Financial Release

Wabtec Reports Third Quarter 2024 Results; Raised and Tightened Adjusted EPS Guidance

October 23, 2024 at 6:30 AM EDT
  • 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

PITTSBURGH--(BUSINESS WIRE)--Oct. 23, 2024-- Wabtec Corporation (NYSE: WAB) today reported third quarter 2024 GAAP earnings per diluted share of $1.63, up 22.6% versus the third quarter of 2023. Adjusted earnings per diluted share were $2.00, up 17.6% versus the same quarter a year ago. Third quarter sales were $2.66 billion and cash from operations was $542 million.

“The Wabtec team delivered another strong quarter, evidenced by continued growth in sales, margin, earnings and operating cash flow,” said Rafael Santana, Wabtec’s President and CEO.

“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

Net Sales

$2,663

$2,550

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

$1.63

$1.33

22.6 %

Adjusted Diluted EPS

$2.00

$1.70

17.6 %

 

 

 

 

Cash Flow from Operations

$542

$425

$117

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

Net Sales

$1,930

$1,881

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

Net Sales

$733

$669

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

September 30,

 

2024

2023

Change

12-Month Backlog

$7,624

$7,091

7.5 %

Total Backlog

$22,234

$21,483

3.5 %

The Company’s multi-year backlog continues to provide strong visibility. At September 30, 2024, the 12-month backlog was $533 million higher than the prior year period. At September 30, 2024, the multi-year backlog was $751 million higher than the prior year period, and excluding foreign currency exchange, the multi-year backlog was $692 million higher, up 3.2%.

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. At September 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 of Wabtec 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

Wabtec is not presenting a quantitative reconciliation of our forecasted GAAP earnings per diluted share to forecasted adjusted earnings per diluted share in reliance on the unreasonable efforts exemption provided under Item 10(e)(1)(i)(B) of Regulation S-K. Wabtec is unable to predict with reasonable certainty and without unreasonable effort the impact and timing of restructuring-related and other charges, including acquisition-related expenses and the outcome of certain regulatory, legal and tax matters. The financial impact of these items is uncertain and is dependent on various factors, including timing, and could be material to our Consolidated Statements of Earnings.

Conference Call Information

Wabtec will host a call with analysts and investors at 8:30 a.m. ET, today. To listen via webcast, go to Wabtec’s website at www.WabtecCorp.com and click on “Events & Presentations” in the “Investor Relations” section. Also, an audio replay of the call will be available by calling 1-877-344-7529 or 1-412-317-0088 (access code: 7519289).

About Wabtec

Wabtec Corporation (NYSE: WAB) is revolutionizing the way the world moves for future generations. The company is a leading global provider of equipment, systems, digital solutions and value-added services for the freight and transit rail industries, as well as the mining, marine and industrial markets. Wabtec has been a leader in the rail industry for over 150 years and has a vision to achieve a zero-emission rail system in the U.S. and worldwide. Visit Wabtec’s website at www.wabteccorp.com.

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. Wabtec defines EBITDA as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is further adjusted by restructuring costs. Wabtec defines operating cash flow conversion as net cash provided by operating activities divided by net income plus depreciation and amortization including deferred debt cost amortization. While Wabtec believes these are useful supplemental measures for investors, they are not presented in accordance with GAAP. Investors should not consider non-GAAP measures in isolation or as a substitute for net income, cash flows from operations, or any other items calculated in accordance with GAAP. In addition, the non-GAAP financial measures included in this release have inherent material limitations as performance measures because they add back certain expenses incurred by the Company to GAAP financial measures, resulting in those expenses not being taken into account in the applicable non-GAAP financial measure. Because not all companies use identical calculations, Wabtec’s presentation of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. Included in this release are reconciliation tables that provide details about how adjusted results relate to GAAP results.

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 Wabtec; (4) inability to retain and hire key personnel; (5) evolving legal, regulatory and tax regimes; (6) changes in the expected timing of projects; (7) a decrease in freight or passenger rail traffic; (8) an increase in manufacturing costs; (9) actions by third parties, including government agencies; (10) the impacts of epidemics, pandemics, or similar public health crises on the global economy and, in particular, our customers, suppliers and end-markets, (11) potential disruptions, instability, and volatility in global markets as a result of global military action, acts of terrorism or armed conflict, including from the imposition of economic sanctions on Russia resulting from the invasion of Ukraine; (12) cybersecurity and data protection risks and (13) other risk factors as detailed from time to time in Wabtec’s reports filed with the SEC, including Wabtec’s annual report on Form 10-K, periodic quarterly reports on Form 10-Q, current reports on Form 8-K and other documents filed with the SEC. The foregoing list of important factors is not exclusive. Any forward-looking statements speak only as of the date of this communication. Wabtec does not undertake any obligation to update any forward-looking statements, whether as a result of new information or development, future events or otherwise, except as required by law. Readers are cautioned not to place undue reliance on any of these forward-looking statements.

WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA)
(UNAUDITED)
        
        
 Three Months Ended Nine Months Ended
 September 30

,

 September 30

,

 

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 Net Sales

 

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 Net Sales

 

16.8

%

 

 

16.5

%

 

 

16.6

%

 

 

17.1

%

        
Income from operations

 

433

 

 

 

370

 

 

 

1,275

 

 

 

958

 

Income from operations as a % of Net Sales

 

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 Wabtec shareholders

$

283

 

 

$

240

 

 

$

844

 

 

$

600

 

        
Earnings Per Common Share       
Basic       
Net income attributable to Wabtec shareholders

$

1.63

 

 

$

1.34

 

 

$

4.81

 

 

$

3.34

 

        
Diluted       
Net income attributable to Wabtec shareholders

$

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 Net Sales

$

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 Net Sales

$

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)September 30, 2024 June 30, 2024 September 30, 2023  
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

 

  
Wabtec

 12-Month

$

7,624

 

 

$

7,334

 

 

$

7,091

 

  
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
    
    
 September 30, 2024 December 31, 2023
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

 

Goodwill

 

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

    
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
  
 Nine Months Ended September 30,
 

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, Wabtec's reported results prepared in accordance with GAAP.
                    
Wabtec Corporation                   
Reconciliation of Reporte Results to Adjusted Results              
(in millions)Third Quarter 2024 Actual Results
   Gross Operating Income from Interest &     Noncontrolling Wabtec  
 Net Sales 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

                    
                    
                    
Wabtec Corporation                   
Reconciliation of Reported Results to Adjusted Results              
(in millions)Third Quarter Year-to-Date 2024 Actual Results
   Gross Operating Income from Interest &     Noncontrolling Wabtec  
 Net Sales 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, Wabtec's reported results prepared in accordance with GAAP.
Wabtec Corporation                   
Reconciliation of Reported Results to Adjusted Results              
(in millions)Third Quarter 2023 Actual Results
   Gross Operating Income from Interest &     Noncontrolling Wabtec  
 Net Sales 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

                    
                    
                    
Wabtec Corporation                   
Reconciliation of Reported Results to Adjusted Results              
(in millions)Third Quarter Year-to-Date 2023 Actual Results
   Gross Operating Income from Interest &     Noncontrolling Wabtec  
 Net Sales 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, Wabtec's reported results prepared in accordance with GAAP.

 

Wabtec Corporation                   
Reconciliation of Reported Results to Adjusted Results              
(in millions)Fourth Quarter Year-to-Date 2023 Actual Results
   Gross Operating Income from Interest &     Noncontrolling Wabtec  
 Net Sales 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 LKZ Investment

 

-

 

 

-

 

 

-

 

 

 

-

 

 

(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

 

                    
                    
                    
Wabtec Corporation                   
Reconciliation of Reported Results to Adjusted Results              
(in millions)Fourth Quarter Year-to-Date 2022 Actual Results
   Gross Operating Income from Interest &     Noncontrolling Wabtec  
 Net Sales 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, Wabtec's reported results prepared in accordance with GAAP.
             
Wabtec Corporation            
2024 Q3 EBITDA Reconciliation            
(in millions)            
  Reported Income+Other Income+Depreciation &=EBITDA+Restructuring=Adjusted
  from Operations(Expense)AmortizationCostsEBITDA
             
Consolidated Results 

$433

 

($3)

 

$133

 

$563

 

$4

 

$567

             
             
Wabtec Corporation            
2024 Q3 YTD EBITDA Reconciliation            
(in millions)            
  Reported Income+Other Income+Depreciation &=EBITDA+Restructuring=Adjusted
  from Operations(Expense)AmortizationCostsEBITDA
             
Consolidated Results 

$1,275

 

($1)

 

$371

 

$1,645

 

$17

 

$1,662

             
             
             
Wabtec Corporation            
2023 Q3 EBITDA Reconciliation            
(in millions)            
  Reported Income+Other Income+Depreciation &=EBITDA+Restructuring=Adjusted
  from Operations(Expense)AmortizationCostsEBITDA
             
Consolidated Results 

$370

 

$10

 

$124

 

$504

 

$10

 

$514

             
             
Wabtec Corporation            
2023 Q3 YTD EBITDA Reconciliation            
(in millions)            
  Reported Income+Other Income+Depreciation &=EBITDA+Restructuring=Adjusted
  from Operations(Expense)AmortizationCostsEBITDA
             
Consolidated Results 

$958

 

$17

 

$367

 

$1,342

 

$24

 

$1,366

             
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
SALES BY PRODUCT LINE
(UNAUDITED)
  
 Three Months Ended September 30,
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 September 30,
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

WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT
(UNAUDITED)
         
 Three Months Ended September 30, Nine Months Ended September 30,
 

2024

 

2023

 

2024

 

2023

In millionsGross ProfitIncome from
Operations
 Gross ProfitIncome from
Operations
 Gross ProfitIncome from
Operations
 Gross ProfitIncome 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%

            
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
RECONCILIATION OF CHANGES IN NET SALES - BY SEGMENT
(UNAUDITED)
    
 Three Months Ended September 30,
In millionsFreight Transit Consolidated
      
2023 Net Sales

$

1,881

 

 

$

669

 

 

$

2,550

 

      
Acquisitions

 

2

 

 

 

-

 

 

 

2

 

Foreign Exchange

 

(11

)

 

 

8

 

 

 

(3

)

Organic

 

58

 

 

 

56

 

 

 

114

 

      
2024 Net Sales

$

1,930

 

 

$

733

 

 

$

2,663

 

      
Change ($)

 

49

 

 

 

64

 

 

 

113

 

Change (%)

 

2.6%

  

 

9.6%

  

 

4.4%

 
      
      
 Nine Months Ended September 30,
 Freight Transit Consolidated
      
2023 Net Sales

$

5,134

 

 

$

2,017

 

 

$

7,151

 

      
Acquisitions

 

72

 

 

 

-

 

 

 

72

 

Foreign Exchange

 

(18

)

 

 

2

 

 

 

(16

)

Organic

 

486

 

 

 

111

 

 

 

597

 

      
2024 Net Sales

$

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, Wabtec's reported results prepared in accordance with GAAP.
         
Wabtec Corporation        
2024 Q3 Cash Conversion Calculation        
(in millions)        
  Reported Cash÷(Net Income+Depreciation &
Amortization)
=Cash Conversion
  from Operations
         
Consolidated Results 

$542

 

$286

 

$134

 

129%

         
         
Wabtec Corporation        
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%

         
         
         
Wabtec Corporation        
2023 Q3 Cash Conversion Calculation        
(in millions)        
  Reported Cash÷(Net Income+Depreciation &
Amortization)
=Cash Conversion
  from Operations
         
Consolidated Results 

$425

 

$242

 

$125

 

116%

         
         
Wabtec Corporation        
2023 Q3 YTD Cash Conversion Calculation        
(in millions)        
  Reported Cash÷(Net Income+Depreciation &
Amortization)
=Cash Conversion
  from Operations
      

 

  
Consolidated Results 

$515

 

$608

 

$371

 

53%

         

 

Wabtec Investor Contact 
Kyra Yates / Kyra.Yates@wabtec.com / 817-349-2735

Wabtec Media Contact 
Tim Bader / Tim.Bader@wabtec.com / 682-319-7925

Source: Wabtec Corporation