Delivers Results Reflective of Industry
Conditions, with strong Free Cash Flow of $42 Million and Adjusted EBITDA of $20 Million
Recent Interest Rate Decreases and Expected
Clarity on Trade Policy Should Support Improving Conditions in
2025
WEST
CHICAGO, Ill., Oct. 30,
2024 /PRNewswire/ -- Titan International, Inc. (NYSE:
TWI) ("Titan" or the "Company"), a leading global manufacturer of
off-highway wheels, tires, assemblies, and undercarriage products,
today reported financial results for the third quarter ended
September 30, 2024.
Paul Reitz, President and Chief
Executive Officer stated, "I have been spending a lot of time with
customers in recent months, and it is clear that Titan's position
as a valued partner centers on the innovative nature of the
products we have developed and continue to develop. The Low-Side
Wall ("LSW") wheel/tire assemblies continue to capture attention in
the marketplace and I recently heard that directly from some very
large farmers. They raved about the field performance, reduced soil
compaction and highlighted fuel savings, according to their
records, that far exceeds the 10 to 15% savings that Titan has
stated. All of their major equipment on a 25,000 acre farm is
using LSWs. This visit made it clear that we have proven that
LSW provides improved economics and field performance for the
farmer."
Mr. Reitz continued, "We are also working on tooling up to add
the deep drop wheel to our LSW tires, which will improve field
performance even further. The bottom-line is that I see a big
opportunity ahead of us to educate more end-users that LSW is not
just for combines and the largest tractors - the technology also
works better on almost every piece of equipment, including mid-size
tractors. That market size is easily another 25,000 new tractors
produced annually, so tapping into a fraction of that would move
the needle in our sales and EBITDA. There is simply no reason to
run duals and we will be increasing our efforts and resources to
reach more end-users to create further awareness of the LSW
benefits for all sizes of Ag equipment to capture those significant
opportunities."
Mr. Reitz added, "Across the entire business we are busy working
to drive growth via product development from our flagship LSWs to
growth via the Carlstar acquisition – all exemplifying that we are
not simply sitting back and going with the flow of the market. We
are excited to have recently launched our VPO™ Technology under the
Carlstar brand, which offers a versatile solution as an alternative
to tweel wheels and can operate machinery at various inflation
pressures — even down to zero psi. We will soon be launching the
first Titan branded high speed trailer tire. Beyond that we have
extensive opportunities via the Carlstar acquisition to bring LSWs
into their product mix, allowing us to grow into new geographies
and underserved markets. I mentioned last quarter that we see a
strong opportunity to gain back military sales that have diminished
over the past 10 to 15 years. Our product innovations that perform
well in Ag and Construction will also make military equipment
perform better. We are expanding our outreach with some influential
leaders in the military industry and will continue working to
capture those sales."
Mr. Reitz continued, "Beyond our focus on growth, we are
managing costs and focusing on what we can control. Cashflow was a
bright spot for the quarter, driven by our steadfast focus on
working capital management. We reduced debt, while continuing to
buy back shares, and, on the whole, delivered solid results within
the context of our end market conditions. We have reduced expenses
to align costs with lower production schedules, including an
approximate 15% reduction in our headcount from the cycle peak in
2022 while still maintaining adequate manufacturing capabilities.
The integration of Carlstar continues to move forward very well,
and we have pushed hard on cross-selling opportunities and other
top line synergies. Most importantly, we are basing our decisions
on our ability to serve our customers when demand for equipment
improves. When it does, it is critical that we are there to meet
our customers' needs."
Mr. Reitz concluded, "The large Ag OEMs and dealers have been
vocal in recent months about their actions to further reduce
inventory levels by the end of 2024. This is an encouraging sign as
it suggests no further de-stocking activity of any magnitude
entering 2025. Potential interest rate declines represent an
additional positive factor, and the trade policy risk tied to the
election should also abate as we turn the page to 2025. I remain
exceptionally proud of our team at Titan to take actions with
conviction to deliver for our customers and believe it is an
exciting time for Titan to capitalize on growth opportunities."
Fourth Quarter 2024 Outlook
David Martin, Chief Financial
Officer, added, "In the fourth quarter, we expect to see sales
between $375 million and $425 million, and adjusted EBITDA at breakeven to
$10 million. We continue to be
focused on driving free cash flow and we expect to see it around
breakeven, reflecting continued solid working capital
management. Our profitability profile has been lifted
significantly from where we have seen traditional cyclical lows.
That ability to hold on to margins enabled us to drive a strong
free cash flow of $42 million in the
third quarter. We used that cash to continue reducing our debt,
with net debt down to $291 million on
September 30th, compared with
$326 million as of June 30th, while also continuing our share
repurchase program, under which we repurchased 1,050,000 shares of
our common stock totaling $8.3
million during the three months ended September 30, 2024. Our financial condition
is solid, and it allows for the flexibility to operate more
efficiently, invest for the future and wisely allocate capital to
deliver returns for the long-term."
Results of Operations
Net sales for the three months ended September 30, 2024, were $448.0 million, compared to $401.8 million in the comparable period of 2023.
This growth was primarily driven by higher volumes in the consumer
segment, bolstered by the net sales contribution from the Carlstar
acquisition completed on February 29,
2024. The sales increase was partially offset by reduced
sales in the agricultural and earthmoving/construction segments,
stemming from reduced global end customer demand. Furthermore, the
net sales increase was impacted by negative price effects and an
unfavorable currency translation impact of 3.3%.
Gross profit for the three months ending September 30, 2024 was $58.8 million, or 13.1% of net sales, compared
to $66.1 million, or 16.4% of net sales, for the three months
ended September 30, 2023. The changes
in gross profit and margin were attributed to negative price/mix,
reduced fixed cost leverage, a slight increase in material costs,
and inventory revaluation step-up of $0.8
million related to the purchase price allocation for
Carlstar. Excluding the inventory revaluation step-up, the adjusted
gross margin for the three months ended September 30, 2024 would have been 13.3% of net
sales.
Selling, general and administrative expenses (SG&A) for the
three months ended September 30, 2024
were $49.5 million, or 11.1% of net
sales, compared to $33.6 million, or
8.4% of net sales, for the three months ended September 30, 2023. This change was attributed to
the ongoing SG&A associated with Carlstar operations.
Income from operations for the three months ended September 30, 2024 was $2.8 million, compared to income from operations
of $27.0 million for the three months
ended September 30, 2023. The change
was primarily due to lower gross profit and the net result of the
items previously discussed.
The Company recorded income tax expense of $12.9 million and $4.7
million for the three months ended September 30, 2024 and 2023, respectively. For
the nine months ended September 30,
2024 and 2023, the Company recorded income tax expense of
$38.1 million and $28.4 million, respectively. The Company's
effective income tax rate was (244.4)% and 19.4% for the three
months ended September 30, 2024 and
2023, respectively, and 114.4% and 25.0% for the nine months ended
September 30, 2024 and 2023,
respectively. For the nine months ended September 30, 2024 and 2023, the income tax
expense differed in each period due to an overall decrease in
pre-tax income. For the nine months ended September 30, 2024, the rate was negatively
impacted by non-deductible interest expense in the United States, foreign branch income
related to the Carlstar acquisition, and one-time impacts
associated with transaction costs, which were also not fully
deductible for income tax purposes. Additionally, the rate was
impacted by the results of foreign income tax rate differential on
the mix of earnings, non-deductible royalty expenses in certain
jurisdictions, and certain foreign inclusion items on the domestic
provision. Without these impacts, the income tax rate would have
been about 36% of pre-tax income, a slightly elevated rate due to
the majority of pre-tax income being derived from foreign
jurisdictions. Income taxes paid (net of refunds received) on a
year-to-date basis through September 30,
2024, were $16.4 million.
Segment Information
Agricultural Segment
(Amounts in
thousands, except percentages)
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
%
Decrease
|
|
2024
|
|
2023
|
|
%
Decrease
|
Net sales
|
$ 175,439
|
|
$ 212,967
|
|
(17.6) %
|
|
$ 631,442
|
|
$ 787,973
|
|
(19.9) %
|
Gross profit
|
16,720
|
|
37,026
|
|
(54.8) %
|
|
89,642
|
|
135,012
|
|
(33.6) %
|
Profit
margin
|
9.5 %
|
|
17.4 %
|
|
(45.4) %
|
|
14.2 %
|
|
17.1 %
|
|
(17.0) %
|
Income from
operations
|
1,910
|
|
21,383
|
|
(91.1) %
|
|
41,692
|
|
86,071
|
|
(51.6) %
|
Net sales in the agricultural segment were $175.4 million for the three months ended
September 30, 2024, as compared to
$213.0 million for the comparable
period in 2023. The net sales change was primarily attributed to a
significant reduction in global demand for agricultural equipment,
particularly in North America and
Europe. Additionally, an unfavorable foreign currency
translation impact of 4.9% further contributed to the change in net
sales, mainly due to the weakening Brazilian real and Argentine
peso.
Gross profit in the agricultural segment was $16.7 million for the three months ended
September 30, 2024, as compared to
$37.0 million in the comparable
period in 2023. The change in gross profit was attributed to the
lower sales volume, reduced fixed cost leverage, adverse price/mix
effects, and increased material costs. Excluding the impact of the
Carlstar purchase price allocation, adjusted gross margins in the
Agriculture segment were 9.6% and 14.5% for the three and nine
months ended September 30, 2024,
respectively.
Earthmoving/Construction Segment
(Amounts in
thousands, except percentages)
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
%
Decrease
|
|
2024
|
|
2023
|
|
%
Decrease
|
Net sales
|
$ 136,313
|
|
$ 155,045
|
|
(12.1) %
|
|
$ 467,085
|
|
$ 528,652
|
|
(11.6) %
|
Gross profit
|
11,653
|
|
22,257
|
|
(47.6) %
|
|
55,929
|
|
88,583
|
|
(36.9) %
|
Profit
margin
|
8.5 %
|
|
14.4 %
|
|
(41.0) %
|
|
12.0 %
|
|
16.8 %
|
|
(28.6) %
|
(Loss) income from
operations
|
(1,911)
|
|
8,501
|
|
(122.5) %
|
|
13,970
|
|
46,561
|
|
(70.0) %
|
The Company's earthmoving/construction segment net sales were
$136.3 million for the three months
ended September 30, 2024, as compared
to $155.0 million in the comparable
period in 2023. The change in net sales was primarily attributed to
reduced sales volume due to softer demand in North America and Europe, which was partially offset by positive
contributions from the Carlstar acquisition. Additionally, adverse
price/mix effects and a 1.1% unfavorable impact from foreign
currency translation contributed to the overall change.
Gross profit in the earthmoving/construction segment was
$11.7 million for the three months
ended September 30, 2024, as compared
to $22.3 million for the three months
ended September 30, 2023. The change
in gross profit was primarily attributed to lower sales volume in
North America and Europe, and reduced fixed cost leverage.
Consumer Segment
(Amounts in
thousands, except percentages)
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
%
Increase
|
|
2024
|
|
2023
|
|
%
Increase /
(Decrease)
|
Net sales
|
$ 136,233
|
|
$ 33,769
|
|
303.4 %
|
|
$ 363,837
|
|
$ 114,976
|
|
216.4 %
|
Gross profit
|
30,432
|
|
6,790
|
|
348.2 %
|
|
71,046
|
|
23,930
|
|
196.9 %
|
Profit
margin
|
22.3 %
|
|
20.1 %
|
|
10.9 %
|
|
19.5 %
|
|
20.8 %
|
|
(6.3) %
|
Income from
operations
|
11,282
|
|
4,526
|
|
149.3 %
|
|
22,844
|
|
17,183
|
|
32.9 %
|
Consumer segment net sales were $136.2
million for the three months ended September 30, 2024, as compared to $33.8
million for the three months ended September
30, 2023. This growth was primarily attributed to higher
sales volumes following the Carlstar acquisition, although it was
partially offset by reduced sales in the Americas due to
challenging market conditions and a 3.2% negative impact from
foreign currency translation, mainly due to the weakening Brazilian
real.
Gross profit from the consumer segment was $30.4 million for the three months ended
September 30, 2024, as compared to
$6.8 million for the three months
ended September 30, 2023. The
increase in gross profit and profit margin was largely driven by
the benefits derived from the Carlstar acquisition. Excluding the
impact of the Carlstar purchase price allocation, adjusted gross
margins in the Consumer segment were 22.9% and 22.1% for the three
and nine months ended September 30,
2023, respectively.
Non-GAAP Financial Measures
Adjusted EBITDA was $20.5 million
for the third quarter of 2024, compared to $40.5 million in the comparable prior year
period. The Company utilizes EBITDA and adjusted EBITDA, which are
non-GAAP financial measures, as a means to measure its operating
performance. A reconciliation of net income to EBITDA and adjusted
EBITDA can be found at the end of this release.
Adjusted net income applicable to common shareholders for the
third quarter of 2024 was income of $(13.9)
million, equal to income of $(0.19) per basic and diluted share, compared to
adjusted net income of $18.4 million,
equal to income of $0.29 per basic
and diluted share, in the third quarter of 2023. The Company
utilizes adjusted net income applicable to common shareholders,
which is a non-GAAP financial measure, as a means to measure its
operating performance. A reconciliation of net income applicable to
common shareholders and adjusted net income applicable to common
shareholders can be found at the end of this release.
Financial Condition
The Company ended the third quarter of 2024 with total cash and
cash equivalents of $227.3 million,
compared to $220.3 million at December
31, 2023. Long-term debt at September
30, 2024, was $503.4 million,
compared to $409.2 million at December
31, 2023. Short-term debt was $15.0
million at September 30, 2024,
compared to $16.9 million at
December 31, 2023. Net debt (total
debt less cash and cash equivalents) was $291.2 million at September 30, 2024, compared to $205.8 million at December
31, 2023.
Net cash provided by operating activities for the first nine
months of 2024 was $132.8 million,
compared to net cash provided by operating activities of
$140.1 million for the comparable
prior year period. Operating cash flows decreased by $7.4 million when comparing the first nine months
of 2024 to the comparable period in 2023. This decline was
primarily attributed to lower net income, partially offset by the
positive impact of focused working capital management. Key factors
contributing to this management included a $34.2 million increase in accounts payable, a
$11.4 million improvement due to
collections efforts on accounts receivable, and a $21.7 million improvement in inventory
management. Capital expenditures were $52.3
million for the first nine months of 2024, compared to
$41.5 million for the comparable
prior year period. Capital expenditures during the first nine
months of 2024 and 2023 represent scheduled equipment replacement
and improvements, along with new tools, dies and molds related to
new product development, as the Company seeks to enhance the
Company's manufacturing capabilities and drive productivity
gains.
Teleconference and Webcast
Titan will be hosting a teleconference and webcast to discuss
the third quarter financial results on Thursday, October 31, 2024, at 9:00 a.m. Eastern Time.
The real-time, listen-only webcast can be accessed using the
following link https://events.q4inc.com/attendee/566818353 or on
our website at www.titan-intl.com within the "Investor Relations"
page under the "News & Events" menu
(https://ir.titan-intl.com/news-and-events/events/default.aspx).
Listeners should access the website at least 10 minutes prior to
the live event to download and install any necessary audio
software.
A webcast replay of the teleconference will be available on our
website
(https://ir.titan-intl.com/news-and-events/events/default.aspx)
soon after the live event.
In order to participate in the real-time teleconference, with
live audio Q&A, participants should use one of the following
dial in numbers:
United States Toll Free: 1 833 470 1428
All other locations:
https://www.netroadshow.com/conferencing/global-numbers?confId=56511
Participants Access Code: 971353
About Titan
Titan International, Inc. (NYSE: TWI) is a leading global
manufacturer of off-highway wheels, tires, assemblies, and
undercarriage products. Headquartered in West Chicago, Illinois, the Company globally
produces a broad range of products to meet the specifications of
original equipment manufacturers (OEMs) and aftermarket customers
in the agricultural, earthmoving/construction, and consumer
markets. For more information, visit www.titan-intl.com.
Safe Harbor Statement
This press release contains forward-looking statements. These
forward-looking statements are covered by the safe harbor for
"forward-looking statements" provided by the Private Securities
Litigation Reform Act of 1995. The words "believe," "expect,"
"anticipate," "plan," "would," "could," "potential," "may," "will,"
and other similar expressions are intended to identify
forward-looking statements, which are generally not historical in
nature. These forward-looking statements are based on our current
expectations and beliefs concerning future developments and their
potential effect on us. Although we believe the assumptions upon
which these forward-looking statements are based are reasonable,
these assumptions are subject to significant risks and
uncertainties, and are subject to change based on various factors,
some of which are beyond Titan International, Inc.'s control. As a
result, any of these assumptions could prove to be inaccurate and
the forward-looking statements based on these assumptions could be
incorrect. The matters discussed in these forward-looking
statements are subject to risks, uncertainties, and other factors
that could cause actual results and trends to differ materially
from those made, projected, or implied in or by the forward-looking
statements depending on a variety of uncertainties or other factors
including, but not limited to, the effect of the COVID-19 pandemic
on our operations and financial performance; the effect of a
recession on the Company and its customers and suppliers; changes
in the Company's end-user markets into which the Company sells its
products as a result of domestic and world economic or regulatory
influences or otherwise; changes in the marketplace, including new
products and pricing changes by the Company's competitors; the
Company's ability to maintain satisfactory labor relations;
unfavorable outcomes of legal proceedings; the Company's ability to
comply with current or future regulations applicable to the
Company's business and the industry in which it competes or any
actions taken or orders issued by regulatory authorities;
availability and price of raw materials; levels of operating
efficiencies; the effects of the Company's indebtedness and its
compliance with the terms thereof; changes in the interest rate
environment and their effects on the Company's outstanding
indebtedness; unfavorable product liability and warranty claims;
actions of domestic and foreign governments, including the
imposition of additional tariffs; geopolitical and economic
uncertainties relating to the countries in which the Company
operates or does business; risks associated with acquisitions,
including difficulty in integrating operations and personnel,
disruption of ongoing business, and increased expenses; results of
investments; the effects of potential processes to explore various
strategic transactions, including potential dispositions;
fluctuations in currency translations; risks associated with
environmental laws and regulations; risks relating to our
manufacturing facilities, including that any of our material
facilities may become inoperable; risks relating to financial
reporting, internal controls, tax accounting, and information
systems; and the other risks and factors detailed in the Company's
periodic reports filed with the Securities and Exchange Commission,
including the disclosures under "Risk Factors" in those reports.
These forward-looking statements are made only as of the date
hereof. The Company cautions that any forward-looking statements
included in this press release are subject to a number of risks and
uncertainties, and the Company undertakes no obligation to publicly
update or revise any forward-looking statements, whether as a
result of new information, changed circumstances or future events,
or for any other reason, except as required by law.
Titan International,
Inc.
|
Condensed Consolidated
Statements of Operations (Unaudited)
|
Amounts in
thousands, except per share data
|
|
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$ 447,985
|
|
$ 401,781
|
|
$ 1,462,364
|
|
$ 1,431,601
|
Cost of
sales
|
389,180
|
|
335,708
|
|
1,245,747
|
|
1,184,076
|
Gross profit
|
58,805
|
|
66,073
|
|
216,617
|
|
247,525
|
Selling, general and
administrative expenses
|
49,533
|
|
33,587
|
|
140,536
|
|
102,917
|
Acquisition related
expenses
|
—
|
|
—
|
|
6,196
|
|
—
|
Research and
development expenses
|
4,199
|
|
3,167
|
|
12,071
|
|
9,399
|
Royalty
expense
|
2,266
|
|
2,344
|
|
7,613
|
|
7,200
|
Income from
operations
|
2,807
|
|
26,975
|
|
50,201
|
|
128,009
|
Interest
expense
|
(9,005)
|
|
(7,229)
|
|
(27,103)
|
|
(22,446)
|
Interest
income
|
3,064
|
|
3,298
|
|
8,483
|
|
6,261
|
Foreign exchange (loss)
gain
|
(2,525)
|
|
876
|
|
(2,338)
|
|
(882)
|
Other income
|
375
|
|
461
|
|
4,057
|
|
2,409
|
(Loss) income before
income taxes
|
(5,284)
|
|
24,381
|
|
33,300
|
|
113,351
|
Provision for income
taxes
|
12,915
|
|
4,718
|
|
38,103
|
|
28,363
|
Net (loss)
income
|
(18,199)
|
|
19,663
|
|
(4,803)
|
|
84,988
|
Net income attributable
to noncontrolling interests
|
50
|
|
383
|
|
2,096
|
|
3,663
|
Net (loss) income
attributable to Titan and applicable to
common shareholders
|
$ (18,249)
|
|
$
19,280
|
|
$
(6,899)
|
|
$
81,325
|
|
|
|
|
|
|
|
|
(Loss) earnings per
common share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.25)
|
|
$
0.31
|
|
$
(0.10)
|
|
$
1.29
|
Diluted
|
$
(0.25)
|
|
$
0.31
|
|
$
(0.10)
|
|
$
1.29
|
Average common shares
and equivalents outstanding:
|
|
|
|
|
|
|
|
Basic
|
72,013
|
|
62,598
|
|
69,900
|
|
62,810
|
Diluted
|
72,013
|
|
63,095
|
|
69,900
|
|
63,271
|
Titan International,
Inc.
|
Condensed Consolidated
Balance Sheets
|
Amounts in
thousands, except share data
|
|
|
September
30,
2024
|
|
December 31,
2023
|
|
|
Assets
|
(unaudited)
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
227,293
|
|
$
220,251
|
Accounts receivable,
net of allowance of $4,117 and $5,340
|
272,837
|
|
219,145
|
Inventories
|
453,632
|
|
365,156
|
Prepaid and other
current assets
|
71,977
|
|
72,229
|
Total
current assets
|
1,025,739
|
|
876,781
|
Property, plant and
equipment, net
|
440,298
|
|
321,694
|
Operating lease
assets
|
120,330
|
|
11,955
|
Goodwill
|
35,810
|
|
—
|
Intangible assets,
net
|
13,036
|
|
1,431
|
Deferred income
taxes
|
8,106
|
|
38,033
|
Other long-term
assets
|
43,405
|
|
39,351
|
Total assets
|
$
1,686,724
|
|
$
1,289,245
|
|
|
|
|
Liabilities
|
|
|
|
Current
liabilities
|
|
|
|
Short-term
debt
|
$
15,025
|
|
$
16,913
|
Accounts
payable
|
234,302
|
|
201,201
|
Operating
leases
|
13,077
|
|
5,021
|
Other current
liabilities
|
168,897
|
|
139,378
|
Total
current liabilities
|
431,301
|
|
362,513
|
Long-term
debt
|
503,429
|
|
409,178
|
Deferred income
taxes
|
2,524
|
|
2,234
|
Operating
leases
|
109,187
|
|
6,153
|
Other long-term
liabilities
|
42,229
|
|
41,752
|
Total
liabilities
|
1,088,670
|
|
821,830
|
Commitments and
Contingencies
|
|
|
|
Equity
|
|
|
|
Titan shareholders'
equity
|
|
|
|
Common stock ($0.0001
par value, 120,000,000 shares authorized, 78,447,035 issued
and 71,184,028 outstanding at September 30, 2024; 66,525,269 issued
and 60,715,855
outstanding at December 31, 2023)
|
—
|
|
—
|
Additional paid-in
capital
|
738,420
|
|
569,065
|
Retained
earnings
|
162,724
|
|
169,623
|
Treasury stock (at
cost, 7,263,007 shares at September 30, 2024 and 5,809,414
shares
at December 31, 2023)
|
(64,424)
|
|
(52,585)
|
Accumulated other
comprehensive loss
|
(238,953)
|
|
(219,043)
|
Total Titan
shareholders' equity
|
597,767
|
|
467,060
|
Noncontrolling
interests
|
287
|
|
355
|
Total equity
|
598,054
|
|
467,415
|
Total liabilities and
equity
|
$
1,686,724
|
|
$
1,289,245
|
Titan International,
Inc.
|
Condensed Consolidated
Statements of Cash Flows (Unaudited)
|
All amounts in
thousands
|
|
|
Nine months
ended
September 30,
|
Cash flows from
operating activities:
|
2024
|
|
2023
|
Net (loss)
income
|
$
(4,803)
|
|
$
84,988
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
40,059
|
|
31,598
|
Deferred income tax
provision
|
21,646
|
|
5,868
|
Income on indirect
taxes
|
—
|
|
(3,096)
|
Loss (gain) on fixed
asset and investment sale
|
625
|
|
(409)
|
Stock-based
compensation
|
3,601
|
|
3,700
|
Issuance of stock
under 401(k) plan
|
1,328
|
|
1,329
|
Proceeds from property
insurance settlement
|
(3,537)
|
|
—
|
Foreign currency loss
(gain)
|
1,375
|
|
(2,348)
|
(Increase) decrease in
assets, net of acquisitions:
|
|
|
|
Accounts
receivable
|
28,886
|
|
17,503
|
Inventories
|
53,914
|
|
32,197
|
Prepaid
and other current assets
|
10,856
|
|
18,386
|
Other
assets
|
(2,431)
|
|
(410)
|
Increase (decrease) in
liabilities, net of acquisitions:
|
|
|
|
Accounts
payable
|
(28,502)
|
|
(62,751)
|
Other
current liabilities
|
8,317
|
|
12,241
|
Other
liabilities
|
1,417
|
|
1,310
|
Net
cash provided by operating activities
|
132,751
|
|
140,106
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(52,318)
|
|
(41,480)
|
Business acquisition,
net of cash acquired
|
(143,643)
|
|
—
|
Proceeds from sale of
investment
|
1,791
|
|
—
|
Proceeds from property
insurance settlement
|
3,537
|
|
—
|
Proceeds from sale of
fixed assets
|
1,603
|
|
1,795
|
Net cash used for
investing activities
|
(189,030)
|
|
(39,685)
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from
borrowings
|
159,614
|
|
6,628
|
Repayments of
debt
|
(66,601)
|
|
(25,017)
|
Payment of debt
issuance costs
|
(3,115)
|
|
—
|
Repurchase of common
stock
|
(16,106)
|
|
(19,064)
|
Other financing
activities
|
(738)
|
|
(2,540)
|
Net cash provided
by (used for) financing activities
|
73,054
|
|
(39,993)
|
Effect of exchange rate
changes on cash
|
(9,733)
|
|
(8,103)
|
Net increase in cash
and cash equivalents
|
7,042
|
|
52,325
|
Cash and cash
equivalents, beginning of period
|
220,251
|
|
159,577
|
Cash and cash
equivalents, end of period
|
$ 227,293
|
|
$ 211,902
|
|
|
|
|
Supplemental
information:
|
|
|
|
Interest
paid
|
$
20,500
|
|
$
15,971
|
Income taxes paid, net
of refunds received
|
$
16,422
|
|
$
17,581
|
Non cash financing
activity:
|
|
|
|
Issuance of common
stock in connection with business acquisition
|
$ 168,693
|
|
$
—
|
Titan International,
Inc.
Reconciliation of GAAP to Non-GAAP Financial Measures
(Unaudited)
Amounts in thousands, except earnings per
share data and percentages
The Company reports its financial results in accordance with
generally accepted accounting principles in the United States (GAAP). These supplemental
schedules provide a quantitative reconciliation between each of
adjusted gross profit, adjusted net income attributable to Titan,
EBITDA, adjusted EBITDA, net sales on a constant currency basis,
net debt, and net cash provided by operating activities to free
cash flow, each of which is a non-GAAP financial measure and the
most directly comparable financial measures calculated and reported
in accordance with GAAP.
We present adjusted gross profit, adjusted net income
attributable to Titan, adjusted earnings per common share, EBITDA,
adjusted EBITDA, net sales on a constant currency basis, net debt
and net cash provided by operating activities to free cash flow, as
we believe that they assist investors with analyzing our business
results. In addition, management reviews these non-GAAP financial
measures in order to evaluate the financial performance of each of
our segments, as well as the Company's performance as a whole. We
believe that the presentation of these non‑GAAP financial measures
will permit investors to assess the performance of the Company on
the same basis as management.
Adjusted gross profit, adjusted net income attributable to
Titan, adjusted earnings per common share, EBITDA, adjusted EBITDA,
net sales on a constant currency basis, net debt, and free cash
flow should be considered supplemental to, not a substitute for,
the financial measures calculated in accordance with GAAP. One
should not consider these measures in isolation or as a substitute
for our results reported under GAAP. These measures have
limitations in that they do not reflect all of the costs associated
with the operations of our businesses as determined in accordance
with GAAP. In addition, these measures may be calculated
differently than non-GAAP financial measures reported by other
companies, limiting their usefulness as comparative measures. We
attempt to compensate for these limitations by analyzing results on
a GAAP basis as well as a non-GAAP basis, prominently disclosing
GAAP results and providing reconciliations from GAAP results to
non-GAAP results.
The table below provides a reconciliation of adjusted gross
profit to gross profit, the most directly comparable GAAP financial
measure, for the three and nine-month periods ended September 30, 2024 and 2023 (in thousands, except
percentages).
|
Three months
ended
|
|
Three months
ended
|
|
September 30,
2024
|
|
September 30,
2023
|
|
Agricultural
|
Earthmoving/
Construction
|
Consumer
|
Total
|
|
Total
|
Gross profit, as
reported
|
$
16,720
|
$
11,653
|
$
30,432
|
$
58,805
|
|
$
66,073
|
Gross
Margin
|
9.5 %
|
8.5 %
|
22.3 %
|
13.1 %
|
|
16.4 %
|
Adjustments:
|
|
|
|
|
|
|
Carlstar inventory fair
value
step-up
|
38
|
26
|
736
|
800
|
|
—
|
Gross profit, as
adjusted
|
$
16,758
|
$
11,679
|
$
31,168
|
$
59,605
|
|
$
66,073
|
Adjusted Gross
Margin
|
9.6 %
|
8.6 %
|
22.9 %
|
13.3 %
|
|
16.4 %
|
|
|
|
Nine months
ended
|
|
Nine months
ended
|
|
September 30,
2024
|
|
September 30,
2023
|
|
Agricultural
|
Earthmoving/
Construction
|
Consumer
|
Total
|
|
Total
|
Gross profit, as
reported
|
$
89,642
|
$
55,929
|
$
71,046
|
$ 216,617
|
|
$
247,525
|
Gross
Margin
|
14.2 %
|
12.0 %
|
19.5 %
|
14.8 %
|
|
17.3 %
|
Adjustments:
|
|
|
|
|
|
|
Carlstar inventory fair
value
step-up
|
1,809
|
318
|
9,373
|
11,500
|
|
—
|
Gross profit, as
adjusted
|
$
91,451
|
$
56,247
|
$
80,419
|
$ 228,117
|
|
$
247,525
|
Adjusted Gross
Margin
|
14.5 %
|
12.0 %
|
22.1 %
|
15.6 %
|
|
17.3 %
|
The table below provides a reconciliation of adjusted net income
attributable to Titan to net income applicable to common
shareholders, the most directly comparable GAAP financial measure,
for the three and nine-month periods ended September 30, 2024 and 2023 (in thousands, except
earnings per share).
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net (loss) income
attributable to Titan and applicable to
common shareholders
|
$ (18,249)
|
|
$ 19,280
|
|
$ (6,899)
|
|
$ 81,325
|
Adjustments:
|
|
|
|
|
|
|
|
Foreign exchange loss
(gain)
|
2,525
|
|
(876)
|
|
2,338
|
|
882
|
Carlstar transaction
costs
|
—
|
|
—
|
|
6,196
|
|
—
|
Carlstar inventory fair
value step-up
|
800
|
|
—
|
|
11,500
|
|
—
|
Loss on sale of
investment
|
1,032
|
|
—
|
|
1,032
|
|
—
|
Gain on property
insurance settlement
|
—
|
|
—
|
|
(1,913)
|
|
—
|
Income on Brazilian
indirect tax credits, net
|
—
|
|
—
|
|
—
|
|
(3,096)
|
Adjusted net (loss)
income attributable to Titan and
applicable to common shareholders
|
$ (13,892)
|
|
$ 18,404
|
|
$ 12,254
|
|
$ 79,111
|
|
|
|
|
|
|
|
|
Adjusted (loss)
earnings per common share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.19)
|
|
$
0.29
|
|
$
0.18
|
|
$
1.26
|
Diluted
|
$
(0.19)
|
|
$
0.29
|
|
$
0.17
|
|
$
1.25
|
|
|
|
|
|
|
|
|
Average common shares
and equivalents outstanding:
|
|
|
|
|
|
|
|
Basic
|
72,013
|
|
62,598
|
|
69,900
|
|
62,810
|
Diluted
|
72,404
|
|
63,095
|
|
70,358
|
|
63,271
|
The table below provides a reconciliation of net income to
EBITDA and adjusted EBITDA, which are non-GAAP financial measures,
for the three and nine-month periods ended September 30, 2024 and 2023 (in thousands).
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net (loss)
income
|
$ (18,199)
|
|
$ 19,663
|
|
$
(4,803)
|
|
$
84,988
|
Adjustments:
|
|
|
|
|
|
|
|
Provision for income
taxes
|
12,915
|
|
4,718
|
|
38,103
|
|
28,363
|
Interest expense,
excluding financing fees amortization
|
8,786
|
|
7,009
|
|
26,446
|
|
21,789
|
Depreciation and
amortization
|
12,636
|
|
10,033
|
|
40,059
|
|
31,598
|
EBITDA
|
$
16,138
|
|
$ 41,423
|
|
$
99,805
|
|
$ 166,738
|
Adjustments:
|
|
|
|
|
|
|
|
Foreign exchange loss
(gain)
|
2,525
|
|
(876)
|
|
2,338
|
|
882
|
Carlstar transaction
costs
|
—
|
|
—
|
|
6,196
|
|
—
|
Carlstar inventory fair
value step-up
|
800
|
|
—
|
|
11,500
|
|
—
|
Loss on sale of
investment
|
1,032
|
|
—
|
|
1,032
|
|
—
|
Gain on property
insurance settlement
|
—
|
|
—
|
|
(1,913)
|
|
—
|
Income on Brazilian
indirect tax credits
|
—
|
|
—
|
|
—
|
|
(475)
|
Adjusted
EBITDA
|
$
20,495
|
|
$ 40,547
|
|
$ 118,958
|
|
$ 167,145
|
The table below sets forth, for the three and nine-month periods
ended September 30, 2024, the impact
to net sales of currency translation (constant currency) by
geography (in thousands, except percentages):
|
Three months ended
September 30,
|
|
Change due to
currency
translation
|
|
Three months
ended
September 30,
|
|
2024
|
|
2023
|
|
% Change
from 2023
|
|
$
|
|
%
|
|
Constant
Currency
|
United
States
|
$
250,567
|
|
$
173,300
|
|
44.6 %
|
|
$
—
|
|
— %
|
|
$
250,567
|
Europe / CIS
|
97,053
|
|
119,749
|
|
(19.0) %
|
|
2,121
|
|
1.8 %
|
|
94,932
|
Latin
America
|
76,023
|
|
89,258
|
|
(14.8) %
|
|
(14,014)
|
|
(15.7) %
|
|
90,037
|
Other
International
|
24,342
|
|
19,474
|
|
25.0 %
|
|
(1,437)
|
|
(7.4) %
|
|
25,779
|
|
$
447,985
|
|
$
401,781
|
|
11.5 %
|
|
$ (13,330)
|
|
(3.3) %
|
|
$
461,315
|
|
|
Nine months ended
September 30,
|
|
Change due to
currency
translation
|
|
Nine months
ended
September 30,
|
|
2024
|
|
2023
|
|
% Change
from 2023
|
|
$
|
|
%
|
|
Constant
Currency
|
United
States
|
$
813,767
|
|
$
654,324
|
|
24.4 %
|
|
$
—
|
|
— %
|
|
$
813,767
|
Europe / CIS
|
352,731
|
|
424,412
|
|
(16.9) %
|
|
(5,219)
|
|
(1.2) %
|
|
357,950
|
Latin
America
|
225,529
|
|
283,132
|
|
(20.3) %
|
|
(26,202)
|
|
(9.3) %
|
|
251,731
|
Other
International
|
70,337
|
|
69,733
|
|
0.9 %
|
|
(12,550)
|
|
(18.0) %
|
|
82,887
|
|
$ 1,462,364
|
|
$ 1,431,601
|
|
2.1 %
|
|
$ (43,971)
|
|
(3.1) %
|
|
$
1,506,335
|
The table below provides a reconciliation of net debt, which is
a non-GAAP financial measure (in thousands):
|
September 30,
2024
|
|
December 31,
2023
|
|
September 30,
2023
|
|
|
|
|
|
|
|
|
|
Long-term
debt
|
$ 503,429
|
|
$ 409,178
|
|
$ 409,747
|
Short-term
debt
|
15,025
|
|
16,913
|
|
17,556
|
Total
debt
|
$ 518,454
|
|
$ 426,091
|
|
$ 427,303
|
Cash and cash
equivalents
|
227,293
|
|
220,251
|
|
211,902
|
Net
debt
|
$ 291,161
|
|
$ 205,840
|
|
$ 215,401
|
The table below provides a reconciliation of net cash provided
by operating activities to free cash flow, which is a non-GAAP
financial measure (in thousands):
|
Three months
ended
|
|
Nine months
ended
|
|
September
30,
|
|
September
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$ 59,905
|
|
$ 51,216
|
|
$ 132,751
|
|
$ 140,106
|
Capital
expenditures
|
(18,119)
|
|
(13,913)
|
|
(52,318)
|
|
(41,480)
|
Free cash
flow
|
$ 41,786
|
|
$ 37,303
|
|
$
80,433
|
|
$
98,626
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/titan-international-inc-reports-third-quarter-financial-performance-302291969.html
SOURCE Titan International, Inc.