UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION (Dollar amounts presented in thousands, except per share amounts)


UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
(Dollar amounts presented in thousands, except per share amounts)


On February 29, 2024, Titan International, Inc., a Delaware corporation (the “Company”) entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) by and among the Company, Titan Tire Holdings, Inc., a Delaware corporation and wholly-owned subsidiary of the Company (“Holdings”), Carlstar Intermediate Holdings I, LLC (“Carlstar Intermediate”), AIPCF V Feeder (Cayman), LP (“AIPCF Cayman”), AIPCF V Feeder CTP Tire, LLC (together with Carlstar Intermediate and AIPCF Cayman, the “Sellers”) and The Carlstar Group, LLC (“Carlstar”) under which Holdings acquired all of the equity interest of Xxxxxxxx (the “Transaction”) for a total purchase price of approximately $296.2 million, consisting of $127.5 million of cash (the “Cash Consideration”) and $168.7 million of the Company’s common stock, subject to certain customary adjustments including a working capital adjustment based on an agreed working capital target. See Note 1 to this unaudited pro forma condensed combined financial information for additional information on the Transaction. The unaudited pro forma condensed combined financial information is presented to illustrate the effects of the acquisition (the “Acquisition”) of Carlstar by the Company and certain contemporaneous financing transactions (collectively, the “Transaction”) as if the Acquisition has occurred on January 1, 2023, the beginning of the most recently completed fiscal year preceding the Acquisition.

The unaudited pro forma condensed combined balance sheet as of December 31, 2023 and the unaudited pro forma condensed combined statement of operations for the year ended December 31, 2023 are based upon, derived from and should be read in conjunction with the historical audited consolidated financial statements of the Company for the year ended December 31, 2023 (which are available in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the Securities and Exchange Commission (the “SEC”) on February 29, 2024), and the historical financial statements of Xxxxxxxx included in this Form 8-K/A as Exhibit 99.1.

For purposes of the pro forma condensed combined statement of operations, results for Carlstar are presented for the twelve-month period ended December 31, 2023. This information was derived from the historical audited statement of operations of Carlstar for the year ended December 31, 2023, as included in this Form 8-K/A as Exhibit 99.1. For purposes of the pro forma condensed combined balance sheet, we utilized the audited historical balance sheet of Carlstar as of December 31, 2023 included in this Form 8-K/A as Exhibit 99.1.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2023 assumes that the Transaction occurred on January 1, 2023. The unaudited pro forma condensed combined balance sheet as of December 31, 2023 assumes that the Transaction occurred on December 31, 2023. The historical condensed combined financial information has been adjusted to give pro forma effect to reflect the accounting for the Transaction in accordance with U.S. GAAP. In the opinion of management, all adjustments necessary to present fairly the unaudited pro forma condensed combined financial information have been made. The assumptions underlying the pro forma adjustments are described fully in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed combined financial information.

The Acquisition is being accounted for as a business combination using the acquisition method of accounting under the provisions of Accounting Standards Codification ("ASC") Topic 805, "Business Combinations" ("ASC 805"), and using the fair value concepts defined in ASC Topic 820, "Fair Value Measurements" ("ASC 820"). ASC 820 defines the term "fair value" and sets forth the valuation requirements for any asset or liability measured at fair value, expands related disclosure requirements and specifies a hierarchy of valuation techniques based on the nature of the inputs used to develop fair value measures. Fair value is defined in ASC 820 as "the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date". This is an exit price concept for the valuation of the asset or liability. In addition, market participants are assumed to be buyers and sellers in the principal (or the most advantageous) market for the asset or liability. Many of these fair value measurements can be highly subjective, and it is possible that other professionals, applying reasonable judgment to the same facts and circumstances, could develop and support a range of alternative estimated amounts. Under ASC 805, all assets acquired and liabilities assumed are recorded at their acquisition date fair value. The allocation of the purchase price as reflected in the unaudited pro forma condensed combined financial information is based upon management's internally developed preliminary estimates of the fair market value of the assets acquired and liabilities assumed, as if the Acquisition had occurred on the above dates. This allocation of the purchase price depends upon certain estimates and assumptions, all of which are preliminary and, in some instances, are incomplete and
1

have been made solely for the purpose of developing the unaudited pro forma condensed combined financial information. Any adjustments to the preliminary estimated fair value amounts could have a significant impact on the unaudited pro forma condensed combined financial information contained herein, and our future results of operations and financial position.

The unaudited pro forma condensed combined financial information is not necessarily indicative of the combined financial position or results of operations that would have been realized had the Transaction occurred as of the dates indicated, nor is it meant to be indicative of any anticipated combined financial position or future results of operations that the Company will experience after the Transaction.
2

TITAN INTERNATIONAL, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEETS
(All amounts in thousands, except share data)
 Historical TitanHistorical Carlstar Business as of December 31, 2023Transaction Accounting AdjustmentsNote ReferencesPro Forma Combined
Assets
Current assets 
Cash and cash equivalents$220,251 $19,400 $4,793 4(a)$244,444 
Accounts receivable, net219,145 71,000 — 290,145 
Inventories365,156 139,900 10,700 4(b)515,756 
Prepaid and other current assets72,229 3,500 — 75,729 
Total current assets876,781 233,800 15,493 1,126,074 
Property, plant and equipment, net321,694 74,100 54,062 4(c)449,856 
Operating lease assets11,955 95,800 2,200 4(d)109,955 
Goodwill— 5,100 25,709 4(e)30,809 
Intangible assets, net— 3,600 12,170 4(f)15,770 
Deferred income taxes38,033 3,300 (3,300)4(g)38,033 
Other long-term assets40,782 — — 40,782 
Total assets$1,289,245 $415,700 $106,334 $1,811,279 
Liabilities 
Current liabilities 
Short-term debt$16,913 $400 $— $17,313 
Accounts payable201,201 66,700 — 267,901 
Other current liabilities154,261 38,100 6,200 4(h)198,561 
Total current liabilities372,375 105,200 6,200 483,775 
Long-term debt409,178 90,800 56,200 4(i)556,178 
Deferred income taxes2,234 2,900 7,551 4(j)12,685 
Other long-term liabilities38,043 89,800 890 4(k)128,733 
Total liabilities821,830 288,700 70,841 1,181,371 
Equity 
Titan shareholders' equity
Common stock— — — — 
Member's equity units ($1,000 par value per unit. 190,000 units authorized; 136,682 units outstanding at 2023)— 132,400 (132,400)4(l)— 
Additional paid-in capital569,065 — 168,693 4(l)737,758 
Retained earnings169,623 2,400 (8,600)4(m)163,423 
Treasury stock (at cost, 5,809,414 shares at December 31, 2023)(52,585)— — (52,585)
Accumulated other comprehensive loss(219,043)(7,800)7,800 4(n)(219,043)
Total Titan shareholders’ equity467,060 127,000 35,493 629,553 
Noncontrolling interests355 — — 355 
Total equity467,415 127,000 35,493 629,908 
Total liabilities and equity$1,289,245 $415,700 $106,334 $1,811,279 
See accompanying Notes to Condensed Consolidated Financial Statements.
3

TITAN INTERNATIONAL, INC.
Unaudited Pro Forma Condensed Combined Statement of Operations
(All amounts in thousands, except per share data)
 Historical TitanHistorical Carlstar Business for the year ended December 31, 2023Transaction AdjustmentsNote ReferencesPro Forma Combined
 
Net sales$1,821,800 $615,200 $— $2,437,000 
Cost of sales1,515,951 470,100 9,922 5(a)1,995,973 
Gross profit305,849 145,100 (9,922)441,027 
Selling, general and administrative expenses134,938 84,300 6,605 5(b)225,843 
Research and development expenses12,539 3,200 — 15,739 
Royalty expense9,645 — — 9,645 
Income from operations148,727 57,600 (16,527)189,800 
Interest expense, net(18,785)(33,800)17,287 5(c)(35,298)
Foreign exchange loss(22,822)— — (22,822)
Other income 2,628 56,100 — 58,728 
Income before income taxes109,748 79,900 760 190,408 
Provision for income taxes26,042 6,000 14,165 5(d)46,207 
Net income83,706 73,900 (13,405)144,201 
Net income attributable to noncontrolling interests4,946 — — 4,946 
Net income attributable to Titan and applicable to common shareholders$78,760 $73,900 $(13,405)$139,255 
Earnings per common share: 
Basic$1.26 $1.87 
Diluted$1.25 $1.86 
Average common shares and equivalents outstanding:
Basic62,452 11,922 5(e)74,374 
Diluted62,961 11,922 74,883 
 

See accompanying Notes to Condensed Consolidated Financial Statements.
4


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)

1. DESCRIPTION OF TRANSACTION

On February 29, 2024, Titan International, Inc., a Delaware corporation (the “Company”) entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) by and among the Company, Titan Tire Holdings, Inc., a Delaware corporation and wholly-owned subsidiary of the Company (“Holdings”), Carlstar Intermediate Holdings I, LLC (“Carlstar Intermediate”), AIPCF V Feeder (Cayman), LP (“AIPCF Cayman”), AIPCF V Feeder CTP Tire, LLC (together with Carlstar Intermediate and AIPCF Cayman, the “Sellers”) and The Carlstar Group, LLC (“Carlstar”) under which Holdings acquired all of the equity interest of Xxxxxxxx (the “Transaction”) for a total purchase price of approximately $296.2 million, consisting of $127.5 million of cash (the “Cash Consideration”) and $168.7 million of the Company’s common stock (11,921,766 shares at $14.15 per share) (the “Stock Consideration”), subject to certain customary adjustments including a working capital adjustment based on an agreed working capital target.

Carlstar is a global manufacturer and distributor of wheels and tires for a variety of end-market verticals including outdoor power equipment, power sports, trailers, and small to midsize agricultural and construction equipment. Carlstar has 17 manufacturing and distribution facilities located in four countries and provides solutions to customers in North America, Europe and China.


2. BASIS OF PRESENTATION

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2023 was derived from the audited consolidated financial statements included in the Company’s Annual Report on Form 10-K ("the 2023 Form 10-K") for the year ended December 31, 2023, and the audited historical financial information of Carlstar for the year ended December 31, 2023, and has been prepared as if the Transaction had occurred on January 1, 2023.

The unaudited pro forma condensed combined balance sheet as of December 31, 2023 combines the consolidated balance sheet included in the 2023 Form 10-K with the historical audited balance sheet for Carlstar as of December 31, 2023, and has been prepared as if the Transaction had occurred on December 31, 2023. The unaudited pro forma condensed combined financial information herein has been prepared to illustrate the effects of the Transaction in accordance with U.S. GAAP and pursuant to Article 11 of Regulation S-X.

The Carlstar audited historical consolidated financial statements as of and for the year ended December 31, 2023 are included in this Current Report on Form 8-K/A. These statements should be read in conjunction with such historical financial statements. The historical consolidated financial information has been adjusted to give pro forma effect to reflect the accounting for the Transaction in accordance with U.S. GAAP. The historical Carlstar financial statements as of and for the year ended December 31, 2023 have been adjusted to reflect certain reclassifications to conform to the Company’s financial statement presentation in the unaudited pro forma condensed combined financial statements. In addition, amounts previously presented on the historical consolidated balance sheet of Carlstar for finance lease right of use assets in the amount of $700 have been reclassified into "Operating lease assets" on the unaudited pro forma condense combined balance sheet.

The Company has accounted for the Transaction under the acquisition method of accounting in accordance with the authoritative guidance on business combinations under the provisions of ASC 805. The allocation of the purchase price as reflected in the unaudited pro forma condensed combined financial information was based on a preliminary valuation of the assets acquired and liabilities assumed, and the accounting is subject to revision as more detailed analyses are completed and additional information about the fair value of assets acquired and liabilities assumed becomes available. The final purchase price allocation may include changes to the amount of intangible assets, goodwill, and deferred taxes, as well as other items. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial information. Differences between these preliminary estimates and the final purchase accounting may occur, and these differences could be material.

Assets acquired and liabilities assumed in a business combination that arise from contingencies must be recognized at fair value if the fair value can be reasonably estimated. If the fair value of an asset or liability that arises from a contingency cannot be determined, the asset or liability would be recognized in accordance with ASC 450, “Disclosure of Certain Loss
5


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)
Contingencies” (“ASC 450”). If the fair value is not determinable and the ASC 450 criteria are not met, no asset or liability would be recognized. Management is not aware of any material contingencies related to Carlstar.

The unaudited pro forma condensed combined financial information is presented solely for informational purposes and is not necessarily indicative of the combined results of operations or financial position that might have been achieved for the periods presented, nor is it necessarily indicative of the future results of the combined company. The unaudited pro forma condensed combined financial information does not reflect any cost savings from future operating synergies or integration activities, if any, or any revenue, tax, or other synergies, if any, that could result from the Acquisition.

3. ACCOUNTING POLICIES

Acquisition accounting rules require evaluation of certain assumptions and estimates, as well as determination of financial statement classifications which are completed during the measurement period as defined in current accounting standards. The Company has completed a preliminary review of accounting policies for purposes of the unaudited pro forma combined financial information and did not identify any material differences in accounting policies.

Management will conduct a final review of Xxxxxxxx’s accounting policies in an effort to determine if differences in accounting policies require adjustment of Carlstar’s results of operations or of assets or liabilities to conform to the Company’s accounting policies, or other adjustments which may be required by acquisition accounting rules. As a result of that review, management may identify differences that, when conformed, could have a material impact on this unaudited pro forma condensed combined financial information.


4. UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET ADJUSTMENTS RELATED TO THE ACQUISITION

The allocation of the purchase price discussed below is preliminary. The final allocation of the purchase price will be determined at a later date and is dependent on a number of factors, including the final evaluation of the fair value of Xxxxxxxx's tangible and identifiable intangible assets acquired and liabilities assumed. Such final adjustments, which may include other increases or decreases to amortization resulting from the allocation of the purchase price to amortizable tangible and intangible assets, along with the related income tax effect, may be material. The final allocation is subject to review and agreement with the prior equityholders of Xxxxxxxx. The working capital figure included in the consideration set forth below is also preliminary and subject to review and agreement with the prior equityholders of Carlstar in accordance with the terms of the Purchase Agreement.

The total consideration transferred as if the acquisition date were December 31, 2023 is presented as follows:

Amounts as of Acquisition Date, in thousands
Titan International, Inc. common stock$168,693 
Base cash consideration, net of cash acquired127,500 
296,193 
Additional cash consideration for excess net working capital acquired18,372 
Other debt-like items(3,665)
Total Consideration transferred to Sellers$310,900 






6


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)
The preliminary allocation of the purchase price to the fair value of Xxxxxxxx’s assets acquired and liabilities assumed prepared is presented as follows.
NoteAmounts as of Acquisition Date, in thousands
Cash and cash equivalents4(a)$19,400 
Accounts receivable71,000 
Inventories4(b)150,600 
Prepaid and other current assets3,500 
Property, plant, and equipment4(c)128,162 
Operating lease assets4(d)98,000 
Goodwill4(e)30,809 
Intangible assets4(f)15,770 
Fair value of assets acquired517,241 
Accounts payable67,100 
Other current liabilities38,100 
Deferred income taxes4(j)10,451 
Other long-term liabilities4(k)90,690 
Fair value of liabilities assumed206,341 
Total consideration transferred to Sellers$310,900 

4(a) The total impact of cash and cash equivalents related to the transaction accounting adjustments totaled $4,793, which is comprised of the following:
Amounts as of Acquisition Date, in thousands
Xxxx received from revolving credit facility147,000 
Cash consideration paid to the Sellers(142,207)
Net pro forma cash adjustment$4,793 

4(b) Reflects $10,700 for the fair value adjustment of Xxxxxxxx’s inventories related to the increase from its book value to preliminary estimated fair value. The fair value of finished goods and work-in-process inventory represents the estimated selling price less estimate of cost to complete and sell.

4(c) Represents the adjustment in carrying value of Xxxxxxxx's property, plant and equipment from its historical gross book value to its preliminary estimated fair value. Of the total consideration, approximately $128,162 relates to fixed assets as illustrated in the table below. The fair value estimate for fixed assets is preliminary and is determined based on the assumptions that market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold or are intended to be used in a manner other than their best use. For purposes of the accompanying unaudited pro forma condensed combined financial information, it is assumed that all assets will be used in a manner that represents their highest and best use. The final fair value determination for fixed assets may differ from this preliminary determination. The fair value of fixed assets is determined primarily using a combination of the cost approach and the sales comparison approach.

7


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)
 Average Estimated Useful Life (years)Historical Gross Carrying AmountHistorical Accumulated Depreciation AmountHistorical Property Plant and Equipment, netFair Value AdjustmentPreliminary Fair Value
Land and improvementsN/A$6,456 $(2,295)$4,161 $349 $4,510 
Buildings and improvements20.424,910 (8,966)15,944 7,856 23,800 
Machinery and equipment7.2175,183 (132,844)42,339 45,857 88,196 
Construction-in-progressN/A11,656 — 11,656 — 11,656 
Total$218,205 $(144,105)$74,100 $54,062 $128,162 

4(d) Represents an adjustment of $2,200 to increase the carrying value of Xxxxxxxx’s existing operating leases to its preliminary estimated fair value due to certain favorable operating leases. The final fair value determination for operating leases may differ from this preliminary determination.

4(e) Prior to the Acquisition, Xxxxxxxx's historical balance sheet included $5,100 of goodwill. As a result of the Transaction, goodwill is calculated as the difference between the fair value of the consideration transferred and the values assigned to the identifiable tangible and intangible assets acquired and liabilities assumed. This adjustment of $25,709 represents the adjustment to increase the historical goodwill carrying value of Carlstar to its preliminary estimated fair value per the purchase price allocation table in Note 4. The goodwill balance will be lower for the final purchase accounting allocation due to unseasonably low accounts receivable as of December 31, 2023 as compared to February 29, 2024 accounts receivable acquired.

4(f) Represents the adjustments to eliminate historical Xxxxxxxx xxxxxxxxxxx and to record the preliminary estimated fair value of intangible assets identified upon the acquisition. Of the total consideration, approximately $15,770 relates to identified intangible assets. The fair value estimate for identifiable intangible assets is preliminary and is determined based on the assumptions that market participants would use in pricing an asset, based on the most advantageous market for the asset (i.e., its highest and best use). This preliminary fair value estimate could include assets that are not intended to be used, may be sold or are intended to be used in a manner other than their best use. For purposes of the accompanying unaudited pro forma condensed combined financial information, it is assumed that all assets will be used in a manner that represents their highest and best use. The final fair value determination for identified intangibles may differ from this preliminary determination.

The fair value of identifiable intangible assets is determined primarily using the “income approach”, which is a valuation technique that provides an estimate of the fair value of an asset based on market participant expectations of the cash flows an asset would generate over its remaining useful life. Some of the more significant assumptions inherent in the development of the identifiable intangible assets valuations, from the perspective of a market participant, include the estimated after-tax cash flows that will be received for the intangible asset, the appropriate discount rate selected in order to measure the risk inherent in each future cash flow stream, the assessment of each asset’s life cycle, and competitive trends impacting the asset and each cash flow stream. No assurances can be given that the underlying assumptions used to prepare the discounted cash flow analysis will not change or the timely completion of each project to commercial success will occur. For these and other reasons, actual results may vary significantly from estimated results. The methodologies and significant assumptions utilized to value the intangible assets include using a discount rate that reflected the risks inherent in the cash flow stream as well as the nature of the asset.

The general categories of the acquired identified intangible assets are expected to be the following:
    
8


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)
 Carrying ValueWeighted Average Amortization (in Years)
Customer lists/relationships$10,347 10.00
Trade names3,508 15.00
Other intangibles1,915 6.25
Total$15,770 10.66

4(g) Represents the adjustments to eliminate historical Carlstar deferred tax assets, which the Company is not expected to utilize following the acquisition. Refer to footnote 4(j) related to the deferred income tax liabilities resulting from the fair value adjustments.

4(h) Reflects the accrual of $6,200 of transaction-related expenses incurred by the Company associated with the Carlstar Transaction.

4(i) To fund the acquisition, the Company borrowed an additional $147,000 under its new revolving credit facility; The proceeds were partially used to terminate the term debt of $90,800 at Carlstar. The net impact of these pro forma adjustments is $56,200.

4(j) Reflects deferred income tax liabilities resulting from fair value adjustments. The estimates of deferred tax liabilities were determined based on the book and tax basis differences of the fair value step-ups attributable to the net assets acquired at a weighted average tax rate of 25%. The weighted average tax rate was based upon the jurisdictions of the net assets acquired. This estimate of deferred income tax liabilities is preliminary and is subject to change based upon management’s final determination of the fair values of tangible and identifiable intangible assets acquired by jurisdiction.

4(k) Represents tax liabilities related to uncertain tax positions recorded by the Company related to the acquisition of Carlstar that are expected to be an obligation assumed by the Company.

4(l) Represents the elimination of Xxxxxxxx's historical additional paid in capital and record the additional paid in capital for the issuance of Titan common stock of $168,693 as part of purchase price consideration to the Sellers.

4(m) Represents the elimination of Xxxxxxxx's historical retained earnings and to record the $6,200 of transaction-related expenses incurred by the Company associated with the Carlstar Transaction.

4(n) Represents the elimination of Xxxxxxxx's historical accumulated other comprehensive income.

9


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)
5. UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS ADJUSTMENTS RELATED TO THE ACQUISITION FOR THE YEAR ENDED DECEMBER 31, 2023

5(a) Represents the following adjustments:

NoteAdjustment amount, in thousands
(i)$(778)
(ii)10,700 
$9,922 

(i) elimination of historic Carlstar fixed asset depreciation of $13,960 and the addition of recorded pro forma depreciation expense of $13,182 on the portion of purchase price allocated to fixed assets as follows:

 Preliminary Fair ValueEstimated Useful Life (years)Total Depreciation ExpenseCost of Goods SoldSelling, General and Administrative
Land and improvements$4,510 N/A$— $— $— 
Buildings and improvements23,800 20.41,167 1,050 117 
Machinery and equipment88,196 7.213,480 12,132 1,348 
Construction-in-progress11,656 N/A— — — 
Total$128,162 $14,647 $13,182 $1,465 
Less: Carlstar Historical Depreciation for the year ended December 31, 2023$15,488 $13,960 $1,528 
Pro Forma adjustment to depreciation expense$(841)$(778)$(63)
The Pro Forma adjustment to depreciation expense is reduced compared to the historical depreciation recorded due to reset of estimated useful lives following the acquisition.

(ii) Reflects $10,700 for the amortization of the fair value adjustment of Xxxxxxxx’s inventories related to the increase from its book value to preliminary estimated fair value. The fair value of finished goods and work-in-process inventory represents the estimated selling price less estimate of cost to complete and sell.

5(b) Represents the following adjustments:

NoteAdjustment amount, in thousands
(i)$321 
(ii)(63)
(iii)6,200 
(iv)147 
$6,605 


(i) historic Carlstar intangible asset amortization of $1,367 and the addition of recorded pro forma amortization     expense of $1,688 on the portion of the purchase price allocated to definite-lived intangible assets as follows:

10


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)
 Carrying ValueWeighted Average Amortization (in Years)Amortization Expense
Customer lists/relationships$10,347 10.00$1,035 
Trade names3,508 15.00234 
Other intangibles1,915 6.25419 
Total$15,770 10.66$1,688 
Less: Carlstar Historical Amortization for the year ended December 31, 2023$1,367 
Pro Forma adjustment to amortization$321 

(ii) Historic Carlstar fixed asset depreciation of $1,528 and the addition of recorded pro forma depreciation expense of $1,465 as presented in 5(a) above.

(iii) Reflects the addition of $6,200 of transaction-related expenses incurred by the Company associated with the Carlstar Transaction.

(iv) Reflects the amortization of $147 related to the fair value adjustment of $2,200 associated with certain operating lease assets.

5(c) As stated above, the Company borrowed an additional $147,000 under a revolving credit facility to finance the acquisition of Carlstar. The proceeds were partially used to terminate the term debt of $90,800 at Carlstar. This adjustment represents a reduction in interest expense of $17,287 based on the prevailing SOFR rate less the impact of commitment fees that would be owed on the unused portion of the facility, in accordance with the terms of the credit agreement.

5(d) Represents an increase in income tax expense associated with the change in the ownership structure of Carlstar following the Transaction using the weighted average tax rate of 25%. The weighted average tax rate was based upon the jurisdictions of the net assets acquired. This estimate of the income tax expense is preliminary and is subject to change.

5(e) Titan issued common stock worth $168.7 million (11,921,766 shares at $14.15 per share) to the Sellers in connection with the acquisition of Carlstar.

6. UNADJUSTED PRO FORMA BALANCES

Accounting for Xxxxxxxx's Sale-Leaseback Transaction (6a)
During November 2023, Xxxxxxxx executed a sale-leaseback transaction for the manufacturing facilities located at Aiken, South Carolina, Clinton, Tennessee and Jackson, Tennessee, as well as the distribution center in Slinger, Wisconsin for net sales proceeds of $76.2 million. The transaction qualified for sale-leaseback accounting in accordance with ASC 842. Xxxxxxxx recorded a $56.2 million gain associated with this sale-leaseback transaction, which is included within other income within the unaudited pro forma condensed combined statement of operations.
11


TITAN INTERNATIONAL, INC.
Notes to Unaudited Condensed Combined Financial Statements
Amounts in thousands (except per share data)
(Unaudited)

If Xxxxxxxx had executed the sale-leaseback transaction as of January 1, 2023, the Company would have incurred incremental net expense of $4,969 comprised of additional lease expense, depreciation expense on the right of use asset, and offset by the reversal of depreciation expense on the buildings prior to the sale-leaseback. A pro forma adjustment has not been included as a part of the pro forma balance sheet and income statement.

Accounting for Xxxxxxxx's Transaction Costs (6b)
Carlstar incurred $5,498 of direct, incremental transaction costs related to costs incurred to sell the business that are reflected in the historical statement of operations for the year ended December 31, 2023. These charges include financial advisory fees, legal, accounting, other professional fees incurred by the Carlstar that are related to costs incurred to sell the business. A pro forma adjustment has not been included as a part of the pro forma balance sheet and income statement.

Provision for Income Taxes (6c)
Represents a decrease in income tax expense associated with the impact of the management adjustments above using the weighted average tax rate of 25%

The following table depicts the pro forma income statement as if the management adjustments above were included within the unaudited pro forma consolidated statement of operations for the year ended December 31, 2023.
 Pro Forma CombinedManagement AdjustmentsNote ReferencesAdjusted Pro Forma Combined
Net sales$2,437,000 $— $2,437,000 
Cost of sales1,995,973 4,969 6(a)2,000,942 
Gross profit441,027 (4,969)436,058 
Selling, general and administrative expenses225,843 (5,498)6(b)220,345 
Research and development expenses15,739 — 15,739 
Royalty expense9,645 — 9,645 
Income from operations189,800 529 190,329 
Interest expense, net(35,298)— (35,298)
Foreign exchange loss(22,822)— (22,822)
Other income 58,728 (56,200)6(a)2,528 
Income before income taxes190,408 (55,671)134,737 
Provision for income taxes46,207 (13,918)6(c)32,289 
Net income144,201 (41,753)102,448 
Net income attributable to noncontrolling interests4,946 — 4,946 
Net income attributable to Titan and applicable to common shareholders$139,255 $(41,753)$97,502 
Earnings per common share:
Basic$1.87 $1.31 
Diluted$1.86 $1.30 
Average common shares and equivalents outstanding:
Basic74,374 74,374 
Diluted74,883 74,883 
`
12
AutoNDA by SimpleDocs

Document Metadata

Filed: May 16th, 2024
Time is Money Join Law Insider Premium to draft better contracts faster.