Wabtec Delivers First Quarter 2024 Results; Raises Full-Year Guidance
- GAAP Earnings Per Share of
$1.53 , Up 64.5%; Adjusted Earnings Per Share of$1.89 , Up 47.7% - GAAP Operating Margin at 16.5%; Adjusted Operating Margin Up 3.4 pts to 19.8%
- Sales Growth of 13.8% to
$2.50 billion ; Freight Segment Sales Growth of 17.2% - Returned
$211 million to Shareholders via Share Repurchases and Dividends - Raises 2024 Financial Guidance of Adjusted EPS to Between
$7.00 to$7.40 ; Up 21.6% at theMid-Point from 2023 (Increased from$6.50 to$6.90 )
“The Wabtec team delivered a strong start to 2024, continuing the momentum experienced in 2023. This was evidenced by higher sales, margin expansion, and increased earnings in the quarter,” said
“Looking ahead, we continue to see underlying customer demand for our products and solutions. Our orders pipeline and 12-month backlog continue to be strong, which provide visibility for profitable growth ahead. Our team is focused on product innovation, disciplined cost management, and relentless execution for our customers. These factors, coupled with our strong Q1 results, give us confidence to raise our full-year 2024 guidance.
“Overall, we expect to continue building significant long-term momentum with growth in new locomotive sales, modernizations, digital solutions, and in transit systems.
2024 First Quarter Consolidated Results
Wabtec Corporation Consolidated Financial Results |
|||
$ in millions except earnings per share and |
First Quarter |
||
2024 |
2023 |
Change |
|
|
|
|
13.8 % |
|
|
|
|
GAAP Gross Margin |
32.7 % |
30.3 % |
2.4 pts |
Adjusted Gross Margin |
32.9 % |
30.5 % |
2.4 pts |
GAAP Operating Margin |
16.5 % |
12.6 % |
3.9 pts |
Adjusted Operating Margin |
19.8 % |
16.4 % |
3.4 pts |
|
|
|
|
GAAP Diluted EPS |
|
|
64.5 % |
Adjusted Diluted EPS |
|
|
47.7 % |
|
|
|
|
Cash Flow from Operations |
|
|
|
Operating Cash Flow Conversion |
84 % |
(8)% |
|
- Sales increased 13.8% compared to the year-ago quarter driven by higher sales in both the Freight and Transit segments.
- GAAP operating margin was higher than the prior year at 16.5% and adjusted operating margin was higher than the prior year at 19.8%. Both GAAP and adjusted operating margins benefited from improved gross margin as well as operating expenses which grew at a slower rate than revenue.
- GAAP EPS and adjusted EPS increased from the year-ago quarter primarily due to higher sales, margin expansion and a lower tax rate.
2024 First Quarter Freight Segment Results
Wabtec Corporation Freight Segment Financial Results |
|||
Net sales $ in millions; margin change in |
First Quarter |
||
2024 |
2023 |
Change |
|
|
|
|
17.2 % |
GAAP Gross Margin |
34.3 % |
30.7 % |
3.6 pts |
Adjusted Gross Margin |
34.5 % |
30.8 % |
3.7 pts |
GAAP Operating Margin |
20.2 % |
14.5 % |
5.7 pts |
Adjusted Operating Margin |
24.1 % |
19.0 % |
5.1 pts |
- Freight segment sales for the first quarter were up across most product lines, driven primarily by Equipment and Services.
- GAAP operating margin and adjusted operating margin benefited from higher sales, improved gross margin and focused cost management.
2024 First Quarter Transit Segment Results
Wabtec Corporation Transit Segment Financial Results |
|||
Net sales $ in millions; margin change in |
First Quarter |
||
2024 |
2023 |
Change |
|
|
|
|
5.5 % |
GAAP Gross Margin |
28.2 % |
29.4 % |
(1.2) pts |
Adjusted Gross Margin |
28.6 % |
29.8 % |
(1.2) pts |
GAAP Operating Margin |
11.0 % |
11.0 % |
— |
Adjusted Operating Margin |
12.7 % |
12.9 % |
(0.2) pts |
- Transit segment sales for the first quarter were up 5.5% due to higher OE and aftermarket sales.
- GAAP and adjusted operating margins were down driven by lower gross margin, partially offset by operating expenses which grew at a slower rate than revenue.
Backlog
Wabtec Corporation Consolidated Backlog Comparison |
|||
Backlog $ in millions |
|
||
|
2024 |
2023 |
Change |
12-Month Backlog |
|
|
11.3 % |
Total Backlog |
|
|
(1.1)% |
The Company’s multi-year backlog continues to provide strong visibility. At
Cash Flow and Liquidity Summary
- During the first quarter, cash provided by operations was
$334 million versus cash used for operations of$25 million in the year ago period due primarily to higher net income, improved working capital and increased accounts receivable securitization funding. - At the end of the quarter, the Company had cash, cash equivalents and restricted cash of
$639 million and total debt of$4.00 billion . AtMarch 31, 2024 , the Company’s total available liquidity was$2.13 billion , which includes cash and cash equivalents plus$1.50 billion available under current credit facilities. - During the quarter, the Company repurchased
$175 million ofWabtec shares and paid$36 million in dividends.
2024 Financial Guidance
Wabtec updated its 2024 financial guidance with sales expected to be in a range of$10.25 billion to$10.55 billion and adjusted earnings per diluted share to be in a range of$7.00 to$7.40 .- For full year 2024,
Wabtec expects operating cash flow conversion of greater than 90 percent.
Forecasted GAAP Earnings Reconciliation
Conference Call Information
About
Information about non-GAAP Financial Information and Forward-Looking Statements
Wabtec’s earnings release and 2024 financial guidance mentions certain non-GAAP financial performance measures, including adjusted gross profit, adjusted operating expenses, adjusted operating margin, adjusted gross margin, EBITDA, adjusted EBITDA, adjusted income tax expense, adjusted income from operations, adjusted interest and other expense, adjusted net income, adjusted earnings per diluted share and operating cash flow conversion.
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. All statements, other than historical facts, including statements regarding Wabtec’s plans, objectives, expectations and intentions; Wabtec’s expectations about future sales, earnings and cash conversion and statements regarding macro-economic conditions and evolving production and demand conditions; and any assumptions underlying any of the foregoing, are forward-looking statements. Forward-looking statements concern future circumstances and results and other statements that are not historical facts and are sometimes identified by the words “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue,” “target” or other similar words or expressions. Forward-looking statements are based upon current plans, estimates and expectations that are subject to risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. The inclusion of such statements should not be regarded as a representation that such plans, estimates or expectations will be achieved. Important factors that could cause actual results to differ materially from such plans, estimates or expectations include, among others, (1) changes in general economic and/or industry specific conditions, including the impacts of tax and tariff programs, inflation, supply chain disruptions, foreign currency exchange, and industry consolidation; (2) changes in the financial condition or operating strategies of Wabtec’s customers; (3) unexpected costs, charges or expenses resulting from acquisitions and potential failure to realize synergies and other anticipated benefits of acquisitions, including as a result of integrating acquired targets into
CONDENSED CONSOLIDATED STATEMENTS OF INCOME | |||||||||||
FOR THE THREE MONTHS ENDED |
|||||||||||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA) | |||||||||||
(UNAUDITED) | |||||||||||
Three Months Ended |
|||||||||||
|
|||||||||||
|
2024 |
|
|
2023 |
|
||||||
Net sales |
$ |
2,497 |
|
$ |
2,194 |
|
|||||
Cost of sales |
|
(1,682 |
) |
|
(1,529 |
) |
|||||
Gross profit |
|
815 |
|
|
665 |
|
|||||
Gross profit as a % of |
|
32.7 |
% |
|
30.3 |
% |
|||||
Selling, general and administrative expenses |
|
(281 |
) |
|
(263 |
) |
|||||
Engineering expenses |
|
(48 |
) |
|
(51 |
) |
|||||
Amortization expense |
|
(74 |
) |
|
(75 |
) |
|||||
Total operating expenses |
|
(403 |
) |
|
(389 |
) |
|||||
Operating expenses as a % of |
|
16.2 |
% |
|
17.7 |
% |
|||||
Income from operations |
|
412 |
|
|
276 |
|
|||||
Income from operations as a % of |
|
16.5 |
% |
|
12.6 |
% |
|||||
Interest expense, net |
|
(47 |
) |
|
(48 |
) |
|||||
Other (expense) income, net |
|
(2 |
) |
|
5 |
|
|||||
Income before income taxes |
|
363 |
|
|
233 |
|
|||||
Income tax expense |
|
(86 |
) |
|
(60 |
) |
|||||
Effective tax rate |
|
23.6 |
% |
|
25.5 |
% |
|||||
Net income |
|
277 |
|
|
173 |
|
|||||
Less: Net income attributable to noncontrolling interest |
|
(5 |
) |
|
(4 |
) |
|||||
Net income attributable to |
$ |
272 |
|
$ |
169 |
|
|||||
Earnings Per Common Share | |||||||||||
Basic | |||||||||||
Net income attributable to |
$ |
1.54 |
|
$ |
0.94 |
|
|||||
Diluted | |||||||||||
Net income attributable to |
$ |
1.53 |
|
$ |
0.93 |
|
|||||
Basic |
|
176.5 |
|
|
179.9 |
|
|||||
Diluted |
|
177.2 |
|
|
180.6 |
|
|||||
Segment Information | |||||||||||
Freight |
$ |
1,824 |
|
$ |
1,556 |
|
|||||
Freight Income from Operations |
$ |
368 |
|
$ |
226 |
|
|||||
Freight Operating Margin |
|
20.2 |
% |
|
14.5 |
% |
|||||
Transit |
$ |
673 |
|
$ |
638 |
|
|||||
Transit Income from Operations |
$ |
74 |
|
$ |
70 |
|
|||||
Transit Operating Margin |
|
11.0 |
% |
|
11.0 |
% |
|||||
Backlog Information (Note: 12-month is a sub-set of total) |
|
|
|
||||||||
Freight Total |
$ |
17,898 |
|
|
17,785 |
|
18,319 |
||||
Transit Total |
|
4,185 |
|
|
4,214 |
|
4,015 |
||||
Wabtec Total |
$ |
22,083 |
|
|
21,999 |
|
22,334 |
||||
Freight 12-Month |
$ |
5,667 |
|
|
5,420 |
|
4,948 |
||||
Transit 12-Month |
|
2,043 |
|
|
2,037 |
|
1,977 |
||||
$ |
7,710 |
|
|
7,457 |
|
6,925 |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
(UNAUDITED) | |||||
In millions | |||||
Cash, cash equivalents and restricted cash |
$ |
639 |
$ |
620 |
|
Receivables, net |
|
1,541 |
|
1,684 |
|
Inventories, net |
|
2,356 |
|
2,284 |
|
Other current assets |
|
263 |
|
267 |
|
Total current assets |
|
4,799 |
|
4,855 |
|
Property, plant and equipment, net |
|
1,445 |
|
1,485 |
|
|
8,730 |
|
8,780 |
||
Other intangible assets, net |
|
3,115 |
|
3,205 |
|
Other noncurrent assets |
|
658 |
|
663 |
|
Total assets |
$ |
18,747 |
$ |
18,988 |
|
Current liabilities |
$ |
3,153 |
$ |
4,056 |
|
Long-term debt |
|
3,997 |
|
3,288 |
|
Long-term liabilities - other |
|
1,093 |
|
1,120 |
|
Total liabilities |
|
8,243 |
|
8,464 |
|
Shareholders' equity |
|
10,462 |
|
10,487 |
|
Noncontrolling interest |
|
42 |
|
37 |
|
Total shareholders' equity |
|
10,504 |
|
10,524 |
|
Total Liabilities and Shareholders' Equity |
$ |
18,747 |
$ |
18,988 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(UNAUDITED) | |||||||
Three Months Ended |
|||||||
|
2024 |
|
|
2023 |
|
||
In millions | |||||||
Operating activities | |||||||
Net income |
$ |
277 |
|
$ |
173 |
|
|
Non-cash expense |
|
126 |
|
|
124 |
|
|
Receivables |
|
121 |
|
|
(51 |
) |
|
Inventories |
|
(85 |
) |
|
(188 |
) |
|
Accounts Payable |
|
45 |
|
|
47 |
|
|
Other assets and liabilities |
|
(150 |
) |
|
(130 |
) |
|
Net cash provided by (used for) operating activities |
|
334 |
|
|
(25 |
) |
|
Net cash used for investing activities |
|
(19 |
) |
|
(32 |
) |
|
Net cash used for financing activities |
|
(289 |
) |
|
(72 |
) |
|
Effect of changes in currency exchange rates |
|
(7 |
) |
|
5 |
|
|
Increase (decrease) in cash |
|
19 |
|
|
(124 |
) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
620 |
|
|
541 |
|
|
Cash, cash equivalents and restricted cash, end of period |
$ |
639 |
|
$ |
417 |
|
|
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) |
First Quarter Year-to-Date 2024 Actual Results |
||||||||||||||||||||||||||||||||
|
|
Gross |
|
Operating |
|
Income from |
|
Interest & |
|
|
|
|
|
Noncontrolling |
|
|
|
|
|||||||||||||||
|
|
Profit |
|
Expenses |
|
Operations |
|
Other Exp |
|
Tax |
|
Net Income |
|
Interest |
|
Net Income |
|
EPS |
|||||||||||||||
Reported Results |
$ |
2,497 |
$ |
815 |
$ |
(403 |
) |
$ |
412 |
$ |
(49 |
) |
$ |
(86 |
) |
$ |
277 |
$ |
(5 |
) |
$ |
272 |
$ |
1.53 |
|||||||||
Restructuring and Portfolio Optimization costs |
|
- |
|
6 |
|
4 |
|
|
10 |
|
- |
|
|
(2 |
) |
|
8 |
|
- |
|
|
8 |
$ |
0.05 |
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
73 |
|
|
73 |
|
- |
|
|
(17 |
) |
|
56 |
|
- |
|
|
56 |
$ |
0.31 |
|||||||||
Adjusted Results |
$ |
2,497 |
$ |
821 |
$ |
(326 |
) |
$ |
495 |
$ |
(49 |
) |
$ |
(105 |
) |
$ |
341 |
$ |
(5 |
) |
$ |
336 |
$ |
1.89 |
|||||||||
Fully Diluted Shares Outstanding |
|
177.2 |
|||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) |
First Quarter Year-to-Date 2023 Actual Results |
||||||||||||||||||||||||||||||||
|
|
Gross |
|
Operating |
|
Income from |
|
Interest & |
|
|
|
|
|
Noncontrolling |
|
|
|
|
|||||||||||||||
|
|
Profit |
|
Expenses |
|
Operations |
|
Other Exp |
|
Tax |
|
Net Income |
|
Interest |
|
Net Income |
|
EPS |
|||||||||||||||
Reported Results |
$ |
2,194 |
$ |
665 |
$ |
(389 |
) |
$ |
276 |
$ |
(43 |
) |
$ |
(60 |
) |
$ |
173 |
$ |
(4 |
) |
$ |
169 |
$ |
0.93 |
|||||||||
Restructuring costs |
|
- |
|
4 |
|
5 |
|
|
9 |
|
- |
|
|
(2 |
) |
|
7 |
|
- |
|
|
7 |
$ |
0.04 |
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
75 |
|
|
75 |
|
- |
|
|
(20 |
) |
|
55 |
|
- |
|
|
55 |
$ |
0.31 |
|||||||||
Adjusted Results |
$ |
2,194 |
$ |
669 |
$ |
(309 |
) |
$ |
360 |
$ |
(43 |
) |
$ |
(82 |
) |
$ |
235 |
$ |
(4 |
) |
$ |
231 |
$ |
1.28 |
|||||||||
Fully Diluted Shares Outstanding |
|
180.6 |
|||||||||||||||||||||||||||||||
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) | Fourth Quarter Year-to-Date 2023 Actual Results | |||||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | ||||||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | ||||||||||||||||||||||||||||
Reported Results |
$ |
9,677 |
$ |
2,944 |
$ |
(1,678 |
) |
$ |
1,266 |
$ |
(174 |
) |
$ |
(267 |
) |
$ |
825 |
|
$ |
(10 |
) |
$ |
815 |
|
$ |
4.53 |
|
|||||||||
Restructuring and Portfolio Optimization costs |
|
- |
|
38 |
|
41 |
|
|
79 |
|
- |
|
|
(17 |
) |
|
62 |
|
|
- |
|
|
62 |
|
$ |
0.34 |
|
|||||||||
Gain on |
|
- |
|
- |
|
- |
|
|
- |
|
(35 |
) |
|
- |
|
|
(35 |
) |
|
- |
|
|
(35 |
) |
$ |
(0.19 |
) |
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
298 |
|
|
298 |
|
- |
|
|
(74 |
) |
|
224 |
|
|
- |
|
|
224 |
|
$ |
1.24 |
|
|||||||||
Adjusted Results |
$ |
9,677 |
$ |
2,982 |
$ |
(1,339 |
) |
$ |
1,643 |
$ |
(209 |
) |
$ |
(358 |
) |
$ |
1,076 |
|
$ |
(10 |
) |
$ |
1,066 |
|
$ |
5.92 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
179.5 |
|
|||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | ||||||||||||||||||||||||||||||||||||
(in millions) | Fourth Quarter Year-to-Date 2022 Actual Results | |||||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | ||||||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | ||||||||||||||||||||||||||||
Reported Results |
$ |
8,362 |
$ |
2,540 |
$ |
(1,529 |
) |
$ |
1,011 |
$ |
(157 |
) |
$ |
(213 |
) |
$ |
641 |
|
$ |
(8 |
) |
$ |
633 |
|
$ |
3.46 |
|
|||||||||
Restructuring costs |
|
- |
|
43 |
|
9 |
|
|
52 |
|
- |
|
|
(13 |
) |
|
39 |
|
|
- |
|
|
39 |
|
$ |
0.21 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
291 |
|
|
291 |
|
- |
|
|
(73 |
) |
|
218 |
|
|
- |
|
|
218 |
|
$ |
1.19 |
|
|||||||||
Adjusted Results |
$ |
8,362 |
$ |
2,583 |
$ |
(1,229 |
) |
$ |
1,354 |
$ |
(157 |
) |
$ |
(299 |
) |
$ |
898 |
|
$ |
(8 |
) |
$ |
890 |
|
$ |
4.86 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
182.8 |
|
|||||||||||||||||||||||||||||||||
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, |
2024 Q1 YTD EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income |
+ |
Other Income |
+ |
Depreciation & |
= |
EBITDA |
+ |
Restructuring |
= |
Adjusted |
||
from Operations |
(Expense) |
Amortization |
Costs |
EBITDA |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||
Consolidated Results |
|
|
( |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
||
2023 Q1 YTD EBITDA Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
Reported Income |
+ |
Other Income |
+ |
Depreciation & |
= |
EBITDA |
+ |
Restructuring |
= |
Adjusted |
||
from Operations |
(Expense) |
Amortization |
Costs |
EBITDA |
||||||||
|
|
|
|
|
|
|
|
|
|
|
||
Consolidated Results |
|
|
|
|
|
|
|
|
|
|
|
|
SALES BY PRODUCT LINE | |||||
(UNAUDITED) | |||||
Three Months Ended |
|||||
In millions |
|
2024 |
|
2023 |
|
Freight Segment | |||||
Equipment |
$ |
526 |
$ |
404 |
|
Components |
|
293 |
|
258 |
|
Digital Intelligence |
|
176 |
|
187 |
|
Services |
|
829 |
|
707 |
|
Total Freight Segment |
$ |
1,824 |
$ |
1,556 |
|
Transit Segment | |||||
Original Equipment Manufacturer |
$ |
310 |
$ |
289 |
|
Aftermarket |
|
363 |
|
349 |
|
Total Transit Segment |
$ |
673 |
$ |
638 |
|
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT | |||||||||
(UNAUDITED) | |||||||||
Three Months Ended |
|||||||||
2024 |
|
2023 |
|||||||
In millions |
Gross Profit |
Income from |
|
Gross Profit |
Income from |
||||
Freight Segment Reported Results |
$ |
625 |
$ |
368 |
$ |
478 |
$ |
226 |
|
Freight Segment Reported Margin |
|
34.3% |
|
20.2% |
|
30.7% |
|
14.5% |
|
Restructuring and Portfolio Optimization costs |
|
3 |
|
3 |
|
1 |
|
2 |
|
Non-cash Amortization expense |
|
- |
|
68 |
|
- |
|
68 |
|
Freight Segment Adjusted Results |
$ |
628 |
$ |
439 |
$ |
479 |
$ |
296 |
|
Freight Segment Adjusted Margin |
|
34.5% |
|
24.1% |
|
30.8% |
|
19.0% |
|
Transit Segment Reported Results |
$ |
190 |
$ |
74 |
$ |
187 |
$ |
70 |
|
Transit Segment Reported Margin |
|
28.2% |
|
11.0% |
|
29.4% |
|
11.0% |
|
Restructuring costs |
|
3 |
|
7 |
|
3 |
|
5 |
|
Non-cash Amortization expense |
|
- |
|
5 |
|
- |
|
7 |
|
Transit Segment Adjusted Results |
$ |
193 |
$ |
86 |
$ |
190 |
$ |
82 |
|
Transit Segment Adjusted Margin |
|
28.6% |
|
12.7% |
|
29.8% |
|
12.9% |
|
RECONCILIATION OF CHANGES IN |
||||||||
(UNAUDITED) | ||||||||
Three Months Ended |
||||||||
Freight | Transit | Consolidated | ||||||
2023 |
$ |
1,556 |
$ |
638 |
$ |
2,194 |
||
Acquisitions |
|
36 |
|
- |
|
36 |
||
Foreign Exchange |
|
1 |
|
4 |
|
5 |
||
Organic |
|
231 |
|
31 |
|
262 |
||
2024 |
$ |
1,824 |
$ |
673 |
$ |
2,497 |
||
Change ($) |
|
268 |
|
35 |
|
303 |
||
Change (%) |
|
17.2% |
|
5.5% |
|
13.8% |
||
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, |
2024 Q1 YTD Cash Conversion Calculation | ||||||||
(in millions) | ||||||||
Reported Cash |
÷ |
(Net Income |
+ |
Depreciation & |
= |
Cash Conversion |
||
from Operations |
||||||||
|
|
|
|
|
|
|
||
Consolidated Results |
|
|
|
|
|
|
84% |
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
2023 Q1 YTD Cash Conversion Calculation |
|
|
|
|
|
|
|
|
(in millions) |
|
|
|
|
|
|
|
|
Reported Cash |
÷ |
(Net Income |
+ |
Depreciation & |
= |
Cash Conversion |
||
from Operations |
||||||||
|
|
|
|
|
|
|
||
Consolidated Results |
( |
|
|
|
|
|
(8%) |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240424937037/en/
Wabtec Investor Contact
Wabtec Media Contact
Source: