Attached files

file filename
8-K - FORM 8-K - GOODYEAR TIRE & RUBBER CO /OH/d56104d8k.htm

Exhibit 99.1

 

LOGO   

News Release

 

Global Headquarters: 200 Innovation Way, Akron, Ohio 44316-0001

 

  

Media Website: www.GoodyearNewsRoom.com

 

 

 

MEDIA CONTACT:  

Keith Price

330-796-1863

ANALYST CONTACT:  

Christina Zamarro

330-796-1042

FOR IMMEDIATE RELEASE

 

Goodyear Reports All-Time Record Segment Operating Income

- Record quarterly segment operating income of $599 million, up 15%

- Third quarter Goodyear net income of $271 million, up 68%

- North America earnings of $323 million, up 54% and a record for any quarter

- Third quarter segment operating margin of 14%, North America margin exceeds 16%

- All business units post segment operating margin above 11%

- 2015 full-year segment operating income tracking to $2 billion

AKRON, Ohio, October 29, 2015 – The Goodyear Tire & Rubber Company today reported record results for the third quarter of 2015.

“We delivered outstanding earnings growth in the quarter and segment operating margin of more than 14 percent, overcoming macroeconomic challenges in some of our key international markets,” said Richard J. Kramer, chairman and chief executive officer.

“Our strong momentum in North America continues. The business grew its segment operating margin to more than 16 percent and achieved a 54 percent year-over-year increase in earnings driven by strong demand for our high-value-added products,” he said.

Kramer added, “Our third quarter results demonstrate continued sustainable earnings growth and our sharp focus on disciplined execution of our strategy in both strong and challenging markets. With our strong year-to-date performance, we now see full-year segment operating income tracking to $2 billion, which would be more than double what we achieved just five years ago.”

Goodyear’s third quarter 2015 sales were $4.2 billion, down from $4.7 billion a year ago, with the decrease largely attributable to unfavorable foreign currency translation of $430 million.

Tire unit volumes totaled 42.5 million for the third quarter of 2015, up 1 percent from last year. Original equipment unit volume was up 4 percent. Replacement tire shipments were flat.

The company reported third quarter segment operating income of $599 million in 2015, up 15 percent from a year ago and a record for any quarter. The increase was driven by favorable price/mix net of raw materials, partially offset by unfavorable foreign currency translation.

 

(more)


 

2

Goodyear’s third quarter 2015 net income was $271 million (99 cents per share). Adjusted net income was also $271 million (99 cents per share). Per share amounts are diluted.

Third quarter 2015 adjusted net income was also impacted by $84 million (30 cents per share) of U.S. tax expense following the release of the company’s U.S. tax valuation allowance in the fourth quarter of 2014. Due to tax credits and prior tax-loss carryforwards, the company does not expect to pay significant cash income taxes in the United States for about five years.

Goodyear’s third quarter 2014 net income was $161 million (58 cents per share). Excluding certain significant items, adjusted net income was $242 million (87 cents per share). Per share amounts are diluted.

Year to Date

Goodyear’s sales for the first nine months of 2015 were $12.4 billion, down 10 percent from the 2014 period, reflecting unfavorable foreign currency translation of $1.2 billion. Tire unit volumes totaled 124.1 million for the first nine months of 2015, up 1 percent from 2014. Original equipment unit volume was up 4 percent. Replacement tire shipments were flat.

The company’s year-to-date segment operating income of $1.5 billion was up 14 percent from last year. Compared to 2014, year-to-date segment operating income reflects the benefits of favorable price/mix net of raw materials and cost reduction actions, which exceeded the impact of unfavorable foreign currency translation and inflation.

Goodyear’s year-to-date net income available to common shareholders of $687 million ($2.51 per share) is up from $316 million ($1.15 per share) in 2014’s first nine months. Excluding certain significant items, 2015 adjusted net income was $649 million ($2.39 per share). All per share amounts are diluted.

See the note at the end of this release for further explanation and reconciliation tables for Segment Operating Income and Margin; Free Cash Flow from Operations; Adjusted Net Income; and Adjusted Diluted Earnings per Share, reflecting the impact of certain significant items on the 2015 and 2014 periods.

Business Segment Results

North America

 

     Third Quarter     Nine Months  
(in millions)    2015     2014     2015     2014  

Tire Units

     15.6        15.2        46.2        45.1   

Sales

   $ 1,978      $ 2,057      $ 5,862      $ 5,980   

Segment Operating Income

     323        210        842        574   

Segment Operating Margin

     16.3     10.2     14.4     9.6

 

(more)


 

3

North America’s third quarter 2015 sales decreased 4 percent from last year. A 3 percent increase in tire unit volume was more than offset by a decrease in other tire-related sales, principally third-party chemical sales. Original equipment unit volume was up 8 percent. Replacement tire volume was up 1 percent.

Third quarter 2015 segment operating income of $323 million was a 54 percent improvement over the prior year and a record for any quarter. The improvement was primarily driven by favorable price/mix net of raw materials, as well as cost reduction actions.

Europe, Middle East and Africa

 

     Third Quarter     Nine Months  
(in millions)    2015     2014     2015     2014  

Tire Units

     16.2        16.4        46.9        47.7   

Sales

   $ 1,328      $ 1,618      $ 3,924      $ 4,874   

Segment Operating Income

     154        181        335        408   

Segment Operating Margin

     11.6     11.2     8.5     8.4

Europe, Middle East and Africa’s third quarter sales decreased 18 percent from last year to $1.3 billion, primarily due to unfavorable foreign currency translation. Sales also reflect a 2 percent decrease in tire unit volume. Original equipment unit volume was up 6 percent. Replacement tire shipments were down 4 percent.

Third quarter 2015 segment operating income of $154 million was 15 percent below the prior year primarily due to unfavorable foreign currency translation.

Asia Pacific

 

     Third Quarter     Nine Months  
(in millions)    2015     2014     2015     2014  

Tire Units

     6.0        6.0        17.7        17.0   

Sales

   $ 458      $ 531      $ 1,399      $ 1,566   

Segment Operating Income

     72        80        223        221   

Segment Operating Margin

     15.7     15.1     15.9     14.1

Asia Pacific’s third quarter sales decreased 14 percent from last year to $458 million, primarily due to unfavorable foreign currency translation. Tire unit volumes were flat. Original equipment unit volume was up 6 percent. Replacement tire shipments were down 5 percent.

Third quarter 2015 segment operating income of $72 million was down 10 percent from last year, primarily driven by higher SAG expenses and unfavorable foreign currency translation.

 

(more)


 

4

Latin America

 

     Third Quarter     Nine Months  
(in millions)    2015     2014     2015     2014  

Tire Units

     4.7        4.3        13.3        12.7   

Sales

   $ 420      $ 451      $ 1,195      $ 1,362   

Segment Operating Income

     50        49        146        150   

Segment Operating Margin

     11.9     10.9     12.2     11.0

While Latin America’s third quarter tire unit volumes were up 8 percent, sales decreased 7 percent as volume growth and favorable price/mix were more than offset by unfavorable foreign currency translation. Replacement tire shipments were up 18 percent. Original equipment unit volume was down 21 percent.

Third quarter segment operating income of $50 million was up 2 percent from a year ago primarily due to favorable price/mix net of raw materials, which more than offset the impact of higher inflation.

Operating income in Venezuela was $39 million, up $12 million from 2014’s third quarter. Third quarter 2015 operating income excludes foreign currency exchange losses related to the Venezuelan bolivar fuerte of $8 million.

Outlook

The company reaffirms its 2015-2016 financial targets, which include:

- Segment Operating Income growth of between 10 percent and 15 percent per year;

- Annual positive Free Cash Flow from Operations and,

- An Adjusted Debt to EBITDAP ratio of 2.0x to 2.1x at year-end 2016.

Shareholder Return Program

The company paid a quarterly dividend of 6 cents per share of common stock on September 1, 2015. The Board of Directors has declared an increased quarterly dividend of 7 cents per share payable December 1, 2015, to shareholders of record on November 2, 2015.

As a part of its previously announced $450 million share repurchase program, the company repurchased 1 million shares of its common stock for $30 million during the third quarter.

Global Alliance

On October 1, the company announced that it has dissolved its global alliance with Sumitomo Rubber Industries, Ltd. The terms and conditions of the transaction were consistent with those outlined when the agreement was announced on June 4, 2015.

 

(more)


 

5

Conference Call

Goodyear will hold an investor conference call at 9 a.m. today. Prior to the commencement of the call, the company will post the financial and other related information that will be presented on its investor relations Web site: http://investor.goodyear.com.

Participating in the conference call will be Richard J. Kramer, chairman and chief executive officer, and Laura K. Thompson, executive vice president and chief financial officer.

Investors, members of the media and other interested persons can access the conference call on the Web site or via telephone by calling either 800-895-1085 or 785-424-1055 before 8:55 a.m. and providing the Conference ID “Goodyear.” A taped replay will be available by calling 800-839-2485 or 402-220-7222. The replay will also remain available on the Web site.

Goodyear is one of the world’s largest tire companies. It employs about 66,000 people and manufactures its products in 49 facilities in 22 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. GT-FN

Certain information contained in this press 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 our strategic initiatives; actions and initiatives taken by both current and potential competitors; foreign currency translation and transaction risks; increases in the prices paid for raw materials and energy; a labor strike, work stoppage or other similar event; deteriorating economic conditions or an inability to access capital markets; work stoppages, financial difficulties or supply disruptions at our suppliers or customers; the adequacy of our capital expenditures; 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.

(financial statements follow)

 

(more)


 

6

The Goodyear Tire & Rubber Company and Subsidiaries

Consolidated Statements of Operations (unaudited)

 

     Three Months
Ended
    

Nine Months

Ended

 
     Sept. 30,      Sept. 30,  
(In millions, except per share amounts)    2015     2014      2015     2014  

NET SALES

   $ 4,184      $ 4,657       $ 12,380      $ 13,782   

Cost of Goods Sold

     3,000        3,516         9,093        10,566   

Selling, Administrative and General Expense

     633        653         1,889        2,018   

Rationalizations

     20        15         82        80   

Interest Expense

     102        108         311        315   

Other (Income) Expense

     (2     66         (113     242   
  

 

 

   

 

 

    

 

 

   

 

 

 

Income before Income Taxes

     431        299         1,118        561   

United States and Foreign Taxes

     126        100         369        168   
  

 

 

   

 

 

    

 

 

   

 

 

 

Net Income

     305        199         749        393   

Less: Minority Shareholders’ Net Income

     34        38         62        70   
  

 

 

   

 

 

    

 

 

   

 

 

 

Goodyear Net Income

     271        161         687        323   

Less: Preferred Stock Dividends

     —          —           —          7   
  

 

 

   

 

 

    

 

 

   

 

 

 

Goodyear Net Income Available to Common Shareholders

   $ 271      $ 161       $ 687      $ 316   
  

 

 

   

 

 

    

 

 

   

 

 

 

Goodyear Net Income Available to Common Shareholders - Per Share of Common Stock

         

Basic

   $ 1.01      $ 0.58       $ 2.55      $ 1.18   
  

 

 

   

 

 

    

 

 

   

 

 

 

Weighted Average Shares Outstanding

     269        275         270        266   

Diluted

   $ 0.99      $ 0.58       $ 2.51      $ 1.15   
  

 

 

   

 

 

    

 

 

   

 

 

 

Weighted Average Shares Outstanding

     274        279         274        280   

Cash Dividends Declared Per Common Share

   $ 0.06      $ 0.06       $ 0.18      $ 0.16   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

(more)


 

7

The Goodyear Tire & Rubber Company and Subsidiaries

Consolidated Balance Sheets (unaudited)

 

(In millions, except share data)    September 30,
2015
    December 31,
2014
 

Assets:

    

Current Assets:

    

Cash and Cash Equivalents

   $ 1,690      $ 2,161   

Accounts Receivable, less Allowance - $98 ($89 in 2014)

     2,616        2,126   

Inventories:

    

Raw Materials

     508        535   

Work in Process

     142        149   

Finished Products

     1,894        1,987   
  

 

 

   

 

 

 
     2,544        2,671   

Deferred Income Taxes

     575        570   

Assets Held For Sale

     242        —     

Prepaid Expenses and Other Current Assets

     255        196   
  

 

 

   

 

 

 

Total Current Assets

     7,922        7,724   

Goodwill

     556        601   

Intangible Assets

     131        138   

Deferred Income Taxes

     1,485        1,762   

Other Assets

     748        731   

Property, Plant and Equipment less Accumulated Depreciation - $8,700 ($9,029 in 2014)

     6,673        7,153   
  

 

 

   

 

 

 

Total Assets

   $ 17,515      $ 18,109   
  

 

 

   

 

 

 

Liabilities:

    

Current Liabilities:

    

Accounts Payable-Trade

   $ 2,576      $ 2,878   

Compensation and Benefits

     723        724   

Liabilities Held For Sale

     204        —     

Other Current Liabilities

     871        956   

Notes Payable and Overdrafts

     41        30   

Long Term Debt and Capital Leases due Within One Year

     368        148   
  

 

 

   

 

 

 

Total Current Liabilities

     4,783        4,736   

Long Term Debt and Capital Leases

     5,591        6,216   

Compensation and Benefits

     1,426        1,676   

Deferred and Other Noncurrent Income Taxes

     176        181   

Other Long Term Liabilities

     587        873   
  

 

 

   

 

 

 

Total Liabilities

     12,563        13,682   

Commitments and Contingent Liabilities

    

Minority Shareholders’ Equity

     590        582   

Shareholders’ Equity:

    

Goodyear Shareholders’ Equity:

    

Common Stock, no par value:

    

Authorized, 450 million shares, Outstanding shares – 269 million (269 million in 2014) after deducting 9 million treasury shares (9 million in 2014)

     269        269   

Capital Surplus

     3,103        3,141   

Retained Earnings

     4,981        4,343   

Accumulated Other Comprehensive Loss

     (4,210     (4,143
  

 

 

   

 

 

 

Goodyear Shareholders’ Equity

     4,143        3,610   

Minority Shareholders’ Equity – Nonredeemable

     219        235   
  

 

 

   

 

 

 

Total Shareholders’ Equity

     4,362        3,845   
  

 

 

   

 

 

 

Total Liabilities and Shareholders’ Equity

   $ 17,515      $ 18,109   
  

 

 

   

 

 

 

 

(more)


 

8

The Goodyear Tire & Rubber Company and Subsidiaries

Consolidated Statements of Cash Flows (unaudited)

 

     Nine Months Ended  
(In millions)    September 30,  
     2015     2014  

Cash Flows from Operating Activities:

    

Net Income

   $ 749      $ 393   

Adjustments to Reconcile Net Income to Cash Flows from Operating Activities:

    

Depreciation and Amortization

     522        553   

Amortization and Write-Off of Debt Issuance Costs

     6        12   

Provision for Deferred Income Taxes

     265        61   

Net Pension Curtailments and Settlements

     2        39   

Net Rationalization Charges

     82        80   

Rationalization Payments

     (105     (169

Net Losses on Asset Sales

     9        4   

Pension Contributions and Direct Payments

     (77     (1,292

Net Venezuela Currency Loss

     —          155   

Gain on Recognition of Deferred Royalty Income

     (155     —     

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

    

Accounts Receivable

     (644     (675

Inventories

     (97     (226

Accounts Payable - Trade

     33        (69

Compensation and Benefits

     29        103   

Other Current Liabilities

     (29     (5

Other Assets and Liabilities

     45        97   
  

 

 

   

 

 

 

Total Cash Flows from Operating Activities

     635        (939

Cash Flows from Investing Activities:

    

Capital Expenditures

     (656     (634

Asset Dispositions

     13        6   

Decrease (Increase) in Restricted Cash

     (11     6   

Short Term Securities Acquired

     (50     (72

Short Term Securities Redeemed

     25        82   

Other Transactions

     5        7   
  

 

 

   

 

 

 

Total Cash Flows from Investing Activities

     (674     (605

Cash Flows from Financing Activities:

    

Short Term Debt and Overdrafts Incurred

     72        52   

Short Term Debt and Overdrafts Paid

     (59     (24

Long Term Debt Incurred

     1,265        1,739   

Long Term Debt Paid

     (1,469     (1,054

Common Stock Issued

     33        41   

Common Stock Repurchased

     (82     (97

Common Stock Dividends Paid

     (49     (43

Preferred Stock Dividends Paid

     —          (15

Transactions with Minority Interests in Subsidiaries

     (5     (36

Debt Related Costs and Other Transactions

     (12     —     
  

 

 

   

 

 

 

Total Cash Flows from Financing Activities

     (306     563   

Effect of Exchange Rate Changes on Cash and Cash Equivalents

     (102     (271
  

 

 

   

 

 

 

Net Change in Cash and Cash Equivalents

     (447     (1,252

Cash and Cash Equivalents at Beginning of the Period

     2,161        2,996   

Less: Cash Held For Sale

     (24     —     
  

 

 

   

 

 

 

Cash and Cash Equivalents at End of the Period

   $ 1,690      $ 1,744   
  

 

 

   

 

 

 

 

(more)


 

9

Non-GAAP Financial Measures (unaudited)

This earnings release presents Total Segment Operating Income, Free Cash Flow from Operations, Adjusted Net Income and Adjusted Diluted Earnings Per Share (EPS) on a historical basis and our targeted Total Segment Operating Income growth rate for 2015-2016 and our targeted ratio of Adjusted Debt to EBITDAP for 2016, which are important financial measures for the company but are not financial measures defined by U.S. GAAP, and should not be construed as an alternative 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. Management believes that Total Segment Operating Income is useful because it represents the aggregate value of income created by the company’s SBUs and excludes items not directly related to the SBUs for performance evaluation purposes.

Free Cash Flow from Operations is the company’s Cash Flows from Operating Activities as determined in accordance with U.S. GAAP before pension contributions and direct payments and rationalization payments, less capital expenditures. Management believes that Free Cash Flow from Operations is useful because it represents the cash generating capability of the company’s ongoing operations, after taking into consideration capital expenditures necessary to maintain its business and pursue growth opportunities.

Adjusted Net Income is Goodyear’s Net Income as determined in accordance with U.S. GAAP adjusted for certain significant items. Adjusted Diluted EPS is the company’s Adjusted Net Income divided by Weighted Average Shares Outstanding-Diluted as determined in accordance with U.S. GAAP. Management believes that Adjusted Net Income and Adjusted Diluted 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, asset sales and certain other significant items.

Adjusted Debt is the sum of our total debt and our global pension liability, each as determined in accordance with U.S. GAAP, and EBITDAP, as adjusted, represents Net Income (the most directly comparable U.S. GAAP financial measure) before interest expense, income tax expense, depreciation and amortization expense, net periodic pension cost, rationalization charges and other (income) and expense. We refer to the ratio of Adjusted Debt to EBITDAP because we believe it is widely used by investors as a means of evaluating a company’s leverage.

We are unable to present a quantitative reconciliation of our forward-looking non-GAAP financial measures to the most directly comparable U.S. GAAP financial measures, because management cannot reliably predict all of the necessary components of those U.S. GAAP financial measures without unreasonable effort. These components could be significant to the calculation of those U.S. GAAP financial measures in the future.

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 tables below for reconciliations of historical Total Segment Operating Income, Free Cash Flow from Operations, Adjusted Net Income and Adjusted Diluted EPS to the most directly comparable U.S. GAAP measures.

Total Segment Operating Income and Margin Reconciliation Table

 

    

Three Months

Ended
September 30,

   

Nine Months

Ended

September 30,

 
(In millions)    2015     2014     2015     2014  

Segment Operating Income

   $ 599      $ 520      $ 1,546      $ 1,353   

Less:

        

Rationalizations

     20        15        82        80   

Interest Expense

     102        108        311        315   

Other (Income) Expense

     (2     66        (113     242   

Asset Write-offs and Accelerated Depreciation

     3        —          5        3   

Corporate Incentive Compensation Plans

     26        23        61        69   

Pension Curtailments/Settlements

     —          —          —          33   

Intercompany Profit Elimination

     (11     (5     10        4   

Retained Expenses of Divested Operations

     2        4        6        11   

Other

     28        10        66        35   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before Income Taxes

   $ 431      $ 299      $ 1,118      $ 561   

United States and Foreign Taxes

     126        100        369        168   

Less: Minority Shareholders Net Income

     34        38        62        70   
  

 

 

   

 

 

   

 

 

   

 

 

 

Goodyear Net Income

   $ 271      $ 161      $ 687      $ 323   
  

 

 

   

 

 

   

 

 

   

 

 

 

Sales

   $ 4,184      $ 4,657      $ 12,380      $ 13,782   

Return on Sales

     6.5     3.5     5.5     2.3

Total Segment Operating Margin

     14.3     11.2     12.5     9.8

 

(more)


 

10

Free Cash Flow from Operations Reconciliation Table

 

    

Three Months
Ended

Sept. 30,

 
(in millions)    2015      2014  

Net Income

   $ 305       $ 199   

Depreciation and Amortization

     173         182   

Working Capital (1)

     (231      (362

Pension Expense (2)

     36         36   

Provision for Deferred Income Taxes

     94         62   

Other (3)

     29         163   

Capital Expenditures

     (208      (193
  

 

 

    

 

 

 

Free Cash Flow from Operations (non-GAAP)

   $ 198       $ 87   

Capital Expenditures

     208         193   

Pension Contributions and Direct Payments

     (26      (35

Rationalization Payments

     (19      (50
  

 

 

    

 

 

 

Cash Flow from Operating Activities (GAAP)

   $ 361       $ 195   
  

 

 

    

 

 

 

Amounts are calculated from the consolidated Statements of Cash Flows except for pension expense, which is as reported in the Notes to Consolidated Financial Statements.

 

(1) Working Capital represents total changes in accounts receivable, inventories and accounts payable – trade.
(2) Pension expense is the net periodic pension cost (before curtailments, settlements and termination benefits) as reported in the pension-related note in the Notes to Consolidated Financial Statements.
(3) Other includes amortization and write-off of debt issuance costs, net pension curtailments and settlements, net rationalization charges, net (gains) losses on asset sales, net Venezuela currency loss, compensation and benefits less pension expense, other current liabilities, and other assets and liabilities.

 

(more)


 

11

Adjusted Net Income and Adjusted Diluted Earnings per Share Reconciliation Table

 

Third Quarter 2015    Net Income
After-tax and
Minority Interest
     Weighted Average
Shares Outstanding-
Diluted
     Diluted EPS  
(In millions, except EPS)                     

Goodyear Net Income

   $ 271         274       $ 0.99   

Significant Items:

        

Rationalizations, Asset Write-offs, and Accelerated Depreciation Charges

     16         

Transaction Costs and Net Losses on Asset Sales

     13         

Insurance Recovery – Discontinued Products

     (16      

Discrete Income Tax Benefits

     (8      

Indirect Tax Claims

     (5      
  

 

 

       
     —              —     
  

 

 

       

 

 

 

As Adjusted

   $ 271         274       $ 0.99   
  

 

 

    

 

 

    

 

 

 

 

Third Quarter 2014    Net Income
After-tax and
Minority Interest
     Weighted Average
Shares Outstanding-
Diluted
     Diluted EPS  
(In millions, except EPS)                     

Goodyear Net Income

   $ 161         279       $ 0.58   

Significant Items:

        

Discrete Tax Items

     47         

Charge Relating to Government Investigation in Africa

     16         

Rationalizations, Asset Write-offs, and Accelerated Depreciation Charges

     9         

Net Losses on Asset Sales

     6         

Charges Relating to Labor Claims with Respect to a Previously Closed Facility in Greece

     3         
  

 

 

       
     81          $ 0.29   
  

 

 

       

 

 

 

As Adjusted

   $ 242         279       $ 0.87   
  

 

 

    

 

 

    

 

 

 

 

(more)


 

12

Adjusted Net Income and Adjusted Diluted Earnings per Share Reconciliation Table

 

First Nine Months 2015    Net Income
After-tax and
Minority Interest
     Weighted Average
Shares Outstanding-
Diluted
     Diluted EPS  
(In millions, except EPS)                     

Goodyear Net Income

   $ 687         274       $ 2.51   

Significant Items:

        

Rationalizations, Asset Write-offs, and Accelerated Depreciation Charges

     62         

Transaction Costs and Net Losses on Asset Sales

     16         

Charges Relating to Labor Claims with Respect to a Previously Closed Facility in Greece

     4         

Gain on Recognition of Deferred Royalty Income

     (99      

Insurance Recovery – Discontinued Products

     (16      

Indirect Tax Claims

     (5      
  

 

 

       
     (38       $ (0.12
  

 

 

       

 

 

 

As Adjusted

   $ 649         274       $ 2.39   
  

 

 

    

 

 

    

 

 

 

 

First Nine Months 2014    Net Income
After-tax and
Minority Interest
     Weighted Average
Shares Outstanding-
Diluted
     Diluted EPS  
(In millions, except EPS)                     

Goodyear Net Income

   $ 323         280       $ 1.15   

Significant Items:

        

Charge Relating to Net Remeasurement Loss in Venezuela

     130         

Rationalizations, Asset Write-offs, and Accelerated Depreciation Charges

     58         

Discrete Tax Items

     47         

Pension Curtailments and Settlements

     36         

Charges Relating to Labor Claims with Respect to a Previously Closed Facility in Greece

     20         

Charge Relating to Government Investigation in Africa

     16         

Net Losses on Asset Sales

     4         

Settlement of Indirect Tax Claims

     (13      
  

 

 

       
     298          $ 1.07   
  

 

 

       

 

 

 

As Adjusted

   $ 621         280       $ 2.22   
  

 

 

    

 

 

    

 

 

 

-0-