Titan Machinery Inc. (Nasdaq: TITN), a leading network of
full-service agricultural and construction equipment stores, today
reported financial results for the fiscal third quarter ended
October 31, 2022.
David Meyer, Titan Machinery’s Chairman and
Chief Executive Officer, stated, "We delivered another consecutive
quarter of record financial results, with third quarter earnings
per share of $1.82. The ongoing strength of the agriculture sector
combined with our customer-centric focus drove consolidated revenue
growth of 47%, which was supported by strong contribution across
each of our revenue streams — equipment, parts and service. Our
business continues to operate with great efficiency, allowing us to
drive significant operating leverage on the higher levels of
revenue that we have achieved. This is demonstrated in our record
consolidated pre-tax margin of 8.2% that we delivered in the fiscal
third quarter, with each of our operating segments experiencing
pre-tax margin expansion. Given these strong third
quarter results, coupled with our expectations for the solid market
fundamentals continuing through the fourth quarter, we are
increasing our earnings per share modeling assumption for fiscal
year 2023 to a midpoint of $4.70 per share."
Fiscal 2023
Third Quarter Results
Consolidated Results
For the third quarter of fiscal 2023, revenue
increased to $668.8 million compared to $454.0 million in the third
quarter last year. Equipment sales were $509.0 million for the
third quarter of fiscal 2023, compared to $329.8 million in the
third quarter last year. Parts sales were $108.7 million for the
third quarter of fiscal 2023, compared to $80.5 million in the
third quarter last year. Revenue generated from service was $39.0
million for the third quarter of fiscal 2023, compared to $32.0
million in the third quarter last year. Revenue from rental and
other was $12.1 million for the third quarter of fiscal 2023,
compared to $11.6 million in the third quarter last year.
Gross profit for the third quarter of fiscal
2023 was $139.6 million, compared to $92.5 million in the third
quarter last year. The Company's gross profit margin increased to
20.9% in the third quarter of fiscal 2023, compared to 20.4% in the
third quarter last year. Gross profit margin increased primarily
due to stronger equipment margins, which were partially offset by
revenue mix, with a greater proportion of equipment revenue in the
third quarter of fiscal 2023, as compared to the third quarter of
the prior year.
Operating expenses increased by $21.9 million,
but at a lower rate than revenue growth, to $84.9 million for the
third quarter of fiscal 2023, compared to $62.9 million in the
third quarter last year, primarily due to the inclusion of
operating expenses related to acquisitions that have occurred in
the past year, as well as higher variable expenses on increased
revenues. Operating expenses as a percentage of revenue decreased
120 basis points to 12.7% for the third quarter of fiscal 2023,
compared to 13.9% of revenue in the prior year period.
Floorplan and other interest expense was $1.8
million in the third quarter of fiscal 2023, compared to $1.3
million for the same period last year.
In the third quarter of fiscal 2023, net income
was $41.3 million, or earnings per diluted share of $1.82, compared
to net income of $21.8 million, or earnings per diluted share of
$0.97, for the third quarter of last year.
On an adjusted basis, net income for the third
quarter of fiscal 2023 was $41.5 million, or adjusted earnings per
diluted share of $1.83, compared to adjusted net income of $21.7
million, or adjusted earnings per diluted share of $0.96, for the
third quarter of last year.
The Company generated $63.5 million in adjusted
EBITDA in the third quarter of fiscal 2023, reflecting an increase
of 80% versus the $35.3 million generated in the third quarter of
last year.
Segment Results
Agriculture Segment - Revenue for the third
quarter of fiscal 2023 was $493.3 million, compared to $281.5
million in the third quarter last year. The sales
increase was positively impacted by organic growth as well as the
acquisitions of Jaycox Implement in December 2021, Mark's Machinery
in April 2022, and Heartland Ag Systems in August 2022. Pre-tax
income for the third quarter of fiscal 2023 was $42.0 million, and
included a $2.0 million benefit recognized on the expected
achievement of annual manufacturer incentives. This
compared to $19.6 million of pre-tax income in the third quarter
last year.
Construction Segment - Revenue for the third
quarter of fiscal 2023 was $86.4 million, compared to $79.7 million
in the third quarter last year. Growth was driven by a same-store
sales increase of 34.2%, primarily due to increased equipment
demand, and partially offset by lost sales contributions from the
Company’s fiscal 2022 fourth quarter divestiture of construction
stores in Montana and Wyoming and the fiscal 2023 first quarter
divestiture of its consumer products store in North Dakota. Pre-tax
income for the third quarter of fiscal 2023 was $6.1 million, and
compared to $3.6 million in the third quarter last year.
International Segment - Revenue for the third
quarter of fiscal 2023 was $89.0 million, compared to $92.7 million
in the third quarter last year, while on a constant currency basis
revenue was up $9.2 million or 9.9%. Pre-tax income for the third
quarter of fiscal 2023 was $8.5 million. This compares to pre-tax
income of $6.3 million in the third quarter last year. Adjusted
pre-tax income, which excludes negligible adjustments, was
$8.7 million for the third quarter of fiscal 2023 and $6.1
million in the third quarter last year.
Balance Sheet and Cash Flow
Cash at the end of the third quarter of fiscal
2023 was $45.9 million. Inventories increased to $630.4 million as
of October 31, 2022, compared to $421.8 million as of
January 31, 2022. This inventory increase includes increases
in new equipment inventory of $149.9 million, parts inventory of
$54.4 million, and used equipment inventory of $0.5 million.
Outstanding floorplan payables were $273.1 million on $777.0
million total available floorplan lines of credit as of
October 31, 2022, compared to $135.4 million outstanding
floorplan payables as of January 31, 2022.
In the first nine months of fiscal 2023, net
cash used for operating activities was $7.1 million, compared
to net cash provided by operating activities of $72.3 million in
the first nine months of fiscal 2022. The decrease in cash provided
by operating activities was primarily due to increasing inventory
in fiscal 2023 compared to fiscal 2022.
Additional Management
Commentary
Mr. Meyer added, "Our orderly transition of the
Chief Financial Officer position continues to progress well. Bo
Larsen joined our team at the beginning of November and has been
working with departing Chief Financial Officer Mark Kalvoda to
integrate into the business ahead of his appointment on December 1,
2022. We look forward to his future contributions."
“The momentum in our business continues to be
visible across all aspects of Titan Machinery, as favorable
industry conditions combine with several years of operational
improvements and solid growth through accretive and strategic
acquisitions. With respect to our acquisition of Heartland Ag,
which closed in August 2022, we are pleased with the integration
process and their financial performance in their first quarter with
Titan Machinery. Looking ahead, we are very well positioned to
serve the strong industries that we operate in with our robust
balance sheet and powerful operational performance.”
Fiscal 2023
Modeling Assumptions
The following are the Company's current
expectations for fiscal 2023 modeling assumptions.
|
Current Assumptions |
|
Previous Assumptions |
Segment Revenue |
|
|
|
Agriculture(1) |
Up 55-60% |
|
Up 50-55% |
Construction(2) |
Down 0-5% |
|
Down 5-10% |
International(3) |
Down 0-5% |
|
Down 0-5% |
|
|
|
|
Diluted EPS(4) |
$4.55 - $4.85 |
|
$3.70 - $4.00 |
|
|
|
|
(1) Includes the full year impact of the Jaycox acquisition, which
closed in December 2021, the partial year impact of the Mark's
Machinery acquisition, which closed in April 2022, and the partial
year impact of the Heartland acquisition, which closed in August
2022. |
(2) Includes the full year impact of the Montana and Wyoming
divestiture in January 2022 and the partial year impact of the
North Dakota divestiture in March 2022. Adjusting full year fiscal
2022 revenue by approximately $73 million, representing the fiscal
2022 revenue of these divested stores, results in a same-store
sales assumption of up approximately 25%. |
(3) Includes a reduction in revenue of approximately 40% from our
Ukrainian subsidiary compared to fiscal 2022. |
(4) Includes an estimated loss of approximately $0.05 to $0.10 per
share from our Ukrainian subsidiary. |
|
Conference Call and Presentation
Information
The Company will host a conference call and
audio webcast today at 7:30 a.m. Central time (8:30 a.m. Eastern
time). Investors interested in participating in the live call can
dial (877) 704-4453 from the U.S. International callers can dial
(201) 389-0920. A telephone replay will be available approximately
two hours after the call concludes and will be available through
Wednesday, December 14, 2022, by dialing (844) 512-2921 from the
U.S., or (412) 317-6671 from international locations, and entering
confirmation code 13734399.
A copy of the presentation that will accompany
the prepared remarks on the conference call is available on the
Company’s website under Investor Relations at
www.titanmachinery.com. An archive of the audio webcast will be
available on the Company’s website under Investor Relations at
www.titanmachinery.com for 30 days following the audio webcast.
Non-GAAP Financial Measures
Within this release, the Company refers to
certain adjusted financial measures, which have directly comparable
GAAP financial measures as identified in this release. The Company
believes that these non-GAAP financial measures, when reviewed in
conjunction with GAAP financial measures, can provide more
information to assist investors in evaluating current period
performance and in assessing future performance. For these reasons,
internal management reporting also includes non-GAAP financial
measures. The non-GAAP financial measures in this release include
adjustments for Ukraine remeasurement gains/losses and impairment
charges. These non-GAAP financial measures should be considered in
addition to, and not superior to or as a substitute for, the GAAP
financial measures presented in this release and the Company's
financial statements and other publicly filed reports. Non-GAAP
financial measures presented in this release may not be comparable
to similarly titled measures used by other companies. Investors are
encouraged to review the reconciliations of adjusted financial
measures used in this release to their most directly comparable
GAAP financial measures. These reconciliations are attached to this
release. The tables included in the Non-GAAP Reconciliations
section reconcile adjusted net income, adjusted EBITDA, adjusted
diluted earnings per share, and adjusted income before income taxes
(all non-GAAP financial measures) for the periods presented, to
their respective most directly comparable GAAP financial
measures.
About Titan Machinery Inc.
Titan Machinery Inc., founded in 1980 and
headquartered in West Fargo, North Dakota, owns and operates a
network of full service agricultural and construction equipment
dealer locations in North America and Europe, servicing farmers,
ranchers and commercial applicators. The network consists of US
locations in Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri,
Montana, Nebraska, North Dakota, South Dakota, Washington,
Wisconsin and Wyoming and its European stores are located in
Bulgaria, Germany, Romania, and Ukraine. The Titan Machinery
locations represent one or more of the CNH Industrial Brands,
including Case IH, New Holland Agriculture, Case Construction, New
Holland Construction, and CNH Industrial Capital. Additional
information about Titan Machinery Inc. can be found at
www.titanmachinery.com.
Forward Looking Statements
Except for historical information contained
herein, the statements in this release are forward-looking and made
pursuant to the safe harbor provisions of the Private Securities
Litigation Reform Act of 1995. The words “potential,” “believe,”
“estimate,” “expect,” “intend,” “may,” “could,” “will,” “plan,”
“anticipate,” and similar words and expressions are intended to
identify forward-looking statements. These statements are based
upon the current beliefs and expectations of our management.
Forward-looking statements made in this release, which include
statements regarding modeling assumptions and expected results of
operations for the fiscal year ending January 31, 2023 and may
include statements regarding Agriculture, Construction, and
International segment initiatives and improvements, segment revenue
realization, growth and profitability expectations, the performance
of our Ukrainian subsidiary within our International segment,
inventory availability expectations, leverage expectations,
agricultural and construction equipment industry conditions and
trends, involve known and unknown risks and uncertainties that may
cause Titan Machinery’s actual results in future periods to differ
materially from the forecasted assumptions and expected results.
The Company’s risks and uncertainties include, among other things,
our ability to successfully integrate and realize growth
opportunities and synergies in connection with the Heartland Ag
System's acquisition, the risk that we assume unforeseen or other
liabilities in connection with the Heartland Ag System's
acquisition and the impact of any conditions or obligations imposed
on us under the new Case IH dealer agreements for the commercial
application equipment business. In addition, risks and
uncertainties also include the impact of the Russia-Ukraine
conflict on our Ukrainian subsidiary, the duration, scope and
impact of the COVID-19 pandemic on the Company's operations, our
substantial dependence on CNH Industrial including CNH Industrial's
ability to design, manufacture and allocate inventory to our stores
necessary to satisfy our customers' demands, supply chain
disruptions impacting our suppliers, including CNH Industrial, the
continued availability of organic growth and acquisition
opportunities, potential difficulties integrating acquired stores,
industry supply levels, fluctuating agriculture and construction
industry economic conditions, the success of recently implemented
initiatives within the Company’s operating segments, the
uncertainty and fluctuating conditions in the capital and credit
markets, difficulties in conducting international operations,
foreign currency risks, governmental agriculture policies, seasonal
fluctuations, the ability of the Company to manage inventory
levels, weather conditions, disruption in receiving ample inventory
financing, and increased competition in the geographic areas
served. These and other risks are more fully described in Titan
Machinery’s filings with the Securities and Exchange Commission,
including the Company’s most recently filed Annual Report on Form
10-K, as updated in subsequently filed Quarterly Reports on Form
10-Q, as applicable. Titan Machinery conducts its business in a
highly competitive and rapidly changing environment. Accordingly,
new risks and uncertainties may arise. It is not possible for
management to predict all such risks and uncertainties, nor to
assess the impact of all such risks and uncertainties on Titan
Machinery’s business or the extent to which any individual risk or
uncertainty, or combination of risks and uncertainties, may cause
results to differ materially from those contained in any
forward-looking statement. Other than as required by law, Titan
Machinery disclaims any obligation to update such risks and
uncertainties or to publicly announce results of revisions to any
of the forward-looking statements contained in this release to
reflect future events or developments.
Investor Relations Contact:ICR, Inc.Jeff Sonnek,
jeff.sonnek@icrinc.com646-277-1263
TITAN MACHINERY INC. |
Consolidated Condensed Balance Sheets |
(in thousands) |
(Unaudited) |
|
|
|
|
|
October 31, 2022 |
|
January 31, 2022 |
Assets |
|
|
|
Current Assets |
|
|
|
Cash |
$ |
45,852 |
|
|
$ |
146,149 |
|
Receivables, net of allowance for expected credit losses |
|
111,849 |
|
|
|
94,287 |
|
Inventories, net |
|
630,377 |
|
|
|
421,758 |
|
Prepaid expenses and other |
|
15,625 |
|
|
|
28,135 |
|
Total current assets |
|
803,703 |
|
|
|
690,329 |
|
Noncurrent Assets |
|
|
|
Property and equipment, net of accumulated depreciation |
|
215,954 |
|
|
|
178,243 |
|
Operating lease assets |
|
52,091 |
|
|
|
56,150 |
|
Deferred income taxes |
|
2,937 |
|
|
|
1,328 |
|
Goodwill |
|
32,022 |
|
|
|
8,952 |
|
Intangible assets, net of accumulated amortization |
|
16,852 |
|
|
|
10,624 |
|
Other |
|
1,211 |
|
|
|
1,041 |
|
Total noncurrent assets |
|
321,067 |
|
|
|
256,338 |
|
Total Assets |
$ |
1,124,770 |
|
|
$ |
946,667 |
|
|
|
|
|
Liabilities and Stockholders' Equity |
|
|
|
Current Liabilities |
|
|
|
Accounts payable |
$ |
43,338 |
|
|
$ |
25,644 |
|
Floorplan payable |
|
273,083 |
|
|
|
135,415 |
|
Current maturities of long-term debt |
|
6,895 |
|
|
|
5,876 |
|
Current operating lease liabilities |
|
9,671 |
|
|
|
9,601 |
|
Deferred revenue |
|
56,812 |
|
|
|
134,146 |
|
Accrued expenses and other |
|
56,980 |
|
|
|
59,339 |
|
Income taxes payable |
|
15,918 |
|
|
|
4,700 |
|
Total current liabilities |
|
462,697 |
|
|
|
374,721 |
|
Long-Term Liabilities |
|
|
|
Long-term debt, less current maturities |
|
91,055 |
|
|
|
74,772 |
|
Operating lease liabilities |
|
50,737 |
|
|
|
55,595 |
|
Deferred income taxes |
|
1,974 |
|
|
|
2,006 |
|
Other long-term liabilities |
|
7,020 |
|
|
|
4,374 |
|
Total long-term liabilities |
|
150,786 |
|
|
|
136,747 |
|
Stockholders' Equity |
|
|
|
Common stock |
|
— |
|
|
|
— |
|
Additional paid-in-capital |
|
256,073 |
|
|
|
254,455 |
|
Retained earnings |
|
266,672 |
|
|
|
182,916 |
|
Accumulated other comprehensive loss |
|
(11,458 |
) |
|
|
(2,172 |
) |
Total stockholders' equity |
|
511,287 |
|
|
|
435,199 |
|
Total Liabilities and Stockholders' Equity |
$ |
1,124,770 |
|
|
$ |
946,667 |
|
TITAN MACHINERY INC. |
Consolidated Condensed Statements of
Operations |
(in thousands, except per share data) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Revenue |
|
|
|
|
|
|
|
Equipment |
$ |
508,996 |
|
|
$ |
329,814 |
|
|
$ |
1,240,579 |
|
|
$ |
878,528 |
|
Parts |
|
108,719 |
|
|
|
80,521 |
|
|
|
254,974 |
|
|
|
208,464 |
|
Service |
|
38,960 |
|
|
|
32,026 |
|
|
|
101,847 |
|
|
|
89,405 |
|
Rental and other |
|
12,098 |
|
|
|
11,614 |
|
|
|
28,923 |
|
|
|
27,914 |
|
Total Revenue |
|
668,773 |
|
|
|
453,975 |
|
|
|
1,626,323 |
|
|
|
1,204,311 |
|
Cost of Revenue |
|
|
|
|
|
|
|
Equipment |
|
436,156 |
|
|
|
288,576 |
|
|
|
1,070,378 |
|
|
|
772,584 |
|
Parts |
|
72,146 |
|
|
|
55,654 |
|
|
|
172,162 |
|
|
|
146,184 |
|
Service |
|
13,456 |
|
|
|
10,249 |
|
|
|
35,288 |
|
|
|
29,314 |
|
Rental and other |
|
7,435 |
|
|
|
7,016 |
|
|
|
17,522 |
|
|
|
17,754 |
|
Total Cost of Revenue |
|
529,193 |
|
|
|
361,495 |
|
|
|
1,295,350 |
|
|
|
965,836 |
|
Gross Profit |
|
139,580 |
|
|
|
92,480 |
|
|
|
330,973 |
|
|
|
238,475 |
|
Operating Expenses |
|
84,861 |
|
|
|
62,943 |
|
|
|
217,841 |
|
|
|
176,460 |
|
Impairment of Intangible and Long-Lived Assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,498 |
|
Income from Operations |
|
54,719 |
|
|
|
29,537 |
|
|
|
113,132 |
|
|
|
60,517 |
|
Other Income (Expense) |
|
|
|
|
|
|
|
Interest and other income |
|
1,804 |
|
|
|
616 |
|
|
|
3,169 |
|
|
|
1,935 |
|
Floorplan interest expense |
|
(588 |
) |
|
|
(259 |
) |
|
|
(1,087 |
) |
|
|
(1,027 |
) |
Other interest expense |
|
(1,257 |
) |
|
|
(1,071 |
) |
|
|
(3,802 |
) |
|
|
(3,292 |
) |
Income Before Income Taxes |
|
54,678 |
|
|
|
28,823 |
|
|
|
111,412 |
|
|
|
58,133 |
|
Provision for Income Taxes |
|
13,421 |
|
|
|
7,007 |
|
|
|
27,656 |
|
|
|
14,521 |
|
Net Income |
$ |
41,257 |
|
|
$ |
21,816 |
|
|
|
83,756 |
|
|
|
43,612 |
|
|
|
|
|
|
|
|
|
Diluted Earnings per Share |
$ |
1.82 |
|
|
$ |
0.97 |
|
|
$ |
3.70 |
|
|
$ |
1.93 |
|
Diluted Weighted Average Common Shares |
|
22,399 |
|
|
|
22,222 |
|
|
|
22,372 |
|
|
|
22,238 |
|
TITAN MACHINERY INC. |
Consolidated Condensed Statements of Cash
Flows |
(in thousands) |
(Unaudited) |
|
|
|
|
|
Nine Months Ended October 31, |
|
|
2022 |
|
|
|
2021 |
|
Operating Activities |
|
|
|
Net income |
$ |
83,756 |
|
|
$ |
43,612 |
|
Adjustments to reconcile net income to net cash provided by
operating activities |
|
|
|
Depreciation and amortization |
|
18,356 |
|
|
|
16,336 |
|
Impairment |
|
— |
|
|
|
1,498 |
|
Other, net |
|
7,727 |
|
|
|
7,145 |
|
Changes in assets and liabilities, net of effects of
acquisitions |
|
|
|
Inventories |
|
(115,734 |
) |
|
|
3,181 |
|
Manufacturer floorplan payable |
|
78,972 |
|
|
|
45,801 |
|
Other working capital |
|
(80,211 |
) |
|
|
(45,298 |
) |
Net Cash Provided by (Used for) Operating Activities |
|
(7,134 |
) |
|
|
72,275 |
|
Investing Activities |
|
|
|
Property and equipment purchases |
|
(25,430 |
) |
|
|
(29,693 |
) |
Proceeds from sale of property and equipment |
|
2,110 |
|
|
|
667 |
|
Acquisition consideration, net of cash acquired |
|
(100,471 |
) |
|
|
— |
|
Other, net |
|
(176 |
) |
|
|
20 |
|
Net Cash Used for Investing Activities |
|
(123,967 |
) |
|
|
(29,006 |
) |
Financing Activities |
|
|
|
Net change in non-manufacturer floorplan payable |
|
32,212 |
|
|
|
(30,104 |
) |
Net proceeds from long-term debt and finance leases |
|
2,819 |
|
|
|
(213 |
) |
Other, net |
|
(698 |
) |
|
|
(998 |
) |
Net Cash Provided by (Used for) Financing Activities |
|
34,333 |
|
|
|
(31,315 |
) |
Effect of Exchange Rate Changes on Cash |
|
(3,529 |
) |
|
|
(404 |
) |
Net Change in Cash |
|
(100,297 |
) |
|
|
11,550 |
|
Cash at Beginning of Period |
|
146,149 |
|
|
|
78,990 |
|
Cash at End of Period |
$ |
45,852 |
|
|
$ |
90,540 |
|
TITAN MACHINERY INC. |
Segment Results |
(in thousands) |
(Unaudited) |
|
|
|
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
|
2022 |
|
|
|
2021 |
|
|
% Change |
|
|
2022 |
|
|
|
2021 |
|
|
% Change |
Revenue |
|
|
|
|
|
|
|
|
|
|
|
Agriculture |
$ |
493,324 |
|
|
$ |
281,506 |
|
|
75.2 |
% |
|
$ |
1,160,829 |
|
|
$ |
730,422 |
|
|
58.9 |
% |
Construction |
|
86,403 |
|
|
|
79,735 |
|
|
8.4 |
% |
|
|
223,389 |
|
|
|
229,286 |
|
|
(2.6 |
)% |
International |
|
89,046 |
|
|
|
92,734 |
|
|
(4.0 |
)% |
|
|
242,105 |
|
|
|
244,603 |
|
|
(1.0 |
)% |
Total |
$ |
668,773 |
|
|
$ |
453,975 |
|
|
47.3 |
% |
|
$ |
1,626,323 |
|
|
$ |
1,204,311 |
|
|
35.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
Agriculture |
$ |
42,044 |
|
|
$ |
19,618 |
|
|
114.3 |
% |
|
$ |
83,387 |
|
|
$ |
42,910 |
|
|
94.3 |
% |
Construction |
|
6,065 |
|
|
|
3,564 |
|
|
70.2 |
% |
|
|
13,197 |
|
|
|
6,518 |
|
|
102.5 |
% |
International |
|
8,488 |
|
|
|
6,260 |
|
|
35.6 |
% |
|
|
18,683 |
|
|
|
9,498 |
|
|
96.7 |
% |
Segment Income Before Income Taxes |
|
56,597 |
|
|
|
29,442 |
|
|
92.2 |
% |
|
|
115,267 |
|
|
|
58,926 |
|
|
95.6 |
% |
Shared Resources |
|
(1,919 |
) |
|
|
(619 |
) |
|
n/m |
|
|
(3,855 |
) |
|
|
(793 |
) |
|
n/m |
Total |
$ |
54,678 |
|
|
$ |
28,823 |
|
|
89.7 |
% |
|
$ |
111,412 |
|
|
$ |
58,133 |
|
|
91.7 |
% |
TITAN MACHINERY INC. |
Non-GAAP Reconciliations |
(in thousands, except per share data) |
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended October 31, |
|
Nine Months Ended October 31, |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Adjusted Net Income |
|
|
|
|
|
|
|
|
Net Income |
|
$ |
41,257 |
|
|
$ |
21,816 |
|
|
$ |
83,756 |
|
|
$ |
43,612 |
|
Adjustments |
|
|
|
|
|
|
|
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,498 |
|
Ukraine remeasurement (gain) / loss (1) |
|
|
234 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
(296 |
) |
Total Adjustments |
|
|
234 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
1,202 |
|
Adjusted Net Income |
|
$ |
41,491 |
|
|
$ |
21,703 |
|
|
$ |
84,305 |
|
|
$ |
44,814 |
|
|
|
|
|
|
|
|
|
|
Adjusted Diluted EPS |
|
|
|
|
|
|
|
|
Diluted EPS |
|
$ |
1.82 |
|
|
$ |
0.97 |
|
|
$ |
3.70 |
|
|
$ |
1.93 |
|
Adjustments (2) |
|
|
|
|
|
|
|
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.07 |
|
Ukraine remeasurement (gain) / loss (1) |
|
|
0.01 |
|
|
|
(0.01 |
) |
|
|
0.02 |
|
|
|
(0.02 |
) |
Total Adjustments |
|
|
0.01 |
|
|
|
(0.01 |
) |
|
|
0.02 |
|
|
|
0.05 |
|
Adjusted Diluted EPS |
|
$ |
1.83 |
|
|
$ |
0.96 |
|
|
$ |
3.72 |
|
|
$ |
1.98 |
|
|
|
|
|
|
|
|
|
|
Adjusted Income Before Income Taxes |
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
$ |
54,678 |
|
|
$ |
28,823 |
|
|
$ |
111,412 |
|
|
$ |
58,133 |
|
Adjustments |
|
|
|
|
|
|
|
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,498 |
|
Ukraine remeasurement (gain) / loss |
|
|
233 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
(296 |
) |
Total Adjustments |
|
|
233 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
1,202 |
|
Adjusted Income Before Income Taxes |
|
$ |
54,911 |
|
|
$ |
28,710 |
|
|
$ |
111,961 |
|
|
$ |
59,335 |
|
|
|
|
|
|
|
|
|
|
Adjusted Income Before Income Taxes -
International |
|
|
|
|
|
|
|
|
Income Before Income Taxes |
|
$ |
8,488 |
|
|
$ |
6,260 |
|
|
$ |
18,683 |
|
|
$ |
9,498 |
|
Adjustments |
|
|
|
|
|
|
|
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,498 |
|
Ukraine remeasurement (gain) / loss |
|
|
233 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
(296 |
) |
Total Adjustments |
|
|
233 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
1,202 |
|
Adjusted Income Before Income Taxes |
|
$ |
8,721 |
|
|
$ |
6,147 |
|
|
$ |
19,232 |
|
|
$ |
10,700 |
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
|
|
|
|
|
|
|
Net Income |
|
$ |
41,257 |
|
|
$ |
21,816 |
|
|
$ |
83,756 |
|
|
$ |
43,612 |
|
Adjustments |
|
|
|
|
|
|
|
|
Interest expense, net of interest income |
|
|
1,170 |
|
|
|
840 |
|
|
|
3,562 |
|
|
|
2,941 |
|
Provision for income taxes |
|
|
13,421 |
|
|
|
7,007 |
|
|
|
27,656 |
|
|
|
14,521 |
|
Depreciation and amortization |
|
|
7,368 |
|
|
|
5,734 |
|
|
|
18,355 |
|
|
|
16,336 |
|
EBITDA |
|
|
63,216 |
|
|
|
35,397 |
|
|
|
133,329 |
|
|
|
77,410 |
|
Adjustments |
|
|
|
|
|
|
|
|
Impairment charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,498 |
|
Ukraine remeasurement (gain) / loss |
|
|
234 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
(296 |
) |
Total Adjustments |
|
|
234 |
|
|
|
(113 |
) |
|
|
549 |
|
|
|
1,202 |
|
Adjusted EBITDA |
|
$ |
63,450 |
|
|
$ |
35,284 |
|
|
$ |
133,878 |
|
|
$ |
78,612 |
|
|
|
|
|
|
|
|
|
|
(1) Due to the income tax valuation allowance on the Ukrainian and
German subsidiaries, there are no tax adjustments for the Ukraine
remeasurement (gain)/loss for the periods ending October 31, 2022
and 2021 or the impairment charge for the periods ending October
31, 2021. |
(2) Adjustments are net of amounts allocated to participating
securities where applicable. |
|
|
|
|
Titan Machinery (NASDAQ:TITN)
Historical Stock Chart
From Dec 2022 to Jan 2023
Titan Machinery (NASDAQ:TITN)
Historical Stock Chart
From Jan 2022 to Jan 2023