XML 34 R80.htm IDEA: XBRL DOCUMENT v3.19.3
Guarantor Subsidiaries Financial Information - Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Condensed Financial Statements, Captions [Line Items]        
Total net sales $ 2,001.7 $ 1,077.8 $ 5,831.6 $ 3,245.7
Total cost of sales (1,402.3) (775.8) (4,228.5) (2,308.8)
Gross profit 599.4 302.0 1,603.1 936.9
Total operating expenses (430.3) (176.8) (1,166.1) (556.9)
Income from operations 169.1 125.2 437.0 380.0
Interest expense, net (57.7) (23.7) (160.8) (75.9)
Other income (expense), net 1.9 1.2 (4.1) 6.0
Equity earnings (loss) 0.0 0.0 0.0 0.0
Income from operations before income taxes 113.3 102.7 272.1 310.1
Income tax benefit (expense) (22.7) (16.6) (82.6) (53.2)
Net income 90.6 86.1 189.5 256.9
Less: Net loss attributable to noncontrolling interest 0.5 1.6 1.5 3.7
Net income attributable to Wabtec shareholders 91.1 87.7 191.0 260.6
Comprehensive income attributable to Wabtec shareholders (88.3) 38.2 (21.0) 99.9
Elimination        
Condensed Financial Statements, Captions [Line Items]        
Total net sales (451.9) (60.4) (994.3) (178.9)
Total cost of sales 362.0 34.2 775.3 105.1
Gross profit (89.9) (26.2) (219.0) (73.8)
Total operating expenses 0.0 0.0 0.0 0.0
Income from operations (89.9) (26.2) (219.0) (73.8)
Interest expense, net 0.0 0.0 0.0 0.0
Other income (expense), net 0.0 0.0 0.0 0.0
Equity earnings (loss) (141.9) (188.9) (582.9) (635.2)
Income from operations before income taxes (231.8) (215.1) (801.9) (709.0)
Income tax benefit (expense) 0.0 0.0 0.0 0.0
Net income (231.8) (215.1) (801.9) (709.0)
Less: Net loss attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Wabtec shareholders (231.8) (215.1) (801.9) (709.0)
Comprehensive income attributable to Wabtec shareholders (231.8) (215.1) (801.9) (709.0)
Parent | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Total net sales 174.3 169.4 553.1 499.2
Total cost of sales (126.6) (122.9) (428.5) (364.5)
Gross profit 47.7 46.5 124.6 134.7
Total operating expenses (70.9) (37.1) (235.9) (122.5)
Income from operations (23.2) 9.4 (111.3) 12.2
Interest expense, net (58.8) (23.0) (159.8) (75.1)
Other income (expense), net 23.0 (1.5) 44.6 7.7
Equity earnings (loss) 125.1 97.1 402.4 331.0
Income from operations before income taxes 66.1 82.0 175.9 275.8
Income tax benefit (expense) 24.9 5.7 14.9 (15.2)
Net income 91.0 87.7 190.8 260.6
Less: Net loss attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Wabtec shareholders 91.0 87.7 190.8 260.6
Comprehensive income attributable to Wabtec shareholders 91.0 87.7 190.8 261.2
Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Total net sales 900.4 118.5 2,133.9 374.6
Total cost of sales (617.8) (75.0) (1,520.1) (236.7)
Gross profit 282.6 43.5 613.8 137.9
Total operating expenses (80.7) (14.7) (177.9) (40.7)
Income from operations 201.9 28.8 435.9 97.2
Interest expense, net 3.3 3.2 9.9 9.3
Other income (expense), net (9.3) 0.0 (16.0) (0.7)
Equity earnings (loss) 16.8 91.8 180.5 304.2
Income from operations before income taxes 212.7 123.8 610.3 410.0
Income tax benefit (expense) (35.3) 0.0 (77.9) 0.0
Net income 177.4 123.8 532.4 410.0
Less: Net loss attributable to noncontrolling interest 0.0 0.0 0.0 0.0
Net income attributable to Wabtec shareholders 177.4 123.8 532.4 410.0
Comprehensive income attributable to Wabtec shareholders 177.4 123.8 532.4 410.0
Non-Guarantors | Reportable Legal Entities        
Condensed Financial Statements, Captions [Line Items]        
Total net sales 1,378.9 850.3 4,138.9 2,550.8
Total cost of sales (1,019.9) (612.1) (3,055.2) (1,812.7)
Gross profit 359.0 238.2 1,083.7 738.1
Total operating expenses (278.7) (125.0) (752.3) (393.7)
Income from operations 80.3 113.2 331.4 344.4
Interest expense, net (2.2) (3.9) (10.9) (10.1)
Other income (expense), net (11.8) 2.7 (32.7) (1.0)
Equity earnings (loss) 0.0 0.0 0.0 0.0
Income from operations before income taxes 66.3 112.0 287.8 333.3
Income tax benefit (expense) (12.3) (22.3) (19.6) (38.0)
Net income 54.0 89.7 268.2 295.3
Less: Net loss attributable to noncontrolling interest 0.5 1.6 1.5 3.7
Net income attributable to Wabtec shareholders 54.5 91.3 269.7 299.0
Comprehensive income attributable to Wabtec shareholders $ (124.9) $ 41.8 $ 57.7 $ 137.7