Media Contact:
Dana Stelsel
Director, Corporate Communications
(765) 771-5766
dana.stelsel@wabashnational.com
Investor Relations:
Ryan Reed
Director, Corporate Development & Investor Relations
(765) 490-5664
ryan.reed@wabashnational.com
Wabash National Corporation Announces Third Quarter 2021 Results
▪Record backlog of $1.9 billion up 87% YoY
▪Revenue of $482.6 million on increasing new trailer shipments
▪Operating income of $18.3 million
▪Earnings per share of $0.22, exceeding prior outlook
▪2022 EPS outlook of $1.70 on stronger production run-rates and pricing
LAFAYETTE, Ind. – November 9, 2021 – Wabash National Corporation (NYSE: WNC), the innovation leader of engineered solutions for the transportation, logistics and distribution industries, today reported results for the quarter ended September 30, 2021.
Net sales for the third quarter 2021 of $482.6 million increased 37.3% versus the prior year quarter as the company continued to scale its ability to serve strong customer demand. Consolidated gross profit was $51.0 million, or 10.6% of sales. Operating income was $18.3 million, or 3.8% of sales during the quarter. Earnings per share was $0.22 on both a GAAP and non-GAAP basis.
Total company backlog as of September 30, 2021 was approximately $1.9 billion - an increase of $600 million sequentially from Q2 2021. Wabash National's backlog of $1.9 billion represents an increase of 87% compared to September of 2020 and is an all-time record for the Company.
“Wabash continues to execute well in the midst of an uneven business and manufacturing environment,” explained Brent Yeagy, President and Chief Executive Officer. “Generating earnings per share exceeding our prior outlook speaks to our employees' agile performance and this management team's ability to provide credible guidance. We continue to monitor changes in the supply chain and offer our best look at future financial performance.”
For the full year ending December 31, 2021, the company modified its EPS outlook to $0.60 to $0.65.
“As we fine-tune our guidance for the remainder of 2021 to reflect increased supply chain and material cost headwinds, we are excited by the record strength in our order book and the opportunity for strong financial performance in 2022," said Yeagy. "Assuming little change in labor and supply chain conditions, the combination of a stronger jumping off point in build rates and a hard reset on pricing within our 2022 order book allows us to offer an initial EPS outlook of $1.70 for 2022.”
Business Segment Highlights
Effective in the third quarter of 2021, Wabash has updated its segment reporting structure to align with how the business is operated and how the company goes to market.
"Following our One Wabash organizational changes, we are excited to present a refreshed segment view that is consistent with how we are now managing our business," said Mike Pettit, Senior Vice President and Chief Financial Officer. "Our new segmentation structure reflects our enhanced focus on new growth opportunities and also aligns how we discuss the business with how we operate the business. This will create enhanced transparency and a more simplified discussion of how and where value is created at Wabash for our employees, our customers, and our shareholders."
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 2021 and 2020. 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, | 2021 | 2020 | ||||||||||||||||||||||||
| New Units Shipped | ||||||||||||||||||||||||||
| Trailers | 12,455 | 8,485 | ||||||||||||||||||||||||
| Truck bodies | 3,780 | 3,600 | ||||||||||||||||||||||||
| Transportation Solutions | Parts & Service | |||||||||||||||||||||||||
| Three Months Ended September 30, | 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||||
| (dollars in thousands) | ||||||||||||||||||||||||||
| Net sales | $ | 442,636 | $ | 307,357 | $ | 41,903 | $ | 47,258 | ||||||||||||||||||
| Gross profit | $ | 44,705 | $ | 34,528 | $ | 8,268 | $ | 10,113 | ||||||||||||||||||
| Gross profit margin | 10.1% | 11.2% | 19.7% | 21.4% | ||||||||||||||||||||||
| Income (loss) from operations | $ | 25,970 | $ | 13,522 | $ | 4,148 | $ | 5,878 | ||||||||||||||||||
| Income (loss) from operations margin | 5.9% | 4.4% | 9.9% | 12.4% | ||||||||||||||||||||||
| Adjusted income (loss) from operations | $ | 25,970 | $ | 13,522 | $ | 4,148 | $ | 5,878 | ||||||||||||||||||
| Adjusted income (loss) from operations margin | 5.9% | 4.4% | 9.9% | 12.4% | ||||||||||||||||||||||
Transportation Solutions’ net sales for the third quarter were $442.6 million, an increase of 44.0% as compared to the prior year quarter, as operations scaled to meet improved customer demand. Operating income was $26.0 million or 5.9% of sales during the quarter.
Parts & Service's net sales for the third quarter were $41.9 million, a decrease of 11.3% as compared to the prior year quarter, primarily due to the divestiture of Extract Technology on June 30, 2021. Operating income was $4.1 million, or 9.9% of sales during the quarter.
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 operating EBITDA, free cash flow, adjusted operating income (loss), adjusted net income (loss), adjusted 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 income (loss), and reconciliations to GAAP financial statements should be carefully evaluated.
Operating EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, impairment and other, net, and other non-operating income and expense. Management believes providing operating 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 operating EBITDA, when combined with the GAAP presentations of operating income (loss) and net income (loss), is beneficial to an investor’s understanding of the Company’s operating performance. A reconciliation of operating EBITDA to net income (loss) is included in the tables following this release.
Free cash flow is defined as net cash (used in) provided by operating activities minus capital expenditures. 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 (used in) provided by operating activities is included in the tables following this release.
Adjusted operating income (loss) and margin, non-GAAP financial measures, exclude 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) 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 (loss) and margin to provide investors with a better understanding of the Company’s view of our results as compared to prior periods. A reconciliation of adjusted operating income (loss) to operating income (loss), the most comparable GAAP financial measure, is included in the tables following this release.
Adjusted net income (loss) and adjusted earnings per diluted share reflect adjustments for the impact of sales and divestitures, debt transactions, and non-cash impairment, and the related tax effects of these adjustments. 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 income (loss) and diluted net income (loss) per share, is beneficial to an investor’s understanding of the Company’s performance.
Adjusted segment EBITDA, a non-GAAP financial measure, is calculated by adding back segment depreciation and amortization expense to segment operating income (loss), and excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating income (loss) 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 (loss) from operations is included in the tables following this release.
Third Quarter 2021 Conference Call
Wabash National will discuss its results during its quarterly investor conference call on Tuesday, November 9, 2021, beginning at 10:00 a.m. EST. The call and an accompanying slide presentation will be accessible on the "Investors" section of the Company’s website www.wabashnational.com. The conference call will also be accessible by dialing (833) 476-0947, conference ID 3504758. A replay of the call will be available on the site shortly after the conclusion of the presentation.
About Wabash National Corporation
As the innovation leader of engineered solutions for the transportation, logistics and distribution industries, Wabash National Corporation (NYSE: WNC) is Changing How the World Reaches You™. Headquartered in Lafayette, Indiana, the company’s mission is to enable customers to succeed with breakthrough ideas and solutions that help them move everything from first to final mile. Wabash National designs and manufactures a diverse range of products, including: dry freight and refrigerated trailers, platform trailers, liquid tank trailers, dry and refrigerated truck bodies, structural composite panels and products, trailer aerodynamic solutions and specialty food grade equipment. Its innovative products are sold under the following brand names: Wabash National®, Benson®, Brenner® Tank, Bulk Tank International, DuraPlate®, Supreme®, Transcraft®, Walker Engineered Products, and Walker Transport. Learn more at www.wabashnational.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 a continued or prolonged shutdown or reduction of our operations, substantially reduced customer orders or sales volumes and supply disruptions due to the coronavirus (COVID-19) outbreak, the continued integration of Supreme into the Company’s business, adverse reactions to the transaction by customers, suppliers or strategic partners, uncertain economic conditions including the possibility that customer demand may not meet our expectations, 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 and costs of indebtedness. 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.
# # #
WABASH NATIONAL CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited - dollars in thousands)
| September 30, 2021 | December 31, 2020 | ||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 49,374 | $ | 217,677 | |||||||
| Accounts receivable, net | 213,808 | 101,301 | |||||||||
| Inventories, net | 259,635 | 163,750 | |||||||||
| Prepaid expenses and other | 59,347 | 63,036 | |||||||||
| Total current assets | 582,164 | 545,764 | |||||||||
| Property, plant, and equipment, net | 208,456 | 209,676 | |||||||||
| Goodwill | 188,443 | 199,560 | |||||||||
| Intangible assets, net | 148,418 | 166,887 | |||||||||
| Other assets | 43,859 | 39,583 | |||||||||
| Total assets | $ | 1,171,340 | $ | 1,161,470 | |||||||
| Liabilities and Stockholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Current portion of long-term debt | $ | — | $ | — | |||||||
| Current portion of finance lease obligations | 119 | 348 | |||||||||
| Accounts payable | 181,251 | 104,425 | |||||||||
| Other accrued liabilities | 106,607 | 130,980 | |||||||||
| Total current liabilities | 287,977 | 235,753 | |||||||||
| Long-term debt | 419,130 | 447,979 | |||||||||
| Finance lease obligations | — | 30 | |||||||||
| Deferred income taxes | 49,465 | 46,777 | |||||||||
| Other non-current liabilities | 28,574 | 26,052 | |||||||||
| Total liabilities | 785,146 | 756,591 | |||||||||
| Commitments and contingencies | |||||||||||
| Stockholders’ equity: | |||||||||||
| Common stock 200,000,000 shares authorized, $0.01 par value, 49,574,651 and 52,536,482 shares outstanding, respectively | 759 | 755 | |||||||||
| Additional paid-in capital | 652,530 | 644,695 | |||||||||
| Retained earnings | 121,495 | 107,233 | |||||||||
| Accumulated other comprehensive income | 21,866 | 7,633 | |||||||||
| Treasury stock at cost, 26,358,147 and 23,004,607 common shares, respectively | (410,456) | (355,437) | |||||||||
| Total stockholders' equity | 386,194 | 404,879 | |||||||||
| Total liabilities and stockholders’ equity | $ | 1,171,340 | $ | 1,161,470 | |||||||
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, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net sales | $ | 482,566 | $ | 351,584 | $ | 1,323,991 | $ | 1,077,811 | |||||||||||||||
| Cost of sales | 431,521 | 308,390 | 1,170,172 | 963,553 | |||||||||||||||||||
| Gross profit | 51,045 | 43,194 | 153,819 | 114,258 | |||||||||||||||||||
| General and administrative expenses | 20,966 | 22,749 | 66,740 | 68,574 | |||||||||||||||||||
| Selling expenses | 5,590 | 6,510 | 18,320 | 19,394 | |||||||||||||||||||
| Amortization of intangible assets | 5,631 | 5,496 | 17,228 | 16,484 | |||||||||||||||||||
| Impairment and other, net | 595 | 31 | (631) | 105,455 | |||||||||||||||||||
| Income (loss) from operations | 18,263 | 8,408 | 52,162 | (95,649) | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Interest expense | (5,847) | (5,749) | (18,031) | (17,903) | |||||||||||||||||||
| Other, net | 232 | (57) | (195) | 348 | |||||||||||||||||||
| Other expense, net | (5,615) | (5,806) | (18,226) | (17,555) | |||||||||||||||||||
| Income (loss) before income tax expense (benefit) | 12,648 | 2,602 | 33,936 | (113,204) | |||||||||||||||||||
| Income tax expense (benefit) | 1,640 | (1,285) | 7,459 | (10,298) | |||||||||||||||||||
| Net income (loss) | $ | 11,008 | $ | 3,887 | $ | 26,477 | $ | (102,906) | |||||||||||||||
| Net income (loss) per share: | |||||||||||||||||||||||
| Basic | $ | 0.22 | $ | 0.07 | $ | 0.52 | $ | (1.94) | |||||||||||||||
| Diluted | $ | 0.22 | $ | 0.07 | $ | 0.51 | $ | (1.94) | |||||||||||||||
| Weighted average common shares outstanding (in thousands): | |||||||||||||||||||||||
| Basic | 49,974 | 52,912 | 51,116 | 52,980 | |||||||||||||||||||
| Diluted | 50,581 | 53,380 | 51,785 | 52,980 | |||||||||||||||||||
| 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, | |||||||||||
| 2021 | 2020 | ||||||||||
| Cash flows from operating activities | |||||||||||
| Net income (loss) | $ | 26,477 | $ | (102,906) | |||||||
| Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities | |||||||||||
| Depreciation | 19,593 | 18,656 | |||||||||
| Amortization of intangibles | 17,228 | 16,484 | |||||||||
| Net gain on sale of property, plant and equipment and business divestiture | (1,447) | (1,669) | |||||||||
| Loss on debt extinguishment | 452 | 219 | |||||||||
| Deferred income taxes | (1,756) | (753) | |||||||||
| Stock-based compensation | 5,889 | 2,278 | |||||||||
| Impairment | 817 | 107,114 | |||||||||
| Non-cash interest expense | 882 | 807 | |||||||||
| Accounts receivable | (118,176) | 68,095 | |||||||||
| Inventories | (96,818) | (14,596) | |||||||||
| Prepaid expenses and other | 1,054 | (3,086) | |||||||||
| Accounts payable and accrued liabilities | 65,424 | 20,128 | |||||||||
| Other, net | 6,152 | (3,672) | |||||||||
| Net cash (used in) provided by operating activities | $ | (74,229) | $ | 107,099 | |||||||
| Cash flows from investing activities | |||||||||||
| Capital expenditures | (20,192) | (13,719) | |||||||||
| Proceeds from the sale of assets and business divestiture | 21,967 | 2,726 | |||||||||
| Net cash provided by (used in) investing activities | $ | 1,775 | $ | (10,993) | |||||||
| Cash flows from financing activities | |||||||||||
| Proceeds from exercise of stock options | 1,949 | 44 | |||||||||
| Dividends paid | (12,470) | (13,015) | |||||||||
| Borrowings under revolving credit facilities | 347 | 45,584 | |||||||||
| Payments under revolving credit facilities | (347) | (45,584) | |||||||||
| Principal payments under finance lease obligations | (259) | (244) | |||||||||
| Borrowings under term loan credit facility, net of original issuance discount | — | 148,500 | |||||||||
| Principal payments under term loan credit facility | (30,000) | (135,228) | |||||||||
| Principal payments against senior notes | — | (10,000) | |||||||||
| Debt issuance costs paid | (50) | (792) | |||||||||
| Stock repurchases | (55,019) | (10,065) | |||||||||
| Net cash used in financing activities | $ | (95,849) | $ | (20,800) | |||||||
| Cash and cash equivalents: | |||||||||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | $ | (168,303) | $ | 75,306 | |||||||
| Cash, cash equivalents, and restricted cash at beginning of period | 217,677 | 140,516 | |||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ | 49,374 | $ | 215,822 | |||||||
WABASH NATIONAL CORPORATION
SEGMENTS AND RELATED INFORMATION
(Unaudited - dollars in thousands)
| Wabash National Corporation | ||||||||||||||||||||||||||
| Three Months Ended September 30, | 2021 | 2020 | ||||||||||||||||||||||||
| Units Shipped | ||||||||||||||||||||||||||
| New trailers | 12,455 | 8,485 | ||||||||||||||||||||||||
| New truck bodies | 3,780 | 3,600 | ||||||||||||||||||||||||
| Used trailers | 15 | 140 | ||||||||||||||||||||||||
| Three Months Ended September 30, | Transportation Solutions | Parts & Service | Corporate and Eliminations | Consolidated | ||||||||||||||||||||||
| 2021 | ||||||||||||||||||||||||||
| New Trailers | $ | 375,430 | $ | — | $ | — | $ | 375,430 | ||||||||||||||||||
| Used Trailers | — | 465 | — | 465 | ||||||||||||||||||||||
| Components, parts and service | — | 31,974 | (1,973) | 30,001 | ||||||||||||||||||||||
| Equipment and other | 67,206 | 9,464 | — | 76,670 | ||||||||||||||||||||||
| Total net external sales | $ | 442,636 | $ | 41,903 | $ | (1,973) | $ | 482,566 | ||||||||||||||||||
| Gross profit | $ | 44,705 | $ | 8,268 | $ | (1,928) | $ | 51,045 | ||||||||||||||||||
| Income (loss) from operations | $ | 25,970 | $ | 4,148 | $ | (11,855) | $ | 18,263 | ||||||||||||||||||
Adjusted income (loss) from operations1 | $ | 25,970 | $ | 4,148 | $ | (11,855) | $ | 18,263 | ||||||||||||||||||
| 2020 | ||||||||||||||||||||||||||
| New Trailers | $ | 251,998 | $ | 1,510 | $ | (444) | $ | 253,064 | ||||||||||||||||||
| Used Trailers | 505 | 1,456 | — | 1,961 | ||||||||||||||||||||||
| Components, parts and service | — | 29,369 | (2,587) | 26,782 | ||||||||||||||||||||||
| Equipment and other | 54,854 | 14,923 | — | 69,777 | ||||||||||||||||||||||
| Total net external sales | $ | 307,357 | $ | 47,258 | $ | (3,031) | $ | 351,584 | ||||||||||||||||||
| Gross profit | $ | 34,528 | $ | 10,113 | $ | (1,447) | $ | 43,194 | ||||||||||||||||||
| Income (loss) from operations | $ | 13,522 | $ | 5,878 | $ | (10,992) | $ | 8,408 | ||||||||||||||||||
Adjusted income (loss) from operations1 | $ | 13,522 | $ | 5,878 | $ | (9,836) | $ | 9,564 | ||||||||||||||||||
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, | 2021 | 2020 | ||||||||||||||||||||||||
| Units Shipped | ||||||||||||||||||||||||||
| New trailers | 33,710 | 26,030 | ||||||||||||||||||||||||
| New truck bodies | 13,330 | 10,130 | ||||||||||||||||||||||||
| Used trailers | 70 | 430 | ||||||||||||||||||||||||
| Nine Months Ended September 30, | Transportation Solutions | Parts & Service | Corporate and Eliminations | Consolidated | ||||||||||||||||||||||
| 2021 | ||||||||||||||||||||||||||
| New Trailers | $ | 966,193 | $ | — | $ | — | $ | 966,193 | ||||||||||||||||||
| Used Trailers | 165 | 1,690 | — | 1,855 | ||||||||||||||||||||||
| Components, parts and service | — | 101,747 | (5,205) | 96,542 | ||||||||||||||||||||||
| Equipment and other | 223,815 | 35,586 | — | 259,401 | ||||||||||||||||||||||
| Total net external sales | $ | 1,190,173 | $ | 139,023 | $ | (5,205) | $ | 1,323,991 | ||||||||||||||||||
| Gross profit | $ | 129,776 | $ | 28,912 | $ | (4,869) | $ | 153,819 | ||||||||||||||||||
| Income (loss) from operations | $ | 69,492 | $ | 18,509 | $ | (35,839) | $ | 52,162 | ||||||||||||||||||
Adjusted income (loss) from operations1 | $ | 69,492 | $ | 16,635 | $ | (35,839) | $ | 50,288 | ||||||||||||||||||
| 2020 | ||||||||||||||||||||||||||
| New Trailers | $ | 781,497 | $ | 3,098 | $ | (3,390) | $ | 781,205 | ||||||||||||||||||
| Used Trailers | 2,979 | 4,106 | — | 7,085 | ||||||||||||||||||||||
| Components, parts and service | — | 92,500 | (7,437) | 85,063 | ||||||||||||||||||||||
| Equipment and other | 169,673 | 34,785 | — | 204,458 | ||||||||||||||||||||||
| Total net external sales | $ | 954,149 | $ | 134,489 | $ | (10,827) | $ | 1,077,811 | ||||||||||||||||||
| Gross profit | $ | 87,195 | $ | 31,301 | $ | (4,238) | $ | 114,258 | ||||||||||||||||||
| Loss from operations | $ | (43,098) | $ | (21,466) | $ | (31,085) | $ | (95,649) | ||||||||||||||||||
Adjusted income (loss) from operations1 | $ | 25,159 | $ | 17,391 | $ | (29,929) | $ | 12,621 | ||||||||||||||||||
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 Income (Loss)1 | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Transportation Solutions | |||||||||||||||||||||||
| Income (loss) from operations | $ | 25,970 | $ | 13,522 | $ | 69,492 | $ | (43,098) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Impairment | — | — | — | 68,257 | |||||||||||||||||||
| Adjusted operating income | $ | 25,970 | $ | 13,522 | $ | 69,492 | $ | 25,159 | |||||||||||||||
| Parts & Service | |||||||||||||||||||||||
| Income (loss) from operations | 4,148 | 5,878 | 18,509 | (21,466) | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Impairment | — | — | — | 38,857 | |||||||||||||||||||
| Gain on divestiture of Extract Technology | — | — | (1,874) | — | |||||||||||||||||||
| Adjusted operating income | 4,148 | 5,878 | 16,635 | 17,391 | |||||||||||||||||||
| Corporate | |||||||||||||||||||||||
| Loss from operations | (11,855) | (10,992) | (35,839) | (31,085) | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Debt transactions | — | 1,156 | — | 1,156 | |||||||||||||||||||
| Adjusted operating loss | (11,855) | (9,836) | (35,839) | (29,929) | |||||||||||||||||||
| Consolidated | |||||||||||||||||||||||
| Income (loss) from operations | $ | 18,263 | $ | 8,408 | $ | 52,162 | $ | (95,649) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Impairment | — | — | — | 107,114 | |||||||||||||||||||
| Gain on divestiture of Extract Technology | — | — | (1,874) | — | |||||||||||||||||||
| Debt transactions | — | 1,156 | — | 1,156 | |||||||||||||||||||
| Adjusted operating income | $ | 18,263 | $ | 9,564 | $ | 50,288 | $ | 12,621 | |||||||||||||||
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
RECONCILIATION OF GAAP FINANCIAL MEASURES TO
NON-GAAP FINANCIAL MEASURES
(Unaudited - dollars in thousands, except per share amounts)
Operating EBITDA1: | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net income (loss) | $ | 11,008 | $ | 3,887 | $ | 26,477 | $ | (102,906) | |||||||||||||||
| Income tax expense (benefit) | 1,640 | (1,285) | 7,459 | (10,298) | |||||||||||||||||||
| Interest expense | 5,847 | 5,749 | 18,031 | 17,903 | |||||||||||||||||||
| Depreciation and amortization | 12,343 | 12,495 | 36,821 | 35,140 | |||||||||||||||||||
| Stock-based compensation | 1,673 | 1,862 | 5,889 | 2,278 | |||||||||||||||||||
| Debt issuance costs expensed | — | 1,156 | — | 1,156 | |||||||||||||||||||
| Impairment and other, net | 595 | 31 | (631) | 105,455 | |||||||||||||||||||
| Other, net | (232) | 57 | 195 | (348) | |||||||||||||||||||
| Operating EBITDA | $ | 32,874 | $ | 23,952 | $ | 94,241 | $ | 48,380 | |||||||||||||||
Adjusted Net Income2: | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net income (loss) | $ | 11,008 | $ | 3,887 | $ | 26,477 | $ | (102,906) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
Debt transactions3 | — | 1,375 | 452 | 1,375 | |||||||||||||||||||
| Impairment | — | — | — | 107,114 | |||||||||||||||||||
| Gain on divestiture of Extract Technology | — | — | (1,874) | — | |||||||||||||||||||
| Tax effect of aforementioned items | — | (564) | 327 | (3,350) | |||||||||||||||||||
| Adjusted net income | $ | 11,008 | $ | 4,698 | $ | 25,382 | $ | 2,233 | |||||||||||||||
Adjusted Diluted Earnings Per Share2: | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Diluted earnings per share | $ | 0.22 | $ | 0.07 | $ | 0.51 | $ | (1.94) | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
Debt transactions3 | — | 0.03 | 0.01 | 0.03 | |||||||||||||||||||
| Impairment | — | — | — | 2.02 | |||||||||||||||||||
| Gain on divestiture of Extract Technology | — | — | (0.04) | — | |||||||||||||||||||
| Tax effect of aforementioned items | — | (0.01) | 0.01 | (0.06) | |||||||||||||||||||
| Adjusted diluted earnings per share | $ | 0.22 | $ | 0.09 | $ | 0.49 | $ | 0.04 | |||||||||||||||
| Weighted average diluted shares outstanding (in thousands) | 50,581 | 53,380 | 51,785 | 53,299 | |||||||||||||||||||
1 Operating EBITDA is defined as earnings before interest, taxes, depreciation, amortization, stock-based compensation, debt issuance costs expensed within General & administrative expenses related to the closing of the New Term Loan Credit Agreement, impairment and other, net, and other non-operating income and expense. Management believes providing operating 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 operating EBITDA, when combined with the GAAP presentations of operating income (loss) and net income (loss), is beneficial to an investor’s understanding of the Company’s operating performance.
2 Adjusted net income and adjusted earnings per diluted share reflect adjustments for the impact of sales and divestitures, debt transactions, and non-cash impairment, and the related tax effects of these adjustments. 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 income (loss) and diluted net income (loss) per share, is beneficial to an investor’s understanding of the Company’s performance.
3 Debt transactions include debt issuance costs within General & administrative expenses related to the closing of the New Term Loan Credit Agreement and loss on debt extinguishment charges included in Other, net.
WABASH NATIONAL CORPORATION
RECONCILIATION OF FREE CASH FLOW1
(Unaudited - dollars in thousands)
| Nine Months Ended September 30, | |||||||||||
| 2021 | 2020 | ||||||||||
| Net cash (used in) provided by operating activities | $ | (74,229) | $ | 107,099 | |||||||
| Capital expenditures | (20,192) | (13,719) | |||||||||
Free cash flow1 | $ | (94,421) | $ | 93,380 | |||||||
1 Free cash flow is defined as net cash (used in) provided by operating activities minus capital expenditures. 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 & Service | ||||||||||||||||||||||
| Three Months Ended September 30, 2021 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
| Income from operations | $ | 25,970 | $ | 13,522 | $ | 4,148 | $ | 5,878 | |||||||||||||||
| Depreciation and amortization | 10,617 | 10,278 | 1,062 | 1,337 | |||||||||||||||||||
| Impairment and other, net | 109 | 108 | 492 | (156) | |||||||||||||||||||
| Adjusted segment EBITDA | $ | 36,696 | $ | 23,908 | $ | 5,702 | $ | 7,059 | |||||||||||||||
| Adjusted segment EBITDA margin | 8.3 | % | 7.8 | % | 13.6 | % | 14.9 | % | |||||||||||||||
| Transportation Solutions | Parts & Service | ||||||||||||||||||||||
| Nine Months Ended September 30, 2021 | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
| Income (loss) from operations | $ | 69,492 | $ | (43,098) | $ | 18,509 | $ | (21,466) | |||||||||||||||
| Depreciation and amortization | 31,455 | 29,437 | 3,674 | 4,024 | |||||||||||||||||||
| Impairment and other, net | 935 | 66,231 | (1,560) | 39,229 | |||||||||||||||||||
| Adjusted segment EBITDA | $ | 101,882 | $ | 52,570 | $ | 20,623 | $ | 21,787 | |||||||||||||||
| Adjusted segment EBITDA margin | 8.6 | % | 5.5 | % | 14.8 | % | 16.2 | % | |||||||||||||||
1 Adjusted segment EBITDA, a non-GAAP financial measure, is calculated by adding back segment depreciation and amortization expense to segment operating income (loss), and excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating income (loss) 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.
WABASH NATIONAL CORPORATION
TRANSPORTATION SOLUTIONS AND PARTS & SERVICE SEGMENTS - SELECTED DATA
(Unaudited - dollars in thousands)
| Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 | Q4 2019 | Q3 2019 | Q2 2019 | Q1 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
| REVENUE | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation Solutions | $ | 442,636 | $ | 402,300 | $ | 345,236 | $ | 361,279 | $ | 307,358 | $ | 302,687 | $ | 344,104 | $ | 533,640 | $ | 533,385 | $ | 572,376 | $ | 475,408 | |||||||||||||||||||||||||||||||||||||||||||
| Parts & Service | $ | 41,903 | $ | 48,633 | $ | 48,487 | $ | 44,985 | $ | 47,258 | $ | 40,354 | $ | 46,877 | $ | 50,023 | $ | 51,814 | $ | 60,224 | $ | 63,958 | |||||||||||||||||||||||||||||||||||||||||||
OPERATING INCOME (LOSS) AND ADJUSTED OPERATING INCOME1 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Transportation Solutions | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 25,970 | $ | 26,848 | $ | 16,674 | $ | 13,396 | $ | 13,522 | $ | 9,069 | $ | (65,689) | $ | 37,475 | $ | 41,687 | $ | 48,769 | $ | 25,958 | |||||||||||||||||||||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Loss on divestiture of Beall brand | $ | — | $ | — | $ | — | $ | 2,119 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||||||||
| Impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 68,257 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||||||||
Adjusted operating income1 | $ | 25,970 | $ | 26,848 | $ | 16,674 | $ | 15,515 | $ | 13,522 | $ | 9,069 | $ | 2,568 | $ | 37,475 | $ | 41,687 | $ | 48,769 | $ | 25,958 | |||||||||||||||||||||||||||||||||||||||||||
| Parts & Service | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | $ | 4,148 | $ | 8,028 | $ | 6,333 | $ | 8,807 | $ | 5,878 | $ | 5,132 | $ | (32,476) | $ | 5,356 | $ | 6,609 | $ | 9,275 | $ | 10,282 | |||||||||||||||||||||||||||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gain on divestiture of Extract Technology | $ | — | $ | (1,874) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||||||||
| Gain on sale of Columbus branch | $ | — | $ | — | $ | — | $ | (2,257) | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||||||||
| Impairment | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 38,857 | $ | — | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||||||||||||||||||
Adjusted operating income1 | $ | 4,148 | $ | 6,154 | $ | 6,333 | $ | 6,550 | $ | 5,878 | $ | 5,132 | $ | 6,381 | $ | 5,356 | $ | 6,609 | $ | 9,275 | $ | 10,282 | |||||||||||||||||||||||||||||||||||||||||||
| UNITS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| New trailers | 12,455 | 11,595 | 9,660 | 10,585 | 8,485 | 8,425 | 9,120 | 14,980 | 14,470 | 14,965 | 13,095 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| New truck bodies | 3,780 | 4,790 | 4,760 | 3,300 | 3,600 | 3,025 | 3,505 | 5,090 | 6,460 | 8,060 | 6,225 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Used trailers | 15 | 15 | 40 | 170 | 140 | 220 | 70 | 40 | 35 | 30 | 45 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
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.