 |  | — |  | 305.5 |
Other current liabilities | 120.6 |  | 2.2 |  | 10.9 |  | 595.8 |  | (20.4 | ) | 709.1 |
Current liabilities held for sale | — |  | — |  | — |  | 35.1 |  | — |  | 35.1 |
Total current liabilities | 121.7 |  | 2.8 |  | 10.9 |  | 1,525.4 |  | (21.3 | ) | 1,639.5 |
Other liabilities |  |  |  |  |  |
Long-term debt | 11.4 |  | 175.6 |  | 2,860.6 |  | 1,320.6 |  | (1,370.8 | ) | 2,997.4 |
Pension and other post-retirement compensation and benefits | — |  | — |  | — |  | 322.0 |  | — |  | 322.0 |
Deferred tax liabilities | — |  | — |  | 2.9 |  | 525.4 |  | — |  | 528.3 |
Other non-current liabilities | 16.3 |  | — |  | — |  | 481.4 |  | — |  | 497.7 |
Non-current liabilities held for sale | — |  | — |  | — |  | 6.5 |  | — |  | 6.5 |
Total liabilities | 149.4 |  | 178.4 |  | 2,874.4 |  | 4,181.3 |  | (1,392.1 | ) | 5,991.4 |
Equity | 4,663.8 |  | 4,733.0 |  | 6,121.7 |  | 6,384.3 |  | (17,239.0 | ) | 4,663.8 |
Total liabilities and equity | $ | 4,813.2 |  | $ | 4,911.4 |  | $ | 8,996.1 |  | $ | 10,565.6 |  | $ | (18,631.1 | ) | $ | 10,655.2 |
Pentair plc and Subsidiaries Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2014
In millions | Parent Company Guarantor | Guarantor Subsidiary | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Operating activities |  |  |  |  |
Net cash provided by (used for) operating activities | $ | 169.0 |  | $ | 208.6 |  | $ | 207.0 |  | $ | 1,093.8 |  | $ | (670.0 | ) | $ | 1,008.4 |
Investing activities |  |  |  |  |  |
Capital expenditures | — |  | — |  | — |  | (129.6 | ) | — |  | (129.6 | )
Proceeds from sale of property and equipment | — |  | — |  | — |  | 13.1 |  | — |  | 13.1 |
Proceeds from sale of businesses, net | — |  | — |  | — |  | 0.3 |  | — |  | 0.3 |
Acquisitions, net of cash acquired | — |  | — |  | — |  | (12.3 | ) | — |  | (12.3 | )
Net intercompany loan activity | — |  | — |  | 37.8 |  | 112.2 |  | (150.0 | ) | — |
Other | — |  | — |  | — |  | 0.2 |  | — |  | 0.2 |
Net cash provided by (used for) investing activities | — |  | — |  | 37.8 |  | (16.1 | ) | (150.0 | ) | (128.3 | )
Financing activities |  |  |  |  |  |
Net receipts of short-term borrowings | — |  | — |  | — |  | 0.5 |  | — |  | 0.5 |
Net receipts of commercial paper and revolving long-term debt | — |  | — |  | 458.7 |  | 9.9 |  | — |  | 468.6 |
Proceeds from long-term debt | — |  | — |  | — |  | 2.2 |  | — |  | 2.2 |
Repayment of long-term debt | — |  | — |  | — |  | (16.8 | ) | — |  | (16.8 | )
Debt issuance costs | — |  | — |  | (3.1 | ) | — |  | — |  | (3.1 | )
Net change in advances to subsidiaries | 741.1 |  | (208.6 | ) | (747.3 | ) | (605.2 | ) | 820.0 |  | — |
Excess tax benefits from share-based compensation | — |  | — |  | — |  | 12.6 |  | — |  | 12.6 |
Shares issued to employees, net of shares withheld | — |  | — |  | — |  | 37.0 |  | — |  | 37.0 |
Repurchases of ordinary shares | (699.2 | ) | — |  | — |  | (450.8 | ) | — |  | (1,150.0 | )
Dividends paid | (211.4 | ) | — |  | — |  | — |  | — |  | (211.4 | )
Purchase of noncontrolling interest | — |  | — |  | — |  | (134.7 | ) | — |  | (134.7 | )
Net cash provided by (used for) financing activities | (169.5 | ) | (208.6 | ) | (291.7 | ) | (1,145.3 | ) | 820.0 |  | (995.1 | )
Effect of exchange rate changes on cash and cash equivalents | — |  | — |  | — |  | (30.6 | ) | — |  | (30.6 | )
Change in cash and cash equivalents | (0.5 | ) | — |  | (46.9 | ) | (98.2 | ) | — |  | (145.6 | )
Cash and cash equivalents, beginning of year | 0.5 |  | — |  | 47.0 |  | 208.5 |  | — |  | 256.0 |
Cash and cash equivalents, end of year | $ | — |  | $ | — |  | $ | 0.1 |  | $ | 110.3 |  | $ | — |  | $ | 110.4 |
Pentair plc and Subsidiaries Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2013
In millions | Parent Company Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Net sales | $ | — |  | $ | — |  | $ | 6,999.7 |  | $ | — |  | $ | 6,999.7 |
Cost of goods sold | — |  | — |  | 4,629.6 |  | — |  | 4,629.6 |
Gross profit | — |  | — |  | 2,370.1 |  | — |  | 2,370.1 |
Selling, general and administrative | 21.0 |  | 13.3 |  | 1,459.4 |  | — |  | 1,493.7 |
Research and development | — |  | — |  | 122.8 |  | — |  | 122.8 |
Impairment of trade names | — |  | — |  | 11.0 |  | — |  | 11.0 |
Operating (loss) income | (21.0 | ) | (13.3 | ) | 776.9 |  | — |  | 742.6 |
Loss (earnings) from continuing operations of investment in subsidiaries | (539.0 | ) | (508.6 | ) | — |  | 1,047.6 |  | — |
Other (income) expense: |  |  |  |  |
Gain on sale of businesses, net | — |  | — |  | (20.8 | ) | — |  | (20.8 | )
Equity income of unconsolidated subsidiaries | — |  | — |  | (2.0 | ) | — |  | (2.0 | )
Interest income | — |  | (99.2 | ) | (53.4 | ) | 148.2 |  | (4.4 | )
Interest expense | 5.6 |  | 106.0 |  | 111.9 |  | (148.2 | ) | 75.3 |
Income (loss) from continuing operations before income taxes and noncontrolling interest | 512.4 |  | 488.5 |  | 741.2 |  | (1,047.6 | ) | 694.5 |
Provision for income taxes | 0.7 |  | 1.4 |  | 174.9 |  | — |  | 177.0 |
Net income (loss) from continuing operations before noncontrolling interest | 511.7 |  | 487.1 |  | 566.3 |  | (1,047.6 | ) | 517.5 |
Income from discontinued operations, net of tax | — |  | — |  | 25.9 |  | — |  | 25.9 |
Loss from sale of discontinued operations, net of tax | — |  | — |  | (0.8 | ) | — |  | (0.8 | )
Earnings (loss) from discontinued operations of investment in subsidiaries | 25.1 |  | 25.1 |  | — |  | (50.2 | ) | — |
Net income (loss) before noncontrolling interest | 536.8 |  | 512.2 |  | 591.4 |  | (1,097.8 | ) | 542.6 |
Noncontrolling interest | — |  | — |  | 5.8 |  | — |  | 5.8 |
Net income (loss) attributable to Pentair plc | $ | 536.8 |  | $ | 512.2 |  | $ | 585.6 |  | $ | (1,097.8 | ) | $ | 536.8 |
Net income (loss) from continuing operations attributable to Pentair plc | $ | 511.7 |  | $ | 487.1 |  | $ | 560.5 |  | $ | (1,047.6 | ) | $ | 511.7 |
Comprehensive income (loss), net of tax |  |  |  |  |
Net income (loss) before noncontrolling interest | $ | 536.8 |  | $ | 512.2 |  | $ | 591.4 |  | $ | (1,097.8 | ) | $ | 542.6 |
Changes in cumulative translation adjustment | (31.3 | ) | (31.3 | ) | (29.1 | ) | 62.6 |  | (29.1 | )
Amortization of pension and other post-retirement prior service cost | (0.4 | ) | (0.4 | ) | (0.4 | ) | 0.8 |  | (0.4 | )
Changes in market value of derivative financial instruments | (0.3 | ) | (0.3 | ) | (0.3 | ) | 0.6 |  | (0.3 | )
Total comprehensive income (loss) | 504.8 |  | 480.2 |  | 561.6 |  | (1,033.8 | ) | 512.8 |
Less: Comprehensive income (loss) attributable to noncontrolling interest | — |  | — |  | 8.0 |  | — |  | 8.0 |
Comprehensive income (loss) attributable to Pentair plc | $ | 504.8 |  | $ | 480.2 |  | $ | 553.6 |  | $ | (1,033.8 | ) | $ | 504.8 |
Pentair plc and Subsidiaries Condensed Consolidating Balance Sheet December 31, 2013
In millions | Parent Company Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Assets
Current assets |  |  |  |  |
Cash and cash equivalents | $ | 0.5 |  | $ | 47.0 |  | $ | 208.5 |  | $ | — |  | $ | 256.0 |
Accounts and notes receivable, net | 2.9 |  | 4.0 |  | 1,341.7 |  | (63.6 | ) | $ | 1,285.0 |
Inventories | — |  | — |  | 1,195.1 |  | — |  | $ | 1,195.1 |
Other current assets | 1.4 |  | 0.6 |  | 359.6 |  | — |  | $ | 361.6 |
Current assets held for sale | — |  | — |  | 134.4 |  | — |  | $ | 134.4 |
Total current assets | 4.8 |  | 51.6 |  | 3,239.3 |  | (63.6 | ) | 3,232.1 |
Property, plant and equipment, net | — |  | — |  | 1,044.3 |  | — |  | 1,044.3 |
Other assets |  |  |  |  |
Investments in subsidiaries | 6,224.7 |  | 8,066.6 |  | — |  | (14,291.3 | ) | — |
Goodwill | — |  | — |  | 4,860.7 |  | — |  | 4,860.7 |
Intangibles, net | — |  | — |  | 1,749.9 |  | — |  | 1,749.9 |
Other non-current assets | 31.6 |  | 1,302.7 |  | 352.4 |  | (1,296.7 | ) | 390.0 |
Non-current assets held for sale | — |  | — |  | 466.3 |  | — |  | 466.3 |
Total other assets | 6,256.3 |  | 9,369.3 |  | 7,429.3 |  | (15,588.0 | ) | 7,466.9 |
Total assets | $ | 6,261.1 |  | $ | 9,420.9 |  | $ | 11,712.9 |  | $ | (15,651.6 | ) | $ | 11,743.3 |
Liabilities and Equity
Current liabilities |  |  |  |  |
Current maturities of long-term debt and short-term borrowings | $ | — |  | $ | — |  | $ | 2.5 |  | $ | — |  | $ | 2.5 |
Accounts payable | 48.1 |  | 8.6 |  | 583.8 |  | (63.6 | ) | 576.9 |
Employee compensation and benefits | 0.5 |  | — |  | 311.9 |  | — |  | 312.4 |
Other current liabilities | 99.6 |  | 11.7 |  | 534.6 |  | — |  | 645.9 |
Current liabilities held for sale | — |  | — |  | 72.5 |  | — |  | 72.5 |
Total current liabilities | 148.2 |  | 20.3 |  | 1,505.3 |  | (63.6 | ) | 1,610.2 |
Other liabilities |  |  |  |  |
Long-term debt | — |  | 2,401.9 |  | 1,442.7 |  | (1,296.7 | ) | 2,547.9 |
Pension and other post-retirement compensation and benefits | — |  | — |  | 320.2 |  | — |  | 320.2 |
Deferred tax liabilities | — |  | 2.2 |  | 554.8 |  | — |  | 557.0 |
Other non-current liabilities | 17.6 |  | — |  | 438.8 |  | — |  | 456.4 |
Non-current liabilities held for sale | — |  | — |  | 33.9 |  | — |  | 33.9 |
Total liabilities | 165.8 |  | 2,424.4 |  | 4,295.7 |  | (1,360.3 | ) | 5,525.6 |
Equity |  |  |  |  |
Shareholders’ equity attributable to Pentair plc and subsidiaries | 6,095.3 |  | 6,996.5 |  | 7,294.8 |  | (14,291.3 | ) | 6,095.3 |
Noncontrolling interest | — |  | — |  | 122.4 |  | — |  | 122.4 |
Total equity | 6,095.3 |  | 6,996.5 |  | 7,417.2 |  | (14,291.3 | ) | 6,217.7 |
Total liabilities and equity | $ | 6,261.1 |  | $ | 9,420.9 |  | $ | 11,712.9 |  | $ | (15,651.6 | ) | $ | 11,743.3 |
Pentair plc and Subsidiaries Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2013
In millions | Parent Company Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Operating activities |  |  |  |  |
Net cash provided by (used for) operating activities | $ | 534.2 |  | $ | 514.0 |  | $ | 977.5 |  | $ | (1,097.8 | ) | $ | 927.9 |
Investing activities |  |  |  |  |
Capital expenditures | — |  | — |  | (170.0 | ) | — |  | (170.0 | )
Proceeds from sale of property and equipment | — |  | — |  | 6.0 |  | — |  | 6.0 |
Proceeds from sale of businesses, net | — |  | — |  | 43.5 |  | — |  | 43.5 |
Acquisitions, net of cash acquired | — |  | — |  | (92.4 | ) | — |  | (92.4 | )
Other | — |  | — |  | 1.7 |  | — |  | 1.7 |
Net cash provided by (used for) investing activities | — |  | — |  | (211.2 | ) | — |  | (211.2 | )
Financing activities |  |  |  |  |
Net receipts of commercial paper and revolving long-term debt | — |  | 104.2 |  | — |  | — |  | 104.2 |
Proceeds from long-term debt | — |  | — |  | 0.7 |  | — |  | 0.7 |
Repayment of long-term debt | — |  | — |  | (7.4 | ) | — |  | (7.4 | )
Debt issuance costs | — |  | (1.4 | ) | — |  | — |  | (1.4 | )
Net change in advances to subsidiaries | (339.5 | ) | (569.8 | ) | (188.5 | ) | 1,097.8 |  | — |
Excess tax benefits from share-based compensation | — |  | — |  | 16.8 |  | — |  | 16.8 |
Shares issued to employees, net of shares withheld | — |  | — |  | 80.0 |  | — |  | 80.0 |
Repurchases of ordinary shares | — |  | — |  | (715.8 | ) | — |  | (715.8 | )
Dividends paid | (194.2 | ) | — |  | — |  | — |  | (194.2 | )
Distributions to noncontrolling interest | — |  | — |  | (2.0 | ) | — |  | (2.0 | )
Net cash provided by (used for) financing activities | (533.7 | ) | (467.0 | ) | (816.2 | ) | 1,097.8 |  | (719.1 | )
Effect of exchange rate changes on cash and cash equivalents | — |  | — |  | 21.0 |  | — |  | 21.0 |
Change in cash and cash equivalents | 0.5 |  | 47.0 |  | (28.9 | ) | — |  | 18.6 |
Cash and cash equivalents, beginning of year | — |  | — |  | 237.4 |  | — |  | 237.4 |
Cash and cash equivalents, end of year | $ | 0.5 |  | $ | 47.0 |  | $ | 208.5 |  | $ | — |  | $ | 256.0 |
Pentair plc and Subsidiaries Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2012
In millions | Parent Company Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Net sales | $ | — |  | $ | — |  | $ | 4,306.8 |  | $ | — |  | $ | 4,306.8 |
Cost of goods sold | — |  | — |  | 3,040.9 |  | — |  | 3,040.9 |
Gross profit | — |  | — |  | 1,265.9 |  | — |  | 1,265.9 |
Selling, general and administrative | 5.0 |  | (3.8 | ) | 1,116.5 |  | — |  | 1,117.7 |
Research and development | — |  | — |  | 92.3 |  | — |  | 92.3 |
Impairment of trade names | — |  | — |  | 60.7 |  | — |  | 60.7 |
Operating (loss) income | (5.0 | ) | 3.8 |  | (3.6 | ) | — |  | (4.8 | )
Loss (earnings) from continuing operations of investment in subsidiaries | 75.7 |  | 76.6 |  | — |  | (152.3 | ) | — |
Other (income) expense: |  |  |  |  |
Loss on early extinguishment of debt | — |  | — |  | 75.4 |  | — |  | 75.4 |
Equity income of unconsolidated subsidiaries | — |  | — |  | (2.3 | ) | — |  | (2.3 | )
Interest income | — |  | (9.2 | ) | (2.0 | ) | 9.2 |  | (2.0 | )
Interest expense | 0.1 |  | 10.2 |  | 69.1 |  | (9.2 | ) | 70.2 |
Income (loss) from continuing operations before income taxes and noncontrolling interest | (80.8 | ) | (73.8 | ) | (143.8 | ) | 152.3 |  | (146.1 | )
Provision (benefit) for income taxes | 0.7 |  | 1.1 |  | (69.0 | ) | — |  | (67.2 | )
Net income (loss) from continuing operations before noncontrolling interest | (81.5 | ) | (74.9 | ) | (74.8 | ) | 152.3 |  | (78.9 | )
Loss from discontinued operations, net of tax | — |  | — |  | (25.7 | ) | — |  | (25.7 | )
Earnings (loss) from discontinued operations of investment in subsidiaries | (25.7 | ) | (25.7 | ) | — |  | 51.4 |  | — |
Net income (loss) before noncontrolling interest | (107.2 | ) | (100.6 | ) | (100.5 | ) | 203.7 |  | (104.6 | )
Noncontrolling interest | — |  | — |  | 2.6 |  | — |  | 2.6 |
Net income (loss) attributable to Pentair plc | $ | (107.2 | ) | $ | (100.6 | ) | $ | (103.1 | ) | $ | 203.7 |  | $ | (107.2 | )
Net income (loss) from continuing operations attributable to Pentair plc | $ | (81.5 | ) | $ | (74.9 | ) | $ | (77.4 | ) | $ | 152.3 |  | $ | (81.5 | )
Comprehensive income (loss), net of tax |  |  |  |  |
Net income (loss) before noncontrolling interest | $ | (107.2 | ) | $ | (100.6 | ) | $ | (100.5 | ) | $ | 203.7 |  | $ | (104.6 | )
Changes in cumulative translation adjustment | 30.0 |  | 30.0 |  | 31.4 |  | (60.0 | ) | 31.4 |
Amortization of pension and other post-retirement prior service cost | (0.3 | ) | (0.3 | ) | (0.3 | ) | 0.6 |  | (0.3 | )
Changes in market value of derivative financial instruments | (3.6 | ) | (3.6 | ) | (3.6 | ) | 7.2 |  | (3.6 | )
Total comprehensive income (loss) | (81.1 | ) | (74.5 | ) | (73.0 | ) | 151.5 |  | (77.1 | )
Less: Comprehensive income (loss) attributable to noncontrolling interest | — |  | — |  | 4.0 |  | — |  | 4.0 |
Comprehensive income (loss) attributable to Pentair plc | $ | (81.1 | ) | $ | (74.5 | ) | $ | (77.0 | ) | $ | 151.5 |  | $ | (81.1 | )
Pentair plc and Subsidiaries Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2012
In millions | Parent Company Guarantor | Subsidiary Issuer | Non-guarantor Subsidiaries | Eliminations | Consolidated Total
Operating activities |  |  |  |  |
Net cash provided by (used for) operating activities | $ | (109.0 | ) | $ | (88.2 | ) | $ | 37.2 |  | $ | 203.7 |  | $ | 43.7 |
Investing activities |  |  |  |  |
Capital expenditures | — |  | — |  | (94.5 | ) | — |  | (94.5 | )
Proceeds from sale of property and equipment | — |  | — |  | 5.5 |  | — |  | 5.5 |
Acquisitions, net of cash acquired | — |  | 300.1 |  | 170.4 |  | — |  | 470.5 |
Other | — |  | — |  | (5.9 | ) | — |  | (5.9 | )
Net cash provided by (used for) investing activities | — |  | 300.1 |  | 75.5 |  | — |  | 375.6 |
Financing activities |  |  |  |  |
Net repayments of short-term borrowings | — |  | — |  | (3.7 | ) | — |  | (3.7 | )
Net receipts (repayments) of commercial paper and revolving long-term debt | — |  | 424.7 |  | (170.9 | ) | — |  | 253.8 |
Proceeds from long-term debt | — |  | 594.3 |  | — |  | — |  | 594.3 |
Repayment of long-term debt | — |  | — |  | (617.2 | ) | — |  | (617.2 | )
Debt issuance costs | — |  | (8.7 | ) | (1.0 | ) | — |  | (9.7 | )
Debt extinguishment costs | — |  | — |  | (74.8 | ) | — |  | (74.8 | )
Net change in advances to subsidiaries | 157.0 |  | (1,222.2 | ) | 1,268.9 |  | (203.7 | ) | — |
Excess tax benefits from share-based compensation | — |  | — |  | 5.0 |  | — |  | 5.0 |
Shares issued to employees, net of shares withheld | — |  | — |  | 68.2 |  | — |  | 68.2 |
Repurchases of ordinary shares | — |  | — |  | (334.2 | ) | — |  | (334.2 | )
Dividends paid | (48.0 | ) | — |  | (64.4 | ) | — |  | (112.4 | )
Distributions to noncontrolling interest | — |  | — |  | (1.6 | ) | — |  | (1.6 | )
Net cash provided by (used for) financing activities | 109.0 |  | (211.9 | ) | 74.3 |  | (203.7 | ) | (232.3 | )
Effect of exchange rate changes on cash and cash equivalents | — |  | — |  | 0.3 |  | — |  | 0.3 |
Change in cash and cash equivalents | — |  | — |  | 187.3 |  | — |  | 187.3 |
Cash and cash equivalents, beginning of year | — |  | — |  | 50.1 |  | — |  | 50.1 |
Cash and cash equivalents, end of year | $ | — |  | $ | — |  | $ | 237.4 |  | $ | — |  | $ | 237.4 |

X
- Definition The entire disclosure for condensed financial statements. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 810 -SubTopic 10 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=18733093&loc=d3e5614-111684 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 10 -Paragraph f -Article 3 + Details
Name: | us-gaap_CondensedFinancialStatementsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration