STAMFORD, Conn.,
Oct. 24,
2024 /PRNewswire/ -- Tronox Holdings plc (NYSE:TROX)
("Tronox" or the "Company"), the world's leading integrated
manufacturer of titanium dioxide ("TiO2") pigment, today
reported its financial results for the quarter ending September 30, 2024, as follows:
Third Quarter 2024 Financial Highlights:
- Produced revenue of $804 million,
a 21% increase compared to the prior year, or a 2% decrease
compared to the prior quarter
- Generated income from operations of $54
million, and a net loss of $25
million; adjusted net loss was $21
million (non-GAAP)
- GAAP diluted loss per share was $0.16; Adjusted diluted loss per share was
$0.13 (non-GAAP)
- Delivered Adjusted EBITDA of $143
million and an Adjusted EBITDA margin of 17.8%
(non-GAAP)
- Invested $101 million in capital
expenditures in the quarter, primarily in the previously announced
mining extension projects in South
Africa
- Returned $61 million to
shareholders in the nine months ending September 30, 2024 in the form of
dividends
Q4 2024 Outlook:
- TiO2 volumes expected to decline approximately
10-15% compared to Q3 2024 (flat to mid single-digit increase
compared to Q4 2023)
- Zircon volumes expected to be flat to slightly down compared to
Q3 2024 (double-digit increase compared to Q4 2023)
- Adjusted EBITDA expected to be $120-135 million and Adjusted EBITDA margin to be
in the high-teens
This outlook is based on Tronox's views on current
global economic activity and is subject to changes and impacts
associated with the macroeconomic conditions, global supply chain,
and inflation-related challenges, among others.
Note: For the Company's guidance with respect to fourth
quarter 2024 non-GAAP measures, we are not able to provide without
unreasonable effort the most directly comparable GAAP financial
measure, or reconciliation to such GAAP financial measure, because
certain items that impact such measures are uncertain, out of the
Company's control or cannot be reasonably
predicted.
Summary of Select Financial Results for the Quarter
Ending September 30, 2024
|
($M unless otherwise noted)
|
|
Q3 2024
|
Q3 2023
|
Y-o-Y % ∆
|
Q2 2024
|
Q-o-Q % ∆
|
Revenue
|
|
$804
|
$662
|
21 %
|
$820
|
(2) %
|
TiO2
|
|
$616
|
$558
|
10 %
|
$653
|
(6) %
|
Zircon
|
|
$74
|
$33
|
124 %
|
$85
|
(13) %
|
Other products
|
$114
|
$71
|
61 %
|
$82
|
39 %
|
Income from
operations
|
|
$54
|
$32
|
69 %
|
$76
|
(29) %
|
Net (Loss)
Income
|
|
($25)
|
($14)
|
n/m
|
$10
|
n/m
|
Net (Loss) Income
attributable to Tronox
|
($25)
|
($14)
|
n/m
|
$16
|
n/m
|
GAAP diluted (loss)
earnings per share
|
($0.16)
|
($0.09)
|
n/m
|
$0.10
|
n/m
|
Adjusted diluted (loss)
earnings per share
|
($0.13)
|
($0.08)
|
n/m
|
$0.07
|
n/m
|
Adjusted
EBITDA
|
|
$143
|
$116
|
23 %
|
$161
|
(11) %
|
Adjusted EBITDA Margin %
|
|
17.8 %
|
17.5 %
|
30 bps
|
19.6 %
|
(180)
bps
|
Free cash
flow
|
|
($14)
|
($37)
|
n/m
|
$84
|
n/m
|
|
|
|
|
|
|
|
|
Y-o-Y % ∆
|
Q-o-Q % ∆
|
|
Volume
|
Price / Mix
|
FX
|
Volume
|
Price / Mix
|
FX
|
TiO2
|
12 %
|
(2) %
|
0 %
|
(7) %
|
1 %
|
0 %
|
Zircon
|
134 %
|
(10) %
|
—
|
(12) %
|
(1) %
|
—
|
CEO's Remarks and Outlook
Chief
Executive Officer John D. Romano
commented, "Tronox's third quarter results demonstrated continued
demand recovery compared to the prior year, though ultimately came
in below our expectations as a result of softer than anticipated
market conditions as the pace of the recovery slowed late in the
quarter. Orders in North America
and Latin America met our
expectations, while demand in Europe and Asia
Pacific was softer than forecasted in the last month of the
quarter. Our TiO2 volumes declined 7% sequentially,
outside our guidance of a 2-4% decrease compared to the second
quarter. Zircon volumes declined 12% sequentially, below our
expectation of relatively flat volumes compared to the second
quarter, due partially to orders rolling from the third quarter to
the fourth quarter as well as weaker than expected demand in
China.
"On operations, we successfully achieved our
targeted average production utilization rate of ~80% for the
quarter. However, we have not yet seen the benefit of the lower
cost inventory flowing through due to weaker than forecasted
demand. The impacts from a weaker market environment along with
higher freight costs drove the miss relative to our previously
guided range of $145-165 million,
resulting in a third quarter Adjusted EBITDA of $143 million and an Adjusted EBITDA margin of
17.8%. Lower sales volume also drove higher finished goods
inventory, resulting in a neutral impact from working capital in
the quarter."
Mr. Romano added, "Looking ahead to the fourth
quarter, we anticipate North
America, Europe and
China will experience higher
seasonal demand declines based on current customer sentiment, and
we therefore expect TiO2 volumes to decline 10-15% from
the third quarter. We expect zircon demand to be flat to slightly
down compared to the third quarter. Additionally, our expectations
for pricing improvement in the fourth quarter have moderated from
our previous forecasts, reflecting current demand and competitive
dynamics. We expect our operating rates to remain in the 80% range,
driving an improvement in our cost structures and fixed cost
absorption and expect to start to see the benefit of the sale of
lower cost tons in the quarter. We will also continue to evaluate
opportunities for additional cost efficiencies. As a result of
these market and operational assumptions, combined with recent
unfavorable exchange rate moves, we expect fourth quarter Adjusted
EBITDA to be between $120-135 million
and our Adjusted EBITDA margin to be in the high teens range."
Mr. Romano concluded, "Our third quarter results
are not indicative of our earnings potential or our ability to
deliver industry-leading results. There are significant positive
tailwinds building for Tronox. From a macro standpoint, continued
market recovery in the medium and long term will be aided by
interest rate cuts, stimulus measures and anti-dumping
investigations. Trade defense investigations are currently ongoing
in the European Union, India,
Brazil, and the Kingdom of Saudi Arabia. Additionally, as
demand recovers, we expect to see operating cost improvements from
higher production rates and will continue to evaluate further cost
reduction opportunities. We are confident in our ability to
capitalize on the opportunities ahead and deliver significant value
for our shareholders. I would like to take this opportunity to
thank the Tronox team for their dedication to operating safely and
their steadfast commitment to fulfilling our customers'
needs."
Third Quarter 2024
Results
(Comparisons are to prior year (Q3 2024 vs. Q3
2023) unless otherwise noted)
The Company recorded third quarter revenue of
$804 million, an increase of 21%
primarily driven by higher TiO2, zircon and other
product volumes, partially offset by lower pricing.
Revenue from TiO2 sales was
$616 million, an increase of 10%
driven by a 12% increase in volumes, partially offset by a 2%
decrease in average selling prices including mix. Sequentially,
TiO2 sales decreased 6%, driven by a 7% decrease in
sales volumes, partially offset by a 1% increase in average selling
prices including mix.
Zircon revenue increased 124% to $74 million, driven by a 134% increase in volume,
partially offset by a 10% decrease in average selling prices
including mix. Sequentially, zircon revenue decreased 13%, driven
by a 12% decrease in volumes and a 1% decrease in average selling
prices including mix.
Revenue from other products was $114 million, an increase of 61% year-over-year
due to opportunistic sales of ilmenite and heavy mineral
concentrate tailings. Sequentially, revenue from other products
increased 39%.
Net loss attributable to Tronox in the quarter
was $25 million, or a loss of
$0.16 per diluted share, compared to
net loss attributable to Tronox of $14
million, or a loss of $0.09
per diluted share in the year-ago period. Adjusted net loss
attributable to Tronox (non-GAAP) was $21
million, or a loss of $0.13
per diluted share.
Adjusted EBITDA of $143
million represented a 23% increase, driven primarily by
higher sales volumes and improved production costs, partially
offset by product pricing and mix impacts, other company costs,
exchange rates and freight costs. Adjusted EBITDA margin was
17.8%.
Sequentially, Adjusted EBITDA decreased 11% due
to headwinds from higher production costs, exchange rates, and
freight costs, partially offset by tailwinds from higher sales
volumes and product pricing and mix impacts.
The Company's selling, general and administrative
expenses were $74 million for the
quarter, an increase of 19%. Tronox's net interest expense in the
quarter was $39 million.
Depreciation, depletion and amortization expense was $70 million.
Balance Sheet, Cash Flow and Capital
Allocation
Tronox ended the quarter with $2.8 billion of total debt, $2.7 billion of net debt and a net leverage ratio
of 5.0x on a trailing twelve-month basis. Available liquidity at
the end of the quarter totaled $668
million, including $167
million in cash and cash equivalents and $501 million available under our revolving credit
agreements. During the third quarter, the company refinanced its
existing term loan due March 2029
with a new 7-year term loan due September
2031, extending the Company's debt maturity profile and
further optimizing its capital structure following the successful
repricing and extension of its other term loan tranche completed in
April. With the completion of the latest refinancing, the next
significant debt maturity for the Company is not until 2029. Tronox
does not have any financial covenants on its term loans or
bonds.
Free cash flow for the quarter was a use of
$14 million. Capital expenditures
were $101 million, including
investments in the Company's key capital projects to extend
existing mines reaching their end of life and sustain the Company's
vertical integration benefit. The Company returned $20 million to shareholders in the form of
dividends in the quarter.
Webcast Conference Call
Tronox will
conduct a webcast conference call on Friday,
October 25, 2024, at 8:00 AM
ET (New York). The
live call is open to the public via internet broadcast and
telephone.
Internet Broadcast:
http://investor.tronox.com
Dial-in Telephone Numbers:
United States: +1 (800) 549-8228
International: +44 80 0279 7040
Conference ID: 99615
Conference Call Presentation Slides will be used
during the conference call and made available on our website:
http://investor.tronox.com
Conference Call Replay: Available via the internet and
telephone beginning on October 25,
2024, by 12:00 PM ET, until October 31, 2024, 11:59 PM
ET.
Internet Replay:
http://investor.tronox.com
Replay Dial-in Telephone Numbers:
US Toll Free: +1 (888)
660-6264
International: +44 20 8609 4320
Replay Access Code: 99615 #
About Tronox
Tronox Holdings plc is one of the world's
leading producers of high-quality titanium products, including
titanium dioxide pigment, specialty-grade titanium dioxide products
and high-purity titanium chemicals, and zircon. We mine
titanium-bearing mineral sands and operate upgrading facilities
that produce high-grade titanium feedstock materials, pig iron and
other minerals, including the rare earth-bearing mineral, monazite.
With approximately 6,500 employees across six continents, our rich
diversity, unmatched vertical integration model, and unparalleled
operational and technical expertise across the value chain,
position Tronox as the preeminent titanium dioxide producer in the
world. For more information about how our products add brightness
and durability to paints, plastics, paper and other everyday
products, visit tronox.com.
Cautionary Statement about Forward-Looking
Statements
Statements in this release that are not
historical are forward-looking statements within the meaning of the
U.S. Private Securities Litigation Reform Act of 1995. These
forward-looking statements, which are subject to known and unknown
risks, uncertainties and assumptions about us, may include
projections of our future financial and operational performance,
anticipated completion of extensions and upgrades to our mining
operations, anticipated trends in our business and industry,
including trade defense measures, anticipated costs, benefits and
timing of capital projects including planned mining expansions, the
Company's anticipated capital allocation strategy including future
capital expenditures, and our sustainability goals, commitments and
programs. These statements are only predictions based on our
current expectations and projections about future events. There are
important factors that could cause our actual results, level of
activity, performance, actual costs, benefits and timing of capital
projects, or achievements to differ materially from the results,
level of activity, performance, anticipated costs, benefits and
timing of capital projects, or achievements expressed or implied by
the forward-looking statements. Significant risks and uncertainties
may relate to, but are not limited to, macroeconomic conditions;
inflationary pressures and energy costs; currency movements;
political instability, including the ongoing conflicts in
Eastern Europe and the
Middle East and any expansion of
such conflicts, and other geopolitical events; supply chain
disruptions; market conditions and price volatility for titanium
dioxide, zircon and other feedstock materials, as well as global
and regional economic downturns, that adversely affect the demand
for our end-use products; disruptions in production at our mining
and manufacturing facilities; and other financial, economic,
competitive, environmental, political, legal and regulatory
factors, including trade defense measures. These and other risk
factors are discussed in the Company's filings with the Securities
and Exchange Commission.
Moreover, we operate in a very competitive and
rapidly changing environment. New risks and uncertainties emerge
from time to time, and it is not possible for our management to
predict all risks and uncertainties, nor can management assess the
impact of all factors on our business or the extent to which any
factor, or combination of factors, may cause actual results to
differ materially from those contained in any forward-looking
statements. Although we believe the expectations reflected in the
forward-looking statements are reasonable, we cannot guarantee
future results, level of activity, performance, synergies or
achievements. Neither we nor any other person assumes
responsibility for the accuracy or completeness of any of these
forward-looking statements. You should not rely upon
forward-looking statements as predictions of future events. Unless
otherwise required by applicable laws, we undertake no obligation
to update or revise any forward-looking statements, whether because
of new information or future developments.
Use of Non-GAAP Information
To provide investors
and others with additional information regarding the financial
results of Tronox Holdings plc, we have disclosed in this release
certain non-U.S. GAAP operating performance measures of EBITDA,
Adjusted EBITDA, Adjusted EBITDA margin and Adjusted net income
attributable to Tronox, including its presentation on a per share
basis, a non-U.S. GAAP liquidity measure of Free Cash Flow and net
leverage ratio on a trailing twelve-month basis. These non-U.S.
GAAP financial measures are a supplement to and not a substitute
for or superior to, the Company's results presented in accordance
with U.S. GAAP. The non-U.S. GAAP financial measures
presented by the Company may be different from non-U.S. GAAP
financial measures presented by other companies. Specifically, the
Company believes the non-U.S. GAAP information provides useful
measures to investors regarding the Company's financial performance
by excluding certain costs and expenses that the Company believes
are not indicative of its core operating results. The
presentation of these non-U.S. GAAP financial measures is not meant
to be considered in isolation or as a substitute for results or
guidance prepared and presented in accordance with U.S. GAAP.
A reconciliation of the non-U.S. GAAP financial measures to U.S.
GAAP results is included herein.
Investor Relations and Media Contact: Jennifer Guenther
+1.646.960.6598 (Investor Relations)
+1.203.705.3701 extension: 103701 (Media)
TRONOX HOLDINGS
PLC
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS (U.S. GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
sales
|
$
804
|
|
$
662
|
|
$
2,398
|
|
$
2,164
|
Cost of goods
sold
|
676
|
|
568
|
|
2,000
|
|
1,780
|
Gross
profit
|
128
|
|
94
|
|
398
|
|
384
|
Selling, general and
administrative expenses
|
74
|
|
62
|
|
227
|
|
206
|
Income from
operations
|
54
|
|
32
|
|
171
|
|
178
|
Interest
expense
|
(42)
|
|
(42)
|
|
(126)
|
|
(113)
|
Interest
income
|
3
|
|
4
|
|
9
|
|
10
|
Loss on extinguishment
of debt
|
(3)
|
|
—
|
|
(3)
|
|
—
|
Other (expense) income,
net
|
(11)
|
|
—
|
|
7
|
|
6
|
Income (Loss) before
income taxes
|
1
|
|
(6)
|
|
58
|
|
81
|
Income tax
provision
|
(26)
|
|
(8)
|
|
(82)
|
|
(339)
|
Net
loss
|
(25)
|
|
(14)
|
|
(24)
|
|
(258)
|
Net (loss) income
attributable to noncontrolling interest
|
—
|
|
—
|
|
(6)
|
|
2
|
Net loss
attributable to Tronox Holdings plc
|
$
(25)
|
|
$
(14)
|
|
$
(18)
|
|
$
(260)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.16)
|
|
$
(0.09)
|
|
$
(0.11)
|
|
$
(1.66)
|
Diluted
|
$
(0.16)
|
|
$
(0.09)
|
|
$
(0.11)
|
|
$
(1.66)
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding, basic (in thousands)
|
158,095
|
|
156,816
|
|
157,811
|
|
156,260
|
Weighted average
shares outstanding, diluted (in thousands)
|
158,095
|
|
156,816
|
|
157,811
|
|
156,260
|
|
|
|
|
|
|
|
|
Other Operating
Data:
|
|
|
|
|
|
|
|
Capital
expenditures
|
101
|
|
54
|
|
253
|
|
202
|
Depreciation, depletion
and amortization expense
|
70
|
|
67
|
|
214
|
|
206
|
TRONOX HOLDINGS
PLC
|
RECONCILIATION OF
NON-U.S. GAAP FINANCIAL MEASURES
|
(UNAUDITED)
|
(Millions of U.S.
dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
RECONCILIATION OF
NET LOSS ATTRIBUTABLE TO TRONOX HOLDINGS PLC (U.S.
GAAP)
|
TO ADJUSTED NET
(LOSS) INCOME ATTRIBUTABLE TO TRONOX HOLDINGS PLC (NON-U.S.
GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net loss attributable
to Tronox Holdings plc (U.S. GAAP)
|
$
(25)
|
|
$
(14)
|
|
$
(18)
|
|
$
(260)
|
|
|
|
|
|
|
|
|
Sale of royalty
interest (a)
|
—
|
|
—
|
|
(21)
|
|
—
|
Loss on extinguishment
of debt (b)
|
3
|
|
—
|
|
3
|
|
—
|
Tax valuation allowance
(c)
|
—
|
|
—
|
|
16
|
|
293
|
Other (d)
|
1
|
|
2
|
|
4
|
|
3
|
Adjusted net (loss)
income attributable to Tronox Holdings plc (non-U.S. GAAP)
(1)
|
$
(21)
|
|
$
(12)
|
|
$
(16)
|
|
$
36
|
|
|
|
|
|
|
|
|
Diluted net loss per
share (U.S. GAAP)
|
$
(0.16)
|
|
$
(0.09)
|
|
$
(0.11)
|
|
$
(1.66)
|
|
|
|
|
|
|
|
|
Sale of royalty
interest, per share
|
—
|
|
—
|
|
(0.14)
|
|
—
|
Loss on extinguishment
of debt, per share
|
0.02
|
|
—
|
|
0.02
|
|
—
|
Tax valuation
allowance, per share
|
—
|
|
—
|
|
0.10
|
|
1.87
|
Other, per
share
|
0.01
|
|
0.01
|
|
0.03
|
|
0.02
|
Diluted adjusted net
(loss) income per share attributable to Tronox Holdings plc
(non-U.S. GAAP) (2)
|
$
(0.13)
|
|
$
(0.08)
|
|
$
(0.10)
|
|
$
0.23
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding, diluted (in thousands)
|
158,095
|
|
156,816
|
|
157,811
|
|
157,053
|
|
|
|
|
|
|
|
|
(1) Only the sale of
royalty interest and certain other items have been tax impacted
whereas certain other items were not tax impacted as they were
recorded in jurisdictions with full valuation
allowances.
|
(2) Diluted adjusted
net income per share attributable to Tronox Holdings plc was
calculated from exact, not rounded Adjusted net income attributable
to Tronox Holdings plc and share information.
|
(a) Represents the sale
of a royalty interest in certain Canadian mineral properties, net
of associated transaction costs included in "Other (expense)
income, net" in the unaudited Condensed Consolidated Statements of
Operations.
|
(b) Represents the loss
in connection with the refinancing of the Term Loan Facility in the
US.
|
(c) 2024 amount
represents the establishment of a full valuation allowance against
the deferred tax assets within our Brazilian jurisdiction. 2023
amount represents the establishment of a full valuation allowance
against the deferred tax assets within our Australian
jurisdiction.
|
(d) Represents other
activity not representative of the ongoing operations of the
Company.
|
TRONOX HOLDINGS
PLC
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(UNAUDITED)
|
(Millions of U.S.
dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Current
Assets
|
|
|
|
Cash and cash
equivalents
|
$
167
|
|
$
273
|
Restricted
cash
|
1
|
|
—
|
Accounts receivable
(net of allowance for credit losses of $1 million and $3 million as
of
September 30, 2024 and December 31, 2023, respectively)
|
373
|
|
290
|
Inventories,
net
|
1,482
|
|
1,421
|
Prepaid and other
assets
|
187
|
|
141
|
Income taxes
receivable
|
9
|
|
10
|
Total current
assets
|
2,219
|
|
2,135
|
|
|
|
|
Noncurrent
Assets
|
|
|
|
Property, plant and
equipment, net
|
1,938
|
|
1,835
|
Mineral leaseholds,
net
|
644
|
|
654
|
Intangible assets,
net
|
247
|
|
243
|
Lease right of use
assets, net
|
129
|
|
132
|
Deferred tax
assets
|
874
|
|
917
|
Other long-term
assets
|
140
|
|
218
|
Total
assets
|
$
6,191
|
|
$
6,134
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
Liabilities
|
|
|
|
Accounts
payable
|
$
492
|
|
$
461
|
Accrued
liabilities
|
243
|
|
230
|
Short-term lease
liabilities
|
20
|
|
24
|
Short-term
debt
|
17
|
|
11
|
Long-term debt due
within one year
|
34
|
|
27
|
Income taxes
payable
|
11
|
|
—
|
Total current
liabilities
|
817
|
|
753
|
|
|
|
|
Noncurrent
Liabilities
|
|
|
|
Long-term debt,
net
|
2,767
|
|
2,786
|
Pension and
postretirement healthcare benefits
|
102
|
|
104
|
Asset retirement
obligations
|
195
|
|
172
|
Environmental
liabilities
|
41
|
|
48
|
Long-term lease
liabilities
|
102
|
|
103
|
Deferred tax
liabilities
|
183
|
|
149
|
Other long-term
liabilities
|
38
|
|
39
|
Total
liabilities
|
4,245
|
|
4,154
|
|
|
|
|
Commitments and
Contingencies
|
|
|
|
Shareholders'
Equity
|
|
|
|
Tronox Holdings plc
ordinary shares, par value $0.01 — 157,920,455 shares issued
and
outstanding at September 30, 2024 and 156,793,755 shares issued and
outstanding at
December 31, 2023
|
2
|
|
2
|
Capital in excess of
par value
|
2,080
|
|
2,064
|
Retained
earnings
|
606
|
|
684
|
Accumulated other
comprehensive loss
|
(775)
|
|
(814)
|
Total Tronox
Holdings plc shareholders' equity
|
1,913
|
|
1,936
|
Noncontrolling
interest
|
33
|
|
44
|
Total
equity
|
1,946
|
|
1,980
|
Total liabilities
and equity
|
$
6,191
|
|
$
6,134
|
TRONOX HOLDINGS
PLC
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
Cash Flows from
Operating Activities:
|
|
|
|
Net loss
|
$
(24)
|
|
$
(258)
|
Adjustments to
reconcile net loss to net cash provided by operating
activities:
|
|
|
|
Depreciation, depletion
and amortization
|
214
|
|
206
|
Deferred income
taxes
|
64
|
|
314
|
Share-based
compensation expense
|
17
|
|
15
|
Amortization of
deferred debt issuance costs and discount on debt
|
7
|
|
6
|
Loss on extinguishment
of debt
|
3
|
|
-
|
Other non-cash items
affecting net income (loss)
|
24
|
|
34
|
Changes in assets and
liabilities:
|
|
|
|
(Increase) decrease in
accounts receivable, net of allowance for credit losses
|
(82)
|
|
84
|
Increase in
inventories, net
|
(11)
|
|
(141)
|
Decrease in prepaid and
other assets
|
32
|
|
5
|
Decrease in accounts
payable and accrued liabilities
|
(2)
|
|
(154)
|
Net changes in income
tax payables and receivables
|
8
|
|
(5)
|
Changes in other
non-current assets and liabilities
|
(32)
|
|
(32)
|
Cash provided by
operating activities
|
218
|
|
74
|
|
|
|
|
Cash Flows from
Investing Activities:
|
|
|
|
Capital
expenditures
|
(253)
|
|
(202)
|
Proceeds from sale of
assets
|
27
|
|
3
|
Cash used in investing
activities
|
(226)
|
|
(199)
|
|
|
|
|
Cash Flows from
Financing Activities:
|
|
|
|
Repayments of
short-term debt
|
(12)
|
|
(136)
|
Repayments of long-term
debt
|
(221)
|
|
(13)
|
Proceeds from long-term
debt
|
212
|
|
347
|
Proceeds from
short-term debt
|
-
|
|
81
|
Debt issuance
costs
|
(14)
|
|
(3)
|
Dividends
paid
|
(61)
|
|
(69)
|
Restricted stock and
performance-based shares settled in cash for withholding
taxes
|
(1)
|
|
-
|
Cash (used in) provided
by financing activities
|
(97)
|
|
207
|
|
|
|
|
Effects of exchange
rate changes on cash and cash equivalents and restricted
cash
|
-
|
|
-
|
|
|
|
|
Net (decrease)
increase in cash and cash equivalents and restricted
cash
|
(105)
|
|
82
|
Cash and cash
equivalents and restricted cash at beginning of
period
|
273
|
|
164
|
Cash and cash
equivalents and restricted cash at end of period
|
$
168
|
|
$
246
|
TRONOX HOLDINGS
PLC
|
RECONCILIATION OF
NET LOSS TO EBITDA AND ADJUSTED EBITDA, ADJUSTED EBITDA AS A % OF
NET SALES AND NET DEBT TO TRAILING-TWELVE MONTHS ADJUSTED
EBITDA (NON-U.S. GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net loss (U.S.
GAAP)
|
$
(25)
|
|
$
(14)
|
|
$
(24)
|
|
$
(258)
|
Interest
expense
|
42
|
|
42
|
|
126
|
|
113
|
Interest
income
|
(3)
|
|
(4)
|
|
(9)
|
|
(10)
|
Income tax
provision
|
26
|
|
8
|
|
82
|
|
339
|
Depreciation, depletion
and amortization expense
|
70
|
|
67
|
|
214
|
|
206
|
EBITDA (non-U.S.
GAAP)
|
110
|
|
99
|
|
389
|
|
390
|
Share-based
compensation (a)
|
7
|
|
4
|
|
17
|
|
15
|
Accretion expense and
other adjustments to asset retirement
obligations and environmental liabilities (b)
|
8
|
|
6
|
|
22
|
|
14
|
Accounts receivable
securitization program (c)
|
4
|
|
4
|
|
11
|
|
9
|
Foreign currency
remeasurement (d)
|
8
|
|
(1)
|
|
10
|
|
(7)
|
Sale of royalty
interest (e)
|
—
|
|
—
|
|
(28)
|
|
—
|
Loss on extinguishment
of debt (f)
|
3
|
|
—
|
|
3
|
|
—
|
Other items
(g)
|
3
|
|
4
|
|
11
|
|
9
|
Adjusted EBITDA
(non-U.S. GAAP)
|
$
143
|
|
$
116
|
|
$
435
|
|
$
430
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
|
|
|
2024
|
|
2023
|
|
|
|
|
Net sales
|
$
804
|
|
$
662
|
|
|
|
|
Net loss (U.S.
GAAP)
|
$
(25)
|
|
$
(14)
|
|
|
|
|
Net loss (U.S. GAAP) as
a % of Net sales
|
(3.1) %
|
|
(2.1) %
|
|
|
|
|
Adjusted EBITDA
(non-U.S. GAAP) (see above) as a % of Net sales
|
17.8 %
|
|
17.5 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30,
2024
|
|
December 31,
2023
|
|
|
|
|
Long-term debt,
net
|
$
2,767
|
|
$
2,786
|
|
|
|
|
Short-term
debt
|
17
|
|
11
|
|
|
|
|
Long-term debt due
within one year
|
34
|
|
27
|
|
|
|
|
(Less) Cash and cash
equivalents
|
(167)
|
|
(273)
|
|
|
|
|
Net debt
|
$
2,651
|
|
$
2,551
|
|
|
|
|
Trailing-twelve month
Adjusted EBITDA (non-U.S. GAAP)
|
$
529
|
|
$
524
|
|
|
|
|
Net debt to
trailing-twelve month Adjusted EBITDA (non-U.S. GAAP)
(see above)
|
5.0x
|
|
4.9x
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents non-cash
share-based compensation.
|
(b) Primarily
represents accretion expense and other noncash adjustments to asset
retirement obligations and environmental liabilities.
|
(c) Primarily
represents expenses associated with the Company's accounts
receivable securitization program which is used as a source of
liquidity in the Company's overall
capital structure.
|
(d) Represents realized
and unrealized gains and losses associated with foreign currency
remeasurement related to third-party and intercompany receivables
and liabilities
denominated in a currency other than the functional currency of the
entity holding them, which are included in "Other (expense) income,
net" in the unaudited Condensed
Consolidated Statements of Operations.
|
(e) Represents the sale
of a royalty interest in certain Canadian mineral properties, net
of associated transaction costs included in "Other (expense)
income, net" in the unaudited
Condensed Consolidated Statements of Operations.
|
(f) Represents the loss
in connection with the refinancing of the Term Loan Facility in the
US.
|
(g) Includes noncash
pension and postretirement costs, asset write-offs and other items
included in "Selling general and administrative expenses", "Cost of
goods sold" and
"Other (expense) income, net" in the unaudited Condensed
Consolidated Statements of Operations.
|
TRONOX HOLDINGS
PLC
|
FREE CASH FLOW
(NON-U.S. GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
reconciles cash provided by operating activities to free cash flow
for the three and nine months ended September 30,
2024:
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended
September 30, 2024
|
|
Six Months
Ended
June 30, 2024
|
|
Three Months
Ended
September 30, 2024
|
Cash provided by
operating activities
|
|
$
218
|
|
$
131
|
|
$
87
|
Capital
expenditures
|
|
(253)
|
|
(152)
|
|
(101)
|
Free
cash flow (non-U.S. GAAP)
|
|
$
(35)
|
|
$
(21)
|
|
$
(14)
|
TRONOX HOLDINGS
PLC
|
RECONCILIATION OF
TRAILING TWELVE MONTH NET (LOSS) INCOME TO EBITDA AND ADJUSTED
EBITDA (NON-U.S. GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Trailing Twelve
Month
Adjusted EBITDA
|
|
|
December 31,
2023
|
|
March 31,
2024
|
|
June 30,
2024
|
|
September 30,
2024
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (loss) income (U.S.
GAAP)
|
|
$
(56)
|
|
$
(9)
|
|
$
10
|
|
$
(25)
|
|
$
(80)
|
Interest
expense
|
|
45
|
|
42
|
|
42
|
|
42
|
|
171
|
Interest
income
|
|
(8)
|
|
(4)
|
|
(2)
|
|
(3)
|
|
(17)
|
Income tax
provision
|
|
24
|
|
11
|
|
45
|
|
26
|
|
106
|
Depreciation, depletion
and amortization expense
|
|
69
|
|
72
|
|
72
|
|
70
|
|
283
|
EBITDA (non-U.S.
GAAP)
|
|
74
|
|
112
|
|
167
|
|
110
|
|
463
|
Share-based
compensation (a)
|
|
6
|
|
6
|
|
4
|
|
7
|
|
23
|
Foreign currency
remeasurement (b)
|
|
1
|
|
(2)
|
|
4
|
|
8
|
|
11
|
Accretion expense and
other adjustments to asset
retirement obligations and environmental liabilities (c)
|
|
8
|
|
7
|
|
7
|
|
8
|
|
30
|
Accounts receivable
securitization program (d)
|
|
3
|
|
3
|
|
4
|
|
4
|
|
14
|
Sale of royalty
interest (e)
|
|
—
|
|
—
|
|
(28)
|
|
—
|
|
(28)
|
Loss on extinguishment
of debt (f)
|
|
—
|
|
—
|
|
—
|
|
3
|
|
3
|
Other items
(g)
|
|
2
|
|
5
|
|
3
|
|
3
|
|
13
|
Adjusted EBITDA
(non-U.S. GAAP)
|
|
$
94
|
|
$
131
|
|
$
161
|
|
$
143
|
|
$
529
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) Represents non-cash
share-based compensation.
|
(b) Represents realized
and unrealized gains and losses associated with foreign currency
remeasurement related to third-party and intercompany receivables
and liabilities denominated in a currency other than the functional
currency of
the entity holding them, which are included in "Other (expense)
income, net" in the unaudited Condensed Consolidated Statements of
Operations.
|
(c) Primarily
represents accretion expense and other noncash adjustments to asset
retirement obligations and environmental liabilities.
|
(d) Primarily
represents expenses associated with the Company's accounts
receivable securitization program which is used as a source of
liquidity in the Company's overall capital structure.
|
(e) Represents the sale
of a royalty interest in certain Canadian mineral properties, net
of associated transaction costs included in "Other (expense)
income, net" in the unaudited Condensed Consolidated Statements of
Operations.
|
(f) Represents the loss
in connection with the refinancing of the Term Loan Facility in the
US.
|
(g) Includes noncash
pension and postretirement costs, asset write-offs, severance
expense and other items included in "Selling general and
administrative expenses", "Cost of goods sold" and "Other (expense)
income, net" in the
unaudited Condensed Consolidated Statements of
Operations.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/tronox-reports-third-quarter-2024-financial-results-302286594.html
SOURCE Tronox Holdings plc