UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
____________________________________
FORM 8-K
____________________________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of Earliest Event Reported): October 23, 2024
____________________________________
(Exact name of registrant as specified in its charter)
____________________________________
| (State or other jurisdiction of incorporation or organization) | |||||||||||
| (Commission File No.) | (I.R.S. Employer Identification No.) | ||||||||||
| (Zip code) | |||||||||||
| (Address of principal executive offices) | |||||||||||
(Registrant’s telephone number, including area code)
Not Applicable
(Former name or former address, if changed since last report)
____________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2.):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
Class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
| Item 2.02 | Results of Operations and Financial Condition | ||||
On October 23, 2024, Westinghouse Air Brake Technologies Corporation (the “Company”) issued a press release reporting, among other things, the Company’s 2024 third quarter results. A copy of this press release is attached as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated into this Item 2.02 by reference. The Company is also furnishing an investor presentation relating to its third quarter of 2024 (the “Presentation”), which will be used by the management team for presentations to investors and others. A copy of the Presentation is attached hereto as Exhibit 99.2 and incorporated into this Item 2.02 by reference. The Presentation is also available on the Company’s website at www.wabteccorp.com.
In accordance with General Instruction B.2 of Form 8-K, the information furnished pursuant to this Item 2.02 in this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
| Item 7.01. | Regulation FD Disclosure | ||||
On October 23, 2024, the Company issued a press release which, among other things, provided earnings guidance for fiscal year 2024. A copy of the press release is attached to this report as Exhibit 99.1 and the paragraph under the heading “2024 Financial Guidance” which discusses 2024 guidance is incorporated into this Item 7.01 by reference. The Company also furnished a Presentation relating to its third quarter of 2024, which is incorporated into this Item 7.01 by reference. A copy of the Presentation is attached to this report as Exhibit 99.2.
In accordance with General Instruction B.2 of Form 8-K, the information furnished pursuant to this Item 7.01 in this Current Report on Form 8-K, including Exhibits 99.1 and 99.2, shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, except as shall be expressly set forth by specific reference in such a filing.
| Item 9.01. | Financial Statements and Exhibits | ||||
(d) Exhibits.
The following exhibits are furnished with this report on Form 8-K:
| Exhibit No. | Description | ||||
| 99.1 | |||||
| 99.2 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
Caution Concerning Forward-Looking Statements
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; Wabtec’s projected expenses and cost savings associated with its Integration 2.0 initiative; Wabtec’s 5-year outlook (established in March 2022); Wabtec’s expectations for evolving global industry, market and macro-economic conditions and their impact on Wabtec’s business; synergies and other expected benefits from Wabtec’s acquisitions; Wabtec’s expectations for 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.
SIGNATURES
Pursuant to the requirements of Securities Exchange Act of 1934, the Company has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | |||||
| By: | /s/ JOHN A. OLIN | ||||
| John A. Olin | |||||
| Executive Vice President and Chief Financial Officer | |||||
| (Duly Authorized Officer and Principal Financial Officer) | |||||
| DATE: | |||||
Exhibit 99.1
Wabtec Reports Third Quarter 2024 Results
Raised and Tightened Adjusted EPS Guidance
| SALES | GAAP DILUTED EARNINGS PER SHARE | ADJUSTED DILUTED EARNINGS PER SHARE | ||||||||||||
| 3Q’24 | 3Q YTD ’24 | 3Q’24 | 3Q YTD ’24 | 3Q’24 | 3Q YTD ’24 | |||||||||||||||||||||||||||
| $2.66B | $7.80B | $1.63 | $4.80 | $2.00 | $5.86 | ||||||||||||
| +4.4% YOY | +9.1% YOY | +22.6% YOY | +44.1% YOY | +17.6% YOY | +33.8% YOY | ||||||||||||
Q3 2024 HIGHLIGHTS
| “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.” | ||
| Rafael Santana President and CEO | ||
•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, October 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.
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.
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.
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).
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.
Wabtec Investor Contact
Kyra Yates / Kyra.Yates@wabtec.com / 817-349-2735
Wabtec Media Contact
Tim Bader / Tim.Bader@wabtec.com / 682-319-7925
| Appendix A | ||||||||
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 September 30, | Nine Months Ended 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 | |||||||||||||||
| Weighted average shares outstanding | |||||||||||||||||||||||
| Basic | 173.4 | 178.6 | 175.1 | 179.1 | |||||||||||||||||||
| Diluted | 174.1 | 179.2 | 175.7 | 179.7 | |||||||||||||||||||
| Appendix A | ||||||||
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (CONTINUED)
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA)
(UNAUDITED)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
| 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 | |||||||||||||||||
| Appendix B | ||||||||
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 | |||||||||
| Other long-term liabilities | 1,155 | 1,120 | |||||||||
| Total Liabilities | 8,353 | 8,464 | |||||||||
| Shareholders' equity | 10,250 | 10,487 | |||||||||
| Noncontrolling interest | 41 | 37 | |||||||||
| Total Equity | 10,291 | 10,524 | |||||||||
| Total Liabilities and Equity | $ | 18,644 | $ | 18,988 | |||||||
| Appendix C | ||||||||
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 | |||||||
| Appendix D | ||||||||
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec’s reported results prepared in accordance with GAAP.
| Wabtec Corporation | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| (in millions) | Third Quarter 2024 Actual Results | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net | Gross | Operating | Income from | Interest & | Net | Noncontrolling | Wabtec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales | Profit | Expenses | Operations | Other Exp | Tax | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net | Gross | Operating | Income from | Interest & | Net | Noncontrolling | Wabtec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales | Profit | Expenses | Operations | Other Exp | Tax | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Appendix D | ||||||||
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net | Gross | Operating | Income from | Interest & | Net | Noncontrolling | Wabtec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales | Profit | Expenses | Operations | Other Exp | Tax | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net | Gross | Operating | Income from | Interest & | Net | Noncontrolling | Wabtec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales | Profit | Expenses | Operations | Other Exp | Tax | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Appendix D | ||||||||
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net | Gross | Operating | Income from | Interest & | Net | Noncontrolling | Wabtec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales | Profit | Expenses | Operations | Other Exp | Tax | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net | Gross | Operating | Income from | Interest & | Net | Noncontrolling | Wabtec | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Sales | Profit | Expenses | Operations | Other Exp | Tax | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Appendix E
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec’s reported results prepared in accordance with GAAP.
| Wabtec Corporation | |||||||||||||||||||||||||||||||||||||||||
Third Quarter 2024 EBITDA Reconciliation | |||||||||||||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||||||||
| Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | |||||||||||||||||||||||||||||||
| from Operations | (Expense) | Amortization | Costs | EBITDA | |||||||||||||||||||||||||||||||||||||
| Consolidated Results | $ | 433 | $ | (3) | $ | 133 | $ | 563 | $ | 4 | $ | 567 | |||||||||||||||||||||||||||||
| Wabtec Corporation | |||||||||||||||||||||||||||||||||||||||||
Third Quarter 2024 YTD EBITDA Reconciliation | |||||||||||||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||||||||
| Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | |||||||||||||||||||||||||||||||
| from Operations | (Expense) | Amortization | Costs | EBITDA | |||||||||||||||||||||||||||||||||||||
| Consolidated Results | $ | 1,275 | $ | (1) | $ | 371 | $ | 1,645 | $ | 17 | $ | 1,662 | |||||||||||||||||||||||||||||
| Wabtec Corporation | |||||||||||||||||||||||||||||||||||||||||
Third Quarter 2023 EBITDA Reconciliation | |||||||||||||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||||||||
| Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | |||||||||||||||||||||||||||||||
| from Operations | (Expense) | Amortization | Costs | EBITDA | |||||||||||||||||||||||||||||||||||||
| Consolidated Results | $ | 370 | $ | 10 | $ | 124 | $ | 504 | $ | 10 | $ | 514 | |||||||||||||||||||||||||||||
| Wabtec Corporation | |||||||||||||||||||||||||||||||||||||||||
Third Quarter 2023 YTD EBITDA Reconciliation | |||||||||||||||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||||||||||||||
| Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring | = | Adjusted | |||||||||||||||||||||||||||||||
| from Operations | (Expense) | Amortization | Costs | EBITDA | |||||||||||||||||||||||||||||||||||||
| Consolidated Results | $ | 958 | $ | 17 | $ | 367 | $ | 1,342 | $ | 24 | $ | 1,366 | |||||||||||||||||||||||||||||
Appendix F
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
SALES BY PRODUCT LINE
(UNAUDITED)
| Three Months Ended September 30, | |||||||||||
| In millions | 2024 | 2023 | |||||||||
| Freight Segment | |||||||||||
| Services | $ | 917 | $ | 787 | |||||||
| Equipment | 513 | 620 | |||||||||
| Components | 296 | 293 | |||||||||
| Digital Intelligence | 204 | 181 | |||||||||
| 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 | |||||||||||
| Services | $ | 2,575 | $ | 2,304 | |||||||
| Equipment | 1,609 | 1,442 | |||||||||
| Components | 911 | 825 | |||||||||
| Digital Intelligence | 579 | 563 | |||||||||
| 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 | |||||||
Appendix G
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 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 | % | |||||||||||||||||||||||||||||||
Appendix H
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
RECONCILIATION OF CHANGES IN NET SALES - BY SEGMENT
(UNAUDITED)
| Three Months Ended September 30, | ||||||||||||||||||||
| In millions | Freight | 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, | ||||||||||||||||||||
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 | % | ||||||||||||||
Appendix I
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 Third Quarter Cash Conversion Calculation | |||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||
| Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | |||||||||||||||||||||||
| Consolidated Results | $542 | $286 | $134 | 129% | |||||||||||||||||||||||||
| Wabtec Corporation | |||||||||||||||||||||||||||||
2024 Third Quarter YTD Cash Conversion Calculation | |||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||
| Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | |||||||||||||||||||||||
| Consolidated Results | $1,111 | $854 | $375 | 90% | |||||||||||||||||||||||||
| Wabtec Corporation | |||||||||||||||||||||||||||||
2023 Third Quarter Cash Conversion Calculation | |||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||
| Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | |||||||||||||||||||||||
| Consolidated Results | $425 | $242 | $125 | 116% | |||||||||||||||||||||||||
| Wabtec Corporation | |||||||||||||||||||||||||||||
2023 Third Quarter YTD Cash Conversion Calculation | |||||||||||||||||||||||||||||
| (in millions) | |||||||||||||||||||||||||||||
| Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion | |||||||||||||||||||||||
| Consolidated Results | $515 | $608 | $371 | 53% | |||||||||||||||||||||||||
T HI R D Q U A RT E R 2 0 2 4 Wabtec Financial Results & Company Highlights
FORWARD LOOKING STATEMENTS & NON-GAAP FINANCIAL INFORMATION 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; Wabtec’s projected expenses and cost savings associated with its Integration 2.0 initiative; Wabtec’s 5-year outlook (established in March 2022); Wabtec’s expectations for evolving global industry, market and macro-economic conditions and their impact on Wabtec’s business; synergies and other expected benefits from Wabtec’s acquisitions; Wabtec’s expectations for 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. This presentation as well as Wabtec’s earnings release and 2024 financial guidance mention certain non-GAAP financial performance measures, including adjusted gross profit, adjusted operating expenses, adjusted income from operations, adjusted interest and other expense, adjusted net income, adjusted operating margin, adjusted gross margin, adjusted income tax expense, adjusted earnings per diluted share, EBITDA and adjusted EBITDA, net debt and operating cash flow conversion rate. Wabtec defines EBITDA as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is further adjusted for 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 presentation 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 presentation are reconciliation tables that provide details about how adjusted results relate to GAAP results. Wabtec is not presenting a quantitative reconciliation of its forecasted GAAP earnings per diluted share to forecasted adjusted earnings per diluted share as it 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 the timing, and could be material to Wabtec’s Consolidated Statement of Earnings.
W A B T E C TODAY’S PARTICIPANTS J O H N O L I N Executive Vice President & Chief Financial Officer R A F A E L S A N T A N A President & Chief Executive Officer K Y R A Y A T E S Vice President, Investor Relations
W A B T E C 4 3Q 2024 OVERVIEW Up 4.4% YOY$ 2 . 6 6 BS A L E S 1 9 . 7 % Adjusted 1 6 . 3 % G A A P O P E R A T I N G M A R G I N $ 2 . 0 0 Adjusted $ 1 . 6 3 G A A P E A R N I N G S P E R S H A R E $ 5 4 2 M C A S H F L O W F R O M O P E R A T I O N S ( 1 ) $ 7 . 6 2 B1 2 - M O N T H B A C K L O G S T R O N G E X E C U T I O N A N D M O M E N T U M A C R O S S T H E B U S I N E S S 3 Q 2 0 2 4 H I G H L I G H T S Increased sales were driven by growth in the Freight & Transit Segments Operating margin benefited from sales growth and improved gross margin GAAP EPS up 22.6% YoY … Adjusted EPS up 17.6% YoY from higher sales and operating margin expansion Strong cash quarter; YTD cash flow of $1,111M vs $515M in year ago period Backlog continues to provide strong visibility … 12-month up 7.5% and multi-year backlog at $22.2 billion Note: Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations (1) The favorable impact from proceeds of accounts receivable securitization was $95 million in the 3rd quarter of 2024, and there was zero impact in the prior year period
W A B T E C 5 3.8% 5.7% 4.8% 8.2% 3.0% Brazil China India South Africa Kazakhstan2020 2021 2022 2023 2024F 33K 30K 41K 45K 41K 2024 MARKET EXPECTATIONS F R E I G H T +NA Carloads Active Locomotive Fleet + International Freight Volumes -NA Railcar Deliveries +/Mining Commodities T R A N S I T +Infrastructure Investment +/Global Ridership FAVORABLE / UNFAVORABLE N O R T H A M E R I C A N F R E I G H T C A R L O A D S I N T E R N A T I O N A L F R E I G H T V O L U M E S Sources: Previous 3 months available for China, Kazakhstan, India Ministry of Railways, Brazil: ANTT, South Africa Source: Association of American Railroads N O R T H A M E R I C A N A V G A C T I V E L O C O M O T I V E S 3Q21 3Q22 3Q23 3Q24 Source: Wabtec Source: Rail Supply Institute and FTR Associates 5 2 K H I S T O R I C A L 1 0 - Y E A R A V E R A G E N O R T H A M E R I C A N R A I L C A R D E L I V E R I E S 2.8% 1.8% 2.1% 2.5% 4Q23 1Q24 2Q24 3Q24
W A B T E C EXECUTING ON OUR VALUE CREATION FRAMEWORK DRIVERS OF PORTFOLIO GROWTH RECENT WINS Signed multi-year new locomotive order in Kazakhstan for $405 million Won long-term parts contract with Class 1 for $307 million Closed on a Transit Passenger Information Systems contract with Siemens Mobility valued at $70 million Expanded service contract with Indian Railways for $30 million Accelerate innovation of scalable technologies Grow and refresh expansive global installed base Lead decarbonization of rail Expand high-margin recurring revenue streams Drive continuous operational improvement
W A B T E C 7 0 0.5 1 1.5 2 2.5 3 Chart Title 3Q 2024 FINANCIAL SUMMARY 0 100 200 300 400 500 600 Category 1 Chart Title (1) Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations INCREASED SALES, MARGIN EXPANSION AND EPS GROWTH 4.4% INCREASE (4.5% INCREASE EX-CURRENCY) SALES 2 0 2 3 2 0 2 4 2 0 2 3 GAAP 2 0 2 4 GAAP 2 0 2 3 ADJ(1) 2 0 2 4 ADJ(1) $370M 14.5% 16.3% $457M 17.9% $524M 19.7% OP INCOME / OP MARGIN $1.33 $1.63 $1.70 $2.00 0 0.5 1 1.5 2 2.5 Category 12 0 2 3 GAAP 2 0 2 4 GAAP 2 0 2 3 ADJ(1) 2 0 2 4 ADJ(1) +22.6% YOY +17.6% YOY EPS $2.55B $2.66B $433M
W A B T E C 8 3Q 2024 SALES (in millions) Y O Y3 Q 2 4P R O D U C T L I N E (17.3)%$513Equipment 1.0%$296Components 12.7%$204Digital Intelligence 16.5%$917Services 2.6%$1,930Freight Segment 9.6%$733Transit Segment 4 . 4 %$ 2 , 6 6 3T O T A L S A L E S 3 Q K E Y D R I V E R S E Q U I P M E N T Lower locomotive deliveries as planned, partially offset with increased mining sales C O M P O N E N T S International freight car & industrial growth offsetting N.A. freight car decrease. Industry forecasting the build to be down 9% in 2024 D I G I T A L I N T E L L I G E N C E Higher sales from international, including PTC, next generation on- board locomotive products & digital mining S E R V I C E S Increased sales from higher modernization deliveries and overhauls T R A N S I T Higher OE sales … Sales up 8.4% on constant currency basis
W A B T E C 9 3Q 2024 CONSOLIDATED GROSS PROFIT ($ in millions) $ 8 0 5$ 7 9 22 0 2 3 G R O S S P R O F I T 31.5%31.0%% Gross Profit Margin ↑↑Volume ↑↑Mix/Pricing Raw Materials ↓↓Currency ↑↑Manufacturing/Other $ 8 8 7$ 8 8 02 0 2 4 G R O S S P R O F I T 33.3%33.0%% Gross Profit Margin GAAP Adjusted Note: Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations 3 Q K E Y D R I V E R S V O L U M E Higher Freight & Transit segment sales M I X / P R I C I N G Favorable mix of products within Freight segment, partially offset by unfavorable mix between segments R A W M A T E R I A L S Largely flat input costs C U R R E N C Y Unfavorable foreign exchange decreased adjusted gross profit $2M (adjusted operating income unfavorable by $2M) M A N U F A C T U R I N G / O T H E R Increased productivity, benefits of Integration 2.0/Portfolio Optimization, and lapping 3Q 2023 manufacturing inefficiencies resulting from strike in Erie
W A B T E C 10 3Q 2024 CONSOLIDATED OPERATING INCOME $457$3702 0 2 3 O P I N C O M E 17.9%14.5%% Operating Margin 8288Gross Profit (18)(23)SG&A 33Engineering -(5)Amortization $524$4332 0 2 4 O P I N C O M E 19.7%16.3%% Operating Margin O P M A R G I N B E N E F I T E D F R O M H I G H E R S A L E S A N D I N C R E A S E D G R O S S M A R G I N Adjusted ($ in millions) GAAP Note: Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations
W A B T E C 11 0 1 2 3 4 5 6 Chart Title 0 0.5 1 1.5 2 2.5 Chart Title 3Q 2024 FREIGHT SEGMENT PERFORMANCE 0 50 100 150 200 250 300 350 400 450 500 Category 1 2.6% INCREASE (3.2% INCREASE EX-CURRENCY) SALES 2 0 2 3 2 0 2 4 2 0 2 3 GAAP 2 0 2 4 GAAP 2 0 2 3 ADJ(1) 2 0 2 4 ADJ(1) $325M 17.3% $390M 20.2% $397M 21.2% $467M 24.1% OP INCOME / OP MARGIN 12-MONTH BACKLOG $1.88B $1.93B(2) Note: Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations (1) Freight segment operating income was positively impacted by below-market intangible amortization of $11 million; down $2 million versus 3rd quarter 2023 (2) Foreign exchange negatively impacted Freight sales by $11 million; Foreign exchange rates had a negative $95 million impact on segment multi-year backlog 6.4% INCREASE YOY 1.1% INCREASE MULTI-YEAR BACKLOG(2) YOY 2 0 2 3 2 0 2 4 $5.25B $5.59B
W A B T E C 12 0 0.5 1 1.5 2 2.5 Chart Title 0 100 200 300 400 500 600 700 800 Chart Title 3Q 2024 TRANSIT SEGMENT PERFORMANCE 0 10 20 30 40 50 60 70 80 90 100 Category 1 9.6% INCREASE (8.4% INCREASE EX-CURRENCY) SALES 2 0 2 3 2 0 2 4 2 0 2 3 GAAP 2 0 2 4 GAAP 2 0 2 3 ADJ 2 0 2 4 ADJ $70M 10.3% $79M 10.8% $85M 12.5% $93M 12.8% OP INCOME / OP MARGIN 12-MONTH BACKLOG $669M $733M(1) 10.8% INCREASE YOY 14.4% INCREASE MULTI-YEAR BACKLOG(1) YOY 2 0 2 3 2 0 2 4 $1.84B $2.04B Note: Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations (1) Foreign exchange positively impacted Transit sales by $8 million; Foreign exchange rates had a positive $154 million impact on segment multi-year backlog
W A B T E C 13 RESILIENT BUSINESS ALLOWS FOR EXECUTION ON FINANCIAL PRIORITIES Strong balance sheet and financial position … liquidity of $1.90B FOCUSED ON CASH CONVERSION(1) YTD CASH FROM OPS DISCIPLINED CAPITAL ALLOCATION S T R O N G F I N A N C I A L P E R F O R M A N C E ; I N V E S T I N G F O R G R O W T H A N D M A X I M I Z I N G S H A R E H O L D E R R E T U R N S $1,111M Dividends Share repurchases Cash from Ops $974M Year to Date 2024 Capex Debt /Other $106M $123M Share repurchases 3rd quarter cash from operations of $542M was driven by strong growth in net income and increased securitization 53% Cash Conv $515M YTD 2023 $1,111M Y T D 2 0 2 4 Note: Adjusted numbers represent non-GAAP financial measures. See Appendix for additional details and reconciliations (1) Cash from Operations conversion % is defined as GAAP Cash from Operations divided by GAAP net income plus depreciation and amortization including deferred debt cost amortization (2) Leverage ratio is defined as net debt divided by trailing 12-month adjusted EBITDA (as defined in Wabtec’s credit agreements). Net debt is defined as total debt minus cash, restricted cash and cash equivalents (3) At September 30, 2024, the Company’s total available liquidity was $1.90 billion, which includes cash and cash equivalents of $0.40 billion, plus $1.50 billion available under current credit facilities (4) The favorable impact from proceeds of accounts receivable securitization was $75 million in the 3rd quarter year to date in 2024 and $155 million in the prior year period 90% Cash Conv Debt leverage ratio of 1.7x(2) versus 2.1x in year ago quarter Returning capital to shareholders … $1,080M returned YTD through share repurchases and dividends (1) (1) (4) (4) (3) $118M Change in Cash$210M
W A B T E C 14 2024 Updated F inanc ial Guidance ( 1 , 2 ) - Adjusted operating margin up - Favorable productivity/absorption - Benefits of Integration 2.0/Portfolio Optimization - Lower SG&A & Engineering expenses as % of sales g K E Y A S S U M P T I O N S - Tax rate ~24.5% - Capex ~2% of sales R E V E N U E S $10.25B to $10.55B A D J U S T E D D I L U T E D E P S $7.20 to $7.50 C A S H C O N V E R S I O N (3) >90% UPDATED GUIDANCEPRIOR GUIDANCE R E V E N U E S $10.25B to $10.55B A D J U S T E D D I L U T E D E P S $7.45 to $7.65 C A S H C O N V E R S I O N (3) >90% (1) See Forward looking statements and non-GAAP financial information (2) 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 (3) Cash from operations conversion % is defined as GAAP cash from operations divided by GAAP net income plus depreciation and amortization including deferred debt cost amortization I N CR EAS ED A ND TI GHT EN ED ADJ US T ED EPS RAN GE TO $ 7 .45 - $7 . 65
W A B T E C 15 KEY TAKEAWAYS (1) Long-term guidance as of March 9, 2022 (on an adjusted earnings basis) Continued momentum across the portfolio and strong order pipeline and backlog, internationally and in North America Positive productivity driven by continuous cost improvement combined with realization of Integration 2.0 savings Wabtec is well-positioned to drive higher returns and create significant long-term value for shareholders Strong revenue growth, margin expansion, increased earnings, and improved cash flow01 02 03 04 5 - Y E A R O U T L O O K ( 1 ) MSD CORE ORGANIC GROWTH CAGR 250 – 300 BPS MARGIN EXPANSION DISCIPLINED CAPITAL DEPLOYMENT D O U B L E - D I G I T E P S G R O W T H W I T H S T R O N G O P E R A T I N G C A S H F L O W C O N V E R S I O N ( 9 0 % + )
APPENDIX A ( 1 of 2)INCOME STATEMENT 2024 2023 2024 2023 Net sales 2,663$ 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 September 30, September 30, Three Months Ended Nine Months Ended 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)
INCOME STATEMENT (CONT.) APPENDIX A ( 2 of 2) 2024 2023 2024 2023 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$ September 30, September 30, Three Months Ended Nine Months Ended 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)
BALANCE SHEET APPENDIX B 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 BALANCE SHEETS (UNAUDITED)
CASH FLOW APPENDIX C 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$ WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) Nine Months Ended September 30,
EPS AND NON-GAAP RECONCILIATION APPENDIX D (1 of 3) Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) 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) 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. Third Quarter 2024 Actual Results Third Quarter Year-to-Date 2024 Actual Results
EPS AND NON-GAAP RECONCILIATION APPENDIX D (2 of 3) Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) 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) 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 Third Quarter Year-to-Date 2023 Actual Results 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. Third Quarter 2023 Actual Results
EPS AND NON-GAAP RECONCILIATION APPENDIX D (3 of 3) Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) 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) 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. Fourth Quarter Year-to-Date 2023 Actual Results Fourth Quarter Year-to-Date 2022 Actual Results
EBITDA RECONCILIATION APPENDIX E Wabtec Corporation 2024 Q3 EBITDA Reconciliation (in millions) Reported Income Other Income Depreciation & Restructuring Adjusted from Operations (Expense) Amortization Costs EBITDA Consolidated Results $433 ($3) $133 $563 $4 $567 Wabtec Corporation 2024 Q3 YTD EBITDA Reconciliation (in millions) Reported Income Other Income Depreciation & Restructuring Adjusted from Operations (Expense) Amortization Costs EBITDA Consolidated Results $1,275 ($1) $371 $1,645 $17 $1,662 Wabtec Corporation 2023 Q3 EBITDA Reconciliation (in millions) Reported Income Other Income Depreciation & Restructuring Adjusted from Operations (Expense) Amortization Costs EBITDA Consolidated Results $370 $10 $124 $504 $10 $514 Wabtec Corporation 2023 Q3 YTD EBITDA Reconciliation (in millions) Reported Income Other Income Depreciation & Restructuring Adjusted from Operations (Expense) Amortization Costs EBITDA Consolidated Results $958 $17 $367 $1,342 $24 $1,366 =+ + = EBITDA + = =+ + = EBITDA + + + = EBITDA + Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec's reported results prepared in accordance with GAAP. + + = EBITDA + =
SALES BY PRODUCT LINE APPENDIX F In millions 2024 2023 Freight Segment Equipment 513$ 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$ 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$ Nine Months Ended September 30, WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION SALES BY PRODUCT LINE (UNAUDITED) Three Months Ended September 30,
SEGMENT GROSS MARGIN & OPERATING MARGIN RECONCILIATION APPENDIX G 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% 2024 2023 2024 2023 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,
SEGMENT SALES RECONCILIATION APPENDIX H In millions Freight 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 ($) 49 64 113 Change (%) 2.6% 9.6% 4.4% Freight Transit Consolidated 2023 Net Sales 5,134$ 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% Nine Months Ended September 30, WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION RECONCILIATION OF CHANGES IN NET SALES - BY SEGMENT (UNAUDITED) Three Months Ended September 30,
APPENDIX ICASH CONVERSION RECONCILIATION Wabtec Corporation 2024 Q3 Cash Conversion Calculation (in millions) Reported Cash from Operations Consolidated Results $542 $286 $134 129% Wabtec Corporation 2024 Q3 YTD Cash Conversion Calculation (in millions) Reported Cash from Operations Consolidated Results $1,111 $854 $375 90% Wabtec Corporation 2023 Q3 Cash Conversion Calculation (in millions) Reported Cash from Operations Consolidated Results $425 $242 $125 116% Wabtec Corporation 2023 Q3 YTD Cash Conversion Calculation (in millions) Reported Cash from Operations Consolidated Results $515 $608 $371 53% Cash Conversion 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. ÷ (Net Income + Depreciation & Amortization) = Cash Conversion ÷ (Net Income + Depreciation & Amortization) = Cash Conversion ÷ (Net Income + Depreciation & Amortization) = Cash Conversion ÷ (Net Income + Depreciation & Amortization) =