INSERTING and REPLACING Wabtec Reports Second Quarter 2020 Results; Provides Guidance for 2020
-
Delivered Strong GAAP Cash Flow from Operations of
$311 Million -
Second Quarter Reported GAAP Earnings Per Share of
$0.46 ; Adjusted EPS of$0.87 -
Second Quarter Reported GAAP Income from Operations of
$159 Million (9.2% Margin); Adjusted Income from Operations of$262 Million (15.1% Margin) -
Over
$70 Million in Net Synergies Realized Year-To-Date; On-track to deliver$150 Million Net Synergies in 2020
The corrected release reads:
WABTEC REPORTS SECOND QUARTER 2020 RESULTS; PROVIDES GUIDANCE FOR 2020
-
Delivered Strong GAAP Cash Flow from Operations of
$311 Million -
Second Quarter Reported GAAP Earnings Per Share of
$0.46 ; Adjusted EPS of$0.87 -
Second Quarter Reported GAAP Income from Operations of
$159 Million (9.2% Margin); Adjusted Income from Operations of$262 Million (15.1% Margin) -
Over
$70 Million in Net Synergies Realized Year-To-Date; On-track to deliver$150 Million Net Synergies in 2020
“Wabtec will continue to take prudent action to navigate the evolving environment and we remain confident in the long-term fundamentals and strategy for the company. Our strong backlog, recurring service revenues, aftermarket reach, significant installed base, technology differentiation, international footprint and globally diverse business model position the company to deliver long-term sustainable value for our customers, shareholders and employees.”
2020 Financial Guidance
- Although significant uncertainty remains surrounding the impact of the COVID-19 pandemic, based upon the Company's operational experience during the first six months of 2020, we have determined to provide certain annual guidance at this time. 2020 financial guidance assumes that there are not material escalations in the severity or duration of the COVID-19 pandemic nor the restrictive measures implemented in response to the pandemic.
-
Wabtec provided 2020 sales guidance to a range of$7.3 billion to$7.6 billion , GAAP earnings per diluted share guidance to between$2.05 to$2.35 and adjusted earnings per diluted share to between$3.50 to$3.80 . The adjusted guidance excludes estimated expenses for restructuring, transaction and amortization expenses. -
With aggressive cost actions and synergies stemming from the
Wabtec and GE Transportation merger on-track, we expect to see a net synergy benefit of over$150 million in 2020. For full year 2020,Wabtec expects cash flow conversion to be greater than 90 percent including over$130 million of cash outflows related to prior restructuring, transaction and litigation costs.Wabtec defines cash conversion as GAAP cash flow from operations divided by GAAP net income plus depreciation and amortization.
2020 Second Quarter Consolidated Results
-
Sales were
$1.7 billion versus$2.2 billion in the same period a year ago. The decrease compared to the year-ago quarter was primarily driven by lower sales in Freight Equipment, Services, Components and Transit sales, along with unfavorable changes in foreign currency exchange rates. -
Income from operations was
$159 million (9.2 percent of sales) and adjusted income from operations was$262 million (15.1 percent of sales), which was unfavorably impacted by lower sales in Freight and Transit primarily due to COVID-19 pandemic disruptions. Adjusted income from operations excluded pre-tax expenses of$103 million , of which$72 million is for non-cash amortization expense and$31 million is for restructuring and transaction costs (see reconciliation table). -
Net interest expense was
$51 million and other income (expense) was$6 million of income. - The reported and adjusted effective tax rate for the quarter was 24.9 percent.
-
Earnings per diluted share were
$0.46 and adjusted earnings per diluted share were$0.87 (see reconciliation table). Adjusted earnings per diluted share excluded after-tax expenses of$0.41 as follows:$0.29 for non-cash amortization expense; and$0.12 for transaction and restructuring (see reconciliation table). -
EBITDA, which
Wabtec defines as earnings before interest, taxes, depreciation and amortization was$282 million and adjusted EBITDA was$313 million . Adjusted EBITDA excluded pre-tax expenses of$31 million for transaction and restructuring costs (see reconciliation table).
2020 Second Quarter Segment Results
-
Freight segment sales of
$1.2 billion decreased by 21 percent from the year-ago quarter or$322 million . The decrease was due to lower organic sales of$315 million and unfavorable changes in foreign currency exchange rates of$26 million , offset somewhat by$19 million of sales from acquisitions. Freight segment organic sales were primarily impacted by disruption due to the COVID-19 pandemic resulting in lower deliveries of locomotives and components for freight cars, offset somewhat by sales growth inDigital Electronics . -
Freight segment income from operations of
$142 million (or 11.7 percent of segment sales) decreased from the year-ago quarter by$26 million primarily as a result of lower sales, offset somewhat by lower operating costs and SG&A expense. Excluding restructuring and transaction expenses of$20 million and non-cash amortization expense of$68 million , Freight segment adjusted income from operations as a percent of sales was 19.0 percent. -
Transit segment sales of
$533 million decreased by 25 percent from the year-ago quarter or$177 million . The decrease was due to lower organic sales of$160 million and unfavorable changes in foreign currency exchange rates of$18 million . Transit segment sales were negatively impacted by lower original equipment and after-market sales primarily related to the disruption caused by the COVID-19 pandemic. -
Transit segment income from operations of
$40 million (or 7.5 percent of segment sales) decreased from the year-ago quarter by$22 million as a result of lower volumes and disruption on operations due to the COVID-19 pandemic. Excluding restructuring and non-cash amortization expense of$11 million , Transit segment adjusted income from operations as a percent of sales was 9.6 percent.
Cash Flow and Liquidity Summary
-
The company generated cash from operations of
$311 million for the second quarter compared to cash provided by operations of$413 million in the year-ago quarter, with the decrease primarily from changes in working capital. -
At quarter end, the company had cash and cash equivalents of
$588 million and debt of$4.5 billion . At the quarter end, the company’s total available liquidity, which includes$588 million in cash and cash equivalents plus$1.3 billion available under current credit facilities, was$1.9 billion .
Backlog
At
Conference Call Information
About
Information about non-GAAP Financial Information and Forward-Looking Statements
Wabtec’s earnings release and 2020 financial guidance mentions certain non-GAAP financial performance measures, including adjusted gross profit, adjusted operating expenses, adjusted operating margin, EBITDA, adjusted EBITDA, adjusted effective tax rate, adjusted income tax expense, adjusted income from operations, adjusted interest, other expense and adjusted earnings per diluted share and cash conversion rate.
This communication contains “forward-looking” statements as that term is defined in Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended by the Private Securities Litigation Reform Act of 1995, including statements regarding the acquisition by
Appendix A |
||||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF INCOME | ||||||||||||||||
FOR THE THREE AND SIX MONTHS ENDED |
||||||||||||||||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA) | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
Three Months ended | Three Months ended | For the | For the | |||||||||||||
June | June | Six Months | Six Months | |||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Net sales |
$ |
1,737.4 |
|
$ |
2,236.3 |
|
$ |
3,667.3 |
|
$ |
3,829.9 |
|
||||
Cost of sales |
|
(1,250.7 |
) |
|
(1,621.6 |
) |
|
(2,601.9 |
) |
|
(2,826.2 |
) |
||||
Gross profit |
|
486.7 |
|
|
614.7 |
|
|
1,065.4 |
|
|
1,003.7 |
|
||||
Gross profit as a % of |
|
28.0 |
% |
|
27.5 |
% |
|
29.1 |
% |
|
26.2 |
% |
||||
Selling, general and administrative expenses |
|
(216.8 |
) |
|
(290.9 |
) |
|
(460.2 |
) |
|
(550.7 |
) |
||||
Engineering expenses |
|
(38.2 |
) |
|
(57.2 |
) |
|
(87.2 |
) |
|
(91.7 |
) |
||||
Amortization expense |
|
(72.3 |
) |
|
(66.0 |
) |
|
(141.3 |
) |
|
(93.4 |
) |
||||
Total operating expenses |
|
(327.3 |
) |
|
(414.1 |
) |
|
(688.7 |
) |
|
(735.8 |
) |
||||
Operating expenses as a % of |
|
18.8 |
% |
|
18.5 |
% |
|
18.8 |
% |
|
19.2 |
% |
||||
Income from operations |
|
159.4 |
|
|
200.6 |
|
|
376.7 |
|
|
267.9 |
|
||||
Income from operations as a % of |
|
9.2 |
% |
|
9.0 |
% |
|
10.3 |
% |
|
7.0 |
% |
||||
Interest expense, net |
|
(51.4 |
) |
|
(58.5 |
) |
|
(104.7 |
) |
|
(103.0 |
) |
||||
Other income (expense), net |
|
6.3 |
|
|
2.1 |
|
|
(8.5 |
) |
|
(6.1 |
) |
||||
Income from operations before income taxes |
|
114.3 |
|
|
144.2 |
|
|
263.5 |
|
|
158.8 |
|
||||
Income tax expense |
|
(28.5 |
) |
|
(41.5 |
) |
|
(66.5 |
) |
|
(60.0 |
) |
||||
Effective tax rate |
|
24.9 |
% |
|
28.7 |
% |
|
25.2 |
% |
|
37.7 |
% |
||||
Net income |
|
85.8 |
|
|
102.7 |
|
|
197.0 |
|
|
98.8 |
|
||||
Less: Net loss attributable to noncontrolling interest |
|
1.0 |
|
|
1.4 |
|
|
1.4 |
|
|
0.9 |
|
||||
Net income attributable to |
$ |
86.8 |
|
$ |
104.1 |
|
$ |
198.4 |
|
$ |
99.7 |
|
||||
Earnings Per Common Share | ||||||||||||||||
Basic | ||||||||||||||||
Net income attributable to |
$ |
0.46 |
|
$ |
0.58 |
|
$ |
1.04 |
|
$ |
0.66 |
|
||||
Diluted | ||||||||||||||||
Net income attributable to |
$ |
0.46 |
|
$ |
0.54 |
|
$ |
1.04 |
|
$ |
0.61 |
|
||||
Basic |
|
189.8 |
|
|
177.3 |
|
|
190.3 |
|
|
149.6 |
|
||||
Diluted |
|
190.2 |
|
|
191.5 |
|
|
190.8 |
|
|
162.2 |
|
||||
Segment Information | ||||||||||||||||
Freight |
$ |
1,204.7 |
|
$ |
1,526.3 |
|
$ |
2,505.7 |
|
$ |
2,441.8 |
|
||||
Freight Income from Operations |
$ |
141.5 |
|
$ |
167.5 |
|
$ |
303.2 |
|
$ |
248.4 |
|
||||
Freight Operating Margin |
|
11.7 |
% |
|
11.0 |
% |
|
12.1 |
% |
|
10.2 |
% |
||||
Transit |
$ |
532.7 |
|
$ |
710.0 |
|
$ |
1,161.6 |
|
$ |
1,388.1 |
|
||||
Transit Income from Operations |
$ |
40.2 |
|
$ |
62.6 |
|
$ |
108.8 |
|
$ |
122.5 |
|
||||
Transit Operating Margin |
|
7.5 |
% |
|
8.8 |
% |
|
9.4 |
% |
|
8.8 |
% |
||||
Backlog Information (Note: 12-month is a sub-set of total) |
||||||||||||||||
Freight Total |
$ |
17,969.8 |
|
$ |
18,099.6 |
|
||||||||||
Transit Total |
|
3,432.8 |
|
|
3,431.3 |
|
||||||||||
Wabtec Total |
$ |
21,402.6 |
|
$ |
21,530.9 |
|
||||||||||
Freight 12-Month |
$ |
3,681.8 |
|
$ |
3,819.0 |
|
||||||||||
Transit 12-Month |
|
1,648.9 |
|
|
1,801.0 |
|
||||||||||
$ |
5,330.7 |
|
$ |
5,620.0 |
|
Appendix B |
||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
(UNAUDITED) | ||||||
In millions | ||||||
Cash and cash equivalents |
$ |
587.9 |
$ |
604.2 |
||
Receivables, net |
1,410.3 |
1,663.9 |
||||
Inventories |
1,799.5 |
1,773.1 |
||||
Current assets - other |
172.0 |
150.9 |
||||
Total current assets |
3,969.7 |
4,192.1 |
||||
Property, plant and equipment, net |
1,612.4 |
1,655.8 |
||||
8,309.9 |
8,360.6 |
|||||
Other intangibles, net |
|
3,935.4 |
4,104.0 |
|||
Other long term assets |
638.0 |
631.7 |
||||
Total assets |
$ |
18,465.4 |
$ |
18,944.2 |
||
Current liabilities |
$ |
3,483.2 |
$ |
3,258.0 |
||
Long-term debt |
|
3,768.7 |
|
4,333.6 |
||
Long-term liabilities - other |
1,332.9 |
1,359.0 |
||||
Total liabilities |
8,584.8 |
8,950.6 |
||||
Shareholders' equity |
9,845.6 |
9,956.5 |
||||
Non-controlling interest |
|
35.0 |
37.1 |
|||
Total shareholders' equity |
|
9,880.6 |
9,993.6 |
|||
Total Liabilities and Shareholders' Equity |
$ |
18,465.4 |
$ |
18,944.2 |
Appendix C |
||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Six Months Ended |
||||||||
2020 |
2019 |
|||||||
In millions | ||||||||
Net cash provided by operating activities |
$ |
228.6 |
|
$ |
443.8 |
|
||
Net cash used for investing activities |
(98.2 |
) |
|
(3,040.4 |
) |
|||
Net cash (used for) provided by financing activities |
(123.5 |
) |
|
726.1 |
|
|||
Effect of changes in currency exchange rates |
(23.2 |
) |
|
(10.6 |
) |
|||
Decrease in cash |
(16.3 |
) |
|
(1,881.1 |
) |
|||
Cash, cash equivalents, and restricted cash, beginning of period |
|
604.2 |
|
2,342.4 |
|
|||
Cash and cash equivalents, end of period |
$ |
587.9 |
|
$ |
461.3 |
|
Appendix D |
|||||||||||||||||||||||||||||||||
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, |
|||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Second Quarter 2020 Actual Results | ||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | |||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | |||||||||||||||||||||||||
Reported Results |
$ |
1,737.4 |
$ |
486.7 |
$ |
(327.3 |
) |
$ |
159.4 |
$ |
(45.1 |
) |
$ |
(28.5 |
) |
$ |
85.8 |
$ |
1.0 |
$ |
86.8 |
$ |
0.46 |
||||||||||
Restructuring & Transaction costs |
|
- |
17.2 |
13.4 |
|
30.6 |
|
- |
|
|
(7.7 |
) |
|
22.9 |
- |
22.9 |
$ |
0.12 |
|||||||||||||||
Non-cash Amortization expense |
|
- |
- |
72.3 |
|
72.3 |
- |
|
(18.0 |
) |
54.3 |
- |
54.3 |
$ |
0.29 |
||||||||||||||||||
Foreign Exchange Loss |
- |
- |
- |
|
- |
0.3 |
|
(0.1 |
) |
0.2 |
- |
0.2 |
$ |
- |
|||||||||||||||||||
Adjusted Results |
$ |
1,737.4 |
$ |
503.9 |
$ |
(241.6 |
) |
$ |
262.3 |
$ |
(44.8 |
) |
$ |
(54.3 |
) |
$ |
163.2 |
$ |
1.0 |
$ |
164.2 |
$ |
0.87 |
||||||||||
Fully Diluted Shares Outstanding |
|
190.2 |
|||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Q2 Year-to-Date 2020 Actual Results | ||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | |||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | |||||||||||||||||||||||||
Reported Results |
$ |
3,667.3 |
$ |
1,065.4 |
$ |
(688.7 |
) |
$ |
376.7 |
$ |
(113.2 |
) |
$ |
(66.5 |
) |
$ |
197.0 |
$ |
1.4 |
$ |
198.4 |
$ |
1.04 |
||||||||||
Restructuring & Transaction costs |
- |
18.6 |
|
28.9 |
|
|
47.5 |
|
- |
|
(12.0 |
) |
35.5 |
- |
35.5 |
$ |
0.19 |
||||||||||||||||
Non-cash Amortization expense |
- |
|
- |
|
141.3 |
|
|
141.3 |
|
- |
|
|
(35.6 |
) |
|
105.7 |
- |
105.7 |
$ |
0.55 |
|||||||||||||
Foreign Exchange Loss |
|
- |
- |
|
- |
|
|
- |
14.1 |
|
|
(3.6 |
) |
10.5 |
- |
|
10.5 |
$ |
0.05 |
||||||||||||||
Adjusted Results |
$ |
3,667.3 |
$ |
1,084.0 |
$ |
(518.5 |
) |
$ |
565.5 |
$ |
(99.1 |
) |
$ |
(117.7 |
) |
$ |
348.7 |
$ |
1.4 |
$ |
350.1 |
$ |
1.83 |
||||||||||
Fully Diluted Shares Outstanding |
190.8 |
||||||||||||||||||||||||||||||||
Wabtec Corporation | |||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Second Quarter 2019 Actual Results | ||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | |||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | |||||||||||||||||||||||||
Reported Results |
$ |
2,236.3 |
$ |
614.7 |
$ |
(414.1 |
) |
$ |
200.6 |
$ |
(56.4 |
) |
$ |
(41.5 |
) |
$ |
102.7 |
$ |
1.4 |
$ |
104.1 |
$ |
0.54 |
||||||||||
Restructuring & Transaction costs |
|
- |
|
- |
|
31.6 |
|
|
31.6 |
|
3.5 |
|
|
(8.5 |
) |
|
26.6 |
|
- |
|
26.6 |
$ |
0.14 |
||||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
66.0 |
|
|
66.0 |
|
- |
|
|
(16.0 |
) |
|
50.0 |
|
- |
|
50.0 |
$ |
0.26 |
||||||||||
One-time PPA |
|
- |
|
89.0 |
|
- |
|
|
89.0 |
|
- |
|
|
(21.5 |
) |
|
67.5 |
|
- |
|
67.5 |
$ |
0.35 |
||||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
1.2 |
|
|
(0.2 |
) |
|
1.0 |
|
- |
|
1.0 |
$ |
0.01 |
||||||||||
Tax on Transaction Costs |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
5.7 |
|
|
5.7 |
|
- |
|
5.7 |
$ |
0.03 |
||||||||||
Adjusted Results |
$ |
2,236.3 |
$ |
703.7 |
$ |
(316.5 |
) |
$ |
387.2 |
$ |
(51.7 |
) |
$ |
(82.0 |
) |
$ |
253.5 |
$ |
1.4 |
$ |
254.9 |
$ |
1.33 |
||||||||||
Fully Diluted Shares Outstanding |
|
191.5 |
|||||||||||||||||||||||||||||||
Wabtec Corporation | |||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Q2 Year-to-Date 2019 Actual Results | ||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | |||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | |||||||||||||||||||||||||
Reported Results |
$ |
3,829.9 |
$ |
1,003.7 |
$ |
(735.8 |
) |
$ |
267.9 |
$ |
(109.1 |
) |
$ |
(60.0 |
) |
$ |
98.8 |
$ |
0.9 |
$ |
99.7 |
$ |
0.61 |
||||||||||
Restructuring & Transaction costs |
|
- |
|
- |
|
90.3 |
|
|
90.3 |
|
17.9 |
|
|
(26.2 |
) |
|
82.0 |
|
- |
|
82.0 |
$ |
0.50 |
||||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
93.4 |
|
|
93.4 |
|
- |
|
|
(22.6 |
) |
|
70.8 |
|
- |
|
70.8 |
$ |
0.44 |
||||||||||
One-time PPA |
|
- |
|
169.0 |
|
- |
|
|
169.0 |
|
- |
|
|
(40.9 |
) |
|
128.1 |
|
- |
|
128.1 |
$ |
0.79 |
||||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
13.8 |
|
|
(3.3 |
) |
|
10.5 |
|
- |
|
10.5 |
$ |
0.06 |
||||||||||
Tax on Transaction Costs |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
23.7 |
|
|
23.7 |
|
- |
|
23.7 |
$ |
0.15 |
||||||||||
Adjusted Results |
$ |
3,829.9 |
$ |
1,172.7 |
$ |
(552.1 |
) |
$ |
620.6 |
$ |
(77.4 |
) |
$ |
(129.3 |
) |
$ |
413.9 |
$ |
0.9 |
$ |
414.8 |
$ |
2.55 |
||||||||||
Fully Diluted Shares Outstanding |
|
162.2 |
|||||||||||||||||||||||||||||||
Appendix E |
||||||||||||
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, |
||||||||||||
2020 Q2 EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | ||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | ||||||||
Consolidated Results |
|
|
|
|
|
|
||||||
2020 Q2 Year-to-Date EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | ||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | ||||||||
Consolidated Results |
|
( |
|
|
|
|
||||||
2019 Q2 EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | ||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | ||||||||
Consolidated Results |
|
|
|
|
|
|
||||||
2019 Q2 Year-to-Date EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | ||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | ||||||||
Consolidated Results |
|
( |
|
|
|
|
||||||
Appendix F |
||||||
|
||||||
SALES BY PRODUCT LINE | ||||||
(UNAUDITED) | ||||||
Three Months Ended |
||||||
In millions |
2020 |
2019 |
||||
Freight Segment | ||||||
Equipment |
$ |
334.9 |
$ |
531.4 |
||
Components |
|
195.5 |
279.5 |
|||
|
165.5 |
159.0 |
||||
Services |
|
508.8 |
556.4 |
|||
Total Freight Segment |
|
1,204.7 |
1,526.3 |
|||
Transit Segment | ||||||
Original Equipment Manufacturer |
$ |
227.3 |
$ |
335.6 |
||
Aftermarket |
305.4 |
374.4 |
||||
Total Transit Segment |
532.7 |
710.0 |
||||
Six Months Ended |
||||||
In millions |
2020 |
2019 |
||||
Freight Segment | ||||||
Equipment |
$ |
742.9 |
$ |
798.5 |
||
Components |
415.9 |
574.7 |
||||
339.1 |
280.8 |
|||||
Services |
1,007.8 |
787.8 |
||||
Total Freight Segment |
2,505.7 |
|
2,441.8 |
|||
Transit Segment | ||||||
Original Equipment Manufacturer |
$ |
514.3 |
$ |
662.9 |
||
Aftermarket |
647.3 |
725.2 |
||||
Total Transit Segment |
|
1,161.6 |
1,388.1 |
|||
Appendix G |
||||||||||||||||
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
Three Months Ended |
Six Months Ended |
|||||||||||||||
In millions |
2020 |
2019 |
2020 |
2019 |
||||||||||||
Freight Segment Reported Income from Operations |
$ |
141.5 |
|
$ |
167.5 |
|
$ |
303.2 |
|
$ |
248.4 |
|
||||
Freight Segment Reported Margin |
|
11.7 |
% |
|
11.0 |
% |
|
12.1 |
% |
|
10.2 |
% |
||||
One-time PPA |
|
- |
|
89.0 |
|
|
- |
|
|
169.0 |
|
|||||
Restructuring & Transaction costs |
|
19.9 |
|
11.0 |
|
34.7 |
|
16.2 |
|
|||||||
Non-cash Amortization expense |
|
67.5 |
|
|
61.0 |
|
131.6 |
|
83.6 |
|
||||||
Freight Segment Adjusted Income from Operations |
$ |
228.9 |
|
$ |
328.5 |
|
$ |
469.5 |
|
$ |
517.2 |
|
||||
Freight Segment Adjusted Margin |
|
19.0 |
% |
|
21.5 |
% |
|
18.7 |
% |
|
21.2 |
% |
||||
Transit Segment Reported Income from Operations |
$ |
40.2 |
|
$ |
62.6 |
|
$ |
108.8 |
|
$ |
122.5 |
|
||||
Transit Segment Reported Margin |
|
7.5 |
% |
|
8.8 |
% |
|
9.4 |
% |
|
8.8 |
% |
||||
Restructuring & Transaction costs |
6.3 |
|
2.0 |
|
|
7.4 |
|
|
3.0 |
|
||||||
Non-cash Amortization expense |
|
4.8 |
|
5.0 |
|
9.7 |
|
|
9.8 |
|
||||||
Transit Segment Adjusted Income from Operations |
$ |
51.3 |
|
$ |
69.6 |
|
$ |
125.9 |
|
$ |
135.3 |
|
||||
Transit Segment Adjusted Margin |
|
9.6 |
% |
|
9.8 |
% |
|
10.8 |
% |
|
9.7 |
% |
||||
Appendix G |
||||||||||||||||||||
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT | ||||||||||||||||||||
(UNAUDITED) | ||||||||||||||||||||
2019 |
||||||||||||||||||||
In millions | First Quarter | Second Quarter | Third Quarter | Fourth Quarter | Full Year | |||||||||||||||
Freight Segment Reported Income from Operations |
$ |
80.9 |
|
$ |
167.5 |
|
$ |
155.3 |
|
$ |
239.2 |
|
$ |
642.9 |
|
|||||
Freight Segment Reported Margin |
|
8.8 |
% |
|
11.0 |
% |
|
11.7 |
% |
|
14.3 |
% |
|
11.8 |
% |
|||||
One-time PPA |
|
80.0 |
|
89.0 |
|
16.0 |
|
- |
|
|
185.0 |
|
||||||||
Restructuring & Transaction costs |
|
5.2 |
|
|
11.0 |
|
|
35.5 |
|
14.9 |
|
|
66.6 |
|
||||||
Non-cash Amortization expense |
|
22.6 |
|
|
61.0 |
|
|
74.7 |
|
|
60.0 |
|
|
218.3 |
|
|||||
Freight Segment Adjusted Income from Operations |
$ |
188.7 |
|
$ |
328.5 |
|
$ |
281.5 |
|
$ |
314.1 |
|
$ |
1,112.8 |
|
|||||
Freight Segment Adjusted Margin |
|
20.6 |
% |
|
21.5 |
% |
|
21.1 |
% |
|
18.8 |
% |
|
20.5 |
% |
|||||
Transit Segment Reported Income from Operations |
$ |
59.9 |
|
$ |
62.6 |
|
$ |
52.9 |
|
$ |
39.0 |
|
$ |
214.4 |
|
|||||
Transit Segment Reported Margin |
|
8.8 |
% |
|
8.8 |
% |
|
7.9 |
% |
|
5.6 |
% |
|
7.8 |
% |
|||||
Restructuring & Transaction costs |
|
1.0 |
|
2.0 |
|
|
4.3 |
|
|
10.7 |
|
|
18.0 |
|
||||||
Non-cash Amortization expense |
|
4.8 |
|
|
5.0 |
|
4.8 |
|
|
5.5 |
|
|
20.1 |
|
||||||
Transit Segment Adjusted Income from Operations |
$ |
65.7 |
|
$ |
69.6 |
|
$ |
62.0 |
|
$ |
55.2 |
|
$ |
252.5 |
|
|||||
Transit Segment Adjusted Margin |
|
9.7 |
% |
|
9.8 |
% |
|
9.3 |
% |
|
7.9 |
% |
9.2 |
% |
||||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20200728005287/en/
Wabtec Investor Contact
Wabtec Media Contact
Source: