Wabash Announces Third Quarter 2024 Results

GlobeNewswire Inc.

October 24, 2024 10:53AM GMT

  • Quarterly revenue of $464 million; within prior quarterly outlook range
  • Non-cash charge of $450 million taken in connection with legal verdict. Believe outcome is unsupported by facts or the law; evaluating all available legal options
  • GAAP operating loss of $433 million or Non-GAAP adjusted operating income of $17.0 million
  • Quarterly GAAP EPS of $(7.53) or Non-GAAP adjusted EPS of $0.19
  • Total backlog of $1.0 billion; Anticipate greater order flow toward the later stages of normal seasonality
  • 2024 revenue outlook reduced to $1.95B, Non-GAAP adjusted EPS outlook reduced to $1.25, excluding impact of legal charge

LAFAYETTE, Ind., Oct. 24, 2024 (GLOBE NEWSWIRE) -- Wabash (NYSE: WNC), the innovation leader of connected solutions for the transportation, logistics and distribution industries, today reported results for the quarter ended September 30, 2024.

The Company's net sales for the third quarter of 2024 were $464.0 million, reflecting a 26.7% decrease compared to the same quarter of the previous year. The Company achieved consolidated gross profit of $56.0 million, equivalent to 12.1% of sales. GAAP operating loss amounted to $433.0 million as the company recognized a $450 million non-cash charge in connection with a legal verdict. Non-GAAP adjusted operating income was $17.0 million for the quarter, representing 3.7% of sales. Third quarter GAAP diluted earnings per share was $(7.53) or $0.19 on a Non-GAAP adjusted basis.

AD

As of September 30, 2024, total Company backlog stood at approximately $1.0 billion, a decrease of 22% compared to the second quarter of 2024 as new order activity remained modest. While orders typically show a seasonal increase during the second half of the calendar year, it is usual for third quarter backlog to contract, with Q3 showing a sequential decline in 6 of the 10 years prior to 2024.

"During the third quarter, our GAAP EPS was $(7.53), primarily as a result of taking a $450 million non-cash charge as the result of a legal verdict, while non-GAAP adjusted EPS was $0.19," said Brent Yeagy, president and chief executive officer. "We firmly believe the outcome in this case is unsupported by the facts or the law. Additionally, the jury was not permitted to hear key evidence in the case. While we wait for the court to enter a final judgement for purposes of appeal, we are evaluating all of the legal options available to us. This situation will inevitably take time to be fully resolved, though we do not expect this verdict to impact our capital allocation priorities and strategy."

AD

For the full-year ending December 31, 2024, the Company reduced its revenue outlook to roughly $1.95 billion and reduced its Non-GAAP adjusted EPS guidance to approximately $1.25.

“As customers continue to carefully manage their capital expenditure plans, we are rebalancing demand against capacity needs," explained Yeagy. "As a result, we have reduced our implied guidance for the fourth quarter. That said, as we continue to negotiate orders for 2025, we believe industry volumes for dry van trailers should be reasonably similar to 2024, while we expect to see improvement in parts & services, truck body, and tank trailers. We believe Wabash is well-positioned to capitalize on the next period of freight expansion and we are focused on continuing our progress toward achieving outsized strategic growth that is both more resilient and more profitable."

AD

Business Segment Highlights

The table below is a summary of select segment operating and financial results prior to the elimination of intersegment sales for the third quarter of 2024 and 2023. A complete disclosure of the results by individual segment is included in the tables following this release.

 

 

Wabash National Corporation

 

 

 

 

Three Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

 

 

New Units Shipped

 

 

 

 

 

 

 

 

Trailers

 

 

        

7,585

 

 

 

        10,765

 

 

 

 

 

Truck bodies

 

 

        

3,630

 

 

 

        4,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation Solutions

 

Parts & Services

Three Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

 

 

(Unaudited, dollars in thousands)

Net sales

 

$

415,506

 

 

$

582,870

 

 

$

52,324

 

 

$

56,441

 

Gross profit

 

$

44,938

 

 

$

107,549

 

 

$

11,071

 

 

$

15,361

 

Gross profit margin

 

 

10.8

%

 

 

18.5

%

 

 

21.2

%

 

 

27.2

%

Income from operations

 

$

29,162

 

 

$

89,413

 

 

$

8,316

 

 

$

12,358

 

Income from operations margin

 

 

7.0

%

 

 

15.3

%

 

 

15.9

%

 

 

21.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

During the third quarter, Transportation Solutions generated net sales of $415.5 million, a decrease of 28.7% compared to the same quarter of the previous year. Operating income for the quarter amounted to $29.2 million, representing 7.0% of sales.

Parts & Services' net sales for the third quarter were $52.3 million, a decrease of 7.3% compared to the prior year quarter. Operating income for the quarter amounted to $8.3 million, or 15.9% of sales.

Non-GAAP Measures

In addition to disclosing financial results calculated in accordance with United States generally accepted accounting principles (GAAP), the financial information included in this release contains non-GAAP financial measures, including adjusted EBITDA, free cash flow, adjusted operating income and margin, adjusted net income attributable to common stockholders, adjusted diluted earnings per share, adjusted segment EBITDA, and adjusted segment EBITDA margin. These non-GAAP measures should not be considered a substitute for, or superior to, financial measures and results calculated in accordance with GAAP, including net (loss) income, and reconciliations to GAAP financial statements should be carefully evaluated.

AD

Adjusted EBITDA includes noncontrolling interest & excludes loss from unconsolidated entity and is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, the Missouri legal matter, impairment and other, net, and other non-operating income and expense (including any loss on debt extinguishment charges). Management believes providing adjusted EBITDA is useful for investors to understand the Company’s performance and results of operations period to period with the exclusion of the items identified above. Management believes the presentation of adjusted EBITDA, when combined with the GAAP presentations of operating (loss) income and net (loss) income, is beneficial to an investor’s understanding of the Company’s operating performance. A reconciliation of adjusted EBITDA to net (loss) income, the most comparable GAAP financial measure, is included in the tables following this release.

AD

Free cash flow is defined as net cash provided by operating activities minus cash payments for capital expenditures minus expenditures for revenue generating assets. Management believes providing free cash flow is useful for investors to understand the Company’s performance and results of cash generation period to period with the exclusion of the item identified above. Management believes the presentation of free cash flow, when combined with the GAAP presentations of cash provided by operating activities, is beneficial to an investor’s understanding of the Company’s operating performance. A reconciliation of free cash flow to cash provided by operating activities, the most comparable GAAP financial measure, is included in the tables following this release.

Adjusted operating income and margin, non-GAAP financial measures, exclude certain costs, expenses, other charges, gains or income that are included in the determination of operating (loss) income under U.S. GAAP, but that management would not consider important in evaluating the quality of the Company’s operating results as they are not indicative of the Company’s core operating results or may obscure trends useful in evaluating the Company’s continuing activities. Accordingly, the Company presents adjusted operating income and margin excluding these special items to help investors evaluate our operating performance and trends in our business consistent with how management evaluates such performance and trends. Further, the Company presents adjusted operating income and margin to provide investors with a better understanding of the Company’s view of our results as compared to prior periods. Adjusted operating income margin is calculated by dividing adjusted operating income by total net sales. A reconciliation of adjusted operating income to operating (loss) income, the most comparable GAAP financial measure, is included in the tables following this release.

Adjusted net income attributable to common stockholders and adjusted diluted earnings per share reflect an adjustment for the Missouri legal matter and the related tax effect of that adjustment. Management believes providing adjusted measures and excluding certain items facilitates comparisons to the Company’s prior year periods and, when combined with the GAAP presentation of net (loss) income and diluted net (loss) income per share, is beneficial to an investor’s understanding of the Company’s performance. A reconciliation of adjusted net income attributable to common stockholders and adjusted diluted earnings per share to net (loss) income attributable to common stockholders and diluted (loss) earnings per share, the most comparable GAAP financial measures, are included in the tables following this release.

Adjusted segment EBITDA, a non-GAAP financial measure, includes noncontrolling interest & excludes loss from unconsolidated entity and is calculated by adding back segment depreciation and amortization expense to segment operating income, and excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating income under GAAP, but that management would not consider important in evaluating the quality of the Company’s segment operating results as they are not indicative of each segment's core operating results or may obscure trends useful in evaluating the segment's continuing activities. Adjusted segment EBITDA Margin is calculated by dividing Adjusted segment EBITDA by segment total net sales. A reconciliation of adjusted segment EBITDA to income from operations, the most comparable GAAP financial measure, is included in the tables following this release.

Information reconciling any forward-looking Adjusted EBITDA, Adjusted Operating Income, Adjusted Operating Income Margin, Free Cash Flow, Adjusted EBITDA Margin, and Adjusted EPS to GAAP financial measures is unavailable to us without unreasonable effort. We cannot provide reconciliations of the above noted forward looking non-GAAP measures to GAAP financial measures because certain items required for such reconciliations are outside of our control and/or cannot be reasonably predicted. Preparation of such reconciliations would require a forward-looking balance sheet, statement of income and statement of cash flows, prepared in accordance with GAAP, and such forward-looking financial statements are unavailable to us without unreasonable effort.

Third Quarter 2024 Conference Call

Wabash will discuss its results during its quarterly investor conference call on Thursday, October 24, 2024, beginning at 12:00 p.m. EDT. The call and an accompanying slide presentation will be accessible on the "Investors" section of the Company’s website at www.onewabash.com. The conference call will also be accessible by dialing (800) 715-9871, conference ID 9986205. A replay of the call will be available on the site shortly after the conclusion of the presentation.

About

Wabash (NYSE: WNC) is the visionary leader of connected solutions for the transportation, logistics and distribution industries that is Changing How the World Reaches You®. Headquartered in Lafayette, Indiana, the company enables customers to thrive by providing insight into tomorrow and delivering pragmatic solutions today to move everything from first to final mile. Wabash designs, manufactures, and services a diverse range of products, including: dry freight and refrigerated trailers, flatbed trailers, tank trailers, dry and refrigerated truck bodies, structural composite panels and products, trailer aerodynamic solutions, and specialty food grade processing equipment. Learn more at www.onewabash.com

Safe Harbor Statement

This press release contains certain forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements convey the Company’s current expectations or forecasts of future events. All statements contained in this press release other than statements of historical fact are forward-looking statements. These forward-looking statements include, among other things, all statements regarding the Company’s outlook for trailer and truck body shipments, backlog, expectations regarding demand levels for trailers, truck bodies, non-trailer equipment and our other diversified product offerings, pricing, profitability and earnings, cash flow and liquidity, opportunity to capture higher margin sales, new product innovations, our growth and diversification strategies, our expectations for improved financial performance during the course of the year and our expectations with regards to capital allocation. These and the Company’s other forward-looking statements are subject to certain risks and uncertainties that could cause actual results to differ materially from those implied by the forward-looking statements. Without limitation, these risks and uncertainties include the risks related to the Missouri product liability action and the unfavorable jury verdict, the highly cyclical nature of our business, uncertain economic conditions including the possibility that customer demand may not meet our expectations, our backlog may not reflect future sales of our products, increased competition, reliance on certain customers and corporate partnerships, risks of customer pick-up delays, shortages and costs of raw materials including the impact of tariffs or other international trade developments, risks in implementing and sustaining improvements in the Company’s manufacturing operations and cost containment, dependence on industry trends and timing, supplier constraints, labor costs and availability, customer acceptance of and reactions to pricing changes, costs of indebtedness, and our ability to execute on our long-term strategic plan. Readers should review and consider the various disclosures made by the Company in this press release and in the Company’s reports to its stockholders and periodic reports on Forms 10-K and 10-Q.

Media Contact:
Dana Stelsel
Director, Communications
(765) 771-5766
[email protected] 

Investor Relations:
Ryan Reed
VP, Corporate Development & IR
(765) 490-5664
[email protected] 

WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited - dollars in thousands)

 

September 30,2024

 

December 31,2023

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

81,842

 

 

$

179,271

 

Accounts receivable, net

 

238,657

 

 

 

182,990

 

Inventories, net

 

260,599

 

 

 

267,635

 

Prepaid expenses and other

 

58,388

 

 

 

51,457

 

Total current assets

 

639,486

 

 

 

681,353

 

Property, plant, and equipment, net

 

342,578

 

 

 

325,444

 

Goodwill

 

188,436

 

 

 

188,409

 

Deferred income tax asset

 

98,003

 

 

 

 

Intangible assets, net

 

77,357

 

 

 

86,418

 

Investment in unconsolidated entity

 

 

 

 

1,647

 

Other assets

 

109,476

 

 

 

79,543

 

Total assets

$

1,455,336

 

 

$

1,362,814

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt

$

 

 

$

 

Accounts payable

 

187,626

 

 

 

156,608

 

Other accrued liabilities

 

151,657

 

 

 

195,601

 

Total current liabilities

 

339,283

 

 

 

352,209

 

Long-term debt

 

396,970

 

 

 

396,465

 

Deferred income taxes

 

 

 

 

17,013

 

Other non-current liabilities

 

517,904

 

 

 

47,028

 

Total liabilities

 

1,254,157

 

 

 

812,715

 

Commitments and contingencies

 

 

 

Noncontrolling interest

 

659

 

 

 

603

 

Wabash National Corporation stockholders’ equity:

 

 

 

Common stock 200,000,000 shares authorized, $0.01 par value, 43,336,755 and 45,393,260 shares outstanding, respectively

 

781

 

 

 

774

 

Additional paid-in capital

 

687,801

 

 

 

677,886

 

Retained earnings

 

109,995

 

 

 

403,923

 

Accumulated other comprehensive losses

 

(3,125

)

 

 

(428

)

Treasury stock at cost, 34,796,209 and 32,128,755 common shares, respectively

 

(594,932

)

 

 

(532,659

)

Total Wabash National Corporation stockholders' equity

 

200,520

 

 

 

549,496

 

Total liabilities, noncontrolling interest, and equity

$

1,455,336

 

 

$

1,362,814

 

 

 

 

 

 

 

 

 

WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited - dollars in thousands, except per share amounts)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net sales

$

464,040

 

 

$

632,828

 

 

$

1,529,926

 

 

$

1,940,400

 

Cost of sales

 

408,031

 

 

 

509,918

 

 

 

1,307,813

 

 

 

1,550,436

 

Gross profit

 

56,009

 

 

 

122,910

 

 

 

222,113

 

 

 

389,964

 

General and administrative expenses

 

479,051

 

 

 

35,836

 

 

 

549,693

 

 

 

109,194

 

Selling expenses

 

7,125

 

 

 

6,086

 

 

 

22,103

 

 

 

20,164

 

Amortization of intangible assets

 

2,912

 

 

 

3,204

 

 

 

9,061

 

 

 

9,610

 

Impairment and other, net

 

(51

)

 

 

147

 

 

 

946

 

 

 

149

 

(Loss) income from operations

 

(433,028

)

 

 

77,637

 

 

 

(359,690

)

 

 

250,847

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(4,958

)

 

 

(4,932

)

 

 

(14,894

)

 

 

(14,913

)

Other, net

 

1,384

 

 

 

844

 

 

 

4,565

 

 

 

1,706

 

Other expense, net

 

(3,574

)

 

 

(4,088

)

 

 

(10,329

)

 

 

(13,207

)

Loss from unconsolidated entity

 

(1,677

)

 

 

 

 

 

(4,578

)

 

 

 

(Loss) income before income tax expense

 

(438,279

)

 

 

73,549

 

 

 

(374,597

)

 

 

237,640

 

Income tax (benefit) expense

 

(108,406

)

 

 

18,068

 

 

 

(92,215

)

 

 

56,289

 

Net (loss) income

 

(329,873

)

 

 

55,481

 

 

 

(282,382

)

 

 

181,351

 

Net income attributable to noncontrolling interest

 

293

 

 

 

152

 

 

 

659

 

 

 

481

 

Net (loss) income attributable to common stockholders

$

(330,166

)

 

$

55,329

 

 

$

(283,041

)

 

$

180,870

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income attributable to common stockholders per share:

 

 

 

 

 

 

 

Basic

$

(7.53

)

 

$

1.18

 

 

$

(6.33

)

 

$

3.82

 

Diluted

$

(7.53

)

 

$

1.16

 

 

$

(6.33

)

 

$

3.74

 

Weighted average common shares outstanding (in thousands):

 

 

 

 

 

 

 

Basic

 

43,832

 

 

 

46,906

 

 

 

44,700

 

 

 

47,373

 

Diluted

 

43,832

 

 

 

47,755

 

 

 

44,700

 

 

 

48,348

 

 

 

 

 

 

 

 

 

Dividends declared per share

$

0.08

 

 

$

0.08

 

 

$

0.24

 

 

$

0.24

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited - dollars in thousands)

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

Cash flows from operating activities

 

 

 

Net (loss) income

$

(282,382

)

 

$

181,351

 

Adjustments to reconcile net (loss) income to net cash provided by operating activities

 

 

 

Depreciation

 

31,333

 

 

 

23,075

 

Amortization of intangibles

 

9,061

 

 

 

9,610

 

Net (gain) loss on sale of property, plant and equipment

 

(32

)

 

 

149

 

Deferred income taxes

 

(115,065

)

 

 

9,924

 

Stock-based compensation

 

9,915

 

 

 

8,812

 

Non-cash interest expense

 

719

 

 

 

710

 

Equity in loss of unconsolidated entity

 

4,578

 

 

 

 

Impairment

 

994

 

 

 

 

Changes in operating assets and liabilities

 

 

 

Accounts receivable

 

(55,667

)

 

 

44,396

 

Inventories

 

7,036

 

 

 

(100,422

)

Prepaid expenses and other

 

(2,652

)

 

 

(11,820

)

Accounts payable and accrued liabilities

 

(23,990

)

 

 

39,277

 

Other, net

 

452,540

 

 

 

(464

)

Net cash provided by operating activities

 

36,388

 

 

 

204,598

 

Cash flows from investing activities

 

 

 

Cash payments for capital expenditures

 

(50,843

)

 

 

(85,071

)

Expenditures for revenue generating assets

 

(1,435

)

 

 

(3,961

)

Proceeds from the sale of assets

 

2,844

 

 

 

 

Investment in unconsolidated entities

 

(10,200

)

 

 

 

Net cash used in investing activities

 

(59,634

)

 

 

(89,032

)

Cash flows from financing activities

 

 

 

Proceeds from exercise of stock options

 

7

 

 

 

155

 

Dividends paid

 

(11,309

)

 

 

(12,157

)

Borrowings under revolving credit facilities

 

688

 

 

 

103,992

 

Payments under revolving credit facilities

 

(688

)

 

 

(103,992

)

Debt issuance costs paid

 

(5

)

 

 

(110

)

Stock repurchases

 

(62,273

)

 

 

(55,899

)

Distribution to noncontrolling interest

 

(603

)

 

 

(512

)

Net cash used in financing activities

 

(74,183

)

 

 

(68,523

)

Cash and cash equivalents:

 

 

 

Net (decrease) increase in cash, cash equivalents, and restricted cash

 

(97,429

)

 

 

47,043

 

Cash, cash equivalents, and restricted cash at beginning of period

 

179,271

 

 

 

58,245

 

Cash, cash equivalents, and restricted cash at end of period

$

81,842

 

 

$

105,288

 

Supplemental disclosures of cash flow information:

 

 

 

Cash paid for interest

$

9,593

 

 

$

9,743

 

Net cash paid for income taxes

$

35,461

 

 

$

69,788

 

Period end balance of payables for property, plant, and equipment

$

16,072

 

 

$

7,517

 

 

 

 

 

 

 

 

 

WABASH NATIONAL CORPORATION
SEGMENTS AND RELATED INFORMATION
(Unaudited - dollars in thousands)

 

 

Wabash National Corporation

 

 

 

 

Three Months Ended September 30,

 

 

2024

 

 

2023

 

 

 

 

Units Shipped

 

 

 

 

 

 

 

 

New trailers

 

 

7,585

 

 

10,765

 

 

 

 

New truck bodies

 

 

3,630

 

 

4,160

 

 

 

 

Used trailers

 

 

10

 

 

25

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Transportation Solutions

 

Parts & Services

 

Corporate andEliminations

 

Consolidated

2024

 

 

 

 

 

 

 

 

New Trailers

 

$

308,577

 

$

 

$

(1,661

)

 

$

306,916

 

Used Trailers

 

 

71

 

 

396

 

 

(71

)

 

 

396

 

Components, parts and service

 

 

 

 

31,539

 

 

 

 

 

31,539

 

Equipment and other

 

 

106,858

 

 

20,389

 

 

(2,058

)

 

 

125,189

 

Total net external sales

 

$

415,506

 

$

52,324

 

$

(3,790

)

 

$

464,040

 

Gross profit

 

$

44,938

 

$

11,071

 

$

 

 

$

56,009

 

Income (loss) from operations

 

$

29,162

 

$

8,316

 

$

(470,506

)

 

$

(433,028

)

Adjusted income (loss) from operations

1

 

$

29,162

 

$

8,316

 

$

(20,506

)

 

$

16,972

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

 

 

 

 

 

New Trailers

 

$

477,802

 

$

 

$

(2,216

)

 

$

475,586

 

Used Trailers

 

 

 

 

1,340

 

 

 

 

 

1,340

 

Components, parts and service

 

 

 

 

38,091

 

 

 

 

 

38,091

 

Equipment and other

 

 

105,068

 

 

17,010

 

 

(4,267

)

 

 

117,811

 

Total net external sales

 

$

582,870

 

$

56,441

 

$

(6,483

)

 

$

632,828

 

Gross profit

 

$

107,549

 

$

15,361

 

$

 

 

$

122,910

 

Income (loss) from operations

 

$

89,413

 

$

12,358

 

$

(24,134

)

 

$

77,637

 

Adjusted income (loss) from operations

1

 

$

89,413

 

$

12,358

 

$

(24,134

)

 

$

77,637

 

1 Adjusted operating income (loss), a non-GAAP financial measure, excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating income (loss) under U.S. GAAP, but that management would not consider important in evaluating the quality of the Company’s operating results as they are not indicative of the Company’s core operating results or may obscure trends useful in evaluating the Company’s continuing activities. Accordingly, the Company presents adjusted operating income (loss) excluding these special items to help investors evaluate our operating performance and trends in our business consistent with how management evaluates such performance and trends. Further, the Company presents adjusted operating income (loss) to provide investors with a better understanding of the Company’s view of our results as compared to prior periods.

WABASH NATIONAL CORPORATION
SEGMENTS AND RELATED INFORMATION
(Unaudited - dollars in thousands)

 

 

Wabash National Corporation

 

 

 

 

Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

 

 

Units Shipped

 

 

 

 

 

 

 

 

New trailers

 

 

25,330

 

 

34,375

 

 

 

 

New truck bodies

 

 

11,245

 

 

11,995

 

 

 

 

Used trailers

 

 

45

 

 

55

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

Transportation Solutions

 

Parts & Services

 

Corporate andEliminations

 

Consolidated

2024

 

 

 

 

 

 

 

 

New Trailers

 

$

1,057,880

 

$

 

$

(3,162

)

 

$

1,054,718

 

Used Trailers

 

 

71

 

 

2,884

 

 

(71

)

 

 

2,884

 

Components, parts and service

 

 

 

 

101,622

 

 

 

 

 

101,622

 

Equipment and other

 

 

326,688

 

 

51,953

 

 

(7,939

)

 

 

370,702

 

Total net external sales

 

$

1,384,639

 

$

156,459

 

$

(11,172

)

 

$

1,529,926

 

Gross profit

 

$

182,738

 

$

39,375

 

$

 

 

$

222,113

 

Income (loss) from operations

 

$

130,335

 

$

30,923

 

$

(520,948

)

 

$

(359,690

)

Adjusted income (loss) from operations

1

 

$

130,335

 

$

30,923

 

$

(70,948

)

 

$

90,310

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

 

 

 

 

 

New Trailers

 

$

1,486,587

 

$

 

$

(4,580

)

 

$

1,482,007

 

Used Trailers

 

 

 

 

2,396

 

 

 

 

 

2,396

 

Components, parts and service

 

 

 

 

113,567

 

 

 

 

 

113,567

 

Equipment and other

 

 

305,036

 

 

49,684

 

 

(12,290

)

 

 

342,430

 

Total net external sales

 

$

1,791,623

 

$

165,647

 

$

(16,870

)

 

$

1,940,400

 

Gross profit

 

$

345,098

 

$

44,866

 

$

 

 

$

389,964

 

Income (loss) from operations

 

$

292,335

 

$

34,504

 

$

(75,992

)

 

$

250,847

 

Adjusted income (loss) from operations

1

 

$

292,335

 

$

34,504

 

$

(75,992

)

 

$

250,847

 

1 Adjusted operating income (loss), a non-GAAP financial measure, excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating income (loss) under U.S. GAAP, but that management would not consider important in evaluating the quality of the Company’s operating results as they are not indicative of the Company’s core operating results or may obscure trends useful in evaluating the Company’s continuing activities. Accordingly, the Company presents adjusted operating income (loss) excluding these special items to help investors evaluate our operating performance and trends in our business consistent with how management evaluates such performance and trends. Further, the Company presents adjusted operating income (loss) to provide investors with a better understanding of the Company’s view of our results as compared to prior periods.

WABASH NATIONAL CORPORATION
SEGMENT AND COMPANY FINANCIAL INFORMATION
(Unaudited - dollars in thousands)

Adjusted Operating Income1

Three Months EndedSeptember 30,

 

Nine Months EndedSeptember 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Transportation Solutions

 

 

 

 

 

 

 

Income from operations

$

29,162

 

 

$

89,413

 

 

$

130,335

 

 

$

292,335

 

Adjustments:

 

 

 

 

 

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income

 

29,162

 

 

 

89,413

 

 

 

130,335

 

 

 

292,335

 

 

 

 

 

 

 

 

 

Parts & Services

 

 

 

 

 

 

 

Income from operations

 

8,316

 

 

 

12,358

 

 

 

30,923

 

 

 

34,504

 

Adjustments:

 

 

 

 

 

 

 

N/A

 

 

 

 

 

 

 

 

 

 

 

Adjusted operating income

 

8,316

 

 

 

12,358

 

 

 

30,923

 

 

 

34,504

 

 

 

 

 

 

 

 

 

Corporate

 

 

 

 

 

 

 

Loss from operations

 

(470,506

)

 

 

(24,134

)

 

 

(520,948

)

 

 

(75,992

)

Adjustments:

 

 

 

 

 

 

 

Missouri legal matter

 

450,000

 

 

 

 

 

 

450,000

 

 

 

 

Adjusted operating loss

 

(20,506

)

 

 

(24,134

)

 

 

(70,948

)

 

 

(75,992

)

 

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

 

 

(Loss) income from operations

 

(433,028

)

 

 

77,637

 

 

 

(359,690

)

 

 

250,847

 

Adjustments:

 

 

 

 

 

 

 

Missouri legal matter

 

450,000

 

 

 

 

 

 

450,000

 

 

 

 

Adjusted operating income

$

16,972

 

 

$

77,637

 

 

$

90,310

 

 

$

250,847

 

1 Adjusted operating income (loss), a non-GAAP financial measure, excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating (loss) income under U.S. GAAP, but that management would not consider important in evaluating the quality of the Company’s operating results as they are not indicative of the Company’s core operating results or may obscure trends useful in evaluating the Company’s continuing activities. Accordingly, the Company presents adjusted operating income (loss) excluding these special items to help investors evaluate our operating performance and trends in our business consistent with how management evaluates such performance and trends. Further, the Company presents adjusted operating income (loss) to provide investors with a better understanding of the Company’s view of our results as compared to prior periods.

WABASH NATIONAL CORPORATION
RECONCILIATION OF GAAP FINANCIAL MEASURES TO
NON-GAAP FINANCIAL MEASURES
(Unaudited - dollars in thousands, except per share amounts)

Adjusted EBITDA1:

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net (loss) income

$

(329,873

)

 

$

55,481

 

 

$

(282,382

)

 

$

181,351

 

Income tax (benefit) expense

 

(108,406

)

 

 

18,068

 

 

 

(92,215

)

 

 

56,289

 

Interest expense

 

4,958

 

 

 

4,932

 

 

 

14,894

 

 

 

14,913

 

Depreciation and amortization

 

13,930

 

 

 

12,519

 

 

 

40,394

 

 

 

32,685

 

Stock-based compensation

 

3,297

 

 

 

3,131

 

 

 

9,915

 

 

 

8,812

 

Missouri legal matter

 

450,000

 

 

 

 

 

 

450,000

 

 

 

 

Impairment and other, net

 

(51

)

 

 

147

 

 

 

946

 

 

 

149

 

Other, net

 

(1,384

)

 

 

(844

)

 

 

(4,565

)

 

 

(1,706

)

Loss from unconsolidated entity

 

1,677

 

 

 

 

 

 

4,578

 

 

 

 

Adjusted EBITDA

$

34,148

 

 

$

93,434

 

 

$

141,565

 

 

$

292,493

 

Adjusted Net Income Attributable to Common Stockholders2:

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

2024

 

 

 

2023

Net (loss) income attributable to common stockholders

$

(330,166

)

 

$

55,329

 

$

(283,041

)

 

$

180,870

Adjustments:

 

 

 

 

 

 

 

Missouri legal matter

 

450,000

 

 

 

 

 

450,000

 

 

 

Tax effect of aforementioned items

 

(111,213

)

 

 

 

 

(111,213

)

 

 

Adjusted net income attributable to common stockholders

$

8,621

 

 

$

55,329

 

$

55,746

 

 

$

180,870

Adjusted Diluted Earnings Per Share2:

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

2024

 

 

 

2023

Diluted (loss) earnings per share

$

(7.53

)

 

$

1.16

 

$

(6.33

)

 

$

3.74

Adjustments:

 

 

 

 

 

 

 

Missouri legal matter

 

10.26

 

 

 

 

 

10.06

 

 

 

Tax effect of aforementioned items

 

(2.54

)

 

 

 

 

(2.50

)

 

 

Adjusted diluted earnings per share

$

0.19

 

 

$

1.16

 

$

1.23

 

 

$

3.74

 

 

 

 

 

 

 

 

Weighted average diluted shares outstanding (in thousands)

3

 

44,287

 

 

 

47,755

 

 

45,242

 

 

 

48,348

1 Adjusted EBITDA includes noncontrolling interest & excludes loss from unconsolidated entity and is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, the Missouri legal matter, impairment and other, net, and other non-operating income and expense (including any loss on debt extinguishment charges). Management believes providing adjusted EBITDA is useful for investors to understand the Company’s performance and results of operations period to period with the exclusion of the items identified above. Management believes the presentation of adjusted EBITDA, when combined with the GAAP presentations of operating (loss) income and net (loss) income, is beneficial to an investor’s understanding of the Company’s operating performance.

2 Adjusted net income attributable to common stockholders and adjusted diluted earnings per share reflect an adjustment for the Missouri legal matter and the related tax effect of that adjustment.

3 Weighted average diluted shares outstanding differ from the GAAP presentation on the Company's Condensed Consolidated Statement of Operations due to the Company being in a loss position on an unadjusted basis.

WABASH NATIONAL CORPORATION
RECONCILIATION OF FREE CASH FLOW1
(Unaudited - dollars in thousands)

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Net cash provided by operating activities

$

42,776

 

 

$

58,267

 

 

$

36,388

 

 

$

204,598

 

Cash payments for capital expenditures

 

(14,555

)

 

 

(29,251

)

 

 

(50,843

)

 

 

(85,071

)

Expenditures for revenue generating assets

 

(1,435

)

 

 

(717

)

 

 

(1,435

)

 

 

(3,961

)

Free cash flow

1

$

26,786

 

 

$

28,299

 

 

$

(15,890

)

 

$

115,566

 

1 Free cash flow is defined as net cash provided by operating activities minus cash payments for capital expenditures minus expenditures for revenue generating assets. Management believes providing free cash flow is useful for investors to understand the Company’s performance and results of cash generation period to period with the exclusion of the item identified above. Management believes the presentation of free cash flow, when combined with the GAAP presentations of cash provided by operating activities, is beneficial to an investor’s understanding of the Company’s operating performance.

WABASH NATIONAL CORPORATION
RECONCILIATION OF ADJUSTED SEGMENT EBITDA1
AND ADJUSTED SEGMENT EBITDA MARGIN1
(Unaudited - dollars in thousands)

 

Transportation Solutions

 

Parts & Services

Three Months Ended September 30,

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Income from operations

$

29,162

 

 

$

89,413

 

 

$

8,316

 

 

$

12,358

 

Depreciation and amortization

 

12,285

 

 

 

11,299

 

 

 

551

 

 

 

553

 

Impairment and other, net

 

(51

)

 

 

147

 

 

 

 

 

 

 

Adjusted segment EBITDA

$

41,396

 

 

$

100,859

 

 

$

8,867

 

 

$

12,911

 

 

 

 

 

 

 

 

 

Adjusted segment EBITDA margin

 

10.0

%

 

 

17.3

%

 

 

16.9

%

 

 

22.9

%

 

 

 

 

 

 

 

 

 

Transportation Solutions

 

Parts & Services

Nine Months Ended September 30,

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Income from operations

$

130,335

 

 

$

292,335

 

 

$

30,923

 

 

$

34,504

 

Depreciation and amortization

 

35,696

 

 

 

29,305

 

 

 

1,626

 

 

 

1,603

 

Impairment and other, net

 

(41

)

 

 

149

 

 

 

(13

)

 

 

 

Adjusted segment EBITDA

$

165,990

 

 

$

321,789

 

 

$

32,536

 

 

$

36,107

 

 

 

 

 

 

 

 

 

Adjusted segment EBITDA margin

 

12.0

%

 

 

18.0

%

 

 

20.8

%

 

 

21.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 Adjusted segment EBITDA, a non-GAAP financial measure, includes noncontrolling interest & excludes loss from unconsolidated entity and is calculated by adding back segment depreciation and amortization expense to segment operating income, and excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating income under GAAP, but that management would not consider important in evaluating the quality of the Company’s segment operating results as they are not indicative of each segment's core operating results or may obscure trends useful in evaluating the segment's continuing activities. Adjusted segment EBITDA margin is calculated by dividing Adjusted segment EBITDA by segment total net sales.

AD