Wabtec Corporation (NYSE: WAB) today reported third quarter 2020 earnings per diluted share of $0.67 and adjusted earnings per diluted share of $0.95, versus earnings per diluted share of $0.48 and adjusted earnings per diluted share of $1.10 a year ago. Wabtec also updated its full-year guidance for sales in a range of $7.5 billion to $7.6 billion, GAAP earnings per diluted share to between $2.35 to $2.45, adjusted earnings per diluted share to between $3.75 and $3.85 and expects continued strong cash generation.
“Wabtec had a strong operational third quarter in the face of a challenging and dynamic environment,” said Rafael Santana, Wabtec’s president and chief executive officer. “Our team continued to deliver for our customers, while driving strong cash generation, aggressively reducing costs and executing on our $150 million net synergy targets for 2020.
“We are seeing signs of recovery across some of our international end-markets. While our North American OE markets are transitioning through trough, global freight volumes and equipment utilization continue to improve from the lows in the second quarter. Global transit service levels are also improving. These directional trends, along with our backlog and strong order pipeline are encouraging. The strength of our business portfolio, combined with the focused performance of our team, positions us well for a strong order recovery.”
2020 Financial Guidance
2020 Third Quarter Consolidated Results
2020 Third Quarter Freight Segment Results
2020 Third Quarter Transit Segment Results
Cash Flow and Liquidity Summary
Backlog
At September 30, Wabtec’s total, multi-year backlog was $21.4 billion, about flat with backlog at June 30, 2020. The 12-month backlog was $5.2 billion at September 30, 2020.
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 new 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: 10146787).
About Wabtec Corporation
Wabtec Corporation is a leading global provider of equipment, systems, digital solutions and value-added services for freight and transit rail. Drawing on nearly four centuries of collective experience across Wabtec, GE Transportation and Faiveley Transport, the company has unmatched digital expertise, technological innovation, and world-class manufacturing and services, enabling the digital-rail-and-transit ecosystems. Wabtec is focused on performance that drives progress, creating transportation solutions that move and improve the world. The freight portfolio features a comprehensive line of locomotives, software applications and a broad selection of mission-critical controls systems, including Positive Train Control (PTC). The transit portfolio provides highly engineered systems and services to virtually every major rail transit system around the world, supplying an integrated series of components for buses and all train-related market segments that deliver safety, efficiency and passenger comfort. Along with its industry-leading portfolio of products and solutions for the rail and transit industries, Wabtec is a leader in mining, marine, and industrial solutions. Based in Pittsburgh, PA, Visit: www.WabtecCorp.com
Information about non-GAAP Financial Information and Forward-Looking Statements
Wabtec’s earnings release and 2020 financial guidance mentions certain non-GAAP financial performance measures, including adjusted gross profit, adjusted operating expenses, adjusted operating margin, EBITDA, adjusted EBITDA, adjusted effective tax rate, adjusted income tax expense, adjusted income from operations, adjusted interest, other expense and adjusted earnings per diluted share. Wabtec defines EBITDA as earnings before interest, taxes, depreciation and 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, including statements regarding the acquisition by Wabtec of GE Transportation (the “GE Transportation merger”), statements regarding Wabtec’s expectations about future sales and earnings, and statements about the impact of evolving global conditions on Wabtec’s business. All statements, other than historical facts, including statements regarding synergies from the GE Transportation merger; statements regarding Wabtec’s plans, objectives, expectations and intentions; 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) unexpected costs, charges or expenses resulting from the GE Transportation merger; (2) uncertainty of Wabtec’s expected financial performance; (3) failure to realize the anticipated benefits of the GE Transportation merger, including as a result of integrating GE Transportation into Wabtec; (4) Wabtec’s ability to implement its business strategy; (5) difficulties and delays in achieving revenue and cost synergies; (6) inability to retain and hire key personnel; (7) evolving legal, regulatory and tax regimes; (8) changes in general economic and/or industry specific conditions, including the impacts of tax and tariff programs, industry consolidation and changes in the financial condition or operating strategies of our customers; (9) changes in the expected timing of projects; (10) a decrease in freight or passenger rail traffic; (11) an increase in manufacturing costs; (12) actions by third parties, including government agencies; (13) the severity and duration of the evolving COVID-19 pandemic and the resulting impact on the global economy and, in particular, our customers, suppliers and end-markets, and (14) 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, periodic 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.
Appendix A
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | ||||||||||||||||
CONDENSED CONSOLIDATED STATEMENT OF INCOME | ||||||||||||||||
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019 | ||||||||||||||||
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA) | ||||||||||||||||
(UNAUDITED) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|||||
Net sales | $ |
1,865.1 |
|
$ |
2,001.7 |
|
$ |
5,532.4 |
|
$ |
5,831.6 |
|
||||
Cost of sales |
|
(1,298.9 |
) |
|
(1,402.3 |
) |
|
(3,900.8 |
) |
|
(4,228.5 |
) |
||||
Gross profit |
|
566.2 |
|
|
599.4 |
|
|
1,631.6 |
|
|
1,603.1 |
|
||||
Gross profit as a % of Net Sales |
|
30.4 |
% |
|
29.9 |
% |
|
29.5 |
% |
|
27.5 |
% |
||||
Selling, general and administrative expenses |
|
(252.7 |
) |
|
(292.2 |
) |
|
(712.9 |
) |
|
(842.9 |
) |
||||
Engineering expenses |
|
(36.5 |
) |
|
(58.6 |
) |
|
(123.7 |
) |
|
(150.3 |
) |
||||
Amortization expense |
|
(70.3 |
) |
|
(79.5 |
) |
|
(211.6 |
) |
|
(172.9 |
) |
||||
Total operating expenses |
|
(359.5 |
) |
|
(430.3 |
) |
|
(1,048.2 |
) |
|
(1,166.1 |
) |
||||
Operating expenses as a % of Net Sales |
|
19.3 |
% |
|
21.5 |
% |
|
18.9 |
% |
|
20.0 |
% |
||||
Income from operations |
|
206.7 |
|
|
169.1 |
|
|
583.4 |
|
|
437.0 |
|
||||
Income from operations as a % of Net Sales |
|
11.1 |
% |
|
8.4 |
% |
|
10.5 |
% |
|
7.5 |
% |
||||
Interest expense, net |
|
(45.6 |
) |
|
(57.7 |
) |
|
(150.3 |
) |
|
(160.8 |
) |
||||
Other income (expense), net |
|
14.3 |
|
|
1.9 |
|
|
5.8 |
|
|
(4.1 |
) |
||||
Income from operations before income taxes |
|
175.4 |
|
|
113.3 |
|
|
438.9 |
|
|
272.1 |
|
||||
Income tax expense |
|
(46.9 |
) |
|
(22.7 |
) |
|
(113.4 |
) |
|
(82.6 |
) |
||||
Effective tax rate |
|
26.7 |
% |
|
20.0 |
% |
|
25.8 |
% |
|
30.4 |
% |
||||
Net income |
|
128.5 |
|
|
90.6 |
|
|
325.5 |
|
|
189.5 |
|
||||
Less: Net loss attributable to noncontrolling interest |
|
(0.4 |
) |
|
0.5 |
|
|
1.0 |
|
|
1.5 |
|
||||
Net income attributable to Wabtec shareholders | $ |
128.1 |
|
$ |
91.1 |
|
$ |
326.5 |
|
$ |
191.0 |
|
||||
Earnings Per Common Share | ||||||||||||||||
Basic | ||||||||||||||||
Net income attributable to Wabtec shareholders | $ |
0.67 |
|
$ |
0.48 |
|
$ |
1.71 |
|
$ |
1.17 |
|
||||
Diluted | ||||||||||||||||
Net income attributable to Wabtec shareholders | $ |
0.67 |
|
$ |
0.48 |
|
$ |
1.71 |
|
$ |
1.11 |
|
||||
Basic |
|
189.8 |
|
|
189.6 |
|
|
190.1 |
|
|
163.2 |
|
||||
Diluted |
|
190.2 |
|
|
191.5 |
|
|
190.6 |
|
|
172.2 |
|
||||
Segment Information | ||||||||||||||||
Freight Net Sales | $ |
1,237.3 |
|
$ |
1,332.5 |
|
$ |
3,743.0 |
|
$ |
3,774.3 |
|
||||
Freight Income from Operations | $ |
160.2 |
|
$ |
155.3 |
|
$ |
463.4 |
|
$ |
403.7 |
|
||||
Freight Operating Margin |
|
12.9 |
% |
|
11.7 |
% |
|
12.4 |
% |
|
10.7 |
% |
||||
Transit Net Sales | $ |
627.8 |
|
$ |
669.2 |
|
$ |
1,789.4 |
|
$ |
2,057.3 |
|
||||
Transit Income from Operations | $ |
64.1 |
|
$ |
52.9 |
|
$ |
172.9 |
|
$ |
175.4 |
|
||||
Transit Operating Margin |
|
10.2 |
% |
|
7.9 |
% |
|
9.7 |
% |
|
8.5 |
% |
||||
Backlog Information (Note: 12-month is a sub-set of total) | September 30, 2020 | June 30, 2020 | ||||||||||||||
Freight Total | $ |
17,840.5 |
|
$ |
17,969.8 |
|
||||||||||
Transit Total |
|
3,541.9 |
|
|
3,432.8 |
|
||||||||||
Wabtec Total | $ |
21,382.4 |
|
$ |
21,402.6 |
|
||||||||||
Freight 12-Month | $ |
3,626.7 |
|
$ |
3,681.8 |
|
||||||||||
Transit 12-Month |
|
1,557.6 |
|
|
1,648.9 |
|
||||||||||
Wabtec 12-Month | $ |
5,184.3 |
|
$ |
5,330.7 |
|
|
Appendix B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | ||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | ||||||
(UNAUDITED) | ||||||
September 30, 2020 | December 31, 2019 | |||||
In millions | ||||||
Cash and cash equivalents | $ |
559.3 |
$ |
604.2 |
||
Receivables, net |
|
1,433.5 |
|
1,663.9 |
||
Inventories |
|
1,779.7 |
|
1,773.1 |
||
Current assets - other |
|
163.7 |
|
150.9 |
||
Total current assets |
|
3,936.2 |
|
4,192.1 |
||
Property, plant and equipment, net |
|
1,603.7 |
|
1,655.8 |
||
Goodwill |
|
8,366.1 |
|
8,360.6 |
||
Other intangibles, net |
|
3,889.6 |
|
4,104.0 |
||
Other long term assets |
|
648.8 |
|
631.7 |
||
Total assets | $ |
18,444.4 |
$ |
18,944.2 |
||
Current liabilities | $ |
3,228.6 |
$ |
3,258.0 |
||
Long-term debt |
|
3,799.9 |
|
4,333.6 |
||
Long-term liabilities - other |
|
1,363.5 |
|
1,359.0 |
||
Total liabilities |
|
8,392.0 |
|
8,950.6 |
||
Shareholders' equity |
|
10,016.9 |
|
9,956.5 |
||
Non-controlling interest |
|
35.5 |
|
37.1 |
||
Total shareholders' equity |
|
10,052.4 |
|
9,993.6 |
||
Total Liabilities and Shareholders' Equity | $ |
18,444.4 |
$ |
18,944.2 |
||
Appendix C
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(UNAUDITED) | ||||||||
Nine Months Ended September 30, | ||||||||
|
2020 |
|
|
2019 |
|
|||
In millions | ||||||||
Operating activities | ||||||||
Net income | $ |
325.5 |
|
$ |
189.5 |
|
||
Non-cash expense |
|
303.0 |
|
|
295.5 |
|
||
Receivables |
|
245.2 |
|
|
(32.3 |
) |
||
Inventories |
|
7.8 |
|
|
58.7 |
|
||
Accounts Payable |
|
(203.4 |
) |
|
(146.5 |
) |
||
Other assets and liabilities |
|
(220.0 |
) |
|
202.8 |
|
||
Net cash provided by operating activities |
|
458.1 |
|
|
567.7 |
|
||
Net cash used for investing activities |
|
(119.9 |
) |
|
(3,109.8 |
) |
||
Net cash (used for) provided by financing activities |
|
(360.8 |
) |
|
817.1 |
|
||
Effect of changes in currency exchange rates |
|
(22.3 |
) |
|
(29.9 |
) |
||
Decrease in cash |
|
(44.9 |
) |
|
(1,754.9 |
) |
||
Cash, cash equivalents, and restricted cash, beginning of period |
|
604.2 |
|
|
2,342.3 |
|
||
Cash and cash equivalents, end of period | $ |
559.3 |
|
$ |
587.4 |
|
||
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-to-Date 2020 Actual Results | |||||||||||||||||||||||||||||||||||
|
Net Sales |
|
Gross
|
|
Operating
|
|
Income from
|
|
Interest &
|
|
Tax |
|
Net Income |
|
Noncontrolling
|
|
Wabtec
|
|
EPS |
|||||||||||||||||
Reported Results | $ |
1,865.1 |
$ |
566.2 |
$ |
(359.5 |
) |
$ |
206.7 |
$ |
(31.3 |
) |
$ |
(46.9 |
) |
$ |
128.5 |
|
$ |
(0.4 |
) |
$ |
128.1 |
|
$ |
0.67 |
|
|||||||||
Restructuring & Transaction costs |
|
- |
|
4.7 |
|
11.7 |
|
|
16.4 |
|
- |
|
|
(4.4 |
) |
|
12.0 |
|
|
- |
|
|
12.0 |
|
$ |
0.06 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
70.3 |
|
|
70.3 |
|
- |
|
|
(18.8 |
) |
|
51.5 |
|
|
- |
|
|
51.5 |
|
$ |
0.27 |
|
|||||||||
Foreign Currency and Interest Gain |
|
- |
|
- |
|
- |
|
|
- |
|
(12.8 |
) |
|
3.4 |
|
|
(9.4 |
) |
|
- |
|
|
(9.4 |
) |
$ |
(0.05 |
) |
|||||||||
Adjusted Results | $ |
1,865.1 |
$ |
570.9 |
$ |
(277.5 |
) |
$ |
293.4 |
$ |
(44.1 |
) |
$ |
(66.7 |
) |
$ |
182.6 |
|
$ |
(0.4 |
) |
$ |
182.2 |
|
$ |
0.95 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
190.2 |
|
|||||||||||||||||||||||||||||||||
Wabtec Corporation | ||||||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | ||||||||||||||||||||||||||||||||||||
(in millions) | Q3 Year-to-Date 2020 Actual Results | |||||||||||||||||||||||||||||||||||
Net Sales | Gross Profit |
Operating Expenses |
Income from Operations |
Interest & Other Exp |
Tax | Net Income | Noncontrolling Interest |
Wabtec Net Income |
EPS | |||||||||||||||||||||||||||
Reported Results | $ |
5,532.4 |
$ |
1,631.6 |
$ |
(1,048.2 |
) |
$ |
583.4 |
$ |
(144.5 |
) |
$ |
(113.4 |
) |
$ |
325.5 |
|
$ |
1.0 |
|
$ |
326.5 |
|
$ |
1.71 |
|
|||||||||
Restructuring & Transaction costs |
|
- |
|
23.3 |
|
40.6 |
|
|
63.9 |
|
- |
|
|
(16.4 |
) |
|
47.5 |
|
|
- |
|
|
47.5 |
|
$ |
0.25 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
211.6 |
|
|
211.6 |
|
- |
|
|
(54.4 |
) |
|
157.2 |
|
|
- |
|
|
157.2 |
|
$ |
0.82 |
|
|||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
7.7 |
|
|
(1.9 |
) |
|
5.8 |
|
|
- |
|
|
5.8 |
|
$ |
0.03 |
|
|||||||||
Adjusted Results | $ |
5,532.4 |
$ |
1,654.9 |
$ |
(796.0 |
) |
$ |
858.9 |
$ |
(136.8 |
) |
$ |
(186.1 |
) |
$ |
536.0 |
|
$ |
1.0 |
|
$ |
537.0 |
|
$ |
2.81 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
190.6 |
|
|||||||||||||||||||||||||||||||||
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec's reported results prepared in accordance with GAAP.
Wabtec Corporation | |||||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||||
(in millions) | Third Quarter 2019 Actual Results | ||||||||||||||||||||||||||||||||||
|
Net Sales |
|
Gross Profit |
|
Operating
|
|
Income from
|
|
Interest &
|
|
Tax |
|
Net Income |
|
Noncontrolling
|
|
Wabtec
|
|
EPS |
||||||||||||||||
Reported Results | $ |
2,001.7 |
$ |
599.4 |
$ |
(430.3 |
) |
$ |
169.1 |
$ |
(55.8 |
) |
$ |
(22.7 |
) |
$ |
90.6 |
|
$ |
0.5 |
$ |
91.1 |
|
$ |
0.48 |
|
|||||||||
Restructuring, Transaction, & Litigation costs |
|
- |
|
28.4 |
|
40.1 |
|
|
68.5 |
|
3.6 |
|
|
(17.4 |
) |
|
54.7 |
|
|
- |
|
54.7 |
|
$ |
0.28 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
79.5 |
|
|
79.5 |
|
- |
|
|
(19.2 |
) |
|
60.3 |
|
|
- |
|
60.3 |
|
$ |
0.31 |
|
|||||||||
One-time PPA |
|
- |
|
16.0 |
|
- |
|
|
16.0 |
|
- |
|
|
(3.9 |
) |
|
12.1 |
|
|
- |
|
12.1 |
|
$ |
0.06 |
|
|||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
2.4 |
|
|
(0.6 |
) |
|
1.8 |
|
|
- |
|
1.8 |
|
$ |
0.01 |
|
|||||||||
Tax on Transaction Costs |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
(7.7 |
) |
|
(7.7 |
) |
|
- |
|
(7.7 |
) |
$ |
(0.04 |
) |
|||||||||
Adjusted Results | $ |
2,001.7 |
$ |
643.8 |
$ |
(310.7 |
) |
$ |
333.1 |
$ |
(49.8 |
) |
$ |
(71.5 |
) |
$ |
211.8 |
|
$ |
0.5 |
$ |
212.3 |
|
$ |
1.10 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
191.5 |
|
||||||||||||||||||||||||||||||||
Wabtec Corporation | |||||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | |||||||||||||||||||||||||||||||||||
(in millions) | Q3 Year-to-Date 2019 Actual Results | ||||||||||||||||||||||||||||||||||
Net Sales | Gross Profit |
Operating Expenses |
Income from Operations |
Interest & Other Exp |
Tax | Net Income | Noncontrolling Interest |
Wabtec Net Income |
EPS | ||||||||||||||||||||||||||
Reported Results | $ |
5,831.6 |
$ |
1,603.1 |
$ |
(1,166.1 |
) |
$ |
437.0 |
$ |
(164.9 |
) |
$ |
(82.6 |
) |
$ |
189.5 |
|
$ |
1.5 |
$ |
191.0 |
|
$ |
1.11 |
|
|||||||||
Restructuring, Transaction, & Litigation costs |
|
- |
|
28.4 |
|
130.4 |
|
|
158.8 |
|
21.5 |
|
|
(43.6 |
) |
|
136.7 |
|
|
- |
|
136.7 |
|
$ |
0.79 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
172.9 |
|
|
172.9 |
|
- |
|
|
(41.8 |
) |
|
131.1 |
|
|
- |
|
131.1 |
|
$ |
0.76 |
|
|||||||||
One-time PPA |
|
- |
|
185.0 |
|
- |
|
|
185.0 |
|
- |
|
|
(44.8 |
) |
|
140.2 |
|
|
- |
|
140.2 |
|
$ |
0.81 |
|
|||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
16.2 |
|
|
(3.9 |
) |
|
12.3 |
|
|
- |
|
12.3 |
|
$ |
0.07 |
|
|||||||||
Tax on Transaction Costs |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
16.0 |
|
|
16.0 |
|
|
- |
|
16.0 |
|
$ |
0.09 |
|
|||||||||
Adjusted Results | $ |
5,831.6 |
$ |
1,816.5 |
$ |
(862.8 |
) |
$ |
953.7 |
$ |
(127.2 |
) |
$ |
(200.7 |
) |
$ |
625.8 |
|
$ |
1.5 |
$ |
627.3 |
|
$ |
3.63 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
172.2 |
|
||||||||||||||||||||||||||||||||
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 2019 Actual Results | |||||||||||||||||||||||||||||||||||
|
Net Sales |
|
Gross
|
|
Operating
|
|
Income from
|
|
Interest &
|
|
Tax |
|
Net Income |
|
Noncontrolling
|
|
Wabtec
|
|
EPS |
|||||||||||||||||
Reported Results | $ |
2,368.4 |
$ |
674.9 |
$ |
(448.8 |
) |
$ |
226.1 |
$ |
(51.4 |
) |
$ |
(37.7 |
) |
$ |
137.0 |
|
$ |
(1.3 |
) |
$ |
135.7 |
|
$ |
0.71 |
|
|||||||||
Restructuring, Transaction, and Litigation costs |
|
- |
|
9.9 |
|
61.1 |
|
|
71.0 |
|
3.5 |
|
|
(18.0 |
) |
|
56.5 |
|
|
- |
|
|
56.5 |
|
$ |
0.29 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
65.5 |
|
|
65.5 |
|
- |
|
|
(15.9 |
) |
|
49.6 |
|
|
- |
|
|
49.6 |
|
$ |
0.26 |
|
|||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
(2.7 |
) |
|
0.7 |
|
|
(2.0 |
) |
|
- |
|
|
(2.0 |
) |
$ |
(0.01 |
) |
|||||||||
Tax on Transaction Costs |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
(3.5 |
) |
|
(3.5 |
) |
|
- |
|
|
(3.5 |
) |
$ |
(0.02 |
) |
|||||||||
Adjusted Results | $ |
2,368.4 |
$ |
684.8 |
$ |
(322.2 |
) |
$ |
362.6 |
$ |
(50.6 |
) |
$ |
(74.4 |
) |
$ |
237.6 |
|
$ |
(1.3 |
) |
$ |
236.3 |
|
$ |
1.23 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
191.6 |
|
|||||||||||||||||||||||||||||||||
Wabtec Corporation | ||||||||||||||||||||||||||||||||||||
Reconciliation of Reported Results to Adjusted Results | ||||||||||||||||||||||||||||||||||||
(in millions) | Fourth Quarter YTD 2019 Actual Results | |||||||||||||||||||||||||||||||||||
|
Net Sales |
|
Gross
|
|
Operating
|
|
Income from
|
|
Interest &
|
|
Tax |
|
Net Income |
|
Noncontrolling
|
|
Wabtec
|
|
EPS |
|||||||||||||||||
Reported Results | $ |
8,200.0 |
$ |
2,278.0 |
$ |
(1,614.9 |
) |
$ |
663.1 |
$ |
(216.3 |
) |
$ |
(120.3 |
) |
$ |
326.5 |
|
$ |
0.2 |
|
$ |
326.7 |
|
$ |
1.84 |
|
|||||||||
Restructuring, Transaction, and Litigation costs |
|
- |
|
38.3 |
|
191.5 |
|
|
229.8 |
|
25.0 |
|
|
(61.6 |
) |
|
193.2 |
|
|
- |
|
|
193.2 |
|
$ |
1.08 |
|
|||||||||
Non-cash Amortization expense |
|
- |
|
- |
|
238.4 |
|
|
238.4 |
|
- |
|
|
(57.7 |
) |
|
180.7 |
|
|
- |
|
|
180.7 |
|
$ |
1.02 |
|
|||||||||
One-time PPA |
|
- |
|
185.0 |
|
- |
|
|
185.0 |
|
- |
|
|
(44.8 |
) |
|
140.2 |
|
|
- |
|
|
140.2 |
|
$ |
0.79 |
|
|||||||||
Foreign Exchange Loss |
|
- |
|
- |
|
- |
|
|
- |
|
13.5 |
|
|
(3.2 |
) |
|
10.3 |
|
|
- |
|
|
10.3 |
|
$ |
0.06 |
|
|||||||||
Tax on Transaction Costs |
|
- |
|
- |
|
- |
|
|
- |
|
- |
|
|
12.5 |
|
|
12.5 |
|
|
- |
|
|
12.5 |
|
$ |
0.07 |
|
|||||||||
Adjusted Results | $ |
8,200.0 |
$ |
2,501.3 |
$ |
(1,185.0 |
) |
$ |
1,316.3 |
$ |
(177.8 |
) |
$ |
(275.1 |
) |
$ |
863.4 |
|
$ |
0.2 |
|
$ |
863.6 |
|
$ |
4.86 |
|
|||||||||
Fully Diluted Shares Outstanding |
|
177.3 |
|
|||||||||||||||||||||||||||||||||
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 | |||||||||||||||||||
2020 Q3 EBITDA Reconciliation | |||||||||||||||||||
(in millions) | |||||||||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | |||||||||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | |||||||||||||||
Consolidated Results | $ |
206.7 |
$ |
14.3 |
|
$ |
116.4 |
$ |
337.4 |
$ |
16.4 |
$ |
353.8 |
||||||
Wabtec Corporation | |||||||||||||||||||
2020 Q3 Year-to-Date EBITDA Reconciliation | |||||||||||||||||||
(in millions) | |||||||||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | |||||||||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | |||||||||||||||
Consolidated Results | $ |
583.4 |
$ |
5.8 |
|
$ |
347.2 |
$ |
936.4 |
$ |
63.9 |
$ |
1,000.3 |
||||||
Wabtec Corporation | |||||||||||||||||||
2019 Q3 EBITDA Reconciliation | |||||||||||||||||||
(in millions) | |||||||||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | |||||||||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | |||||||||||||||
Consolidated Results | $ |
169.1 |
$ |
1.9 |
|
$ |
122.9 |
$ |
293.9 |
$ |
84.5 |
$ |
378.4 |
||||||
Wabtec Corporation | |||||||||||||||||||
2019 Q3 Year-to-Date EBITDA Reconciliation | |||||||||||||||||||
(in millions) | |||||||||||||||||||
Reported Income | + | Other Income | + | Depreciation & | = | EBITDA | + | Restructuring & | = | Adjusted | |||||||||
from Operations | (Expense) | Amortization | Transaction Costs | EBITDA | |||||||||||||||
Consolidated Results | $ |
437.0 |
($ |
4.1 |
) |
$ |
285.4 |
$ |
718.3 |
$ |
343.8 |
$ |
1,062.1 |
||||||
Appendix F
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION | ||||||
SALES BY PRODUCT LINE | ||||||
(UNAUDITED) | ||||||
Three Months Ended September 30, | ||||||
In millions |
|
2020 |
|
2019 |
||
Freight Segment | ||||||
Equipment | $ |
355.3 |
$ |
263.2 |
||
Components |
|
208.2 |
|
248.7 |
||
Digital Electronics |
|
161.0 |
|
185.5 |
||
Services |
|
512.8 |
|
635.1 |
||
Total Freight Segment |
|
1,237.3 |
|
1,332.5 |
||
Transit Segment | ||||||
Original Equipment Manufacturer | $ |
303.1 |
$ |
309.9 |
||
Aftermarket |
|
324.7 |
|
359.3 |
||
Total Transit Segment |
|
627.8 |
|
669.2 |
||
Nine Months Ended September 30, | ||||||
In millions |
|
2020 |
|
2019 |
||
Freight Segment | ||||||
Equipment | $ |
1,098.2 |
$ |
1,061.7 |
||
Components |
|
624.1 |
|
823.4 |
||
Digital Electronics |
|
500.1 |
|
466.3 |
||
Services |
|
1,520.6 |
|
1,422.9 |
||
Total Freight Segment |
|
3,743.0 |
|
3,774.3 |
||
Transit Segment | ||||||
Original Equipment Manufacturer | $ |
817.4 |
$ |
972.8 |
||
Aftermarket |
|
972.0 |
|
1,084.5 |
||
Total Transit Segment |
|
1,789.4 |
|
2,057.3 |
||
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, | ||||||||||||||
In millions |
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
|||
Freight Segment Reported Income from Operations | $ |
160.2 |
|
$ |
155.3 |
|
$ |
463.4 |
|
$ |
403.7 |
|
|||
Freight Segment Reported Margin |
|
12.9 |
% |
|
11.7 |
% |
|
12.4 |
% |
|
10.7 |
% |
|||
One-time PPA |
|
- |
|
|
16.0 |
|
|
- |
|
|
185.0 |
|
|||
Restructuring & Transaction costs |
|
8.8 |
|
|
35.5 |
|
|
43.5 |
|
|
51.7 |
|
|||
Non-cash Amortization expense |
|
65.2 |
|
|
74.7 |
|
|
196.8 |
|
|
158.3 |
|
|||
Freight Segment Adjusted Income from Operations | $ |
234.2 |
|
$ |
281.5 |
|
$ |
703.7 |
|
$ |
798.7 |
|
|||
Freight Segment Adjusted Margin |
|
18.9 |
% |
|
21.1 |
% |
|
18.8 |
% |
|
21.2 |
% |
|||
Transit Segment Reported Income from Operations | $ |
64.1 |
|
$ |
52.9 |
|
$ |
172.9 |
|
$ |
175.4 |
|
|||
Transit Segment Reported Margin |
|
10.2 |
% |
|
7.9 |
% |
|
9.7 |
% |
|
8.5 |
% |
|||
Restructuring & Transaction costs |
|
5.9 |
|
|
4.3 |
|
|
13.3 |
|
|
7.3 |
|
|||
Non-cash Amortization expense |
|
5.1 |
|
|
4.8 |
|
|
14.8 |
|
|
14.6 |
|
|||
Transit Segment Adjusted Income from Operations | $ |
75.1 |
|
$ |
62.0 |
|
$ |
201.0 |
|
$ |
197.3 |
|
|||
Transit Segment Adjusted Margin |
|
12.0 |
% |
|
9.3 |
% |
|
11.2 |
% |
|
9.6 |
% |
|||
View source version on businesswire.com: https://www.businesswire.com/news/home/20201029005353/en/
Wabtec Investors
Kristine Kubacki, CFA / [email protected] / 412-450-2033
Wabtec Media
Deia Campanelli / [email protected] / 773-297-0482