EXHIBIT 99.1 Contact: Investor Relations FOR IMMEDIATE RELEASE (765) 771-5310 WABASH NATIONAL CORPORATION ANNOUNCES SECOND QUARTER AND YEAR TO DATE RESULTS LAFAYETTE, INDIANA, July 20, 2004 . . . Wabash National Corporation (NYSE: WNC) announced today results for the three and six month periods ended June 30, 2004. Net sales for the quarter were $255 million compared to $230 million for the same period last year. Net income for the quarter was $18 million or $0.56 diluted earnings per share, compared to a loss of $(27) million or $(1.07) per share for the same period last year. For the six months ended June 30, 2004, net sales were $476 million compared to $453 million for 2003. Net income for the first six months of 2004 totaled $25 million or $0.80 per share, compared to a net loss of $(26) million or $(1.03) per share last year. Sales for the three and six month periods of 2003 included $21 million and $41 million, respectively, of sales associated with certain assets of our trailer rental and leasing and wholesale aftermarket parts distribution businesses which were sold in September 2003. Results for both of the 2003 periods include a $29 million asset impairment charge related to those businesses equal to $(1.11) per share. Commenting on the quarter, Bill Greubel, President and Chief Executive Officer, stated, "We were successful in obtaining price increases to more than offset rapidly escalating prices for key raw materials. Results for the quarter clearly demonstrate both the capability of our manufacturing organization to leverage higher value on increased volume and the value of our technology complimenting an expanding market presence throughout the industry. Manufacturing cycle time reductions and cost containment actions contributed to expanded margins. Retail distribution operations continued to improve but have yet to achieve profitability. Quote and order patterns moderated from the pace observed earlier in the year; however they remain sufficiently strong to maintain our increased production rates. Going forward we believe the industry will continue to see increased demand both from an accelerating replacement cycle and growth associated with high fleet utilization levels." Wabash will conduct a conference call to review and discuss its first quarter financial results on Wednesday, July 21, 2004, at 10:00 AM Eastern time. The phone number to access the conference call is 800-633-8680. The call can also be accessed live on the Company's Internet website at http://www.wabashnational.com. For those unable to participate in the live webcast, the call will be archived at http://www.wabashnational.com within three hours of the conclusion of the live call and will remain available through August 11, 2004. Wabash National Corporation designs, manufactures, and markets standard and customized truck trailers under the Wabash(TM) brand name. The Company is one of the world's largest manufacturers of truck trailers and a leading manufacturer of composite trailers. The Company's wholly owned subsidiary, Wabash National Trailer Centers, is one of the leading retail distributors of new and used trailers and aftermarket parts throughout the U.S. and Canada. This press release contains certain forward-looking statements, as defined by the Private Securities Litigation Reform Act of 1995. These forward-looking statements are, however, 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 increased competition, reliance on certain customers and corporate partnerships, shortages and costs of raw materials, continued improvements in our manufacturing capacity and cost containment, and dependence on industry trends. Readers should review and consider the various disclosures made by the Company in this press release and in its reports to its stockholders and periodic reports on Forms 10-K and 10-Q. *** WABASH NATIONAL CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (Unaudited) Three Months Six Months Ended June 30, Ended June 30, --------------------------- --------------------------- 2004 2003 2004 2003 --------- --------- --------- --------- NET SALES $ 254,899 $ 230,231 $ 476,496 $ 452,739 COST OF SALES 218,264 205,586 416,739 404,928 LOSS ON ASSET IMPAIRMENT -- 28,500 -- 28,500 --------- --------- --------- --------- Gross profit (loss) 36,635 (3,855) 59,757 19,311 GENERAL AND ADMINISTRATIVE EXPENSES 10,260 8,906 20,684 20,526 SELLING EXPENSES 3,851 5,966 7,626 10,928 --------- --------- --------- --------- Income (loss) from operations 22,524 (18,727) 31,447 (12,143) OTHER INCOME (EXPENSE): Interest expense (2,769) (10,794) (5,666) (18,884) Foreign exchange gains and losses, net (405) 2,733 (545) 5,589 Other, net (589) (480) 384 (400) --------- --------- --------- --------- Income (loss) before income taxes 18,761 (27,268) 25,620 (25,838) INCOME TAX PROVISION 499 -- 499 -- --------- --------- --------- --------- Net income (loss) 18,262 (27,268) 25,121 (25,838) PREFERRED STOCK DIVIDENDS -- 264 -- 528 --------- --------- --------- --------- NET INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS $ 18,262 $ (27,532) $ 25,121 $ (26,366) ========= ========= ========= ========= BASIC NET INCOME (LOSS) PER SHARE $ 0.67 $ (1.07) $ 0.93 $ (1.03) ========= ========= ========= ========= DILUTED NET INCOME (LOSS) PER SHARE $ 0.56 $ (1.07) $ 0.80 $ (1.03) ========= ========= ========= ========= COMPREHENSIVE INCOME (LOSS) Net income (loss) $ 18,262 $ (27,268) $ 25,121 $ (25,838) Foreign currency translation adjustment (593) 243 (822) 444 --------- --------- --------- --------- NET COMPREHENSIVE INCOME (LOSS) $ 17,669 $ (27,025) $ 24,299 $ (25,394) ========= ========= ========= ========= Retail & Three months ended Manufacturing Distribution Eliminations Total - ------------------ ------------- ------------ ------------ ----- 2004 ---- Net Sales $ 227,839 $ 61,185 $ (34,125) $ 254,899 Operating Results $ 24,982 $ (141) $ (2,317) $ 22,524 2003 ---- Net Sales $ 167,483 $ 75,375 $ (12,627) $ 230,231 Operating Results $ 10,592 $ (29,595) $ 276 $ (18,727) Six months ended - ---------------- 2004 ---- Net Sales $ 416,035 $ 118,727 $ (58,266) $ 476,496 Operating Results $ 35,803 $ (2,056) $ (2,300) $ 31,447 2003 ---- Net Sales $ 334,140 $ 153,731 $ (35,132) $ 452,739 Operating Results $ 18,815 $ (31,257) $ 299 $ (12,143) Three Months Ended Six Months Ended June 30, June 30, ------------------------------ ------------------------ 2004 2003 2004 2003 --------- --------- -------- -------- Basic earnings (loss) per share: Net income (loss) applicable to common stockholders $ 18,262 $(27,532) $ 25,121 $(26,366) ======== ======== ======== ======== Weighted average common shares outstanding 27,145 25,705 27,067 25,680 ======== ======== ======== ======== Basic earnings (loss) per share $ 0.67 $ (1.07) $ 0.93 $ (1.03) ======== ======== ======== ======== Diluted earnings (loss) per share: Net income (loss) applicable to common stockholders $ 18,262 $(27,532) $ 25,121 $(26,366) After-tax equivalent of interest on convertible notes 1,204 -- 2,408 -- -------- -------- -------- -------- Diluted net income (loss) applicable to common stockholders $ 19,466 $(27,532) $ 27,529 $(26,366) ======== ======== ======== ======== Weighted average common shares outstanding 27,145 25,705 27,067 25,680 Dilutive stock options 906 -- 946 -- Convertible notes equivalent shares 6,510 -- 6,510 -- -------- -------- -------- -------- Diluted weighted average common shares outstanding 34,561 25,705 34,523 25,680 ======== ======== ======== ======== Diluted earnings (loss) per share $ 0.56 $ (1.07) $ 0.80 $ (1.03) ======== ======== ======== ======== WABASH NATIONAL CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (Dollars in thousands) Unaudited June 30, December 31, 2004 2003 -------- ------------ ASSETS CURRENT ASSETS: Cash and cash equivalents $ 5,645 $ 12,552 Accounts receivable, net 94,750 66,641 Current portion of finance contracts 3,092 4,727 Inventories 107,608 84,996 Prepaid expenses and other 8,300 10,249 -------- -------- Total current assets 219,395 179,165 PROPERTY, PLANT AND EQUIPMENT, net 127,342 130,594 EQUIPMENT LEASED TO OTHERS, net 15,999 21,187 FINANCE CONTRACTS, net of current portion 4,349 6,155 GOODWILL, net 35,187 36,045 OTHER ASSETS 18,081 23,890 -------- -------- $420,353 $397,036 ======== ======== LIABILITIES AND STOCKHOLDERS' EQUITY CURRENT LIABILITIES: Current maturities of long-term debt $ 8,729 $ 7,337 Accounts payable 88,036 68,437 Other accrued liabilities 57,249 61,421 -------- -------- Total current liabilities 154,014 137,195 LONG-TERM DEBT, net of current maturities 204,075 219,979 OTHER NONCURRENT LIABILITIES AND CONTINGENCIES 11,278 17,700 STOCKHOLDERS' EQUITY 50,986 22,162 -------- -------- $420,353 $397,036 ======== ======== WABASH NATIONAL CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (Unaudited) Six Months Ended June 30, ---------------------------- 2004 2003 --------- ---------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 25,121 $ (25,838) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization 9,895 13,327 Net gain on the sale of assets (473) (429) Provision for losses on accounts receivable and finance (134) 940 contracts Cash used for restructuring activities (889) (159) Trailer valuation charges 169 2,057 Loss on asset impairment -- 28,500 Change in operating assets and liabilities: Accounts receivable (27,975) (52,104) Inventories (20,530) 2,823 Refundable income taxes 71 886 Prepaid expenses and other 303 3,792 Accounts payable and accrued liabilities 17,714 2,479 Other, net 798 (1,224) --------- --------- Net cash provided by (used in) operating activities 4,070 (24,950) CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (3,936) (3,460) Proceeds from sale of leased equipment and finance contracts -- 4,805 Principal payments received on finance contracts 2,204 4,389 Proceeds from the sale of property, plant and equipment 2,104 1,749 --------- --------- Net cash provided by investing activities 372 7,483 CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from exercise of stock options 3,163 756 Borrowings under trade receivables and revolving credit facilities 331,975 56,418 Payments under trade receivables and revolving credit facilities (341,399) (18,649) Payments under long-term debt and capital lease obligations (5,088) (48,571) Debt issuance costs -- (1,531) --------- --------- Net cash used in financing activities (11,349) (11,577) --------- --------- NET DECREASE IN CASH AND CASH EQUIVALENTS (6,907) (29,044) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 12,552 35,659 --------- --------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 5,645 $ 6,615 ========= =========