Wabash National Corporation (NYSE:WNC), a diversified industrial
manufacturer and North America’s leading producer of semi-trailers
and liquid transportation systems, today reported results for the
quarter ending June 30, 2017.
Net income for the second quarter of 2017 was
$22.9 million, or $0.36 per diluted share, compared to second
quarter 2016 net income of $35.5 million, or $0.53 per diluted
share. Second quarter 2017 non-GAAP adjusted earnings
decreased $13.4 million over the prior year period to $23.2
million, or $0.37 per diluted share. Non-GAAP adjusted
earnings for the second quarter of 2017 includes charges related to
the early extinguishment of debt in connection with the Company’s
repurchase of a portion of its outstanding convertible senior
notes, one-time executive severance costs and losses on closure of
former facilities. Non-GAAP adjusted earnings for the second
quarter of 2016 included a non-recurring charge in connection with
the Company’s segment realignment.
Net sales for the second quarter of 2017 was
$436 million, a decrease of 8 percent as compared to the second
quarter of 2016. Operating income decreased 34 percent to
$38.7 million, due to lower trailer demand, compared to operating
income of $58.9 million for the second quarter of 2016.
Operating EBITDA, a non-GAAP measure that excludes the effects of
certain recurring and non-recurring items, for the second quarter
of 2017 was $49.5 million, a decrease of $23.3 million, or 32
percent, compared to Operating EBITDA for the prior year
period. On a trailing twelve month basis, net sales totaled
$1.7 billion, generating Operating EBITDA of $211.8 million, or
12.3 percent of net sales. The continued solid operating
performance is attributable to the strong demand environment and
operational improvements within the Commercial Trailer Products
segment, as well as the sustained benefits from the Company’s
growth and diversification strategies.
The following is a summary of select operating
and financial results for the past five quarters:
Three Months Ended |
|
(Dollars in thousands, except pershare amounts) |
June 30, |
|
September 30, |
|
December 31, |
|
March 31, |
|
June 30, |
|
|
2016 |
|
|
|
2016 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Sales |
$ |
471,438 |
|
|
$ |
464,272 |
|
|
$ |
462,057 |
|
|
$ |
362,716 |
|
|
$ |
435,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit
Margin |
|
19.3 |
% |
|
|
18.0 |
% |
|
|
15.5 |
% |
|
|
16.4 |
% |
|
|
15.5 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Income from
Operations |
$ |
58,872 |
|
|
$ |
54,855 |
|
|
$ |
40,621 |
|
|
$ |
30,264 |
|
|
$ |
38,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Operations
Margin |
|
12.5 |
% |
|
|
11.8 |
% |
|
|
8.8 |
% |
|
|
8.3 |
% |
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$ |
35,531 |
|
|
$ |
33,378 |
|
|
$ |
23,000 |
|
|
$ |
20,173 |
|
|
$ |
22,945 |
|
|
|
|
|
|
|
|
|
Diluted EPS |
$ |
0.53 |
|
|
$ |
0.51 |
|
|
$ |
0.36 |
|
|
$ |
0.32 |
|
|
$ |
0.36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP
Measures(1): |
|
|
|
|
|
|
|
|
|
|
Operating EBITDA |
$ |
72,754 |
|
|
$ |
66,821 |
|
|
$ |
53,606 |
|
|
$ |
41,930 |
|
|
$ |
49,450 |
|
|
|
|
|
|
|
|
|
Operating EBITDA
Margin |
|
15.4 |
% |
|
|
14.4 |
% |
|
|
11.6 |
% |
|
|
11.6 |
% |
|
|
11.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings |
$ |
36,610 |
|
|
$ |
32,901 |
|
|
$ |
24,213 |
|
|
$ |
19,517 |
|
|
$ |
23,189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted
EPS |
$ |
0.55 |
|
|
$ |
0.50 |
|
|
$ |
0.38 |
|
|
$ |
0.31 |
|
|
$ |
0.37 |
|
|
Notes: |
(1) See “Non-GAAP Measures” below for explanation of the
non-GAAP results included above. |
|
|
|
|
|
|
|
|
Dick Giromini, chief executive officer, stated, “While pleased
to have delivered another solid quarter overall from a historical
perspective, we recognize that we can do even better. With
gross profit margins and operating margins of 15.5 percent and 8.9
percent, respectively, the second quarter represented the second
strongest second quarter in our Company’s history, only surpassed
by the second quarter of last year. The Commercial Trailer
Products team successfully achieved targets in cost management and
execution, which is reflected in the segment’s continued delivery
of strong margins and operating performance. We continue
efforts to drive ongoing productivity improvements throughout the
enterprise, accelerating actions to optimize the cost structure and
performance of the Diversified Products segment while developing
new opportunities to grow our top line and margins.”
“Backlog totaling $762 million as of June 30,
2017 remains seasonally and historically strong, supporting our
long-standing belief that trailer fleet age, regulatory compliance
requirements, and customer profitability support a continued
favorable demand environment. Based on all these factors, we
are updating our full-year guidance for trailer shipments to 53,000
to 56,000 new trailers, and adjusting our earnings guidance range
to $1.44 to $1.50 per diluted share.”
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
second quarter of 2017 and 2016. A complete disclosure of the
results by individual segment is included in the tables following
this release.
(dollars in thousands) |
|
Commercial Trailer Products |
|
|
Diversified Products |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
New
trailers shipped |
|
|
13,600 |
|
|
|
15,350 |
|
|
|
|
550 |
|
|
|
550 |
|
|
Net
sales |
|
$ |
348,140 |
|
|
$ |
382,212 |
|
|
|
$ |
90,827 |
|
|
$ |
92,870 |
|
|
Gross
profit |
|
$ |
50,882 |
|
|
$ |
69,027 |
|
|
|
$ |
17,149 |
|
|
$ |
22,938 |
|
|
Gross
profit margin |
|
|
14.6 |
% |
|
|
18.1 |
% |
|
|
|
18.9 |
% |
|
|
24.7 |
% |
|
Income from
operations |
|
$ |
42,155 |
|
|
$ |
57,135 |
|
|
|
$ |
5,061 |
|
|
$ |
10,258 |
|
|
Income from
operations margin |
|
12.1 |
% |
|
|
14.9 |
% |
|
|
|
5.6 |
% |
|
|
11.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Trailer Products’ net sales for the
second quarter were $348 million, a decrease of $34 million, or 9
percent, as compared to the prior year. Gross profit margin
for the second quarter decreased 340 basis points as compared to
the prior year period but generally in line with
expectations. The year-over-year declines in net sales and
gross profit margin were primarily due to lower new trailer
shipments and increases in commodity costs. Operating income
decreased $15.0 million, or 26 percent, from the second quarter of
last year to $42.2 million, or 12.1 percent of net sales.
Diversified Products’ net sales for the second
quarter decreased $2 million, or 2 percent, as compared to the
prior year period primarily due to reduced pricing within our
liquid tank trailer business. Gross profit and gross profit
margin as compared to the prior year period decreased $5.7 million
and 580 basis points, respectively, as continued softness within
the chemical and energy end markets for tank trailers and increases
in commodity costs negatively impacted this segment.
Operating income for the second quarter of 2017 was $5.1 million,
or 5.6 percent of net sales, a decrease of $5.2 million compared to
the same period last year.
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, operating EBITDA margin, adjusted earnings and
adjusted earnings per diluted share.
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, 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 of goodwill and other intangible assets,
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 and net income, is beneficial to an investor’s understanding
of the Company’s operating performance. A reconciliation of
operating EBITDA to net income is included in the tables following
this release.
Adjusted earnings and adjusted earnings per
diluted share for the three and six month periods ending June 30,
2017 and 2016 reflect adjustments for charges incurred in
connection with the losses attributable to the Company’s
extinguishment of debt, income or losses recognized on the sale
and/or closure of former Company locations, one-time executive
severance costs and impairment of goodwill charges.
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 earnings and adjusted earnings per diluted share to net
income and net income per diluted share is included in the tables
following this release.
Second quarter 2017 Conference Call
Wabash National will conduct a conference call
to review and discuss its second quarter results on July 26, 2017,
at 10:00 a.m. EDT. Access to the live webcast will be
available on the Company’s website at www.wabashnational.com.
For those unable to participate in the live webcast, the call will
be archived at www.wabashnational.com within three hours of the
conclusion of the live call and will remain available through
October 18, 2017. Meeting access also will be available via
conference call at 800-708-4540, participant code 45276585.
About Wabash National Corporation
Headquartered in Lafayette, Indiana, Wabash
National Corporation (NYSE:WNC) is a diversified industrial
manufacturer and North America’s leading producer of semi-trailers
and liquid transportation systems. Established in 1985, the Company
manufactures a diverse range of products including: dry freight and
refrigerated trailers, platform trailers, bulk tank trailers, dry
and refrigerated truck bodies, truck-mounted tanks, intermodal
equipment, aircraft refueling equipment, structural composite
panels and products, trailer aerodynamic solutions, and specialty
food grade and pharmaceutical equipment. Its innovative products
are sold under the following brand names: Wabash National®, Beall®,
Benson®, Brenner® Tank, Bulk Tank International, DuraPlate®,
Extract Technology®, Garsite, Progress Tank, Transcraft®, Walker
Engineered Products, and Walker Transport. Visit
www.wabashnational.com to learn more.
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 shipments,
backlog, expectations regarding demand levels for trailers,
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 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 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, risks in implementing and sustaining improvements
in the Company’s manufacturing operations and cost containment,
dependence on industry trends and timing 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 STATEMENTS OF
OPERATIONS |
(Dollars in thousands, except per share amounts) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
|
Net
sales |
|
$ |
435,903 |
|
|
$ |
471,438 |
|
|
$ |
798,619 |
|
|
$ |
919,114 |
|
Cost of
sales |
|
|
368,225 |
|
|
|
380,374 |
|
|
|
671,584 |
|
|
|
748,524 |
|
|
Gross profit |
|
|
67,678 |
|
|
|
91,064 |
|
|
|
127,035 |
|
|
|
170,590 |
|
|
|
|
|
|
|
|
|
|
|
General and
administrative expenses |
|
|
19,018 |
|
|
|
18,495 |
|
|
|
37,436 |
|
|
|
37,887 |
|
Selling
expenses |
|
|
5,897 |
|
|
|
7,045 |
|
|
|
12,070 |
|
|
|
14,006 |
|
Amortization of intangibles |
|
|
4,095 |
|
|
|
4,989 |
|
|
|
8,597 |
|
|
|
9,978 |
|
Impairment
of goodwill |
|
|
- |
|
|
|
1,663 |
|
|
|
- |
|
|
|
1,663 |
|
|
Income from
operations |
|
|
38,668 |
|
|
|
58,872 |
|
|
|
68,932 |
|
|
|
107,056 |
|
|
|
|
|
|
|
|
|
|
|
Other
income (expense): |
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(2,888 |
) |
|
|
(3,937 |
) |
|
|
(5,878 |
) |
|
|
(8,032 |
) |
|
Other, net |
|
|
325 |
|
|
|
(207 |
) |
|
|
1,657 |
|
|
|
(604 |
) |
|
Income before income
taxes |
|
|
36,105 |
|
|
|
54,728 |
|
|
|
64,711 |
|
|
|
98,420 |
|
Income tax
expense |
|
|
13,160 |
|
|
|
19,197 |
|
|
|
21,593 |
|
|
|
35,365 |
|
Net
income |
|
$ |
22,945 |
|
|
$ |
35,531 |
|
|
$ |
43,118 |
|
|
$ |
63,055 |
|
Dividends
declared per share |
|
$ |
0.06 |
|
|
$ |
- |
|
|
$ |
0.12 |
|
|
$ |
- |
|
Basic net
income per share |
|
$ |
0.38 |
|
|
$ |
0.55 |
|
|
$ |
0.72 |
|
|
$ |
0.97 |
|
Diluted net
income per share |
|
$ |
0.36 |
|
|
$ |
0.53 |
|
|
$ |
0.68 |
|
|
$ |
0.95 |
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income |
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
22,945 |
|
|
$ |
35,531 |
|
|
$ |
43,118 |
|
|
$ |
63,055 |
|
|
Foreign currency
translation adjustment |
|
|
294 |
|
|
|
(559 |
) |
|
|
772 |
|
|
|
(656 |
) |
Net
comprehensive income |
|
$ |
23,239 |
|
|
$ |
34,972 |
|
|
$ |
43,890 |
|
|
$ |
62,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic net
income per share: |
|
|
|
|
|
|
|
|
|
Net income applicable
to common stockholders |
|
$ |
22,945 |
|
|
$ |
35,531 |
|
|
$ |
43,118 |
|
|
$ |
63,055 |
|
|
Weighted average common
shares outstanding |
|
|
59,902 |
|
|
|
64,834 |
|
|
|
60,022 |
|
|
|
64,936 |
|
|
Basic net income per
share |
|
$ |
0.38 |
|
|
$ |
0.55 |
|
|
$ |
0.72 |
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per share: |
|
|
|
|
|
|
|
|
|
Net income applicable
to common stockholders |
|
$ |
22,945 |
|
|
$ |
35,531 |
|
|
$ |
43,118 |
|
|
$ |
63,055 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common
shares outstanding |
|
|
59,902 |
|
|
|
64,834 |
|
|
|
60,022 |
|
|
|
64,936 |
|
|
Dilutive shares from
assumed conversion of convertible senior notes |
|
|
1,831 |
|
|
|
1,057 |
|
|
|
1,762 |
|
|
|
529 |
|
|
Dilutive stock options
and restricted stock |
|
|
1,474 |
|
|
|
1,224 |
|
|
|
1,519 |
|
|
|
1,205 |
|
|
Diluted weighted
average common shares outstanding |
|
|
63,207 |
|
|
|
67,115 |
|
|
|
63,303 |
|
|
|
66,670 |
|
|
Diluted net income per
share |
|
$ |
0.36 |
|
|
$ |
0.53 |
|
|
$ |
0.68 |
|
|
$ |
0.95 |
|
WABASH NATIONAL CORPORATION |
|
|
SEGMENTS AND RELATED INFORMATION |
|
|
(Dollars in thousands) |
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
Diversified |
|
Corporate and |
|
|
|
|
Three Months Ended June 30, |
|
Trailer Products |
|
Products |
|
Eliminations |
|
Consolidated |
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
New
trailers shipped |
|
|
13,600 |
|
|
550 |
|
|
- |
|
|
|
14,150 |
|
|
Used
trailers shipped |
|
|
50 |
|
|
50 |
|
|
- |
|
|
|
100 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Trailers |
|
$ |
329,405 |
|
$ |
33,290 |
|
$ |
- |
|
|
$ |
362,695 |
|
|
Used
Trailers |
|
|
1,236 |
|
|
637 |
|
|
- |
|
|
|
1,873 |
|
|
Components,
parts and service |
|
|
13,102 |
|
|
32,194 |
|
|
(3,064 |
) |
|
|
42,232 |
|
|
Equipment
and other |
|
|
4,398 |
|
|
24,705 |
|
|
- |
|
|
|
29,103 |
|
|
|
Total net external
sales |
|
$ |
348,140 |
|
$ |
90,827 |
|
$ |
(3,064 |
) |
|
$ |
435,903 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
$ |
50,882 |
|
$ |
17,149 |
|
$ |
(352 |
) |
|
$ |
67,678 |
|
|
Income
(Loss) from operations |
|
$ |
42,154 |
|
$ |
5,062 |
|
$ |
(8,548 |
) |
|
$ |
38,668 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
New
trailers shipped |
|
|
15,350 |
|
|
550 |
|
|
- |
|
|
|
15,900 |
|
|
Used
trailers shipped |
|
|
300 |
|
|
50 |
|
|
- |
|
|
|
350 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Trailers |
|
$ |
359,763 |
|
$ |
34,229 |
|
$ |
- |
|
|
$ |
393,992 |
|
|
Used
Trailers |
|
|
3,427 |
|
|
1,093 |
|
|
- |
|
|
|
4,520 |
|
|
Components,
parts and service |
|
|
14,869 |
|
|
31,958 |
|
|
(3,644 |
) |
|
|
43,183 |
|
|
Equipment
and other |
|
|
4,153 |
|
|
25,590 |
|
|
- |
|
|
|
29,743 |
|
|
|
Total net external
sales |
|
$ |
382,212 |
|
$ |
92,870 |
|
$ |
(3,644 |
) |
|
$ |
471,438 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
$ |
69,027 |
|
$ |
22,938 |
|
$ |
(901 |
) |
|
$ |
91,064 |
|
|
Income
(Loss) from operations |
|
$ |
57,135 |
|
$ |
10,258 |
|
$ |
(8,521 |
) |
|
$ |
58,872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six
Months Ended June 30, |
|
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
New
trailers shipped |
|
|
24,000 |
|
|
1,050 |
|
|
- |
|
|
|
25,050 |
|
|
Used
trailers shipped |
|
|
150 |
|
|
50 |
|
|
- |
|
|
|
200 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Trailers |
|
$ |
586,595 |
|
$ |
63,985 |
|
$ |
- |
|
|
$ |
650,580 |
|
|
Used
Trailers |
|
|
2,123 |
|
|
1,856 |
|
|
- |
|
|
|
3,979 |
|
|
Components,
parts and service |
|
|
25,845 |
|
|
65,869 |
|
|
(5,047 |
) |
|
|
86,667 |
|
|
Equipment
and other |
|
|
8,367 |
|
|
49,026 |
|
|
- |
|
|
|
57,393 |
|
|
|
Total net external
sales |
|
$ |
622,929 |
|
$ |
180,737 |
|
$ |
(5,047 |
) |
|
$ |
798,619 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
$ |
93,008 |
|
$ |
34,742 |
|
$ |
(715 |
) |
|
$ |
127,035 |
|
|
Income
(Loss) from operations |
|
$ |
75,546 |
|
$ |
9,666 |
|
$ |
(16,280 |
) |
|
$ |
68,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
|
New
trailers shipped |
|
|
29,350 |
|
|
1,050 |
|
|
- |
|
|
|
30,400 |
|
|
Used
trailers shipped |
|
|
550 |
|
|
50 |
|
|
- |
|
|
|
600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New
Trailers |
|
$ |
701,796 |
|
$ |
64,005 |
|
$ |
- |
|
|
$ |
765,801 |
|
|
Used
Trailers |
|
|
7,279 |
|
|
1,994 |
|
|
- |
|
|
|
9,273 |
|
|
Components,
parts and service |
|
|
29,070 |
|
|
59,345 |
|
|
(6,297 |
) |
|
|
82,118 |
|
|
Equipment
and other |
|
|
8,107 |
|
|
53,815 |
|
|
- |
|
|
|
61,922 |
|
|
|
Total net external
sales |
|
$ |
746,252 |
|
$ |
179,159 |
|
$ |
(6,297 |
) |
|
$ |
919,114 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross
profit |
|
$ |
129,423 |
|
$ |
43,148 |
|
$ |
(1,981 |
) |
|
$ |
170,590 |
|
|
Income
(Loss) from operations |
|
$ |
107,392 |
|
$ |
17,247 |
|
$ |
(17,583 |
) |
|
$ |
107,056 |
|
|
WABASH NATIONAL CORPORATION |
CONDENSED CONSOLIDATED BALANCE
SHEETS |
(Dollars in thousands) |
|
|
|
|
|
|
|
|
|
|
|
June 30, |
|
December 31, |
|
|
|
|
2017 |
|
2016 |
|
|
|
|
(Unaudited) |
|
|
ASSETS |
Current
assets |
|
|
|
|
|
Cash and
cash equivalents |
|
$ |
178,633 |
|
$ |
163,467 |
|
Accounts
receivable |
|
|
122,978 |
|
|
153,634 |
|
Inventories |
|
|
199,276 |
|
|
139,953 |
|
Prepaid
expenses and other |
|
|
19,198 |
|
|
24,351 |
|
|
Total current
assets |
|
$ |
520,085 |
|
$ |
481,405 |
|
|
|
|
|
|
|
Property,
plant and equipment |
|
|
136,299 |
|
|
134,138 |
|
|
|
|
|
|
|
Deferred
income taxes |
|
|
20,285 |
|
|
20,343 |
|
|
|
|
|
|
|
Goodwill |
|
|
|
148,268 |
|
|
148,367 |
|
|
|
|
|
|
|
Intangible
assets |
|
|
85,909 |
|
|
94,405 |
|
|
|
|
|
|
|
Other
assets |
|
|
21,565 |
|
|
20,075 |
|
|
|
|
$ |
932,411 |
|
$ |
898,733 |
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
Current
liabilities |
|
|
|
|
|
Current
portion of long-term debt |
|
$ |
45,822 |
|
$ |
2,468 |
|
Current
portion of capital lease obligations |
|
|
427 |
|
|
494 |
|
Accounts
payable |
|
|
109,595 |
|
|
71,338 |
|
Other
accrued liabilities |
|
|
89,355 |
|
|
92,314 |
|
|
Total current
liabilities |
|
$ |
245,199 |
|
$ |
166,614 |
|
|
|
|
|
|
|
Long-term
debt |
|
|
186,098 |
|
|
233,465 |
|
|
|
|
|
|
|
Capital
lease obligations |
|
|
1,172 |
|
|
1,409 |
|
|
|
|
|
|
|
Deferred
income taxes |
|
|
486 |
|
|
499 |
|
|
|
|
|
|
|
Other
noncurrent liabilities |
|
|
26,006 |
|
|
24,355 |
|
|
|
|
|
|
|
Stockholders' equity |
|
$ |
473,450 |
|
$ |
472,391 |
|
|
|
|
$ |
932,411 |
|
$ |
898,733 |
WABASH NATIONAL CORPORATION |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH
FLOWS |
|
(Dollars in thousands) |
|
(Unaudited) |
|
|
|
|
Six Months Ended June 30, |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
Cash flows
from operating activities |
|
|
|
|
|
|
|
Net
income |
$ |
43,118 |
|
|
$ |
63,055 |
|
|
|
Adjustments
to reconcile net income to net cash provided by operating
activities |
|
|
|
|
|
Depreciation |
|
8,412 |
|
|
|
8,173 |
|
|
|
|
Amortization of intangibles |
|
8,597 |
|
|
|
9,978 |
|
|
|
|
Net (gain) loss on the sale of assets |
|
|
|
(2,502 |
) |
|
|
17 |
|
|
|
|
Deferred income taxes |
|
45 |
|
|
|
1,770 |
|
|
|
|
Excess tax benefits from stock-based compensation |
|
|
- |
|
|
|
(605 |
) |
|
|
|
Loss on
debt extinguishment |
|
764 |
|
|
|
487 |
|
|
|
Stock-based
compensation |
|
5,430 |
|
|
|
5,702 |
|
|
|
|
Impairment
of goodwill |
|
|
|
|
- |
|
|
|
1,663 |
|
|
|
|
Non-cash interest expense |
|
1,042 |
|
|
|
1,830 |
|
|
|
Changes in
operating assets and liabilities |
|
|
|
|
|
Accounts
receivable |
|
30,656 |
|
|
|
20,873 |
|
|
|
Inventories |
|
(60,748 |
) |
|
|
(46,034 |
) |
|
|
Prepaid
expenses and other |
|
3,998 |
|
|
|
(16,911 |
) |
|
|
Accounts
payable and accrued liabilities |
|
35,285 |
|
|
|
25,154 |
|
|
|
Other,
net |
|
1,147 |
|
|
|
1,113 |
|
|
|
Net cash
provided by operating activities |
$ |
75,244 |
|
|
$ |
76,265 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities |
|
|
|
|
|
|
|
Capital
expenditures |
|
(10,856 |
) |
|
|
(8,115 |
) |
|
|
Proceeds
from the sale of property, plant, and equipment |
|
|
3,736 |
|
|
|
17 |
|
|
|
Other,
net |
|
|
|
|
|
1,220 |
|
|
|
- |
|
|
|
Net cash
used in investing activities |
$ |
(5,900 |
) |
|
$ |
(8,098 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities |
|
|
|
|
|
|
|
Proceeds
from exercise of stock options |
|
|
|
5,630 |
|
|
|
1,397 |
|
|
|
Excess tax benefits from stock-based compensation |
|
|
- |
|
|
|
605 |
|
|
|
Dividends paid |
|
|
|
|
|
(7,767 |
) |
|
|
- |
|
|
|
Borrowings
under revolving credit facilities |
|
|
371 |
|
|
|
316 |
|
|
|
Payments
under revolving credit facilities |
|
|
|
(371 |
) |
|
|
(316 |
) |
|
|
Principal
payments under capital lease obligations |
|
|
(303 |
) |
|
|
(443 |
) |
|
|
Proceeds
from issuance of term loan credit facility |
|
|
189,470 |
|
|
|
- |
|
|
|
Principal
payments under term loan credit facility |
|
|
(190,418 |
) |
|
|
(964 |
) |
|
|
Principal
payments under industrial revenue bond |
|
|
(311 |
) |
|
|
(256 |
) |
|
|
Debt
issuance costs paid |
|
|
|
|
(354 |
) |
|
|
- |
|
|
|
Stock
repurchase |
|
|
|
|
|
(42,794 |
) |
|
|
(17,698 |
) |
|
|
Convertible
senior notes repurchase |
|
|
|
(7,331 |
) |
|
|
(42,061 |
) |
|
|
Net cash
used in financing activities |
$ |
(54,178 |
) |
|
$ |
(59,420 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
increase in cash and cash equivalents |
$ |
15,166 |
|
|
$ |
8,747 |
|
|
Cash and
cash equivalents at beginning of period |
|
163,467 |
|
|
|
178,853 |
|
|
Cash and
cash equivalents at end of period |
$ |
178,633 |
|
|
$ |
187,600 |
|
|
WABASH NATIONAL CORPORATION |
|
|
|
RECONCILIATION OF GAAP FINANCIAL MEASURES
TO |
|
|
|
NON-GAAP FINANCIAL MEASURES |
|
|
|
(Dollars in thousands, except per share amounts) |
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating
EBITDA1: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
|
|
|
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
|
|
|
|
|
|
|
|
Net income |
$ |
22,945 |
|
|
$ |
35,531 |
|
|
$ |
43,118 |
|
|
$ |
63,055 |
|
|
|
|
|
|
|
|
|
Income tax expense |
|
13,160 |
|
|
|
19,197 |
|
|
|
21,593 |
|
|
|
35,365 |
|
|
|
|
|
|
|
|
|
Interest expense |
|
2,888 |
|
|
|
3,937 |
|
|
|
5,878 |
|
|
|
8,032 |
|
|
|
|
|
|
|
|
|
Depreciation and
amortization |
|
8,315 |
|
|
|
8,987 |
|
|
|
17,009 |
|
|
|
18,151 |
|
|
|
|
|
|
|
|
|
Stock-based
compensation |
|
2,467 |
|
|
|
3,232 |
|
|
|
5,430 |
|
|
|
5,702 |
|
|
|
|
|
|
|
|
|
Impairment of
intangibles |
|
- |
|
|
|
1,663 |
|
|
|
- |
|
|
|
1,663 |
|
|
|
|
|
|
|
|
|
Other non-operating
(income) expense |
|
(325 |
) |
|
|
207 |
|
|
|
(1,657 |
) |
|
|
604 |
|
|
|
|
|
|
|
|
|
Operating EBITDA |
$ |
49,450 |
|
|
$ |
72,754 |
|
|
$ |
91,371 |
|
|
$ |
132,572 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
TrailingTwelveMonths |
|
|
|
|
|
|
|
September 30, 2016 |
|
December 31, 2016 |
|
March 31, 2017 |
|
June 30, 2017 |
|
June 30, 2017 |
|
|
|
|
|
|
Net income |
$ |
33,378 |
|
|
$ |
23,000 |
|
|
$ |
20,173 |
|
|
$ |
22,945 |
|
|
$ |
99,496 |
|
|
|
|
|
|
|
Income tax expense |
|
18,401 |
|
|
|
12,217 |
|
|
|
8,434 |
|
|
|
13,160 |
|
|
|
52,212 |
|
|
|
|
|
|
|
Interest expense |
|
3,906 |
|
|
|
3,725 |
|
|
|
2,990 |
|
|
|
2,888 |
|
|
|
13,509 |
|
|
|
|
|
|
|
Depreciation and
amortization |
|
9,052 |
|
|
|
9,565 |
|
|
|
8,704 |
|
|
|
8,315 |
|
|
|
35,636 |
|
|
|
|
|
|
|
Stock-based
compensation |
|
2,915 |
|
|
|
3,420 |
|
|
|
2,963 |
|
|
|
2,467 |
|
|
|
11,765 |
|
|
|
|
|
|
|
Other non-operating
(income) expense |
|
(831 |
) |
|
|
1,679 |
|
|
|
(1,333 |
) |
|
|
(325 |
) |
|
|
(810 |
) |
|
|
|
|
|
|
Operating EBITDA |
$ |
66,821 |
|
|
$ |
53,606 |
|
|
$ |
41,930 |
|
|
$ |
49,450 |
|
|
$ |
211,807 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted
Earnings2: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
|
$ |
|
Per Share |
|
$ |
|
Per Share |
|
$ |
|
Per Share |
|
$ |
|
Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$ |
22,945 |
|
|
$ |
0.36 |
|
|
$ |
35,531 |
|
|
$ |
0.53 |
|
|
$ |
43,118 |
|
|
$ |
0.68 |
|
|
$ |
63,055 |
|
|
$ |
0.95 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility
transactions3 |
|
18 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,655 |
) |
|
|
(0.03 |
) |
|
|
- |
|
|
|
- |
|
Impairment of goodwill and other intangibles |
|
- |
|
|
|
- |
|
|
|
1,663 |
|
|
|
0.02 |
|
|
|
- |
|
|
|
- |
|
|
|
1,663 |
|
|
|
0.02 |
|
Loss on
debt extinguishment |
|
125 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
765 |
|
|
|
0.01 |
|
|
|
487 |
|
|
|
0.01 |
|
Executive
severance expense |
|
238 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
238 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
Tax
effect of aforementioned items |
|
(137 |
) |
|
|
- |
|
|
|
(584 |
) |
|
|
(0.01 |
) |
|
|
235 |
|
|
|
- |
|
|
|
(764 |
) |
|
|
(0.01 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings |
$ |
23,189 |
|
|
$ |
0.37 |
|
|
$ |
36,610 |
|
|
$ |
0.55 |
|
|
$ |
42,701 |
|
|
$ |
0.67 |
|
|
$ |
64,441 |
|
|
$ |
0.97 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average # of
Diluted Shares O/S |
|
63,207 |
|
|
|
|
|
67,115 |
|
|
|
|
|
63,303 |
|
|
|
|
|
66,670 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
|
|
September 30, 2016 |
|
December 31, 2016 |
|
March 31, 2017 |
|
|
|
|
|
$ |
|
Per Share |
|
$ |
|
Per Share |
|
$ |
|
Per Share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Income |
$ |
33,378 |
|
|
$ |
0.51 |
|
|
$ |
23,000 |
|
|
$ |
0.36 |
|
|
$ |
20,173 |
|
|
$ |
0.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Facility
transactions3 |
|
(740 |
) |
|
|
(0.01 |
) |
|
|
450 |
|
|
|
0.01 |
|
|
|
(1,665 |
) |
|
|
(0.03 |
) |
|
|
|
|
Loss on
debt extinguishment |
|
- |
|
|
|
- |
|
|
|
1,408 |
|
|
|
0.02 |
|
|
|
640 |
|
|
|
0.01 |
|
|
|
|
|
Tax
effect of aforementioned items |
|
263 |
|
|
|
- |
|
|
|
(645 |
) |
|
|
(0.01 |
) |
|
|
369 |
|
|
|
0.01 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted earnings |
$ |
32,901 |
|
|
$ |
0.50 |
|
|
$ |
24,213 |
|
|
$ |
0.38 |
|
|
$ |
19,517 |
|
|
$ |
0.31 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average # of
Diluted Shares O/S |
|
66,032 |
|
|
|
|
|
63,701 |
|
|
|
|
|
63,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1Operating EBITDA is defined as earnings before interest,
taxes, depreciation, amortization, stock-based compensation,
impairment of intangibles, and other non-operating income and
expense. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2Adjusted earnings and adjusted earnings per diluted share
reflect adjustments for income (loss) recognized on the sale of the
Company's former facilities, charges related to losses incurred in
connection with the Company’s extinguishment of debt and impairment
of goodwill or other intangible assets, and executive severance
expenses. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3Facility transactions in 2016 and 2017 relate to gains and/or
losses incurred for the sale or closure of our locations in
Phoenix, Denver, Miami, and Findlay. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Media Contact:
Dana Stelsel
Corporate Communications Manager
(765) 771-5766
dana.stelsel@wabashnational.com
Investor Relations:
Mike Pettit
Vice President, Finance & Investor Relations
(765) 771-5581
michael.pettit@wabashnational.com
Wabash National (NYSE:WNC)
Historical Stock Chart
From Mar 2024 to Apr 2024
Wabash National (NYSE:WNC)
Historical Stock Chart
From Apr 2023 to Apr 2024