Earnings release
Page 1
Wabtec Reports Strong Second Quarter 2026 Results Announces Increase to Full-Year Revenue & Adjusted EPS Guidance SALES GAAP DILUTED EARNINGS PER SHARE ADJUSTED DILUTED EARNINGS PER SHARE 2Q’26 First Half ‘26 2Q’26 First Half ‘26 2Q’26 First Half ‘26 $3.18B $6.13B $2.33 $4.44 $2.76 $5.46 +17.5% YOY +15.3%YOY +18.9% YOY +15.6% YOY +21.6% YOY +20.0% YOY Q2 2026 HIGHLIGHTS “Wabtec delivered a strong first half, with solid second quarter execution across our businesses driving robust sales growth, margin expansion and a 22% increase in adjusted EPS growth,” said Rafael Santana, Wabtec’s Chairman and CEO. “The strength of our performance reflects the resilience of our portfolio, the impact of our innovative solutions and the disciplined execution from our teams. During the quarter, we continued to build momentum through strategic commercial awards and the successful integrations of our recent acquisitions, further enhancing our market position and expanding our long-term growth opportunities. “With a strong foundation, a talented global team, and significant opportunities ahead, we are well positioned to deliver profitable growth and continue to compound shareholder value.” Rafael Santana Chairman and CEO • Sales Growth of 17.5% to $3.18 Billion Driven by Both the Freight and Transit Segments • GAAP Operating Margin at 18.9%; Adjusted Operating Margin Up 0.8 pts to 21.9% • Strong Multi-year Backlog at $30.93 Billion; 12-month Backlog Growth at 11.3% • GAAP Earnings Per Share of $2.33, Up 18.9%; Adjusted Earnings Per Share of $2.76, Up 21.6% PITTSBURGH, July 22, 2026 – Wabtec Corporation (NYSE: WAB) today reported second quarter 2026 GAAP earnings per diluted share of $2.33, up 18.9% versus the second quarter of 2025. Adjusted earnings per diluted share were $2.76, up 21.6% versus the same quarter a year ago. Second quarter sales were $3.18 billion and cash from operations was $441 million.
Page 2
2026 Second Quarter Consolidated Results Net Sales $3,179 $2,706 17.5 % GAAP Gross Margin 36.5 % 34.7 % 1.8 pts Adjusted Gross Margin 36.7 % 34.8 % 1.9 pts GAAP Operating Margin 18.9 % 17.4 % 1.5 pts Adjusted Operating Margin 21.9 % 21.1 % 0.8 pts GAAP Diluted EPS $2.33 $1.96 18.9 % Adjusted Diluted EPS $2.76 $2.27 21.6 % Cash Flow from Operations $441 $209 $232 Operating Cash Flow Conversion 82 % 46 % Wabtec Corporation Consolidated Financial Results $ in millions except earnings per share and percentages; margin change in percentage points (pts) Second Quarter 2026 2025 Change • Sales increased 17.5% compared to the year-ago quarter driven by higher sales in the Freight and Transit segments, which includes the acquisitions of Inspection Technologies, Frauscher Sensor Technologies, and Dellner Couplers. • GAAP operating margin was higher than the prior year at 18.9%, and adjusted operating margin was higher than the prior year at 21.9%. Both GAAP and adjusted operating margins benefited from robust sales growth and improved gross margins in the quarter. • GAAP EPS and adjusted EPS increased from the year-ago quarter primarily due to higher sales and operating margin expansion. 2026 Second Quarter Freight Segment Results Wabtec Corporation Freight Segment Financial Results Net sales $ in millions; margin change in percentage points (pts) Second Quarter 2026 2025 Change Net Sales $2,243 $1,919 16.9 % GAAP Gross Margin 38.1 % 36.3 % 1.8 pts Adjusted Gross Margin 38.1 % 36.4 % 1.7 pts GAAP Operating Margin 22.5 % 21.6 % 0.9 pts Adjusted Operating Margin 25.8 % 25.0 % 0.8 pts • Freight segment sales for the second quarter were up 16.9%. Equipment sales were up 35.0% driven by higher locomotive deliveries, while Services sales were down 4.2% due to lower modernization deliveries, as expected. Digital sales were up 88.5% driven by the acquisitions of Inspection Technologies and Frauscher Sensor Technologies. • GAAP and adjusted operating margin benefited from gross margin improvements which was partially offset by higher operating expenses as a percentage of revenue.
Page 3
2026 Second Quarter Transit Segment Results Wabtec Corporation Transit Segment Financial Results Net sales $ in millions; margin change in percentage points (pts) Second Quarter 2026 2025 Change Net Sales $936 $787 18.9 % GAAP Gross Margin 32.8 % 30.7 % 2.1 pts Adjusted Gross Margin 33.3 % 30.9 % 2.4 pts GAAP Operating Margin 15.6 % 13.9 % 1.7 pts Adjusted Operating Margin 17.7 % 15.2 % 2.5 pts • Transit segment sales for the second quarter were up 18.9% driven by the acquisition of Dellner Couplers, higher OE and aftermarket sales, and favorable foreign currency exchange. Sales were up 17.7% on a constant currency basis. • GAAP and adjusted operating margins were up as a result of improved gross margins. GAAP gross margins were partially offset by higher operating expenses as a percent of revenue. Backlog Wabtec Corporation Consolidated Backlog Comparison Backlog $ in millions June 30, 2026 2025 Change 12-Month Backlog $9,140 $8,210 11.3 % Total Backlog $30,932 $21,828 41.7 % • The Company’s multi-year backlog continues to provide strong visibility. At June 30, 2026, the 12- month backlog was $0.93 billion higher than the prior year period. At June 30, 2026, the multi-year backlog was $9.10 billion higher than the prior year period, and excluding foreign currency exchange, the multi-year backlog was $9.02 billion higher, up 41.3%. Cash Flow and Liquidity Summary • During the second quarter, the Company generated cash from operations of $441 million versus $209 million in the year ago period. The increase in cash was driven by higher net income and favorable working capital. • At the end of the quarter, the Company had cash, cash equivalents and restricted cash of $0.67 billion and total debt of $6.57 billion. At June 30, 2026, the Company’s total available liquidity was $2.02 billion, which includes $0.66 billion in cash and cash equivalents plus $1.36 billion available under current credit facilities. • During the quarter, the Company repurchased $215 million of Wabtec shares and paid $53 million in dividends. 2026 Financial Guidance • Wabtec increased its 2026 revenue guidance range to $12.30 billion to $12.60 billion, raising it $110 million at the midpoint, or up 11.5% versus prior year. • Wabtec increased its 2026 adjusted EPS guidance range to $10.60 - $10.90, raising it $0.30 at the midpoint, or up 19.9% versus prior year.
Page 4
About Wabtec Wabtec Corporation (NYSE: WAB) is revolutionizing the way the world moves for future generations. The company is a leading global provider of equipment, systems, digital solutions and value-added services for the freight and transit rail industries, as well as the mining, marine and industrial markets. Wabtec has been a leader in the rail industry for over 155 years and has a vision to achieve a sustainable rail system in the U.S. and worldwide. Visit Wabtec’s website at www.wabteccorp.com. Forecasted GAAP Earnings Reconciliation Wabtec is not presenting a quantitative reconciliation of our forecasted GAAP earnings per diluted share to forecasted adjusted earnings per diluted share because it is unable to predict with reasonable certainty and without unreasonable effort the impact and timing of restructuring-related and other charges, including acquisition-related expenses and the outcome of certain regulatory, legal and tax matters. The financial impact of these items is uncertain and is dependent on various factors, including timing, and could be material to our Consolidated Statements of Earnings. Conference Call Information Wabtec will host a call with analysts and investors at 8:30 a.m. ET, today. To listen via webcast, go to Wabtec’s website at www.WabtecCorp.com and click on “Events & Presentations” in the “Investor Relations” section. Also, an audio replay of the call will be available by calling 1-855-669-9658 or 1-412-317-0088 (access code: 2758919).
Page 5
Information about non-GAAP Financial Information and Forward-Looking Statements Wabtec’s earnings release and 2026 financial guidance mentions certain non-GAAP financial performance measures, including adjusted gross profit, adjusted operating expenses, adjusted operating margin, adjusted gross margin, EBITDA, adjusted EBITDA, adjusted income tax expense, adjusted income from operations, adjusted interest and other expense, adjusted net income, adjusted earnings per diluted share and operating cash flow conversion. Wabtec defines EBITDA as earnings before interest, taxes, depreciation and amortization. Adjusted EBITDA is further adjusted by restructuring costs. Wabtec defines operating cash flow conversion as net cash provided by operating activities divided by net income plus depreciation and amortization including deferred debt cost amortization. While Wabtec believes these are useful supplemental measures for investors, they are not presented in accordance with GAAP. Investors should not consider non-GAAP measures in isolation or as a substitute for net income, cash flows from operations, or any other items calculated in accordance with GAAP. In addition, the non-GAAP financial measures included in this release have inherent material limitations as performance measures because they add back certain expenses incurred by the Company to GAAP financial measures, resulting in those expenses not being taken into account in the applicable non-GAAP financial measure. Because not all companies use identical calculations, Wabtec’s presentation of non-GAAP financial measures may not be comparable to other similarly titled measures of other companies. Included in this release are reconciliation tables that provide details about how adjusted results relate to GAAP results. This communication contains “forward-looking” statements as that term is defined in Section 27A of the Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934, as amended by the Private Securities Litigation Reform Act of 1995. All statements, other than historical facts, including statements regarding Wabtec’s plans, objectives, expectations and intentions; Wabtec’s expectations about future sales, earnings and cash conversion; and any assumptions underlying any of the foregoing, are forward-looking statements. Forward-looking statements concern future circumstances and results and other statements that are not historical facts and are sometimes identified by the words “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue,” “target” or other similar words or expressions. Forward-looking statements are based upon current plans, estimates and expectations that are subject to risks, uncertainties and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. The inclusion of such statements should not be regarded as a representation that such plans, estimates or expectations will be achieved. Important factors that could cause actual results to differ materially from such plans, estimates or expectations include, among others, (1) changes in general economic and/or industry specific conditions, including the impacts of significant recent shifts in trade policies (including the actual or threatened imposition of tariffs and retaliatory tariff measures) as well as tax programs, inflation, supply chain disruptions, foreign currency exchange and industry consolidation and market reactions to these factors; (2) changes in the financial condition or operating strategies of Wabtec’s customers; (3) unexpected costs, charges or expenses resulting from acquisitions and potential failure to realize synergies and other anticipated benefits of acquisitions, including as a result of integrating acquired targets into Wabtec; (4) inability to retain and hire key personnel; (5) evolving legal, regulatory and tax regimes; (6) changes in the expected timing of projects; (7) a decrease in freight or passenger rail traffic; (8) an increase in manufacturing costs; (9) actions by third parties, including government agencies; (10) the impacts of epidemics, pandemics or similar public health crises on the global economy and, in particular, our customers, suppliers and end-markets, (11) potential disruptions, instability and volatility in global markets as a result of global military action, acts of terrorism or armed conflict, including Russia’s invasion of Ukraine and ongoing military conflicts in the Middle East; (12) cybersecurity and data protection risks and (13) other risk factors as detailed from time to time in Wabtec’s reports filed with the SEC, including Wabtec’s annual report on Form 10-K, periodic quarterly reports on Form 10-Q, current reports on Form 8-K and other documents filed with the SEC. The foregoing list of important factors is not exclusive. Any forward-looking statements speak only as of the date of this communication. Wabtec does not undertake any obligation to update any forward-looking statements, whether as a result of new information or
Page 6
development, future events or otherwise, except as required by law. Readers are cautioned not to place undue reliance on any of these forward-looking statements. Wabtec Investor Contact Kyra Yates / Kyra.Yates@wabtec.com / 817-349-2735 Wabtec Media Contact Tim Bader / Tim.Bader@wabtec.com / 682-319-7925
Page 7
Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Net sales $ 3,179 $ 2,706 $ 6,129 $ 5,316 Cost of sales (2,018) (1,768) (3,907) (3,478) Gross profit 1,161 938 2,222 1,838 Gross profit as a % of Net sales 36.5 % 34.7 % 36.2 % 34.6 % Selling, general and administrative expenses (400) (347) (801) (654) Engineering expenses (70) (50) (126) (96) Amortization expense (91) (69) (178) (142) Total operating expenses (561) (466) (1,105) (892) Operating expenses as a % of Net sales 17.6 % 17.2 % 18.0 % 16.8 % Income from operations 600 472 1,117 946 Income from operations as a % of Net sales 18.9 % 17.4 % 18.2 % 17.8 % Interest expense, net (80) (46) (151) (92) Other (expense) income, net (2) 24 21 22 Income before income taxes 518 450 987 876 Income tax expense (122) (111) (228) (210) Effective tax rate 23.4 % 24.8 % 23.1 % 24.0 % Net income 396 339 759 666 Less: Net income attributable to noncontrolling interest (1) (3) (2) (8) Net income attributable to Wabtec shareholders $ 395 $ 336 $ 757 $ 658 Earnings Per Common Share Basic Net income attributable to Wabtec shareholders $ 2.33 $ 1.96 $ 4.45 $ 3.84 Diluted Net income attributable to Wabtec shareholders $ 2.33 $ 1.96 $ 4.44 $ 3.84 Weighted average shares outstanding Basic 169.1 170.6 169.5 170.6 Diluted 169.6 171.2 170.1 171.2 Appendix A WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2026 AND 2025 (AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA) (UNAUDITED)
Page 8
Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Segment Information Freight Net sales $ 2,243 $ 1,919 $ 4,358 $ 3,820 Freight Income from operations $ 504 $ 415 $ 954 $ 835 Freight Operating margin 22.5 % 21.6 % 21.9 % 21.9 % Transit Net sales $ 936 $ 787 $ 1,771 $ 1,496 Transit Income from operations $ 146 $ 109 $ 267 $ 199 Transit Operating margin 15.6 % 13.9 % 15.1 % 13.3 % Backlog Information (Note: 12-month is a sub-set of total) June 30, 2026 March 31, 2026 June 30, 2025 Freight Total $ 25,332 $ 25,175 $ 17,136 Transit Total 5,600 5,627 4,692 Wabtec Total $ 30,932 $ 30,802 $ 21,828 Freight 12-month $ 6,638 $ 6,679 $ 6,024 Transit 12-month 2,502 2,568 2,186 Wabtec 12-month $ 9,140 $ 9,247 $ 8,210 Appendix A WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF INCOME (CONTINUED) FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2026 AND 2025 (AMOUNTS IN MILLIONS EXCEPT PER SHARE DATA) (UNAUDITED)
Page 9
June 30, 2026 December 31, 2025 In millions Cash, cash equivalents and restricted cash $ 670 $ 789 Receivables, net 2,169 1,897 Inventories, net 2,857 2,745 Other current assets 345 263 Total current assets 6,041 5,694 Property, plant and equipment, net 1,653 1,616 Goodwill 10,603 10,216 Other intangible assets, net 4,122 3,838 Other noncurrent assets 709 705 Total Assets $ 23,128 $ 22,069 Current liabilities $ 5,387 $ 5,150 Long-term debt 4,915 4,291 Other long-term liabilities 1,582 1,438 Total Liabilities 11,884 10,879 Shareholders' equity 11,214 11,142 Noncontrolling interest 30 48 Total Equity 11,244 11,190 Total Liabilities and Equity $ 23,128 $ 22,069 Appendix B WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)
Page 10
Six Months Ended June 30, 2026 2025 In millions Operating activities Net income $ 759 $ 666 Non-cash expense 310 219 Receivables (229) (243) Inventories (35) (180) Accounts payable 20 74 Other operating activities (185) (136) Net cash provided by operating activities 640 400 Net cash used for investing activities (1,160) (98) Net cash provided by financing activities 408 454 Effect of changes in currency exchange rates (7) 28 (Decrease) increase in cash (119) 784 Cash, cash equivalents and restricted cash, beginning of period 789 715 Cash, cash equivalents and restricted cash, end of period $ 670 $ 1,499 Appendix C WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
Page 11
Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) Second Quarter 2026 Actual Results Net Gross Operating Income from Interest & Net Noncontrolling Wabtec Sales Profit Expenses Operations Other Exp Tax Income Interest Net Income EPS Reported Results $ 3,179 $ 1,161 $ (561) $ 600 $ (82) $ (122) $ 396 $ (1) $ 395 $ 2.33 Restructuring and Portfolio Optimization costs — — — — — — — — — $ — Inventory Purchase Accounting charge — 5 — 5 — (2) 3 — 3 $ 0.02 Transaction costs — — 1 1 — — 1 — 1 $ — Non-cash Amortization expense — — 91 91 — (21) 70 — 70 $ 0.41 Adjusted Results $ 3,179 $ 1,166 $ (469) $ 697 $ (82) $ (145) $ 470 $ (1) $ 469 $ 2.76 Fully Diluted Shares Outstanding 169.6 Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) Second Quarter Year-to-Date 2026 Actual Results Net Gross Operating Income from Interest & Net Noncontrolling Wabtec Sales Profit Expenses Operations Other Exp Tax Income Interest Net Income EPS Reported Results $ 6,129 $ 2,222 $ (1,105) $ 1,117 $ (130) $ (228) $ 759 $ (2) $ 757 $ 4.44 Restructuring and Portfolio Optimization costs — 3 2 5 — (1) 4 — 4 $ 0.02 Inventory Purchase Accounting charge — 28 — 28 — (7) 21 — 21 $ 0.13 Transaction costs — — 14 14 (2) — 12 — 12 $ 0.07 Non-cash Amortization expense — — 178 178 — (41) 137 — 137 $ 0.80 Adjusted Results $ 6,129 $ 2,253 $ (911) $ 1,342 $ (132) $ (277) $ 933 $ (2) $ 931 $ 5.46 Fully Diluted Shares Outstanding 170.1 Appendix D Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec’s reported results prepared in accordance with GAAP.
Page 12
Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) Second Quarter 2025 Actual Results Net Gross Operating Income from Interest & Net Noncontrolling Wabtec Sales Profit Expenses Operations Other Exp Tax Income Interest Net Income EPS Reported Results $ 2,706 $ 938 $ (466) $ 472 $ (22) $ (111) $ 339 $ (3) $ 336 $ 1.96 Restructuring and Portfolio Optimization costs — 3 3 6 — (2) 4 — 4 $ 0.02 Transaction costs — — 25 25 (32) 4 (3) — (3) $ (0.02) Non-cash Amortization expense — — 69 69 — (17) 52 — 52 $ 0.31 Adjusted Results $ 2,706 $ 941 $ (369) $ 572 $ (54) $ (126) $ 392 $ (3) $ 389 $ 2.27 Fully Diluted Shares Outstanding 171.2 Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) Second Quarter Year-to-Date 2025 Actual Results Net Gross Operating Income from Interest & Net Noncontrolling Wabtec Sales Profit Expenses Operations Other Exp Tax Income Interest Net Income EPS Reported Results $ 5,316 $ 1,838 $ (892) $ 946 $ (70) $ (210) $ 666 $ (8) $ 658 $ 3.84 Restructuring and Portfolio Optimization costs — 6 9 15 — (4) 11 — 11 $ 0.06 Transaction costs — — 35 35 (32) 2 5 — 5 $ 0.03 Non-cash Amortization expense — — 141 141 — (34) 107 — 107 $ 0.62 Adjusted Results $ 5,316 $ 1,844 $ (707) $ 1,137 $ (102) $ (246) $ 789 $ (8) $ 781 $ 4.55 Fully Diluted Shares Outstanding 171.2 Appendix D Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec’s reported results prepared in accordance with GAAP.
Page 13
Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) Fourth Quarter Year-to-Date 2025 Actual Results Net Gross Operating Income from Interest & Net Noncontrolling Wabtec Sales Profit Expenses Operations Other Exp Tax Income Interest Net Income EPS Reported Results $ 11,167 $ 3,806 $ (2,013) $ 1,793 $ (201) $ (409) $ 1,183 $ (13) $ 1,170 $ 6.83 Restructuring and Portfolio Optimization costs — 12 64 76 — 1 77 — 77 $ 0.45 Inventory Purchase Accounting charge — 53 — 53 — (13) 40 — 40 $ 0.23 Transaction costs — — 49 49 (19) (4) 26 — 26 $ 0.15 Non-cash Amortization expense — — 296 296 — (72) 224 — 224 $ 1.31 Adjusted Results $ 11,167 $ 3,871 $ (1,604) $ 2,267 $ (220) $ (497) $ 1,550 $ (13) $ 1,537 $ 8.97 Fully Diluted Shares Outstanding 171.1 Wabtec Corporation Reconciliation of Reported Results to Adjusted Results (in millions) Fourth Quarter Year-to-Date 2024 Actual Results Net Gross Operating Income from Interest & Net Noncontrolling Wabtec Sales Profit Expenses Operations Other Exp Tax Income Interest Net Income EPS Reported Results $ 10,387 $ 3,366 $ (1,757) $ 1,609 $ (199) $ (343) $ 1,067 $ (11) $ 1,056 $ 6.04 Restructuring and Portfolio Optimization costs — 37 33 70 (4) (16) 50 — 50 $ 0.28 Non-cash Amortization expense — — 288 288 — (70) 218 — 218 $ 1.24 Adjusted Results $ 10,387 $ 3,403 $ (1,436) $ 1,967 $ (203) $ (429) $ 1,335 $ (11) $ 1,324 $ 7.56 Fully Diluted Shares Outstanding 174.8 Appendix D Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec’s reported results prepared in accordance with GAAP.
Page 14
Wabtec Corporation Second Quarter 2026 EBITDA Reconciliation (in millions) Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted from Operations (Expense) Amortization Transaction Costs EBITDA Consolidated Results $ 600 $ (2) $ 142 $ 740 $ 6 $ 746 Wabtec Corporation Second Quarter 2026 YTD EBITDA Reconciliation (in millions) Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted from Operations (Expense) Amortization Transaction Costs EBITDA Consolidated Results $ 1,117 $ 21 $ 279 $ 1,417 $ 45 $ 1,462 Wabtec Corporation Second Quarter 2025 EBITDA Reconciliation (in millions) Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted from Operations (Expense) Amortization Transaction Costs EBITDA Consolidated Results $ 472 $ 24 $ 115 $ 611 $ (3) $ 608 Wabtec Corporation Second Quarter 2025 YTD EBITDA Reconciliation (in millions) Reported Income + Other Income + Depreciation & = EBITDA + Restructuring & = Adjusted from Operations (Expense) Amortization Transaction Costs EBITDA Consolidated Results $ 946 $ 22 $ 234 $ 1,202 $ 14 $ 1,216 Appendix E Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec’s reported results prepared in accordance with GAAP.
Page 15
Three Months Ended June 30, In millions 2026 2025 Freight Segment Services $ 748 $ 781 Equipment 737 546 Components 398 401 Digital Intelligence 360 191 Total Freight Segment $ 2,243 $ 1,919 Transit Segment Original Equipment Manufacturer $ 411 $ 353 Aftermarket 525 434 Total Transit Segment $ 936 $ 787 Six Months Ended June 30, In millions 2026 2025 Freight Segment Services $ 1,462 $ 1,644 Equipment 1,463 1,022 Components 755 782 Digital Intelligence 678 372 Total Freight Segment $ 4,358 $ 3,820 Transit Segment Original Equipment Manufacturer $ 792 $ 675 Aftermarket 979 821 Total Transit Segment $ 1,771 $ 1,496 Appendix F WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION SALES BY PRODUCT LINE (UNAUDITED)
Page 16
Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 In millions Gross Profit Income from Operations Gross Profit Income from Operations Gross Profit Income from Operations Gross Profit Income from Operations Freight Segment Reported Results $ 854 $ 504 $ 697 $ 415 $ 1,642 $ 954 $ 1,382 $ 835 Freight Segment Reported Margin 38.1 % 22.5 % 36.3 % 21.6 % 37.7 % 21.9 % 36.2 % 21.9 % Restructuring and Portfolio Optimization costs — (2) 2 1 2 1 4 4 Inventory Purchase Accounting charge — — — — 20 20 — — Transaction costs — 1 — 1 — 2 — 1 Non-cash Amortization expense — 76 — 63 — 152 — 128 Freight Segment Adjusted Results $ 854 $ 579 $ 699 $ 480 $ 1,664 $ 1,129 $ 1,386 $ 968 Freight Segment Adjusted Margin 38.1 % 25.8 % 36.4 % 25.0 % 38.2 % 25.9 % 36.3 % 25.3 % Transit Segment Reported Results $ 307 $ 146 $ 241 $ 109 $ 580 $ 267 $ 456 $ 199 Transit Segment Reported Margin 32.8 % 15.6 % 30.7 % 13.9 % 32.7 % 15.1 % 30.5 % 13.3 % Restructuring and Portfolio Optimization costs — — 1 5 1 3 2 11 Inventory Purchase Accounting charge 5 5 — — 8 — 8 — — Non-cash Amortization expense — 15 — 6 — 26 — 13 Transit Segment Adjusted Results $ 312 $ 166 $ 242 $ 120 $ 589 $ 304 $ 458 $ 223 Transit Segment Adjusted Margin 33.3 % 17.7 % 30.9 % 15.2 % 33.3 % 17.2 % 30.7 % 14.9 % Appendix G WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION RECONCILIATION OF REPORTED RESULTS TO ADJUSTED RESULTS - BY SEGMENT (UNAUDITED)
Page 17
Three Months Ended June 30, In millions Freight Transit Consolidated 2025 Net sales $ 1,919 $ 787 $ 2,706 Acquisitions 163 69 232 Portfolio Optimization (Divestitures/Exits) (11) (1) (12) Foreign Exchange 14 10 24 Organic 158 71 229 2026 Net sales $ 2,243 $ 936 $ 3,179 Change ($) 324 149 473 Change (%) 16.9 % 18.9 % 17.5 % Six Months Ended June 30, 2025 Net sales $ 3,820 $ 1,496 $ 5,316 Acquisitions 347 110 457 Portfolio Optimization (Divestitures/Exits) (21) (4) (25) Foreign Exchange 34 58 92 Organic 178 111 289 2026 Net sales $ 4,358 $ 1,771 $ 6,129 Change ($) 538 275 813 Change (%) 14.1 % 18.4 % 15.3 % Appendix H WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION RECONCILIATION OF CHANGES IN NET SALES - BY SEGMENT (UNAUDITED)
Page 18
Wabtec Corporation 2026 Second Quarter Cash Conversion Calculation (in millions) Reported Cash from Operations ÷ (Net Income + Depreciation & Amortization) = Cash Conversion Consolidated Results $441 $396 $143 82% Wabtec Corporation 2026 Second Quarter YTD Cash Conversion Calculation (in millions) Reported Cash from Operations ÷ (Net Income + Depreciation & Amortization) = Cash Conversion Consolidated Results $640 $759 $282 61% Wabtec Corporation 2025 Second Quarter Cash Conversion Calculation (in millions) Reported Cash from Operations ÷ (Net Income + Depreciation & Amortization) = Cash Conversion Consolidated Results $209 $339 $117 46% Wabtec Corporation 2025 Second Quarter YTD Cash Conversion Calculation (in millions) Reported Cash from Operations ÷ (Net Income + Depreciation & Amortization) = Cash Conversion Consolidated Results $400 $666 $237 44% Appendix I Set forth below is the calculation of the non-GAAP performance measures included in this press release. We believe that these measures provide useful supplemental information to assess our operating performance and to evaluate period-to-period comparisons. Non-GAAP financial measures should be viewed in addition to, and not as an alternative for, Wabtec's reported results prepared in accordance with GAAP.