Fourth quarter performance in line with
expectations
Launched cost improvement plan targeting
$125-175 million of sustainable
savings
STAMFORD, Conn., Feb. 12,
2025 /PRNewswire/ -- Tronox Holdings plc (NYSE: TROX)
("Tronox" or the "Company"), the world's leading integrated
manufacturer of titanium dioxide pigment, today reported its
financial results for the quarter ending December 31, 2024:
Fourth Quarter 2024 Financial Highlights:
- Revenue of $676 million
- Income from operations of $48
million; Net loss of $30
million
- Adjusted EBITDA of $129 million;
Adjusted EBITDA margin of 19.1% (non-GAAP)
- GAAP diluted loss per share of $0.19; Adjusted diluted income per share of
$0.03 (non-GAAP)
Full Year 2024 Financial Highlights:
- Total revenue of $3,074
million
- Income from operations of $219
million; Net loss of $54
million (includes $49 million
tax valuation allowance); Adjusted net loss of $12 million (non-GAAP)
- Adjusted EBITDA of $564 million;
Adjusted EBITDA margin of 18.3% (non-GAAP)
- GAAP diluted loss per share of $0.31; Adjusted diluted loss per share of
$0.08 (non-GAAP)
- Capital expenditures of $370
million
- Returned $80 million to
shareholders in the form of dividends
Outlook:
- 2025 Revenue expected to be $3.0-3.4 billion
- 2025 Adjusted EBITDA expected to be $525-625 million
- 2025 Capital expenditures of $375-395 million
- 2025 Free cash flow expected to be relatively flat at the
midpoint of the range
- Identified $125-175 million of
sustainable, run-rate cost improvements achievable by the end of
2026
This outlook is based on Tronox's current views of global
economic activity and is subject to changes and impacts associated
with global supply chain and inflation-related challenges, among
others.
_______
|
Note: For the Company's guidance with respect to 2025
Adjusted EBITDA and free cash flow we are not able to provide
without unreasonable effort the most directly comparable GAAP
financial measure, or reconciliation to such GAAP financial
measure, because certain items that impact such measures are
uncertain, out of the Company's control or cannot be reasonably
predicted.
|
Summary of Financial Results for the Quarter Ending
December 31, 2024
($M unless otherwise noted)
|
Q4 2024
|
Q4 2023
|
Y-o-Y % ∆
|
Q3 2024
|
Q-o-Q % ∆
|
Revenue
|
$676
|
$686
|
(1) %
|
$804
|
(16) %
|
TiO2
|
$533
|
$519
|
3 %
|
$616
|
(13) %
|
Zircon
|
$75
|
$57
|
32 %
|
$74
|
1 %
|
Other products
|
$68
|
$110
|
(38) %
|
$114
|
(40) %
|
Income from
operations
|
$48
|
$8
|
500 %
|
$54
|
(11) %
|
Net (Loss)
|
($30)
|
($56)
|
n/m
|
($25)
|
n/m
|
Net (Loss) attributable
to Tronox
|
($30)
|
($56)
|
n/m
|
($25)
|
n/m
|
GAAP diluted (loss) per
share
|
($0.19)
|
($0.36)
|
n/m
|
($0.16)
|
n/m
|
Adjusted diluted
earnings (loss) per share
|
$0.03
|
($0.38)
|
n/m
|
($0.13)
|
n/m
|
Adjusted
EBITDA
|
$129
|
$94
|
37 %
|
$143
|
(10) %
|
Adjusted EBITDA Margin %
|
19.1 %
|
13.7 %
|
540 bps
|
17.8 %
|
130 bps
|
Free cash
flow
|
($35)
|
$51
|
n/m
|
($14)
|
n/m
|
|
|
|
|
|
|
|
|
Y-o-Y % ∆
|
|
|
Q-o-Q % ∆
|
|
|
Volume
|
Price/Mix
|
FX
|
Volume
|
Price/Mix
|
FX
|
TiO2
|
4 %
|
(1) %
|
0 %
|
(11) %
|
(1) %
|
(1) %
|
Zircon
|
43 %
|
(11) %
|
— %
|
9 %
|
(8) %
|
— %
|
CEO Remarks
Chief Executive Officer John D. Romano commented "Tronox delivered
fourth quarter results in line with expectations despite continued
macro weakness. Strong TiO2 commercial performance in
Asia Pacific and Latin America mitigated continued lagging
demand in Europe, while
North America performed as
expected. Zircon sales exceeded our previous guidance, driven by
strong execution from our commercial group. Additionally, despite
significant competitive dynamics across all products, pricing came
in as anticipated. On operations, we realized $75 million of production cost improvements
compared to Q4 2023, owing to consistent and reliable performance
in the fourth quarter. As a result, Tronox delivered an Adjusted
EBITDA of $129 million in the
quarter, well within the previously guided range of $120-$135 million,
and an Adjusted EBITDA margin of 19.1%.
"Reflecting on the full year, I am proud of the
work our team did to remain focused on the things we can control
and influence. In 2024, we heightened our focus on safety and
reduced our total recordable injuries by 23%. We enhanced our focus
on operations, resulting in significant production cost
improvements in the second half of 2024. We continued to execute on
our capital allocation strategy, prioritizing investments in the
business including replacing our mines reaching end of life.
Additionally, we strengthened our balance sheet through
opportunistic refinancing transactions and returned $80 million to shareholders in the form of
dividends."
Mr. Romano concluded, "As we look ahead to 2025,
we remain committed to safety, continuous improvement and
disciplined cost management across our entire business as we
navigate through economic uncertainties. Part of our strategy
includes the launch of a cost improvement program. We identified
$125-175 million in sustainable cost
savings, achievable on a run-rate basis by the end of 2026. This
program is focused on enhancing cost efficiency and optimizing
asset performance across all aspects of our business. We will
continue to evaluate every aspect of our business to drive further
improvements."
Fourth Quarter 2024 Results
(Comparisons are to
prior year (Q4 2024 vs. Q4 2023) unless otherwise noted)
The Company reported fourth quarter revenue of
$676 million, a decrease of 1%,
driven by unfavorable average selling prices and product mix impact
on TiO2 and zircon and lower revenue from other
products, partially offset by higher sales volumes of zircon and
TiO2.
Revenue from TiO2 sales was
$533 million, an increase of 3%
driven by a 4% increase in volumes partially offset by a 1% price
decrease in average selling prices and product mix. Sequentially,
TiO2 sales decreased 13%, driven by an 11% decrease in
volumes, a 1% decline in average selling prices and mix, and a 1%
unfavorable exchange rate impact.
Zircon revenue increased 32% to $75 million, driven by a 43% increase in volumes,
partially offset by an 11% decrease in average selling prices and
unfavorable mix impact. Sequentially, zircon revenue increased 1%,
driven by a 9% increase in volumes, partially offset by a 8%
decrease in average selling prices and unfavorable mix impact.
Revenue from other products was $68 million, a decline of 38% year-over-year, and
a sequential decline of 40% primarily due to the opportunistic
sales of ilmenite and heavy mineral concentrate tailings that
occurred in the fourth quarter of 2023 and the third quarter of
2024 that did not repeat in the fourth quarter of 2024.
Net loss attributable to Tronox in the quarter
was $30 million, or a loss of $0.19 per diluted share, compared to a net loss
of $56 million, or loss of
$0.36 per diluted share in the
year-ago period. Adjusted net income attributable to Tronox
(non-GAAP) was $4 million, or earnings of $0.03 per diluted share.
Adjusted EBITDA of $129 million represented
a 37% increase compared to the fourth quarter 2023, driven
primarily by improved absorption from higher production volumes and
favorable production costs partly offset by lower sales volume of
other products, product pricing and mix impacts, and headwinds from
exchange rates. Adjusted EBITDA margin was 19.1% for the
quarter.
Sequentially, Adjusted EBITDA decreased 10% due
to lower sales volumes of other products and TiO2,
headwinds from average selling prices and mix impacts, partly
offset by improved production costs, favorable exchange rates, and
lower other company costs.
The Company's selling, general and administrative
expenses were $69 million in the
quarter. Net interest expense was $40
million. Depreciation, depletion and amortization expense
was $71 million.
Full Year 2024 Results
The Company reported full-year
revenue of $3,074 million, an
increase of 8% year-over-year. Net loss attributable to Tronox was
$48 million, or a loss of $0.31
per diluted share. Excluding non-recurring adjustments totaling
$36 million or $0.23 per diluted share, adjusted net loss
attributable to Tronox (non-GAAP) was $12
million or a loss of $0.08 per
diluted share. Adjusted EBITDA of $564
million increased 8% compared to $524
million in the prior year. Adjusted EBITDA margin was 18.3%
for the year.
Balance Sheet, Cash Flow and Capital Allocation
Tronox
ended the year with $2.9 billion
of total debt, $2.7 billion of net
debt and a net leverage ratio of 4.8x on a trailing twelve-month
basis. As of December 31, 2024,
available liquidity totaled $578
million, including $151
million in cash and cash equivalents and $427 million under existing revolving credit
agreements.
Free cash flow for the year was a use of
$70 million. Capital expenditures were $370 million. The
Company returned $80 million to
shareholders in the form of dividends in the year.
Outlook
For the full year 2025, the
Company is expecting revenue to be $3.0-3.4 billion driven by improving
TiO2 and zircon volumes, partially offset by lower sales
from other products. Adjusted EBITDA is expected to be $525-625 million, with improved pigment
production costs, partially offset by higher mining production
costs. The Company expects the second half of 2025 to be stronger
than the first half. Capital expenditures are expected to be
$375-395 million. Free cash flow is
expected to be relatively flat at the midpoint of the range. The
Company identified $125-175 million
of sustainable, run-rate cost improvements deliverable by the end
of 2026. The Company expects the majority of these savings to be
weighted more towards 2026.
Webcast Conference Call
Tronox will
conduct a webcast conference call on Thursday, February 13, 2025, at 9:00 AM ET (New
York). The live call is open to the public and can be
accessed via live webcast and teleconference (a dial-in number and
unique participant ID will be made available upon registration).
Please visit investor.tronox.com for a link to register for the
live webcast and to view the accompanying slides.
Replay: A webcast replay will be available at
investor.tronox.com following the call.
About Tronox
Tronox Holdings plc is one
of the world's leading producers of high-quality titanium products,
including titanium dioxide pigment, specialty-grade titanium
dioxide products and high-purity titanium chemicals, and zircon. We
mine titanium-bearing mineral sands and operate upgrading
facilities that produce high-grade titanium feedstock materials,
pig iron and other minerals, including the rare earth-bearing
mineral, monazite. With approximately 6,500 employees across six
continents, our rich diversity, unmatched vertical integration
model, and unparalleled operational and technical expertise across
the value chain, position Tronox as the preeminent titanium dioxide
producer in the world. For more information about how our products
add brightness and durability to paints, plastics, paper and other
everyday products, visit tronox.com.
Cautionary Statement about Forward-Looking
Statements
Statements in this release that are not
historical are forward-looking statements within the meaning of the
U.S. Private Securities Litigation Reform Act of 1995. These
forward-looking statements, which are subject to known and unknown
risks, uncertainties and assumptions about us, may include
projections of our future financial performance, anticipated
completion of extensions and upgrades to our mining operations,
anticipated trends in our business and industry, anticipated costs,
benefits and timing of capital projects including planned mining
expansions, the Company's anticipated capital allocation strategy
including future capital expenditures, the benefits and timing of
the Company's cost improvement plan, and our sustainability goals,
commitments and programs. These statements are only predictions
based on our current expectations and projections about future
events. There are important factors that could cause our actual
results, level of activity, performance, actual costs, benefits and
timing of capital projects, or the cost improvement plan, or
achievements to differ materially from the results, level of
activity, performance, anticipated costs, benefits and timing of
capital projects, or the cost improvement plan, or achievements
expressed or implied by the forward-looking statements. Significant
risks and uncertainties may relate to, but are not limited to,
macroeconomic conditions; inflationary pressures and energy costs;
currency movements; political instability, including the ongoing
conflicts in Eastern Europe and
the Middle East and any expansion
of such conflicts, and other geopolitical events; supply chain
disruptions; market conditions and price volatility for titanium
dioxide, zircon and other feedstock materials, as well as global
and regional economic downturns, that adversely affect the demand
for our end-use products; disruptions in production at our mining
and manufacturing facilities; and other financial, economic,
competitive, environmental, political, legal and regulatory
factors. These and other risk factors are discussed in the
Company's filings with the Securities and Exchange Commission.
Moreover, we operate in a very competitive and
rapidly changing environment. New risks and uncertainties emerge
from time to time, and it is not possible for our management to
predict all risks and uncertainties, nor can management assess the
impact of all factors on our business or the extent to which any
factor, or combination of factors, may cause actual results to
differ materially from those contained in any forward-looking
statements. Although we believe the expectations reflected in the
forward-looking statements are reasonable, we cannot guarantee
future results, level of activity, performance, synergies or
achievements. Neither we nor any other person assumes
responsibility for the accuracy or completeness of any of these
forward-looking statements. You should not rely upon
forward-looking statements as predictions of future events. Unless
otherwise required by applicable laws, we undertake no obligation
to update or revise any forward-looking statements, whether because
of new information or future developments.
Use of Non-GAAP Information
To provide
investors and others with additional information regarding the
financial results of Tronox Holdings plc, we have disclosed in this
release certain non-U.S. GAAP operating performance measures of
EBITDA, Adjusted EBITDA, Adjusted EBITDA margin and Adjusted net
income attributable to Tronox, including its presentation on a per
share basis, and a non-U.S. GAAP liquidity measure of Free Cash
Flow. These non-U.S. GAAP financial measures are a supplement to
and not a substitute for or superior to, the Company's results
presented in accordance with U.S. GAAP. The non-U.S. GAAP financial
measures presented by the Company may be different from non-U.S.
GAAP financial measures presented by other companies. Specifically,
the Company believes the non-U.S. GAAP information provides useful
measures to investors regarding the Company's financial performance
by excluding certain costs and expenses that the Company believes
are not indicative of its core operating results. The presentation
of these non-U.S. GAAP financial measures is not meant to be
considered in isolation or as a substitute for results or guidance
prepared and presented in accordance with U.S. GAAP. A
reconciliation of the non-U.S. GAAP financial measures to U.S. GAAP
results is included herein.
Investor Relations and Media Contact: Jennifer Guenther
+1.203.705.3701 extension: 103701 (Media)
+1.646.960.6598 (Investor Relations)
TRONOX HOLDINGS
PLC
|
CONSOLIDATED
STATEMENTS OF OPERATIONS (U.S. GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
sales
|
$
676
|
|
$
686
|
|
$
3,074
|
|
$
2,850
|
Cost of goods
sold
|
559
|
|
608
|
|
2,559
|
|
2,388
|
Gross
profit
|
117
|
|
78
|
|
515
|
|
462
|
Selling, general and
administrative expenses
|
69
|
|
70
|
|
296
|
|
276
|
Income from
operations
|
48
|
|
8
|
|
219
|
|
186
|
Interest
expense
|
(41)
|
|
(45)
|
|
(167)
|
|
(158)
|
Interest
income
|
1
|
|
8
|
|
10
|
|
18
|
Loss on extinguishment
of debt
|
—
|
|
—
|
|
(3)
|
|
—
|
Other income (expense),
net
|
7
|
|
(3)
|
|
14
|
|
3
|
Income (Loss) before
income taxes
|
15
|
|
(32)
|
|
73
|
|
49
|
Income tax (provision)
benefit
|
(45)
|
|
(24)
|
|
(127)
|
|
(363)
|
Net (loss)
income
|
(30)
|
|
(56)
|
|
(54)
|
|
(314)
|
Net (loss) income
attributable to noncontrolling interest
|
—
|
|
—
|
|
(6)
|
|
2
|
Net (loss) income
attributable to Tronox Holdings plc
|
$
(30)
|
|
$
(56)
|
|
$
(48)
|
|
$
(316)
|
|
|
|
|
|
|
|
|
Loss per
share:
|
|
|
|
|
|
|
|
Basic
|
$
(0.19)
|
|
$
(0.36)
|
|
$
(0.31)
|
|
$
(2.02)
|
Diluted
|
$
(0.19)
|
|
$
(0.36)
|
|
$
(0.31)
|
|
$
(2.02)
|
|
|
|
|
|
|
|
|
Weighted average
shares outstanding, basic (in thousands)
|
158,038
|
|
156,818
|
|
157,819
|
|
156,397
|
Weighted average
shares outstanding, diluted (in thousands)
|
158,038
|
|
156,818
|
|
157,819
|
|
156,397
|
|
|
|
|
|
|
|
|
Other Operating
Data:
|
|
|
|
|
|
|
|
Capital
expenditures
|
117
|
|
59
|
|
370
|
|
261
|
Depreciation, depletion
and amortization expense
|
71
|
|
69
|
|
285
|
|
275
|
TRONOX HOLDINGS
PLC
|
RECONCILIATION OF
NON-U.S. GAAP FINANCIAL MEASURES
|
(UNAUDITED)
|
(Millions of U.S.
dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
RECONCILIATION OF
NET LOSS ATTRIBUTABLE TO TRONOX HOLDINGS PLC (U.S.
GAAP)
|
TO ADJUSTED NET
INCOME (LOSS) ATTRIBUTABLE TO TRONOX HOLDINGS PLC (NON-U.S.
GAAP)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net loss attributable
to Tronox Holdings plc (U.S. GAAP)
|
$
(30)
|
|
$
(56)
|
|
$
(48)
|
|
$
(316)
|
Loss on extinguishment
of debt (a)
|
—
|
|
—
|
|
3
|
|
—
|
Sale of royalty
interest (b)
|
—
|
|
—
|
|
(21)
|
|
—
|
Other (c)
|
1
|
|
(4)
|
|
5
|
|
(1)
|
Tax valuation allowance
(d)
|
33
|
|
—
|
|
49
|
|
293
|
Adjusted net income
(loss) attributable to Tronox Holdings plc
(non-U.S. GAAP) (1)(2)
|
$
4
|
|
$
(60)
|
|
$
(12)
|
|
$
(24)
|
|
|
|
|
|
|
|
|
Diluted net (loss)
income per share (U.S. GAAP)
|
$
(0.19)
|
|
$
(0.36)
|
|
$
(0.31)
|
|
$
(2.02)
|
|
|
|
|
|
|
|
|
Loss on extinguishment
of debt, per share
|
—
|
|
—
|
|
0.02
|
|
—
|
Sale of royalty
interest, per share
|
—
|
|
—
|
|
(0.13)
|
|
—
|
Other, per
share
|
0.01
|
|
(0.03)
|
|
0.03
|
|
(0.01)
|
Tax valuation
allowance, per share
|
0.21
|
|
—
|
|
0.31
|
|
1.88
|
Diluted adjusted net
income (loss) per share attributable to
Tronox Holdings plc (non-U.S. GAAP)
|
$
0.03
|
|
$
(0.38)
|
|
$
(0.08)
|
|
$
(0.15)
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding, diluted (in thousands)
|
158,262
|
|
156,818
|
|
157,819
|
|
156,397
|
|
|
|
|
|
|
|
|
(a) Represents the loss
in connection with the refinancing of the Term Loan Facility in the
U.S.
|
(b) Represents the sale
of a royalty interest in certain Canadian mineral properties, net
of associated transaction costs included in "Other (expense)
income, net" in the unaudited Consolidated Statements of
Operations.
|
(c) Represents other
activity not representative of the ongoing operations of the
Company.
|
(d) 2024 amount
represents the establishment of a full valuation allowance against
the deferred tax assets within our Brazilian and Netherlands
jurisdictions. 2023 amount represents the establishment of a full
valuation allowance against the deferred tax assets within our
Australian jurisdiction.
|
|
|
|
|
|
|
|
|
(1) Only the sale of
royalty interest amount and certain other items have been tax
impacted. No income tax impacts have been given to other
items as they were recorded in jurisdictions with full valuation
allowances.
|
(2) Diluted adjusted
net (loss) income per share attributable to Tronox Holdings plc was
calculated from exact, not rounded Adjusted net income attributable
to Tronox Holdings plc and share information.
|
TRONOX HOLDINGS
PLC
|
CONSOLIDATED BALANCE
SHEETS
|
(UNAUDITED)
|
(Millions of U.S.
dollars, except share and per share data)
|
|
|
|
|
|
|
|
|
|
December 31,
2024
|
|
December 31,
2023
|
ASSETS
|
|
|
|
Current
Assets
|
|
|
|
Cash and cash
equivalents
|
$
151
|
|
$
273
|
Restricted
cash
|
1
|
|
—
|
Accounts receivable
(net of allowance of $1 in 2024 and $3 in 2023)
|
266
|
|
290
|
Inventories,
net
|
1,551
|
|
1,421
|
Prepaid and other
assets
|
184
|
|
141
|
Income taxes
receivable
|
2
|
|
10
|
Total current
assets
|
2,155
|
|
2,135
|
Noncurrent
Assets
|
|
|
|
Property, plant and
equipment, net
|
1,927
|
|
1,835
|
Mineral leaseholds,
net
|
616
|
|
654
|
Intangible assets,
net
|
244
|
|
243
|
Lease right of use
assets, net
|
140
|
|
132
|
Deferred tax
assets
|
830
|
|
917
|
Other long-term
assets
|
126
|
|
218
|
Total
assets
|
$
6,038
|
|
$
6,134
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
Liabilities
|
|
|
|
Accounts
payable
|
$
499
|
|
$
461
|
Accrued
liabilities
|
247
|
|
230
|
Short-term lease
liabilities
|
24
|
|
24
|
Short-term
debt
|
65
|
|
11
|
Long-term debt due
within one year
|
35
|
|
27
|
Income taxes
payable
|
4
|
|
0
|
Total current
liabilities
|
874
|
|
753
|
Noncurrent
Liabilities
|
|
|
|
Long-term debt,
net
|
$
2,759
|
|
$
2,786
|
Pension and
postretirement healthcare benefits
|
85
|
|
104
|
Asset retirement
obligations
|
172
|
|
172
|
Environmental
liabilities
|
40
|
|
48
|
Long-term lease
liabilities
|
107
|
|
103
|
Deferred tax
liabilities
|
174
|
|
149
|
Other long-term
liabilities
|
36
|
|
39
|
Total
liabilities
|
4,247
|
|
4,154
|
|
|
|
|
Commitments and
Contingencies
|
|
|
|
Shareholders'
Equity
|
|
|
|
Tronox Holdings plc
ordinary shares, par value $0.01 — 157,938,056 shares issued and
outstanding
at December 31, 2024 and 156,793,755 shares issued and outstanding
at December 31, 2023
|
2
|
|
2
|
Capital in excess of
par value
|
2,084
|
|
2,064
|
Retained
Earnings
|
555
|
|
684
|
Accumulated other
comprehensive loss
|
(880)
|
|
(814)
|
Total Tronox
Holdings plc shareholders' equity
|
1,761
|
|
1,936
|
Noncontrolling
interest
|
30
|
|
44
|
Total
equity
|
1,791
|
|
1,980
|
Total liabilities
and equity
|
$
6,038
|
|
$
6,134
|
TRONOX HOLDINGS
PLC
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
Cash Flows from
Operating Activities:
|
|
|
|
Net (loss)
income
|
$
(54)
|
|
$
(314)
|
Adjustments to
reconcile net (loss) income to net cash provided by operating
activities:
|
|
|
|
Depreciation, depletion
and amortization
|
285
|
|
275
|
Deferred income
taxes
|
110
|
|
330
|
Share-based
compensation expense
|
21
|
|
21
|
Amortization of
deferred debt issuance costs and discount on debt
|
10
|
|
9
|
Loss on extinguishment
of debt
|
1
|
|
-
|
Other non-cash
affecting net (loss) income
|
30
|
|
37
|
Changes in assets and
liabilities:
|
|
|
|
Decrease in accounts
receivable, net
|
11
|
|
84
|
Increase in
inventories, net
|
(115)
|
|
(151)
|
Decrease in prepaid and
other assets
|
40
|
|
37
|
Decrease in accounts
payable and accrued liabilities
|
(11)
|
|
(84)
|
Net changes in income
tax payables and receivables
|
10
|
|
(24)
|
Changes in other
non-current assets and liabilities
|
(38)
|
|
(36)
|
Cash provided by
operating activities
|
300
|
|
184
|
|
|
|
|
Cash Flows from
Investing Activities:
|
|
|
|
Capital
expenditures
|
(370)
|
|
(261)
|
Proceeds from the sale
of assets
|
27
|
|
6
|
Cash used in investing
activities
|
(343)
|
|
(255)
|
|
|
|
|
Cash Flows from
Financing Activities:
|
|
|
|
Repayments of
short-term debt
|
(18)
|
|
(148)
|
Repayments of long-term
debt
|
(228)
|
|
(17)
|
Proceeds from
short-term debt
|
55
|
|
86
|
Proceeds from long-term
debt
|
217
|
|
347
|
Debt issuance
costs
|
(16)
|
|
(3)
|
Dividends
paid
|
(80)
|
|
(89)
|
Restricted stock and
performance-based shares settled in cash for taxes
|
(1)
|
|
-
|
Cash provided by (used
in) financing activities
|
(71)
|
|
176
|
|
|
|
|
Effects of exchange
rate changes on cash and cash equivalents and restricted
cash
|
(7)
|
|
4
|
|
|
|
|
Net (decrease)
increase in cash and cash equivalents and restricted
cash
|
(121)
|
|
109
|
Cash and cash
equivalents and restricted cash at beginning of
period
|
273
|
|
164
|
Cash and cash
equivalents and restricted cash at end of period
|
$
152
|
|
$
273
|
TRONOX HOLDINGS
PLC
|
RECONCILIATION OF
NET LOSS TO EBITDA AND ADJUSTED EBITDA, ADJUSTED EBITDA AS A % OF
NET SALES
AND NET DEBT TO TRAILING-TWELVE MONTH ADJUSTED EBITDA (NON-U.S.
GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
|
|
|
|
|
|
Net loss (U.S.
GAAP)
|
$
(30)
|
|
$
(56)
|
|
$
(54)
|
|
$
(314)
|
Interest
expense
|
41
|
|
45
|
|
167
|
|
158
|
Interest
income
|
(1)
|
|
(8)
|
|
(10)
|
|
(18)
|
Income tax provision
(benefit)
|
45
|
|
24
|
|
127
|
|
363
|
Depreciation, depletion
and amortization expense
|
71
|
|
69
|
|
285
|
|
275
|
EBITDA (non-U.S.
GAAP)
|
126
|
|
74
|
|
515
|
|
464
|
Share-based
compensation (a)
|
4
|
|
6
|
|
21
|
|
21
|
Loss on extinguishment
of debt (b)
|
—
|
|
—
|
|
3
|
|
—
|
Foreign currency
remeasurement (c)
|
(11)
|
|
1
|
|
(1)
|
|
(6)
|
Accretion expense and
other adjustments to asset retirement
obligations and environmental liabilities (d)
|
1
|
|
8
|
|
23
|
|
22
|
Accounts receivable
securitization program costs (e)
|
4
|
|
3
|
|
15
|
|
12
|
Sale of royalty
interest in certain Canadian mineral properties,
net of fees (f)
|
—
|
|
—
|
|
(28)
|
|
—
|
Other items
(g)
|
5
|
|
2
|
|
16
|
|
11
|
Adjusted EBITDA
(non-U.S. GAAP)
|
$
129
|
|
$
94
|
|
$
564
|
|
$
524
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
Net
sales
|
$
676
|
|
$
686
|
|
$
3,074
|
|
$
2,850
|
Net loss (U.S.
GAAP)
|
$
(30)
|
|
$
(56)
|
|
$
(54)
|
|
$
(314)
|
Net loss (U.S. GAAP) as
a % of Net sales
|
(4.4) %
|
|
(8.2) %
|
|
(1.8) %
|
|
(11.0) %
|
Adjusted EBITDA
(non-U.S. GAAP) (see above) as a % of Net sales
|
19.1 %
|
|
13.7 %
|
|
18.3 %
|
|
18.4 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December
31,
|
|
|
|
|
|
2024
|
|
2023
|
Long-term debt,
net
|
|
|
|
|
$
2,759
|
|
$
2,786
|
Short-term
debt
|
|
|
|
|
65
|
|
11
|
Long-term debt due
within one year
|
|
|
|
|
35
|
|
27
|
(Less) Cash and cash
equivalents
|
|
|
|
|
(151)
|
|
(273)
|
Net debt
|
|
|
|
|
$
2,708
|
|
$
2,551
|
Adjusted EBITDA
(non-U.S. GAAP) (see above)
|
|
|
|
|
564
|
|
524
|
Net debt to
trailing-twelve month Adjusted EBITDA (non-U.S. GAAP)
(see above)
|
|
|
|
|
4.8 x
|
|
4.9 x
|
|
|
|
|
|
|
|
|
(a) Represents non-cash
share-based compensation.
|
(b) Represents the loss
in connection with the refinancing of the Term Loan Facility in the
US.
|
(c) Represents realized
and unrealized gains and losses associated with foreign currency
remeasurement related to third-party and intercompany receivables
and liabilities denominated in a currency other than the functional
currency of the entity holding them, which are included in "Other
(expense) income, net" in the unaudited Consolidated Statements of
Operations.
|
(d) Primarily
represents accretion expense and other noncash adjustments to asset
retirement obligations and environmental liabilities.
|
(e) Primarily
represents expenses associated with the Company's accounts
receivable securitization program which is used as a source of
liquidity in the Company's overall capital structure.
|
(f) Represents the sale
of a royalty interest in certain Canadian mineral properties, net
of associated transaction costs included in "Other (expense)
income, net" in the unaudited Consolidated Statements of
Operations.
|
(g) Includes noncash
pension and postretirement costs, asset write-offs, severance
expense, and other items included in "Selling general and
administrative expenses", "Cost of goods sold" and "Other (expense)
income, net" in the unaudited Consolidated Statements of
Operations.
|
TRONOX HOLDINGS
PLC
|
FREE CASH FLOW
(NON-U.S. GAAP)
|
(UNAUDITED)
|
(Millions of U.S.
dollars)
|
|
|
|
|
|
|
|
The following table
reconciles cash provided by operating activities to free cash flow
for the three months and year ended December 31, 2024:
|
|
|
|
|
|
|
|
|
|
Year Ended
December 31, 2024
|
|
Nine Months
Ended
September 30, 2024
|
|
Three Months
Ended
December 31, 2024
|
Cash provided by
operating activities
|
|
$
300
|
|
$
218
|
|
$
82
|
Capital
expenditures
|
|
(370)
|
|
(253)
|
|
(117)
|
Free cash flow
(non-U.S. GAAP)
|
|
$
(70)
|
|
$
(35)
|
|
$
(35)
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/tronox-reports-fourth-quarter-and-full-year-2024-financial-results-302375278.html
SOURCE Tronox Holdings plc