Wabtec (WAB)
Builds rail locomotives, transit systems and recurring aftermarket services worldwide.
$288.78
vs last close+5.40 (+1.91%)
In millions of USD, except per-share figures
| In millions | FY2016Dec 2016 | FY2017Dec 2017 | FY2018Dec 2018 | FY2019Dec 2019 | FY2020Dec 2020 | FY2021Dec 2021 | FY2022Dec 2022 | FY2023Dec 2023 | FY2024Dec 2024 | FY2025Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,931 | 3,882 | 4,364 | 8,200 | 7,556 | 7,822 | 8,362 | 9,677 | 10,387 | 11,167 |
| Cost of revenue | 2,007 | 2,816 | 3,130 | 5,922 | 5,419 | 5,452 | 5,822 | 6,733 | 7,021 | 7,438 |
| Gross profit | 924 | 1,065 | 1,234 | 2,278 | 2,137 | 2,369 | 2,540 | 2,944 | 3,366 | 3,729 |
| 466 | 645 | 760 | 1,615 | 1,393 | 1,493 | 1,529 | 1,678 | 1,757 | 1,919 | |
| Research & development | 71 | 95 | 87 | 210 | 162 | 176 | 209 | 218 | 206 | 223 |
| 372 | 513 | 633 | 1,167 | 948 | 1,030 | 1,029 | 1,138 | 1,248 | 1,477 | |
| Selling & marketing | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| General & administrative | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 284 | 314 | 0 |
| Other expenses | 23 | 37 | 40 | 238 | 282 | 287 | 291 | 322 | 303 | 219 |
| Operating income | 458 | 421 | 473 | 663 | 745 | 876 | 1,011 | 1,266 | 1,609 | 1,810 |
| −46 | −69 | −106 | −216 | −187 | −139 | −157 | −174 | −199 | −218 | |
| Interest expense | 43 | 75 | 112 | 219 | 199 | 177 | 186 | 218 | 201 | 225 |
| Other non-operating income | 3 | −7 | −6 | −3 | −12 | −38 | −29 | −44 | −2 | −7 |
| Income before tax | 413 | 352 | 368 | 447 | 557 | 737 | 854 | 1,092 | 1,410 | 1,592 |
| Income tax expense | 99 | 90 | 76 | 120 | 145 | 172 | 213 | 267 | 343 | 409 |
| Net income from continuing operations | 313 | 262 | 292 | 326 | 412 | 565 | 641 | 825 | 1,067 | 1,183 |
| Other adjustments | −9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income | 305 | 262 | 295 | 326 | 414 | 558 | 633 | 815 | 1,056 | 1,170 |
| EPS, basic | $3.37 | $2.73 | $3.07 | $1.73 | $2.17 | $2.96 | $3.47 | $4.56 | $6.05 | $6.84 |
| EPS, diluted | $3.35 | $2.73 | $3.06 | $1.69 | $2.17 | $2.96 | $3.47 | $4.54 | $6.03 | $6.83 |
| Weighted average shares, basic | 90 | 96 | 96 | 169 | 190 | 188 | 182 | 179 | 174 | 170 |
| Weighted average shares, diluted | 91 | 96 | 97 | 174 | 190 | 188 | 183 | 180 | 175 | 171 |
| EBITDA | 525 | 530 | 589 | 985 | 1,141 | 1,355 | 1,466 | 1,787 | 2,070 | 2,318 |
| Depreciation & amortization | 70 | 103 | 109 | 319 | 385 | 441 | 426 | 477 | 459 | 501 |
| EBIT | 455 | 427 | 480 | 666 | 756 | 914 | 1,040 | 1,310 | 1,611 | 1,817 |
