XML 227 R196.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Subsidiaries Financial Information - Condensed Income Statement (Q3) (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
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) $ (2,816,443) $ (2,006,949) $ (2,260,182)
Gross profit 302,012 $ 268,440 253,203 $ 273,963 $ 269,707 $ 219,189 $ 212,481 $ 237,389 $ 255,180 936,860 796,873 1,065,313 924,239 1,047,816
Total operating expenses (176,833)   (151,537)             (556,879) (467,338) (644,234) (467,632) (438,962)
Income from operations 125,179 91,545 101,666 113,356 114,512 62,623 119,400 132,375 142,209 379,981 329,535 421,079 456,607 608,854
Interest (expense) income, net (23,713)   (20,038)             (75,917) (57,460) (77,884) (50,298) (27,254)
Other income (expense), net 1,201   (443)             5,958 5,304 8,868 6,528 3,768
Equity earnings (loss) 0   0             0 0 0 0 0
Income from operations before income taxes 102,667   81,185             310,022 277,379 352,063 412,837 585,368
Income tax expense (16,598)   (12,746)             (53,225) (64,776) (89,773) (99,433) (186,740)
Net income 86,069   68,439             256,797 212,603 262,290 313,404 398,628
Less: Net loss (gain) attributable to noncontrolling interest 1,670   (1,040)             3,724 710 (29) (8,517) 0
Net income attributable to Wabtec shareholders 87,739 $ 48,948 67,399 $ 72,025 $ 73,889 $ 46,328 $ 82,428 $ 90,485 $ 94,163 260,521 213,313 262,261 304,887 398,628
Comprehensive income attributable to Wabtec shareholders 38,207   160,019             99,780 500,988 596,874 202,001 281,395
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 98,720 98,125 82,801
Gross profit (26,159)   (12,864)             (73,872) (26,405) (30,605) (43,825) (62,213)
Total operating expenses 0   0             0 0 0 0 0
Income from operations (26,159)   (12,864)             (73,872) (26,405) (30,605) (43,825) (62,213)
Interest (expense) income, net 0   0             0 0 0 0 0
Other income (expense), net 0   0             0 0 0 0 0
Equity earnings (loss) (188,886)   (145,694)             (635,205) (428,169) (733,682) (614,834) (723,306)
Income from operations before income taxes (215,045)   (158,558)             (709,077) (454,574) (764,287) (658,659) (785,519)
Income tax expense 0   0             0 0 0 0 0
Net income (215,045)   (158,558)             (709,077) (454,574) (764,287) (658,659) (785,519)
Less: Net loss (gain) attributable to noncontrolling interest 0   0             0 0 0 0 0
Net income attributable to Wabtec shareholders (215,045)   (158,558)             (709,077) (454,574) (764,287) (658,659) (785,519)
Comprehensive income attributable to Wabtec shareholders (215,045)   (158,558)             (709,077) (454,574) (764,287) (658,659) (785,519)
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) (440,911) (473,700) (531,269)
Gross profit 46,499   23,131             134,649 106,119 136,486 168,109 211,993
Total operating expenses (37,090)   (22,886)             (122,497) (80,478) (114,199) (142,817) (142,310)
Income from operations 9,409   245             12,152 25,641 22,287 25,292 69,683
Interest (expense) income, net (23,012)   (20,295)             (75,140) (55,783) (76,823) (38,843) (28,312)
Other income (expense), net (1,479)   1,520             7,733 6,863 10,020 25,254 27,733
Equity earnings (loss) 97,128   80,874             330,978 246,103 416,068 322,650 506,903
Income from operations before income taxes 82,046   62,344             275,723 222,824 371,552 334,353 576,007
Income tax expense 5,693   5,056             (15,202) (9,511) (109,294) (29,466) (177,379)
Net income 87,739   67,400             260,521 213,313 262,258 304,887 398,628
Less: Net loss (gain) attributable to noncontrolling interest 0   0             0 0 0 0 0
Net income attributable to Wabtec shareholders 87,739   67,400             260,521 213,313 262,258 304,887 398,628
Comprehensive income attributable to Wabtec shareholders 87,867   66,815             261,156 214,483 263,907 305,180 409,734
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) (255,792) (280,973) (311,911)
Gross profit 43,495   36,189             137,900 110,719 142,428 154,891 367,555
Total operating expenses (14,746)   (12,714)             (40,687) (37,783) (50,902) (50,361) (36,358)
Income from operations 28,749   23,475             97,213 72,936 91,526 104,530 331,197
Interest (expense) income, net 3,212   2,811             9,291 8,041 10,916 9,294 8,406
Other income (expense), net 1   0             (678) (229) 274 (1,689) (3,711)
Equity earnings (loss) 91,758   64,820             304,227 182,066 317,614 292,184 216,403
Income from operations before income taxes 123,720   91,106             410,053 262,814 420,330 404,319 552,295
Income tax expense (2)   0             (2) 0 18,762 (52,308) 8,760
Net income 123,718   91,106             410,051 262,814 439,092 352,011 561,055
Less: Net loss (gain) attributable to noncontrolling interest 0   0             0 0 0 0 0
Net income attributable to Wabtec shareholders 123,718   91,106             410,051 262,814 439,092 352,011 561,055
Comprehensive income attributable to Wabtec shareholders 123,718   91,106             410,051 262,814 439,092 352,011 561,055
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) (2,218,460) (1,350,401) (1,499,803)
Gross profit 238,177   206,747             738,183 606,440 817,004 645,064 530,481
Total operating expenses (124,997)   (115,937)             (393,695) (349,077) (479,133) (274,454) (260,294)
Income from operations 113,180   90,810             344,488 257,363 337,871 370,610 270,187
Interest (expense) income, net (3,913)   (2,554)             (10,068) (9,718) (11,977) (20,749) (7,348)
Other income (expense), net 2,679   (1,963)             (1,097) (1,330) (1,426) (17,037) (20,254)
Equity earnings (loss) 0   0             0 0 0 0 0
Income from operations before income taxes 111,946   86,293             333,323 246,315 324,468 332,824 242,585
Income tax expense (22,289)   (17,802)             (38,021) (55,265) 759 (17,659) (18,121)
Net income 89,657   68,491             295,302 191,050 325,227 315,165 224,464
Less: Net loss (gain) attributable to noncontrolling interest 1,670   (1,040)             3,724 710 (29) (8,517) 0
Net income attributable to Wabtec shareholders 91,327   67,451             299,026 191,760 325,198 306,648 224,464
Comprehensive income attributable to Wabtec shareholders $ 41,667   $ 160,656             $ 137,650 $ 478,265 $ 658,162 $ 203,469 $ 96,125