News Image

Wabtec Delivers Strong Fourth Quarter 2024 Results; Announces 2025 Full-Year Guidance

Wabtec Corporation (NYSE: WAB) today reported fourth quarter 2024 GAAP earnings per diluted share of $1.23, up 2.5% versus the fourth quarter of 2023. Fourth quarter adjusted earnings per diluted share were $1.68, up 9.1% versus the same quarter a year ago. Fourth quarter sales were $2.58 billion and cash from operations was $723 million. Full year 2024 GAAP earnings per diluted share were $6.04, up 33.3% versus full year 2023. Full year adjusted earnings per diluted share were $7.56, up 27.7% versus full year 2023. Total 2024 sales were $10.39 billion and cash from operations was a record $1.83 billion.

“The Wabtec team delivered a strong 2024 as evidenced by higher orders, sales, margin expansion, increased earnings and robust cash flow,” said Rafael Santana, Wabtec’s President and CEO.

“We remain committed to our capital deployment strategy to maximize shareholder returns. We returned $1.2 billion to shareholders through share repurchases and dividends. And, based on our strong performance in 2024 and confidence in the future, our Board of Directors approved a 25% increase in our quarterly dividend, and in December, increased our share buyback authorization by $1.0 billion.

“I am encouraged by the underlying momentum of our business, and the team’s unrelenting focus on execution and delivering for our customers. And just as importantly, we continue to lay a solid foundation for us to build upon. Looking ahead, I believe Wabtec is well positioned to drive top quartile returns over time.”

2024 Fourth Quarter Consolidated Results

Wabtec Corporation Consolidated Financial Results

$ in millions except earnings per share and percentages; margin change in percentage points (pts)

Fourth Quarter

2024

2023

Change

Net Sales

$2,583

$2,526

2.3 %

 

 

 

 

GAAP Gross Margin

30.9 %

30.3 %

0.6 pts

Adjusted Gross Margin

31.6 %

30.8 %

0.8 pts

GAAP Operating Margin

12.9 %

12.2 %

0.7 pts

Adjusted Operating Margin

16.9 %

17.0 %

(0.1) pts

 

 

 

 

GAAP Diluted EPS

$1.23

$1.20

2.5 %

Adjusted Diluted EPS

$1.68

$1.54

9.1 %

 

 

 

 

Cash Flow from Operations

$723

$686

$37

Operating Cash Flow Conversion

212 %

182 %

 

  • Sales increased 2.3% compared to the year-ago quarter driven by increased sales in the Transit segment.
  • GAAP operating margin was higher than the prior year at 12.9% and adjusted operating margin was down slightly versus the prior year at 16.9%. GAAP operating margins benefited from higher gross margin and lower operating expenses as a percent of revenue. Adjusted operating margins benefited from higher gross margin which was offset by higher SG&A expenses as a percent of revenue.
  • GAAP EPS increased from the year-ago quarter primarily due to higher sales and margin expansion, partially offset by the absence of last year’s gain resulting from an increase in ownership interest of an assembly joint venture. Adjusted EPS increased from the year ago quarter primarily due to higher sales. Both benefited from share repurchases during the year.

2024 Fourth Quarter Freight Segment Results

Wabtec Corporation Freight Segment Financial Results

Net sales $ in millions; margin change in percentage points (pts)

Fourth Quarter

2024

2023

Change

Net Sales

$1,794

$1,789

0.3 %

GAAP Gross Margin

31.0 %

31.0 %

0.0 pts

Adjusted Gross Margin

31.4 %

31.3 %

0.1 pts

GAAP Operating Margin

15.2 %

13.6 %

1.6 pts

Adjusted Operating Margin

19.4 %

19.3 %

0.1 pts

  • Freight segment sales were up modestly in the quarter due to the rebalance of Freight segment production to the first half of the year. Full year sales were up 7.9%.
  • GAAP operating margin benefited from lower operating expenses as a percent of revenue behind lower intangible amortization expenses. Adjusted operating margin benefited from modest gross margin improvement.

2024 Fourth Quarter Transit Segment Results

Wabtec Corporation Transit Segment Financial Results

Net sales $ in millions; margin change in percentage points (pts)

Fourth Quarter

2024

2023

Change

Net Sales

$789

$737

7.1 %

GAAP Gross Margin

30.6 %

28.4 %

2.2 pts

Adjusted Gross Margin

31.8 %

29.4 %

2.4 pts

GAAP Operating Margin

13.0 %

11.9 %

1.1 pts

Adjusted Operating Margin

16.4 %

14.9 %

1.5 pts

  • Transit segment sales for the fourth quarter were up 7.1% due to strong OE and aftermarket sales.
  • GAAP and adjusted operating margins were up as a result of higher sales, savings related to Integration 2.0, and favorable product mix.

Backlog

Wabtec Corporation Consolidated Backlog Comparison

Backlog $ in millions

December 31,

 

2024

2023

Change

12-Month Backlog

$7,681

$7,457

3.0 %

Total Backlog

$22,272

$21,999

1.2 %

The Company’s 12-month and multi-year backlogs continue to provide strong visibility. At the end of the fourth quarter, the 12-month backlog was $224 million higher than the prior year. And at December 31, 2024, the multi-year backlog was $273 million higher than the same time a year ago. Excluding the impacts of foreign currency exchange, the 12-month backlog was up 5.5% and the multi-year backlog was up 3.6%.

Cash Flow and Liquidity Summary

  • During the fourth quarter, the Company generated cash from operations of $723 million versus $686 million in the year ago period. Cash flow from operations benefited from increased customer deposits and receipt of a tax refund.
  • At the end of the quarter, the Company had cash, cash equivalents and restricted cash of $715 million and total debt of $3.98 billion. At December 31, 2024 the Company’s total available liquidity was $2.21 billion, which includes cash and cash equivalents plus $1.50 billion available under current credit facilities.
  • The Company repurchased $123 million of Wabtec shares in the fourth quarter, bringing the full year total to $1.10 billion.
  • The Board of Directors increased the quarterly dividend by 25% and declared a regular quarterly common dividend of 25 cents per share, payable on March 7, 2025 to holders of record on February 21, 2025.
  • In early December, the Board also increased our existing share repurchase authorization by $1 billion.

2025 Financial Guidance

  • The Company has largely achieved its previous 5-year guidance over the past 3-year period. Consequently, the Company is replacing its previous long-term guidance with new 5-year guidance. The Company expects mid-single digit revenue growth CAGR, 350+ bps of adjusted operating margin expansion, and double digit EPS growth CAGR while delivering greater than 90% average cash conversion over the 5-year period through the end of 2029.
  • Wabtec’s 2025 financial guidance expects sales to be in a range of $10.725 billion to $11.025 billion and adjusted earnings per diluted share to be in a range of $8.35 to $8.75. For full year 2025, Wabtec expects strong cash flow generation with operating cash flow conversion of greater than 90 percent.

Forecasted GAAP Earnings Reconciliation

Wabtec is not presenting a quantitative reconciliation of our forecasted GAAP earnings per diluted share to forecasted adjusted earnings per diluted share in reliance on the unreasonable efforts exemption provided under Item 10(e)(1)(i)(B) of Regulation S-K. Wabtec is unable to predict with reasonable certainty and without unreasonable effort the impact and timing of restructuring-related and other charges, including acquisition-related expenses and the outcome of 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: 3404117).

About Wabtec

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

Information about non-GAAP Financial Information and Forward-Looking Statements

Wabtec’s earnings release and 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 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 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 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) ability 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 Russia’s invasion of Ukraine; (12) cybersecurity and data protection risks and (13) other risk factors as detailed from time to time in Wabtec’s reports filed with the SEC, including Wabtec’s annual report on Form 10-K, periodic quarterly reports on Form 10-Q, current reports on Form 8-K and other documents filed with the SEC. The foregoing list of important factors is not exclusive. Any forward-looking statements speak only as of the date of this communication. Wabtec does not undertake any obligation to update any forward-looking statements, whether as a result of new information or development, future events or otherwise, except as required by law. Readers are cautioned not to place undue reliance on any of these forward-looking statements.

 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2024 AND 2023
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA)
(UNAUDITED)
 
 
Three Months Ended Twelve Months Ended
December 31, December 31,

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 
Net sales

$

2,583

 

$

2,526

 

$

10,387

 

$

9,677

 

Cost of sales

 

(1,786

)

 

(1,762

)

 

(7,021

)

 

(6,733

)

Gross profit

 

797

 

 

764

 

 

3,366

 

 

2,944

 

Gross profit as a % of Net Sales

 

30.9

%

 

30.3

%

 

32.4

%

 

30.4

%

 
Selling, general and administrative expenses

 

(333

)

 

(296

)

 

(1,248

)

 

(1,139

)

Engineering expenses

 

(51

)

 

(61

)

 

(206

)

 

(218

)

Amortization expense

 

(79

)

 

(99

)

 

(303

)

 

(321

)

Total operating expenses

 

(463

)

 

(456

)

 

(1,757

)

 

(1,678

)

Operating expenses as a % of Net Sales

 

17.9

%

 

18.1

%

 

16.9

%

 

17.3

%

 
Income from operations

 

334

 

 

308

 

 

1,609

 

 

1,266

 

Income from operations as a % of Net Sales

 

12.9

%

 

12.2

%

 

15.5

%

 

13.1

%

 
Interest expense, net

 

(53

)

 

(55

)

 

(201

)

 

(218

)

Other income, net

 

3

 

 

27

 

 

2

 

 

44

 

Income before income taxes

 

284

 

 

280

 

 

1,410

 

 

1,092

 

 
Income tax expense

 

(71

)

 

(63

)

 

(343

)

 

(267

)

Effective tax rate

 

25.1

%

 

22.6

%

 

24.3

%

 

24.5

%

 
Net income

 

213

 

 

217

 

 

1,067

 

 

825

 

 
Less: Net income attributable to noncontrolling interest

 

(1

)

 

(2

)

 

(11

)

 

(10

)

 
Net income attributable to Wabtec shareholders

$

212

 

$

215

 

$

1,056

 

$

815

 

 
Earnings Per Common Share
Basic
Net income attributable to Wabtec shareholders

$

1.23

 

$

1.20

 

$

6.05

 

$

4.54

 

 
Diluted
Net income attributable to Wabtec shareholders

$

1.23

 

$

1.20

 

$

6.04

 

$

4.53

 

 
 
Basic

 

171.2

 

 

178.0

 

 

174.1

 

 

178.8

 

Diluted

 

172.0

 

 

178.8

 

 

174.8

 

 

179.5

 

 
Segment Information
Freight Net Sales

$

1,794

 

$

1,789

 

$

7,468

 

$

6,923

 

Freight Income from Operations

$

273

 

$

245

 

$

1,422

 

$

1,065

 

Freight Operating Margin

 

15.2

%

 

13.6

%

 

19.0

%

 

15.4

%

 
Transit Net Sales

$

789

 

$

737

 

$

2,919

 

$

2,754

 

Transit Income from Operations

$

103

 

$

87

 

$

338

 

$

295

 

Transit Operating Margin

 

13.0

%

 

11.9

%

 

11.6

%

 

10.7

%

 
Backlog Information (Note: 12-month is a sub-set of total) December 31, 2024 September 30, 2024 December 31, 2023
Freight Total

$

17,986

 

$

17,756

 

$

17,785

 

Transit Total

 

4,286

 

 

4,478

 

 

4,214

 

Wabtec Total

$

22,272

 

$

22,234

 

$

21,999

 

 
Freight 12-Month

$

5,577

 

$

5,589

 

$

5,420

 

Transit 12-Month

 

2,104

 

 

2,035

 

 

2,037

 

Wabtec 12-Month

$

7,681

 

$

7,624

 

$

7,457

 

 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
 
 
December 31, 2024 December 31, 2023
In millions
Cash, cash equivalents and restricted cash

$

715

$

620

Receivables, net

 

1,702

 

1,684

Inventories, net

 

2,314

 

2,284

Other current assets

 

212

 

267

Total current assets

 

4,943

 

4,855

Property, plant and equipment, net

 

1,447

 

1,485

Goodwill

 

8,710

 

8,780

Other intangible assets, net

 

2,934

 

3,205

Other noncurrent assets

 

668

 

663

Total assets

$

18,702

$

18,988

Current liabilities

$

3,792

$

4,056

Long-term debt

 

3,480

 

3,288

Long-term liabilities - other

 

1,297

 

1,120

Total liabilities

 

8,569

 

8,464

Shareholders' equity

 

10,091

 

10,487

Noncontrolling interest

 

42

 

37

Total shareholders' equity

 

10,133

 

10,524

Total Liabilities and Shareholders' Equity

$

18,702

$

18,988

 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
 
Twelve Months Ended December 31,

 

2024

 

 

2023

 

In millions
Operating activities
Net income

$

1,067

 

$

825

 

Non-cash expense

 

580

 

 

473

 

Receivables

 

(34

)

 

(195

)

Inventories

 

(117

)

 

(58

)

Accounts Payable

 

70

 

 

(58

)

Other assets and liabilities

 

268

 

 

214

 

Net cash provided by operating activities

 

1,834

 

 

1,201

 

 
Net cash used for investing activities

 

(343

)

 

(492

)

 
Net cash used for financing activities

 

(1,371

)

 

(633

)

 
Effect of changes in currency exchange rates

 

(25

)

 

3

 

 
Increase in cash

 

95

 

 

79

 

 
Cash, cash equivalents and restricted cash, beginning of period

 

620

 

 

541

 

Cash, cash equivalents and restricted cash, end of period

$

715

 

$

620

 

 

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 2024 Actual Results
Gross Operating Income from Interest & Noncontrolling Wabtec
Net Sales Profit Expenses Operations Other Exp Tax Net Income Interest Net Income EPS
 
Reported Results

$

2,583

$

797

$

(463

)

$

334

$

(50

)

$

(71

)

$

213

$

(1

)

$

212

$

1.23

 
Restructuring and Portfolio Optimization costs

 

-

 

18

 

14

 

 

32

 

-

 

 

(8

)

 

24

 

-

 

 

24

$

0.14

 
Non-cash Amortization expense

 

-

 

-

 

72

 

 

72

 

-

 

 

(17

)

 

55

 

-

 

 

55

$

0.31

 
Adjusted Results

$

2,583

$

815

$

(377

)

$

438

$

(50

)

$

(96

)

$

292

$

(1

)

$

291

$

1.68

 
Fully Diluted Shares Outstanding

 

172.0

 
 
 
Wabtec Corporation
Reconciliation of Reported Results to Adjusted Results
(in millions) Fourth Quarter Year-to-Date 2024 Actual Results
Gross Operating Income from Interest & Noncontrolling Wabtec
Net Sales Profit Expenses Operations Other Exp Tax Net Income Interest Net Income EPS
 
Reported Results

$

10,387

$

3,366

$

(1,757

)

$

1,609

$

(199

)

$

(343

)

$

1,067

$

(11

)

$

1,056

$

6.04

 
Restructuring and Portfolio Optimization costs

 

-

 

37

 

33

 

 

70

 

(4

)

 

(16

)

 

50

 

-

 

 

50

$

0.28

 
Non-cash Amortization expense

 

-

 

-

 

288

 

 

288

 

-

 

 

(70

)

 

218

 

-

 

 

218

$

1.24

 
Adjusted Results

$

10,387

$

3,403

$

(1,436

)

$

1,967

$

(203

)

$

(429

)

$

1,335

$

(11

)

$

1,324

$

7.56

 
Fully Diluted Shares Outstanding

 

174.8

 
 
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec's reported results prepared in accordance with GAAP.

 

Wabtec Corporation
Reconciliation of Reported Results to Adjusted Results
(in millions) Fourth Quarter 2023 Actual Results
Gross Operating Income from Interest & Noncontrolling Wabtec
Net Sales Profit Expenses Operations Other Exp Tax Net Income Interest Net Income EPS
 
Reported Results

$

2,526

$

764

$

(456

)

$

308

$

(28

)

$

(63

)

$

217

 

$

(2

)

$

215

 

$

1.20

 

 
Restructuring and Portfolio Optimization costs

 

-

 

13

 

34

 

 

47

 

-

 

 

(9

)

 

38

 

 

-

 

 

38

 

$

0.21

 

 
Gain on LKZ Investment

 

-

 

-

 

-

 

 

-

 

(35

)

 

-

 

 

(35

)

 

-

 

 

(35

)

$

(0.19

)

 
Non-cash Amortization expense

 

-

 

-

 

76

 

 

76

 

-

 

 

(18

)

 

58

 

 

-

 

 

58

 

$

0.32

 

 
Adjusted Results

$

2,526

$

777

$

(346

)

$

431

$

(63

)

$

(90

)

$

278

 

$

(2

)

$

276

 

$

1.54

 

 
Fully Diluted Shares Outstanding

 

178.8

 

 
 
 
Wabtec Corporation
Reconciliation of Reported Results to Adjusted Results
(in millions) Fourth Quarter Year-to-Date 2023 Actual Results
Gross Operating Income from Interest & Noncontrolling Wabtec
Net Sales Profit Expenses Operations Other Exp Tax Net Income Interest Net Income EPS
 
Reported Results

$

9,677

$

2,944

$

(1,678

)

$

1,266

$

(174

)

$

(267

)

$

825

 

$

(10

)

$

815

 

$

4.53

 

 
Restructuring and Portfolio Optimization costs

 

-

 

38

 

41

 

 

79

 

-

 

 

(17

)

 

62

 

 

-

 

 

62

 

$

0.34

 

 
Gain on LKZ Investment

 

-

 

-

 

-

 

 

-

 

(35

)

 

-

 

 

(35

)

 

-

 

 

(35

)

$

(0.19

)

 
Non-cash Amortization expense

 

-

 

-

 

298

 

 

298

 

-

 

 

(74

)

 

224

 

 

-

 

 

224

 

$

1.24

 

 
Adjusted Results

$

9,677

$

2,982

$

(1,339

)

$

1,643

$

(209

)

$

(358

)

$

1,076

 

$

(10

)

$

1,066

 

$

5.92

 

 
Fully Diluted Shares Outstanding

 

179.5

 

 
 
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 Q4 EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring = Adjusted
from Operations (Expense) Amortization Costs EBITDA
 
Consolidated Results

$334

$3

$127

$464

$22

$486

 
 
Wabtec Corporation
2024 Q4 YTD EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring = Adjusted
from Operations (Expense) Amortization Costs EBITDA
 
Consolidated Results

$1,609

$2

$498

$2,109

$39

$2,148

 
 
 
Wabtec Corporation
2023 Q4 EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring = Adjusted
from Operations (Expense) Amortization Costs EBITDA
 
Consolidated Results

$308

$27

$159

$494

($18)

$476

 
 
Wabtec Corporation
2023 Q4 YTD EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring = Adjusted
from Operations (Expense) Amortization Costs EBITDA
 
Consolidated Results

$1,266

$44

$526

$1,836

$6

$1,842

 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
SALES BY PRODUCT LINE
(UNAUDITED)
 
Three Months Ended December 31,
In millions

2024

2023

Freight Segment
Equipment

$

499

$

352

Components

 

282

 

269

Digital Intelligence

 

207

 

210

Services

 

806

 

958

Total Freight Segment

$

1,794

$

1,789

 
Transit Segment
Original Equipment Manufacturer

$

339

$

333

Aftermarket

 

450

 

404

Total Transit Segment

$

789

$

737

 
 
Twelve Months Ended December 31,
In millions

2024

2023

Freight Segment
Equipment

$

2,108

$

1,794

Components

 

1,193

 

1,094

Digital Intelligence

 

786

 

773

Services

 

3,381

 

3,262

Total Freight Segment

$

7,468

$

6,923

 
Transit Segment
Original Equipment Manufacturer

$

1,308

$

1,264

Aftermarket

 

1,611

 

1,490

Total Transit Segment

$

2,919

$

2,754

 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT
(UNAUDITED)
 
Three Months Ended December 31, Twelve Months Ended December 31,

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

$

556

$

273

$

556

$

245

$

2,523

$

1,422

$

2,181

$

1,065

Freight Segment Reported Margin

 

31.0%

 

15.2%

 

31.0%

 

13.6%

 

33.8%

 

19.0%

 

31.5%

 

15.4%

 
Restructuring and Portfolio Optimization costs

 

8

 

9

 

5

 

30

 

18

 

27

 

13

 

41

Non-cash Amortization expense

 

-

 

66

 

-

 

70

 

-

 

267

 

-

 

276

 
Freight Segment Adjusted Results

$

564

$

348

$

561

$

345

$

2,541

$

1,716

$

2,194

$

1,382

Freight Segment Adjusted Margin

 

31.4%

 

19.4%

 

31.3%

 

19.3%

 

34.0%

 

23.0%

 

31.6%

 

19.9%

 
 
Transit Segment Reported Results

$

241

$

103

$

208

$

87

$

843

$

338

$

763

$

295

Transit Segment Reported Margin

 

30.6%

 

13.0%

 

28.4%

 

11.9%

 

28.9%

 

11.6%

 

27.7%

 

10.7%

 
Restructuring and Portfolio Optimization costs

 

10

 

21

 

8

 

17

 

19

 

41

 

25

 

38

Non-cash Amortization expense

 

-

 

6

 

-

 

6

 

-

 

21

 

-

 

22

 
Transit Segment Adjusted Results

$

251

$

130

$

216

$

110

$

862

$

400

$

788

$

355

Transit Segment Adjusted Margin

 

31.8%

 

16.4%

 

29.4%

 

14.9%

 

29.5%

 

13.7%

 

28.7%

 

12.8%

 
 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
RECONCILIATION OF CHANGES IN NET SALES - BY SEGMENT
(UNAUDITED)
 
Three Months Ended December 31,
In millions Freight Transit Consolidated
 
2023 Net Sales

$

1,789

 

$

737

 

$

2,526

 

 
Acquisitions

 

6

 

 

3

 

 

9

 

Foreign Exchange

 

(14

)

 

(3

)

 

(17

)

Organic

 

13

 

 

52

 

 

65

 

 
2024 Net Sales

$

1,794

 

$

789

 

$

2,583

 

 
Change ($)

 

5

 

 

52

 

 

57

 

Change (%)

 

0.3

%

 

7.1

%

 

2.3

%

 
 
Twelve Months Ended December 31,
Freight Transit Consolidated
 
2023 Net Sales

$

6,923

 

$

2,754

 

$

9,677

 

 
Acquisitions

 

78

 

 

3

 

 

81

 

Foreign Exchange

 

(32

)

 

(1

)

 

(33

)

Organic

 

499

 

 

163

 

 

662

 

 
2024 Net Sales

$

7,468

 

$

2,919

 

$

10,387

 

 
Change ($)

 

545

 

 

165

 

 

710

 

Change (%)

 

7.9

%

 

6.0

%

 

7.3

%

 
 
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 Q4 Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations
 
Consolidated Results

$723

$213

$128

212%

 
 
Wabtec Corporation
2024 Q4 YTD Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations
 
Consolidated Results

$1,834

$1,067

$503

117%

 
 
 
 
Wabtec Corporation
2023 Q4 Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations
 
Consolidated Results

$686

$217

$160

182%

 
 
Wabtec Corporation
2023 Q4 YTD Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
 
 
Consolidated Results

$1,201

$825

$531

89%

 
 

 

WABTEC CORP

NYSE:WAB (2/11/2025, 8:04:00 PM)

Premarket: 190.02 -18.1 (-8.7%)

208.12

-0.25 (-0.12%)

WAB Latest News and Analysis

ChartMill News Imagean hour ago - ChartmillDiscover the top S&P500 movers in Wednesday's pre-market session.

Get insights into the top gainers and losers in the S&P500 index of Wednesday's pre-market session.

ChartMill News Image6 days ago - ChartmillExploring WABTEC CORP (NYSE:WAB)s quality characteristics.

A fundamental analysis of (NYSE:WAB): Why WABTEC CORP (NYSE:WAB) should be investigated by quality investors.

Follow ChartMill for more