EXHIBIT 99.1 Contact: Robert J. Smith FOR IMMEDIATE RELEASE (765) 771-5476 WABASH NATIONAL CORPORATION ANNOUNCES FOURTH QUARTER AND YEAR END RESULTS LAFAYETTE, INDIANA, February 9, 2005 . . . Wabash National Corporation (NYSE: WNC) announced today results for the three and twelve months ended December 31, 2004. Net sales for the fourth quarter were $287.4 million compared to $219.8 million for the same period last year. Net income for the quarter was $13 million, compared to a loss of $1.7 million for the same period last year. For the year ended December 31, 2004, net sales were $1.041 billion compared to $888 million for 2003. Net income for fiscal year 2004 totaled $58 million, compared to a net loss of $57 million in 2003. Diluted income per share was $0.39 for the fourth quarter 2004, compared to a loss of ($0.08) per share for the fourth quarter 2003. For the twelve months ended December 31, 2004 diluted earning per share was $1.80 compared to a loss of ($2.26) in 2003. Commenting on these results, William P. Greubel, President and Chief Executive Officer, stated, "Accomplishments for the year and quarter are very gratifying as solid results were obtained despite dramatic increases in raw materials prices. We successfully passed along the vast majority of these costs. We have earned a substantial and growing presence with the mid market fleet operators. We are positioned to undertake additional operational improvement initiatives that will reduce our overall costs. Most gratifying of all was our ability to pay down all of our bank debt by year-end, reducing debt by over $300 million in the last three years. We approach 2005 with equal amounts of optimism and caution. Industry demand is strong and growing, but pricing concerns continue. We will continue to seek to create shareholder value by striving to improve the productivity of our plants and retail operations and growing our market share." Wabash National Corporation designs, manufactures, and markets standard and customized truck trailers under the Wabash(R) 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 dependence on lenders to agree to amend financial covenants on favorable term, increased competition, dependence on key management, reliance on certain customers and corporate partnerships, shortages of raw materials, dependence on industry trends, export sales and new markets, acceptance of new technology and products, and government regulation. 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 CONSOLIDATED STATEMENTS OF OPERATIONS (in thousands, except per share amounts) (Unaudited) Three Months Twelve Months Ended December 31, Ended December 31, -------------------------- -------------------------- 2004 2003 2004 2003 ----------- ----------- ----------- ----------- NET SALES $ 287,357 $ 219,751 $ 1,041,096 $ 887,940 COST OF SALES 258,250 203,597 915,310 806,963 LOSS ON ASSET IMPAIRMENT -- -- -- 28,500 ----------- ----------- ----------- ----------- Gross profit 29,107 16,154 125,786 52,477 GENERAL AND ADMINISTRATIVE EXPENSES 10,527 9,317 41,600 41,635 SELLING EXPENSES 3,576 4,309 14,977 19,864 ----------- ----------- ----------- ----------- Income (loss) from operations 15,004 2,528 69,209 (9,022) OTHER INCOME (EXPENSE): Interest expense (2,199) (3,554) (10,809) (31,184) Foreign exchange gains and losses, net 522 (27) 463 5,291 Loss on debt extinguishment (607) (900) (607) (19,840) Other, net (49) 205 749 (2,472) ----------- ----------- ----------- ----------- Income (loss) before income taxes 12,671 (1,748) 59,005 (57,227) INCOME TAX PROVISION (319) -- 600 -- ----------- ----------- ----------- ----------- Net income (loss) 12,990 (1,748) 58,405 (57,227) PREFERRED STOCK DIVIDENDS -- 261 -- 1,053 ----------- ----------- ----------- ----------- NET INCOME (LOSS) APPLICABLE TO COMMON STOCKHOLDERS $ 12,990 $ (2,009) $ 58,405 $ (58,280) =========== =========== =========== =========== BASIC NET INCOME (LOSS) PER SHARE $ 0.44 $ (0.08) $ 2.10 $ (2.26) =========== =========== =========== =========== DILUTED NET INCOME (LOSS) PER SHARE $ 0.39 $ (0.08) $ 1.80 $ (2.26) =========== =========== =========== =========== COMPREHENSIVE INCOME (LOSS) Net income (loss) $ 12,990 $ (1,748) $ 58,405 $ (57,227) Foreign currency translation adjustment 816 1,020 1,137 1,256 ----------- ----------- ----------- ----------- NET COMPREHENSIVE INCOME (LOSS) $ 13,806 $ (728) $ 59,542 $ (55,971) =========== =========== =========== =========== Retail & Three months ended Manufacturing Distribution Eliminations Total - ------------------ ------------- ------------ ------------ ----- 2004 ---- Net Sales $ 257,272 $ 56,630 $ (26,545) $ 287,357 Operating Results $ 17,496 $ (1,332) (1,160) 15,004 2003 ---- Net Sales $ 185,352 $ 46,345 $ (11,946) $ 219,751 Operating Results $ 6,626 $ (4,211) $ 113 $ 2,528 Twelve months ended - ------------------- 2004 ---- Net Sales $ 913,678 $ 237,078 $ (109,660) $ 1,041,096 Operating Results $ 73,898 $ (2,879) $ (1,810) 69,209 2003 ---- Net Sales $ 672,292 $ 268,698 $ (53,050) $ 887,940 Operating Results $ 27,828 $ (37,283) 433 (9,022) Three Months Ended Twelve Months Ended December 31, December 31, ---------------------- ---------------------- 2004 2003 2004 2003 -------- -------- -------- -------- Basic earnings (loss) per share: Net income (loss) applicable to common stockholders $ 12,990 $ (2,009) $ 58,405 $(58,280) ======== ======== ======== ======== Weighted average common shares outstanding 29,527 25,947 27,748 25,778 ======== ======== ======== ======== Basic earnings (loss) per share $ 0.44 $ (0.08) $ 2.10 $ (2.26) ======== ======== ======== ======== Diluted earnings (loss) per share: Net income (loss) applicable to common stockholders $ 12,990 $ (2,009) $ 58,405 $(58,280) After-tax equivalent of interest on convertible notes 1,210 -- 4,828 -- -------- -------- -------- -------- Diluted net income (loss) applicable to common stockholders $ 14,200 $ (2,009) $ 63,233 $(58,280) ======== ======== ======== ======== Weighted average common shares outstanding 29,527 25,947 27,748 25,778 Dilutive stock options 720 -- 832 -- Convertible notes equivalent shares 6,510 -- 6,510 -- -------- -------- -------- -------- Diluted weighted average common shares outstanding 36,757 25,947 35,090 25,778 ======== ======== ======== ======== Diluted earnings (loss) per share $ 0.39 $ (0.08) $ 1.80 $ (2.26) ======== ======== ======== ======== WABASH NATIONAL CORPORATION CONSOLIDATED BALANCE SHEETS (Dollars in thousands) Unaudited December 31, December 31, 2004 2003 ------------ ------------ ASSETS ------ CURRENT ASSETS: Cash and cash equivalents $ 41,928 $ 12,552 Accounts receivable, net 87,512 66,641 Current portion of finance contracts 2,185 4,727 Inventories 94,600 84,996 Prepaid expenses and other 16,313 10,249 -------- -------- Total current assets 242,538 179,165 PROPERTY, PLANT AND EQUIPMENT, net 123,626 130,594 EQUIPMENT LEASED TO OTHERS, net 14,030 21,187 FINANCE CONTRACTS, net of current portion 3,319 6,155 GOODWILL, net 33,698 36,045 OTHER ASSETS 14,835 23,890 -------- -------- $432,046 $397,036 ======== ======== LIABILITIES AND STOCKHOLDERS' EQUITY ------------------------------------ CURRENT LIABILITIES: Current maturities of long-term debt $ 2,000 $ 7,337 Accounts payable 78,107 68,437 Other accrued liabilities 52,442 61,421 -------- -------- Total current liabilities 132,549 137,195 LONG-TERM DEBT, net of current maturities 125,500 219,979 OTHER NONCURRENT LIABILITIES AND CONTINGENCIES 9,423 17,700 STOCKHOLDERS' EQUITY 164,574 22,162 -------- -------- $432,046 $397,036 ======== ======== WABASH NATIONAL CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) (Unaudited) Twelve Months Ended December 31, ------------------------- 2004 2003 --------- --------- CASH FLOWS FROM OPERATING ACTIVITIES: Net income (loss) $ 58,405 $ (57,227) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization 19,441 23,788 Net (gain) loss on the sale of assets (2,089) 723 Provision for losses on accounts receivable and finance contracts (231) 474 Cash used for restructuring activities (3,007) (3,372) Used trailer valuation charges 448 2,562 Loss on debt extinguishment 607 19,840 Loss on asset impairment -- 28,500 Change in operating assets and liabilities: Accounts receivable (20,640) (40,749) Finance contracts 5,070 16,469 Inventories (8,485) 51,416 Refundable income taxes (258) 824 Prepaid expenses and other (458) 5,009 Accounts payable and accrued liabilities 5,081 11,286 Other, net 3,040 (1,280) --------- --------- Net cash provided by operating activities 56,924 58,263 --------- --------- CASH FLOWS FROM INVESTING ACTIVITIES: Capital expenditures (15,495) (6,518) Proceeds from the sale of assets 6,800 66,838 --------- --------- Net cash (used in) provided by investing activities (8,695) 60,320 --------- --------- CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from issuance of debt -- 260,309 Proceeds from issuance of common stock 75,702 -- Proceeds from exercise of stock options 5,261 4,804 Net payments under trade receivables and revolving credit facilities (60,357) (27,851) Payments under long-term debt and capital lease obligations (39,459) (367,089) Preferred stock dividends paid -- (1,584) Debt issuance costs paid -- (10,279) --------- --------- Net cash used in financing activities (18,853) (141,690) --------- --------- NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 29,376 (23,107) CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD 12,552 35,659 --------- --------- CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 41,928 $ 12,552 ========= =========