XML 88 R78.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Subsidiaries Financial Information - Condensed Income Statement (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Financial Statements, Captions [Line Items]        
Net sales $ 1,077,814 $ 957,931 $ 3,245,671 $ 2,806,218
Cost of sales (775,802) (704,728) (2,308,811) (2,009,345)
Gross profit 302,012 253,203 936,860 796,873
Total operating expenses (176,833) (151,537) (556,879) (467,338)
Income from operations 125,179 101,666 379,981 329,535
Interest (expense) income, net (23,713) (20,038) (75,917) (57,460)
Other income (expense), net 1,201 (443) 5,958 5,304
Equity earnings (loss) 0 0 0 0
Income from operations before income taxes 102,667 81,185 310,022 277,379
Income tax expense (16,598) (12,746) (53,225) (64,776)
Net income 86,069 68,439 256,797 212,603
Less: Net loss (gain) attributable to noncontrolling interest 1,670 (1,040) 3,724 710
Net income attributable to Wabtec shareholders 87,739 67,399 260,521 213,313
Comprehensive income attributable to Wabtec shareholders 38,207 160,019 99,780 500,988
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Net sales (60,397) (28,421) (178,943) (85,791)
Cost of sales 34,238 15,557 105,071 59,386
Gross profit (26,159) (12,864) (73,872) (26,405)
Total operating expenses 0 0 0 0
Income from operations (26,159) (12,864) (73,872) (26,405)
Interest (expense) income, net 0 0 0 0
Other income (expense), net 0 0 0 0
Equity earnings (loss) (188,886) (145,694) (635,205) (428,169)
Income from operations before income taxes (215,045) (158,558) (709,077) (454,574)
Income tax expense 0 0 0 0
Net income (215,045) (158,558) (709,077) (454,574)
Less: Net loss (gain) attributable to noncontrolling interest 0 0 0 0
Net income attributable to Wabtec shareholders (215,045) (158,558) (709,077) (454,574)
Comprehensive income attributable to Wabtec shareholders (215,045) (158,558) (709,077) (454,574)
Parent        
Condensed Financial Statements, Captions [Line Items]        
Net sales 169,445 134,905 499,172 417,156
Cost of sales (122,946) (111,774) (364,523) (311,037)
Gross profit 46,499 23,131 134,649 106,119
Total operating expenses (37,090) (22,886) (122,497) (80,478)
Income from operations 9,409 245 12,152 25,641
Interest (expense) income, net (23,012) (20,295) (75,140) (55,783)
Other income (expense), net (1,479) 1,520 7,733 6,863
Equity earnings (loss) 97,128 80,874 330,978 246,103
Income from operations before income taxes 82,046 62,344 275,723 222,824
Income tax expense 5,693 5,056 (15,202) (9,511)
Net income 87,739 67,400 260,521 213,313
Less: Net loss (gain) attributable to noncontrolling interest 0 0 0 0
Net income attributable to Wabtec shareholders 87,739 67,400 260,521 213,313
Comprehensive income attributable to Wabtec shareholders 87,867 66,815 261,156 214,483
Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 118,516 89,881 374,599 288,312
Cost of sales (75,021) (53,692) (236,699) (177,593)
Gross profit 43,495 36,189 137,900 110,719
Total operating expenses (14,746) (12,714) (40,687) (37,783)
Income from operations 28,749 23,475 97,213 72,936
Interest (expense) income, net 3,212 2,811 9,291 8,041
Other income (expense), net 1 0 (678) (229)
Equity earnings (loss) 91,758 64,820 304,227 182,066
Income from operations before income taxes 123,720 91,106 410,053 262,814
Income tax expense (2) 0 (2) 0
Net income 123,718 91,106 410,051 262,814
Less: Net loss (gain) attributable to noncontrolling interest 0 0 0 0
Net income attributable to Wabtec shareholders 123,718 91,106 410,051 262,814
Comprehensive income attributable to Wabtec shareholders 123,718 91,106 410,051 262,814
Non-Guarantors        
Condensed Financial Statements, Captions [Line Items]        
Net sales 850,250 761,566 2,550,843 2,186,541
Cost of sales (612,073) (554,819) (1,812,660) (1,580,101)
Gross profit 238,177 206,747 738,183 606,440
Total operating expenses (124,997) (115,937) (393,695) (349,077)
Income from operations 113,180 90,810 344,488 257,363
Interest (expense) income, net (3,913) (2,554) (10,068) (9,718)
Other income (expense), net 2,679 (1,963) (1,097) (1,330)
Equity earnings (loss) 0 0 0 0
Income from operations before income taxes 111,946 86,293 333,323 246,315
Income tax expense (22,289) (17,802) (38,021) (55,265)
Net income 89,657 68,491 295,302 191,050
Less: Net loss (gain) attributable to noncontrolling interest 1,670 (1,040) 3,724 710
Net income attributable to Wabtec shareholders 91,327 67,451 299,026 191,760
Comprehensive income attributable to Wabtec shareholders $ 41,667 $ 160,656 $ 137,650 $ 478,265