Market Snapshot
  • U.S.
  • Europe
  • Asia
Ticker Volume Price Price Delta
DJIA 16,408.54 -16.31 -0.10%
S&P 500 1,864.85 2.54 0.14%
NASDAQ 4,095.52 9.29 0.23%
Ticker Volume Price Price Delta
STOXX 50 3,155.81 16.55 0.53%
FTSE 100 6,625.25 41.08 0.62%
DAX 9,409.71 91.89 0.99%
Ticker Volume Price Price Delta
NIKKEI 14,516.27 98.74 0.68%
TOPIX 1,173.37 6.78 0.58%
HANG SENG 22,760.24 64.23 0.28%

WABCO's Sales Growth in 2013 Strongly Outperforms Volatile Global Market; Company Achieves New Record for Full Year Performance


WABCO's Sales Growth in 2013 Strongly Outperforms Volatile Global Market; Company Achieves New Record for Full Year Performance Earnings; Provides Guidance for 2014

BRUSSELS, BELGIUM -- (Marketwired) -- 02/13/14 -- WABCO Holdings Inc. (NYSE: WBC) -


 
 
--  Q4 2013 sales of $720.5 million, up 19.1 percent in local currencies and
    up 20.8 percent in U.S. dollars from a year ago
 
--  Full year 2013 sales of $2,720.5 million, up 9.3 percent in local
    currencies and up 9.8 percent in U.S. dollars from a year ago
 
--  Q4 2013 operating margin of 12.0 percent on a performance basis versus
    12.6 percent a year ago; operating margin of 10.7 percent on a U.S. GAAP
    basis versus 11.6 percent a year ago
 
--  Full year 2013 operating margin of 13.1 percent on a performance basis
    versus 13.5 percent a year ago; operating margin of 12.2 percent on a
    U.S. GAAP basis versus 13.1 percent a year ago
 
--  Q4 2013 diluted EPS of $1.29 on a performance basis, up from $1.08 a
    year ago; diluted EPS of $6.65 on a U.S. GAAP basis, up from $0.93 a
    year ago
 
--  Full year 2013 diluted EPS of $5.01 on a performance basis, up from
    $4.46 a year ago; diluted EPS of $10.31 on a U.S. GAAP basis, up from
    $4.62 a year ago
 
--  Full year 2013, WABCO generated $665.8 million in net cash from
    operating activities, which included a one-time gain of $283.7 million
    for reimbursement by the European Commission in Q4 2013 due to WABCO's
    successful appeal of a previously disclosed fine on former entities of
    American Standard Companies. Excluding the Commission's reimbursement as
    well as excluding payments of $20.1 million for streamlining and
    separation activities, WABCO generated $280.7 million of free cash flow,
    resulting in a conversion rate of 88 percent of performance net income
    attributable to the company
 
--  Provides guidance for full year 2014, including today's separately
    disclosed acquisition of Transics International. WABCO's full year 2014
    sales growth to range from 6 to 11 percent in local currencies, full
    year 2014 diluted EPS on a performance basis to range from $5.30 to
    $5.80 and full year 2014 diluted EPS on a U.S. GAAP basis to range from
    $4.78 to $5.28 

WABCO Holdings Inc. (www.wabco-auto.com), a global technology leader and tier-one supplier to the commercial vehicle industry, today reported Q4 and full year 2013 results.

WABCO reported Q4 2013 sales of $720.5 million, up 19.1 percent in local currencies from a year ago and up 20.8 percent in U.S. dollars.

WABCO reported Q4 2013 performance operating income of $86.5 million, up from $75.0 million a year ago, and operating income was $76.8 million on a U.S. GAAP basis, up from $69.0 million a year ago.

WABCO's performance operating margin for Q4 2013 was 12.0 percent versus 12.6 percent a year ago, and operating margin was 10.7 percent on a U.S. GAAP basis versus 11.6 percent a year ago.

For Q4 2013, WABCO reported performance net income attributable to the company of $80.6 million or $1.29 per diluted share, up from $69.6 million or $1.08 per diluted share a year ago, and Q4 2013 U.S. GAAP net income attributable to the company of $416.3 million or $6.65 per diluted share, up from $59.7 million or $0.93 per diluted share a year ago.

During Q4 2013, WABCO generated $417.7 million in net cash from operating activities, resulting in free cash flow of $83.1 million, excluding payments of $2.9 million for streamlining and separation activities, as well as excluding a one-time gain of $283.7 million for reimbursement by the European Commission due to WABCO's successful appeal of a previously disclosed fine on former entities of American Standard Companies.

Full Year 2013

For full year 2013, WABCO reported sales of $2,720.5 million, up 9.3 percent in local currencies from a year ago and up 9.8 percent in U.S. dollars.

"Q4 2013 sales contributed significantly to WABCO's revenues growth for the full year, in a still volatile global market," said Jacques Esculier, WABCO Chairman and Chief Executive Officer. "For full year 2013, global truck and bus production ticked up slightly around 3 percent year on year, however, we continued for yet another year to outperform the overall market by increasing the levels of WABCO content per vehicle and by expanding our share of market," said Esculier.

"For full year 2013, we are also particularly proud that WABCO increased its global aftermarket sales by 7.1 percent, setting a new record for annual aftermarket revenues on a currency adjusted basis," said Esculier. "Moving forward, WABCO's aftermarket revenues will be further strengthened through our strategic acquisition of Transics International, as announced separately earlier today."

WABCO reported full year 2013 performance operating income of $355.4 million, up from $335.6 million a year ago, and operating income was $331.9 million on a U.S. GAAP basis, up from $324.5 million a year ago.

WABCO's full year 2013 performance operating margin was 13.1 percent versus 13.5 percent a year ago, and operating margin was 12.2 percent on a U.S. GAAP basis versus 13.1 percent a year ago.

"Throughout 2013, we continued to demonstrate our ability to transform strong top-line growth into robust bottom-line performance, despite our operating margin experiencing significant headwinds from transactional foreign exchange impacts," said Esculier. "Excluding such headwinds, WABCO delivered a superior incremental operating margin at 25 percent," added Esculier, referring to the ratio of increase in performance operating income in 2013 and WABCO's growth in sales.

WABCO reported full year 2013 performance net income attributable to the company of $317.4 million or $5.01 per diluted share, up from $291.6 million or $4.46 per diluted share a year ago, and full year 2013 U.S. GAAP net income attributable to the company of $653.2 million or $10.31 per diluted share, up from $302.0 million or $4.62 per diluted share a year ago.

"WABCO's Operating System, our globally standardized manufacturing and management environment, propelled us toward new productivity records in 2013 while enabling our fast and flexible responses to volatile market changes quarter after quarter," said Esculier. "It delivered $84.2 million of materials and conversion productivity, an all-time annual record. It generated gross materials productivity of 5.3 percent, and it achieved yet another new annual record in delivering conversion productivity of 6.3 percent."

WABCO generated $665.8 million in net cash from operating activities during full year 2013, resulting in free cash flow of $280.7 million, excluding payments of $20.1 million for streamlining and separation activities, as well as excluding a one-time gain of $283.7 million for reimbursement by the European Commission in Q4 2013 due to WABCO's successful appeal of a previously disclosed fine on former entities of American Standard Companies. This results in a conversion rate of 88 percent of performance net income attributable to the company during full year 2013.

Since June 2011, WABCO has repurchased 10,155,343 shares for $420.3 million in open market transactions as of December 31, 2013. WABCO is authorized to repurchase up to $379.7 million of additional shares through December 31, 2014.

"Throughout 2013, we continued to invest in WABCO's global capabilities and infrastructure to support further growth while also achieving a free cash flow conversion rate of 88 percent, yet another superb result," said Esculier. "For full year 2013, WABCO also delivered earnings of $5.01 per share on a performance basis, marking a new annual record and another successful milestone in delivering outstanding value for our shareowners."

Recent Highlights

In Q4 2013, WABCO announced that it had begun to supply IVECO with WABCO's newest generation of pneumatic anti-lock braking system (ABS version E8) integrated with breakthrough electronic stability control ESCsmart(TM) to equip IVECO's new Eurocargo Euro 6 medium-duty on-road trucks. IVECO is a global manufacturer of commercial vehicles headquartered in Turin, Italy, and part of CNH Industrial Group. It marks the first time in the commercial vehicle industry that these advanced WABCO safety technologies are being adopted together in series production. WABCO's newest generation of pneumatic ABS technology integrated with ESCsmart improves the vehicle's directional stability and helps to protect against roll-over, skidding and spin-out during critical driving situations.

Also in Q4 2013, our Meritor WABCO joint venture in North America announced that OnLane(TM), an innovative lane departure warning system, is available for immediate orders as an option on Freightliner Cascadia(R) and Freightliner CascadiaEvolution models made by Daimler Trucks North America. OnLane also provides a unique feature called driver alertness warning (DAW), which detects erratic or degraded driving based on lane weaving and provides a warning to the driver. WABCO is the market leader in collision mitigation systems in North America.

WABCO announced in Q4 2013 that its OptiDrive(TM) system, a breakthrough in automated manual transmission technology, is now available in South America as it continues to gain acceptance among global major manufacturers of transmissions, trucks and buses. WABCO's industry award-winning OptiDrive system improves vehicle control and increases fuel economy up to 5 percent through optimized gear shifting, which also reduces emissions, resulting in an environmentally cleaner footprint.

During Q4 2013, WABCO's newly constructed factory in Lucknow, India, started shipping products in volume production. WABCO India now has 5 world-class manufacturing sites as of 2013. WABCO India serves as a major hub in the company's global manufacturing and sourcing network as it supplies customers in India, Japan, Europe, and the United States, among other markets internationally.

WABCO disclosed in January 2014 that WABCO China has been recertified as a new and high technology enterprise by the government authorities. In 2010, WABCO became one of the first global suppliers in the automotive and commercial vehicle industry to obtain such certification in China, and today WABCO remains one of the few in its field with this official status. It reaffirms WABCO's position in China as the supplier of choice for control systems for trucks, buses and trailers. It also confirms how WABCO has continued to expand its local capabilities while also continuing to invest in research, development and manufacturing resources in China.

In Q4 2013, WABCO won 6 "top supplier awards" from 3 major customers in China. These original equipment manufacturers include China National Heavy Truck Corporation (CNHTC), Dongfeng and Foton. WABCO China was honored for supplier excellence, technology innovation, and outstanding contribution to research and development.

Recently, WABCO announced that its Reman Solutions business has been named "Heavy Duty Remanufacturer of the Year" by the Heavy Duty Remanufacturers Group of the Automotive Parts Remanufacturers Association. The award recognizes the remanufacturer that has demonstrated the highest level of leadership and vision in the industry. WABCO Reman Solutions was also honored for its dedication to quality and innovation, outstanding customer service, technical excellence, diverse product portfolio of parts, and global capabilities, with facilities in Rochester Hills, Michigan; Stanowice, Poland; Jinan, China; and a joint operation in San Luis Potosi, Mexico.

As disclosed on December 2, 2013, WABCO confirmed that the period for appeal had expired - and no appeal had been filed by the European Commission - regarding the EU General Court's recent ruling to significantly reduce a civil fine of EUR 326.1 million imposed by the European Commission in June 2010 (approximately $400 million at the date of assessment). The original fine was imposed on entities representing the former American Standard Companies Inc. and certain of its former operations in Europe involving a bathroom fittings and fixtures cartel. In September 2013, the General Court reduced the fine by EUR 205.8 million to EUR 120.3 million based on WABCO's initial appeal against the European Commission's fine. As previously reported, WABCO itself was never the subject of the European Commission's investigation. However, when spun-off from American Standard Companies Inc. in 2007, WABCO was obliged to indemnify American Standard Companies Inc., now known as Trane Inc., and certain of its former entities involved in this matter. Per its indemnification agreement with Trane, WABCO paid the fine's full amount in September 2010 and WABCO will keep the full amount of the reimbursement, which was paid in October 2013 by the European Commission.

Full Year 2014 Guidance

Based on our current estimates of future market conditions, WABCO provides guidance for full year 2014, including today's separately disclosed acquisition of Transics International. WABCO expects full year 2014 sales growth to range from 6 to 11 percent in local currencies; performance operating margin to range from 12.8 to 13.6 percent; and operating margin on a U.S. GAAP basis to range from 12.4 to 13.2 percent, resulting in diluted EPS on a performance basis to range from $5.30 to $5.80 and diluted EPS on a U.S. GAAP basis to range from $4.78 to $5.28.

WABCO expects in 2014 to convert between 80 and 90 percent of its net income attributable to the company into free cash flow, excluding payments associated with streamlining and separation activities.

"During 2013, WABCO's differentiation continued to yield outstanding results as we maintained our leadership position as preferred supplier in the global commercial vehicle industry through our three-pillar strategy of technology leadership, globalization and excellence in execution," said Esculier.

"Entering 2014, we remain committed to further demonstrate our ability to anticipate market conditions, respond more efficiently to sudden changes and proactively satisfy customer demand," said Esculier. "Indeed, we are globalizing faster than ever to bring customers cost-effective, value-based solutions, and we remain confident in our ability to continue to deliver outstanding value for WABCO's shareowners."

Conference Call

Jacques Esculier, Chairman and Chief Executive Officer, and Jason Campbell, Controller and interim Chief Financial Officer, will discuss WABCO's results and outlook on a conference call at 9 a.m. Eastern Time today. It will be webcast at www.wabco-auto.com where the press release and financial information will be available under "WABCO Q4 and Full Year 2013 Results."

The call is also accessible by telephone in listen only mode. Dial-in number is +1 408 940 3818 and U.S. toll-free dial-in number is 877 844 0834.

A replay of the call will be available from 12:00 Noon Eastern Time on February 13 until midnight February 19, 2014. Replay dial-in number is +1 404 537 3406 and U.S. toll-free dial-in number is 855 859 2056. Conference ID is 31041311.

About WABCO

WABCO (NYSE: WBC) is a leading global supplier of technologies and control systems for the safety and efficiency of commercial vehicles. Founded nearly 150 years ago, WABCO continues to pioneer breakthrough electronic, mechanical and mechatronic technologies for braking, stability and transmission automation systems supplied to the world's leading commercial truck, bus and trailer manufacturers. With sales of $2.7 billion in 2013, WABCO is headquartered in Brussels, Belgium. For more information, visit www.wabco-auto.com

Forward-Looking Statements

This document contains certain "forward-looking statements" as defined by the Private Securities Litigation Reform Act of 1995 that are based on management's good faith expectations and beliefs concerning future developments. Statements preceded by, followed by or that otherwise include the words "believes," "expects," "anticipates," "strategies," "prospects," "intends," "projects," "estimates," "plans," "may increase," "may fluctuate," and similar expressions or future or conditional verbs such as "will," "should," "would," "may" and "could" are generally forward looking in nature and not historical facts. Actual results may differ materially from these expectations as a result of many factors. These factors include, but are not limited to, the actual level of commercial vehicle production in our end markets, adverse developments in the business of our key customers, pricing changes to our supplies or products, and the other risks and uncertainties described in the "Risk Factors" section and the "Information Concerning Forward Looking Statements" section of WABCO's Form 10-K, as well as in the "Management's Discussion and Analysis of Financial Condition and Results of Operations - Information Concerning Forward Looking Statements" section of WABCO's Form 10-Q Quarterly Reports. WABCO does not undertake any obligation to update such forward-looking statements. All market and industry data are based on company estimates.

Non-GAAP Financial Measures

To facilitate the understanding of Q4 and full year 2013 results, several tables follow this news release. Sales excluding the effects of foreign exchange, incremental operating margin and EBIT are non-GAAP financial measures. Additionally, operating income, EBIT, net income attributable to the company and net income attributable to the company per diluted share on a "performance basis" are non-GAAP financial measures that exclude separation and streamlining items, the one-time impact from an adjustment to the UK pension plan, the European Commission fine indemnification, and discrete and other one-time tax items, as applicable. Free cash flow presents our net cash provided by operating activities less net cash used for purchases of property, plant, equipment, and computer software. These measures should be considered in addition to, not as a substitute for, GAAP measures. Management believes that presenting these non-GAAP measures is useful to shareholders because it enhances their understanding of how management assesses the operating performance of the company's business. Certain non-GAAP measures may be used, in part, to determine incentive compensation for current employees.

Attachment


 
 
--  Condensed Consolidated Statements of Income 
--  Condensed Consolidated Balance Sheets 
--  Condensed Q4 2013 Consolidated Statement of Cash Flows 
--  Condensed Full Year 2013 Consolidated Statement of Cash Flows 
--  Q4 2013 Data Supplement Sheet 
--  Twelve Months Ended December 31, 2013 Data Supplement Sheet 
--  Reconciliation of Net Cash Provided by Operating Activities to Free Cash
    Flow 
--  Reconciliation of GAAP to Non-GAAP Financial Measures for Full Year 2014
    Guidance 
 
                    WABCO HOLDINGS INC. AND SUBSIDIARIES                    
                CONDENSED CONSOLIDATED STATEMENTS OF INCOME                 
                                (Unaudited)                                 
 
                           Three Months Ended        Twelve Months Ended    
                              December 31,               December 31,       
 
                               2013         2012         2013          2012 
                        ------------------------- --------------------------
(Amounts in millions,                                                       
 except share and per                                                       
 share data)                                                                
-----------------------                                                     
Sales                   $     720.5  $     596.5  $   2,720.5   $   2,477.4 
Cost of sales                 515.2        421.3      1,911.4       1,737.2 
                        ------------ ------------ ------------  ------------
Gross profit                  205.3        175.2        809.1         740.2 
Costs and expenses:                                                         
  Selling and                                                               
   administrative                                                           
   expenses                   100.5         78.7        352.8         308.2 
  Product engineering                                                       
   expenses                    28.7         26.6        119.4         104.3 
  Other operating                                                           
   expense, net                (0.7)         0.9          5.0           3.2 
                        ------------ ------------ ------------  ------------
Operating income               76.8         69.0        331.9         324.5 
 
  European Commission                                                       
   fine reimbursement         279.5          0.0        279.5           0.0 
  Equity income of                                                          
   unconsolidated joint                                                     
   ventures, net                4.9          4.4         17.7          18.1 
  Other non-operating                                                       
   income/(expense),                                                        
   net                          4.0         (2.9)         6.9          (5.0)
  Interest                                                                  
   income/(expense),                                                        
   net                          5.6         (0.4)         4.9          (1.5)
                        ------------ ------------ ------------  ------------
Income before income                                                        
 taxes                        370.8         70.1        640.9         336.1 
 
Income tax                                                                  
 (benefit)/expense            (46.8)         8.1        (21.0)         23.6 
                        ------------ ------------ ------------  ------------
Net income including                                                        
 noncontrolling                                                             
 interests                    417.6         62.0        661.9         312.5 
 
  Less: Net income                                                          
   attributable to                                                          
   noncontrolling                                                           
   interests                    1.3          2.3          8.7          10.5 
                        ------------ ------------ ------------  ------------
Net income attributable                                                     
 to Company             $     416.3  $      59.7  $     653.2   $     302.0 
 
Net income attributable                                                     
 to Company per common                                                      
 share                                                                      
  Basic                 $      6.73  $      0.95  $     10.46   $      4.73 
  Diluted               $      6.65  $      0.93  $     10.31   $      4.62 
 
Cash dividend per share                                                     
 of common stock        $         -  $         -  $         -   $         - 
 
Weighted average common                                                     
 shares outstanding                                                         
  Basic                  61,851,618   63,082,556   62,474,493    63,906,992 
  Diluted                62,624,156   64,373,587   63,382,564    65,323,389 
 

 
 
                    WABCO HOLDINGS INC. AND SUBSIDIARIES                    
                   CONDENSED CONSOLIDATED BALANCE SHEETS                    
 
                                                 December 31,  December 31, 
(Amounts in millions, except share data)                 2013          2012 
------------------------------------------------ ------------- -------------
                                                  (Unaudited)               
ASSETS                                                                      
Current assets:                                                             
  Cash and cash equivalents                         $   472.8     $   175.0 
  Short-term investments                                 55.2             - 
  Accounts receivable, less allowance for                                   
   doubtful accounts: $5.0 in 2013; $3.6 in 2012        346.2         301.5 
  Inventories:                                                              
    Finished products                                    93.9          76.9 
    Products in process                                   7.2           7.1 
    Raw materials                                       106.1         107.8 
  Taxes receivable on income                                -             - 
  Future income tax benefits                             10.4          13.8 
  Restricted cash                                        34.6          26.0 
  Guaranteed notes receivable                            51.4          41.2 
  Other current assets                                   56.8          43.3 
                                                 ------------- -------------
  Total current assets                                1,234.6         792.6 
 
Property, plant and equipment, less accumulated                             
 depreciation                                           422.5         389.0 
Goodwill                                                381.2         371.7 
Long-term future income tax benefits                    248.9          91.5 
Investments in unconsolidated joint ventures             19.9          20.5 
Intangible assets, net                                   44.3          39.4 
Other assets                                             41.4          42.3 
                                                 ------------- -------------
TOTAL ASSETS                                        $ 2,392.8     $ 1,747.0 
                                                 ------------- -------------
                                                 ------------- -------------
 
LIABILITIES AND EQUITY                                                      
Current liabilities:                                                        
  Loans payable to banks                            $    40.1     $    76.2 
  Accounts payable                                      149.3         115.4 
  Accrued payroll                                       118.8          94.2 
  Current portion of warranties                          29.8          33.8 
  Taxes payable                                           3.8           5.7 
  Accrued expenses                                       58.7          40.9 
  Other accrued liabilities                              84.9          79.5 
                                                 ------------- -------------
  Total current liabilities                             485.4         445.7 
 
Long-term debt                                           47.0             - 
Post-retirement benefits                                438.6         430.6 
Deferred tax liabilities                                120.1          29.9 
Long-term income tax liabilities                         45.3          47.7 
Other liabilities                                        59.0          64.4 
                                                 ------------- -------------
Total Liabilities                                     1,195.4       1,018.3 
Shareholders' equity:                                                       
  Preferred stock, 4,000,000 shares authorized;                             
   none issued and outstanding                                              
  Common stock, $.01 par value, 400,000,000                                 
   shares authorized; shares issued: 77,471,174                             
   in 2013; 75,755,306 in 2012; and shares                                  
   outstanding: 61,359,025 in 2013; 62,747,151                              
   in 2012                                                0.8           0.7 
  Capital surplus                                       800.2         735.5 
  Treasury stock, at cost: 16,112,149 shares in                             
   2013; 13,008,155 shares in 2012                     (896.6)       (655.8)
  Retained earnings                                   1,371.8         718.6 
    Accumulated other comprehensive income                                  
    Foreign currency translation adjustments            (14.4)        (15.4)
    Unrealized losses on benefit plans, net of                              
     tax                                               (109.0)       (107.2)
                                                 ------------- -------------
Total shareholders' equity                            1,152.8         676.4 
Noncontrolling interests                                 44.6          52.3 
                                                 ------------- -------------
Total equity                                          1,197.4         728.7 
                                                 ------------- -------------
TOTAL LIABILITIES AND EQUITY                        $ 2,392.8     $ 1,747.0 
                                                 ------------- -------------
                                                 ------------- -------------
 
                    WABCO HOLDINGS INC. AND SUBSIDIARIES                    
           CONDENSED Q4 2013 CONSOLIDATED STATEMENT OF CASH FLOWS           
                                (Unaudited)                                 
 
                                                     Three Months Ended     
                                                        December 31,        
                                                 ---------------------------
                                                         2013          2012 
                                                 ------------- -------------
(Amounts in millions)                                                       
Operating activities:                                                       
  Net income including noncontrolling interests     $   417.6     $    62.0 
  Adjustments to reconcile net income to net cash                           
   provided by operating activities:                                        
    Depreciation                                         18.8          15.9 
    Amortization of intangibles                           1.6           3.0 
    Equity in earnings of unconsolidated joint                              
     ventures, net of dividends received                  0.5          (1.3)
 
    Non-cash stock compensation                           3.9           3.4 
    Deferred income tax (expense)/benefit               (66.2)         12.8 
    Loss on sale or disposal of property, plant                             
     and equipment                                       (0.4)          0.3 
  Changes in assets and liabilities:                                        
    Accounts receivable, net                             20.0          18.7 
    Inventories                                           8.0          15.0 
    Accounts payable                                      1.2         (29.8)
    Other accrued liabilities and taxes                  22.2         (40.6)
    Post-retirement benefits                             (3.4)          0.2 
    Other current and long-term assets                    2.1          (9.2)
    Other long-term liabilities                          (8.2)         25.9 
                                                 ------------- -------------
Net cash provided by operating activities               417.7          76.3 
                                                 ------------- -------------
Investing activities:                                                       
  Purchases of property, plant and equipment            (49.8)        (31.2)
  Investments in capitalized software                    (4.0)         (2.0)
  Short-term investments                                (55.2)            - 
                                                 ------------- -------------
Net cash used in investing activities                  (109.0)        (33.2)
                                                 ------------- -------------
Financing activities:                                                       
  Net borrowings/(repayments) of revolving credit                           
   facilities                                            47.0         (59.0)
  Repayments of capital leases                              -          (0.1)
  Net borrowings of short-term debt                      16.2           9.8 
  Purchases of treasury stock                           (94.6)        (51.4)
  Dividends to noncontrolling interest holders           (1.1)         (0.9)
  Purchase of subsidiary shares from                                        
   noncontrolling interest                                  -             - 
  Proceeds from exercise of stock options                 5.3           7.1 
                                                 ------------- -------------
Net cash used in financing activities                   (27.2)        (94.5)
                                                 ------------- -------------
Effect of exchange rate changes on cash and cash                            
 equivalents                                              3.8           1.4 
                                                 ------------- -------------
Net decrease in cash and cash equivalents               285.3         (50.0)
Cash and cash equivalents at beginning of period        187.5         225.0 
                                                 ------------- -------------
Cash and cash equivalents at end of period          $   472.8     $   175.0 
                                                 ------------- -------------
                                                 ------------- -------------
 
                    WABCO HOLDINGS INC. AND SUBSIDIARIES                    
       CONDENSED FULL YEAR 2013 CONSOLIDATED STATEMENT OF CASH FLOWS        
 
                                                     Twelve Months Ended    
                                                        December 31,        
                                                 ---------------------------
                                                         2013          2012 
                                                 ------------- -------------
(Amounts in millions)                                                       
Operating activities:                                                       
  Net income including noncontrolling interests     $   661.9     $   312.5 
  Adjustments to reconcile net income to net cash                           
   provided by operating activities:                                        
    Depreciation                                         74.6     $    65.6 
    Amortization of intangibles                          10.6     $    11.3 
    Equity in earnings/(losses) of unconsolidated                           
     joint ventures, net of dividends received            0.6     $    (3.0)
    Non-cash stock compensation                          13.6     $    14.3 
    Deferred income tax expense                         (64.6)    $    (2.9)
    Loss on sale or disposal of property, plant                             
     and equipment                                       (0.2)    $     0.3 
  Changes in assets and liabilities:                                        
    Accounts receivable, net                            (44.3)    $    (6.2)
    Inventories                                         (16.0)    $     5.7 
    Accounts payable                                     33.1     $   (23.0)
    Other accrued liabilities and taxes                  38.5     $   (37.9)
    Post-retirement benefits                             (3.4)    $    (3.5)
    Other current and long-term assets                  (28.8)    $    23.0 
 
    Other long-term liabilities                          (9.8)    $     2.1 
                                                 ------------- -------------
Net cash provided by operating activities               665.8         358.3 
                                                 ------------- -------------
Investing activities:                                                       
  Purchases of property, plant and equipment           (108.1)        (91.7)
  Investments in capitalized software                   (13.4)         (8.8)
  Short-term investments                                (55.2)            - 
  Acquisitions, net                                         -          (5.1)
                                                 ------------- -------------
Net cash used in investing activities                  (176.7)       (105.6)
                                                 ------------- -------------
Financing activities:                                                       
  Net borrowings/(repayments) of revolving credit                           
   facilities                                             1.1         (11.6)
  Borrowings of capital leases                              -           0.6 
  Net borrowings of short-term debt                       9.2           3.6 
  Purchases of treasury stock                          (243.2)       (198.3)
  Dividends to noncontrolling interest holders           (5.6)         (5.5)
  Purchase of subsidiary shares from                                        
   noncontrolling interest                               (4.6)            - 
  Proceeds from exercise of stock options                49.7          28.6 
                                                 ------------- -------------
Net cash used in financing activities                  (193.4)       (182.6)
                                                 ------------- -------------
Effect of exchange rate changes on cash and cash                            
 equivalents                                              2.1           2.5 
Net increase in cash and cash equivalents               297.8          72.6 
Cash and cash equivalents at beginning of period        175.0         102.4 
                                                 ------------- -------------
Cash and cash equivalents at end of period          $   472.8     $   175.0 
                                                 ------------- -------------
                                                 ------------- -------------
Cash paid during the period for:                                            
  Interest                                          $     0.3     $     1.1 
  Income taxes                                      $    45.2     $    30.3 
Non cash items for the period:                                              
  Treasury stock purchase accrual                   $       -     $     2.5 
 
                            WABCO HOLDINGS INC.                             
                 Q4 2013 Data Supplement Sheet (Unaudited)                  
 
                                     Quarter Ended December 31,             
 
                                   % of               % of                  
                                 Sales/             Sales/            % Chg 
(Amounts in millions,               Adj                Adj  Chg vs.     vs. 
 except per share data)    2013   Sales       2012   Sales     2012    2012 
                        -------- ------- ---------- ------- -------- -------
Sales                                                                       
-----------------------                                                     
Reported                $ 720.5          $   596.5          $ 124.0    20.8%
  Foreign exchange                                                          
   translational                                                            
   effects                (10.3)                 -            (10.3)        
                        --------         ----------         --------        
Adjusted Sales          $ 710.2          $   596.5          $ 113.7    19.1%
                        --------         ----------         --------        
                        --------         ----------         --------        
 
Gross Profit                                                                
-----------------------                                                     
Reported                $ 205.3    28.5% $   175.2    29.4% $  30.1    17.2%
  Streamlining costs        2.7                1.5              1.2         
  Sepa
ration costs          0.2                0.2                -         
                        --------         ----------         --------        
Performance Gross                                                           
 Profit                 $ 208.2    28.9% $   176.9    29.7% $  31.3    17.7%
 
  Foreign exchange                                                          
   translational                                                            
   effects                 (5.4)                 -             (5.4)        
                        --------         ----------         --------        
Adjusted Gross Profit   $ 202.8    28.6% $   176.9    29.7% $  25.9    14.6%
                        --------         ----------         --------        
                        --------         ----------         --------        
 
Selling,                                                                    
 Administrative,                                                            
 Product Engineering                                                        
 Expenses and Other                                                         
-----------------------                                                     
Reported                $ 128.5    17.8% $   106.2    17.8% $  22.3    21.0%
  Streamlining costs       (3.5)              (3.8)             0.3         
  Separation costs         (3.3)              (0.5)            (2.8)        
                        --------         ----------         --------        
Performance Selling,                                                        
 Administrative,                                                            
 Product Engineering                                                        
 Expenses and Other     $ 121.7    16.9% $   101.9    17.1% $  19.8    19.4%
 
  Foreign exchange                                                          
   translational                                                            
   effects                 (3.3)                 -             (3.3)        
                        --------         ----------         --------        
Adjusted Selling,                                                           
 Administrative,                                                            
 Product Engineering                                                        
 Expenses and Other     $ 118.4    16.7% $   101.9    17.1% $  16.5    16.2%
                        --------         ----------         --------        
                        --------         ----------         --------        
 
Operating Income                                                            
-----------------------                                                     
Reported                $  76.8    10.7% $    69.0    11.6% $   7.8    11.3%
  Streamlining costs        6.2                5.3              0.9         
  Separation costs          3.5                0.7              2.8         
                        --------         ----------         --------        
Performance Operating                                                       
 Income                 $  86.5    12.0% $    75.0    12.6%    11.5    15.3%
 
  Foreign exchange                                                          
   translational                                                            
   effects                 (2.1)                 -             (2.1)        
                        --------         ----------         --------        
Adjusted Operating                                                          
 Income                 $  84.4    11.9% $    75.0    12.6% $   9.4    12.5%
                        --------         ----------         --------        
                        --------         ----------         --------        
 
EBIT (Earnings Before                                                       
 Interest and Taxes)                                                        
-----------------------                                                     
Reported Operating                                                          
 Income/(Loss)          $  76.8          $    69.0          $   7.8         
  Equity in Income of                                                       
   Unconsolidated Joint                                                     
   Venture                  4.9                4.4              0.5         
  Other non-operating                                                       
   expense, net             4.0               (2.9)             6.9         
  European Commission                                                       
   fine reimbursement     279.5                  -            279.5         
  Net income                                                                
   attributable to                                                          
   noncontrolling                                                           
   interest                (1.3)              (2.3)             1.0         
                        --------         ----------         --------        
 
EBIT                    $ 363.9    50.5% $    68.2    11.4% $ 295.7   433.6%
 
  Streamlining costs        6.2                5.3              0.9         
  Separation costs         (0.7)               4.3             (5.0)        
  European Commission                                                       
   fine reimbursement    (279.5)                 -           (279.5)        
                        --------         ----------         --------        
Performance EBIT                                                            
 (Earnings Before                                                           
 Interest and Taxes)    $  89.9    12.5% $    77.8    13.0% $  12.1    15.5%
 
Pre-Tax Income                                                              
-----------------------                                                     
EBIT                    $ 363.9          $    68.2          $ 295.7         
  Interest                                                                  
   (expense)/income,                                                        
   net                      5.6               (0.4)             6.0         
                        --------         ----------         --------        
 
Pre-Tax Income          $ 369.5          $    67.8          $ 301.7         
 
  Streamlining costs        6.2                5.3              0.9         
  Separation costs         (5.1)               4.3             (9.4)        
  European Commission                                                       
   fine reimbursement    (279.5)                 -           (279.5)        
                        --------         ----------         --------        
Performance Pre-Tax                                                         
 Income                 $  91.1          $    77.4          $  13.7         
 
  Tax rate on a                                                             
   performance basis       11.5%              10.1%                         
 
Net Income Attributable                                                     
 to Company                                                                 
-----------------------                                                     
Reported Net Income                                                         
 Attributable to                                                            
 Company                $ 416.3          $    59.7          $ 356.6         
  Streamlining cost,                                                        
   net of tax               5.4                4.5              0.9         
  Tax items               (56.3)               1.3            (57.6)        
  Separation costs, net                                                     
   of tax and                                                               
   separation related                                                       
   taxes                   (5.3)               4.1             (9.4)        
  European Commission                                                       
   fine reimbursement    (279.5)                 -           (279.5)        
                        --------         ----------         --------        
Performance Net Income                                                      
 Attributable to                                                            
 Company                $  80.6          $    69.6          $  11.0         
                        --------         ----------         --------        
                        --------         ----------         --------        
 
Performance Net Income                                                      
 Attributable to                                                            
 Company per Diluted                                                        
 Common Share           $  1.29          $    1.08                  
        
 
Common Shares                                                               
 Outstanding - Diluted     62.6               64.4                          
 
------------------------------------------------------------                
Incremental Gross                                                           
Profit and Operating      Gross          Operating                          
Income Margin            Profit             Income                          
-----------------------                                                     
Increase in adjusted                                                        
 sales from '12           113.7              113.7                          
Increase in adjusted                                                        
 income from '12           25.9                9.4                          
                        --------         ----------                         
Incremental Income as a                                                     
 % of Sales                22.8%               8.4%                         
YoY Transactional                                                           
 Foreign Exchange (FX)                                                      
 Impact                                       13.1                          
                                         ----------                         
Increase in adjusted                                                        
 income from '12                                                            
 excluding                                                                  
 transactional FX                                                           
 impact                                       22.5                          
Incremental income                                                          
 excluding                                                                  
 transactional FX as a                                                      
 % of Sales                                   19.8%                         
------------------------------------------------------------                
 
Note: The presentation of the performance measures above are not in         
 conformity with generally accepted accounting principles (GAAP). These     
 measures may not be comparable to similar measures of other companies as   
 not all companies calculate these measures in the same manner.             
 
                            WABCO HOLDINGS INC.                             
        Twelve Months Ended December 31, 2013 Data Supplement Sheet         
                                (Unaudited)                                 
 
                                  Twelve Months Ended December 31,          
 
                                    % of               % of                 
                                  Sales/             Sales/           % Chg 
(Amounts in millions,                Adj                Adj  Chg vs.    vs. 
 except per share data)     2013   Sales       2012   Sales     2012   2012 
                        --------- ------- ---------- ------- -------- ------
Sales                                                                       
-----------------------                                                     
Reported                $2,720.5          $ 2,477.4          $ 243.1    9.8%
  Foreign exchange                                                          
   translational                                                            
   effects                 (11.7)                 -            (11.7)       
                        ---------         ----------         --------       
Adjusted Sales          $2,708.8          $ 2,477.4          $ 231.4    9.3%
                        ---------         ----------         --------       
                        ---------         ----------         --------       
 
Gross Profit                                                                
-----------------------                                                     
Reported                $  809.1    29.7% $   740.2    29.9% $  68.9    9.3%
  Streamlining costs         6.9                5.2              1.7        
  Separation costs           1.0                0.8              0.2        
                        ---------         ----------         --------       
Performance Gross                                                           
 Profit                 $  817.0    30.0% $   746.2    30.1% $  70.8    9.5%
 
  Foreign exchange                                                          
   translational                                                            
   effects                 (11.2)                 -            (11.2)       
                        ---------         ----------         --------       
Adjusted Gross Profit   $  805.8    29.7% $   746.2    30.1% $  59.6    8.0%
                        ---------         ----------         --------       
                        ---------         ----------         --------       
 
Selling,                                                                    
 Administrative,                                                            
 Product Engineering                                                        
 Expenses and Other                                                         
-----------------------                                                     
Reported                $  477.2    17.5% $   415.7    16.8% $  61.5   14.8%
  Streamlining costs       (11.1)              (7.7)            (3.4)       
  Separation costs          (4.6)              (1.7)            (2.9)       
  UK pension adjustment        -                4.3             (4.3)       
                        ---------         ----------         --------       
Performance Selling,                                                        
 Administrative,                                                            
 Product Engineering                                                        
 Expenses and Other     $  461.5    17.0% $   410.6    16.6% $  50.9   12.4%
 
  Foreign exchange                                                          
   translational                                                            
   effects                  (7.5)                 -             (7.5)       
                        ---------         ----------         --------       
Adjusted Selling,                                                           
 Administrative,                                                            
 Product Engineering                                                        
 Expenses and Other     $  454.0    16.8% $   410.6    16.6% $  43.4   10.6%
                        ---------         ----------         --------       
                        ---------         ----------         --------       
 
Operating Income                                                            
-----------------------                                                     
Reported                $  331.9    12.2% $   324.5    13.1% $   7.4    2.3%
  Streamlining costs        18.0               12.9              5.1        
  Separation costs           5.5                2.5              3.0        
  UK pension adjustment        -               (4.3)             4.3        
                        ---------         ----------         --------       
Performance Operating                                                       
 Income                 $  355.4    13.1% $   335.6    13.5% $  19.8    5.9%
 
  Foreign exchange                                                          
   translational                                                            
   effects                  (3.7)                 -             (3.7)       
                        ---------         ----------         --------       
Adjusted Operating                                                          
 Income                 $  351.7    13.0% $   335.6    13.5% $  16.1    4.8%
                        ---------         ----------         --------       
                        ---------         ----------         --------       
 
EBIT (Earnings Before                                                       
 Interest and Taxes)                                                        
-----------------------                                                     
Reported Operating                                                          
 Income                 $  331.9          $   324.5          $   7.4        
  Equity in Income of                                                       
   Unconsolidated Joint                                                     
   Venture                  17.7               18.1             (0.4)       
  Other non-operating                                                       
   expense, net              6.9               (5.0)            11.9        
  European Commission                                                       
   fine reimbursement      279.5                  -            279.5        
  Net income                                                                
   attributable to                                                          
   noncontrolling                                                           
   interest                 (8.7)             (10.5)             1.8        
                        ---------         ----------         --------       
 
EBIT                    $  627.3    23.1% $   327.1    13.2% $ 300.2   91.8%
 
  Streamlining costs    $   18.0               12.9              5.1        
  Separation costs          (1.4)               7.3             (8.7)       
  European Commission                                                       
   fine reimbursement     (279.5)                 -           (279.5)       
  UK pension adjustment        -               (4.3)             4.3        
                        ---------         ----------         --------       
Performance EBIT                                                            
 (Earnings Before                                                           
 Interest and Taxes)    $  364.4    13.4% $   343.0    13.8% $  21.4    6.2%
 
Pre-Tax Income/(Loss)                                                       
-----------------------                                                     
EBIT                    $  627.3          $   327.1          $ 300.2        
  Interest expense, net      4.9               (1.5)             6.4        
                        ---------         ----------         --------       
 
Pre-Tax Income/(Loss)   $  632.2          $   325.6          $ 306.6        
 
  Streamlining costs        18.0               12.9              5.1        
  Separation costs          (5.8)               7.3            (13.1)       
  European Commission                                                       
   fine reimbursement     (279.5)                 -           (279.5)       
  UK pension adjustment        -               (4.3)             4.3        
                        ---------         ----------         --------       
Performance Pre-Tax                                                         
 Income                 $  364.9          $   341.5          $  23.4        
 
  Tax rate on a                                                             
   performance basis        13.0%              14.6%                        
 
Net Income Attributable                                                     
 to Company                                                                 
-----------------------                                                     
Reported Net Income                                                         
 Attributable to                                                            
 Company                $  653.2          $   302.0          $ 351.2        
  Streamlining cost,                                                        
   net of tax               14.1               11.1              3.0        
  Tax items                (63.7)             (24.7)           (39.0)       
  Separation costs, net                                                     
   of tax and                                                               
   separation related                                                       
   taxes                    (6.7)               6.4            (13.1)       
  European Commission                                                       
   fine reimbursement     (279.5)                 -           (279.5)       
  UK pension                                                                
   adjustment, net of                                                       
   tax                         -               (3.2)             3.2        
                        ---------         ----------         --------       
Performance Net Income  $  317.4          $   291.6          $  25.8        
                        ---------         ----------         --------       
                        ---------         ----------         --------       
 
Performance Net Income                                                      
 per Diluted Common                                                         
 Share                  $   5.01          $    4.46                         
 
Common Shares                                                               
 Outstanding - Diluted      63.4               65.3                         
 
-------------------------------------------------------------               
Incremental Gross                                                           
Profit and Operating       Gross          Operating                         
Income Margin             Profit             Income                         
-----------------------                                                     
Increase in adjusted                                                        
 sales from '12            231.4              231.4                         
Increase in adjusted                                                        
 income from '12            59.6               16.1                         
                        ---------         ----------                        
Incremental Income as a                                                     
 % of Sales                 25.7%               7.0%                        
YoY Transactional                                                           
 Foreign Exchange (FX)                                                      
 Impact                                        40.9                         
                                          ----------                        
Increase in adjusted                                                        
 income from '12                                                            
 excluding                                                                  
 transactional FX                                                           
 impact                                        57.0                         
Incremental income                                                          
 excluding                                                                  
 transactional FX as a                                                      
 % of Sales                                    24.6%                        
-------------------------------------------------------------               
 
Note: The presentation of the performance measures above are not in         
 conformity with generally accepted accounting principles (GAAP). These     
 measures may not be comparable to similar measures of other companies as   
 not all companies calculate these measures in the same manner.             
 
                            WABCO HOLDINGS INC.                             
                    Reconciliation of Net Cash Provided                     
                 By Operating Activities to Free Cash Flow                  
                                (Unaudited)                                 
 
                                   Three Months Ended   Twelve Months Ended 
(Amounts in millions)                 December 31,         December 31,     
                                   ------------------- ---------------------
                                       2013      2012       2013       2012 
                                   --------- --------- ---------- ----------
 
Net Cash Provided by Operating                                              
 Activities                        $  417.7  $   76.3   $  665.8   $  358.3 
 
Deductions or Additions to                                                  
 Reconcile to Free Cash Flow:                                               
Net purchases of property, plant,                                           
 equipment and computer software      (53.8)    (33.2)    (121.5)    (100.5)
                                   --------- --------- ---------- ----------
 
Free Cash Flow                     $  363.9  $   43.1   $  544.3   $  257.8 
                                   --------- --------- ---------- ----------
                                   --------- --------- ---------- ----------
 
  Less: EC fine reimbursement (A)     283.7         -      283.7          - 
  Less: Streamlining & separation                                           
   payments                            (2.9)     (5.8)     (20.1)     (16.5)
                                   --------- --------- ---------- ----------
 
Free Cash Flow excluding                                                    
 streamlining & separation                                                  
 payments                          $   83.1  $   48.9   $  280.7   $  274.3 
                                   --------- --------- ---------- ----------
                                   --------- --------- ---------- ----------
 
(A) Represents 205.8 million Euro reimbursement from EC made on Oct 28th,   
 2013 translated at a Euro to USD rate of approx. 1.37855 on the date of    
 payment.                                                                   
 
Note: This statement reconciles net cash provided by operating activities   
 to free cash flow. Management uses free cash flow and free cash flow       
 excluding streamlining and separation payments, which are not defined by   
 US GAAP, to measure the Company's operating performance. Free cash flow    
 excluding streamlining and separation payments is also one of the several  
 measures used to determine incentive compensation for certain employees.   
 
  Reconciliation of GAAP to Non-GAAP Financial Measures for Full Year 2014  
                                   Guidance                                 
                                 (Unaudited)                                
 
(Amounts in millions, except per share data)                                
                                                     Full Year 2014 Guidance
                                                    ------------------------
 
Operating Income                                                            
---------------------------------------------------                         
 
Reported Operating Income Margin                               12.4% - 13.2%
  Streamlining cost, impact to margin                                   0.2%
  Separation costs, impact to margin                                    0.2%
                                                    ------------------------
Performance Operating Income Margin                            12.8% - 13.6%
                                                    ------------------------
                                                    ------------------------
 
Net Income Attributable to Company                                          
---------------------------------------------------                         
 
Reported Net Income Attributable to Company                  $291.5 - $322.0
  Streamlining cost, net of tax                                         12.8
  Tax items                                                             18.0
  Separation costs, net of tax and separation                               
   related taxes                                                         1.0
                                                    ------------------------
Performance Net Income Attributable to Company               $323.3 - $353.8
                                                    ------------------------
                                                    ------------------------
 
Reported Net Income Attributable to Company per                             
 Diluted Common Share                                          $4.78 - $5.28
 
Performance Net Income Attributable to Company per                          
 Diluted Common Share                                          $5.30 - $5.80
 
Diluted common shares outstanding                                 approx. 61
 
Note: The presentation of performance net income and performance net income 
 per diluted common share is not in conformity with generally accepted      
 accounting principles (GAAP). These measures may not be comparable to      
 similar measures of other companies as not all companies calculate these   
 measures in the same manner.                                               
----------------------------------------------------------------------------

Contacts: Media, investors and analysts contact: WABCO Holdings Inc. Christian Fife +1 732 369 7465 christian.fife@wabco-auto.com www.wabco-auto.com

Sponsored Links
Advertisement
Advertisements
Sponsored Links
Advertisement