Wabtec Reports Strong 4th Quarter 2021 Results

Issues 2022 Financial Guidance

  • Fourth Quarter Reported GAAP Earnings Per Share of $1.02; Adjusted Earnings Per Share Up 20.4% to $1.18
  • Sales Growth of 2.4% to $2.07 Billion; GAAP Operating Margin of 12.7%; Adjusted Operating Margin Up 210 bps to 16.1%
  • Full-Year Cash Flow from Operations up 36.9% to $1.07 Billion; 102% Full-Year Operating Cash Flow Conversion
  • Repurchased 1.05 Million Shares During the Fourth Quarter for $100 Million; Total Full-Year Repurchased of $300 Million
  • Announced $750 Million Share Buyback Reauthorization and 25% Increase in Quarterly Dividend

 

Wabtec Corporation (NYSE: WAB) today reported fourth quarter 2021 GAAP earnings per diluted share of $1.02, up 121.7% versus the fourth quarter of 2020. Adjusted earnings per diluted share were $1.18, up 20.4% versus the same quarter a year ago. Fourth quarter sales were $2.07 billion and cash from operations was $314 million. Full year 2021 earnings per diluted share was $2.96, up 36.4% versus full year 2020. Full year adjusted earnings per diluted share were $4.26, up 12.4% versus full year 2020. Total 2021 sales were $7.82 billion and cash from operations was a record high of $1.07 billion.

“The Wabtec team delivered strong execution to close out the year, providing us with momentum into 2022,” said Rafael Santana, Wabtec’s President and CEO. “Our productivity initiatives, realization of synergies and positive mix drove improvement in segment margins for both the fourth quarter and full year despite growing supply chain disruptions and higher costs. Our strong performance in 2021 was complemented by disciplined capital allocation including $300 million in share repurchases, $92 million in dividends and two strategic bolt-on acquisitions that enhance our business with attractive end-market opportunities.

"Wabtec delivered significant progress against our strategic initiatives that will create value for our customers and shareholders. Wabtec’s FLXdrive battery electric locomotive is gaining traction with our customers as they seek solutions that reduce emissions and improve efficiencies.

“Looking forward, we see mixed market conditions improving throughout the year. The breadth of our product portfolio combined with our multi-year backlog provides us with a solid foundation for growth in 2022. Our announced $750 million share buyback reauthorization and 25% increase in the dividend underscore our confidence on continued strong earnings and cash flow generation. We believe we are well-positioned to deliver top-line growth, margin expansion and increased earnings in 2022."

2021 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

2021

2020

Change

Net Sales

$

2,073

 

$

2,024

 

2.4

%

 

 

 

 

GAAP Gross Margin

 

31.5

%

 

25.0

%

6.5 pts

Adjusted Gross Margin

 

31.7

%

 

26.0

%

5.7 pts

GAAP Operating Margin

 

12.7

%

 

8.0

%

4.7 pts

Adjusted Operating Margin

 

16.1

%

 

14.0

%

2.1 pts

 

 

 

 

GAAP Diluted EPS

$

1.02

 

$

0.46

 

121.7

%

Adjusted Diluted EPS

$

1.18

 

$

0.98

 

20.4

%

 

 

 

 

Cash Flow from Operations

$

314

 

$

326

 

(3.7

)%

Operating Cash Flow Conversion

 

99

%

 

158

%

 

  • Sales increased compared to the year-ago quarter driven by higher Freight segment sales, partially offset by lower Transit segment sales. During the quarter, we estimate that sales results were adversely impacted by 3 to 4 percent due to supply chain disruptions.
  • Both GAAP and adjusted operating margin increased from last year as a result of improved mix and strong productivity, partially offset by $20 to $25 million in escalating costs associated with metals, transportation and labor.
  • GAAP and adjusted EPS increased from the year-ago quarter primarily due to higher sales and increased income from operations. GAAP EPS further benefited from a favorable effective tax rate, along with lower restructuring and transaction costs.

2021 Fourth Quarter Freight Segment Results

Wabtec Corporation Freight Segment Financial Results

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

Fourth Quarter

2021

2020

Change

Net Sales

$

1,425

 

$

1,339

 

6.4

%

GAAP Gross Margin

 

31.9

%

 

25.3

%

6.6 pts

Adjusted Gross Margin

 

32.1

%

 

26.4

%

5.7 pts

GAAP Operating Margin

 

14.5

%

 

9.0

%

5.5 pts

Adjusted Operating Margin

 

18.7

%

 

16.3

%

2.4 pts

  • Freight segment sales for the fourth quarter were driven by demand for Services and Components, along with the acquisition of Nordco. This growth was partially offset by lower deliveries of locomotives and increased supply chain disruptions.
  • Both GAAP and adjusted operating margin benefited from higher sales, favorable mix and operational efficiencies, partially offset by higher costs. GAAP operating margin also improved year-over-year as a result of lower restructuring and transactions costs.

2021 Fourth Quarter Transit Segment Results

Wabtec Corporation Transit Segment Financial Results

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

Fourth Quarter

2021

2020

Change

Net Sales

$

648

 

$

685

 

(5.4

%)

GAAP Gross Margin

 

30.6

%

 

24.4

%

6.2 pts

Adjusted Gross Margin

 

30.9

%

 

25.3

%

5.6 pts

GAAP Operating Margin

 

12.2

%

 

8.3

%

3.9 pts

Adjusted Operating Margin

 

13.6

%

 

11.3

%

2.3 pts

  • Transit segment sales for the fourth quarter were down versus last year due to supply chain issues, COVID-related disruptions and unfavorable foreign currency exchange.
  • Both GAAP and adjusted segment operating margin improved versus last year primarily driven by mix and productivity gains, partially offset by higher costs. GAAP operating margin further benefited from lower year-over-year restructuring and transaction costs.

Backlog

Wabtec Corporation Consolidated Backlog Comparison

Backlog $ in millions

December 31,

2021

2020

Change

12-Month Backlog

$

6,268

$

5,521

13.5

%

Total Backlog

$

22,169

$

21,591

2.7

%

At December 31, 2021 the multi-year backlog was $578 million higher than December 31, 2020 due in most part from increased orders for Freight Equipment and Freight Services.

Cash Flow and Liquidity Summary

  • During the fourth quarter, the company generated cash from operations of $314 million versus $326 million in the year ago period. For the full year, the company generated strong cash from operations of $1.07 billion resulting in an operating cash flow conversion of 102%.
  • At the end of the quarter, the company had cash and cash equivalents of $473 million and total debt of $4.06 billion. At December 31, 2021 the company’s total available liquidity was $1.67 billion, which includes cash and cash equivalents plus $1.20 billion available under current credit facilities.
  • During the fourth quarter, the company repurchased $100 million of shares, bringing the full year total to $300 million.
  • Wabtec Board of Directors reauthorized a share buyback program up to $750 million and declared a 25 percent increase in the regular quarterly common dividend to $0.15 payable on February 28, 2022 to holders of record on February 25, 2022.

2022 Financial Guidance

  • Wabtec initiated its 2022 financial guidance with sales expected to be in a range of $8.30 billion to $8.60 billion and adjusted earnings per diluted share to be in a range of $4.65 to $5.05.
  • For full year 2022, Wabtec expects strong cash flow generation with operating cash flow conversion of greater than 90 percent.
  • The company is not presenting a quantitative reconciliation of our forecasted GAAP earnings per diluted share to forecasted adjusted earnings per diluted share as we are 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 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: 8527520).

About Wabtec Corporation

Wabtec Corporation (NYSE: WAB) is focused on creating transportation solutions that move and improve the world. 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 2022 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 and other expense adjusted earnings per diluted share and operating cash flow conversion. Wabtec defines EBITDA as earnings before interest, taxes, depreciation and amortization. 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, including statements regarding the impact of acquisitions by Wabtec, including the acquisition of GE Transportation (the “GE Transportation merger”) and Nordco, 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 and other expected benefits from acquisitions; 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 acquisitions, including the GE Transportation merger; (2) uncertainty of Wabtec’s expected financial performance; (3) failure to realize the anticipated benefits of acquisitions, including the GE Transportation merger, including as a result of integrating acquired targets 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, supply chain disruptions, 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.

WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE AND TWELVE MONTHS ENDED DECEMBER 31, 2021 AND 2020
(AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA)
(UNAUDITED)
 
 
Three Months Ended Twelve Months Ended
December 31, December 31,

2021

2020

2021

2020

 
 
Net sales

$

2,073

 

$

2,024

 

$

7,822

 

$

7,556

 

Cost of sales

 

(1,421

)

 

(1,518

)

 

(5,453

)

 

(5,419

)

Gross profit

 

652

 

 

506

 

 

2,369

 

 

2,137

 

Gross profit as a % of Net Sales

 

31.5

%

 

25.0

%

 

30.3

%

 

28.3

%

 
Selling, general and administrative expenses

 

(264

)

 

(236

)

 

(1,030

)

 

(948

)

Engineering expenses

 

(52

)

 

(38

)

 

(176

)

 

(162

)

Amortization expense

 

(72

)

 

(71

)

 

(287

)

 

(282

)

Total operating expenses

 

(388

)

 

(345

)

 

(1,493

)

 

(1,392

)

Operating expenses as a % of Net Sales

 

18.7

%

 

17.0

%

 

19.1

%

 

18.4

%

 
Income from operations

 

264

 

 

161

 

 

876

 

 

745

 

Income from operations as a % of Net Sales

 

12.7

%

 

8.0

%

 

11.2

%

 

9.9

%

 
Interest expense, net

 

(42

)

 

(49

)

 

(177

)

 

(199

)

Other income (expense), net

 

13

 

 

6

 

 

38

 

 

11

 

Income before income taxes

 

235

 

 

118

 

 

737

 

 

557

 

 
Income tax expense

 

(42

)

 

(31

)

 

(172

)

 

(145

)

Effective tax rate

 

17.4

%

 

26.6

%

 

23.2

%

 

26.0

%

 
Net income

 

193

 

 

87

 

 

565

 

 

412

 

 
Less: Net (income) loss attributable to noncontrolling interest

 

(3

)

 

1

 

 

(7

)

 

2

 

 
Net income attributable to Wabtec shareholders

 

190

 

 

88

 

 

558

 

 

414

 

 
Earnings Per Common Share
Basic
Net income attributable to Wabtec shareholders

$

1.02

 

$

0.46

 

$

2.96

 

$

2.18

 

 
Diluted
Net income attributable to Wabtec shareholders

$

1.02

 

$

0.46

 

$

2.96

 

$

2.17

 

 
 
Basic

 

186.0

 

 

189.2

 

 

187.7

 

 

189.9

 

Diluted

 

186.5

 

 

189.7

 

 

188.1

 

 

190.4

 

 
Segment Information
Freight Net Sales

$

1,425

 

$

1,339

 

$

5,239

 

$

5,082

 

Freight Income from Operations

$

207

 

$

121

 

$

717

 

$

584

 

Freight Operating Margin

 

14.5

%

 

9.0

%

 

13.7

%

 

11.5

%

 
Transit Net Sales

$

648

 

$

685

 

$

2,583

 

$

2,474

 

Transit Income from Operations

$

79

 

$

57

 

$

238

 

$

230

 

Transit Operating Margin

 

12.2

%

 

8.3

%

 

9.2

%

 

9.3

%

 
Backlog Information (Note: 12-month is a sub-set of total) December 31, 2021 September 30, 2021
Freight Total

$

18,502

 

$

18,211

 

Transit Total

 

3,667

 

 

3,633

 

Wabtec Total

$

22,169

 

$

21,844

 

 
Freight 12-Month

$

4,520

 

$

4,060

 

Transit 12-Month

 

1,748

 

 

1,648

 

Wabtec 12-Month

$

6,268

 

$

5,708

 

WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(UNAUDITED)
 
 
December 31, 2021 December 31, 2020
In millions
Cash and cash equivalents

$

473

$

599

Receivables, net

 

1,477

 

1,412

Inventories

 

1,689

 

1,642

Other current assets

 

193

 

227

Total current assets

 

3,832

 

3,880

Property, plant and equipment, net

 

1,497

 

1,601

Goodwill

 

8,587

 

8,485

Other intangible assets, net

 

3,705

 

3,869

Other noncurrent assets

 

833

 

619

Total assets

$

18,454

$

18,454

Current liabilities

$

2,910

$

3,226

Long-term debt

 

4,056

 

3,792

Long-term liabilities - other

 

1,249

 

1,283

Total liabilities

 

8,215

 

8,301

Shareholders' equity

 

10,201

 

10,123

Noncontrolling interest

 

38

 

30

Total shareholders' equity

 

10,239

 

10,153

Total Liabilities and Shareholders' Equity

$

18,454

$

18,454

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

2021

2020

In millions
Operating activities
Net income

565

 

412

 

Non-cash expense

571

 

444

 

Receivables

(76

)

315

 

Inventories

(41

)

181

 

Accounts Payable

109

 

(269

)

Other assets and liabilities

(55

)

(299

)

Net cash provided by operating activities

1,073

 

784

 

 
Net cash used for investing activities

(540

)

(155

)

 
Net cash used for financing activities

(653

)

(619

)

 
Effect of changes in currency exchange rates

(6

)

(15

)

 
Decrease in cash

(126

)

(5

)

 
Cash and cash equivalents, beginning of period

599

 

604

 

Cash and cash equivalents, end of period

473

 

599

 

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 2021 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

$

2,073

$

652

$

(388

)

$

264

 

$

(29

)

$

(42

)

$

193

 

$

(3

)

$

190

 

$

1.02

 

 
Restructuring & Transaction costs

 

-

 

5

 

(7

)

 

(2

)

 

-

 

 

5

 

 

3

 

 

-

 

 

3

 

$

0.01

 

 
Non-cash Amortization expense

 

-

 

-

 

72

 

 

72

 

 

-

 

 

(18

)

 

54

 

 

-

 

 

54

 

$

0.29

 

 
Foreign Exchange Gain

 

-

 

-

 

-

 

 

-

 

 

(1

)

 

-

 

 

(1

)

 

-

 

 

(1

)

$

(0.01

)

 
Amended Return, net

 

-

 

-

 

-

 

 

-

 

 

-

 

 

(25

)

 

(25

)

 

-

 

 

(25

)

$

(0.13

)

 
Adjusted Results

$

2,073

$

657

$

(323

)

$

334

 

$

(30

)

$

(80

)

$

224

 

$

(3

)

$

221

 

$

1.18

 

 
Fully Diluted Shares Outstanding

 

186.5

 

 
 
 
Wabtec Corporation
Reconciliation of Reported Results to Adjusted Results
(in millions) Fourth Quarter Year-to-Date 2021 Actual Results
Gross Operating Income from Interest & Noncontrolling Wabtec
Net Sales Profit Expenses Operations Other Exp Tax Net Income Interest Net Income EPS
 
Reported Results

$

7,822

$

2,369

$

(1,493

)

$

876

 

$

(139

)

$

(172

)

$

565

 

$

(7

)

$

558

 

$

2.96

 

 
Restructuring & Transaction costs

 

-

 

53

 

25

 

 

78

 

 

-

 

 

(15

)

 

63

 

 

-

 

 

63

 

$

0.33

 

 
Non-cash Amortization expense

 

-

 

-

 

287

 

 

287

 

 

-

 

 

(74

)

 

213

 

 

-

 

 

213

 

$

1.13

 

 
Foreign Exchange Gain

 

-

 

-

 

-

 

 

-

 

 

(8

)

 

2

 

 

(6

)

 

-

 

 

(6

)

$

(0.03

)

 
Amended Return, net

 

-

 

-

 

-

 

 

-

 

 

-

 

 

(25

)

 

(25

)

 

-

 

 

(25

)

$

(0.13

)

 
Adjusted Results

$

7,822

$

2,422

$

(1,181

)

$

1,241

 

$

(147

)

$

(284

)

$

810

 

$

(7

)

$

803

 

$

4.26

 

 
Fully Diluted Shares Outstanding

 

188.1

 

 
Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec's reported results prepared in accordance with GAAP.
Wabtec Corporation
Reconciliation of Reported Results to Adjusted Results
(in millions) Fourth Quarter 2020 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

$

2,024

$

506

$

(345

)

$

161

$

(43

)

$

(31

)

$

87

$

1

$

88

$

0.46

 
Restructuring & Transaction costs

 

-

 

21

 

30

 

 

51

 

-

 

 

(12

)

 

39

 

-

 

39

$

0.20

 
Non-cash Amortization expense

 

-

 

-

 

71

 

 

71

 

-

 

 

(16

)

 

55

 

-

 

55

$

0.29

 
Foreign Exchange Loss

 

-

 

-

 

-

 

 

-

 

1

 

 

(1

)

 

-

 

-

 

-

$

-

 
Tax on Transaction Costs

 

-

 

-

 

-

 

 

-

 

-

 

 

6

 

 

6

 

-

 

6

$

0.03

 
Adjusted Results

$

2,024

$

527

$

(244

)

$

283

$

(42

)

$

(54

)

$

187

$

1

$

188

$

0.98

 
Fully Diluted Shares Outstanding

 

189.7

 
 
 
Wabtec Corporation
Reconciliation of Reported Results to Adjusted Results
(in millions) Fourth Quarter Year-to-Date 2020 Actual Results
Gross Operating Income from Interest & Noncontrolling Wabtec
Net Sales Profit Expenses Operations Other Exp Tax Net Income Interest Net Income EPS
 
Reported Results

$

7,556

$

2,137

$

(1,392

)

$

745

$

(188

)

$

(145

)

$

412

$

2

$

414

$

2.17

 
Restructuring & Transaction costs

 

-

 

45

 

71

 

 

116

 

-

 

 

(29

)

 

87

 

-

 

87

$

0.45

 
Non-cash Amortization expense

 

-

 

-

 

282

 

 

282

 

-

 

 

(71

)

 

211

 

-

 

211

$

1.11

 
Foreign Exchange Loss

 

-

 

-

 

-

 

 

-

 

9

 

 

(2

)

 

7

 

-

 

7

$

0.03

 
Tax on Transaction Costs

 

-

 

-

 

-

 

 

-

 

-

 

 

6

 

 

6

 

-

 

6

$

0.03

 
Adjusted Results

$

7,556

$

2,182

$

(1,039

)

$

1,143

$

(179

)

$

(241

)

$

723

$

2

$

725

$

3.79

 
Fully Diluted Shares Outstanding

 

190.4

 
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
2021 Q4 EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted
from Operations (Expense) Amortization Transaction Costs EBITDA
 
Consolidated Results

$264

 

$13

 

$121

 

$398

 

($2)

 

$396

 
 
Wabtec Corporation
2021 Q4 YTD EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted
from Operations (Expense) Amortization Transaction Costs EBITDA
 
Consolidated Results

$876

 

$38

 

$485

 

$1,399

 

$78

 

$1,477

 
 
 
Wabtec Corporation
2020 Q4 EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted
from Operations (Expense) Amortization Transaction Costs EBITDA
 
Consolidated Results

$161

 

$6

 

$118

 

$285

 

$51

 

$336

 
 
Wabtec Corporation
2020 Q4 YTD EBITDA Reconciliation
(in millions)
Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted
from Operations (Expense) Amortization Transaction Costs EBITDA
 
Consolidated Results

$745

 

$11

 

$466

 

$1,222

 

$116

 

$1,338

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

2021

2020

Freight Segment
Equipment

$

377

$

433

Components

 

218

 

195

Digital Electronics

 

167

 

164

Services

 

663

 

547

Total Freight Segment

 

1,425

 

1,339

 
Transit Segment
Original Equipment Manufacturer

$

299

$

322

Aftermarket

 

349

 

363

Total Transit Segment

 

648

 

685

 
 
Twelve Months Ended December 31,
In millions

 

2021

 

2020

Freight Segment
Equipment

$

1,302

$

1,531

Components

 

867

 

819

Digital Electronics

 

640

 

664

Services

 

2,430

 

2,068

Total Freight Segment

 

5,239

 

5,082

 
Transit Segment
Original Equipment Manufacturer

$

1,193

$

1,139

Aftermarket

 

1,390

 

1,335

Total Transit Segment

 

2,583

 

2,474

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,
In millions

2021

2020

2021

2020

 
Freight Segment Reported Gross Profit

$

454

 

$

339

 

$

1,667

 

$

1,488

 

Freight Segment Reported Gross Margin

 

31.9

%

 

25.3

%

 

31.8

%

 

29.3

%

 
Restructuring & Transaction costs

 

3

 

 

14

 

 

8

 

 

30

 

 
Freight Segment Adjusted Gross Profit

$

457

 

$

353

 

$

1,675

 

$

1,518

 

Freight Segment Adjusted Gross Margin

 

32.1

%

 

26.4

%

 

32.0

%

 

29.9

%

 
 
Transit Segment Reported Gross Profit

$

198

 

$

167

 

$

702

 

$

649

 

Transit Segment Reported Gross Margin

 

30.6

%

 

24.4

%

 

27.2

%

 

26.2

%

 
Restructuring & Transaction costs

 

2

 

 

6

 

 

45

 

 

14

 

 
Transit Segment Adjusted Gross Profit

$

200

 

$

173

 

$

747

 

$

663

 

Transit Segment Adjusted Gross Margin

 

30.9

%

 

25.3

%

 

28.9

%

 

26.8

%

 
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,
In millions

2021

2020

2021

2020

 
Freight Segment Reported Income from Operations

$

207

 

$

121

 

$

717

 

$

584

 

Freight Segment Reported Margin

 

14.5

%

 

9.0

%

 

13.7

%

 

11.5

%

 
Restructuring & Transaction costs

 

(7

)

 

32

 

 

9

 

 

76

 

Non-cash Amortization expense

 

67

 

 

66

 

 

267

 

 

262

 

 
Freight Segment Adjusted Income from Operations

$

267

 

$

219

 

$

993

 

$

922

 

Freight Segment Adjusted Margin

 

18.7

%

 

16.3

%

 

19.0

%

 

18.1

%

 
 
Transit Segment Reported Income from Operations

$

79

 

$

57

 

$

238

 

$

230

 

Transit Segment Reported Margin

 

12.2

%

 

8.3

%

 

9.2

%

 

9.3

%

 
Restructuring & Transaction costs

 

4

 

 

15

 

 

59

 

 

27

 

Non-cash Amortization expense

 

5

 

 

5

 

 

20

 

 

20

 

 
Transit Segment Adjusted Income from Operations

$

88

 

$

77

 

$

317

 

$

277

 

Transit Segment Adjusted Margin

 

13.6

%

 

11.3

%

 

12.3

%

 

11.2

%

 
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
RECONCILIATION OF CHANGES IN NET SALES - BY SEGMENT
(UNAUDITED)
 
Three Months Ended December 31,
In millions Freight Transit Consolidated
 
2020 Net Sales

$

1,339

 

$

685

 

$

2,024

 

 
Acquisitions

 

61

 

 

-

 

 

61

 

Foreign Exchange

 

(2

)

 

(15

)

 

(17

)

Organic

 

27

 

 

(22

)

 

5

 

 
2021 Net Sales

$

1,425

 

$

648

 

$

2,073

 

 
Change ($)

 

86

 

 

(37

)

 

49

 

Change (%)

 

6.4

%

 

-5.4

%

 

2.4

%

 
 
Twelve Months Ended December 31,
Freight Transit Consolidated
 
2020 Net Sales

$

5,082

 

$

2,474

 

$

7,556

 

 
Acquisitions

 

138

 

 

-

 

 

138

 

Foreign Exchange

 

23

 

 

111

 

 

134

 

Organic

 

(4

)

 

(2

)

 

(6

)

 
2021 Net Sales

$

5,239

 

$

2,583

 

$

7,822

 

 
Change ($)

 

157

 

 

109

 

 

266

 

Change (%)

 

3.1

%

 

4.4

%

 

3.5

%

 
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
2021 Q4 Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations
 
Consolidated Results

$314

$193

$123

99%

 
 
Wabtec Corporation
2021 Q4 YTD Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations
 
Consolidated Results

$1,073

$565

$491

102%

 
 
 
Wabtec Corporation
2020 Q4 Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations

 

Consolidated Results

$326

$87

$119

158%

 
 
Wabtec Corporation
2020 Q4 YTD Cash Conversion Calculation
(in millions)
Reported Cash ÷ (Net Income + Depreciation & Amortization) = Cash Conversion
from Operations
 
Consolidated Results

$784

$412

 

$473

89%

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.