Go Pro

Wabtec (WAB) Financials

Wabtec logo
$279.22 +1.10 (+0.40%)
As of 11:16 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Wabtec

Annual Income Statements for Wabtec

This table shows Wabtec's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
399 305 262 295 327 414 558 633 815 1,056 1,170
Consolidated Net Income / (Loss)
399 313 262 292 327 412 565 641 825 1,067 1,183
Net Income / (Loss) Continuing Operations
399 313 262 292 327 412 565 641 825 1,067 1,183
Total Pre-Tax Income
585 413 352 368 447 557 737 854 1,092 1,410 1,592
Total Operating Income
608 457 421 473 663 745 876 1,011 1,266 1,609 1,793
Total Gross Profit
1,048 924 1,065 1,234 2,278 2,137 2,369 2,540 2,944 3,366 3,806
Total Revenue
3,308 2,931 3,882 4,364 8,200 7,556 7,822 8,362 9,677 10,387 11,167
Operating Revenue
3,308 2,931 3,882 4,364 8,200 7,556 7,822 8,362 9,677 10,387 11,167
Total Cost of Revenue
2,260 2,007 2,816 3,130 5,922 5,419 5,453 5,822 6,733 7,021 7,361
Operating Cost of Revenue
2,260 2,007 2,816 3,130 5,922 5,419 5,453 5,822 6,733 7,021 7,361
Total Operating Expenses
440 468 644 761 1,615 1,392 1,493 1,529 1,678 1,757 2,013
Selling, General & Admin Expense
347 374 513 633 1,167 948 1,030 1,029 1,139 1,248 1,490
Research & Development Expense
71 71 95 88 210 162 176 209 218 206 223
Amortization Expense
22 23 37 40 238 282 287 291 321 303 300
Total Other Income / (Expense), net
-22 -44 -69 -106 -216 -188 -139 -157 -174 -199 -201
Interest Expense
17 50 78 112 219 199 177 186 218 201 225
Other Income / (Expense), net
-5.31 6.53 8.90 6.40 3.00 11 38 29 44 2.00 24
Income Tax Expense
187 99 90 76 120 145 172 213 267 343 409
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 8.52 0.00 -3.20 0.00 -2.00 7.00 8.00 10 11 13
Basic Earnings per Share
$4.14 $3.37 $2.74 $3.06 $1.91 $2.18 $2.96 $3.46 $4.54 $6.05 $6.84
Weighted Average Basic Shares Outstanding
96.07M 90.36M 95.50M 96M 170.50M 189.90M 187.70M 182.20M 178.80M 174.10M 170.50M
Diluted Earnings per Share
$4.10 $3.34 $2.72 $3.05 $1.84 $2.17 $2.96 $3.46 $4.53 $6.04 $6.83
Weighted Average Diluted Shares Outstanding
97.01M 91.14M 96.10M 96.50M 177.30M 190.40M 188.10M 182.80M 179.50M 174.80M 171.10M
Weighted Average Basic & Diluted Shares Outstanding
96.30M 90.50M 95.70M 96.40M 383.42M 188.90M 185.29M 180.35M 177.03M 170.85M 170.52M
Cash Dividends to Common per Share
$0.28 $0.36 $0.44 $0.48 $0.48 $0.48 $0.48 $0.60 $0.68 $0.80 $1.00

Quarterly Income Statements for Wabtec

This table shows Wabtec's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
215 272 289 283 212 322 336 310 202 362 395
Consolidated Net Income / (Loss)
217 277 291 286 213 327 339 313 204 363 396
Net Income / (Loss) Continuing Operations
217 277 291 286 213 327 339 313 204 363 396
Total Pre-Tax Income
280 363 385 378 284 426 450 425 291 469 518
Total Operating Income
308 412 430 433 334 474 472 491 356 517 600
Total Gross Profit
764 815 874 880 797 900 938 1,002 966 1,061 1,161
Total Revenue
2,526 2,497 2,644 2,663 2,583 2,610 2,706 2,886 2,965 2,950 3,179
Operating Revenue
2,526 2,497 2,644 2,663 2,583 2,610 2,706 2,886 2,965 2,950 3,179
Total Cost of Revenue
1,762 1,682 1,770 1,783 1,786 1,710 1,768 1,884 1,999 1,889 2,018
Operating Cost of Revenue
1,762 1,682 1,770 1,783 1,786 1,710 1,768 1,884 1,999 1,889 2,018
Total Operating Expenses
456 403 444 447 463 426 466 511 610 544 561
Selling, General & Admin Expense
296 281 316 318 333 307 347 375 461 401 400
Research & Development Expense
61 48 57 50 51 46 50 59 68 56 70
Amortization Expense
99 74 71 79 79 73 69 77 81 87 91
Total Other Income / (Expense), net
-28 -49 -45 -55 -50 -48 -22 -66 -65 -48 -82
Interest Expense
- 47 49 52 - 46 46 65 68 71 80
Other Income / (Expense), net
27 -2.00 4.00 -3.00 3.00 -2.00 24 -1.00 3.00 23 -2.00
Income Tax Expense
63 86 94 92 71 99 111 112 87 106 122
Net Income / (Loss) Attributable to Noncontrolling Interest
2.00 5.00 2.00 3.00 1.00 5.00 3.00 3.00 2.00 1.00 1.00
Basic Earnings per Share
$1.20 $1.54 $1.64 $1.63 $1.24 $1.88 $1.96 $1.81 $1.19 $2.12 $2.33
Weighted Average Basic Shares Outstanding
178.80M 176.50M 175.40M 173.40M 174.10M 170.50M 170.60M 170.50M 170.50M 170M 169.10M
Diluted Earnings per Share
$1.21 $1.53 $1.64 $1.63 $1.24 $1.88 $1.96 $1.81 $1.18 $2.12 $2.33
Weighted Average Diluted Shares Outstanding
179.50M 177.20M 176M 174.10M 174.80M 171.30M 171.20M 171.10M 171.10M 170.70M 169.60M
Weighted Average Basic & Diluted Shares Outstanding
177.03M 176.38M 175.18M 171.89M 170.85M 171.13M 170.95M 170.96M 170.52M 169.68M 168.91M

Annual Cash Flow Statements for Wabtec

This table details how cash moves in and out of Wabtec's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-200 714 -942 2,109 -1,738 -5.00 -126 68 79 95 74
Net Cash From Operating Activities
451 451 189 315 1,016 784 1,073 1,038 1,201 1,834 1,759
Net Cash From Continuing Operating Activities
451 451 189 315 1,016 784 1,073 1,038 1,201 1,834 1,759
Net Income / (Loss) Continuing Operations
399 313 262 292 327 412 565 641 825 1,067 1,183
Consolidated Net Income / (Loss)
399 313 262 292 327 412 565 641 825 1,067 1,183
Depreciation Expense
65 70 103 109 401 473 491 479 531 503 501
Amortization Expense
- - 0.00 0.00 -82 -88 -50 -53 -54 -44 -44
Non-Cash Adjustments To Reconcile Net Income
27 21 23 26 66 30 42 44 54 70 120
Changes in Operating Assets and Liabilities, net
-39 46 -200 -113 304 -43 25 -73 -155 238 -1.00
Net Cash From Investing Activities
-380 -233 -1,034 -147 -3,178 -155 -540 -235 -492 -343 -2,747
Net Cash From Continuing Investing Activities
-380 -233 -1,034 -147 -3,178 -155 -540 -235 -492 -343 -2,747
Purchase of Property, Plant & Equipment
-49 -50 -90 -93 -186 -136 -130 -149 -186 -207 -260
Acquisitions
-130 -183 -945 -51 -2,996 -40 -435 -89 -308 -168 -2,520
Purchase of Investments
- - - - - - - - 0.00 0.00 20
Sale of Property, Plant & Equipment
1.78 0.36 1.30 11 4.00 21 25 3.00 2.00 13 5.00
Divestitures
- - - - - - - 0.00 0.00 19 8.00
Net Cash From Financing Activities
-251 523 -97 1,978 461 -619 -653 -708 -633 -1,371 1,031
Net Cash From Continuing Financing Activities
-251 523 -97 1,978 461 -619 -653 -708 -633 -1,371 1,031
Repayment of Debt
-613 -1,103 -1,270 -1,456 -3,429 -4,082 -5,546 -6,103 -5,519 -2,319 -3,235
Repurchase of Common Equity
-388 -212 - 0.00 0.00 -207 -300 -473 -409 -1,097 -223
Payment of Dividends
-27 -32 -42 -46 -82 -93 -92 -111 -140 -146 -179
Issuance of Debt
787 1,875 1,217 3,481 3,982 3,878 5,391 6,087 5,563 2,258 4,708
Other Financing Activities, net
-15 -6.66 -6.80 0.00 -10 -115 -106 -108 -128 -67 -40
Effect of Exchange Rate Changes
-19 -26 - -37 -37 -15 -6.00 -27 3.00 -25 31

Quarterly Cash Flow Statements for Wabtec

This table details how cash moves in and out of Wabtec's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
228 19 -44 -185 305 -17 801 -971 261 -258 139
Net Cash From Operating Activities
686 334 235 542 723 191 209 367 992 199 441
Net Cash From Continuing Operating Activities
686 334 235 542 723 191 209 367 992 199 441
Net Income / (Loss) Continuing Operations
217 277 291 286 213 327 339 313 204 363 396
Consolidated Net Income / (Loss)
217 277 291 286 213 327 339 313 204 363 396
Depreciation Expense
160 123 118 134 128 120 117 128 136 139 143
Amortization Expense
-15 -11 -12 -11 -10 -10 -12 -14 -8.00 -10 -10
Non-Cash Adjustments To Reconcile Net Income
14 14 14 18 24 17 19 24 60 22 28
Changes in Operating Assets and Liabilities, net
310 -69 -176 115 368 -263 -254 -84 600 -315 -116
Net Cash From Investing Activities
-156 -19 -38 -49 -237 -44 -54 -1,789 -860 -1,105 -55
Net Cash From Continuing Investing Activities
-156 -19 -38 -49 -237 -44 -54 -1,789 -860 -1,105 -55
Purchase of Property, Plant & Equipment
-77 -31 -46 -46 -84 -44 -39 -55 -122 -46 -62
Other Investing Activities, net
- - - - - 0.00 - - - 3.00 7.00
Net Cash From Financing Activities
-310 -289 -234 -686 -162 -172 626 453 124 656 -248
Net Cash From Continuing Financing Activities
-310 -289 -234 -686 -162 -172 626 453 124 656 -248
Repayment of Debt
-1,217 -1,022 -834 -73 -390 -193 -1,268 -1,166 -608 -678 -882
Repurchase of Common Equity
-157 -175 -200 -599 -123 -98 -50 - -75 -242 -215
Payment of Dividends
-36 -36 -36 -40 -34 -43 -44 -49 -43 -53 -53
Issuance of Debt
1,212 967 836 69 386 196 1,993 1,668 851 1,682 903
Other Financing Activities, net
-112 -23 - -43 -1.00 -34 -5.00 - -1.00 -53 -1.00
Effect of Exchange Rate Changes
8.00 -7.00 -7.00 8.00 -19 8.00 20 -2.00 5.00 -8.00 1.00

Annual Balance Sheets for Wabtec

This table presents Wabtec's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
3,230 6,581 6,580 8,649 18,944 18,454 18,454 18,516 18,988 18,702 22,069
Total Current Assets
1,540 2,868 2,265 4,450 4,192 3,880 3,832 4,327 4,855 4,943 5,694
Cash & Equivalents
226 398 233 581 604 599 473 541 620 715 789
Accounts Receivable
599 943 1,167 1,147 1,664 1,412 1,477 1,519 1,684 1,702 1,897
Inventories, net
479 659 743 845 1,773 1,642 1,689 2,034 2,284 2,314 2,745
Other Current Assets
236 868 122 116 151 227 193 233 267 212 263
Plant, Property, & Equipment, net
353 518 574 564 1,656 1,601 1,497 1,429 1,485 1,447 1,616
Total Noncurrent Assets
1,336 3,195 3,741 3,636 13,096 12,973 13,125 12,760 12,648 12,312 14,759
Goodwill
859 2,079 2,460 2,397 8,361 8,485 8,587 8,508 8,780 8,710 10,216
Intangible Assets
441 1,054 1,204 1,130 4,104 3,869 3,705 3,402 3,205 2,934 3,838
Other Noncurrent Operating Assets
37 62 76 109 632 619 833 850 663 668 705
Total Liabilities & Shareholders' Equity
3,230 6,581 6,580 8,649 18,944 18,454 18,454 18,516 18,988 18,702 22,069
Total Liabilities
1,528 3,604 3,751 5,780 8,951 8,301 8,215 8,369 8,464 8,569 10,879
Total Current Liabilities
665 1,447 1,573 1,647 3,258 3,226 2,910 3,467 4,056 3,792 5,150
Short-Term Debt
0.43 130 47 64 96 447 2.00 251 781 500 1,250
Accounts Payable
320 530 553 589 1,158 909 1,012 1,301 1,250 1,300 1,402
Accrued Expenses
169 385 440 446 1,057 985 932 843 880 874 993
Customer Deposits
106 257 370 374 604 643 629 772 804 693 1,015
Current Employee Benefit Liabilities
70 145 164 173 344 242 335 300 341 425 490
Total Noncurrent Liabilities
863 2,158 2,178 4,134 5,693 5,075 5,305 4,902 4,408 4,777 5,729
Long-Term Debt
692 1,763 1,823 3,793 4,334 3,792 4,056 3,751 3,288 3,480 4,291
Noncurrent Deferred & Payable Income Tax Liabilities
73 246 176 198 145 168 288 326 318 376 606
Other Noncurrent Operating Liabilities
43 38 75 47 1,101 1,001 884 768 740 921 832
Commitments & Contingencies
- 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
1,701 2,977 2,829 2,869 9,994 10,153 10,239 10,147 10,524 10,133 11,190
Total Preferred & Common Equity
1,700 2,206 2,809 2,865 9,957 10,123 10,201 10,102 10,487 10,091 11,142
Total Common Equity
1,700 2,206 2,809 2,865 9,957 10,123 10,201 10,102 10,487 10,091 11,142
Common Stock
471 871 908 916 7,879 7,883 7,918 7,955 7,979 8,025 8,070
Retained Earnings
2,281 2,553 2,773 3,022 3,267 3,589 4,055 4,577 5,269 6,185 3,878
Treasury Stock
-775 -839 -827 -816 -807 -1,010 -1,306 -1,769 -2,171 -3,273 -190
Accumulated Other Comprehensive Income / (Loss)
-277 -380 -45 -257 -383 -339 -466 -661 -590 -846 -616
Noncontrolling Interest
1.73 771 20 3.90 37 30 38 45 37 42 48

Quarterly Balance Sheets for Wabtec

This table presents Wabtec's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
18,800 18,988 18,747 18,876 18,644 18,702 19,096 20,391 21,527 23,196 23,128
Total Current Assets
4,634 4,855 4,799 5,027 4,774 4,943 5,255 6,354 5,788 5,973 6,041
Cash & Equivalents
392 620 639 595 410 715 698 1,499 528 531 670
Accounts Receivable
1,714 1,684 1,541 1,801 1,782 1,702 1,932 1,999 2,198 2,252 2,169
Inventories, net
2,246 2,284 2,356 2,364 2,380 2,314 2,378 2,571 2,747 2,850 2,857
Other Current Assets
282 267 263 267 202 212 247 285 315 340 345
Plant, Property, & Equipment, net
1,419 1,485 1,445 1,439 1,439 1,447 1,462 1,476 1,534 1,653 1,653
Total Noncurrent Assets
12,747 12,648 12,503 12,410 12,431 12,312 12,379 12,561 14,205 15,570 15,434
Goodwill
8,590 8,780 8,730 8,706 8,786 8,710 8,787 8,936 9,853 10,625 10,603
Intangible Assets
3,267 3,205 3,115 3,031 2,996 2,934 2,892 2,889 3,546 4,239 4,122
Other Noncurrent Operating Assets
890 663 658 673 649 668 700 736 806 706 709
Total Liabilities & Shareholders' Equity
18,800 18,988 18,747 18,876 18,644 18,702 19,096 20,391 21,527 23,196 23,128
Total Liabilities
8,433 8,464 8,243 8,356 8,353 8,569 8,682 9,546 10,432 12,045 11,884
Total Current Liabilities
3,891 4,056 3,153 3,647 3,681 3,792 3,927 3,606 4,064 5,835 5,387
Short-Term Debt
759 781 3.00 503 500 500 504 0.00 251 1,830 1,656
Accounts Payable
1,243 1,250 1,288 1,331 1,338 1,300 1,324 1,407 1,429 1,423 1,427
Accrued Expenses
902 880 873 887 896 874 884 938 1,020 1,061 1,052
Customer Deposits
679 804 645 646 567 693 796 936 940 1,006 878
Current Employee Benefit Liabilities
308 341 344 280 380 425 419 325 424 515 374
Total Noncurrent Liabilities
4,542 4,408 5,090 4,709 4,672 4,777 4,755 5,940 6,368 6,210 6,497
Long-Term Debt
3,288 3,288 3,997 3,494 3,517 3,480 3,503 4,784 5,034 4,708 4,915
Noncurrent Deferred & Payable Income Tax Liabilities
355 318 321 323 295 376 390 411 553 729 724
Other Noncurrent Operating Liabilities
836 740 710 831 798 863 802 681 717 773 858
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
10,367 10,524 10,504 10,520 10,291 10,133 10,414 10,845 11,095 11,151 11,244
Total Preferred & Common Equity
10,326 10,487 10,462 10,477 10,250 10,091 10,368 10,801 11,048 11,103 11,214
Total Common Equity
10,326 10,487 10,462 10,477 10,250 10,091 10,368 10,801 11,048 11,103 11,214
Common Stock
7,967 7,979 7,969 7,983 8,001 8,025 8,010 8,026 8,048 8,021 8,044
Retained Earnings
5,085 5,269 5,505 5,759 6,007 6,185 3,160 3,452 3,719 4,187 4,529
Treasury Stock
-2,013 -2,171 -2,345 -2,545 -3,151 -3,273 -69 -116 -115 -416 -630
Accumulated Other Comprehensive Income / (Loss)
-713 -590 -667 -720 -607 -846 -733 -561 -604 -689 -729
Noncontrolling Interest
41 37 42 43 41 42 46 44 47 48 30

Annual Metrics And Ratios for Wabtec

This table displays calculated financial ratios and metrics derived from Wabtec's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.66% -11.39% 32.43% 12.41% 87.92% -7.85% 3.52% 6.90% 15.73% 7.34% 7.51%
EBITDA Growth
13.69% -20.10% 0.05% 10.48% 67.20% 15.84% 18.76% 8.19% 21.90% 15.84% 9.86%
EBIT Growth
14.62% -23.10% -7.15% 11.58% 38.81% 13.51% 20.90% 13.79% 25.96% 22.98% 12.79%
NOPAT Growth
13.35% -16.22% -9.50% 19.75% 29.11% 13.62% 21.87% 13.00% 26.04% 27.30% 9.43%
Net Income Growth
13.35% -21.38% -16.31% 11.21% 12.10% 25.99% 37.14% 13.45% 28.71% 29.33% 10.87%
EPS Growth
13.26% -18.54% -18.56% 12.13% -39.67% 17.93% 36.41% 16.89% 30.92% 33.33% 13.08%
Operating Cash Flow Growth
-4.56% -0.07% -58.09% 66.68% 222.85% -22.83% 36.86% -3.26% 15.70% 52.71% -4.09%
Free Cash Flow Firm Growth
-29.74% -1,404.70% 116.31% 43.38% -2,055.79% 106.44% 11.06% 52.19% -39.33% 203.08% -167.59%
Invested Capital Growth
13.85% 106.29% -0.12% -1.84% 215.23% -0.19% 0.22% -1.56% 2.68% -4.12% 18.99%
Revenue Q/Q Growth
0.36% -2.43% 8.85% 0.98% -10.73% 33.39% 0.64% 2.87% 2.33% 0.55% 3.54%
EBITDA Q/Q Growth
1.40% -13.37% 6.71% -0.21% 21.25% -2.26% 9.68% -1.28% 6.75% -1.19% 1.43%
EBIT Q/Q Growth
1.51% -15.68% 6.89% -0.27% 26.46% -8.07% 13.71% -1.52% 5.99% 0.12% 1.23%
NOPAT Q/Q Growth
1.53% -9.05% -3.71% 0.00% 34.43% -9.77% 17.41% -3.87% 5.76% 0.98% 0.04%
Net Income Q/Q Growth
2.33% -15.03% 1.30% -4.84% 45.87% -11.05% 23.23% -5.04% 7.56% -0.37% -0.76%
EPS Q/Q Growth
1.49% -16.08% 3.42% -4.69% 38.35% -15.56% 23.33% -4.16% 8.11% 0.50% -0.87%
Operating Cash Flow Q/Q Growth
-40.20% 1.83% -17.97% 57.12% 20.32% -13.50% -1.10% 10.19% 29.84% 2.06% 18.05%
Free Cash Flow Firm Q/Q Growth
-46.12% -732.70% 118.17% 288.50% -0.72% -23.12% 24.62% -12.11% 60.57% 34.80% -94.76%
Invested Capital Q/Q Growth
-2.73% 94.40% 1.90% -5.53% -0.49% 0.33% 0.13% 0.90% -0.35% -3.60% 0.57%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
31.68% 31.53% 27.44% 28.28% 27.78% 28.28% 30.29% 30.38% 30.42% 32.41% 34.08%
EBITDA Margin
20.16% 18.18% 13.74% 13.50% 12.01% 15.10% 17.32% 17.53% 18.47% 19.93% 20.36%
Operating Margin
18.37% 15.58% 10.85% 10.85% 8.09% 9.86% 11.20% 12.09% 13.08% 15.49% 16.06%
EBIT Margin
18.21% 15.80% 11.08% 11.00% 8.12% 10.01% 11.69% 12.44% 13.54% 15.51% 16.27%
Profit (Net Income) Margin
12.05% 10.69% 6.76% 6.69% 3.99% 5.45% 7.22% 7.67% 8.53% 10.27% 10.59%
Tax Burden Percent
68.10% 75.91% 74.50% 79.35% 73.15% 73.97% 76.66% 75.06% 75.55% 75.67% 74.31%
Interest Burden Percent
97.20% 89.14% 81.88% 76.62% 67.12% 73.68% 80.63% 82.12% 83.36% 87.52% 87.62%
Effective Tax Rate
31.90% 24.09% 25.50% 20.65% 26.85% 26.03% 23.34% 24.94% 24.45% 24.33% 25.69%
Return on Invested Capital (ROIC)
20.33% 10.44% 7.02% 8.49% 5.33% 3.99% 4.86% 5.53% 6.94% 8.90% 9.08%
ROIC Less NNEP Spread (ROIC-NNEP)
14.94% 7.05% 3.74% 3.16% -0.59% 0.27% 1.91% 2.19% 3.13% 4.41% 5.36%
Return on Net Nonoperating Assets (RNNOA)
2.39% 2.96% 2.02% 1.75% -0.24% 0.10% 0.68% 0.76% 1.05% 1.43% 2.01%
Return on Equity (ROE)
22.72% 13.40% 9.04% 10.24% 5.08% 4.09% 5.54% 6.29% 7.98% 10.33% 11.10%
Cash Return on Invested Capital (CROIC)
7.37% -58.96% 7.14% 10.34% -98.34% 4.18% 4.64% 7.11% 4.29% 13.10% -8.26%
Operating Return on Assets (OROA)
18.44% 9.44% 6.53% 6.30% 4.83% 4.04% 4.95% 5.63% 6.99% 8.55% 8.91%
Return on Assets (ROA)
12.20% 6.39% 3.99% 3.83% 2.37% 2.20% 3.06% 3.47% 4.40% 5.66% 5.80%
Return on Common Equity (ROCE)
22.70% 11.19% 7.81% 10.20% 5.07% 4.08% 5.52% 6.26% 7.95% 10.29% 11.05%
Return on Equity Simple (ROE_SIMPLE)
23.45% 14.21% 9.34% 10.18% 3.28% 4.07% 5.54% 6.35% 7.87% 10.57% 0.00%
Net Operating Profit after Tax (NOPAT)
414 347 314 376 485 551 672 759 956 1,218 1,332
NOPAT Margin
12.51% 11.83% 8.08% 8.61% 5.91% 7.29% 8.59% 9.07% 9.88% 11.72% 11.93%
Net Nonoperating Expense Percent (NNEP)
5.39% 3.39% 3.28% 5.33% 5.92% 3.73% 2.95% 3.34% 3.80% 4.49% 3.73%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 5.36% 6.55% 8.63% 7.96%
Cost of Revenue to Revenue
68.32% 68.47% 72.56% 71.72% 72.22% 71.72% 69.71% 69.62% 69.58% 67.59% 65.92%
SG&A Expenses to Revenue
10.50% 12.74% 13.20% 14.51% 14.23% 12.55% 13.17% 12.31% 11.77% 12.02% 13.34%
R&D to Revenue
2.15% 2.44% 2.45% 2.01% 2.56% 2.14% 2.25% 2.50% 2.25% 1.98% 2.00%
Operating Expenses to Revenue
13.31% 15.95% 16.60% 17.43% 19.70% 18.42% 19.09% 18.29% 17.34% 16.92% 18.03%
Earnings before Interest and Taxes (EBIT)
602 463 430 480 666 756 914 1,040 1,310 1,611 1,817
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
667 533 533 589 985 1,141 1,355 1,466 1,787 2,070 2,274
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
3.83 3.19 2.67 2.28 1.45 1.34 1.66 1.78 2.16 3.23 3.28
Price to Tangible Book Value (P/TBV)
16.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.97 2.40 1.93 1.50 1.76 1.80 2.16 2.15 2.34 3.14 3.27
Price to Earnings (P/E)
16.31 23.10 28.55 22.17 44.21 32.86 30.28 28.35 27.76 30.86 31.19
Dividend Yield
0.42% 0.46% 0.56% 0.71% 0.64% 0.67% 0.53% 0.76% 0.54% 0.42% 0.47%
Earnings Yield
6.13% 4.33% 3.50% 4.51% 2.26% 3.04% 3.30% 3.53% 3.60% 3.24% 3.21%
Enterprise Value to Invested Capital (EV/IC)
3.22 2.08 2.05 1.84 1.33 1.25 1.48 1.58 1.87 2.68 2.59
Enterprise Value to Revenue (EV/Rev)
2.11 3.18 2.36 1.85 2.23 2.29 2.62 2.57 2.70 3.46 3.70
Enterprise Value to EBITDA (EV/EBITDA)
10.45 17.47 17.15 13.67 18.60 15.14 15.14 14.63 14.61 17.34 18.16
Enterprise Value to EBIT (EV/EBIT)
11.57 20.10 21.27 16.79 27.50 22.85 22.45 20.63 19.93 22.28 22.72
Enterprise Value to NOPAT (EV/NOPAT)
16.85 26.86 29.15 21.44 37.77 31.35 30.55 28.27 27.30 29.48 30.99
Enterprise Value to Operating Cash Flow (EV/OCF)
15.46 20.66 48.44 25.60 18.03 22.03 19.12 20.67 21.74 19.57 23.47
Enterprise Value to Free Cash Flow (EV/FCFF)
46.47 0.00 28.65 17.60 0.00 29.95 32.03 22.01 44.14 20.02 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.41 0.64 0.66 1.34 0.44 0.42 0.40 0.39 0.39 0.39 0.50
Long-Term Debt to Equity
0.41 0.59 0.64 1.32 0.43 0.37 0.40 0.37 0.31 0.34 0.38
Financial Leverage
0.16 0.42 0.54 0.55 0.42 0.37 0.35 0.35 0.33 0.33 0.38
Leverage Ratio
1.86 2.10 2.27 2.67 2.15 1.86 1.81 1.81 1.81 1.82 1.91
Compound Leverage Factor
1.81 1.87 1.86 2.05 1.44 1.37 1.46 1.49 1.51 1.60 1.68
Debt to Total Capital
28.92% 38.87% 39.81% 57.34% 30.71% 29.45% 28.38% 28.28% 27.88% 28.20% 33.12%
Short-Term Debt to Total Capital
0.02% 2.67% 1.01% 0.95% 0.66% 3.11% 0.01% 1.77% 5.35% 3.54% 7.47%
Long-Term Debt to Total Capital
28.90% 36.20% 38.80% 56.39% 30.05% 26.35% 28.37% 26.51% 22.53% 24.66% 25.65%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.07% 15.83% 0.42% 0.06% 0.26% 0.21% 0.27% 0.32% 0.25% 0.30% 0.29%
Common Equity to Total Capital
71.01% 45.30% 59.78% 42.60% 69.03% 70.34% 71.35% 71.40% 71.86% 71.50% 66.59%
Debt to EBITDA
1.04 3.55 3.51 6.55 4.50 3.72 2.99 2.73 2.28 1.92 2.44
Net Debt to EBITDA
0.70 2.80 3.07 2.57 3.88 3.19 2.65 2.36 1.93 1.58 2.09
Long-Term Debt to EBITDA
1.04 3.31 3.42 6.44 4.40 3.32 2.99 2.56 1.84 1.68 1.89
Debt to NOPAT
1.67 5.46 5.96 10.27 9.13 7.69 6.04 5.27 4.25 3.27 4.16
Net Debt to NOPAT
1.13 4.31 5.22 4.03 7.89 6.61 5.34 4.56 3.61 2.68 3.57
Long-Term Debt to NOPAT
1.67 5.09 5.81 10.10 8.94 6.88 6.04 4.94 3.44 2.86 3.22
Altman Z-Score
5.51 2.65 2.72 2.24 1.82 1.84 2.19 2.33 2.78 3.66 3.07
Noncontrolling Interest Sharing Ratio
0.08% 16.51% 13.62% 0.41% 0.32% 0.33% 0.33% 0.41% 0.40% 0.38% 0.42%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.32 1.98 1.44 2.70 1.29 1.20 1.32 1.25 1.20 1.30 1.11
Quick Ratio
1.24 0.93 0.89 1.05 0.70 0.62 0.67 0.59 0.57 0.64 0.52
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
150 -1,957 319 458 -8,950 577 641 975 591 1,793 -1,212
Operating Cash Flow to CapEx
946.28% 903.72% 214.06% 383.78% 558.24% 681.74% 1,021.90% 710.96% 652.72% 945.36% 689.80%
Free Cash Flow to Firm to Interest Expense
8.88 -38.91 4.10 4.08 -40.87 2.90 3.62 5.24 2.71 8.92 -5.39
Operating Cash Flow to Interest Expense
26.70 8.96 2.42 2.80 4.64 3.94 6.06 5.58 5.51 9.12 7.82
Operating Cash Flow Less CapEx to Interest Expense
23.87 7.97 1.29 2.07 3.81 3.36 5.47 4.80 4.67 8.16 6.68
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.01 0.60 0.59 0.57 0.59 0.40 0.42 0.45 0.52 0.55 0.55
Accounts Receivable Turnover
5.38 3.80 3.68 3.77 5.83 4.91 5.42 5.58 6.04 6.14 6.21
Inventory Turnover
4.57 3.53 4.02 3.94 4.52 3.17 3.27 3.13 3.12 3.05 2.91
Fixed Asset Turnover
9.56 6.73 7.11 7.67 7.39 4.64 5.05 5.72 6.64 7.09 7.29
Accounts Payable Turnover
6.28 4.72 5.20 5.48 6.78 5.24 5.68 5.03 5.28 5.51 5.45
Days Sales Outstanding (DSO)
67.86 95.96 99.17 96.76 62.56 74.29 67.41 65.39 60.41 59.49 58.82
Days Inventory Outstanding (DIO)
79.90 103.40 90.79 92.58 80.68 115.01 111.48 116.70 117.04 119.52 125.43
Days Payable Outstanding (DPO)
58.09 77.27 70.16 66.59 53.83 69.60 64.29 72.50 69.15 66.28 66.99
Cash Conversion Cycle (CCC)
89.67 122.09 119.80 122.75 89.40 119.71 114.59 109.59 108.30 112.73 117.25
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
2,167 4,471 4,466 4,384 13,819 13,793 13,824 13,608 13,973 13,398 15,942
Invested Capital Turnover
1.63 0.88 0.87 0.99 0.90 0.55 0.57 0.61 0.70 0.76 0.76
Increase / (Decrease) in Invested Capital
264 2,304 -5.46 -82 9,435 -26 31 -216 365 -575 2,544
Enterprise Value (EV)
6,971 9,309 9,145 8,056 18,318 17,273 20,518 21,453 26,109 35,896 41,291
Market Capitalization
6,503 7,044 7,488 6,537 14,456 13,603 16,895 17,947 22,623 32,589 36,491
Book Value per Share
$17.62 $24.77 $29.26 $29.66 $51.94 $53.19 $54.60 $55.55 $58.53 $58.71 $65.17
Tangible Book Value per Share
$4.15 ($10.40) ($8.91) ($6.84) ($13.08) ($11.72) ($11.19) ($9.94) ($8.36) ($9.03) ($17.03)
Total Capital
2,394 4,870 4,699 6,726 14,423 14,392 14,297 14,149 14,593 14,113 16,731
Total Debt
692 1,893 1,871 3,857 4,429 4,239 4,058 4,002 4,069 3,980 5,541
Total Long-Term Debt
692 1,763 1,823 3,793 4,334 3,792 4,056 3,751 3,288 3,480 4,291
Net Debt
466 1,494 1,637 1,515 3,825 3,640 3,585 3,461 3,449 3,265 4,752
Capital Expenditures (CapEx)
48 50 88 82 182 115 105 146 184 194 255
Debt-free, Cash-free Net Working Capital (DFCFNWC)
649 1,152 506 525 426 502 451 570 960 936 1,005
Debt-free Net Working Capital (DFNWC)
876 1,551 739 2,867 1,030 1,101 924 1,111 1,580 1,651 1,794
Net Working Capital (NWC)
875 1,421 692 2,803 934 654 922 860 799 1,151 544
Net Nonoperating Expense (NNE)
15 33 51 84 158 139 107 118 131 151 149
Net Nonoperating Obligations (NNO)
466 1,494 1,637 1,515 3,825 3,640 3,585 3,461 3,449 3,265 4,752
Total Depreciation and Amortization (D&A)
65 70 103 109 319 385 441 426 477 459 457
Debt-free, Cash-free Net Working Capital to Revenue
19.63% 39.31% 13.03% 12.03% 5.19% 6.64% 5.77% 6.82% 9.92% 9.01% 9.00%
Debt-free Net Working Capital to Revenue
26.47% 52.91% 19.04% 65.71% 12.56% 14.57% 11.81% 13.29% 16.33% 15.89% 16.07%
Net Working Capital to Revenue
26.46% 48.48% 17.82% 64.24% 11.39% 8.66% 11.79% 10.28% 8.26% 11.08% 4.87%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$4.14 $3.37 $2.74 $3.06 $1.91 $2.18 $2.96 $3.46 $4.54 $6.05 $6.84
Adjusted Weighted Average Basic Shares Outstanding
96.07M 90.36M 95.45M 95.99M 170.50M 189.90M 187.70M 182.20M 178.80M 174.10M 170.50M
Adjusted Diluted Earnings per Share
$4.10 $3.34 $2.72 $3.05 $1.84 $2.17 $2.96 $3.46 $4.53 $6.04 $6.83
Adjusted Weighted Average Diluted Shares Outstanding
97.01M 91.14M 96.13M 96.46M 177.30M 190.40M 188.10M 182.80M 179.50M 174.80M 171.10M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
91.93M 95.79M 96.09M 96.61M 383.42M 188.90M 185.29M 180.35M 177.03M 170.85M 170.52M
Normalized Net Operating Profit after Tax (NOPAT)
414 347 314 376 485 551 672 759 956 1,218 1,332
Normalized NOPAT Margin
12.51% 11.83% 8.08% 8.61% 5.91% 7.29% 8.59% 9.07% 9.88% 11.72% 11.93%
Pre Tax Income Margin
17.70% 14.08% 9.07% 8.42% 5.45% 7.37% 9.42% 10.21% 11.28% 13.57% 14.26%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
35.66 9.21 5.52 4.28 3.04 3.80 5.16 5.59 6.01 8.01 8.08
NOPAT to Interest Expense
24.50 6.89 4.03 3.35 2.21 2.77 3.79 4.08 4.39 6.06 5.92
EBIT Less CapEx to Interest Expense
32.84 8.22 4.39 3.55 2.21 3.22 4.57 4.81 5.17 7.05 6.94
NOPAT Less CapEx to Interest Expense
21.68 5.90 2.89 2.62 1.38 2.19 3.20 3.29 3.54 5.09 4.79
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
6.76% 10.35% 16.09% 15.87% 25.08% 22.57% 16.28% 17.32% 16.97% 13.68% 15.13%
Augmented Payout Ratio
104.04% 78.05% 16.09% 15.87% 25.08% 72.82% 69.38% 91.11% 66.55% 116.49% 33.98%

Quarterly Metrics And Ratios for Wabtec

This table displays calculated financial ratios and metrics derived from Wabtec's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 170,517,190.00 169,677,346.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 170,517,190.00 169,677,346.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 2.12 2.33
Growth Metrics
- - - - - - - - - - -
Revenue Growth
9.54% 13.81% 9.85% 4.43% 2.26% 4.53% 2.34% 8.37% 14.79% 13.03% 17.48%
EBITDA Growth
30.79% 33.16% 27.66% 12.40% -5.21% 11.49% 11.30% 9.22% 7.03% 14.95% 21.63%
EBIT Growth
28.35% 45.91% 38.22% 13.16% 0.60% 15.12% 14.29% 13.95% 6.53% 14.41% 20.56%
NOPAT Growth
27.64% 53.42% 39.79% 17.08% 4.94% 15.73% 9.40% 10.38% -0.37% 9.98% 29.00%
Net Income Growth
36.48% 60.12% 50.78% 18.18% -1.84% 18.05% 16.49% 9.44% -4.23% 11.01% 16.81%
EPS Growth
39.08% 64.52% 54.72% 22.56% 2.48% 22.88% 19.51% 11.04% -4.84% 12.77% 18.88%
Operating Cash Flow Growth
67.32% 1,436.00% 104.35% 27.53% 5.39% -42.81% -11.06% -32.29% 37.21% 4.19% 111.00%
Free Cash Flow Firm Growth
-131.34% 102.78% 283.08% 276.28% 753.60% 53.10% -77.26% -452.60% -377.94% -699.96% -1,832.23%
Invested Capital Growth
2.68% -0.12% -2.27% -0.88% -4.12% -1.02% 1.49% 14.06% 18.99% 25.03% 21.34%
Revenue Q/Q Growth
-0.94% -1.15% 5.89% 0.72% -3.00% 1.05% 3.68% 6.65% 2.74% -0.51% 7.76%
EBITDA Q/Q Growth
-2.44% 8.75% 3.45% 2.41% -17.72% 27.91% 3.26% 0.50% -19.37% 37.37% 9.27%
EBIT Q/Q Growth
-11.84% 22.39% 5.85% -0.92% -21.63% 40.06% 5.08% -1.21% -26.73% 50.42% 10.74%
NOPAT Q/Q Growth
-14.69% 31.71% 3.38% 0.80% -23.54% 45.25% -2.27% 1.70% -30.98% 60.34% 14.63%
Net Income Q/Q Growth
-10.33% 27.65% 5.05% -1.72% -25.52% 53.52% 3.67% -7.67% -34.82% 77.94% 9.09%
EPS Q/Q Growth
-9.02% 26.45% 7.19% -0.61% -23.93% 51.61% 4.26% -7.65% -34.81% 79.66% 9.91%
Operating Cash Flow Q/Q Growth
61.41% -51.31% -29.64% 130.64% 33.39% -73.58% 9.42% 75.60% 170.30% -79.94% 121.61%
Free Cash Flow Firm Q/Q Growth
50.70% 361.59% 96.44% -30.42% 82.79% -38.72% -70.83% -1,179.05% -44.09% -32.27% 15.77%
Invested Capital Q/Q Growth
-0.35% -0.77% 0.41% -0.17% -3.60% 2.43% 2.97% 12.19% 0.57% 7.63% -0.08%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
30.25% 32.64% 33.06% 33.05% 30.86% 34.48% 34.66% 34.72% 32.58% 35.97% 36.52%
EBITDA Margin
19.00% 20.91% 20.42% 20.77% 17.62% 22.30% 22.21% 20.93% 16.43% 22.68% 22.99%
Operating Margin
12.19% 16.50% 16.26% 16.26% 12.93% 18.16% 17.44% 17.01% 12.01% 17.53% 18.87%
EBIT Margin
13.26% 16.42% 16.41% 16.15% 13.05% 18.08% 18.33% 16.98% 12.11% 18.31% 18.81%
Profit (Net Income) Margin
8.59% 11.09% 11.01% 10.74% 8.25% 12.53% 12.53% 10.85% 6.88% 12.31% 12.46%
Tax Burden Percent
77.50% 76.31% 75.58% 75.66% 75.00% 76.76% 75.33% 73.65% 70.10% 77.40% 76.45%
Interest Burden Percent
83.58% 88.54% 88.71% 87.91% 84.27% 90.25% 90.73% 86.73% 81.06% 86.85% 86.62%
Effective Tax Rate
22.50% 23.69% 24.42% 24.34% 25.00% 23.24% 24.67% 26.35% 29.90% 22.60% 23.55%
Return on Invested Capital (ROIC)
6.63% 9.06% 8.92% 9.10% 7.36% 10.61% 9.90% 9.08% 6.41% 10.11% 11.05%
ROIC Less NNEP Spread (ROIC-NNEP)
6.00% 8.01% 8.00% 7.96% 6.24% 9.51% 9.40% 7.92% 5.27% 9.31% 9.69%
Return on Net Nonoperating Assets (RNNOA)
2.01% 2.76% 2.86% 2.80% 2.03% 3.03% 2.94% 3.10% 1.98% 4.02% 4.03%
Return on Equity (ROE)
8.64% 11.81% 11.78% 11.90% 9.39% 13.64% 12.84% 12.18% 8.39% 14.13% 15.08%
Cash Return on Invested Capital (CROIC)
4.29% 7.80% 10.52% 9.53% 13.10% 10.22% 7.77% -4.18% -8.26% -13.38% -9.87%
Operating Return on Assets (OROA)
6.84% 8.76% 8.86% 8.91% 7.19% 10.04% 9.86% 9.12% 6.63% 9.96% 10.36%
Return on Assets (ROA)
4.43% 5.92% 5.94% 5.93% 4.55% 6.95% 6.74% 5.82% 3.77% 6.70% 6.86%
Return on Common Equity (ROCE)
8.60% 11.76% 11.73% 11.85% 9.35% 13.59% 12.78% 12.13% 8.35% 14.07% 15.03%
Return on Equity Simple (ROE_SIMPLE)
0.00% 8.88% 9.80% 10.45% 0.00% 10.77% 10.79% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
239 314 325 328 251 364 356 362 250 400 459
NOPAT Margin
9.45% 12.59% 12.29% 12.30% 9.70% 13.94% 13.14% 12.53% 8.42% 13.56% 14.43%
Net Nonoperating Expense Percent (NNEP)
0.63% 1.05% 0.92% 1.15% 1.12% 1.10% 0.50% 1.16% 1.14% 0.80% 1.36%
Return On Investment Capital (ROIC_SIMPLE)
1.64% - - - 1.78% 2.52% 2.28% 2.21% 1.49% 2.26% 2.57%
Cost of Revenue to Revenue
69.75% 67.36% 66.94% 66.95% 69.14% 65.52% 65.34% 65.28% 67.42% 64.03% 63.48%
SG&A Expenses to Revenue
11.72% 11.25% 11.95% 11.94% 12.89% 11.76% 12.82% 12.99% 15.55% 13.59% 12.58%
R&D to Revenue
2.41% 1.92% 2.16% 1.88% 1.97% 1.76% 1.85% 2.04% 2.29% 1.90% 2.20%
Operating Expenses to Revenue
18.05% 16.14% 16.79% 16.79% 17.92% 16.32% 17.22% 17.71% 20.57% 18.44% 17.65%
Earnings before Interest and Taxes (EBIT)
335 410 434 430 337 472 496 490 359 540 598
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
480 522 540 553 455 582 601 604 487 669 731
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.16 2.49 2.66 3.11 3.23 2.99 3.32 3.10 3.28 3.84 4.08
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
2.34 2.61 2.73 3.08 3.14 2.95 3.39 3.18 3.27 3.70 3.82
Price to Earnings (P/E)
27.76 28.36 27.40 30.07 30.86 28.01 31.07 29.04 31.19 35.22 36.05
Dividend Yield
0.54% 0.49% 0.47% 0.42% 0.42% 0.47% 0.43% 0.47% 0.47% 0.42% 0.42%
Earnings Yield
3.60% 3.53% 3.65% 3.33% 3.24% 3.57% 3.22% 3.44% 3.21% 2.84% 2.77%
Enterprise Value to Invested Capital (EV/IC)
1.87 2.12 2.25 2.55 2.68 2.50 2.77 2.47 2.59 2.84 3.01
Enterprise Value to Revenue (EV/Rev)
2.70 2.95 3.06 3.44 3.46 3.27 3.71 3.62 3.70 4.23 4.31
Enterprise Value to EBITDA (EV/EBITDA)
14.61 15.36 15.38 16.94 17.34 16.12 17.87 17.43 18.16 20.61 20.75
Enterprise Value to EBIT (EV/EBIT)
19.93 20.46 20.07 22.06 22.28 20.53 22.57 21.77 22.72 25.82 26.01
Enterprise Value to NOPAT (EV/NOPAT)
27.30 27.62 27.02 29.43 29.48 27.10 30.18 29.34 30.99 35.55 35.12
Enterprise Value to Operating Cash Flow (EV/OCF)
21.74 18.87 18.62 19.75 19.57 20.31 23.52 26.22 23.47 27.54 25.85
Enterprise Value to Free Cash Flow (EV/FCFF)
44.14 27.21 21.11 26.69 20.02 24.37 35.94 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.39 0.38 0.38 0.39 0.39 0.38 0.44 0.48 0.50 0.59 0.58
Long-Term Debt to Equity
0.31 0.38 0.33 0.34 0.34 0.34 0.44 0.45 0.38 0.42 0.44
Financial Leverage
0.33 0.34 0.36 0.35 0.33 0.32 0.31 0.39 0.38 0.43 0.42
Leverage Ratio
1.81 1.81 1.82 1.81 1.82 1.81 1.84 1.88 1.91 1.96 1.97
Compound Leverage Factor
1.52 1.61 1.62 1.59 1.54 1.63 1.67 1.63 1.55 1.70 1.71
Debt to Total Capital
27.88% 27.58% 27.53% 28.08% 28.20% 27.79% 30.61% 32.27% 33.12% 36.96% 36.88%
Short-Term Debt to Total Capital
5.35% 0.02% 3.46% 3.49% 3.54% 3.49% 0.00% 1.53% 7.47% 10.35% 9.30%
Long-Term Debt to Total Capital
22.53% 27.56% 24.07% 24.58% 24.66% 24.29% 30.61% 30.73% 25.65% 26.62% 27.59%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.25% 0.29% 0.30% 0.29% 0.30% 0.32% 0.28% 0.29% 0.29% 0.27% 0.17%
Common Equity to Total Capital
71.86% 72.13% 72.17% 71.64% 71.50% 71.90% 69.11% 67.45% 66.59% 62.77% 62.95%
Debt to EBITDA
2.28 2.09 1.97 1.92 1.92 1.88 2.18 2.36 2.44 2.77 2.64
Net Debt to EBITDA
1.93 1.75 1.67 1.72 1.58 1.55 1.50 2.12 2.09 2.54 2.37
Long-Term Debt to EBITDA
1.84 2.09 1.72 1.68 1.68 1.64 2.18 2.25 1.89 1.99 1.97
Debt to NOPAT
4.25 3.75 3.45 3.33 3.27 3.16 3.69 3.97 4.16 4.78 4.47
Net Debt to NOPAT
3.61 3.15 2.94 2.99 2.68 2.61 2.53 3.57 3.57 4.39 4.01
Long-Term Debt to NOPAT
3.44 3.75 3.02 2.92 2.86 2.76 3.69 3.78 3.22 3.44 3.34
Altman Z-Score
2.61 3.02 3.13 3.44 3.43 3.09 3.25 2.89 2.85 2.96 3.22
Noncontrolling Interest Sharing Ratio
0.40% 0.44% 0.40% 0.40% 0.38% 0.42% 0.41% 0.41% 0.42% 0.44% 0.34%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.20 1.52 1.38 1.30 1.30 1.34 1.76 1.42 1.11 1.02 1.12
Quick Ratio
0.57 0.69 0.66 0.60 0.64 0.67 0.97 0.67 0.52 0.48 0.53
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-126 330 649 452 826 506 148 -1,592 -2,294 -3,035 -2,556
Operating Cash Flow to CapEx
914.67% 1,757.89% 618.42% 1,022.64% 860.71% 434.09% 633.33% 632.76% 826.67% 432.61% 711.29%
Free Cash Flow to Firm to Interest Expense
0.00 7.03 0.00 0.00 0.00 11.00 3.21 -24.50 -33.74 -42.74 -31.95
Operating Cash Flow to Interest Expense
0.00 7.11 0.00 0.00 0.00 4.15 4.54 5.65 14.59 2.80 5.51
Operating Cash Flow Less CapEx to Interest Expense
0.00 6.70 0.00 0.00 0.00 3.20 3.83 4.75 12.82 2.15 4.74
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.52 0.53 0.54 0.55 0.55 0.55 0.54 0.54 0.55 0.54 0.55
Accounts Receivable Turnover
6.04 6.40 5.84 5.91 6.14 6.05 5.56 5.42 6.21 5.50 5.75
Inventory Turnover
3.12 3.00 2.98 3.03 3.05 2.98 2.86 2.79 2.91 2.88 2.87
Fixed Asset Turnover
6.64 6.96 7.09 7.23 7.09 7.22 7.25 7.26 7.29 7.39 7.66
Accounts Payable Turnover
5.28 5.21 5.29 5.42 5.51 5.40 5.15 5.17 5.45 5.49 5.50
Days Sales Outstanding (DSO)
60.41 57.00 62.50 61.76 59.49 60.36 65.66 67.35 58.82 66.36 63.49
Days Inventory Outstanding (DIO)
117.04 121.49 122.53 120.66 119.52 122.56 127.80 130.90 125.43 126.54 127.16
Days Payable Outstanding (DPO)
69.15 69.99 69.05 67.32 66.28 67.63 70.91 70.65 66.99 66.49 66.39
Cash Conversion Cycle (CCC)
108.30 108.49 115.98 115.10 112.73 115.30 122.56 127.60 117.25 126.41 124.27
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
13,973 13,865 13,922 13,898 13,398 13,723 14,130 15,852 15,942 17,158 17,145
Invested Capital Turnover
0.70 0.72 0.73 0.74 0.76 0.76 0.75 0.73 0.76 0.75 0.77
Increase / (Decrease) in Invested Capital
365 -16 -324 -124 -575 -142 208 1,954 2,544 3,435 3,015
Enterprise Value (EV)
26,109 29,439 31,287 35,491 35,896 34,338 39,154 39,075 41,291 48,669 51,676
Market Capitalization
22,623 26,036 27,842 31,843 32,589 30,983 35,825 34,271 36,491 42,614 45,745
Book Value per Share
$58.53 $59.27 $59.40 $58.51 $58.71 $60.69 $63.12 $64.63 $65.17 $65.11 $66.09
Tangible Book Value per Share
($8.36) ($7.84) ($7.14) ($8.75) ($9.03) ($7.67) ($5.98) ($13.75) ($17.03) ($22.06) ($20.69)
Total Capital
14,593 14,504 14,517 14,308 14,113 14,421 15,629 16,380 16,731 17,689 17,815
Total Debt
4,069 4,000 3,997 4,017 3,980 4,007 4,784 5,285 5,541 6,538 6,571
Total Long-Term Debt
3,288 3,997 3,494 3,517 3,480 3,503 4,784 5,034 4,291 4,708 4,915
Net Debt
3,449 3,361 3,402 3,607 3,265 3,309 3,285 4,757 4,752 6,007 5,901
Capital Expenditures (CapEx)
75 19 38 53 84 44 33 58 120 46 62
Debt-free, Cash-free Net Working Capital (DFCFNWC)
960 1,010 1,288 1,183 936 1,134 1,249 1,447 1,005 1,437 1,640
Debt-free Net Working Capital (DFNWC)
1,580 1,649 1,883 1,593 1,651 1,832 2,748 1,975 1,794 1,968 2,310
Net Working Capital (NWC)
799 1,646 1,380 1,093 1,151 1,328 2,748 1,724 544 138 654
Net Nonoperating Expense (NNE)
22 37 34 42 38 37 17 49 46 37 63
Net Nonoperating Obligations (NNO)
3,449 3,361 3,402 3,607 3,265 3,309 3,285 4,757 4,752 6,007 5,901
Total Depreciation and Amortization (D&A)
145 112 106 123 118 110 105 114 128 129 133
Debt-free, Cash-free Net Working Capital to Revenue
9.92% 10.12% 12.61% 11.45% 9.01% 10.80% 11.83% 13.42% 9.00% 12.49% 13.69%
Debt-free Net Working Capital to Revenue
16.33% 16.52% 18.43% 15.42% 15.89% 17.45% 26.02% 18.31% 16.07% 17.10% 19.28%
Net Working Capital to Revenue
8.26% 16.49% 13.51% 10.58% 11.08% 12.65% 26.02% 15.99% 4.87% 1.20% 5.46%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.20 $1.54 $1.64 $1.63 $1.24 $1.88 $1.96 $1.81 $1.19 $2.12 $2.33
Adjusted Weighted Average Basic Shares Outstanding
178.80M 176.50M 175.40M 173.40M 174.10M 170.50M 170.60M 170.50M 170.50M 170M 169.10M
Adjusted Diluted Earnings per Share
$1.21 $1.53 $1.64 $1.63 $1.24 $1.88 $1.96 $1.81 $1.18 $2.12 $2.33
Adjusted Weighted Average Diluted Shares Outstanding
179.50M 177.20M 176M 174.10M 174.80M 171.30M 171.20M 171.10M 171.10M 170.70M 169.60M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
177.03M 176.38M 175.18M 171.89M 170.85M 171.13M 170.95M 170.96M 170.52M 169.68M 168.91M
Normalized Net Operating Profit after Tax (NOPAT)
239 314 325 328 251 364 356 362 250 400 459
Normalized NOPAT Margin
9.45% 12.59% 12.29% 12.30% 9.70% 13.94% 13.14% 12.53% 8.42% 13.56% 14.43%
Pre Tax Income Margin
11.08% 14.54% 14.56% 14.19% 11.00% 16.32% 16.63% 14.73% 9.81% 15.90% 16.29%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 8.72 0.00 0.00 0.00 10.26 10.78 7.54 5.28 7.61 7.48
NOPAT to Interest Expense
0.00 6.69 0.00 0.00 0.00 7.91 7.73 5.56 3.67 5.64 5.73
EBIT Less CapEx to Interest Expense
0.00 8.32 0.00 0.00 0.00 9.30 10.07 6.65 3.51 6.96 6.70
NOPAT Less CapEx to Interest Expense
0.00 6.28 0.00 0.00 0.00 6.95 7.01 4.67 1.91 4.99 4.96
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
16.97% 15.61% 13.44% 13.82% 13.68% 13.70% 13.91% 14.26% 15.13% 15.50% 15.52%
Augmented Payout Ratio
66.55% 59.31% 65.24% 119.42% 116.49% 105.01% 88.58% 37.00% 33.98% 45.61% 57.21%

Financials Breakdown Chart

Key Financial Trends

Wabtec’s Q2 2026 results show accelerating operating momentum, although the company is carrying more debt and relying heavily on acquisitions to support growth. Revenue rose to $3.18 billion, up 17.5% from $2.71 billion in Q2 2025 and approximately 32% from Q2 2023. Gross profit increased 23.8% year over year to $1.16 billion, expanding the gross margin to approximately 36.5% from 34.7%.

Operating income rose 27.1% year over year to $600 million, while the operating margin improved to roughly 18.9%. Net income attributable to common shareholders reached $395 million, compared with $336 million in Q2 2025, and diluted EPS increased to $2.33 from $1.96. This continues a multiyear earnings trend: Q2 net income has risen from $193 million in 2023 to $291 million in 2024, $336 million in 2025 and $395 million in 2026.

  • Strong revenue growth: Q2 revenue increased 17.5% year over year, extending a consistent multiyear expansion in sales.
  • Improving profitability: Gross profit and operating income grew faster than revenue, indicating better operating leverage and a stronger mix of business.
  • EPS growth and share reduction: Diluted EPS rose nearly 19% year over year, while weighted average diluted shares declined to 169.6 million from 171.2 million in Q2 2025.
  • Better operating cash flow: Cash flow from operations more than doubled to $441 million in Q2 from $209 million in the comparable quarter. Year-to-date operating cash flow reached $640 million.
  • Healthy free cash flow generation: Q2 operating cash flow exceeded $62 million of capital expenditures by approximately $379 million. Year-to-date free cash flow was approximately $532 million before acquisitions and financing activity.
  • Retained earnings continue to build: Retained earnings increased to $4.53 billion in Q2 2026 from $3.45 billion in Q2 2023, supporting growth in total equity.
  • Recent debt repayment activity: Wabtec repaid $882 million of debt during Q2, helping offset $903 million of new debt issuance and limiting the quarter’s net increase in borrowings.
  • Acquisition-led expansion: Wabtec spent $1.06 billion on acquisitions in Q1 2026, following $1.73 billion in Q3 2025 and $765 million in Q4 2025. These investments may expand the company’s earnings base, but their returns will need to be monitored.
  • Cash balances are volatile: Cash increased to $670 million at the end of Q2 from $531 million at the end of Q1, but remains well below the $1.50 billion reported in Q2 2025, reflecting acquisition spending and capital allocation activity.
  • Higher leverage: Short- and long-term debt totaled approximately $6.57 billion at the end of Q2 2026, up from $4.78 billion a year earlier and $4.39 billion in Q2 2023. Net debt was approximately $5.90 billion after subtracting cash.

The balance sheet reflects both business expansion and acquisition activity. Total assets increased to $23.13 billion from $20.39 billion in Q2 2025 and $18.99 billion in Q2 2023. However, goodwill and intangible assets totaled approximately $14.63 billion, or about 63% of total assets. That level of acquisition-related assets increases the importance of future earnings performance and creates potential exposure to impairment charges if acquired businesses underperform.

Liquidity has also become tighter. Q2 current assets of $6.04 billion compared with current liabilities of $5.39 billion, producing a current ratio of approximately 1.12. That is still above 1.0, but materially below the roughly 1.76 ratio recorded in Q2 2025. Investors should watch whether operating cash flow remains strong enough to fund capital expenditures, dividends, buybacks and acquisition-related obligations without requiring additional borrowing.

Overall, Wabtec’s income statement and recent operating cash flow trends are favorable: sales, margins, earnings and EPS are all moving higher. The principal risks are the sharp increase in debt, the decline in liquidity compared with the prior year and the company’s growing dependence on acquisitions. For investors, the key question is whether Wabtec can convert its acquisition-driven expansion into sustained organic growth and enough free cash flow to reduce leverage over time.

09/16/26 09:17 AM ETAI Generated. May Contain Errors.

Wabtec Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Wabtec's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Wabtec's net income appears to be on an upward trend, with a most recent value of $1.18 billion in 2025, rising from $398.63 million in 2015. The previous period was $1.07 billion in 2024. Check out Wabtec's forecast to explore projected trends and price targets.

Wabtec's total operating income in 2025 was $1.79 billion, based on the following breakdown:
  • Total Gross Profit: $3.81 billion
  • Total Operating Expenses: $2.01 billion

Over the last 10 years, Wabtec's total revenue changed from $3.31 billion in 2015 to $11.17 billion in 2025, a change of 237.6%.

Wabtec's total liabilities were at $10.88 billion at the end of 2025, a 27.0% increase from 2024, and a 611.9% increase since 2015.

In the past 10 years, Wabtec's cash and equivalents has ranged from $226.19 million in 2015 to $789 million in 2025, and is currently $789 million as of their latest financial filing in 2025.

Over the last 10 years, Wabtec's book value per share changed from 17.62 in 2015 to 65.17 in 2025, a change of 270.0%.



Financial statements for NYSE:WAB last updated on 7/22/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners