Goodyear Announces Q3 2024 Results, Increases Goodyear Forward Targets

Third quarter Goodyear net loss of $34 million (12 cents per share); adjusted net income of $105 million (37 cents per share)

Segment operating income of $347 million; SOI margin of 7.2%, up ~70 bps YoY

Fourth consecutive quarter of SOI margin expansion; TTM up ~300 bps YoY

Americas segment operating income of $251 million, SOI margin of 8.8%

Asia Pacific segment operating income of $72 million, SOI margin of 11.7%

Goodyear Forward targets increased, portfolio optimization in progress

AKRON, Ohio, Nov. 4, 2024 /PRNewswire/ -- The Goodyear Tire & Rubber Company (NASDAQ: GT) reported third quarter 2024 results today and the company will host an investor call tomorrow morning at 8:30 a.m. eastern time led by Mark Stewart, Goodyear's chief executive officer and president, and Christina Zamarro, the company's executive vice president and chief financial officer. The management team will share insights on third quarter performance and progress on the Goodyear Forward transformation plan.

"As a result of the consistent and strong execution of our Goodyear Forward transformation plan, we successfully achieved four consecutive quarters of segment operating margin expansion. These tangible results are not only a testament to the talent of our team, but also to the strong foundation of Goodyear," said Chief Executive Officer and President Mark Stewart. "Throughout the company, we are delivering solid results. Due to the strong momentum underway, we are increasing our target for gross run-rate gains from Goodyear Forward to $1.5 billion by the end of 2025."

"This increase will enable us to realize significant year-over-year earnings benefits in both 2024 and 2025 from the program," continued Stewart. "We have raised our guidance for 2024 Goodyear Forward gross benefits to $450 million and we continue to expect an additional $750 million of year-over-year gross benefits in 2025. We remain confident we will achieve our 10% SOI margin and 2.0x - 2.5x leverage targets in the fourth quarter of next year."

The Goodyear Forward transformation plan was announced in November 2023 to create a more profitable enterprise and drive shareholder value creation. Run rate cost reduction and top line benefits have been increased by $200 million above the original $1.3 billion target. The company continues to expect to realize gross proceeds in excess of $2 billion from portfolio optimization and reaffirms its commitment to net leverage of 2.0x - 2.5x by the end of 2025.

Goodyear's third quarter 2024 sales were $4.8 billion, with tire unit volumes totaling 42.5 million. Third quarter 2024 Goodyear net loss was $34 million (12 cents per share) compared to a Goodyear net loss of $89 million (31 cents per share) a year ago. The third quarter of 2024 included several significant items including, on a pre-tax basis, an intangible asset impairment of $125 million, Goodyear Forward costs of $25 million and rationalization charges of $11 million. The third quarter of 2023 included pre-tax rationalization charges of $198 million. The intangible asset impairment includes a significant reduction in the carrying value of the company's tier three Mastercraft and Roadmaster brands given lower volume as a result of increased competition in opening price points in the U.S. market and plans under Goodyear Forward to increase overall profitability. Goodyear Forward costs are comprised of advisory, legal and consulting fees and costs associated with planned asset sales.

Third quarter 2024 adjusted net income was $105 million compared to adjusted net income of $104 million in the prior year's quarter. Adjusted earnings per share was $0.37, compared to $0.36 in the prior year's quarter. Per share amounts are diluted.

The company reported segment operating income of $347 million in the third quarter of 2024, up $11 million from a year ago. The increase in segment operating income reflects benefits of $123 million from the Goodyear Forward transformation plan and $17 million from insurance proceeds, net of current year expenses, primarily related to storm damage in prior years. These were partly offset by the impact of lower tire volume of $74 million and inflation of $53 million.

Additional earnings materials can be found on Goodyear's investor relations website at http://investor.goodyear.com.

Year-to-Date Results

Goodyear's sales for the first nine months of 2024 were $13.9 billion with tire unit volumes totaling 123.0 million. First nine months 2024 Goodyear net loss was $6 million (2 cents per share) compared to a Goodyear net loss of $398 million ($1.40 per share) a year ago. The year over year improvement was driven by increases in segment operating income. The first nine months of 2024 also included several significant items including, on a pre-tax basis, an intangible asset impairment of $125 million, Goodyear Forward costs of $92 million, rationalization charges of $52 million, and a benefit of $87 million from asset and other sales. The first nine months of 2023 included, on a pre-tax basis, rationalization charges of $302 million and a $58 million benefit from asset and other sales.

First nine months 2024 adjusted net income was $189 million compared to an adjusted net loss of $75 million in the prior year. Adjusted earnings per share was $0.66, compared to a loss of $0.26 in the prior year.

The company reported segment operating income of $933 million for the first nine months of 2024, up $348 million from a year ago. The increase in segment operating income reflects benefits of $285 million from the Goodyear Forward transformation plan, $235 million from net price/mix versus raw material costs, $69 million from insurance proceeds, net of current year expenses, and $55 million from the 2023 negative impact of the Tupelo storm. These were partially offset by lower tire volume of $143 million and a net headwind of $116 million from inflationary costs.

First nine months 2024 total cash flows from operating activities was a use of $591 million compared with a use of $204 million in the first nine months of 2023.

Reconciliation of Non-GAAP Financial Measures

See "Non-GAAP Financial Measures" and "Financial Tables" for further explanation and reconciliation tables for historical Total Segment Operating Income and Margin; Adjusted Net Income (Loss); and Adjusted Diluted Earnings per Share, reflecting the impact of certain significant items on the 2024 and 2023 periods.

Business Segment Results

AMERICAS

                                      Third Quarter           Nine Months



     
              (In millions)   2024            2023    2024             2023



     Tire Units                 21.0            22.9    59.6             64.2



     Net Sales                $2,858          $3,120  $8,143           $8,926



     Segment Operating Income    251             258     671              440



     Segment Operating Margin  8.8 %          8.3 %  8.2 %           4.9 %

Americas' third quarter 2024 sales of $2.9 billion were 8.4% lower, driven by declines in replacement volume. Tire unit volume decreased 8.3%. Replacement tire unit volume decreased 11.3%, reflecting industry member declines in the U.S. and actions taken to reduce exposure in the low-end of the market. The U.S. industry non-members, generally representing low-cost imported product, grew significantly in the quarter. Original equipment unit volumes were up 7.9%, reflecting new fitment wins.

Third quarter 2024 segment operating income of $251 million decreased $7 million from the prior year's quarter. The decrease was driven by lower volume, inflation, and unfavorable price/mix and raw material costs. These headwinds were largely offset by Goodyear Forward savings and insurance proceeds related to storm damage in prior years.

EMEA

                                        Third Quarter          Nine Months



     
                (In millions)   2024           2023    2024            2023



     Tire Units                   12.2           12.5    36.3            37.5



     Net Sales                  $1,348         $1,374  $3,974          $4,207



     Segment Operating Income       24             22      67              11



     Segment Operating Margin    1.8 %         1.6 %  1.7 %          0.3 %

EMEA's third quarter 2024 sales of $1.3 billion were 1.9% lower, driven by tire volume declines and the negative impact of changes in foreign currency exchange rates, partially offset by favorable price/mix. Tire unit volume decreased 2.9%. Original equipment unit volumes decreased 5.6%, reflecting lower OEM production. Replacement tire unit volume decreased 2.1%, driven by decreased volume in smaller rim sizes.

Third quarter 2024 segment operating income of $24 million was up $2 million compared to the prior year's quarter. Segment operating income benefitted from the Goodyear Forward plan and favorable net price/mix versus raw material costs. These benefits were partly offset by inflation, other costs, and unfavorable fixed overhead absorption.

ASIA PACIFIC

                                        Third Quarter          Nine Months



     
                (In millions)   2024       2023        2024        2023



     Tire Units                    9.3        9.9        27.1        26.2



     Net Sales                    $618       $648      $1,814      $1,817



     Segment Operating Income       72         56         195         134



     Segment Operating Margin   11.7 %     8.6 %     10.7 %      7.4 %

Asia Pacific's third quarter 2024 sales decreased 4.6% to $618 million, driven by lower replacement volume. Tire unit volume decreased 5.4%. Replacement tire unit volume decreased 13.0%, driven by declines in our key markets, including Australia, China and India. Original equipment unit volume increased 3.6%, driven by growth in EV fitments.

Third quarter 2024 segment operating income of $72 million was up $16 million from prior year driven by benefits from Goodyear Forward, favorable net price/mix versus raw material costs, and lower net inflationary costs. These factors were partly offset by lower volume.

Conference Call

The Company will host an investor call on Tuesday, November 5 at 8:30 a.m. ET. Please visit Goodyear's investor relations website: http://investor.goodyear.com, for additional earnings materials.

Participating in the conference call will be Mark W. Stewart, chief executive officer and president, and Christina L. Zamarro, executive vice president and chief financial officer.

The investor call can be accessed on the website or via telephone by calling either (800) 343-4849 or (203) 518-9848 before 8:25 a.m. and providing the conference ID "Goodyear." A replay will be available by calling (888) 566-0831 or (402) 220-0121. The replay will also be available on the website.

About Goodyear

Goodyear is one of the world's largest tire companies. It employs about 71,000 people and manufactures its products in 54 facilities in 21 countries around the world. Its two Innovation Centers in Akron, Ohio, and Colmar-Berg, Luxembourg, strive to develop state-of-the-art products and services that set the technology and performance standard for the industry. For more information about Goodyear and its products, go to www.goodyear.com/corporate.

Forward-Looking Statements

Certain information contained in this news release constitutes forward-looking statements for purposes of the safe harbor provisions of The Private Securities Litigation Reform Act of 1995. There are a variety of factors, many of which are beyond our control, that affect our operations, performance, business strategy and results and could cause our actual results and experience to differ materially from the assumptions, expectations and objectives expressed in any forward-looking statements. These factors include, but are not limited to: our ability to implement successfully the Goodyear Forward plan and our other strategic initiatives, including the sale of our off-the-road tire business; risks relating to the ability to consummate the sale of our off-the-road tire business on a timely basis or at all, including failure to obtain the required regulatory approvals or to satisfy other conditions to closing; actions and initiatives taken by both current and potential competitors; increases in the prices paid for raw materials and energy; inflationary cost pressures; delays or disruptions in our supply chain or the provision of services to us; a prolonged economic downturn or period of economic uncertainty; deteriorating economic conditions or an inability to access capital markets; a labor strike, work stoppage, labor shortage or other similar event; financial difficulties, work stoppages, labor shortages or supply disruptions at our suppliers or customers; the adequacy of our capital expenditures; changes in tariffs, trade agreements or trade restrictions; foreign currency translation and transaction risks; our failure to comply with a material covenant in our debt obligations; potential adverse consequences of litigation involving the company; as well as the effects of more general factors such as changes in general market, economic or political conditions or in legislation, regulation or public policy. Additional factors are discussed in our filings with the Securities and Exchange Commission, including our annual report on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K. In addition, any forward-looking statements represent our estimates only as of today and should not be relied upon as representing our estimates as of any subsequent date. While we may elect to update forward-looking statements at some point in the future, we specifically disclaim any obligation to do so, even if our estimates change.

Non-GAAP Financial Measures (unaudited)

This news release presents non-GAAP financial measures, including Total Segment Operating Income and Margin, Adjusted Net Income (Loss), and Adjusted Diluted Earnings Per Share (EPS), which are important financial measures for the company but are not financial measures defined by U.S. GAAP, and should not be construed as alternatives to corresponding financial measures presented in accordance with U.S. GAAP.

Total Segment Operating Income is the sum of the individual strategic business units' (SBUs') Segment Operating Income as determined in accordance with U.S. GAAP. Total Segment Operating Margin is Total Segment Operating Income divided by Net Sales as determined in accordance with U.S. GAAP. Management believes that Total Segment Operating Income and Margin are useful because they represent the aggregate value of income created by the company's SBUs and exclude items not directly related to the SBUs for performance evaluation purposes. The most directly comparable U.S. GAAP financial measures to Total Segment Operating Income and Margin are Goodyear Net Income (Loss) and Return on Net Sales (which is calculated by dividing Goodyear Net Income (Loss) by Net Sales).

Adjusted Net Income (Loss) is Goodyear Net Income (Loss) as determined in accordance with U.S. GAAP adjusted for certain significant items. Adjusted Diluted Earnings Per Share (EPS) is the company's Adjusted Net Income (Loss) divided by Weighted Average Shares Outstanding-Diluted as determined in accordance with U.S. GAAP. Management believes that Adjusted Net Income (Loss) and Adjusted Diluted Earnings Per Share (EPS) are useful because they represent how management reviews the operating results of the company excluding the impacts of rationalizations, asset write-offs, accelerated depreciation, impairments, asset sales and certain other significant items.

It should be noted that other companies may calculate similarly-titled non-GAAP financial measures differently and, as a result, the measures presented herein may not be comparable to such similarly-titled measures reported by other companies. See the following tables for reconciliations of historical Total Segment Operating Income and Margin, Adjusted Net Income (Loss) and Adjusted Diluted Earnings Per Share to the most directly comparable U.S. GAAP financial measures.


       The Goodyear Tire & Rubber Company and Subsidiaries


       Financial Tables (Unaudited)


       
                Table 1: Consolidated Statement of Operations

    ---



                                                                                    Three Months Ended         Nine Months Ended


                                                                                    September 30,         September 30,



       
                
                  (In millions, except per share amounts)    2024               2023      2024              2023



       Net Sales                                                            $4,824             $5,142   $13,931           $14,950



       Cost of Goods Sold                                                    3,881              4,171    11,218            12,487



       Selling, Administrative and General Expense                             663                673     2,090             2,045



       Intangible Asset Impairments                                            125                         125



       Rationalizations                                                         11                198        52               302



       Interest Expense                                                        135                138       391               403



       Other (Income) Expense                                                   34                 21       (8)               82



       Income (Loss) before Income Taxes                                      (25)              (59)       63             (369)



       United States and Foreign Tax Expense                                     9                 25        75                22



       Net Income (Loss)                                                      (34)              (84)     (12)            (391)



       Less: Minority Shareholders' Net Income (Loss)                            -                 5       (6)                7



       Goodyear Net Income (Loss)                                            $(34)             $(89)     $(6)           $(398)



       Goodyear Net Income (Loss) - Per Share of Common Stock



       Basic                                                               $(0.12)           $(0.31)  $(0.02)          $(1.40)



       Weighted Average Shares Outstanding                                     287                285       286               285



       Diluted                                                             $(0.12)           $(0.31)  $(0.02)          $(1.40)



       Weighted Average Shares Outstanding                                     287                285       286               285




       
                Table 2: Consolidated Balance Sheets

    ---



                                                                                                       September 30, December 31,



       
                
                  (In millions, except share data)                                            2024          2023



       Assets:



       Current Assets:



       Cash and Cash Equivalents                                                                               $905          $902



       Accounts Receivable, less Allowance - $94 ($102 in 2023)                                               3,380         2,731



       Inventories:



       Raw Materials                                                                                            796           785



       Work in Process                                                                                          212           206



       Finished Products                                                                                      2,804         2,707


                                                                                                               3,812         3,698



       Assets Held for Sale                                                                                     495



       Prepaid Expenses and Other Current Assets                                                                309           319



       Total Current Assets                                                                                   8,901         7,650



       Goodwill                                                                                                 759           781



       Intangible Assets                                                                                        814           969



       Deferred Income Taxes                                                                                  1,662         1,630



       Other Assets                                                                                           1,147         1,075



       Operating Lease Right-of-Use Assets                                                                      981           985



       Property, Plant and Equipment, less Accumulated Depreciation - $12,515 ($12,472 in 2023)               8,285         8,492



       Total Assets                                                                                         $22,549       $21,582





       Liabilities:



       Current Liabilities:



       Accounts Payable - Trade                                                                              $4,050        $4,326



       Compensation and Benefits                                                                                685           663



       Other Current Liabilities                                                                              1,261         1,165



       Notes Payable and Overdrafts                                                                             587           344



       Operating Lease Liabilities due Within One Year                                                          202           200



       Long Term Debt and Finance Leases due Within One Year                                                  1,013           449



       Total Current Liabilities                                                                              7,798         7,147



       Operating Lease Liabilities                                                                              829           825



       Long Term Debt and Finance Leases                                                                      7,428         6,831



       Compensation and Benefits                                                                                877           974



       Deferred Income Taxes                                                                                    103            83



       Other Long Term Liabilities                                                                              610           885



       Total Liabilities                                                                                     17,645        16,745



       Commitments and Contingent Liabilities



       Shareholders' Equity:



       Goodyear Shareholders' Equity:



       Common Stock, no par value:



       Authorized, 450 million shares, Outstanding shares - 285 million in 2024 (284 million in 2023)           285           284



       Capital Surplus                                                                                        3,152         3,133



       Retained Earnings                                                                                      5,080         5,086



       Accumulated Other Comprehensive Loss                                                                 (3,772)      (3,835)



       Goodyear Shareholders' Equity                                                                          4,745         4,668



       Minority Shareholders' Equity - Nonredeemable                                                            159           169



       Total Shareholders' Equity                                                                             4,904         4,837



       Total Liabilities and Shareholders' Equity                                                           $22,549       $21,582




       
                Table 3: Consolidated Statements of Cash Flows

    ---



                                                                                                                  Nine Months Ended


                                                                                                                  September 30,



       
                
                  (In millions)                                                   2024     2023



       Cash Flows from Operating Activities:



       Net Income (Loss)                                                                          $(12)  $(391)



       Adjustments to Reconcile Net Income (Loss) to Cash Flows from Operating Activities:



       Depreciation and Amortization                                                                800      751



       Amortization and Write-Off of Debt Issuance Costs                                             10       11



       Intangible Asset Impairment                                                                  125



       Provision for Deferred Income Taxes                                                         (37)   (138)



       Net Pension Curtailments and Settlements                                                     (5)      40



       Net Rationalization Charges                                                                   52      302



       Rationalization Payments                                                                   (149)    (72)



       Net (Gains) Losses on Asset Sales                                                           (95)    (68)



       Gain on Insurance Recoveries for Damaged Property, Plant and Equipment                      (61)



       Operating Lease Expense                                                                      249      224



       Operating Lease Payments                                                                   (211)   (207)



       Pension Contributions and Direct Payments                                                   (45)    (54)



       Changes in Operating Assets and Liabilities, Net of Asset Acquisitions and Dispositions:



       Accounts Receivable                                                                        (658)   (816)



       Inventories                                                                                (259)     590



       Accounts Payable - Trade                                                                   (207)   (585)



       Compensation and Benefits                                                                     39       45



       Other Current Liabilities                                                                   (58)     222



       Other Assets and Liabilities                                                                (69)    (58)



       Total Cash Flows from Operating Activities                                                 (591)   (204)



       Cash Flows from Investing Activities:



       Capital Expenditures                                                                       (912)   (807)



       Insurance Recoveries for Damaged Property, Plant and Equipment                                48



       Cash Proceeds from Sale and Leaseback Transactions                                            16       73



       Asset Dispositions                                                                           110        3



       Short Term Securities Acquired                                                                      (96)



       Short Term Securities Redeemed                                                                 2       88



       Long Term Securities Acquired                                                                       (11)



       Long Term Securities Redeemed                                                                  4        6



       Notes Receivable                                                                            (28)    (61)



       Other Transactions                                                                             1     (13)



       Total Cash Flows from Investing Activities                                                 (759)   (818)



       Cash Flows from Financing Activities:



       Short Term Debt and Overdrafts Incurred                                                    1,034      793



       Short Term Debt and Overdrafts Paid                                                        (803)   (863)



       Long Term Debt Incurred                                                                   10,315    7,321



       Long Term Debt Paid                                                                      (9,180) (6,464)



       Common Stock Issued                                                                          (3)     (2)



       Transactions with Minority Interests in Subsidiaries                                         (2)     (4)



       Debt Related Costs and Other Transactions                                                   (46)     (7)



       Total Cash Flows from Financing Activities                                                 1,315      774



       Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash               (10)     (5)



       Net Change in Cash, Cash Equivalents and Restricted Cash                                    (45)   (253)



       Cash, Cash Equivalents and Restricted Cash at Beginning of the Period                        985    1,311



       Cash, Cash Equivalents and Restricted Cash at End of the Period                             $940   $1,058




       
                Table 4: Reconciliation of Segment Operating Income & Margin

    ---



                                                                                                    Three Months Ended                   Nine Months Ended


                                                                                                    September 30,                   September 30,



       
                
                  (In millions)                                      2024    2023                  2024      2023



       Total Segment Operating Income                                                 $347    $336                  $933      $585



       Less:



       Intangible Asset Impairment                                                     125                          125



       Rationalizations                                                                 11     198                    52       302



       Interest Expense                                                                135     138                   391       403



       Other (Income) Expense                                                           34      21                   (8)       82



       Asset Write-Offs, Accelerated Depreciation, and Accelerated Lease Costs, Net     25       8                   119        21



       Corporate Incentive Compensation Plans                                           14       2                    50        43



       Retained Expenses of Divested Operations                                          3       2                    11        10



       Other                                                                            25      26                   130        93



       Income (Loss) before Income Taxes                                             $(25)  $(59)                  $63    $(369)



       United States and Foreign Tax Expense                                             9      25                    75        22



       Less: Minority Shareholders' Net Income (Loss)                                           5                   (6)        7



       Goodyear Net Income (Loss)                                                    $(34)  $(89)                 $(6)   $(398)





       Net Sales                                                                    $4,824  $5,142               $13,931   $14,950



       Return on Net Sales                                                          -0.7 % -1.7 %                0.0 %   -2.7 %



       Total Segment Operating Margin                                                7.2 %  6.5 %                6.7 %    3.9 %




              
                Table 5: Reconciliation of Adjusted Net Income (Loss) and Adjusted Diluted Earnings Per Share

    ---


              Third Quarter 2024




                                           (In millions, except                   As                  Intangible Asset                        Rationalizations,                          Goodyear                         Indirect Tax                              Debica Fire Impact
                                                                                                                                               Asset                                                                       Settlements                               and                                  Americas Storm                  As
    per share amounts)                                                 Reported            Impairment                              Write-offs,                         Forward Costs                 and Discrete Tax                      Insurance Recoveries                            Insurance
                                                                                                                                                                                                     Items                                                                                 Recoveries                         Adjusted
                                                                                                                                   Accelerated
                                                                                                                                      Depreciation
                                                                                                                                 and Leases



              Net Sales                                                      $4,824        
              $                       -    
              $                    -                
     $         -                    
     $             -                         
     $                   -               
     $               -              $4,824



              Cost of Goods Sold                                              3,881                                                                             (19)                                                                                                               (3)                                20                3,879



              Gross Margin                                                      943                                                                               19                                                                                                                  3                               (20)                 945





              SAG                                                               663                                                                              (6)                         (14)                                                                                                                                        643



              Intangible Asset Impairment                                       125                                       (125)



              Rationalizations                                                   11                                                                             (11)



              Interest Expense                                                  135                                                                                                                                                                                                                                                      135



              Other (Income) Expense                                             34                                                                                                          (11)                                                                                                                                         23



              Pre-tax Income (Loss)                                            (25)                                        125                                    36                            25                                                                                     3                               (20)                 144



              Taxes                                                               9                                          31                                     3                             6                                   (7)                                               1                                (5)                  38



              Minority Interest                                                   -                                                                               1                                                                                                                                                                        1



              Goodyear Net Income (Loss)                                      $(34)                                        $94                                   $32                           $19                                    $7                                               $2                              $(15)                $105





              EPS                                                           $(0.12)                                      $0.33                                 $0.11                         $0.07                                 $0.02                                            $0.01                            $(0.05)               $0.37




              
                
                 Third Quarter 2023




                                          (In millions, except            As             Rationalizations,               Debica Fire          Tupelo Storm            Pension                   Other Legal                   Asset and                    Indirect Tax
                                                                                          Asset                                                                        Settlement                                                                           Settlements                    As
    per share amounts)                                         Reported       Write-offs, and                     Impact               Impact                 Charges                    Claims                     Other Sales                  and Discrete Tax
                                                                                                                                                                                                                                                  Items                          Adjusted
                                                                             Accelerated
                                                                               Depreciation



              Net Sales                                              $5,142   
              $                     -                 $11                    $33     
           $            -     
          $            -     
              $          -      
              $             -             $5,186



              Cost of Goods Sold                                      4,171                                  (8)                 (3)                    28                                                                                                                               4,188



              Gross Margin                                              971                                    8                   14                      5                                                                                                                                 998





              SAG                                                       673                                                                                                                                                                                                               673



              Rationalizations                                          198                                (198)



              Interest Expense                                          138                                                                                                                                                                                                               138



              Other (Income) Expense                                     21                                                                                                      (4)                       (4)                           6                                                  19



              Pre-tax Income (Loss)                                    (59)                                 206                   14                      5                          4                          4                          (6)                                                168



              Taxes                                                      25                                   22                    1                      1                          1                          1                          (2)                               8                  57



              Minority Interest                                           5                                                        1                                                1                                                                                                         7



              Goodyear Net Income (Loss)                              $(89)                                $184                  $12                     $4                         $2                         $3                         $(4)                            $(8)               $104





              EPS                                                   $(0.31)                               $0.64                $0.04                  $0.01                      $0.01                      $0.01                      $(0.01)                         $(0.03)              $0.36




              
                Table 5: Reconciliation of Adjusted Net Income (Loss) and Adjusted Diluted Earnings Per Share (continued)

    ---


              First Nine Months 2024




    (In millions, except                                                            As                        Rationalizations,            Intangible             Goodyear             South Africa           Pension              Indirect Tax              Debica Fire
                                                                                                                     Asset                    Asset            Forward Costs           Flood Impact          Settlement             Settlements                 Impact
                                                                                                                                           Impairment                                                                                                                               Americas Storm             Asset and              As
    per share amounts)                                                      Reported                         Write-offs,                                                                                      Charges              and Discrete            and Insurance               Insurance
                                                                                                             Accelerated                                                                                     (Credits)               Tax Items                                         Recoveries             Other Sales          Adjusted
                                                                                                        Depreciation and
                                                                                                               Leases                                                                                                                                        Recoveries



              Net Sales                                                       $13,931        
              $                           - 
     $                -  
       $               -   
      $             -    
     $             -     
      $              -     
        $             -     
       $               -     
     $              -        $13,931



              Cost of Goods Sold                                               11,218                                            (95)                                                              (3)                                            8                        26                         39                                 11,193



              Gross Margin                                                      2,713                                              95                                                                 3                                           (8)                     (26)                      (39)                                 2,738





              SAG                                                               2,090                                            (24)                                        (81)                                                                                                                                                      1,985



              Intangible Asset Impairment                                         125                                                                (125)



              Rationalizations                                                     52                                            (52)



              Interest Expense                                                    391                                                                                                                                                                                                                                                    391



              Other (Income) Expense                                              (8)                                                                                       (11)                                         5                        2                                                                         87              75



              Pre-tax Income (Loss)                                                63                                             171                   125                      92                     3                   (5)                    (10)                     (26)                      (39)                   (87)            287



              Taxes                                                                75                                              15                    31                      22                                        (1)                     (9)                      (6)                       (9)                   (26)             92



              Minority Interest                                                   (6)                                             15                                                                                                                                     (3)                                                               6



              Goodyear Net Income (Loss)                                         $(6)                                           $141                   $94                     $70                    $3                  $(4)                    $(1)                    $(17)                     $(30)                  $(61)           $189





              EPS                                                             $(0.02)                                          $0.49                 $0.33                   $0.24                 $0.01               $(0.01)                 $(0.01)                  $(0.06)                   $(0.10)                $(0.21)          $0.66




              First Nine Months 2023




                                          (In millions, except         As        Rationalizations,         Tupelo Storm          Pension             Debica Fire          Other Legal               Environmental                   Foreign
                                                                                                                                Settlement                                                                                          Currency             Indirect Tax                   Asset and                   As
    per share amounts)                                         Reported     Asset Write-offs,             Impact            Charges               Impact               Claims                                                Translation                                          Other Sales               Adjusted
                                                                             and Accelerated                                                                                                         Remediation             Adjustment                 Settlements and
                                                                               Depreciation                                                                                                     Adjustment                   Write-Off
                                                                                                                                                                                                                                                         Discrete Tax
                                                                                                                                                                                                                                                             Items



              Net Sales                                          $14,950 
     $                           -           $110  
     $                  -               $11   
      $                 -   
      $                    -    
      $                  -   
     $                   -    
        $                -           $15,071



              Cost of Goods Sold                                  12,487                            (31)             41                                       (3)                       3                            5                                                                                             12,502



              Gross Margin                                         2,463                              31              69                                        14                      (3)                         (5)                                                                                             2,569





              SAG                                                  2,045                              10                                                                                                                                                                                                          2,055



              Rationalizations                                       302                           (302)



              Interest Expense                                       403                                                                                                                                                                                                                                           403



              Other (Income) Expense                                  82                                                                  (40)                                       (8)                                                      5                                                    58                 97



              Pre-tax Income (Loss)                                (369)                            323              69                      40                 14                        5                          (5)                        (5)                                                 (58)                14



              Taxes                                                   22                              45              13                       9                  1                        2                          (1)                                                    5                        (17)                79



              Minority Interest                                        7                                                                     1                  1                                                                                                         1                                            10



              Goodyear Net Income (Loss)                          $(398)                           $278             $56                     $30                $12                       $3                         $(4)                       $(5)                      $(6)                      $(41)             $(75)





              EPS                                                $(1.40)                          $0.98           $0.20                   $0.10              $0.04                    $0.01                      $(0.01)                    $(0.02)                   $(0.02)                    $(0.14)           $(0.26)



MEDIA CONTACT:
DOUG GRASSIAN
330.796.3855
DOUG_GRASSIAN@GOODYEAR.COM

ANALYST CONTACT:
GREG SHANK
330.796.5008
GREG_SHANK@GOODYEAR.COM

View original content to download multimedia:https://www.prnewswire.com/news-releases/goodyear-announces-q3-2024-results-increases-goodyear-forward-targets-302295905.html

SOURCE The Goodyear Tire & Rubber Company