XML 24 R81.htm IDEA: XBRL DOCUMENT v3.20.1
Guarantor Subsidiaries Financial Information - Income Statement (Details) - USD ($)
$ in Millions
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Condensed Financial Statements, Captions [Line Items]    
Total net sales $ 1,929.9 $ 1,593.6
Total cost of sales (1,351.2) (1,204.6)
Gross profit 578.7 389.0
Total operating expenses (361.4) (321.7)
Income from operations 217.3 67.3
Interest expense, net (53.3) (44.6)
Other expense, net (14.8) (8.2)
Equity earnings (loss) 0.0 0.0
Income from operations before income taxes 149.2 14.5
Income tax (expense) benefit (38.0) (18.5)
Net income (loss) 111.2 (4.0)
Less: Net loss (gain) attributable to noncontrolling interest 0.4 (0.5)
Net income (loss) attributable to Wabtec shareholders 111.6 (4.5)
Comprehensive income (loss) attributable to Wabtec shareholders (66.4) (56.9)
Elimination    
Condensed Financial Statements, Captions [Line Items]    
Total net sales (506.5) (55.5)
Total cost of sales 404.6 33.1
Gross profit (101.9) (22.4)
Total operating expenses 0.0 0.0
Income from operations (101.9) (22.4)
Interest expense, net 0.0 0.0
Other expense, net 0.0 0.0
Equity earnings (loss) (334.8) (171.3)
Income from operations before income taxes (436.7) (193.7)
Income tax (expense) benefit 0.0 0.0
Net income (loss) (436.7) (193.7)
Less: Net loss (gain) attributable to noncontrolling interest 0.0 0.0
Net income (loss) attributable to Wabtec shareholders (436.7) (193.7)
Comprehensive income (loss) attributable to Wabtec shareholders (436.7) (193.7)
Parent | Reportable Legal Entities    
Condensed Financial Statements, Captions [Line Items]    
Total net sales 168.4 193.1
Total cost of sales (128.6) (157.7)
Gross profit 39.8 35.4
Total operating expenses (53.4) (97.5)
Income from operations (13.6) (62.1)
Interest expense, net (51.1) (41.6)
Other expense, net (32.8) 20.3
Equity earnings (loss) 220.7 91.5
Income from operations before income taxes 123.2 8.1
Income tax (expense) benefit (11.7) (12.5)
Net income (loss) 111.5 (4.4)
Less: Net loss (gain) attributable to noncontrolling interest 0.0 0.0
Net income (loss) attributable to Wabtec shareholders 111.5 (4.4)
Comprehensive income (loss) attributable to Wabtec shareholders 111.5 (4.4)
Guarantors | Reportable Legal Entities    
Condensed Financial Statements, Captions [Line Items]    
Total net sales 903.0 128.8
Total cost of sales (748.1) (82.0)
Gross profit 154.9 46.8
Total operating expenses (63.8) (15.3)
Income from operations 91.1 31.5
Interest expense, net 2.4 3.5
Other expense, net 49.8 (2.5)
Equity earnings (loss) 114.1 79.8
Income from operations before income taxes 257.4 112.3
Income tax (expense) benefit 22.1 0.0
Net income (loss) 279.5 112.3
Less: Net loss (gain) attributable to noncontrolling interest 0.0 0.0
Net income (loss) attributable to Wabtec shareholders 279.5 112.3
Comprehensive income (loss) attributable to Wabtec shareholders 279.5 112.3
Non-Guarantors | Reportable Legal Entities    
Condensed Financial Statements, Captions [Line Items]    
Total net sales 1,365.0 1,327.2
Total cost of sales (879.1) (998.0)
Gross profit 485.9 329.2
Total operating expenses (244.2) (208.9)
Income from operations 241.7 120.3
Interest expense, net (4.6) (6.5)
Other expense, net (31.8) (26.0)
Equity earnings (loss) 0.0 0.0
Income from operations before income taxes 205.3 87.8
Income tax (expense) benefit (48.4) (6.0)
Net income (loss) 156.9 81.8
Less: Net loss (gain) attributable to noncontrolling interest 0.4 (0.5)
Net income (loss) attributable to Wabtec shareholders 157.3 81.3
Comprehensive income (loss) attributable to Wabtec shareholders $ (20.7) $ 28.9