Wabtec Reports Third Quarter 2024 Results; Raised and Tightened Adjusted EPS Guidance
- GAAP Diluted Earnings Per Share of
$1.63 , Up 22.6%; Adjusted Diluted Earnings Per Share of$2.00 , Up 17.6% - GAAP Operating Margin at 16.3%; Adjusted Operating Margin Up 1.8 pts to 19.7%
- Sales Growth of 4.4% to
$2.66 billion - Returned
$634 million to Shareholders via Share Repurchases and Dividends - Raised and tightened 2024 Adjusted Diluted EPS guidance to be in the range of
$7.45 to$7.65 ; up 27.5% from 2023 at the midpoint
“The Wabtec team delivered another strong quarter, evidenced by continued growth in sales, margin, earnings and operating cash flow,” said
“Demand for products and services has remained strong, and our pipeline of opportunities is robust, especially in our international markets. Our team’s continued focus on product innovation, cost management, and relentless execution for our customers, along with our continued strong results, gives us confidence to raise our full year guidance again this quarter.
“Our continued progress on expanding our backlog reinforces our ability to drive profitable growth ahead, consistent with our long term guidance.”
2024 Third Quarter Consolidated Results
Wabtec Corporation Consolidated Financial Results | |||
$ in millions except earnings per share and percentages; margin change in percentage points (pts) | Third Quarter | ||
2024 | 2023 | Change | |
4.4 % | |||
|
|
|
|
GAAP Gross Margin | 33.0 % | 31.0 % | 2.0 pts |
Adjusted Gross Margin | 33.3 % | 31.5 % | 1.8 pts |
GAAP Operating Margin | 16.3 % | 14.5 % | 1.8 pts |
Adjusted Operating Margin | 19.7 % | 17.9 % | 1.8 pts |
|
|
|
|
GAAP Diluted EPS | 22.6 % | ||
Adjusted Diluted EPS | 17.6 % | ||
|
|
|
|
Cash Flow from Operations | |||
Operating Cash Flow Conversion | 129 % | 116 % |
|
- Sales increased 4.4% 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 16.3%, and adjusted operating margin was higher than the prior year at 19.7%. Both GAAP and adjusted operating margins benefited from higher sales and improved gross margins.
- GAAP EPS and adjusted EPS increased from the year-ago quarter primarily due to higher sales and operating margin expansion.
2024 Third Quarter Freight Segment Results
Wabtec Corporation Freight Segment Financial Results | |||
Net sales $ in millions; margin change in percentage points (pts) | Third Quarter | ||
2024 | 2023 | Change | |
2.6 % | |||
GAAP Gross Margin | 35.0 % | 32.4 % | 2.6 pts |
Adjusted Gross Margin | 35.1 % | 32.5 % | 2.6 pts |
GAAP Operating Margin | 20.2 % | 17.3 % | 2.9 pts |
Adjusted Operating Margin | 24.1 % | 21.2 % | 2.9 pts |
- Freight segment sales for the third quarter were up driven primarily by Services and Digital which were up 16.5% and 12.7%, respectively.
- GAAP operating margin and adjusted operating margin benefited from higher sales, improved gross margin and operating expenses which grew at a slower rate than revenue.
2024 Third Quarter Transit Segment Results
Wabtec Corporation Transit Segment Financial Results | |||
Net sales $ in millions; margin change in percentage points (pts) | Third Quarter | ||
2024 | 2023 | Change | |
9.6 % | |||
GAAP Gross Margin | 28.2 % | 27.2 % | 1.0 pts |
Adjusted Gross Margin | 28.8 % | 28.9 % | (0.1) pts |
GAAP Operating Margin | 10.8 % | 10.3 % | 0.5 pts |
Adjusted Operating Margin | 12.8 % | 12.5 % | 0.3 pts |
- Transit segment sales for the third quarter were up 9.6% driven by higher OE sales.
- GAAP operating margins were up 0.5 percentage points behind lower restructuring and transaction costs.
- Adjusted operating margins were up behind improved operating expenses as a percent of revenue; partially offset by lower gross margins.
Backlog
Wabtec Corporation Consolidated Backlog Comparison | |||
Backlog $ in millions | |||
| 2024 | 2023 | Change |
12-Month Backlog | 7.5 % | ||
Total Backlog | 3.5 % |
The Company’s multi-year backlog continues to provide strong visibility. At
Cash Flow and Liquidity Summary
- During the third quarter, cash provided by operations was
$542 million versus$425 million in the year ago period due primarily to higher net income and increased accounts receivable securitization funding. - At the end of the quarter, the Company had cash, cash equivalents and restricted cash of
$410 million and total debt of$4.02 billion . AtSeptember 30, 2024 , the Company’s total available liquidity was$1.90 billion , which includes cash and cash equivalents plus$1.50 billion available under current credit facilities. - During the quarter, the Company repurchased
$599 million ofWabtec shares and paid$35 million in dividends.
2024 Financial Guidance
Wabtec raised and tightened its 2024 adjusted EPS guidance to be in the range of$7.45 to$7.65 . Wabtec’s revenue guidance range remains unchanged at$10.25 billion to$10.55 billion .- 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 AND NINE MONTHS ENDED | |||||||||||||||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA) | |||||||||||||||
(UNAUDITED) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
, | , | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net sales | $ | 2,663 |
| $ | 2,550 |
| $ | 7,804 |
| $ | 7,151 |
| |||
Cost of sales |
| (1,783 | ) |
| (1,758 | ) |
| (5,235 | ) |
| (4,971 | ) | |||
Gross profit |
| 880 |
|
| 792 |
|
| 2,569 |
|
| 2,180 |
| |||
Gross profit as a % of |
| 33.0 | % |
| 31.0 | % |
| 32.9 | % |
| 30.5 | % | |||
Selling, general and administrative expenses |
| (318 | ) |
| (295 | ) |
| (915 | ) |
| (843 | ) | |||
Engineering expenses |
| (50 | ) |
| (53 | ) |
| (155 | ) |
| (157 | ) | |||
Amortization expense |
| (79 | ) |
| (74 | ) |
| (224 | ) |
| (222 | ) | |||
Total operating expenses |
| (447 | ) |
| (422 | ) |
| (1,294 | ) |
| (1,222 | ) | |||
Operating expenses as a % of |
| 16.8 | % |
| 16.5 | % |
| 16.6 | % |
| 17.1 | % | |||
Income from operations |
| 433 |
|
| 370 |
|
| 1,275 |
|
| 958 |
| |||
Income from operations as a % of |
| 16.3 | % |
| 14.5 | % |
| 16.3 | % |
| 13.4 | % | |||
Interest expense, net |
| (52 | ) |
| (60 | ) |
| (148 | ) |
| (163 | ) | |||
Other (expense) income, net |
| (3 | ) |
| 10 |
|
| (1 | ) |
| 17 |
| |||
Income before income taxes |
| 378 |
|
| 320 |
|
| 1,126 |
|
| 812 |
| |||
Income tax expense |
| (92 | ) |
| (78 | ) |
| (272 | ) |
| (204 | ) | |||
Effective tax rate |
| 24.2 | % |
| 24.5 | % |
| 24.1 | % |
| 25.1 | % | |||
Net income |
| 286 |
|
| 242 |
|
| 854 |
|
| 608 |
| |||
Less: Net income attributable to noncontrolling interest |
| (3 | ) |
| (2 | ) |
| (10 | ) |
| (8 | ) | |||
Net income attributable to | $ | 283 |
| $ | 240 |
| $ | 844 |
| $ | 600 |
| |||
Earnings Per Common Share | |||||||||||||||
Basic | |||||||||||||||
Net income attributable to | $ | 1.63 |
| $ | 1.34 |
| $ | 4.81 |
| $ | 3.34 |
| |||
Diluted | |||||||||||||||
Net income attributable to | $ | 1.63 |
| $ | 1.33 |
| $ | 4.80 |
| $ | 3.33 |
| |||
Basic |
| 173.4 |
|
| 178.6 |
|
| 175.1 |
|
| 179.1 |
| |||
Diluted |
| 174.1 |
|
| 179.2 |
|
| 175.7 |
|
| 179.7 |
| |||
Segment Information | |||||||||||||||
Freight | $ | 1,930 |
| $ | 1,881 |
| $ | 5,674 |
| $ | 5,134 |
| |||
Freight Income from Operations | $ | 390 |
| $ | 325 |
| $ | 1,149 |
| $ | 820 |
| |||
Freight Operating Margin |
| 20.2 | % |
| 17.3 | % |
| 20.2 | % |
| 16.0 | % | |||
Transit | $ | 733 |
| $ | 669 |
| $ | 2,130 |
| $ | 2,017 |
| |||
Transit Income from Operations | $ | 79 |
| $ | 70 |
| $ | 235 |
| $ | 208 |
| |||
Transit Operating Margin |
| 10.8 | % |
| 10.3 | % |
| 11.0 | % |
| 10.3 | % | |||
Backlog Information (Note: 12-month is a sub-set of total) | |||||||||||||||
Freight Total | $ | 17,756 |
| $ | 17,929 |
| $ | 17,570 |
| ||||||
Transit Total |
| 4,478 |
|
| 4,146 |
|
| 3,913 |
| ||||||
Wabtec Total | $ | 22,234 |
| $ | 22,075 |
| $ | 21,483 |
| ||||||
Freight 12-Month | $ | 5,589 |
| $ | 5,504 |
| $ | 5,254 |
| ||||||
Transit 12-Month |
| 2,035 |
|
| 1,830 |
|
| 1,837 |
| ||||||
12-Month | $ | 7,624 |
| $ | 7,334 |
| $ | 7,091 |
|
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||
(UNAUDITED) | |||||
In millions | |||||
Cash, cash equivalents and restricted cash | $ | 410 | $ | 620 | |
Receivables, net |
| 1,782 |
| 1,684 | |
Inventories, net |
| 2,380 |
| 2,284 | |
Other current assets |
| 202 |
| 267 | |
Total current assets |
| 4,774 |
| 4,855 | |
Property, plant and equipment, net |
| 1,439 |
| 1,485 | |
|
| 8,786 |
| 8,780 | |
Other intangible assets, net |
| 2,996 |
| 3,205 | |
Other noncurrent assets |
| 649 |
| 663 | |
Total assets | $ | 18,644 | $ | 18,988 | |
Current liabilities | $ | 3,681 | $ | 4,056 | |
Long-term debt |
| 3,517 |
| 3,288 | |
Long-term liabilities - other |
| 1,155 |
| 1,120 | |
Total liabilities |
| 8,353 |
| 8,464 | |
Shareholders' equity |
| 10,250 |
| 10,487 | |
Noncontrolling interest |
| 41 |
| 37 | |
Total shareholders' equity |
| 10,291 |
| 10,524 | |
Total Liabilities and Shareholders' Equity | $ | 18,644 | $ | 18,988 | |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(UNAUDITED) | |||||||
Nine Months Ended | |||||||
2024 | 2023 | ||||||
In millions | |||||||
Operating activities | |||||||
Net income | $ | 854 |
| $ | 608 |
| |
Non-cash expense |
| 387 |
|
| 372 |
| |
Receivables |
| (92 | ) |
| (214 | ) | |
Inventories |
| (115 | ) |
| (201 | ) | |
Accounts Payable |
| 87 |
|
| (50 | ) | |
Other assets and liabilities |
| (10 | ) |
| - |
| |
Net cash provided by operating activities |
| 1,111 |
|
| 515 |
| |
Net cash used for investing activities |
| (106 | ) |
| (336 | ) | |
Net cash used for financing activities |
| (1,209 | ) |
| (323 | ) | |
Effect of changes in currency exchange rates |
| (6 | ) |
| (5 | ) | |
Decrease in cash |
| (210 | ) |
| (149 | ) | |
Cash, cash equivalents and restricted cash, beginning of period |
| 620 |
|
| 541 |
| |
Cash, cash equivalents and restricted cash, end of period | $ | 410 |
| $ | 392 |
|
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 Reporte Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Third Quarter 2024 Actual Results | ||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | |||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | |||||||||||||||||||||||||
Reported Results | $ | 2,663 | $ | 880 | $ | (447 | ) | $ | 433 | $ | (55 | ) | $ | (92 | ) | $ | 286 | $ | (3 | ) | $ | 283 | $ | 1.63 | |||||||||
Restructuring and Portfolio Optimization costs |
| - |
| 7 |
| 11 |
|
| 18 |
| - |
|
| (4 | ) |
| 14 |
| - |
|
| 14 | $ | 0.07 | |||||||||
Non-cash Amortization expense |
| - |
| - |
| 73 |
|
| 73 |
| - |
|
| (19 | ) |
| 54 |
| - |
|
| 54 | $ | 0.30 | |||||||||
Adjusted Results | $ | 2,663 | $ | 887 | $ | (363 | ) | $ | 524 | $ | (55 | ) | $ | (115 | ) | $ | 354 | $ | (3 | ) | $ | 351 | $ | 2.00 | |||||||||
Fully Diluted Shares Outstanding |
| 174.1 | |||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Third 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 | $ | 7,804 | $ | 2,569 | $ | (1,294 | ) | $ | 1,275 | $ | (149 | ) | $ | (272 | ) | $ | 854 | $ | (10 | ) | $ | 844 | $ | 4.80 | |||||||||
Restructuring and Portfolio Optimization costs |
| - |
| 19 |
| 19 |
|
| 38 |
| (4 | ) |
| (8 | ) |
| 26 |
| - |
|
| 26 | $ | 0.14 | |||||||||
Non-cash Amortization expense |
| - |
| - |
| 216 |
|
| 216 |
| - |
|
| (53 | ) |
| 163 |
| - |
|
| 163 | $ | 0.92 | |||||||||
Adjusted Results | $ | 7,804 | $ | 2,588 | $ | (1,059 | ) | $ | 1,529 | $ | (153 | ) | $ | (333 | ) | $ | 1,043 | $ | (10 | ) | $ | 1,033 | $ | 5.86 | |||||||||
Fully Diluted Shares Outstanding |
| 175.7 | |||||||||||||||||||||||||||||||
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) | Third Quarter 2023 Actual Results | ||||||||||||||||||||||||||||||||
Gross | Operating | Income from | Interest & | Noncontrolling | |||||||||||||||||||||||||||||
Profit | Expenses | Operations | Other Exp | Tax | Net Income | Interest | Net Income | EPS | |||||||||||||||||||||||||
Reported Results | $ | 2,550 | $ | 792 | $ | (422 | ) | $ | 370 | $ | (50 | ) | $ | (78 | ) | $ | 242 | $ | (2 | ) | $ | 240 | $ | 1.33 | |||||||||
Restructuring costs |
| - |
| 13 |
| - |
|
| 13 |
| - |
|
| (3 | ) |
| 10 |
| - |
|
| 10 | $ | 0.06 | |||||||||
Non-cash Amortization expense |
| - |
| - |
| 74 |
|
| 74 |
| - |
|
| (19 | ) |
| 55 |
| - |
|
| 55 | $ | 0.31 | |||||||||
Adjusted Results | $ | 2,550 | $ | 805 | $ | (348 | ) | $ | 457 | $ | (50 | ) | $ | (100 | ) | $ | 307 | $ | (2 | ) | $ | 305 | $ | 1.70 | |||||||||
Fully Diluted Shares Outstanding |
| 179.2 | |||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||
(in millions) | Third 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 | $ | 7,151 | $ | 2,180 | $ | (1,222 | ) | $ | 958 | $ | (146 | ) | $ | (204 | ) | $ | 608 | $ | (8 | ) | $ | 600 | $ | 3.33 | |||||||||
Restructuring costs |
| - |
| 25 |
| 7 |
|
| 32 |
| - |
|
| (8 | ) |
| 24 |
| - |
|
| 24 | $ | 0.13 | |||||||||
Non-cash Amortization expense |
| - |
| - |
| 222 |
|
| 222 |
| - |
|
| (56 | ) |
| 166 |
| - |
|
| 166 | $ | 0.92 | |||||||||
Adjusted Results | $ | 7,151 | $ | 2,205 | $ | (993 | ) | $ | 1,212 | $ | (146 | ) | $ | (268 | ) | $ | 798 | $ | (8 | ) | $ | 790 | $ | 4.38 | |||||||||
Fully Diluted Shares Outstanding |
| 179.7 | |||||||||||||||||||||||||||||||
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 Q3 EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | ||
from Operations | (Expense) | Amortization | Costs | EBITDA | ||||||||
Consolidated Results | ( | |||||||||||
2024 Q3 YTD EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | ||
from Operations | (Expense) | Amortization | Costs | EBITDA | ||||||||
Consolidated Results | ( | |||||||||||
2023 Q3 EBITDA Reconciliation | ||||||||||||
(in millions) | ||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | ||
from Operations | (Expense) | Amortization | Costs | EBITDA | ||||||||
Consolidated Results | ||||||||||||
2023 Q3 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 | $ | 513 | $ | 620 | |
Components |
| 296 |
| 293 | |
Digital Intelligence |
| 204 |
| 181 | |
Services |
| 917 |
| 787 | |
Total Freight Segment | $ | 1,930 | $ | 1,881 | |
Transit Segment | |||||
Original Equipment Manufacturer | $ | 349 | $ | 308 | |
Aftermarket |
| 384 |
| 361 | |
Total Transit Segment | $ | 733 | $ | 669 | |
Nine Months Ended | |||||
In millions | 2024 | 2023 | |||
Freight Segment | |||||
Equipment | $ | 1,609 | $ | 1,442 | |
Components |
| 911 |
| 825 | |
Digital Intelligence |
| 579 |
| 563 | |
Services |
| 2,575 |
| 2,304 | |
Total Freight Segment | $ | 5,674 | $ | 5,134 | |
Transit Segment | |||||
Original Equipment Manufacturer | $ | 969 | $ | 931 | |
Aftermarket |
| 1,161 |
| 1,086 | |
Total Transit Segment | $ | 2,130 | $ | 2,017 |
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT | |||||||||||||||||||
(UNAUDITED) | |||||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||
In millions | Gross Profit | Income from Operations | Gross Profit | Income from Operations | Gross Profit | Income from Operations | Gross Profit | Income from Operations | |||||||||||
Freight Segment Reported Results | $ | 673 | $ | 390 | $ | 609 | $ | 325 | $ | 1,967 | $ | 1,149 | $ | 1,625 | $ | 820 | |||
Freight Segment Reported Margin |
| 35.0% |
| 20.2% |
| 32.4% |
| 17.3% |
| 34.7% |
| 20.2% |
| 31.7% |
| 16.0% | |||
Restructuring and Portfolio Optimization costs |
| 2 |
| 10 |
| 2 |
| 3 |
| 10 |
| 18 |
| 8 |
| 11 | |||
Non-cash Amortization expense |
| - |
| 67 |
| - |
| 69 |
| - |
| 201 |
| - |
| 206 | |||
Freight Segment Adjusted Results | $ | 675 | $ | 467 | $ | 611 | $ | 397 | $ | 1,977 | $ | 1,368 | $ | 1,633 | $ | 1,037 | |||
Freight Segment Adjusted Margin |
| 35.1% |
| 24.1% |
| 32.5% |
| 21.2% |
| 34.8% |
| 24.1% |
| 31.8% |
| 20.2% | |||
Transit Segment Reported Results | $ | 207 | $ | 79 | $ | 183 | $ | 70 | $ | 602 | $ | 235 | $ | 555 | $ | 208 | |||
Transit Segment Reported Margin |
| 28.2% |
| 10.8% |
| 27.2% |
| 10.3% |
| 28.2% |
| 11.0% |
| 27.5% |
| 10.3% | |||
Restructuring costs |
| 5 |
| 8 |
| 11 |
| 10 |
| 9 |
| 20 |
| 17 |
| 21 | |||
Non-cash Amortization expense |
| - |
| 6 |
| - |
| 5 |
| - |
| 15 |
| - |
| 16 | |||
Transit Segment Adjusted Results | $ | 212 | $ | 93 | $ | 194 | $ | 85 | $ | 611 | $ | 270 | $ | 572 | $ | 245 | |||
Transit Segment Adjusted Margin |
| 28.8% |
| 12.8% |
| 28.9% |
| 12.5% |
| 28.7% |
| 12.7% |
| 28.3% |
| 12.1% | |||
RECONCILIATION OF CHANGES IN | |||||||||||
(UNAUDITED) | |||||||||||
Three Months Ended | |||||||||||
In millions | Freight | Transit | Consolidated | ||||||||
2023 | $ | 1,881 |
| $ | 669 |
| $ | 2,550 |
| ||
Acquisitions |
| 2 |
|
| - |
|
| 2 |
| ||
Foreign Exchange |
| (11 | ) |
| 8 |
|
| (3 | ) | ||
Organic |
| 58 |
|
| 56 |
|
| 114 |
| ||
2024 | $ | 1,930 |
| $ | 733 |
| $ | 2,663 |
| ||
Change ($) |
| 49 |
|
| 64 |
|
| 113 |
| ||
Change (%) |
| 2.6% |
| 9.6% |
| 4.4% | |||||
Nine Months Ended | |||||||||||
Freight | Transit | Consolidated | |||||||||
2023 | $ | 5,134 |
| $ | 2,017 |
| $ | 7,151 |
| ||
Acquisitions |
| 72 |
|
| - |
|
| 72 |
| ||
Foreign Exchange |
| (18 | ) |
| 2 |
|
| (16 | ) | ||
Organic |
| 486 |
|
| 111 |
|
| 597 |
| ||
2024 | $ | 5,674 |
| $ | 2,130 |
| $ | 7,804 |
| ||
Change ($) |
| 540 |
|
| 113 |
|
| 653 |
| ||
Change (%) |
| 10.5% |
| 5.6% |
| 9.1% | |||||
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 Q3 Cash Conversion Calculation | ||||||||
(in millions) | ||||||||
Reported Cash | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | ||
from Operations | ||||||||
Consolidated Results | $542 | $286 | $134 | 129% | ||||
2024 Q3 YTD Cash Conversion Calculation | ||||||||
(in millions) | ||||||||
Reported Cash | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | ||
from Operations | ||||||||
Consolidated Results | $1,111 | $854 | $375 | 90% | ||||
2023 Q3 Cash Conversion Calculation | ||||||||
(in millions) | ||||||||
Reported Cash | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | ||
from Operations | ||||||||
Consolidated Results | $425 | $242 | $125 | 116% | ||||
2023 Q3 YTD Cash Conversion Calculation | ||||||||
(in millions) | ||||||||
Reported Cash | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | ||
from Operations | ||||||||
| ||||||||
Consolidated Results | $515 | $608 | $371 | 53% | ||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20241023088584/en/
Wabtec Investor Contact
Wabtec Media Contact
Source: