Wabtec Reports 1Q Results, Affirms Adjusted Guidance
“Since completing our merger with GE Transportation in late February, we have focused on continuing to serve our customers, integrating our companies and validating the strategic rationale for the combination. We have also confirmed our target to deliver operating synergies of
2019 First Quarter Consolidated Results
- GAAP sales were
$1.59 billion ; adjusted sales were$1.64 billion including accounting policy harmonization. The increase compared to the year-ago quarter resulted mainly from sales from GE Transportation. - Income from operations was
$67 million and adjusted income from operations was$220 million (13.4% of adjusted sales). Adjusted income from operations excluded pre-tax expenses of$153 million related to the GE Transportation merger, as follows: $80 million for one-time, non-cash purchase price accounting charges;$59 million for transaction and restructuring costs; and$14 million for non-cash, accounting policy harmonization (see reconciliation table). In addition to the expenses noted above, the company also had pre-tax expense of$20 million for non-cash, recurring purchase price accounting charges which is not added back to adjusted income from operations. - Net interest expense was
$45 million , including expenses of$14 million related to the GE Transportation merger. - Other expense was
$8 million due to losses on the remeasurement of certain foreign currency-denominated contracts. - Income tax expense was
$19 million . Excluding the net tax benefit from transaction costs related to the GE Transportation merger, adjusted income tax expense was$41 million for an adjusted effective tax rate of about 23%. - The loss per diluted share was
$0.04 and adjusted earnings per diluted share based on adjusted shares outstanding of 132.5 million were$1.06 (see reconciliation table). Adjusted earnings per diluted share excluded after-tax expenses of$1.10 per diluted share related to the GE Transportation merger, as follows:$0.46 for one-time, non-cash purchase price accounting charges;$0.42 for transaction, restructuring and interest costs;$0.08 for non-cash, accounting policy harmonization; and$0.14 for the net tax benefit (see reconciliation table). In addition to the expenses noted above, the company also had after-tax expense of$0.12 per diluted share for non-cash, recurring purchase price accounting charges which is not added back to adjusted earnings per diluted share. - EBITDA, which
Wabtec defines as income from operations plus depreciation and amortization, was$123 million and adjusted EBITDA was$276 million . Adjusted EBITDA excluded pre-tax expenses of$153 million related to the GE Transportation merger, as follows:$80 million for one-time, non-cash purchase price accounting charges;$59 million for transaction and restructuring costs; and$14 million for non-cash, accounting policy harmonization (see reconciliation table). In addition to the expenses noted above, the company also had pre-tax expense of$20 million for non-cash, recurring purchase price accounting charges which is not added back to adjusted EBITDA.
2019 First Quarter Segment Results
- Freight segment sales increased by 131% or
$496 million ; the increase resulted from acquisitions of$495 million and organic growth of$9 million , which more than offset unfavorable changes in foreign currency exchange rates of$8 million . Freight segment income from operations of$75 million was reduced by$99 million of the expenses noted above. Excluding those expenses, income from operations as a percent of sales was 18.9%. GE Transportation had a strong quarter due to the timing of project deliveries. - Transit segment sales increased by 6% or
$41 million ; the increase resulted from organic sales growth of$77 million and acquisitions of$15 million , which more than offset unfavorable changes in foreign currency exchange rates of$51 million . Income from operations as a percent of sales was 8.2% mainly due to an unfavorable product mix and certain discrete items.
Cash Flow Summary
- The company generated cash from operations of
$31 million for the first quarter compared to cash from operations of$24 million in the year-ago quarter, with the increase resulting from improved working capital performance. In the 2019 first quarter, cash from operations was reduced by about$50 million as a result of costs related to the GE Transportation merger. - At
March 31 , the company had cash of$513 million and debt of$4.96 billion . Total debt was higher than at the end of 2018 due to the GE Transportation merger.
Backlog
- At
March 31 , Wabtec’s total, multi-year backlog was$23 billion and its 12-month backlog was$6.1 billion , higher than year-end 2018 due mainly to the GE Transportation merger.
2019 Financial Guidance and Pro Forma Financial Information
Wabtec affirmed 2019 GAAP sales guidance of about$8.4 billion . The company updated GAAP income from operations guidance to about$800 million and GAAP earnings per diluted share guidance to between$2.40-$2.60 due to refined estimates for purchase price accounting charges and transaction and restructuring costs.Wabtec affirmed its guidance for EBITDA, whichWabtec defines as income from operations plus depreciation and amortization, of about$1.3 billion .Wabtec affirmed its adjusted financial guidance for 2019: Adjusted sales of about$8.4 billion , adjusted EBITDA of about$1.6 billion , adjusted income from operations of about$1.2 billion and adjusted earnings per diluted share of between$4.00-$4.20 . The adjusted guidance excludes estimated expenses for the GE Transportation merger for transaction and restructuring costs, one-time purchase price accounting charges, and non-cash accounting policy harmonization. Excluding these expenses, the company’s adjusted operating margin target for the full year is about 14% and its effective tax rate for the full year is expected to be about 24%. This guidance also includes a net synergy benefit of about$20 million . For the year,Wabtec expects GAAP cash flow from operations to be between$500 million-$600 million including expenses of about$300 million related to the GE Transportation merger.- Compared to its first quarter results, which included about five weeks of GE Transportation’s results,
Wabtec said it expects second quarter adjusted sales, adjusted net income and adjusted EBITDA to be higher, with adjusted earnings per diluted share expected to be lower mainly due to a less favorable product mix and the fully diluted share count increasing to about 193 million as a result of the GE Transportation merger. Based on the expected timing of project deliveries,Wabtec expects its product mix and adjusted earnings per diluted share to improve during the rest of the year. - Following is pro forma adjusted financial information assuming a full year of GE Transportation’s results and excluding estimated expenses for the GE Transportation merger for transaction and restructuring costs, one-time and recurring purchase price accounting charges and non-cash accounting policy harmonization: Adjusted sales of about
$9.2 billion , adjusted EBITDA of about$1.7 billion and adjusted income from operations of about$1.3 billion due to updated estimates for purchase price accounting charges.
Conference Call Information
About
Information about non-GAAP 2019 Financial Guidance and Forward-Looking Statements
Wabtec’s earnings release and 2019 financial guidance mention certain non-GAAP financial performance measures, including adjusted operating margin, EBITDA, adjusted EBITDA, adjusted income from operations and adjusted earnings per diluted share.
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
Wabtec Investor Contacts
Wabtec Media Contact
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | |||||||
CONDENSED CONSOLIDATED STATEMENT OF INCOME | |||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2019 AND 2018 | |||||||
(AMOUNTS IN THOUSANDS EXCEPT PER SHARE DATA) | |||||||
(UNAUDITED) | |||||||
First | First | ||||||
Quarter | Quarter | ||||||
2019 | 2018 | ||||||
Net sales | $ | 1,593,617 | $ | 1,056,177 | |||
Cost of sales | (1,204,600 | ) | (745,296 | ) | |||
Gross profit | 389,017 | 310,881 | |||||
Gross profit as a % of Net Sales | 24.4 | % | 29.4 | % | |||
Selling, general and administrative expenses | (259,723 | ) | (147,201 | ) | |||
Engineering expenses | (34,545 | ) | (22,049 | ) | |||
Amortization expense | (27,442 | ) | (10,352 | ) | |||
Total operating expenses | (321,710 | ) | (179,602 | ) | |||
Operating expenses as a % of Net Sales | 20.2 | % | 17.0 | % | |||
Income from operations | 67,307 | 131,279 | |||||
Income from operations as a % of Net Sales | 4.2 | % | 12.4 | % | |||
Interest expense, net | (44,569 | ) | (20,284 | ) | |||
Other (expense) income, net | (8,228 | ) | 2,586 | ||||
Income from operations before income taxes | 14,510 | 113,581 | |||||
Income tax expense | (18,523 | ) | (26,124 | ) | |||
Effective tax rate | 127.7 | % | 23.0 | % | |||
Net (loss) income | (4,013 | ) | 87,457 | ||||
Less: Net (gain) loss attributable to noncontrolling interest | (459 | ) | 909 | ||||
Net (loss) income attributable to Wabtec shareholders | $ | (4,472 | ) | $ | 88,366 | ||
Earnings Per Common Share | |||||||
Basic | |||||||
Net (loss) income attributable to Wabtec shareholders | $ | (0.04 | ) | $ | 0.92 | ||
Diluted | |||||||
Net (loss) income attributable to Wabtec shareholders | $ | (0.04 | ) | $ | 0.92 | ||
Basic | 121,226 | 95,810 | |||||
Diluted | 121,226 | 96,371 | |||||
Segment Information | |||||||
Freight Net Sales | $ | 876,434 | $ | 379,554 | |||
Freight Income from Operations | $ | 75,210 | $ | 69,623 | |||
Freight Operating Margin | 8.6 | % | 18.3 | % | |||
Transit Net Sales | $ | 717,183 | $ | 676,623 | |||
Transit Income from Operations | $ | 58,933 | $ | 68,084 | |||
Transit Operating Margin | 8.2 | % | 10.1 | % | |||
Backlog Information (Note: 12-month is a sub-set of total) | March 31, 2019 | December 31, 2018 | |||||
Freight Total | $ | 19,466,111 | $ | 664,656 | |||
Transit Total | 3,795,200 | 3,816,925 | |||||
Wabtec Total | $ | 23,261,311 | $ | 4,481,581 | |||
Freight 12-Month | $ | 4,061,260 | $ | 503,528 | |||
Transit 12-Month | 2,048,707 | 1,954,573 | |||||
Wabtec 12-Month | $ | 6,109,967 | $ | 2,458,101 | |||
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | |||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
March 31, 2019 | December 31, 2018 | ||||
In thousands | |||||
Cash and cash equivalents | $ | 512,870 | $ | 580,908 | |
Restricted cash | - | 1,761,446 | |||
Receivables, net | 1,726,824 | 1,146,778 | |||
Inventories | 1,947,220 | 844,886 | |||
Current assets - other | 194,223 | 115,649 | |||
Total current assets | 4,381,137 | 4,449,667 | |||
Property, plant and equipment, net | 1,634,966 | 563,737 | |||
Goodwill | 8,142,473 | 2,396,544 | |||
Other intangibles, net | 4,364,021 | 1,129,880 | |||
Other long term assets | 555,308 | 109,406 | |||
Total assets | $ | 19,077,905 | $ | 8,649,234 | |
Current liabilities | $ | 3,254,435 | $ | 1,646,690 | |
Long-term debt | 4,641,286 | 3,792,774 | |||
Long-term liabilities - other | 1,401,738 | 340,695 | |||
Total liabilities | 9,297,459 | 5,780,159 | |||
Shareholders' equity | 9,687,846 | 2,865,131 | |||
Non-controlling interest | 92,600 | 3,944 | |||
Total shareholders' equity | $ | 9,780,446 | $ | 2,869,075 | |
Total Liabilities and Shareholders' Equity | $ | 19,077,905 | $ | 8,649,234 | |
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | |||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
Three Months Ended March 31, | |||||||
2019 | 2018 | ||||||
In thousands | |||||||
Net cash provided by operating activities | $ | 31,338 | $ | 24,200 | |||
Net cash used for investing activities | (2,739,648 | ) | (43,865 | ) | |||
Net cash provided by financing activities | 882,990 | 28,668 | |||||
Effect of changes in currency exchange rates | (4,164 | ) | 7,482 | ||||
(Decrease) increase in cash | (1,829,484 | ) | 16,485 | ||||
Cash, cash equivalents, and restricted cash, beginning of period | 2,342,354 | 233,401 | |||||
Cash, cash equivalents, and restricted cash, end of period | $ | 512,870 | $ | 249,886 | |||
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,
Wabtec Corporation | ||||||||||||||||||||||||||||||||||||
2019 Q-1 Actual Results | ||||||||||||||||||||||||||||||||||||
(in millions) | First Quarter 2019 Actual Results | |||||||||||||||||||||||||||||||||||
Net Sales | Gross Profit |
Operating Expenses |
Income from Operations |
Interest & Other Exp |
Tax | Net Income | Minority Interest |
Wabtec Net Income |
EPS | |||||||||||||||||||||||||||
Consolidated Q1 Actual As Reported | $ | 1,593.6 | $ | 389.0 | $ | (321.7 | ) | $ | 67.3 | $ | (52.8 | ) | $ | (18.5 | ) | $ | (4.0 | ) | $ | (0.5 | ) | $ | (4.5 | ) | $ | (0.04 | ) | |||||||||
Transaction and Restructuring Costs | - | - | 58.9 | 58.9 | 14.4 | (17.7 | ) | 55.6 | - | 55.6 | $ | 0.42 | ||||||||||||||||||||||||
One-time PPA Charges | - | 80.0 | - | 80.0 | - | (19.4 | ) | 60.6 | - | 60.6 | $ | 0.46 | ||||||||||||||||||||||||
Policy Harmonization | 47.0 | 14.0 | - | 14.0 | - | (3.4 | ) | 10.6 | - | 10.6 | $ | 0.08 | ||||||||||||||||||||||||
Tax Adjustment on Transaction Costs | - | - | - | - | - | 18.0 | 18.0 | - | 18.0 | $ | 0.14 | |||||||||||||||||||||||||
Adjusted Results | $ | 1,640.6 | $ | 483.0 | $ | (262.8 | ) | $ | 220.2 | $ | (38.4 | ) | $ | (41.0 | ) | $ | 140.8 | $ | (0.5 | ) | $ | 140.3 | $ | 1.06 | ||||||||||||
Fully Diluted Shares Outstanding | 132.5 | |||||||||||||||||||||||||||||||||||
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,
Wabtec Corporation | |||||||||||
2019 Q-1 EBITDA Reconciliation | |||||||||||
(in millions) | |||||||||||
Income from Operations |
Depreciation | Amortization | EBITDA (Income from Operations plus Depreciation & Amortization) |
||||||||
Consolidated Q1 Actual As Reported | $ | 67.3 | $ | 27.2 | $ | 28.7 | $ | 123.2 | |||
Transaction and Restructuring Costs | 58.9 | - | - | 58.9 | |||||||
One-time PPA Charges | 80.0 | - | - | 80.0 | |||||||
Policy Harmonization | 14.0 | - | - | 14.0 | |||||||
Adjusted Results | $ | 220.2 | $ | 27.2 | $ | 28.7 | $ | 276.1 | |||
Set forth below is a reconciliation of the 2019 guidance to the adjusted guidance included in this press release. We believe that the adjusted guidance provides useful supplemental information to assess our forecasted results. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for,
Wabtec Corporation | ||||||||||||
Reconciliation of Guidance to Adjusted Guidance * | ||||||||||||
(in billions) | ||||||||||||
Revenue | Income from Operations |
Depreciation & Amortization |
EBITDA (Income from Operations plus Depreciation & Amortization) |
|||||||||
2019 Guidance | $ | 8.4 | $ | 0.8 | $ | 0.5 | $ | 1.3 | ||||
Transaction and Restructuring Costs | - | 0.1 | - | 0.1 | ||||||||
One-time PPA Charges | - | 0.2 | - | 0.2 | ||||||||
Policy Harmonization | 0.1 | 0.1 | - | 0.1 | ||||||||
2019 Adjusted Guidance | $ | 8.4 | $ | 1.2 | $ | 0.5 | $ | 1.6 | ||||
* Net Income and Earnings Per Diluted Share ("EPS") will be impacted by a variety of uncertainties including revisions to purchase price accounting, final transaction costs, and mix of operations affecting accounting harmonization. The Company does not further reconcile Income from Operations to Net Income due to the inherent difficulty, without unreasonable efforts, in forecasting and quantifying with reasonable accuracy the foregoing significant items required for the reconciliation. On a GAAP basis, Net Income is estimated to range from
Source: Westinghouse Air Brake Technologies Corporation