FN2 Earnings Intelligence
Westinghouse Air Brake Technologies Corporation ratios
Westinghouse Air Brake Technologies Corporation (WAB) Ratios (annual) derived from persisted SEC financial facts.
Key Stats
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Market Cap | - | - | - | - | - | - | - |
| - Cash | $473 | $541 | $620 | $715 | $789 | - | - |
| + Debt | - | - | - | - | - | - | - |
| Enterprise Value | - | - | - | - | - | - | - |
| Revenue | $7,822 | $8,362 | $9,677 | $10,387 | $11,167 | $12,506.9 | $13,374.5 |
| % Growth | 3.5% | 6.9% | 15.7% | 7.3% | 7.5% | 12.0% | 6.9% |
| Gross Profit | $2,369 | $2,540 | $2,944 | $3,366 | $3,806 | - | - |
| % Margin | 30.3% | 30.4% | 30.4% | 32.4% | 34.1% | - | - |
| EBITDA | $1,367 | $1,490 | $1,797 | $2,112 | $2,294 | - | - |
| % Margin | 17.5% | 17.8% | 18.6% | 20.3% | 20.5% | - | - |
| Net Income | $558 | $633 | $815 | $1,056 | $1,170 | - | - |
| % Margin | 7.1% | 7.6% | 8.4% | 10.2% | 10.5% | - | - |
| Diluted EPS | $2.96 | $3.46 | $4.53 | $6.04 | $6.83 | $10.83 | $12.37 |
| % Growth | 36.4% | 16.9% | 30.9% | 33.3% | 13.1% | 58.5% | 14.2% |
| Operating Cash Flow | $1,073 | $1,038 | $1,201 | $1,834 | $1,759 | - | - |
| CapEx | $130 | $149 | $186 | $207 | $260 | - | - |
| Free Cash Flow | $943 | $889 | $1,015 | $1,627 | $1,499 | - | - |
Historical market capitalization is not persisted, so Market Cap and Enterprise Value remain unavailable rather than mixing today's market value into prior periods.
Income Statement
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 | 12/31/2026 est. | 12/31/2027 est. |
|---|---|---|---|---|---|---|---|
| Revenue | $7,822 | $8,362 | $9,677 | $10,387 | $11,167 | $12,506.9 | $13,374.5 |
| Gross Profit | $2,369 | $2,540 | $2,944 | $3,366 | $3,806 | - | - |
| EBITDA | $1,367 | $1,490 | $1,797 | $2,112 | $2,294 | - | - |
| Net Income | $558 | $633 | $815 | $1,056 | $1,170 | - | - |
| Diluted EPS | $2.96 | $3.46 | $4.53 | $6.04 | $6.83 | $10.83 | $12.37 |
Balance Sheet
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $473 | $541 | $620 | $715 | $789 |
| Short-term Debt | - | - | - | - | - |
| Long-term Debt | $4,056 | $3,751 | $3,288 | $3,480 | $4,291 |
| Total Debt | - | - | - | - | - |
Cash Flow
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $1,073 | $1,038 | $1,201 | $1,834 | $1,759 |
| Capital Expenditure | $130 | $149 | $186 | $207 | $260 |
| Free Cash Flow | $943 | $889 | $1,015 | $1,627 | $1,499 |
Ratios
USD in millions, except per-share values and percentages.
| Metric | 12/31/2021 | 12/31/2022 | 12/31/2023 | 12/31/2024 | 12/31/2025 |
|---|---|---|---|---|---|
| Revenue Growth | 3.5% | 6.9% | 15.7% | 7.3% | 7.5% |
| Gross Margin | 30.3% | 30.4% | 30.4% | 32.4% | 34.1% |
| EBITDA Margin | 17.5% | 17.8% | 18.6% | 20.3% | 20.5% |
| Net Margin | 7.1% | 7.6% | 8.4% | 10.2% | 10.5% |
| FCF Margin | 12.1% | 10.6% | 10.5% | 15.7% | 13.4% |
| Diluted EPS Growth | 36.4% | 16.9% | 30.9% | 33.3% | 13.1% |