Delivers Strong Results Despite Challenging
Industry Conditions, with Free Cash Flow of $53 million; Adjusted EBITDA of $49 Million; and Adjusted EPS of $0.10
Solid Balance Sheet Combined with Operational
Diversity From Carlstar Acquisition Expected to Continue
Yielding Positive Results
WEST
CHICAGO, Ill., July 31,
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 second quarter ended
June 30, 2024.
Paul Reitz, President and Chief
Executive Officer, stated, "The work we have done to optimize our
operations, build a strong team, reduce our debt and diversify our
company, culminating with the acquisition of Carlstar in February,
has enabled Titan to deliver solid financial results while our
industry is working its way through a cyclical trough.
Despite this, we are very pleased to report adjusted EBITDA of
$49 million and free cash flow of
$53 million. While sales of new
equipment by leading OEMs in both Ag and Construction have slowed,
our expanded ability to provide aftermarket products as the premier
one-stop shop with the acquisition of Carlstar is an important
addition as farmers, power sports enthusiasts, homeowners, and
others continue to delay new equipment purchases, thus driving a
need for replacement tires."
Mr. Reitz continued, "Our results over the past few years speak
for themselves. An integral piece of that success is our Low-Side
Wall ("LSW") wheel/tire assemblies that were developed back in 1997
when my old boss had the crazy idea to increase the outside
diameter of the wheel and reduce the inside diameter of the tire on
farm tire/wheel assemblies. He worked hard to get the OEMs to
bite on that concept, but didn't get any takers. Now that LSW
design is on nearly every pickup truck and SUV around the
world. When I became CEO in 2017, LSW was still seen by some
inside Titan as concept that was not meant for Ag equipment.
We have since proven to not just ourselves, but throughout the
farming community the real benefits of LSW, especially its ability
to make them more money by saving fuel and improving yields while
tackling the most difficult conditions and enjoying a more
comfortable ride in the field and on the road. We have proven
this with thousands of farmers and have seen our LSW sales
significantly grow since 2017. We believe that growth is
nowhere near its pinnacle."
Mr. Reitz added, "In August, I was invited to visit a couple
large farmers in central Canada
that recently started using Titan's 1400 LSWs and are ecstatic with
the fuel efficiency and overall performance of their LSWs.
These farmers have a lot of influence among their peers, and we
expect the leading OEMs will be listening closely to hear what they
are saying about LSWs. This opportunity in Canada is an example of how Titan sees a
continuing growth path ahead for LSWs to increase market
penetration there and in Brazil
while continuing to also grow our base in the US. Farmers are
seeing the benefits of LSW just as the rest of us have all seen the
benefits in our trucks and SUVs, so it's easy to see how nearly all
Agriculture and Construction equipment could perform better with
LSWs. Our team has developed a deep connection with farmers
which has led to dealers developing a strong aftermarket channel to
get LSWs to end-users in order to make their equipment perform
better. That aftermarket demand created the pull to where we
now have OEMs offering LSWs across their equipment portfolio.
A 6% savings on fuel costs along with superior performance in the
field and lower maintenance costs gets peoples' attention.
Today we estimate that approximately 80% of tractors run a dual
tire configuration that could benefit by converting to LSWs.
Looking towards the future, we have a deep drop rim that will only
make LSWs perform better and further excites our team. We're also
excited about other, non-farm opportunities, such as the military.
I just met a retired military general that handled
procurement and he was ecstatic about working with us to get LSWs
introduced to the military branches. The government is a
substantial buyer of trucks and we are going to chase that volume
with LSWs. If it works in the heartland, it will work on the
front lines."
Mr. Reitz continued, "Interest rates continue to weigh on the
industries we serve. High horsepower agricultural equipment
represents a significant purchase for farmers and thus they are
highly attuned to the associated financing costs. With the
possibility of interest rate cuts on the horizon, farmers are
choosing to defer major purchases. Similarly, interest rates
impact the cost of working capital for both OEMs and Aftermarket
dealers who are being extremely cautious about the levels of
inventory they are carrying in their factories and on their
lots. We believe that the headwinds we are presently facing
are transitory. Equipment currently in the field continues to
be used and will ultimately need to be replaced.
Additionally, as Ag OEMs continue to introduce new technologies
into their products, the ROI that new equipment can produce,
including the latest tire technology, will begin to outweigh the
financing costs and help drive long term demand. Turning to
our EMC segment, sales there held up relatively well. From a
volume perspective, ITM, our steel undercarriage business saw an
increase year over year in the quarter, while total sales in the
segment were down, with lower prices driven by steel costs and
softness on construction wheels and tires in the US. Resource
industries like mining continue to be active as our technologically
dependent society demands an ever-increasing supply of rare earth
elements and we expect that to underpin solid demand over the mid
to long term."
Mr. Reitz concluded, "Identifying the cyclical bottom for our
industries in advance is virtually impossible to do with any
precision. Even so, as we continue to work through the
current trough, we are confident that the long term, structural
demand drivers for the industries we serve are very much intact.
Our team also has extensive experience navigating through these
cycles and we are confident in our strategy. Recognition of
the cyclicality of our business was one of the reasons we worked
hard to de-lever when buoyant market conditions afforded us the
opportunity to do so the last few years. As a result, we
entered this down part of the cycle with the ability to continue
generating free cash flow, which, when compared to the first
quarter of 2024, allowed us to reduce our net debt by $43 million, increase our cash position by more
than $20 million, and deliver value
to our shareholders through additional share repurchases. As
conditions improve, which they unquestionably will, we expect to be
well positioned to drive organic revenue growth with accelerating
profitability."
Third Quarter 2024 Outlook
The Company is introducing financial guidance for Q3 2024 as
follows:
- Revenues of $450 million to
$500 million
- Adjusted EBITDA of $25 million to
$30 million
- Free cash flow of $20 to
$30 million
- Capital expenditures of $10 to
$15 million
David Martin, Chief Financial
Officer, added, "As Paul noted, Titan is in a strong financial
position which enables the Company to navigate the current industry
conditions and put us in position to expand sales and accelerate
our profitability when conditions improve, as they ultimately
will. Our integration of Carlstar continues to go well. Our
pursuit of acquisition-related synergies have placed us well along
the path to achieve our target bottom-line benefit of $5 million to $6
million this year and $25
million to $30 million long
term."
Mr. Martin continued, "Our solid cash flow during the second
quarter allowed us to continue reducing our net debt from
$370 million at the end of the first
quarter to $326 million on June
30th. Our resulting net leverage at the end of the second
quarter was 1.8x, compared to 2.0x as of March 31st. During the second quarter
we focused on identifying and implementing enterprise-wide cost
control initiatives, including workforce realignment, along with
reducing working capital, most notably inventory. Our
flexible balance sheet also allowed us to continue our share
repurchase program as we bought 775,000 shares during the second
quarter. As of June
30th, we had approximately $9.6 million remaining under the Board authorized
$50 million share repurchase
program."
Mr. Martin concluded, "Our adjusted net income applicable to
shareholders of $7.1 million, and
adjusted EPS of $0.10 for the quarter
were negatively impacted by higher than normal tax expense of
$15.5 million for the quarter.
With the lower profitability in our United States operations in 2024, we are now
faced with additional non-deductible interest expense.
Additionally, there are temporary negative impacts of the tax
structure of Carlstar which we will be actively managing. It
is worth noting that cash taxes incurred in the second quarter were
significantly lower, at $6.3
million"
Results of Operations
Net sales for the three months ended June 30, 2024 were
$532.2 million, compared to
$481.2 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 3.7%.
Gross profit for the three months ended June 30, 2024 was
$80.4 million, or 15.1% of net sales,
compared to $85.9 million, or 17.9%
of net sales, for the three months ended June 30, 2023.
The changes in gross profit and margin were attributed to negative
price/mix, reduced fixed cost leverage, higher material costs and
inventory revaluation step-up of $7.3
million associated with the Carlstar purchase price
allocation. Excluding the inventory revaluation step-up,
adjusted gross margin for the three months ended June 30, 2024 would have been 16.5% of net
sales.
Selling, general and administrative expenses (SG&A) for the
three months ended June 30, 2024 were $51.6 million, or 9.7% of net sales, compared to
$34.9 million, or 7.2% of net sales,
for the three months ended June 30, 2023. This change
was attributed to the ongoing SG&A associated with the Carlstar
operations.
Income from operations for the three months ended June 30, 2024 was $22.3
million, compared to income from operations of $45.9 million for the three months ended
June 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 $15.5 million and $9.4
million for the three months ended June 30, 2024 and 2023, respectively. The
Company's effective income tax rate was 81.9% and 22.8% for the
three months ended June 30, 2024 and
2023, respectively. The income tax expense and rate was
negatively impacted by non-deductible interest expense in
the United States due to the
decrease in pretax income in the United
States and foreign branch income related to the Carlstar
acquisition. 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.
Segment Information
Agricultural Segment
(Amounts in
thousands, except percentages)
|
Three months
ended
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
%
Decrease
|
|
2024
|
|
2023
|
|
%
Decrease
|
Net sales
|
$
216,330
|
|
$
269,148
|
|
(19.6) %
|
|
$
456,003
|
|
$
575,006
|
|
(20.7) %
|
Gross profit
|
32,303
|
|
48,736
|
|
(33.7) %
|
|
72,922
|
|
97,986
|
|
(25.6) %
|
Profit
margin
|
14.9 %
|
|
18.1 %
|
|
(17.7) %
|
|
16.0 %
|
|
17.0 %
|
|
(5.9) %
|
Income from
operations
|
15,772
|
|
32,119
|
|
(50.9) %
|
|
39,782
|
|
64,688
|
|
(38.5) %
|
Net sales in the agricultural segment were $216.3 million for the three months ended
June 30, 2024, as compared to
$269.1 million for the comparable
period in 2023. The net sales change was primarily attributed
to significantly reduced global demand for agricultural equipment,
most notably in North America and
Brazil. Additionally, an
unfavorable impact of foreign currency translation of 5.3%
contributed to the change in net sales.
Gross profit in the agricultural segment was $32.3 million for the three months ended
June 30, 2024, as compared to $48.7
million in the comparable period in 2023. The change
in gross profit was attributed to the lower sales volume, reduced
fixed cost leverage, negative price/mix and higher material costs
and inventory revaluation step-up associated with the Carlstar
purchase price allocation. Excluding the impact of the
Carlstar purchase price allocation, adjusted gross margins in the
Agriculture segment were 15.5% and 16.4% for the three and six
months ended June 30, 2024,
respectively.
Earthmoving/Construction Segment
(Amounts in
thousands, except percentages)
|
Three months
ended
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
%
Decrease
|
|
2024
|
|
2023
|
|
%
Decrease
|
Net sales
|
$
165,564
|
|
$ 174,683
|
|
(5.2) %
|
|
$
330,772
|
|
$
373,607
|
|
(11.5) %
|
Gross profit
|
21,299
|
|
29,102
|
|
(26.8) %
|
|
44,276
|
|
66,326
|
|
(33.2) %
|
Profit
margin
|
12.9 %
|
|
16.7 %
|
|
(22.8) %
|
|
13.4 %
|
|
17.8 %
|
|
(24.7) %
|
Income from
operations
|
7,047
|
|
14,522
|
|
(51.5) %
|
|
15,881
|
|
38,060
|
|
(58.3) %
|
The Company's earthmoving/construction segment net sales
were $165.6 million for the three
months ended June 30, 2024, as compared to $174.7 million in the comparable period in
2023. Sales volume was higher during the period driven by
increased sales in the undercarriage business and the positive
contribution from the Carlstar acquisition. However, this
increase was more than offset by the impact of contractual price
givebacks resulting from lower raw material costs, particularly
lower steel prices in Europe, as
well as an unfavorable impact of foreign currency translation by
1.5%.
Gross profit in the earthmoving/construction segment was
$21.3 million for the three months
ended June 30, 2024, as compared to
$29.1 million for the three months
ended June 30, 2023. The change
in gross profit was primarily attributed to lower sales volume in
North America and reduced fixed
cost leverage.
Consumer Segment
(Amounts in
thousands, except percentages)
|
Three months
ended
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
%
Increase
(Decrease)
|
|
2024
|
|
2023
|
|
%
Increase
(Decrease)
|
Net sales
|
$
150,276
|
|
$
37,345
|
|
302.4 %
|
|
$
227,604
|
|
$
81,207
|
|
180.3 %
|
Gross profit
|
26,840
|
|
8,057
|
|
233.1 %
|
|
40,614
|
|
17,140
|
|
137.0 %
|
Profit
margin
|
17.9 %
|
|
21.6 %
|
|
(17.1) %
|
|
17.8 %
|
|
21.1 %
|
|
(15.6) %
|
Income from
operations
|
6,449
|
|
5,865
|
|
10.0 %
|
|
11,562
|
|
12,657
|
|
(8.7) %
|
Consumer segment net sales were $150.3
million for the three months ended June 30, 2024, as compared to $37.3 million for the three months ended
June 30, 2023. This growth was
primarily driven by increased sales volumes resulting from the
positive impact of the Carlstar acquisition. The increase was
partially offset by negative price/product mix and reduced sales
volumes in the Americas region due to weaker market conditions.
Gross profit from the consumer segment was $26.8 million for the three months ended
June 30, 2024, as compared to $8.1
million for the three months ended June 30, 2023.
The increase in gross profit was primarily driven by the benefits
of the Carlstar acquisition. The shift in profit margin was
influenced by the inventory revaluation step-up of $6.0 million associated with the Carlstar
purchase price allocation and reduced fixed cost leverage resulting
from lower sales volumes in the Americas. Excluding the
impact of the Carlstar purchase price allocation, adjusted gross
margins in the Consumer segment were 21.8% and 21.6% for the three
and six months ended June 30, 2024,
respectively.
Non-GAAP Financial Measures
Adjusted EBITDA was $48.8 million
for the second quarter of 2024, compared to $59.0 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
second quarter of 2024 was income of $7.1
million, equal to income of $0.10 per basic and diluted share, compared to
adjusted net income of $27.1 million,
equal to income of $0.43 per basic
and diluted share, in the second 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 second quarter of 2024 with total cash and
cash equivalents of $224.1 million,
compared to $220.3 million at
December 31, 2023. Long-term
debt at June 30, 2024, was
$535.9 million, compared to
$409.2 million at December 31, 2023. Short-term debt was
$14.6 million at June 30, 2024, compared to $16.9 million at December
31, 2023. Net debt (total debt less cash and cash
equivalents) was $326.4 million at
June 30, 2024, compared to
$205.8 million at December 31, 2023.
Net cash provided by operating activities for the first six
months of 2024 was $72.8 million,
compared to net cash provided by operating activities of
$88.9 million for the comparable
prior year period. Operating cash flows decreased by $16.0 million when comparing the first six 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 $29.1 million increase in accounts payable, a
$7.9 million improvement due to
collections efforts on accounts receivable, and a $10.7 million improvement in inventory
management. Capital expenditures were $34.2 million for the first six months of 2024,
compared to $27.6 million for the
comparable prior year period. Capital expenditures during the
first six 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 second quarter financial results on Thursday, August 1, 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/651060873 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: 548553
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
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net sales
|
$
532,170
|
|
$
481,176
|
|
$ 1,014,379
|
|
$ 1,029,820
|
Cost of
sales
|
451,728
|
|
395,281
|
|
856,567
|
|
848,368
|
Gross profit
|
80,442
|
|
85,895
|
|
157,812
|
|
181,452
|
Selling, general and
administrative expenses
|
51,583
|
|
34,858
|
|
91,003
|
|
69,330
|
Acquisition related
expenses
|
—
|
|
—
|
|
6,196
|
|
—
|
Research and
development expenses
|
4,218
|
|
3,218
|
|
7,872
|
|
6,232
|
Royalty
expense
|
2,319
|
|
1,921
|
|
5,347
|
|
4,856
|
Income from
operations
|
22,322
|
|
45,898
|
|
47,394
|
|
101,034
|
Interest expense,
net
|
(7,187)
|
|
(5,762)
|
|
(12,679)
|
|
(12,254)
|
Foreign exchange gain
(loss)
|
462
|
|
2
|
|
187
|
|
(1,758)
|
Other income
|
3,277
|
|
1,186
|
|
3,682
|
|
1,948
|
Income before income
taxes
|
18,874
|
|
41,324
|
|
38,584
|
|
88,970
|
Provision for income
taxes
|
15,452
|
|
9,429
|
|
25,188
|
|
23,645
|
Net income
|
3,422
|
|
31,895
|
|
13,396
|
|
65,325
|
Net income attributable
to noncontrolling interests
|
1,273
|
|
1,688
|
|
2,046
|
|
3,280
|
Net income attributable
to Titan and applicable to common shareholders
|
$
2,149
|
|
$
30,207
|
|
$
11,350
|
|
$
62,045
|
|
|
|
|
|
|
|
|
Earnings per common
share:
|
|
|
|
|
|
|
|
Basic
|
$
0.03
|
|
$
0.48
|
|
$
0.16
|
|
$
0.99
|
Diluted
|
$
0.03
|
|
$
0.48
|
|
$
0.16
|
|
$
0.98
|
Average common shares
and equivalents outstanding:
|
|
|
|
|
|
|
|
Basic
|
72,737
|
|
62,931
|
|
68,833
|
|
62,918
|
Diluted
|
73,078
|
|
63,234
|
|
69,361
|
|
63,404
|
Titan International,
Inc.
Condensed Consolidated
Balance Sheets
Amounts in
thousands, except share data
|
|
|
June 30,
2024
|
|
December 31,
2023
|
|
|
|
(unaudited)
|
|
|
Assets
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
224,100
|
|
$
220,251
|
Accounts receivable,
net
|
316,639
|
|
219,145
|
Inventories
|
464,650
|
|
365,156
|
Prepaid and other
current assets
|
87,095
|
|
72,229
|
Total current
assets
|
1,092,484
|
|
876,781
|
Property, plant and
equipment, net
|
447,729
|
|
321,694
|
Operating lease
assets
|
105,117
|
|
11,955
|
Goodwill
|
12,867
|
|
—
|
Intangible assets,
net
|
16,510
|
|
1,431
|
Deferred income
taxes
|
16,377
|
|
38,033
|
Other long-term
assets
|
42,983
|
|
39,351
|
Total assets
|
$
1,734,067
|
|
$
1,289,245
|
|
|
|
|
Liabilities
|
|
|
|
Current
liabilities
|
|
|
|
Short-term
debt
|
$
14,588
|
|
$
16,913
|
Accounts
payable
|
257,271
|
|
201,201
|
Operating
leases
|
11,008
|
|
5,021
|
Other current
liabilities
|
171,415
|
|
149,240
|
Total current
liabilities
|
454,282
|
|
372,375
|
Long-term
debt
|
535,907
|
|
409,178
|
Deferred income
taxes
|
4,563
|
|
2,234
|
Operating
leases
|
93,694
|
|
6,153
|
Other long-term
liabilities
|
32,002
|
|
31,890
|
Total
liabilities
|
1,120,448
|
|
821,830
|
|
|
|
|
Equity
|
|
|
|
Titan shareholders'
equity
|
|
|
|
Common stock ($0.0001
par value, 120,000,000 shares authorized, 78,447,035
issued
and 72,174,244
outstanding at June 30, 2024; 66,525,269 issued and
60,715,855
outstanding at December
31, 2023)
|
—
|
|
—
|
Additional paid-in
capital
|
736,720
|
|
569,065
|
Retained
earnings
|
180,973
|
|
169,623
|
Treasury stock (at
cost, 6,272,791 shares at June 30, 2024 and 5,809,414 shares
at
December 31,
2023)
|
(56,616)
|
|
(52,585)
|
Accumulated other
comprehensive loss
|
(251,736)
|
|
(219,043)
|
Total Titan
shareholders' equity
|
609,341
|
|
467,060
|
Noncontrolling
interests
|
4,278
|
|
355
|
Total equity
|
613,619
|
|
467,415
|
Total liabilities and
equity
|
$
1,734,067
|
|
$
1,289,245
|
Titan International,
Inc.
Condensed Consolidated
Statements of Cash Flows (Unaudited); all amounts in
thousands
|
|
|
Six months ended
June 30,
|
Cash flows from
operating activities:
|
2024
|
|
2023
|
Net income
|
$
13,396
|
|
$
65,325
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
Depreciation and
amortization
|
27,423
|
|
21,565
|
Deferred income tax
provision
|
12,978
|
|
12,349
|
Income on indirect
taxes
|
—
|
|
(3,096)
|
Gain on fixed asset
and investment sale
|
(388)
|
|
(71)
|
Stock-based
compensation
|
1,801
|
|
2,215
|
Issuance of stock
under 401(k) plan
|
892
|
|
878
|
Proceeds from property
insurance settlement
|
(3,537)
|
|
—
|
Foreign currency
gain
|
(1,063)
|
|
(2,130)
|
(Increase) decrease in
assets, net of acquisitions:
|
|
|
|
Accounts
receivable
|
(8,437)
|
|
(16,322)
|
Inventories
|
34,764
|
|
24,096
|
Prepaid and other
current assets
|
(3,789)
|
|
12,512
|
Other
assets
|
(1,468)
|
|
1,285
|
Increase (decrease) in
liabilities, net of acquisitions:
|
|
|
|
Accounts
payable
|
(2,930)
|
|
(32,005)
|
Other current
liabilities
|
1,773
|
|
781
|
Other
liabilities
|
1,431
|
|
1,508
|
Net cash provided
by operating activities
|
72,846
|
|
88,890
|
Cash flows from
investing activities:
|
|
|
|
Capital
expenditures
|
(34,199)
|
|
(27,567)
|
Business acquisition,
net of cash acquired
|
(142,207)
|
|
—
|
Proceeds from property
insurance settlement
|
3,537
|
|
—
|
Proceeds from sale of
fixed assets
|
1,597
|
|
289
|
Net cash used for
investing activities
|
(171,272)
|
|
(27,278)
|
Cash flows from
financing activities:
|
|
|
|
Proceeds from
borrowings
|
159,539
|
|
4,373
|
Repayments of
debt
|
(34,095)
|
|
(21,030)
|
Payment of debt
issuance costs
|
(3,115)
|
|
—
|
Repurchase of common
stock
|
(7,762)
|
|
(6,390)
|
Other financing
activities
|
(692)
|
|
(2,748)
|
Net cash provided
by (used for) financing activities
|
113,875
|
|
(25,795)
|
Effect of exchange rate
changes on cash
|
(11,600)
|
|
1,058
|
Net increase in cash
and cash equivalents
|
3,849
|
|
36,875
|
Cash and cash
equivalents, beginning of period
|
220,251
|
|
159,577
|
Cash and cash
equivalents, end of period
|
$
224,100
|
|
$
196,452
|
|
|
|
|
Supplemental
information:
|
|
|
|
Interest
paid
|
$
17,956
|
|
$
15,485
|
Income taxes paid, net
of refunds received
|
$
11,815
|
|
$
12,684
|
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 six-month periods ended June 30, 2024 and 2023 (in thousands, except
percentages).
|
Three months
ended
|
|
Three months
ended
|
|
June 30,
2024
|
|
June 30,
2023
|
|
Agricultural
|
Earthmoving/
Construction
|
Consumer
|
Total
|
|
Total
|
Gross profit, as
reported
|
$
32,303
|
$
21,299
|
$
26,840
|
$
80,442
|
|
$
85,895
|
Gross
Margin
|
14.9 %
|
12.9 %
|
17.9 %
|
15.1 %
|
|
17.9 %
|
Adjustments:
|
|
|
|
|
|
|
Carlstar inventory fair
value step-up
|
1,157
|
198
|
5,969
|
7,324
|
|
—
|
Gross profit, as
adjusted
|
$
33,460
|
$
21,497
|
$
32,809
|
$
87,766
|
|
$
85,895
|
Adjusted Gross
Margin
|
15.5 %
|
13.0 %
|
21.8 %
|
16.5 %
|
|
17.9 %
|
|
|
|
|
|
|
|
|
|
Six months
ended
|
|
Six months
ended
|
|
June 30,
2024
|
|
June 30,
2023
|
|
Agricultural
|
Earthmoving/
Construction
|
Consumer
|
Total
|
|
Total
|
Gross profit, as
reported
|
$
72,922
|
$
44,276
|
$
40,614
|
$ 157,812
|
|
$
181,452
|
Gross
Margin
|
16.0 %
|
13.4 %
|
17.8 %
|
15.6 %
|
|
17.6 %
|
Adjustments:
|
|
|
|
|
|
|
Carlstar inventory fair
value step-up
|
1,771
|
292
|
8,637
|
10,700
|
|
—
|
Gross profit, as
adjusted
|
$
74,693
|
$
44,568
|
$
49,251
|
$ 168,512
|
|
$
181,452
|
Adjusted Gross
Margin
|
16.4 %
|
13.5 %
|
21.6 %
|
16.6 %
|
|
17.6 %
|
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 six-month periods ended June 30, 2024 and 2023 (in thousands, except
earnings per share).
|
Three months
ended
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net income attributable
to Titan and applicable to
common
shareholders
|
$
2,149
|
|
$
30,207
|
|
$
11,350
|
|
$
62,045
|
Adjustments:
|
|
|
|
|
|
|
|
Foreign exchange (gain)
loss
|
(462)
|
|
(2)
|
|
(187)
|
|
1,758
|
Carlstar transaction
costs
|
—
|
|
—
|
|
6,196
|
|
—
|
Carlstar inventory fair
value step-up
|
7,324
|
|
—
|
|
10,700
|
|
—
|
Gain on property
insurance settlement
|
(1,913)
|
|
—
|
|
(1,913)
|
|
—
|
Income on Brazilian
indirect tax credits, net
|
—
|
|
(3,096)
|
|
—
|
|
(3,096)
|
Adjusted net income
attributable to Titan and applicable
to common shareholders
|
$
7,098
|
|
$
27,109
|
|
$
26,146
|
|
$
60,707
|
|
|
|
|
|
|
|
|
Adjusted earnings per
common share:
|
|
|
|
|
|
|
|
Basic
|
$
0.10
|
|
$
0.43
|
|
$
0.38
|
|
$
0.96
|
Diluted
|
$
0.10
|
|
$
0.43
|
|
$
0.38
|
|
$
0.96
|
|
|
|
|
|
|
|
|
Average common shares
and equivalents outstanding:
|
|
|
|
|
|
|
|
Basic
|
72,737
|
|
62,931
|
|
68,833
|
|
62,918
|
Diluted
|
73,078
|
|
63,234
|
|
69,361
|
|
63,404
|
The table below provides a reconciliation of net income to
EBITDA and adjusted EBITDA, which are non-GAAP financial measures,
for the three and six-month periods ended June 30, 2024 and 2023 (in thousands).
|
Three months
ended
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net income
|
$
3,422
|
|
$
31,895
|
|
$
13,396
|
|
$
65,325
|
Adjustments:
|
|
|
|
|
|
|
|
Provision for income
taxes
|
15,452
|
|
9,429
|
|
25,188
|
|
23,645
|
Interest expense,
excluding interest income
|
9,513
|
|
7,389
|
|
17,660
|
|
14,780
|
Depreciation and
amortization
|
15,422
|
|
10,735
|
|
27,423
|
|
21,565
|
EBITDA
|
$
43,809
|
|
$
59,448
|
|
$
83,667
|
|
$
125,315
|
Adjustments:
|
|
|
|
|
|
|
|
Foreign exchange (gain)
loss
|
(462)
|
|
(2)
|
|
(187)
|
|
1,758
|
Carlstar transaction
costs
|
—
|
|
—
|
|
6,196
|
|
—
|
Carlstar inventory fair
value step-up
|
7,324
|
|
—
|
|
10,700
|
|
—
|
Gain on property
insurance settlement
|
(1,913)
|
|
—
|
|
(1,913)
|
|
—
|
Income on Brazilian
indirect tax credits
|
—
|
|
(475)
|
|
—
|
|
(475)
|
Adjusted
EBITDA
|
$
48,758
|
|
$
58,971
|
|
$
98,463
|
|
$
126,598
|
The table below sets forth, for the three and six-month periods
ended June 30, 2024, the impact to
net sales of currency translation (constant currency) by geography
(in thousands, except percentages):
|
Three months
ended
June
30,
|
|
Change due to
currency
translation
|
|
Three months
ended
June
30,
|
|
2024
|
|
2023
|
|
%
Change
from
2023
|
|
$
|
|
%
|
|
Constant
Currency
|
United
States
|
$
304,836
|
|
$
212,991
|
|
43.1 %
|
|
$
—
|
|
— %
|
|
$
304,836
|
Europe / CIS
|
128,888
|
|
151,169
|
|
(14.7) %
|
|
(3,662)
|
|
(2.4) %
|
|
132,550
|
Latin
America
|
77,026
|
|
91,353
|
|
(15.7) %
|
|
(9,720)
|
|
(10.6) %
|
|
86,746
|
Other
International
|
21,420
|
|
25,663
|
|
(16.5) %
|
|
(4,521)
|
|
(17.6) %
|
|
25,941
|
|
$
532,170
|
|
$
481,176
|
|
10.6 %
|
|
$
(17,903)
|
|
(3.7) %
|
|
$
550,073
|
|
|
|
Six months
ended
June
30,
|
|
Change due to
currency
translation
|
|
Six months
ended
June
30,
|
|
2024
|
|
2023
|
|
%
Change
from
2023
|
|
$
|
|
%
|
|
Constant
Currency
|
United
States
|
$
563,200
|
|
$
481,023
|
|
17.1 %
|
|
$
—
|
|
— %
|
|
$
563,200
|
Europe / CIS
|
255,678
|
|
304,664
|
|
(16.1) %
|
|
(7,340)
|
|
(2.4) %
|
|
263,018
|
Latin
America
|
149,506
|
|
193,874
|
|
(22.9) %
|
|
(12,188)
|
|
(6.3) %
|
|
161,694
|
Other
International
|
45,995
|
|
50,259
|
|
(8.5) %
|
|
(11,113)
|
|
(22.1) %
|
|
57,108
|
|
$
1,014,379
|
|
$
1,029,820
|
|
(1.5) %
|
|
$
(30,641)
|
|
(3.0) %
|
|
$
1,045,020
|
The table below provides a reconciliation of net debt, which is
a non-GAAP financial measure (in thousands):
|
June 30,
2024
|
|
December 31,
2023
|
|
June 30,
2023
|
|
|
|
|
|
|
|
|
|
Long-term
debt
|
$
535,907
|
|
$
409,178
|
|
$
411,671
|
Short-term
debt
|
14,588
|
|
16,913
|
|
18,536
|
Total
debt
|
$
550,495
|
|
$
426,091
|
|
$
430,207
|
Cash and cash
equivalents
|
224,100
|
|
220,251
|
|
196,452
|
Net debt
|
$
326,395
|
|
$
205,840
|
|
$
233,755
|
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
|
|
Six months
ended
|
|
June
30,
|
|
June
30,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
70,841
|
|
$
64,804
|
|
$
72,846
|
|
$
88,890
|
Capital
expenditures
|
(17,592)
|
|
(15,869)
|
|
(34,199)
|
|
(27,567)
|
Free cash
flow
|
$
53,249
|
|
$
48,935
|
|
$
38,647
|
|
$
61,323
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/titan-international-inc-reports-second-quarter-financial-performance-302211456.html
SOURCE Titan International, Inc.