XML 86 R74.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor Subsidiaries Financial Information - Condensed Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 932,253 $ 723,601 $ 1,848,287 $ 1,495,632
Cost of sales (658,290) (486,212) (1,304,617) (1,003,063)
Gross profit 273,963 237,389 543,670 492,569
Total operating expenses (160,262) (104,105) (315,111) (217,104)
Income from operations 113,701 133,284 228,559 275,465
Interest expense, net (15,420) (4,969) (33,132) (9,840)
Other income (expense), net (1,552) (1,229) 767 (1,075)
Equity earnings (loss) 0 0 0 0
Income from operations before income taxes 96,729 127,086 196,194 264,550
Income tax expense (24,569) (36,601) (52,030) (79,902)
Net income 72,160 90,485 144,164 184,648
Less: Net (gain) loss attributable to noncontrolling interest (135) 0 1,750 0
Net income attributable to Wabtec shareholders 72,025 90,485 145,914 184,648
Comprehensive income attributable to Wabtec shareholders 219,125 49,236 340,967 171,021
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Net sales (32,487) (101,033) (64,097) (78,886)
Cost of sales 23,808 63,754 48,004 49,071
Gross profit (8,679) (37,279) (16,093) (29,815)
Total operating expenses 0 0 0 0
Income from operations (8,679) (37,279) (16,093) (29,815)
Interest expense, net 0 0 0 0
Other income (expense), net 0 0 0 0
Equity earnings (loss) (135,150) (155,049) (215,377) (306,769)
Income from operations before income taxes (143,829) (192,328) (231,470) (336,584)
Income tax expense 0 0 0 0
Net income (143,829) (192,328) (231,470) (336,584)
Less: Net (gain) loss attributable to noncontrolling interest 0 0 0 0
Net income attributable to Wabtec shareholders (143,829) (192,328) (231,470) (336,584)
Comprehensive income attributable to Wabtec shareholders (143,829) (192,328) (231,470) (336,584)
Parent        
Condensed Financial Statements, Captions [Line Items]        
Net sales 137,708 161,632 282,251 338,619
Cost of sales (100,311) (118,079) (199,262) (247,160)
Gross profit 37,397 43,553 82,989 91,459
Total operating expenses (32,954) (29,063) (57,247) (66,938)
Income from operations 4,443 14,490 25,742 24,521
Interest expense, net (18,732) (7,085) (33,343) (13,754)
Other income (expense), net (10,228) 223 2,854 11,040
Equity earnings (loss) 96,944 108,929 165,229 221,950
Income from operations before income taxes 72,427 116,557 160,482 243,757
Income tax expense (402) (26,074) (14,567) (59,108)
Net income 72,025 90,483 145,915 184,649
Less: Net (gain) loss attributable to noncontrolling interest 0 0 0 0
Net income attributable to Wabtec shareholders 72,025 90,483 145,915 184,649
Comprehensive income attributable to Wabtec shareholders 72,921 90,182 147,668 183,369
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 250,065 349,763 508,777 606,676
Cost of sales (159,789) (221,854) (327,395) (374,815)
Gross profit 90,276 127,909 181,382 231,861
Total operating expenses (30,072) (30,596) (59,944) (62,948)
Income from operations 60,204 97,313 121,438 168,913
Interest expense, net 2,251 1,596 4,411 3,321
Other income (expense), net (617) 611 (1,877) (3,870)
Equity earnings (loss) 38,206 46,120 50,148 84,819
Income from operations before income taxes 100,044 145,640 174,120 253,183
Income tax expense 124 (947) (17) (1,947)
Net income 100,168 144,693 174,103 251,236
Less: Net (gain) loss attributable to noncontrolling interest 157 0 157 0
Net income attributable to Wabtec shareholders 100,325 144,693 174,260 251,236
Comprehensive income attributable to Wabtec shareholders 100,326 144,691 174,261 251,236
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 576,967 313,239 1,121,356 629,223
Cost of sales (421,998) (210,033) (825,964) (430,159)
Gross profit 154,969 103,206 295,392 199,064
Total operating expenses (97,236) (44,446) (197,920) (87,218)
Income from operations 57,733 58,760 97,472 111,846
Interest expense, net 1,061 520 (4,200) 593
Other income (expense), net 9,293 (2,063) (210) (8,245)
Equity earnings (loss) 0 0 0 0
Income from operations before income taxes 68,087 57,217 93,062 104,194
Income tax expense (24,291) (9,580) (37,446) (18,847)
Net income 43,796 47,637 55,616 85,347
Less: Net (gain) loss attributable to noncontrolling interest (292) 0 1,593 0
Net income attributable to Wabtec shareholders 43,504 47,637 57,209 85,347
Comprehensive income attributable to Wabtec shareholders $ 189,707 $ 6,691 $ 250,508 $ 73,000