Goodyear Announces Q4 2024 and Full-Year 2024 Results

Full year Goodyear net income of $70 million (24 cents per share); adjusted net income of $302 million ($1.05 per share)

Fourth quarter Goodyear net income of $76 million (26 cents per share); adjusted net income of $114 million (39 cents per share)

Full year Segment Operating Margin expansion across all three business units

Goodyear Forward drives 2024 benefits of $480 million, exceeding plan

Fourth quarter cash flows from operating activities of $1.3 billion

Company reaffirms expanded Goodyear Forward targets, significant deleveraging expected in 2025

AKRON, Ohio, Feb. 13, 2025 /PRNewswire/ -- The Goodyear Tire & Rubber Company (NASDAQ: GT) reported fourth quarter 2024 results today and the company will host an investor call tomorrow morning at 9:00 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 fourth quarter performance and progress on the Goodyear Forward transformation plan.

"As I reflect on my first year at Goodyear, I am pleased with the progress we have made. We exceeded our full year 2024 Goodyear Forward expectations and raised our targets for 2025, grew earnings and segment operating margins across all business units, and successfully reached agreements to divest non-core assets as part of our comprehensive strategic review. Moving forward, we remain committed to achieving our expanded Goodyear Forward targets, including further margin expansion and meaningful debt reduction," said Chief Executive Officer and President Mark Stewart.

Goodyear's fourth quarter 2024 sales were $4.9 billion, with tire unit volumes totaling 43.6 million. Fourth quarter 2024 Goodyear net income was $76 million (26 cents per share) compared to a Goodyear net loss of $291 million ($1.02 per share) a year ago. The fourth quarter of 2024 included several significant items including, on a pre-tax basis, rationalization charges of $34 million and Goodyear Forward costs of $31 million. The fourth quarter of 2023 included, on a pre-tax basis, goodwill impairment charges of $230 million and rationalization charges of $200 million. Goodyear Forward costs are comprised of advisory, legal and consulting fees and costs associated with planned asset sales.

Fourth quarter 2024 adjusted net income was $114 million compared to adjusted net income of $135 million in the prior year's quarter. Adjusted earnings per share was $0.39, compared to $0.47 in the prior year's quarter. Per share amounts are diluted.

The company reported segment operating income of $385 million in the fourth quarter of 2024, up $2 million from a year ago. Segment operating income reflects benefits of $195 million from the Goodyear Forward transformation plan and $52 million from business interruption insurance proceeds related to storm damage in prior years. These were partly offset by unfavorable price/mix versus raw material costs of $149 million, lower tire volume of $42 million and unabsorbed fixed costs of $39 million.

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

Full-Year Results

Goodyear's 2024 sales were $18.9 billion with tire unit volumes totaling 166.6 million. 2024 Goodyear net income was $70 million (24 cents per share) compared to a Goodyear net loss of $689 million ($2.42 per share) a year ago. The year over year improvement was driven by increases in segment operating income. 2024 net income included several significant items including, on a pre-tax basis, an intangible asset impairment of $125 million, Goodyear Forward costs of $124 million, rationalization charges of $86 million, and a benefit of $85 million from asset and other sales. Full-year 2023 Goodyear net income included, on a pre-tax basis, rationalization charges of $502 million and a goodwill impairment of $230 million.

Goodyear 2024 adjusted net income was $302 million compared to adjusted net income of $61 million in the prior year. Adjusted earnings per share was $1.05, compared to $0.21 in the prior year.

The company reported segment operating income of $1,318 million for 2024, up $350 million from a year ago. The increase in segment operating income reflects benefits of $480 million from the Goodyear Forward transformation plan, $121 million from insurance proceeds, net of current year expenses, and $86 million from net price/mix versus raw material costs. These were partly offset by $220 million of increased inflationary costs and lower tire volume of $185 million.

Full-year 2024 cash flows from operating activities was $698 million compared with $1,032 million in 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

                                                            Fourth Quarter          Full -Year


                               (In millions)   2024    2023        2024        2023



     Tire Units                               22.0    23.1        81.6        87.3



     Net Sales                              $2,890  $3,067     $11,033     $11,993



     Segment Operating Income                  262     309         933         749



     Segment Operating Margin                9.1 % 10.1 %      8.5 %      6.2 %

Americas' fourth quarter 2024 sales of $2.9 billion were 5.8% lower, driven by declines in replacement volume and unfavorable price/mix. Tire unit volume decreased 4.8%. Replacement tire unit volume decreased 7.0%, reflecting USTMA member declines in the U.S. Non-USTMA members, generally representing low-cost imported product, grew significantly in the quarter in the U.S. Original equipment unit volumes were up 8.5%, reflecting new fitment wins and a weak U.S. comparable related to the UAW strike in 2023.

Fourth quarter 2024 segment operating income of $262 million decreased $47 million from the prior year's quarter. The decrease was driven by lower volume, unfavorable price/mix and raw material costs, and general inflation. These headwinds were largely offset by Goodyear Forward savings. Segment operating income in 2024 also included $52 million of insurance claim recoveries, primarily related to the 2023 Tupelo storm.

EMEA

                                                              Fourth Quarter         Full -Year


                               (In millions)   2024   2023    2024              2023



     Tire Units                               12.6   12.4    48.9              49.9



     Net Sales                              $1,451 $1,399  $5,425            $5,606



     Segment Operating Income                   41      6     108                17



     Segment Operating Margin                2.8 % 0.4 %  2.0 %            0.3 %

EMEA's fourth quarter 2024 sales of $1.5 billion were 3.7% higher, driven by increased tire volume and favorable price/mix. Tire unit volume increased 1.5%. Replacement unit volumes increased 2.7%, reflecting strong winter tire demand in consumer. Original equipment unit volumes decreased 1.6%, reflecting lower OEM production.

Fourth quarter 2024 segment operating income of $41 million was up $35 million compared to the prior year's quarter. Segment operating income benefitted from the Goodyear Forward plan and the recovery from last year's fire at the Debica, Poland facility. These benefits were partly offset by unfavorable price/mix versus raw material costs.

ASIA PACIFIC

                                                                  Fourth Quarter      Full -Year


                               (In millions)   2024    2023     2024             2023



     Tire Units                                9.0     9.9     36.1             36.1



     Net Sales                                $606    $650   $2,420           $2,467



     Segment Operating Income                   82      68      277              202



     Segment Operating Margin               13.5 % 10.5 %  11.4 %           8.2 %

Asia Pacific's fourth quarter 2024 sales of $606 million were 6.8% lower, driven by lower replacement volume. Tire unit volume decreased 9.3%. Replacement tire unit volume decreased 17.1%, driven by actions taken to reduce lower margin business and channel destocking. Original equipment unit volume remained relatively flat.

Fourth quarter 2024 segment operating income of $82 million was up $14 million from prior year driven by benefits from Goodyear Forward and lower other costs. These factors were partly offset by lower volume.

Goodyear Forward

Goodyear Forward is a transformation plan designed to deliver significant margin expansion, optimize the company's portfolio, and reduce leverage to drive substantial shareholder value creation. Goodyear Forward is expected to deliver $1.5 billion in annual run-rate benefits driven by cost actions and margin expansion, segment operating margin of 10%, gross proceeds in excess of $2 billion from portfolio optimization, and a net leverage ratio of 2.0x to 2.5x, all by the end of 2025.

In 2024, several actions were taken to drive significant progress on the Goodyear Forward plan. Segment operating income in 2024 reflects Goodyear Forward benefits of $480 million. Definitive agreements were reached to divest two non-core assets identified during the company's comprehensive strategic review, and on February 3, 2025, the sale of the off-the-road tire business to The Yokohama Rubber Company successfully closed. The sale of the Dunlop brand to Sumitomo Rubber Industries is anticipated to close by mid-2025.

Conference Call

The Company will host an investor call on Friday, February 14 at 9:00 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) 579-2543 or (785) 424-1789 before 8:55 a.m. and providing the conference ID "Goodyear." A replay will be available by calling (800) 934-4245 or (402) 220-1173. The replay will also be available on the website.

About Goodyear

Goodyear is one of the world's largest tire companies. It employs about 68,000 people and manufactures its products in 53 facilities in 20 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 sales of the Dunlop brand and our chemical business; risks relating to the ability to consummate the sale of the Dunlop brand 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     
           Year Ended


                                                                                                   
            December 31,        
         December 31,



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



       Net Sales                                                                                    $4,947              $5,116     $18,878           $20,066



       Cost of Goods Sold                                                                            3,958               4,070      15,176            16,557



       Selling, Administrative and General Expense                                                     692                 769       2,782             2,814



       Goodwill and Intangible Asset Impairment                                                          -                230         125               230



       Rationalizations                                                                                 34                 200          86               502



       Interest Expense                                                                                131                 129         522               532



       Other (Income) Expense                                                                           40                  26          32               108



       Income (Loss) before Income Taxes                                                                92               (308)        155             (677)



       United States and Foreign Tax Expense (Benefit)                                                  20                (12)         95                10



       Net Income (Loss)                                                                                72               (296)         60             (687)



       Less: Minority Shareholders' Net Income (Loss)                                                  (4)                (5)       (10)                2



       
                
                  Goodyear Net Income (Loss)                                          $76              $(291)        $70            $(689)



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



       
                
                  Basic                                                             $0.27             $(1.02)      $0.24           $(2.42)



       Weighted Average Shares Outstanding                                                             287                 285         287               285



       
                
                  Diluted                                                           $0.26             $(1.02)      $0.24           $(2.42)



       Weighted Average Shares Outstanding                                                             288                 285         288               285


       
                
                  
                    Table 2: Consolidated Balance Sheets

    ---



                                                                                                       December 31, December 31,



       
                (In millions, except share data)                                                          2024          2023



       Assets:



       
                
                  Current Assets:



       Cash and Cash Equivalents                                                                              $810          $902



       Accounts Receivable, less Allowance - $84 ($102 in 2023)                                              2,482         2,731



       Inventories:



       Raw Materials                                                                                           755           785



       Work in Process                                                                                         213           206



       Finished Products                                                                                     2,629         2,707


                                                                                                              3,597         3,698



       Assets Held for Sale                                                                                    466



       Prepaid Expenses and Other Current Assets                                                               277           319



       
                
                  Total Current Assets                                                      7,632         7,650



       Goodwill                                                                                                756           781



       Intangible Assets                                                                                       805           969



       Deferred Income Taxes                                                                                 1,686         1,630



       Other Assets                                                                                          1,052         1,075



       Operating Lease Right-of-Use Assets                                                                     951           985



       Property, Plant and Equipment, less Accumulated Depreciation - $12,212 ($12,472 in 2023)              8,082         8,492



       
                
                  Total Assets                                                            $20,964       $21,582





       Liabilities:



       
                
                  Current Liabilities:



       Accounts Payable - Trade                                                                             $4,052        $4,326



       Compensation and Benefits                                                                               606           663



       Other Current Liabilities                                                                             1,089         1,165



       Notes Payable and Overdrafts                                                                            558           344



       Operating Lease Liabilities due Within One Year                                                         200           200



       Long Term Debt and Finance Leases due Within One Year                                                   832           449



       
                
                  Total Current Liabilities                                                 7,337         7,147



       Operating Lease Liabilities                                                                             804           825



       Long Term Debt and Finance Leases                                                                     6,392         6,831



       Compensation and Benefits                                                                               789           974



       Deferred Income Taxes                                                                                   108            83



       Other Long Term Liabilities                                                                             628           885



       
                
                  Total Liabilities                                                        16,058        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                                                                                       3,159         3,133



       Retained Earnings                                                                                     5,156         5,086



       Accumulated Other Comprehensive Loss                                                                (3,844)      (3,835)



       
                
                  Goodyear Shareholders' Equity                                             4,756         4,668



       Minority Shareholders' Equity - Nonredeemable                                                           150           169



       
                
                  Total Shareholders' Equity                                                4,906         4,837



       
                
                  Total Liabilities and Shareholders' Equity                              $20,964       $21,582


       
                
                  
                    Table 3: Consolidated Statements of Cash Flows

    ---



                                                                                                                                           Year Ended


                                                                                                                                           December 31,



       
                (In millions)                                                                                               2024      2023



       Cash Flows from Operating Activities:



       
                
                  Net Income (Loss)                                                                             $60    $(687)



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



       Depreciation and Amortization                                                                                           1,049     1,001



       Amortization and Write-Off of Debt Issuance Costs                                                                          14        15



       Goodwill and Intangible Asset Impairment                                                                                  125       230



       Provision for Deferred Income Taxes                                                                                      (65)    (230)



       Net Pension Curtailments and Settlements                                                                                  (3)       40



       Net Rationalization Charges                                                                                                86       502



       Rationalization Payments                                                                                                (198)     (99)



       Net (Gains) Losses on Asset Sales                                                                                        (93)    (104)



       Gain on Insurance Recoveries for Damaged Property, Plant and Equipment                                                   (75)



       Operating Lease Expense                                                                                                   326       302



       Operating Lease Payments                                                                                                (277)    (278)



       Pension Contributions and Direct Payments                                                                                (69)     (54)



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



       Accounts Receivable                                                                                                       127      (59)



       Inventories                                                                                                             (122)      908



       Accounts Payable - Trade                                                                                                 (87)    (550)



       Compensation and Benefits                                                                                                  24        48



       Other Current Liabilities                                                                                               (151)      158



       Other Assets and Liabilities                                                                                               27     (111)



       
                
                  Total Cash Flows from Operating Activities                                                    698     1,032



       Cash Flows from Investing Activities:



       Capital Expenditures                                                                                                  (1,188)  (1,050)



       Insurance Recoveries for Damaged Property, Plant and Equipment                                                             62



       Cash Proceeds from Sale and Leaseback Transactions                                                                         16        99



       Asset Dispositions                                                                                                        115        16



       Short Term Securities Acquired                                                                                                    (97)



       Short Term Securities Redeemed                                                                                              2        94



       Long Term Securities Acquired                                                                                                     (11)



       Long Term Securities Redeemed                                                                                               4         6



       Notes Receivable                                                                                                         (23)     (79)



       Other Transactions                                                                                                          7      (13)



       
                
                  Total Cash Flows from Investing Activities                                                (1,005)  (1,035)



       Cash Flows from Financing Activities:



       Short Term Debt and Overdrafts Incurred                                                                                 1,326       954



       Short Term Debt and Overdrafts Paid                                                                                   (1,095)  (1,009)



       Long Term Debt Incurred                                                                                                14,420     9,932



       Long Term Debt Paid                                                                                                  (14,387) (10,220)



       Common Stock Issued                                                                                                       (3)      (2)



       Transactions with Minority Interests in Subsidiaries                                                                      (8)      (3)



       Debt Related Costs and Other Transactions                                                                                (28)       15



       
                
                  Total Cash Flows from Financing Activities                                                    225     (333)



       Effect of Exchange Rate Changes on Cash, Cash Equivalents and Restricted Cash                                            (39)       10



       
                
                  Net Change in Cash, Cash Equivalents and Restricted Cash                                    (121)    (326)



       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                              $864      $985


       
                
                  
                    Table 4: Reconciliation of Segment Operating Income & Margin

    ---



                                                                                                                         Three Months Ended                Year Ended


                                                                                                                         December 31,               December 31,



       
                (In millions)                                                                                  2024           2023        2024             2023



       Total Segment Operating Income                                                                              $385           $383      $1,318             $968



       Less:



       Goodwill and Intangible Asset Impairment                                                                                   230         125              230



       Rationalizations                                                                                              34            200          86              502



       Interest Expense                                                                                             131            129         522              532



       Other (Income) Expense                                                                                        40             26          32              108



       Asset Write-Offs, Accelerated Depreciation, and Accelerated Lease Costs, Net                                  27             15         146               36



       Corporate Incentive Compensation Plans                                                                        12             27          62               70



       Retained Expenses of Divested Operations                                                                       4              8          15               18



       Other                                                                                                         45             56         175              149



       
                
                  Income (Loss) before Income Taxes                                                $92         $(308)       $155           $(677)



       United States and Foreign Tax Expense (Benefit)                                                               20           (12)         95               10



       Less: Minority Shareholders' Net Income (Loss)                                                               (4)           (5)       (10)               2



       
                
                  Goodyear Net Income (Loss)                                                       $76         $(291)        $70           $(689)





       Net Sales                                                                                                 $4,947         $5,116     $18,878          $20,066



       Return on Net Sales                                                                                        1.5 %        -5.7 %      0.4 %          -3.4 %



       Total Segment Operating Margin                                                                             7.8 %         7.5 %      7.0 %           4.8 %


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


       
                Fourth Quarter 2024

    ---




       
                (In millions, except                                    As                            Rationalizations,              Goodyear Forward               Asset and                Pension                  Indirect Tax                   Americas                 As

         per share amounts)                                         Reported                         Asset Write-offs,                    Costs                   Other Sales             Settlement                 Settlements                      Storm               Adjusted
                                                                                                       Accelerated                                                                         Charges                 and Discrete                    Insurance
                                                                                                    Depreciation and                                                                                                 Tax Items                    Recoveries
                                                                                                         Leases



       Net Sales                                                        $4,947         
              $                                - 
     $                     -  
      $                -   
      $               -    
         $                  -     
       $                -          $4,947



       Cost of Goods Sold                                                3,958                                                  (21)                                                                                                                               52            3,989



       Gross Margin                                                        989                                                    21                                                                                                                              (52)             958





       SAG                                                                 692                                                   (7)                      (25)                                                                                                                    660



       Rationalizations                                                     34                                                  (34)



       Interest Expense                                                    131                                                                                                                                                                                                    131



       Other (Income) Expense                                               40                                                                             (6)                    (2)                    (2)                                                                       30



       Pre-tax Income (Loss)                                                92                                                    62                         31                       2                       2                                                      (52)             137



       Taxes                                                                20                                                     2                          7                                                                            8                        (12)              25



       Minority Interest                                                   (4)                                                    2                                                                                                                                               (2)



       Goodyear Net Income (Loss)                                          $76                                                   $58                        $24                      $2                      $2                           $(8)                      $(40)            $114





       EPS                                                               $0.26                                                 $0.20                      $0.08                   $0.01                   $0.01                        $(0.03)                    $(0.14)           $0.39


     
                
                  Fourth Quarter 2023





     
                (In millions, except                       As            Goodwill                Rationalizations,               Goodyear         Debica Fire         Other Legal                Environmental                 Indirect Tax                 Asset and                  As

       per share amounts)                            Reported       Impairment               Asset Write-offs,                Forward             Impact             Claims                   Remediation                   Settlements                 Other Sales              Adjusted
                                                                                                and Accelerated                 Costs                                                           Adjustment                  and Discrete
                                                                                                 Depreciation                                                                                                                 Tax Items



     Net Sales                                           $5,116 
     $                      - 
      $                          - 
     $                 -             $12   
     $                  -   
      $                    -    
        $                 -     
       $               -            $5,128



     Cost of Goods Sold                                   4,070                                                       (16)                                   (3)                                                 (7)                                                                   4,044



     Gross Margin                                         1,046                                                         16                                     15                                                    7                                                                    1,084





     SAG                                                    769                                                                             (35)                                                                                                                                         734



     Goodwill Impairment                                    230                      (230)



     Rationalizations                                       200                                                      (200)



     Interest Expense                                       129                                                                                                                                                                                                                          129



     Other (Income) Expense                                  26                                                                                                                     (12)                                                                                37                 51



     Pre-tax Income (Loss)                                (308)                       230                              216                     35               15                       12                            7                                                   (37)               170



     Taxes                                                 (12)                        14                               25                      9                2                        3                            2                            4                        (9)                38



     Minority Interest                                      (5)                                                         1                                      1                                                                                                                          (3)



     Goodyear Net Income (Loss)                          $(291)                      $216                             $190                    $26              $12                       $9                           $5                         $(4)                     $(28)              $135





     EPS                                                $(1.02)                     $0.75                            $0.66                  $0.09            $0.04                    $0.03                        $0.02                      $(0.01)                   $(0.09)             $0.47


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


       
                
                  Full-Year 2024

    ---




       
                (In millions, except                                  As                         Rationalizations,                               Intangible                Goodyear                 South Africa                 Pension                   Indirect Tax                  Debica Fire                 Asset and                   Americas                 As

         per share amounts)                                       Reported                     Asset Write-offs,                                  Asset                   Forward                 Flood Impact                Settlement                  Settlements                   Impact and                 Other Sales                   Storm                Adjusted
                                                                                                  Accelerated                                 Impairment                  Costs                                                Credits                  and Discrete                    Insurance                                             Insurance
                                                                                               Depreciation and                                                                                                                                           Tax Items                    Recoveries                                             Recoveries
                                                                                                    Leases



       Net Sales                                                     $18,878         
              $                           -        
              $                   -  
     $                  -   
       $                  -    
      $               -     
         $                  -     
        $                 -     
     $                 -     
      $                 -         $18,878



       Cost of Goods Sold                                             15,176                                            (116)                                                                                        (3)                                                      8                            26                                                    92           15,183



       Gross Margin                                                    3,702                                              116                                                                                           3                                                     (8)                         (26)                                                 (92)           3,695






       SAG                                                             2,782                                             (30)                                                           (105)                                                                                                                                                                               2,647



       Intangible Asset Impairment                                       125                                                                                    (125)



       Rationalizations                                                   86                                             (86)



       Interest Expense                                                  522                                                                                                                                                                                                                                                                                                  522



       Other (Income) Expense                                             32                                                                                                             (19)                                                  3                               2                                                      85                                         103



       Pre-tax Income (Loss)                                             155                                              232                                      125                      124                           3                      (3)                           (10)                         (26)                      (85)                       (92)             423



       Taxes                                                              95                                               18                                       31                       30                                                 (1)                            (1)                          (6)                      (25)                       (23)             118



       Minority Interest                                                (10)                                              16                                                                                                                                                                             (3)                                                                    3



       Goodyear Net Income (Loss)                                        $70                                             $198                                      $94                      $94                          $3                     $(2)                           $(9)                        $(17)                     $(60)                      $(69)            $302





       EPS                                                             $0.24                                            $0.69                                    $0.33                    $0.33                       $0.01                  $(0.01)                        $(0.03)                      $(0.06)                   $(0.21)                    $(0.24)           $1.05


     
                Full-Year 2023





     
                (In millions, except         As        Rationalizations,                 Goodwill         Tupelo Storm             Pension                Goodyear           Debica Fire            Other Legal                  Environmental                   Foreign                  Indirect Tax                  Asset and                    As

       per share amounts)              Reported     Asset Write-offs,               Impairment             Impact             Settlement               Forward               Impact                Claims                      Remediation                   Currency                  Settlements                  Other Sales                Adjusted
                                                      and Accelerated                                                            Charges                 Costs                                                                  Adjustment                   Translation               and Discrete
                                                        Depreciation                                                                                                                                                                                         Adjustment                  Tax Items
                                                                                                                                                                                                                                                             Write-Off



     Net Sales                            $20,066 
     $                           - 
      $                  -            $110   
       $                -   
     $                -                $22     
      $                  -     
      $                  -      
      $               -      
         $               -       
        $              -              $20,198



     Cost of Goods Sold                    16,557                            (46)                                      41                                                                (6)                          3                          (2)                                                                                                  16,547



     Gross Margin                           3,509                              46                                       69                                                                 28                         (3)                           2                                                                                                    3,651





     SAG                                    2,814                              10                                                                                    (35)                                                                                                                                                                             2,789



     Goodwill Impairment                      230                                                   (230)



     Rationalizations                         502                           (502)



     Interest Expense                         532                                                                                                                                                                                                                                                                                                      532



     Other (Income) Expense                   108                                                                                            (40)                                                                 (20)                                                     5                                                        94                   147



     Pre-tax Income (Loss)                  (677)                            538                      230               69                       40                      35                  28                          17                            2                        (5)                                                     (94)                  183



     Taxes                                     10                              69                       14               13                        9                       9                   3                           4                            1                                                       9                         (25)                  116



     Minority Interest                          2                               1                                                                1                                          1                                                                                                              1                                                 6



     Goodyear Net Income (Loss)            $(689)                           $468                     $216              $56                      $30                     $26                 $24                         $13                           $1                       $(5)                        $(10)                       $(69)                  $61





     EPS                                  $(2.42)                          $1.64                    $0.75            $0.20                    $0.11                   $0.09               $0.08                       $0.04                        $0.01                    $(0.02)                      $(0.03)                     $(0.24)                $0.21

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-q4-2024-and-full-year-2024-results-302376585.html

SOURCE The Goodyear Tire & Rubber Company