Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Wabash National Corporation
Wabash Announces First Quarter 2025 Results
Business
Apr 30 2025
21 min read

Wabash Announces First Quarter 2025 Results

news images
  • Quarterly revenue of $381 million - lower than prior quarterly outlook range on weaker Transportation Solutions demand. Parts & Services generated positive revenue growth sequentially and year-over-year.

  • GAAP operating income of $315 million or Non-GAAP adjusted operating loss of $27.4 million; Excludes impact of $342 million gain in connection with reduced legal verdict.

  • Quarterly GAAP EPS of $5.36 or Non-GAAP adjusted EPS of $(0.58). Weaker demand fill led to inflated direct labor costs during the quarter, which have now been right-sized.

  • Total backlog of $1.2 billion ending Q1; Tariff-related uncertainty causing customers to delay equipment investment decisions.

  • 2025 revenue outlook reduced to $1.8B, Non-GAAP adjusted EPS outlook reduced to $(0.60), excluding impact of gain in connection with reduced legal verdict.

LAFAYETTE, Ind., April 30, 2025 (GLOBE NEWSWIRE) -- Wabash (NYSE: WNC), a leader in end-to-end supply chain solutions for the transportation, logistics and infrastructure markets, today reported results for the quarter ended March 31, 2025.

The Company's net sales for the first quarter of 2025 were $380.9 million, reflecting a 26.1% decrease compared to the same quarter of the previous year. The Company generated consolidated gross profit of $19.0 million, equivalent to 5.0% of sales. GAAP operating profit amounted to $314.6 million as the company recognized a $342 million gain in connection with the reduction of a legal verdict. Non-GAAP adjusted operating loss was $27.4 million for the quarter, representing (7.2)% of sales. First quarter GAAP diluted earnings per share was $5.36 or $(0.58) on a Non-GAAP adjusted basis.

As of March 31, 2025, total Company backlog stood at approximately $1.2 billion, a sequential increase of 5% from year-end 2024 and a decrease of 32% compared to the first quarter of 2024 as new order activity remained modest.

"During the first quarter, our GAAP EPS was $5.36, primarily as a result of recognizing a $342 million gain in connection with the reduction of a legal verdict," said Brent Yeagy, president and chief executive officer. "While the reduction in this verdict was a positive development in our efforts to bring this matter to a more reasonable conclusion, there is more work to do, highlighted by our recent filing of notice of appeal. Excluding the gain, non-GAAP adjusted EPS was $(0.58) during the first quarter as revenue came in below our expectations amid a general weakening in market conditions. We have since reduced direct labor to align cost with market conditions. While tariff-related uncertainty has caused customers to delay equipment investment decisions, it's important to highlight the growth in our Parts & Services segment, which we see as an important longer-term source of stability for our portfolio."

For the full-year ending December 31, 2025, the Company reduced its revenue outlook to roughly $1.8 billion and reduced its Non-GAAP adjusted EPS guidance to a range of $(0.85) to $(0.35).

“Wabash's manufacturing footprint and our supply base are both heavily levered to the United States positioning us to avoid direct impact from tariffs. However, second order tariff effects have been meaningful in the short-term as customers have reduced capital expenditure plans until their own customers' have greater clarity," explained Yeagy. "As a result of the weaker than anticipated first quarter and softer outlook, we have reduced our full year guidance. As we look further forward, we believe it's important for the medium term to point out that demand in 2025 is currently projected to undercut replacement levels, resulting in an aging of the fleet which will require catch-up in coming years. Longer term, we believe the administration's activities to leverage a revitalization of U.S. manufacturing could be meaningfully positive for trucking and specifically trailer demand."

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 first quarter of 2025 and 2024. A complete disclosure of the results by individual segment is included in the tables following this release.

 

 

Wabash National Corporation

 

 

 

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

 

 

 

 

New Units Shipped

 

 

 

 

 

 

 

 

Trailers

 

 

6,290

 

 

 

8,500

 

 

 

 

 

Truck bodies

 

 

3,000

 

 

 

3,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transportation Solutions

 

Parts & Services

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

(Unaudited, dollars in thousands)

Net sales

 

$

346,803

 

 

$

470,428

 

 

$

51,955

 

 

$

49,234

 

Gross profit

 

$

8,414

 

 

$

63,112

 

 

$

10,589

 

 

$

13,334

 

Gross profit margin

 

 

2.4

%

 

 

13.4

%

 

 

20.4

%

 

 

27.1

%

(Loss) income from operations

 

$

(9,798

)

 

$

44,255

 

 

$

6,910

 

 

$

10,520

 

(Loss) income from operations margin

 

(2.8)%

 

 

9.4

%

 

 

13.3

%

 

 

21.4

%


During the first quarter, Transportation Solutions generated net sales of $346.8 million, a decrease of 26.3% compared to the same quarter of the previous year. Operating loss for the quarter amounted to $9.8 million, representing (2.8)% of sales.

Parts & Services' net sales for the first quarter were $52.0 million, an increase of 5.5% compared to the prior year quarter. Operating income for the quarter amounted to $6.9 million, or 13.3% 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 operating (loss) income, adjusted EBITDA, adjusted net (loss) income attributable to common stockholders, adjusted diluted (loss) earnings per share, free cash flow, 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.

Adjusted operating (loss) income, a non-GAAP financial measure, excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating 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 (loss) income 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 (loss) income 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 (loss) income to operating income, the most comparable GAAP financial measure, is included in the tables following this release.

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. 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 income and net income, is beneficial to an investor’s understanding of the Company’s operating performance. A reconciliation of adjusted EBITDA to net income, the most comparable GAAP financial measure, is included in the tables following this release.

Adjusted net (loss) income attributable to common stockholders and adjusted diluted (loss) 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 income and diluted net income per share, is beneficial to an investor’s understanding of the Company’s performance. A reconciliation of adjusted net (loss) income attributable to common stockholders and adjusted diluted (loss) earnings per share to net income attributable to common stockholders and diluted earnings per share, the most comparable GAAP financial measures, are included in the tables following this release.

Free cash flow is defined as net cash used in 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 used in 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 operating activities, the most comparable GAAP financial measure, is 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 Operating Income, Adjusted EBITDA, Adjusted Net Income, Adjusted Diluted EPS, Free Cash Flow, Adjusted Segment EBITDA and Adjusted Segment EBITDA Margin 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.

First Quarter 2025 Conference Call

Wabash will discuss its results during its quarterly investor conference call on Wednesday, April 30, 2025, 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.

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

 

March 31,
2025

 

December 31,
2024

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

81,036

 

 

$

115,484

 

Accounts receivable, net

 

171,693

 

 

 

143,946

 

Inventories, net

 

278,648

 

 

 

258,825

 

Prepaid expenses and other

 

126,191

 

 

 

76,233

 

Total current assets

 

657,568

 

 

 

594,488

 

Property, plant, and equipment, net

 

335,501

 

 

 

339,247

 

Goodwill

 

196,662

 

 

 

188,441

 

Deferred income taxes

 

8,411

 

 

 

94,873

 

Intangible assets, net

 

71,656

 

 

 

74,445

 

Investment in unconsolidated entities

 

7,250

 

 

 

7,250

 

Other assets

 

138,145

 

 

 

112,785

 

Total assets

$

1,415,193

 

 

$

1,411,529

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Current portion of long-term debt

$

 

 

$

 

Accounts payable

 

211,199

 

 

 

146,738

 

Other accrued liabilities

 

204,165

 

 

 

161,671

 

Total current liabilities

 

415,364

 

 

 

308,409

 

Long-term debt

 

417,317

 

 

 

397,142

 

Deferred income taxes

 

 

 

 

 

Other non-current liabilities

 

177,420

 

 

 

516,152

 

Total liabilities

 

1,010,101

 

 

 

1,221,703

 

Commitments and contingencies

 

 

 

Noncontrolling interest

 

1,251

 

 

 

996

 

Wabash National Corporation stockholders’ equity:

 

 

 

Common stock 200,000,000 shares authorized, $0.01 par value, 42,147,995 and 42,882,308 shares outstanding, respectively

 

786

 

 

 

781

 

Additional paid-in capital

 

692,471

 

 

 

689,216

 

Retained earnings

 

333,109

 

 

 

105,633

 

Accumulated other comprehensive losses

 

(2,450

)

 

 

(3,229

)

Treasury stock at cost, 36,515,016 and 35,253,489 common shares, respectively

 

(620,075

)

 

 

(603,571

)

Total Wabash National Corporation stockholders' equity

 

403,841

 

 

 

188,830

 

Total liabilities, noncontrolling interest, and equity

$

1,415,193

 

 

$

1,411,529

 


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

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

Net sales

$

380,890

 

 

$

515,276

 

Cost of sales

 

361,887

 

 

 

438,830

 

Gross profit

 

19,003

 

 

 

76,446

 

General and administrative expenses

 

(304,685

)

 

 

36,673

 

Selling expenses

 

6,379

 

 

 

7,042

 

Amortization of intangible assets

 

2,789

 

 

 

3,156

 

Impairment and other, net

 

(31

)

 

 

 

Income from operations

 

314,551

 

 

 

29,575

 

Other income (expense):

 

 

 

Interest expense

 

(5,026

)

 

 

(4,988

)

Other, net

 

1,614

 

 

 

1,609

 

Other expense, net

 

(3,412

)

 

 

(3,379

)

Loss from unconsolidated entity

 

(1,842

)

 

 

(1,486

)

Income before income tax expense

 

309,297

 

 

 

24,710

 

Income tax expense

 

78,101

 

 

 

6,423

 

Net income

 

231,196

 

 

 

18,287

 

Net income attributable to noncontrolling interest

 

255

 

 

 

120

 

Net income attributable to common stockholders

$

230,941

 

 

$

18,167

 

 

 

 

 

 

 

 

 

Net income attributable to common stockholders per share:

 

 

 

Basic

$

5.41

 

 

$

0.40

 

Diluted

$

5.36

 

 

$

0.39

 

Weighted average common shares outstanding (in thousands):

 

 

 

Basic

 

42,716

 

 

 

45,383

 

Diluted

 

43,087

 

 

 

46,254

 

 

 

 

 

Dividends declared per share

$

0.08

 

 

$

0.08

 


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

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

Cash flows from operating activities

 

 

 

Net income

$

231,196

 

 

$

18,287

 

Adjustments to reconcile net income to net cash used in operating activities

 

 

 

Depreciation

 

12,243

 

 

 

9,580

 

Amortization of intangibles

 

2,789

 

 

 

3,156

 

Net loss on sale of property, plant and equipment

 

33

 

 

 

 

Deferred income taxes

 

86,461

 

 

 

(3,574

)

Stock-based compensation

 

3,249

 

 

 

3,246

 

Non-cash interest expense

 

246

 

 

 

237

 

Loss from unconsolidated entity

 

1,842

 

 

 

1,486

 

Changes in operating assets and liabilities

 

 

 

Accounts receivable

 

(27,747

)

 

 

(64,690

)

Inventories

 

(19,823

)

 

 

(10,916

)

Prepaid expenses and other

 

(15,573

)

 

 

772

 

Accounts payable and accrued liabilities

 

73,227

 

 

 

22,203

 

Other, net

 

(348,415

)

 

 

2,803

 

Net cash used in operating activities

 

(272

)

 

 

(17,410

)

Cash flows from investing activities

 

 

 

Cash payments for capital expenditures

 

(8,698

)

 

 

(19,185

)

Expenditures for revenue generating assets

 

(20,144

)

 

 

 

Proceeds from the sale of assets

 

40

 

 

 

 

Acquisition, net of cash acquired

 

(1,666

)

 

 

 

Note receivable issued to unconsolidated entity

 

(3,350

)

 

 

 

Net cash used in investing activities

 

(33,818

)

 

 

(19,185

)

Cash flows from financing activities

 

 

 

Proceeds from exercise of stock options

 

11

 

 

 

7

 

Dividends paid

 

(3,864

)

 

 

(4,151

)

Borrowings under revolving credit facilities

 

20,414

 

 

 

232

 

Payments under revolving credit facilities

 

(414

)

 

 

(232

)

Debt issuance costs paid

 

(1

)

 

 

(5

)

Stock repurchases

 

(16,504

)

 

 

(22,138

)

Distribution to noncontrolling interest

 

 

 

 

(603

)

Net cash used in financing activities

 

(358

)

 

 

(26,890

)

Cash and cash equivalents:

 

 

 

Net decrease in cash and cash equivalents

 

(34,448

)

 

 

(63,485

)

Cash and cash equivalents at beginning of period

 

115,484

 

 

 

179,271

 

Cash and cash equivalents at end of period

$

81,036

 

 

$

115,786

 

Supplemental disclosures of cash flow information:

 

 

 

Cash paid for interest

$

191

 

 

$

196

 

Net cash refunds received for income taxes

$

(193

)

 

$

(40

)

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

$

5,001

 

 

$

11,512

 


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

 

 

Wabash National Corporation

 

 

 

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

 

 

 

Units Shipped

 

 

 

 

 

 

 

 

New trailers

 

 

6,290

 

 

 

8,500

 

 

 

 

New truck bodies

 

 

3,000

 

 

 

3,690

 

 

 

 

Used trailers

 

 

36

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

Transportation Solutions

 

Parts & Services

 

Corporate and
Eliminations

 

Consolidated

2025

 

 

 

 

 

 

 

 

New Trailers

 

$

251,045

 

 

$

 

$

(17,670

)

 

$

233,375

 

Used Trailers

 

 

 

 

 

1,500

 

 

 

 

 

1,500

 

Components, parts and service

 

 

 

 

 

31,502

 

 

 

 

 

31,502

 

Equipment and other

 

 

95,758

 

 

 

18,953

 

 

(198

)

 

 

114,513

 

Total net external sales

 

$

346,803

 

 

$

51,955

 

$

(17,868

)

 

$

380,890

 

Gross profit

 

$

8,414

 

 

$

10,589

 

$

 

 

$

19,003

 

(Loss) income from operations

 

$

(9,798

)

 

$

6,910

 

$

317,439

 

 

$

314,551

 

Adjusted (loss) income from operations1

 

$

(9,798

)

 

$

6,910

 

$

(24,561

)

 

$

(27,449

)

 

 

 

 

 

 

 

 

 

2024

 

 

 

 

 

 

 

 

New Trailers

 

$

366,158

 

 

$

 

$

(820

)

 

$

365,338

 

Used Trailers

 

 

 

 

 

1,344

 

 

 

 

 

1,344

 

Components, parts and service

 

 

 

 

 

35,630

 

 

 

 

 

35,630

 

Equipment and other

 

 

104,270

 

 

 

12,260

 

 

(3,566

)

 

 

112,964

 

Total net external sales

 

$

470,428

 

 

$

49,234

 

$

(4,386

)

 

$

515,276

 

Gross profit

 

$

63,112

 

 

$

13,334

 

$

 

 

$

76,446

 

Income (loss) from operations

 

$

44,255

 

 

$

10,520

 

$

(25,200

)

 

$

29,575

 

Adjusted income (loss) from operations1

 

$

44,255

 

 

$

10,520

 

$

(25,200

)

 

$

29,575

 

1 Adjusted operating (loss) income, 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 (loss) income 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 (loss) income 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 (Loss) Income1

Three Months Ended
March 31,

 

 

2025

 

 

 

2024

 

Transportation Solutions

 

 

 

(Loss) income from operations

$

(9,798

)

 

$

44,255

 

Adjustments:

 

 

 

N/A

 

 

 

 

 

Adjusted operating (loss) income

 

(9,798

)

 

 

44,255

 

 

 

 

 

Parts & Services

 

 

 

Income from operations

 

6,910

 

 

 

10,520

 

Adjustments:

 

 

 

N/A

 

 

 

 

 

Adjusted operating income

 

6,910

 

 

 

10,520

 

 

 

 

 

Corporate

 

 

 

Income (loss) from operations

 

317,439

 

 

 

(25,200

)

Adjustments:

 

 

 

Missouri legal matter

 

(342,000

)

 

 

 

Adjusted operating loss

 

(24,561

)

 

 

(25,200

)

 

 

 

 

Consolidated

 

 

 

Income from operations

 

314,551

 

 

 

29,575

 

Adjustments:

 

 

 

Missouri legal matter

 

(342,000

)

 

 

 

Adjusted operating (loss) income

$

(27,449

)

 

$

29,575

 

1 Adjusted operating (loss) income, a non-GAAP financial measure, excludes certain costs, expenses, other charges, gains or income that are included in the determination of operating 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 (loss) income 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 (loss) income 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 March 31,

 

 

2025

 

 

 

2024

 

Net income

$

231,196

 

 

$

18,287

 

Income tax expense

 

78,101

 

 

 

6,423

 

Interest expense

 

5,026

 

 

 

4,988

 

Depreciation and amortization

 

15,032

 

 

 

12,736

 

Stock-based compensation

 

3,249

 

 

 

3,246

 

Missouri legal matter

 

(342,000

)

 

 

 

Impairment and other, net

 

(31

)

 

 

 

Other, net

 

(1,614

)

 

 

(1,609

)

Loss from unconsolidated entity

 

1,842

 

 

 

1,486

 

Adjusted EBITDA

$

(9,199

)

 

$

45,557

 


Adjusted Net (Loss) Income Attributable to Common Stockholders2:

Three Months Ended March 31,

 

 

2025

 

 

 

2024

Net income attributable to common stockholders

$

230,941

 

 

$

18,167

Adjustments:

 

 

 

Missouri legal matter

 

(342,000

)

 

 

Tax effect of aforementioned items

 

86,253

 

 

 

Adjusted net (loss) income attributable to common stockholders

$

(24,806

)

 

$

18,167


Adjusted Diluted (Loss) Earnings Per Share2:

Three Months Ended March 31,

 

 

2025

 

 

 

2024

Diluted earnings per share

$

5.36

 

 

$

0.39

Adjustments:

 

 

 

Missouri legal matter

 

(7.94

)

 

 

Tax effect of aforementioned items

 

2.00

 

 

 

Adjusted diluted (loss) earnings per share

$

(0.58

)

 

$

0.39

 

 

 

 

Weighted average diluted shares outstanding (in thousands)

 

43,087

 

 

 

46,254

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. 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 income and net income, is beneficial to an investor’s understanding of the Company’s operating performance.

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

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

 

Three Months Ended March 31,

 

 

2025

 

 

 

2024

 

Net cash used in operating activities

$

(272

)

 

$

(17,410

)

Cash payments for capital expenditures

 

(8,698

)

 

 

(19,185

)

Expenditures for revenue generating assets

 

(20,144

)

 

 

 

Free cash flow1

$

(29,114

)

 

$

(36,595

)

1 Free cash flow is defined as net cash used in 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 used in 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 March 31,

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

(Loss) income from operations

$

(9,798

)

 

$

44,255

 

 

$

6,910

 

 

$

10,520

 

Depreciation and amortization

 

12,699

 

 

 

11,332

 

 

 

1,152

 

 

 

547

 

Adjusted segment EBITDA

$

2,901

 

 

$

55,587

 

 

$

8,062

 

 

$

11,067

 

 

 

 

 

 

 

 

 

Adjusted segment EBITDA margin

 

0.8

%

 

 

11.8

%

 

 

15.5

%

 

 

22.5

%

 

 

 

 

 

 

 

 

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.

Media Contact:
Dana Stelsel
Director, Communications
(765) 771-5766
dana.stelsel@onewabash.com

Investor Relations:
Ryan Reed
VP, Corporate Development & IR
(765) 490-5664
ryan.reed@onewabash.com