Exhibit 99.1
Media Contact:
Dana Stelsel Corporate Communications Manager (765) 771-5766 dana.stelsel@wabashnational.com
Investor Relations:
Jeff Taylor
Senior Vice President and Chief Financial Officer
(765) 771-5438
jeff.taylor@wabashnational.com |  |
FOR IMMEDIATE RELEASE
Wabash National Announces Second Quarter 2014 Results;
Reports Record Quarterly Revenue and Operating Income
| · | Quarterly net sales increased 18 percent compared to the prior year period to a record $486 million on strong demand in Commercial Trailer Products |
| · | Record quarterly operating income of $33.9 million, up 11 percent compared to the prior year quarter |
| · | Earnings per diluted share improved 15 percent from prior year to $0.23 per diluted share |
| · | Full year trailer shipment guidance increased to a range of 53,000 to 55,000 trailers, reflecting the continued strong demand and outlook in the core dry van trailer market |
LAFAYETTE, Ind. – July 29, 2014 –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 second quarter ended June 30, 2014.
Net income for the second quarter of 2014 was $16.2 million, or $0.23 per diluted share, compared to the second quarter 2013 net income of $14.1 million, or $0.20 per diluted share. Second quarter 2014 non-GAAP adjusted earnings were $16.9 million, or $0.24 per diluted share, after excluding $1.1 million of charges related to both the early extinguishment of debt incurred with the Company’s term loan prepayment of $20 million in June 2014 and the transition of three Retail branch locations to independent dealer facilities. The Company’s prior year period results included the impact of non-recurring acquisition expenses and early extinguishment of debt charges related to a $20 million term loan prepayment made in May 2013. Excluding the impact of these items, non-GAAP adjusted earnings for the quarter ended June 30, 2013 were $14.7 million, or $0.21 per diluted share.
For the second quarter of 2014, the Company’s net sales increased 18 percent to $486 million from $413 million in the prior year quarter, and operating income increased 11 percent to $33.9 million compared to $30.5 million for the second quarter of 2013. Operating EBITDA, a non-GAAP measure that excludes the effects of certain recurring and non-recurring items, was $45.7 million for the second quarter of 2014, an increase of $3.4 million compared to the prior year period. On a trailing twelve month basis, the Company generated net sales in excess of $1.7 billion and operating EBITDA of $156.8 million, or 9.0 percent of net sales. Continued improvement in operating performance is attributable to the successful execution of the Company’s growth and diversification strategy, as well as a disciplined approach to improving profitability.
The following is a summary of select operating and financial results for the past five quarters:
| | | Three Months Ended | |
(Dollars in thousands,
except per share amounts) | | June 30,
2013 | | | September 30,
2013 | | | December 31,
2013 | | | March 31,
2014 | | | June 30,
2014 | |
| | | | | | | | | | | | | | | | |
| Net Sales | | $ | 413,126 | | | $ | 439,977 | | | $ | 458,354 | | | $ | 358,120 | | | $ | 486,021 | |
| | | | | | | | | | | | | | | | | | | | | |
| Gross Profit Margin | | | 14.2 | % | | | 14.0 | % | | | 11.5 | % | | | 13.0 | % | | | 12.7 | % |
| | | | | | | | | | | | | | | | | | | | | |
| Income from Operations | | $ | 30,452 | | | $ | 33,830 | | | $ | 24,053 | | | $ | 19,465 | | | $ | 33,855 | |
| | | | | | | | | | | | | | | | | | | | | |
| Net Income | | $ | 14,135 | | | $ | 16,236 | | | $ | 10,423 | | | $ | 7,296 | | | $ | 16,239 | |
| | | | | | | | | | | | | | | | | | | | | |
| Diluted EPS | | $ | 0.20 | | | $ | 0.23 | | | $ | 0.15 | | | $ | 0.10 | | | $ | 0.23 | |
| | | | | | | | | | | | | | | | | | | | | |
| Non-GAAP Measures(1): | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| Operating EBITDA | | $ | 42,246 | | | $ | 44,873 | | | $ | 35,637 | | | $ | 30,618 | | | $ | 45,664 | |
| | | | | | | | | | | | | | | | | | | | | |
| Operating EBITDA Margin | | | 10.2 | % | | | 10.2 | % | | | 7.8 | % | | | 8.5 | % | | | 9.4 | % |
| | | | | | | | | | | | | | | | | | | | | |
| Adjusted Earnings | | $ | 14,697 | | | $ | 16,616 | | | $ | 10,770 | | | $ | 8,337 | | | $ | 16,924 | |
| | | | | | | | | | | | | | | | | | | | | |
| Adjusted Diluted EPS | | $ | 0.21 | | | $ | 0.24 | | | $ | 0.15 | | | $ | 0.12 | | | $ | 0.24 | |
Notes:
| (1) | See “Non-GAAP Measures” below for explanation of the non-GAAP results included above. |
Dick Giromini, president and chief executive officer, stated, “We are again pleased with the results for the second quarter and the continued strong performance of the business, particularly in our Commercial Trailer Products segment. We continue to set new quarterly records for operating performance, as evidenced by our revenue, operating income and operating EBITDA results during the second quarter. These achievements substantiate the transformative nature of our growth and diversification initiatives.”
Mr. Giromini continued, “New trailer shipments for the second quarter were approximately 14,950, exceeding our previous guidance of 13,500 to 14,500 trailers, as customer pickups gained significant momentum. We anticipate continued strength in customer demand throughout the remainder of 2014, as total new trailer shipments for the full year are now expected to be in the range of 53,000 to 55,000 units, representing increases of approximately 13 percent to 18 percent from the prior year. Our backlog grew to a cyclical high of $842 million as of June 30, 2014, an increase of $162 million, or 24 percent, from the prior year period. Additionally, current industry forecasts support strong demand levels with projections well above replacement demand and exceeding previous year levels, setting up the potential for 2014 to exceed the record performance achieved last year.”
Second Quarter 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 2014 and 2013, respectively. A complete disclosure of the results by individual segment is included in the tables following this release.
| (dollars in thousands) | | Commercial | | | Diversified | | | | |
| | | Trailer Products | | | Products | | | Retail | |
Three months ended June 30,
2014 | | | | | | | | | | | | |
| New trailers shipped | | | 13,900 | | | | 850 | | | | 950 | |
| Net sales | | $ | 335,653 | | | $ | 135,043 | | | $ | 51,584 | |
| Gross profit | | $ | 28,793 | | | $ | 25,176 | | | $ | 5,748 | |
| Gross profit margin | | | 8.6 | % | | | 18.6 | % | | | 11.1 | % |
| Income from operations | | $ | 23,087 | | | $ | 12,739 | | | $ | 1,281 | |
| Income from operations margin | | | 6.9 | % | | | 9.4 | % | | | 2.5 | % |
| | | | | | | | | | | | | |
| 2013 | | | | | | | | | | | | |
| New trailers shipped | | | 10,700 | | | | 750 | | | | 850 | |
| Net sales | | $ | 265,835 | | | $ | 135,467 | | | $ | 48,136 | |
| Gross profit | | $ | 21,123 | | | $ | 31,744 | | | $ | 5,519 | |
| Gross profit margin | | | 7.9 | % | | | 23.4 | % | | | 11.5 | % |
| Income from operations | | $ | 14,555 | | | $ | 19,262 | | | $ | 1,261 | |
| Income from operations margin | | | 5.5 | % | | | 14.2 | % | | | 2.6 | % |
Commercial Trailer Products’ net sales, prior to the elimination of intersegment sales, increased $70 million, or 26.3 percent, on shipments of 13,900 trailers, or 3,200 more trailers than the prior year period. This increase in revenue was primarily due to the 29.9 percent increase in trailer shipments during the quarter, offset by an unfavorable customer and product mix, which lowered average selling prices by 2.2 percent compared to the prior year period. Driven by higher volumes and improved pricing, gross profit and gross profit margin increased $7.7 million and 70 basis points, respectively, as compared to the same period last year. Operating income increased by $8.5 million, or 58.6 percent, to $23.1 million as compared to the second quarter last year, due to increased volume, improved pricing and continued operational improvements.
Diversified Products’ net sales, prior to the elimination of intersegment sales, totaled $135 million for the second quarter of 2014, consistent with the prior year period, as the increase in tank trailer shipments was offset by delayed shipments of non-trailer truck mounted equipment and other engineered products. Gross profit and gross profit margin declined $6.6 million and 480 basis points, respectively, compared to the prior year period, primarily due to higher raw material costs related to wood flooring operations, new product start-up costs and unfavorable product mix within the Company’s Wabash Composites and Walker Group businesses. Operating income for the second quarter of 2014 was $12.7 million, or 9.4 percent of net sales, a decrease of $6.5 million as compared to the same period last year.
Retail’s net sales, prior to the elimination of intersegment sales, increased 7.2 percent to $52 million, compared to $48 million in the prior year period, due to increased shipments of new trailers and continued strong demand for parts and services. Gross profit margin declined 40 basis points compared to the prior year period to 11.1 percent as the continued strong demand across each of Retail’s product lines was offset by higher cost of services required to support our strategic growth initiatives. Operating income for the second quarter of 2014 was $1.3 million, consistent with the same period last year, as increased volumes were offset by higher selling and administrative expenses related to our strategic growth initiatives.
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 contain 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, and other non-operating income and expense, as well as certain charges in connection with the Company’s acquisitions of Walker Group Holdings, LLC (“Walker”) in May 2012 and certain assets of Beall Corporation (“Beall”) in February 2013. Management believes operating EBITDA provides useful information to investors regarding our results of operations. The Company provides this measure because we believe it is useful for investors to understand our performance period to period with the exclusion of the recurring and non-recurring items identified above. Management believes the presentation of operating EBITDA, when combined with the primary GAAP presentation of operating 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 reflect adjustments for non-recurring charges related to the Company’s acquisitions of Walker and certain assets of Beall, losses incurred in connection with the Company’s extinguishment of debt, revaluation of deferred income tax assets due to changes in statutory tax rates and net losses recognized upon transitioning certain retail assets to independent dealer facilities. Management believes providing this measure and excluding these items facilitate comparisons to the Company’s prior year periods and, when combined with the primary 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 diluted net income per share is included in the tables following this release.
Second Quarter 2014 Conference Call
Wabash National will conduct a conference call to review and discuss its second quarter results on July 30, 2014, 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 throughOctober 22, 2014. Meeting access also will be available via conference call at 888-771-4371, participant code 37674444.
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 specializes in the design and production of dry freight vans, refrigerated vans, platform trailers, liquid tank trailers, intermodal equipment, engineered products, and composite products. Its innovative products are sold under the following brand names: Wabash National®, Transcraft®, Benson®, DuraPlate®, ArcticLite®, Walker Transport, Walker Defense Group, Walker Barrier Systems, Walker Engineered Products, Brenner® Tank, Beall®, Garsite, Progress Tank, TST®, Bulk Tank International and Extract Technology®. To learn more, visitwww.wabashnational.com.
Safe Harbor Statement
This press release contains certain forward-looking statements as defined by the Private Securities Litigation Reform Act of 1995. Forward-looking statements convey the Company’s current expectations or forecasts of future events. All statements contained in this press release other than statements of historical fact are forward-looking statements. These forward-looking statements include, among other things, statements regarding our outlook for trailer shipments, backlog, and the expectations regarding our growth and diversification strategies, expectations regarding trailer demand levels, and our belief that 2014 has the potential to exceed the record performances achieved in the previous year. 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 uncertain economic conditions including the possibility that demand expectations may not result in order increases for us, 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 our manufacturing capacity and cost containment, dependence on industry trends and timing, costs of indebtedness incurred in connection with the acquisition of Walker and the failure to achieve the benefit of the Walker acquisition and Beall asset purchase. 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, | |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | | | | | | | | | | | |
| Net sales | | $ | 486,021 | | | $ | 413,126 | | | $ | 844,141 | | | $ | 737,355 | |
| Cost of sales | | | 424,408 | | | | 354,273 | | | | 735,856 | | | | 636,316 | |
| Gross profit | | | 61,613 | | | | 58,853 | | | | 108,285 | | | | 101,039 | |
| | | | | | | | | | | | | | | | | |
| General and administrative expenses | | | 15,461 | | | | 14,974 | | | | 29,933 | | | | 28,649 | |
| Selling expenses | | | 6,826 | | | | 7,734 | | | | 14,090 | | | | 15,401 | |
| Amortization of intangibles | | | 5,471 | | | | 5,454 | | | | 10,942 | | | | 10,824 | |
| Acquisition expenses | | | - | | | | 239 | | | | - | | | | 857 | |
| Income from operations | | | 33,855 | | | | 30,452 | | | | 53,320 | | | | 45,308 | |
| | | | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | |
| Interest expense | | | (5,733 | ) | | | (6,577 | ) | | | (11,450 | ) | | | (14,112 | ) |
| Other, net | | | (1,048 | ) | | | (333 | ) | | | (1,016 | ) | | | 1,905 | |
| Income before income taxes | | | 27,074 | | | | 23,542 | | | | 40,854 | | | | 33,101 | |
| Income tax expense | | | 10,835 | | | | 9,407 | | | | 17,319 | | | | 13,231 | |
| Net income | | $ | 16,239 | | | $ | 14,135 | | | $ | 23,535 | | | $ | 19,870 | |
| Basic net income per share | | $ | 0.23 | | | $ | 0.20 | | | $ | 0.34 | | | $ | 0.29 | |
| Diluted net income per share | | $ | 0.23 | | | $ | 0.20 | | | $ | 0.33 | | | $ | 0.29 | |
| | | | | | | | | | | | | | | | | |
| Comprehensive income | | | | | | | | | | | | | | | | |
| Net income | | $ | 16,239 | | | $ | 14,135 | | | $ | 23,535 | | | $ | 19,870 | |
| Foreign currency translation adjustment | | | 89 | | | | (88 | ) | | | 250 | | | | (343 | ) |
| Net comprehensive income | | $ | 16,328 | | | $ | 14,047 | | | $ | 23,785 | | | $ | 19,527 | |
| | | | | | | | | | | | | | | | | |
| Basic net income per share: | | | | | | | | | | | | | | | | |
| Net income applicable to common stockholders | | $ | 16,239 | | | $ | 14,135 | | | $ | 23,535 | | | $ | 19,870 | |
| Undistributed earnings allocated to participating securities | | | (88 | ) | | | (112 | ) | | | (189 | ) | | | (169 | ) |
| Net income applicable to common stockholders excluding amounts | | | | | | | | | | | | | | | | |
| applicable to participating securities | | $ | 16,151 | | | $ | 14,023 | | | $ | 23,346 | | | $ | 19,701 | |
| Weighted average common shares outstanding | | | 68,938 | | | | 68,442 | | | | 68,805 | | | | 68,419 | |
| Basic net income per share | | $ | 0.23 | | | $ | 0.20 | | | $ | 0.34 | | | $ | 0.29 | |
| | | | | | | | | | | | | | | | | |
| Diluted net income per share: | | | | | | | | | | | | | | | | |
| Net income applicable to common stockholders | | $ | 16,239 | | | $ | 14,135 | | | $ | 23,535 | | | $ | 19,870 | |
| Undistributed earnings allocated to participating securities | | | (88 | ) | | | (112 | ) | | | (189 | ) | | | (169 | ) |
| Net income applicable to common stockholders excluding | | | | | | | | | | | | | | | | |
| amounts applicable to participating securities | | $ | 16,151 | | | $ | 14,023 | | | $ | 23,346 | | | $ | 19,701 | |
| | | | | | | | | | | | | | | | | |
| Weighted average common shares outstanding | | | 68,938 | | | | 68,442 | | | | 68,805 | | | | 68,419 | |
| Dilutive shares from assumed conversion of convertible senior notes | | | 1,877 | | | | - | | | | 1,734 | | | | - | |
| Dilutive stock options and restricted stock | | | 742 | | | | 416 | | | | 785 | | | | 425 | |
| Diluted weighted average common shares outstanding | | | 71,557 | | | | 68,858 | | | | 71,324 | | | | 68,844 | |
| Diluted net income per share | | $ | 0.23 | | | $ | 0.20 | | | $ | 0.33 | | | $ | 0.29 | |
| WABASH NATIONAL CORPORATION |
| SEGMENTS AND RELATED INFORMATION |
| (Dollars in thousands) |
| (Unaudited) |
| | | Commercial | | | Diversified | | | | | | Corporate and | | | | |
| | | Trailer Products | | | Products | | | Retail | | | Eliminations | | | Consolidated | |
| Three Months Ended June 30, 2014 | | | | | | | | | | | | | | | | | | | | |
| New trailers shipped | | | 13,900 | | | | 850 | | | | 950 | | | | (750 | ) | | | 14,950 | |
| Used trailers shipped | | | 1,150 | | | | 50 | | | | 550 | | | | - | | | | 1,750 | |
| | | | | | | | | | | | | | | | | | | | | |
| New Trailers | | $ | 322,689 | | | $ | 54,090 | | | $ | 24,311 | | | $ | (16,508 | ) | | $ | 384,582 | |
| Used Trailers | | | 8,584 | | | | 1,259 | | | | 5,167 | | | | - | | | | 15,010 | |
| Components, parts and service | | | 833 | | | | 33,930 | | | | 21,159 | | | | (4,084 | ) | | | 51,838 | |
| Equipment and other | | | 3,547 | | | | 45,764 | | | | 947 | | | | (15,667 | ) | | | 34,591 | |
| Total net external sales | | $ | 335,653 | | | $ | 135,043 | | | $ | 51,584 | | | $ | (36,259 | ) | | $ | 486,021 | |
| | | | | | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 28,793 | | | $ | 25,176 | | | $ | 5,748 | | | $ | 1,896 | | | $ | 61,613 | |
| Income (Loss) from operations | | $ | 23,087 | | | $ | 12,739 | | | $ | 1,281 | | | $ | (3,252 | ) | | $ | 33,855 | |
| | | | | | | | | | | | | | | | | | | | | |
| 2013 | | | | | | | | | | | | | | | | | | | | |
| New trailers shipped | | | 10,700 | | | | 750 | | | | 850 | | | | (900 | ) | | | 11,400 | |
| Used trailers shipped | | | 750 | | | | 50 | | | | 300 | | | | - | | | | 1,100 | |
| | | | | | | | | | | | | | | | | | | | | |
| New Trailers | | $ | 254,674 | | | $ | 51,232 | | | $ | 22,864 | | | $ | (21,826 | ) | | $ | 306,944 | |
| Used Trailers | | | 6,265 | | | | 671 | | | | 3,657 | | | | - | | | | 10,593 | |
| Components, parts and service | | | 2,598 | | | | 33,761 | | | | 20,225 | | | | (3,682 | ) | | | 52,902 | |
| Equipment and other | | | 2,298 | | | | 49,803 | | | | 1,390 | | | | (10,804 | ) | | | 42,687 | |
| Total net external sales | | $ | 265,835 | | | $ | 135,467 | | | $ | 48,136 | | | $ | (36,312 | ) | | $ | 413,126 | |
| | | | | | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 21,123 | | | $ | 31,744 | | | $ | 5,519 | | | $ | 467 | | | $ | 58,853 | |
| Income (Loss) from operations | | $ | 14,555 | | | $ | 19,262 | | | $ | 1,261 | | | $ | (4,626 | ) | | $ | 30,452 | |
| | | | | | | | | | | | | | | | | | | | | |
| Six Months Ended June 30, 2014 | | | | | | | | | | | | | | | | | | | | |
| New trailers shipped | | | 23,150 | | | | 1,700 | | | | 1,700 | | | | (1,650 | ) | | | 24,900 | |
| Used trailers shipped | | | 2,850 | | | | 100 | | | | 900 | | | | - | | | | 3,850 | |
| | | | | | | | | | | | | | | | | | | | | |
| New Trailers | | $ | 536,124 | | | $ | 108,938 | | | $ | 44,582 | | | $ | (36,944 | ) | | $ | 652,700 | |
| Used Trailers | | | 19,832 | | | | 2,437 | | | | 8,806 | | | | - | | | | 31,075 | |
| Components, parts and service | | | 1,450 | | | | 57,139 | | | | 42,132 | | | | (7,185 | ) | | | 93,536 | |
| Equipment and other | | | 5,697 | | | | 86,478 | | | | 1,700 | | | | (27,045 | ) | | | 66,830 | |
| Total net external sales | | $ | 563,103 | | | $ | 254,992 | | | $ | 97,220 | | | $ | (71,174 | ) | | $ | 844,141 | |
| | | | | | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 43,734 | | | $ | 50,615 | | | $ | 11,129 | | | $ | 2,807 | | | $ | 108,285 | |
| Income (Loss) from operations | | $ | 32,018 | | | $ | 25,596 | | | $ | 2,331 | | | $ | (6,625 | ) | | $ | 53,320 | |
| | | | | | | | | | | | | | | | | | | | | |
| 2013 | | | | | | | | | | | | | | | | | | | | |
| New trailers shipped | | | 18,700 | | | | 1,400 | | | | 1,450 | | | | (1,550 | ) | | | 20,000 | |
| Used trailers shipped | | | 1,400 | | | | 100 | | | | 600 | | | | - | | | | 2,100 | |
| | | | | | | | | | | | | | | | | | | | | |
| New Trailers | | $ | 443,652 | | | $ | 94,753 | | | $ | 39,807 | | | $ | (35,802 | ) | | $ | 542,410 | |
| Used Trailers | | | 11,315 | | | | 1,620 | | | | 6,310 | | | | (5 | ) | | | 19,240 | |
| Components, parts and service | | | 5,417 | | | | 54,823 | | | | 40,188 | | | | (6,239 | ) | | | 94,189 | |
| Equipment and other | | | 3,526 | | | | 96,287 | | | | 2,674 | | | | (20,971 | ) | | | 81,516 | |
| Total net external sales | | $ | 463,910 | | | $ | 247,483 | | | $ | 88,979 | | | $ | (63,017 | ) | | $ | 737,355 | |
| | | | | | | | | | | | | | | | | | | | | |
| Gross profit | | $ | 32,757 | | | $ | 57,672 | | | $ | 10,399 | | | $ | 211 | | | $ | 101,039 | |
| Income (Loss) from operations | | $ | 19,873 | | | $ | 32,782 | | | $ | 2,134 | | | $ | (9,481 | ) | | $ | 45,308 | |
| WABASH NATIONAL CORPORATION |
| CONDENSED CONSOLIDATED BALANCE SHEETS |
| (Dollars in thousands) |
| | | June 30, | | | December 31, | |
| | | 2014 | | | 2013 | |
| | | (Unaudited) | | | | |
| ASSETS | | | | | | | | |
| Current assets | | | | | | | | |
| Cash and cash equivalents | | $ | 82,332 | | | $ | 113,262 | |
| Accounts receivable | | | 131,525 | | | | 120,358 | |
| Inventories | | | 256,083 | | | | 184,173 | |
| Deferred income taxes | | | 14,874 | | | | 21,576 | |
| Prepaid expenses and other | | | 7,521 | | | | 9,632 | |
| Total current assets | | $ | 492,335 | | | $ | 449,001 | |
| | | | | | | | | |
| Property, plant and equipment | | | 136,771 | | | | 142,082 | |
| | | | | | | | | |
| Deferred income taxes | | | 251 | | | | 1,401 | |
| | | | | | | | | |
| Goodwill | | | 149,404 | | | | 149,967 | |
| | | | | | | | | |
| Intangible assets | | | 148,364 | | | | 159,181 | |
| | | | | | | | | |
| Other assets | | | 12,783 | | | | 10,613 | |
| | | $ | 939,908 | | | $ | 912,245 | |
| | | | | | | | | |
| LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
| Current liabilities | | | | | | | | |
| Current portion of long-term debt | | $ | 3,255 | | | $ | 3,245 | |
| Current portion of capital lease obligations | | | 1,512 | | | | 1,609 | |
| Accounts payable | | | 128,355 | | | | 112,151 | |
| Other accrued liabilities | | | 92,373 | | | | 99,358 | |
| Total current liabilities | | $ | 225,495 | | | $ | 216,363 | |
| | | | | | | | | |
| Long-term debt | | | 340,104 | | | | 358,890 | |
| | | | | | | | | |
| Capital lease obligations | | | 6,459 | | | | 6,851 | |
| | | | | | | | | |
| Deferred income taxes | | | 960 | | | | 1,234 | |
| | | | | | | | | |
| Other noncurrent liabilities | | | 17,084 | | | | 6,528 | |
| | | | | | | | | |
| Commitments and contingencies | | | | | | | | |
| | | | | | | | | |
| Stockholders' equity | | | 349,806 | | | | 322,379 | |
| | | $ | 939,908 | | | $ | 912,245 | |
| WABASH NATIONAL CORPORATION |
| CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
| (Dollars in thousands) |
| (Unaudited) |
| | | Six Months Ended June 30, | |
| | | 2014 | | | 2013 | |
| | | | | | | |
| Cash flows from operating activities | | | | | | | | |
| Net income | | $ | 23,535 | | | $ | 19,870 | |
| Adjustments to reconcile net income to net cash (used in) provided by operating activities | | | | | | | | |
| Depreciation | | | 8,422 | | | | 8,483 | |
| Amortization of intangibles | | | 10,942 | | | | 10,824 | |
| Loss on debt extinguishment | | | 533 | | | | 698 | |
| Deferred income taxes | | | 16,709 | | | | 13,073 | |
| Stock-based compensation | | | 3,598 | | | | 3,908 | |
| Accretion of debt discount | | | 2,409 | | | | 2,268 | |
| Changes in operating assets and liabilities | | | | | | | | |
| Accounts receivable | | | (11,167 | ) | | | (27,933 | ) |
| Inventories | | | (75,823 | ) | | | (53,255 | ) |
| Prepaid expenses and other | | | 2,111 | | | | 160 | |
| Accounts payable and accrued liabilities | | | 9,078 | | | | 26,592 | |
| Other, net | | | 1,184 | | | | 1,952 | |
| Net cash (used in) provided by operating activities | | $ | (8,469 | ) | | $ | 6,640 | |
| | | | | | | | | |
| Cash flows from investing activities | | | | | | | | |
| Capital expenditures | | | (4,152 | ) | | | (6,579 | ) |
| Acquisition, net of cash acquired | | | - | | | | (15,985 | ) |
| Other | | | 4,223 | | | | 2,500 | |
| Net cash provided by (used in) investing activities | | $ | 71 | | | $ | (20,064 | ) |
| | | | | | | | | |
| Cash flows from financing activities | | | | | | | | |
| Proceeds from exercise of stock options | | | 1,655 | | | | 191 | |
| Borrowings under revolving credit facilities | | | 366 | | | | 651 | |
| Payments under revolving credit facilities | | | (366 | ) | | | (651 | ) |
| Principal payments under capital lease obligations | | | (1,070 | ) | | | (884 | ) |
| Principal payments under term loan credit facility | | | (21,385 | ) | | | (20,750 | ) |
| Principal payments under industrial revenue bond | | | (235 | ) | | | (151 | ) |
| Debt issuance costs paid | | | - | | | | (981 | ) |
| Stock repurchase | | | (1,497 | ) | | | (35 | ) |
| Net cash used in financing activities | | $ | (22,532 | ) | | $ | (22,610 | ) |
| | | | | | | | | |
| Net decrease in cash and cash equivalents | | $ | (30,930 | ) | | $ | (36,034 | ) |
| Cash and cash equivalents at beginning of period | | | 113,262 | | | | 81,449 | |
| Cash and cash equivalents at end of period | | $ | 82,332 | | | $ | 45,415 | |
| WABASH NATIONAL CORPORATION |
| RECONCILIATION OF GAAP FINANCIAL MEASURES TO |
| NON-GAAP FINANCIAL MEASURES |
| (Dollars in thousands, except per share amounts) |
| (Unaudited) |
Operating EBITDA:
| | | Three Months Ended | | | Six Months Ended | |
| | | June 30, | | | June 30, | |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| Net income | | $ | 16,239 | | | $ | 14,135 | | | $ | 23,535 | | | $ | 19,870 | |
| Income tax expense | | | 10,835 | | | | 9,407 | | | | 17,319 | | | | 13,231 | |
| Interest expense | | | 5,733 | | | | 6,577 | | | | 11,450 | | | | 14,112 | |
| Depreciation and amortization | | | 9,851 | | | | 9,531 | | | | 19,364 | | | | 19,307 | |
| Stock-based compensation | | | 1,958 | | | | 2,024 | | | | 3,598 | | | | 3,908 | |
| Acquisition expenses and related charges | | | - | | | | 239 | | | | - | | | | 857 | |
| Other non-operating expense (income) | | | 1,048 | | | | 333 | | | | 1,016 | | | | (1,905 | ) |
| Operating EBITDA | | $ | 45,664 | | | $ | 42,246 | | | $ | 76,282 | | | $ | 69,380 | |
| | | Three Months Ended | |
| | | September 30, | | | December 31, | | | March 31, | |
| | | 2013 | | | 2013 | | | 2014 | |
| Net income | | $ | 16,236 | | | $ | 10,423 | | | $ | 7,296 | |
| Income tax expense | | | 10,737 | | | | 7,126 | | | | 6,484 | |
| Interest expense | | | 6,252 | | | | 5,944 | | | | 5,717 | |
| Depreciation and amortization | | | 9,400 | | | | 9,629 | | | | 9,513 | |
| Stock-based compensation | | | 1,617 | | | | 1,955 | | | | 1,640 | |
| Acquisition expenses and related charges | | | 26 | | | | - | | | | - | |
| Other non-operating expense (income) | | | 605 | | | | 560 | | | | (32 | ) |
| Operating EBITDA | | $ | 44,873 | | | $ | 35,637 | | | $ | 30,618 | |
Adjusted Earnings:
| | | Three Months Ended June 30, | | | Six Months Ended June 30, | |
| | | 2014 | | | 2013 | | | 2014 | | | 2013 | |
| | | $ | | | Per Share | | | $ | | | Per Share | | | $ | | | Per Share | | | $ | | | Per Share | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Net Income | | $ | 16,239 | | | $ | 0.23 | | | $ | 14,135 | | | $ | 0.21 | | | $ | 23,535 | | | $ | 0.33 | | | $ | 19,870 | | | $ | 0.29 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Loss on debt extinguishment, net of taxes | | | 320 | | | | - | | | | 419 | | | | 0.01 | | | | 307 | | | | - | | | | 419 | | | | 0.01 | |
| Acquisition expenses, net of taxes | | | - | | | | - | | | | 143 | | | | - | | | | - | | | | - | | | | 514 | | | | 0.01 | |
| Revaluation of net deferred income tax assets due to changes in statutory tax rates | | | - | | | | - | | | | - | | | | - | | | | 1,041 | | | | 0.01 | | | | - | | | | - | |
| Loss on transitioning Retail branch locations, net of tax | | | 365 | | | | 0.01 | | | | - | | | | - | | | | 350 | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted earnings | | $ | 16,924 | | | $ | 0.24 | | | $ | 14,697 | | | $ | 0.21 | | | $ | 25,233 | | | $ | 0.35 | | | $ | 20,803 | | | $ | 0.30 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Weighted Average # of Diluted Shares O/S | | | 71,557 | | | | | | | | 68,858 | | | | | | | | 71,324 | | | | | | | | 68,844 | | | | | |
| | | Three Months Ended | |
| | | September 30, 2013 | | | December 31, 2013 | | | March 31, 2014 | |
| | | $ | | | Per Share | | | $ | | | Per Share | | | $ | | | Per Share | |
| | | | | | | | | | | | | | | | | | | |
| Net Income | | $ | 16,236 | | | $ | 0.24 | | | $ | 10,423 | | | $ | 0.15 | | | $ | 7,296 | | | $ | 0.10 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjustments: | | | | | | | | | | | | | | | | | | | | | | | | |
| Loss on debt extinguishment, net of taxes | | | 364 | | | | 0.01 | | | | 347 | | | | - | | | | - | | | | - | |
| Acquisition expenses, net of taxes | | | 16 | | | | - | | | | - | | | | - | | | | - | | | | - | |
| Revaluation of net deferred income tax assets due to changes in statutory tax rates | | | - | | | | - | | | | - | | | | - | | | | 1,041 | | | | 0.01 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Adjusted earnings | | $ | 16,616 | | | $ | 0.24 | | | $ | 10,770 | | | $ | 0.15 | | | $ | 8,337 | | | $ | 0.12 | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Weighted Average # of Diluted Shares O/S | | | 69,011 | | | | | | | | 69,625 | | | | | | | | 71,088 | | | | | |
