EX-99.1 2 a4q2024pressrelease.htm EX-99.1
Exhibit 99.1
Wabtec Delivers Strong Fourth Quarter 2024
Results; Announces 2025 Full-Year Guidance

SALES |  | GAAP DILUTED EARNINGS PER SHARE |  | ADJUSTED DILUTED EARNINGS PER SHARE

4Q’24 |  | FY’24 |  | 4Q’24 |  | FY’24 |  | 4Q’24 |  | FY’24

$2.58B | $10.39B | $1.23 | $6.04 | $1.68 | $7.56
+2.3% YOY | +7.3% YOY | +2.5% YOY | +33.3% YOY | +9.1% YOY | +27.7% YOY

Q4 2024 HIGHLIGHTS

“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.”
Rafael Santana President and CEO

•Announces 350+ bps of Adj. Operating Margin Expansion, Mid Single Digit Revenue Growth, and Double Digit Adj. EPS Growth CAGR with 5-Year Long-Term Guidance Update
•Announces 2025 Financial Guidance of Adjusted EPS Between $8.35 to $8.75; Up 13.1% at the Mid-Point
•20% Orders Growth Compared to Prior Year, Including Q4 Orders for Over $1 Billion of New Locos & Mods
•Strong Full Year Cash from Operations up 52.7% or 117% Cash Conversion
•Board of Directors Increases Quarterly Dividend by 25%, Increased Share Buyback Authorization by $1.0 Billion in December
PITTSBURGH, February 12, 2025 – 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.

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 dividen d 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.
2025 OUTLOOK
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 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).
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.
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 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 |  |  |  |  |
Weighted average shares outstanding |  |  |  |  |  |  |  |  |  |  |
Basic | 171.2 |  |  | 178.0 |  |  | 174.1 |  |  | 178.8 |  |  |  |  |
Diluted | 172.0 |  |  | 178.8 |  |  | 174.8 |  |  | 179.5 |  |  |  |  |

|  | Appendix A

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

| Three Months Ended December 31, |  | Twelve Months Ended December 31,
| 2024 |  | 2023 |  | 2024 |  | 2023
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 |  |  |

|  | Appendix B

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 |
Other long-term liabilities | 1,297 |  |  | 1,120 |
Total Liabilities | 8,569 |  |  | 8,464 |
Shareholders' equity | 10,091 |  |  | 10,487 |
Noncontrolling interest | 42 |  |  | 37 |
Total Equity | 10,133 |  |  | 10,524 |
Total Liabilities and Equity | $ | 18,702 |  |  | $ | 18,988 |

|  | Appendix C

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 |

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 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 | $ | 2,583 |  |  | $ | 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 |
|  | Net |  | Gross |  | Operating |  | Income from |  | Interest & |  |  |  | Net |  | Noncontrolling |  | Wabtec |  |  |
|  | Sales |  | Profit |  | Expenses |  | Operations |  | Other Exp |  | Tax |  | 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 |  |

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 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 | $ | 2,526 |  |  | $ | 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 |
|  | 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 |  |

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 |  |  |  |  |  |  |  |  |  |  |  |  |
Fourth Quarter 2024 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 |  |  |  |  |  |  |  |  |  |  |  |  |
Fourth Quarter 2024 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 |  |  |  |  |  |  |  |  |  |  |  |  |
Fourth Quarter 2023 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 |  |  |  |  |  |  |  |  |  |  |  |  |
Fourth Quarter 2023 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 |  |

Appendix F
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION
SALES BY PRODUCT LINE
(UNAUDITED)

| Three Months Ended December 31,
In millions | 2024 |  | 2023
Freight Segment |  |  |
Services | $ | 806 |  |  | $ | 958 |
Equipment | 499 |  |  | 352 |
Components | 282 |  |  | 269 |
Digital Intelligence | 207 |  |  | 210 |
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 |  |  |
Services | $ | 3,381 |  |  | $ | 3,262 |
Equipment | 2,108 |  |  | 1,794 |
Components | 1,193 |  |  | 1,094 |
Digital Intelligence | 786 |  |  | 773 |
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 |

Appendix G
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 | %

Appendix H
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, |
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 | % |

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 Fourth Quarter Cash Conversion Calculation |  |  |  |  |  |
(in millions) |  |  |  |  |  |  |  |  |
|  | Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion |
Consolidated Results |  | $723 |  | $213 |  | $128 |  | 212% |
Wabtec Corporation |  |  |  |  |  |  |  |  |
2024 Fourth Quarter YTD Cash Conversion Calculation |  |  |  |  |  |
(in millions) |  |  |  |  |  |  |  |  |
|  | Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion |
Consolidated Results |  | $1,834 |  | $1,067 |  | $503 |  | 117% |
Wabtec Corporation |  |  |  |  |  |  |  |  |
2023 Fourth Quarter Cash Conversion Calculation |  |  |  |  |  |
(in millions) |  |  |  |  |  |  |  |  |
|  | Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion |
Consolidated Results |  | $686 |  | $217 |  | $160 |  | 182% |
Wabtec Corporation |  |  |  |  |  |  |  |  |
2023 Fourth Quarter YTD Cash Conversion Calculation |  |  |  |  |  |
(in millions) |  |  |  |  |  |  |  |  |
|  | Reported Cash from Operations | ÷ | (Net Income | + | Depreciation & Amortization) | = | Cash Conversion |
Consolidated Results |  | $1,201 |  | $825 |  | $531 |  | 89% |