Titan Machinery Inc. Reports $115 Million Inventory Reduction and Updates Fiscal 2025 Modeling Assumptions
Titan Machinery Inc. Reports $115 Million Inventory Reduction and Updates Fiscal 2025 Modeling Assumptions
Titan Machinery reported a $115 million inventory reduction and updated fiscal 2025 revenue projections amidst challenging market conditions.
泰坦机械报告称,在市场条件严峻的情况下,库存减少了11500万美元,并更新了2025财政年度的营业收入预测。
Quiver AI Summary
Quiver AI 概要
Titan Machinery Inc. reported its financial results for the third quarter of fiscal 2025, noting a significant inventory reduction of approximately $115 million compared to the previous quarter. Despite facing challenges in the agricultural equipment sector, the company saw positive outcomes from its inventory management strategy, which is expected to enhance profitability moving forward. Revenue for the quarter was $679.8 million, down from $694.1 million year-over-year, primarily due to decreased equipment sales in the Agriculture segment, where revenue fell significantly. The company experienced a net income of $1.7 million, a stark reduction from $30.2 million in the prior year. Looking ahead, Titan is adjusting its revenue assumptions for both its European and Australian segments due to weakening demand linked to adverse conditions affecting farming yields and profitability. The company remains committed to reducing its inventory levels while managing operating expenses and addressing ongoing equipment margin pressures.
泰坦机械公司报告了2025财政年度第三季度的财务业绩,指出与上一季度相比,库存减少了约11500万美元。尽管在农业设备板块面临挑战,但该公司通过其库存管理策略取得了积极的成果,预计将有助于未来增加盈利能力。本季度营收为67980万元,较上年同期的69410万元下降,主要是由于农业板块的设备销售下降,收入大幅减少。公司本季度的净利润为170万元,与前一年的3020万元相比大幅减少。展望未来,泰坦正在调整其欧洲和澳大利亚板块的营收假设,因受影响农业产量和盈利能力的不利条件导致需求疲软。公司仍致力于减少库存水平,同时控制营业费用,并应对持续的设备毛利压力。
Potential Positives
潜在的积极因素
- Significant reduction in inventory by approximately $115 million compared to the previous fiscal quarter, demonstrating effective inventory management strategies.
- Strong growth in revenue generated from service, increasing to $51.1 million compared to $44.8 million in the same quarter last year, highlighting a positive trend in the recurring service business.
- Successful acquisition of Scott Supply is contributing to the growth in overall revenue, particularly in the Construction segment.
- 与上一个财年季度相比,库存显著减少约11500万元,显示了有效的库存管理策略。
- 服务收入强劲增长,达到5110万元,与去年同期的4480万元相比增加,突显了循环服务业务的正面趋势。
- 成功收购Scott Supply有助于整体营收增长,特别是在施工板块。
Potential Negatives
潜在负面影响
- Year-over-year net income decreased significantly from $30.2 million to $1.7 million, highlighting a drastic decline in profitability.
- Gross profit margin decreased from 19.9% to 16.3%, indicating worsening profitability in core operations likely due to lower equipment margins and softer retail demand.
- Year-over-year revenue declined by 2.1%, with a notable drop in the agriculture segment contributing to concerns over market demand and overall business performance.
- Year-over-year net income decreased significantly from $3020万 to $170万, highlighting a drastic decline in profitability.
- Gross profit margin decreased from 19.9% to 16.3%, indicating worsening profitability in core operations likely due to lower equipment margins and softer retail demand.
- Year-over-year revenue declined by 2.1%, with a notable drop in the agriculture segment contributing to concerns over market demand and overall business performance.
FAQ
常见问题
What were Titan Machinery's revenue results for Q3 fiscal 2025?
What were Titan Machinery's revenue results for Q3 fiscal 2025?
Titan Machinery reported a revenue of $679.8 million in Q3 fiscal 2025, down from $694.1 million last year.
Titan Machinery reported a revenue of $67980万 in Q3 fiscal 2025, down from $69410万 last year.
How much inventory reduction did Titan achieve this quarter?
How much inventory reduction did Titan achieve this quarter?
Titan Machinery reduced its inventory by approximately $115 million compared to the fiscal second quarter.
Titan Machinery reduced its inventory by approximately $11500万 compared to the fiscal second quarter.
What is the outlook for Titan's Agriculture and Construction segments?
Titan的农业和施工板块前景如何?
The outlook remains intact for Agriculture and Construction segments, despite experiencing incremental weakening in international demand.
尽管国际需求有所减弱,但农业和建筑板块的前景仍然保持完整。
What was Titan Machinery's net income for Q3 fiscal 2025?
Titan Machinery在2025财年第三季度的净利润是170万美元,较去年的3020万美元大幅下滑。
The net income for Titan Machinery in Q3 fiscal 2025 was $1.7 million, significantly down from $30.2 million last year.
Titan Machinery在2025财年第三季度的净利润为170万美元,较去年的3020万美元大幅下滑。
What are the updated revenue assumptions for Titan's international segments?
Titan国际板块的更新营业收入假设是什么?
The updated assumptions show Europe revenue down 20%-25% and Australia's revenue projected between $220M-$230M USD for fiscal 2025.
更新的假设显示欧洲营业收入下降20%-25%,澳大利亚营业收入在2025财年预计在22000万到23000万美元之间。
Disclaimer: This is an AI-generated summary of a press release distributed by GlobeNewswire. The model used to summarize this release may make mistakes. See the full release here.
免责声明:这是由GlobeNewswire分发的新闻稿的人工智能生成摘要。用于总结这份稿件的模型可能会出错。请在这里查看完整发布。
$TITN Insider Trading Activity
$TITN内部交易活动
$TITN insiders have traded $TITN stock on the open market 2 times in the past 6 months. Of those trades, 2 have been purchases and 0 have been sales.
在过去的6个月里,$TITN内部人员已经在公开市场上进行了2次交易。其中有2次购买和0次出售。
Here's a breakdown of recent trading of $TITN stock by insiders over the last 6 months:
以下是过去6个月$TITN股票内部人员的最新交易情况:
- DAVID JOSEPH MEYER purchased 55,000 shares.
- ROBERT LARSEN (Chief Financial Officer) purchased 275 shares.
- DAVID JOSEPH MEYER购买了55,000股。
- ROBERT LARSEN(首席财务官)购买了275股。
To track insider transactions, check out Quiver Quantitative's insider trading dashboard.
要跟踪内部交易,请查看Quiver Quantitative的内部交易特斯拉-仪表。
$TITN Hedge Fund Activity
$TITN对冲基金活动
We have seen 71 institutional investors add shares of $TITN stock to their portfolio, and 93 decrease their positions in their most recent quarter.
我们看到71家机构投资者在最近一个季度增加了$TITN股票的持股,而93家减少了他们持有的仓位。
Here are some of the largest recent moves:
以下是一些最近最大的交易动态:
- NANTAHALA CAPITAL MANAGEMENT, LLC added 1,625,276 shares (+inf%) to their portfolio in Q3 2024
- GLOBAL ALPHA CAPITAL MANAGEMENT LTD. removed 871,018 shares (-100.0%) from their portfolio in Q3 2024
- ACK ASSET MANAGEMENT LLC removed 510,000 shares (-100.0%) from their portfolio in Q2 2024
- MIRAE ASSET GLOBAL INVESTMENTS CO., LTD. removed 320,853 shares (-100.0%) from their portfolio in Q2 2024
- DANA INVESTMENT ADVISORS, INC. added 318,896 shares (+444.6%) to their portfolio in Q3 2024
- SILVERCREST ASSET MANAGEMENT GROUP LLC removed 173,472 shares (-100.0%) from their portfolio in Q2 2024
- DEUTSCHE BANK AG\ added 163,806 shares (+42.6%) to their portfolio in Q3 2024
- NANTAHALA CAPITAL MANAGEMENT, LLC在2024年第三季度将其投资组合增加了1,625,276股(+inf%)
- 全球阿尔法资本管理有限公司在2024年第三季度将其投资组合减少了871,018股(-100.0%)
- ACk资产管理有限公司在2024年第二季度将其投资组合减少了510,000股(-100.0%)
- 三菱三菱资产全球投资有限公司在2024年第二季度将其投资组合减少了320,853股(-100.0%)
- DANA投资顾问公司在2024年第三季度将其投资组合增加了318,896股(+444.6%)
- 银冠资产管理集团有限责任公司在2024年第二季度将其投资组合减少了173,472股(-100.0%)
- 德意志银行AG在2024年第三季度将其投资组合增加了163,806股(+42.6%)
To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.
要追踪对冲基金的股票组合,请查看Quiver Quantitative的机构持股仪表板。
Full Release
全面发布
- Reduced Inventory by Approximate
ly $115 Million, as Compared to Fiscal Second Quarter -
- Reduced Inventory by Approximate
ly $11500万, as Compared to Fiscal Second Quarter -
- Updates Fiscal 2025 Modeling Assumptions -
- 更新2025财年建模假设 -
WEST FARGO, N.D., Nov. 26, 2024 (GLOBE NEWSWIRE) -- Titan Machinery Inc. (Nasdaq: TITN) ("Titan" or the "Company"), a leading network of full-service agricultural and construction equipment stores, today reported financial results for the fiscal third quarter ended October 31, 2024.
WESt FARGO, N.D., Nov. 26, 2024 (GLOBE NEWSWIRE) -- Titan Machinery Inc. (Nasdaq: TITN) ("Titan" or the "Company"), a leading network of full-service agricultural and construction equipment stores, today reported financial results for the fiscal third quarter ended October 31, 2024.
"Our third quarter results reflect a market cycle that is largely playing out as we anticipated within our domestic Agriculture segment," commented Bryan Knutson, Titan Machinery's President and Chief Executive Officer. "While we continue to face headwinds impacting the broader agricultural equipment sector, we are seeing positive results from our inventory reduction initiatives with a third quarter reduction of approximately $115 million. We remain focused on executing our strategy to accelerate inventory reductions and to achieve targeted inventory levels as we work through next fiscal year. We remain confident that this strategic approach will support our broader goal of enhancing our profitability through the market cycle. In the meantime, our unwavering commitment to our customer care strategy continues to generate meaningful growth in our recurring service business."
"我们的第三季度业绩反映出市场周期基本如我们预期的那样,在国内农业板块内进行着。"泰坦机械公司总裁兼首席执行官布赖恩·克诺特森评论道。"尽管我们仍然面临影响更广泛农业设备行业的逆风,但我们通过库存减少计划实现了积极成果,第三季度减少约11500万美元。我们继续专注于执行我们的策略,加速库存降低,实现目标库存水平,并在下一个财年努力。我们保持信心,这种战略方法将支持我们通过市场周期增强盈利能力的更广泛目标。与此同时,我们对客户关怀策略的始终如一的承诺持续为我们的重复服务业务带来实质性增长。"
Fiscal
2025
Third
Quarter Results
财政
2025
第三
季度业绩
Consolidated Results
综合业绩
For the third quarter of fiscal 2025, revenue was $679.8 million compared to $694.1 million in the third quarter of last year. Equipment revenue was $495.1 million for the third quarter of fiscal 2025, compared to $521.8 million in the third quarter last year. Parts revenue was $121.1 million for the third quarter of fiscal 2025, compared to $115.0 million in the third quarter last year. Revenue generated from service was $51.1 million for the third quarter of fiscal 2025, compared to $44.8 million in the third quarter last year. Revenue from rental and other was $12.5 million for the third quarter of fiscal 2025, compared to $12.6 million in the third quarter last year.
2025财年第三季度,营业收入为67980万美元,与去年同期的69410万美元相比。2025财年第三季度设备收入为49510万美元,较去年同期的52180万美元下降。2025财年第三季度零件收入为12110万美元,较去年同期的11500万美元增长。2025财年第三季度服务收入为5110万美元,较去年同期的4480万美元增长。租赁和其他收入为1250万美元,较去年同期的1260万美元下降。
Gross profit for the third quarter of fiscal 2025 was $110.5 million, compared to $138.3 million in the third quarter last year. The Company's gross profit margin was 16.3% in the third quarter of fiscal 2025, compared to 19.9% in the third quarter last year. The year-over-year decrease in gross profit margin was primarily due to lower equipment margins driven by softer retail demand and the Company's strategy to aggressively manage its equipment inventory down to targeted levels.
2025财年第三季度毛利为11050万美元,较去年同期的13830万美元下降。公司第三季度毛利率为16.3%,较去年同期的19.9%下降。毛利率的年度降低主要是由于较软的零售需求推动了设备毛利率的下降,以及公司积极管理设备库存至目标水平的策略。
Operating expenses were $98.8 million for the third quarter of fiscal 2025, compared to $92.1 million in the third quarter last year. The year-over-year increase was primarily led by additional operating expenses due to acquisitions during the past year. Operating expense as a percentage of revenue was 14.5% for the third quarter of fiscal 2025, compared to 13.3% of revenue in the third quarter last year.
2025财年第三季度营业费用为9880万美元,高于去年同期的9210万美元。年度增长主要是由于去年收购活动导致的额外营业费用增加。2025财年第三季度营业费用占营业收入的比例为14.5%,高于去年同期收入的13.3%。
Floorplan interest expense and other interest expense was $14.3 million in the third quarter of fiscal 2025, compared to $5.5 million for the same period last year, with the increase primarily due to a higher level of interest-bearing inventory, including the usage of existing floorplan capacity to finance the O'Connors acquisition.
2025财年第三季度楼面利息费用及其他利息费用为1430万美元,较去年同期的550万美元增加,主要原因是利息负担库存水平较高,包括使用现有楼面计划容量为O'Connors收购提供融资。
In the third quarter of fiscal 2025, net income was $1.7 million, with earnings per diluted share of $0.07, compared to net income of $30.2 million, with earnings per diluted share of $1.32, for the third quarter last year.
2025财年第三季度净利润为170万美元,每股摊薄收益为0.07美元,较去年同期的净利润3020万美元,每股摊薄收益为1.32美元。
The Company generated $14.7 million in EBITDA in the third quarter of fiscal 2025, compared to $50.1 million in the third quarter last year.
公司在2025财年第三季度的EBITDA达到1470万美元,而去年同期为5010万美元。
Segment Results
细分市场结果
Agriculture Segment
- Revenue for the third quarter of fiscal 2025 was $482.0 million, compared to $531.4 million in the third quarter last year. The decrease was primarily due to a same-store sales decrease of 10.8%, partially offset by contributions from the acquisition of Scott Supply in January 2024. The revenue decrease resulted from a softening demand for equipment being driven by the decline of net farm income and sustained high interest rates. Pre-tax income for the third quarter of fiscal 2025 was $1.9 million, compared to $35.1 million in the third quarter last year.
农业板块
- 2025财年第三季度营业收入为48200万美元,低于去年第三季度的53140万美元。主要原因是由于同店销售下降10.8%,部分抵消了2024年1月收购Scott Supply所贡献的收入。营业收入下降主要是由设备需求疲软导致的,这是由于农场净收入下降和持续偏高的利率所致。2025财年第三季度税前收入为190万美元,低于去年第三季度的3510万美元。
Construction Segment
- Revenue for the third quarter of fiscal 2025 was $85.3 million, compared to $77.5 million in the third quarter last year, which was due to a same-store sales increase of 10.0%, which benefited from timing of equipment deliveries as compared to the second half of the previous fiscal year. Pre-tax loss for the third quarter of fiscal 2025 was $0.9 million, compared to pre-tax income of $4.1 million in the third quarter last year.
施工板块
- 2025财年第三季度营业收入为8530万美元,高于去年第三季度的7750万美元,这是由于同店销售增长了10.0%,得益于与上一个财年下半年相比设备交付时间的改变。2025财年第三季度税前亏损为90万美元,低于去年第三季度的税前收入410万美元。
Europe
Segment
- Revenue for the third quarter of fiscal 2025 was $62.4 million, compared to $85.2 million in the third quarter last year; which includes a $0.3 million increase in revenue from foreign currency fluctuations. Net of the effect of these foreign currency fluctuations, revenue decreased $23.1 million, or 27.2%. The year-over-year decrease in revenue resulted from the softening of equipment demand, which is being driven by a decrease in global soft commodity prices, sustained high interest rates, and severe drought conditions in Eastern Europe. Pre-tax loss for the third quarter of fiscal 2025 was $1.2 million, compared to pre-tax income of $5.1 million in the third quarter last year.
欧洲
部门
2025财年第三季度营业收入为6240万美元,去年同期为8520万美元;其中包括外汇波动带来的30万美元营业收入增加。除去这些外汇波动的影响,营业收入减少了2310万美元,降幅27.2%。营业收入同比下降的原因是设备需求疲软,主要受到全球软商品价格下跌、持续高利率和东欧严重干旱的影响。2025财年第三季度税前亏损120万美元,去年同期税前收入为510万美元。
Australia
Segment
- Revenue for the third quarter of fiscal 2025 was $50.1 million and pre-tax loss for the third quarter of fiscal 2025 was $0.3 million.
澳大利亚
部门
第2025财年第三季度营业收入为5010万美元,第三季度税前亏损为30万美元。
Balance Sheet and Cash Flow
资产负债表和现金流量表
Cash at the end of the third quarter of fiscal 2025 was $23.4 million. Inventories were $1.4 billion as of October 31, 2024, down approximately $115 million as compared to fiscal second quarter inventories of $1.5 billion as of July 31, 2024. This reflects the Company's progress in executing its equipment inventory strategy. Outstanding floorplan payables were $1.0 billion on $1.5 billion total available floorplan and working capital lines of credit as of October 31, 2024, compared to $1.2 billion outstanding floorplan payables as of July 31, 2024.
截至2025财年第三季度末,现金为2340万美元。截至2024年10月31日,存货为14亿美元,相比2024年7月31日第二季度末的15亿美元存货减少约11500万美元。这反映了公司在执行设备库存策略方面的进展。截至2024年10月31日,未偿地板融资应付账款为10亿美元,总可用地板融资和营运资金信贷额度为15亿,而截至2024年7月31日,未偿地板融资应付账款为12亿美元。
For the nine months ended October 31, 2024, the Company's net cash used for operating activities was $56.2 million, compared to net cash used for operating activities of $82.1 million for the nine months ended October 31, 2023. The decrease in net cash used for operating activities was primarily driven by lower cash usage for inventory and favorable collection of outstanding receivables, which was mostly offset by a decrease in net income for the first nine months of fiscal 2025 compared to the prior year period. For the first nine months ended October 31, 2024, net cash provided by financing activities was $71.0 million, representing a year over year decrease of $99.3 million. The decrease was primarily driven by a lower amount drawn on non-manufacturing floorplan payables during the first nine months of the current fiscal year.
截至2024年10月31日止九个月,公司经营活动使用的净现金为5620万美元,而截至2023年10月31日止九个月,经营活动使用的净现金为8210万美元。主要由于存货现金使用减少和应收账款收回良好,导致经营活动使用的净现金减少,但部分被2025财年前九个月净利润与前一年同期相比的下降所抵消。截至2024年10月31日止前九个月,融资活动提供的净现金为7100万美元,较去年同期减少了9930万美元。主要是由于当前财年前九个月对非制造业地板融资应付账款支出较少导致。
Additional Management Commentary
额外管理评论
Mr. Knutson continued, "Although our expectations for our domestic Agriculture and Construction segments remain intact, we are seeing incremental weakening of demand within both our Europe and Australia businesses due in part to unusually dry conditions during the critical growing period which is reducing yields and grower profitability. As a result, we are lowering our revenue assumptions for our international segments and taking into account the corresponding impacts on consolidated earnings per share. Looking ahead, our base assumptions for ongoing equipment margin compression remain unchanged, and consistent with our near-term outlook, we expect this compression will persist throughout the next fiscal year while we actively work to reduce inventory levels."
Knutson先生继续说:“尽管我们对国内农业和施工板块的期望保持不变,但由于欧洲和澳洲业务需求逐渐减弱,部分原因是由于关键生长期异常干旱,导致产量和种植者盈利能力受到影响。因此,我们下调了对国际板块收入的预期,并考虑了对公司每股收益的相应影响。展望未来,我们对设备毛利持续下降的基本假设保持不变,并且与我们短期展望一致,预计这种压力将持续到下一个财政年度,同时积极努力降低库存水平。”
Fiscal 2025 Modeling Assumptions
2025财年建模假设
The following are the Company's current expectations for fiscal 2025 modeling assumptions:
以下是公司对2025财年建模假设的最新预期:
Previous Assumptions |
Current Assumptions |
|||
Segment Revenue |
||||
Agriculture |
Down 5% - Down 10% |
Down 5% - Down 10% |
||
Construction |
Down 2.5% - Up 2.5% |
Down 2.5% - Up 2.5% |
||
Europe |
Down 12% - Down 17% |
Down 20% - Down 25% |
||
Australia |
$230M - $250M USD |
$220M - $230M USD |
||
Diluted Earnings (Loss) Per Share |
($0.36) - $0.14 |
($0.61) - ($0.11) |
||
Adjusted Diluted Earnings (Loss) Per Share* |
$0.00 - $0.50 |
($0.25) - $0.25 |
||
*Adjusted for an estimated $0.36 impact for the non-cash, sale-leaseback financing expense in the second quarter of fiscal 2025. |
之前的假设 |
|
|||
营业收入 |
||||
农业 |
Australia |
Australia |
||
施工 |
|
|
||
欧洲 |
0.00 - 0.50美元 |
下跌20% - 下跌25% |
||
澳大利亚 |
titan machinery的困扰:评级变动和未来之路(降级) |
22000万美元 - 23000万美元 |
||
摊薄后每股收益(亏损) |
|
($0.61) - ($0.11) |
||
调整后的摊薄每股收益(亏损)* |
$0.00 - $0.50 |
($0.25) - $0.25 |
||
jeff.sonnek@icrinc.com |
Conference Call and Presentation Information
电话会议和演示信息
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 Tuesday, December 10, 2024, by dialing (844) 512-2921 from the U.S., or (412) 317-6671 from international locations, and entering confirmation code 13749071.
公司将于今天早上7:30在美国中部时间(东部时间8:30)举行电话会议和网络音频广播。有兴趣参与实时电话会议的投资者可以拨打(877)704-4453。国际投资者可以拨打(201)389-0920。电话重播将在通话结束后约两个小时提供,并可通过2024年12月10日星期二,从美国拨打(844)512-2921,或从国际位置拨打(412)317-6671,并输入确认码13749071。
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 . An archive of the audio webcast will be available on the Company's website under Investor Relations at for 30 days following the audio webcast.
(in thousands)
Non-GAAP Financial Measures
非依照普遍公认会计准则的财务措施
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 GAAP financial measures adjusted for a non-cash sale-leaseback financing expense. 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 (loss), EBITDA and adjusted EBITDA, adjusted diluted earnings (loss) per share, and adjusted income (loss) before income taxes (all non-GAAP financial measures) for the periods presented, to their respective most directly comparable GAAP financial measures.
在本发布中,公司提到了某些调整后的财务指标,这些指标与本发布中确定的同等的GAAP财务指标直接可比。公司认为,在与GAAP财务指标一起审阅时,这些非GAAP财务指标可以提供更多信息,帮助投资者评估当前期业绩并评估未来业绩。出于这些原因,内部管理报告也包括非GAAP财务指标。本发布中的非GAAP财务指标包括调整为不涉及现金出售-租赁回租融资费用的GAAP财务指标。应额外考虑这些非GAAP财务指标,而不应当视为GAAP财务指标的替代或优于其,也不应视为其财务报表和其他公开提交报告的替代。本发布中呈现的非GAAP财务指标可能与其他公司使用的类似命名的指标不可比。鼓励投资者审阅本发布中使用的已调整财务指标与其最直接可比的GAAP财务指标之间的调和。这些调和已附于本发布中。在非GAAP调和部分包括的表格调和了调整后的净利润(亏损)、EBITDA和调整后的EBITDA,调整后的每股摊薄收益(亏损),以及调整后的税前净收入(亏损)(所有非GAAP财务指标)至其各自最直接可比的GAAP财务指标的相应期间。
About Titan Machinery Inc.
关于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, Europe and Australia, 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. The international network includes European stores located in Bulgaria, Germany, Romania, and Ukraine and Australian stores located in New South Wales, South Australia, and Victoria in Southeastern Australia. 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 .
应收账款,扣除预计信用损失准备
Forward Looking Statements
前瞻性声明
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, 2025, statements regarding the Company's ability to reduce inventory levels and enhance profitability, and may include statements regarding Agriculture, Construction, Europe and Australia segment initiatives and improvements, segment revenue realization, growth and profitability expectations, inventory availability and consumer demand expectations, and agricultural and construction equipment industry conditions and trends, involve known and unknown risks and uncertainties that may cause Titan'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 O'Connors acquisition and the risk that we have assumed unforeseen or other liabilities in connection with the O'Connors acquisition. In addition, risks and uncertainties also include the impact of the Russia-Ukraine conflict on our Ukrainian subsidiary, 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'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 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'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 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.
除非法律允许,本报告中包含的历史信息之外,本报告中的声明都是前瞻性的,并且是根据1995年《私人证券诉讼改革法》的安全港条款制定的。"潜在的","相信","估计","期望","打算","可能","可能","将会","计划","预期"等词语和表达都是用来识别前瞻性声明的。这些声明基于我们管理层目前的信仰和期望。本报告中提出的前瞻性声明包括关于模拟假设和截至2025年1月31日财年营业结果的声明,关于公司能否降低库存水平和提高盈利能力的声明,以及关于农业、建筑、欧洲和澳洲板块倡议和改进的声明,板块收入的实现、增长和盈利预期,库存供应和消费者需求预期,以及农业和建筑设备行业的情况和趋势的声明,都涉及已知和未知的风险和不确定性,可能导致Titan未来时期的实际结果与预测的假设和预期结果有实质性差异。公司的风险和不确定性包括我们成功整合,并利用奥康纳收购带来的增长机会和协同效应的能力,以及我们在奥康纳收购中承担了意想不到的或其他责任的风险。此外,风险和不确定性还包括俄乌冲突对我们乌克兰子公司的影响,我们对凯斯纽工业的重大依赖,包括凯斯纽工业设计、制造和分配库存到我们商店以满足客户需求的能力,影响我们供应商,包括凯斯纽工业的供应链中断,公司营运板块最近实施的倡议的成功,资本和信贷市场的不确定性和波动情况,进行国际业务的困难,外汇风险,政府农业政策,季节性波动,公司管理库存水平的能力,天气状况,获得充足库存融资的中断,以及地理区域内竞争的增加。这些风险和其他风险在Titan提交给美国证券交易委员会的文件中有更全面的描述,包括公司最近提交的10-k表格,以及随后提交的10-Q季度报告,适用时。Titan在高度竞争和迅速变化的环境中开展业务。因此,可能出现新的风险和不确定性。管理层无法预测所有这些风险和不确定性,也无法评估这些风险和不确定性对Titan业务的影响,或者任何单个风险或不确定性,或风险和不确定性的组合,可能导致结果与任何前瞻性声明中所含的结果实质上有所不同。Titan除非有法律要求,否则拒绝更新这些风险和不确定性,或公开宣布修订本报告中包含的任何前瞻性声明的结果,以反映未来事件或发展。
Investor Relations Contact:
投资者关系联系人:
ICR, Inc.
Jeff Sonnek,
jeff.sonnek@icrinc.com
646-277-1263
Tom Filandro
Jeff Sonnek,
jeff.sonnek@icrinc.com
646-277-1263
TITAN MACHINERY INC. | |||||||
Consolidated Condensed Balance Sheets | |||||||
(in thousands) | |||||||
(Unaudited) | |||||||
October 31, 2024 |
January 31, 2024 |
||||||
Assets |
|||||||
Current Assets |
|||||||
Cash |
$ |
23,420 |
|
$ |
38,066 |
||
Receivables, net of allowance for expected credit losses |
140,295 |
|
153,657 |
||||
Inventories, net |
1,413,088 |
|
1,303,030 |
||||
Prepaid expenses and other |
19,896 |
|
24,262 |
||||
Total current assets |
1,596,699 |
|
1,519,015 |
||||
Noncurrent Assets |
|||||||
Property and equipment, net of accumulated depreciation |
357,056 |
|
298,774 |
||||
Operating lease assets |
37,520 |
|
54,699 |
||||
Deferred income taxes |
535 |
|
529 |
||||
Goodwill |
63,865 |
|
64,105 |
||||
Intangible assets, net of accumulated amortization |
52,074 |
|
53,356 |
||||
Other |
1,654 |
|
1,783 |
||||
Total noncurrent assets |
512,704 |
|
473,246 |
||||
Total Assets |
$ |
2,109,403 |
|
$ |
1,992,261 |
||
Liabilities and Stockholders' Equity |
|||||||
Current Liabilities |
|||||||
Accounts payable |
$ |
44,689 |
|
$ |
43,846 |
||
Floorplan payable |
1,048,221 |
|
893,846 |
||||
Current maturities of long-term debt |
9,500 |
|
13,706 |
||||
Current operating lease liabilities |
8,178 |
|
10,751 |
||||
Deferred revenue |
41,979 |
|
115,852 |
||||
Accrued expenses and other |
59,460 |
|
74,400 |
||||
Total current liabilities |
1,212,027 |
|
1,152,401 |
||||
Long-Term Liabilities |
|||||||
Long-term debt, less current maturities |
131,134 |
|
106,407 |
||||
Operating lease liabilities |
34,814 |
|
50,964 |
||||
Deferred income taxes |
19,701 |
|
22,607 |
||||
Other long-term liabilities |
43,527 |
|
2,240 |
||||
Total long-term liabilities |
229,176 |
|
182,218 |
||||
Stockholders' Equity |
|||||||
Common stock |
— |
|
— |
||||
Additional paid-in-capital |
261,011 |
|
258,657 |
||||
Retained earnings |
404,075 |
|
397,225 |
||||
Accumulated other comprehensive income |
3,114 |
|
1,760 |
||||
Total stockholders' equity |
668,200 |
|
657,642 |
||||
Total Liabilities and Stockholders' Equity |
$ |
2,109,403 |
|
$ |
1,992,261 |
9,012 | |||||||
合并简明资产负债表 | |||||||
(以千为单位) | |||||||
(未经审计) | |||||||
2024年10月31日 |
2024年1月31日 |
||||||
资产 |
|||||||
流动资产 |
|||||||
现金 |
$ |
23,420 |
|
$ |
38,066 |
||
2,240 |
140,295 |
|
|
||||
净存货 |
1,413,088 |
|
|
||||
预付费用及其他 |
19,896 |
|
24262 |
||||
总流动资产 |
1,596,699 |
|
|
||||
非流动负债 |
|||||||
减去累计折旧的房地产和设备 |
357,056 |
|
298,774 |
||||
营业租赁资产 |
37,520 |
|
54,699 |
||||
递延所得税 |
535 |
|
529 |
||||
商誉 |
63,865 |
|
64,105 |
||||
无形资产,扣除累计摊销 |
52,074 |
|
53,356 |
||||
其他 |
1,654 |
|
1,783 |
||||
非流动资产总额 |
512,704 |
|
— |
||||
总资产 |
$ |
2,109,403 |
|
$ |
521,295 |
||
负债和股东权益 |
|||||||
流动负债 |
|||||||
应付账款 |
$ |
44,689 |
|
$ |
43,846 |
||
Total Liabilities and Stockholders' Equity |
1,048,221 |
|
1,992,261 |
||||
长期债务的流动部分 |
9,500 |
|
13,706 |
||||
当前经营租赁负债 |
8,178 |
|
10,751 |
||||
递延收入 |
41,979 |
|
115,852 |
||||
应计费用和其他 |
59,460 |
|
74,400 |
||||
总流动负债 |
1,212,027 |
|
218,032 |
||||
长期负债 |
|||||||
开多期限为长期的债务,减去流动负债 |
131,134 |
|
|
||||
营运租赁负债 |
34,814 |
|
50,964 |
||||
递延所得税 |
19,701 |
|
22,607 |
||||
其他长期负债 |
43,527 |
|
2,240 |
||||
长期负债总额 |
229,176 |
|
|
||||
股东权益 |
|||||||
普通股 |
— |
|
— |
||||
股本溢价 |
261,011 |
|
258,657 |
||||
留存收益 |
404,075 |
|
Service |
||||
累计其他综合收益 |
3,114 |
|
1,760 |
||||
股东权益总额 |
668,200 |
|
657,642 |
||||
负债和股东权益总计 |
$ |
2,109,403 |
|
$ |
521,295 |
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, |
||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
Revenue |
|||||||||||||||
Equipment |
$ |
495,147 |
$ |
521,775 |
$ |
1,428,469 |
$ |
1,431,272 |
|||||||
Parts |
121,086 |
114,962 |
339,118 |
320,077 |
|||||||||||
Service |
51,122 |
44,767 |
143,468 |
122,178 |
|||||||||||
Rental and other |
12,469 |
12,611 |
31,145 |
32,785 |
|||||||||||
Total Revenue |
679,824 |
694,115 |
1,942,200 |
1,906,312 |
|||||||||||
Cost of Revenue |
|||||||||||||||
Equipment |
458,345 |
454,598 |
1,292,821 |
1,237,660 |
|||||||||||
Parts |
83,542 |
78,585 |
230,932 |
216,775 |
|||||||||||
Service |
17,833 |
14,393 |
50,753 |
41,010 |
|||||||||||
Rental and other |
9,610 |
8,198 |
23,068 |
20,549 |
|||||||||||
Total Cost of Revenue |
569,330 |
555,774 |
1,597,574 |
1,515,994 |
|||||||||||
Gross Profit |
110,494 |
138,341 |
344,626 |
390,318 |
|||||||||||
Operating Expenses |
98,773 |
92,115 |
293,087 |
262,182 |
|||||||||||
Impairment of Goodwill |
— |
— |
531 |
— |
|||||||||||
Impairment of Intangible and Long-Lived Assets |
264 |
— |
1,206 |
— |
|||||||||||
Income from Operations |
11,457 |
46,226 |
49,802 |
128,136 |
|||||||||||
Other Income (Expense) |
|||||||||||||||
Interest and other (expense) income |
3,097 |
(235 ) |
(4,239 ) |
1,129 |
|||||||||||
Floorplan interest expense |
(9,993 ) |
(4,045 ) |
(26,275 ) |
(7,774 ) |
|||||||||||
Other interest expense |
(4,286 ) |
(1,494 ) |
(10,479 ) |
(4,008 ) |
|||||||||||
Income Before Income Taxes |
275 |
40,452 |
8,809 |
117,483 |
|||||||||||
(Benefit) Provision for Income Taxes |
(1,438 ) |
10,259 |
1,959 |
29,004 |
|||||||||||
Net Income |
$ |
1,713 |
$ |
30,193 |
$ |
6,850 |
$ |
88,479 |
|||||||
Diluted Earnings per Share |
$ |
0.07 |
$ |
1.32 |
$ |
0.30 |
$ |
3.88 |
|||||||
Diluted Weighted Average Common Shares |
22,631 |
22,517 |
22,599 |
22,493 |
9,012 | |||||||||||||||
做月份结束 | |||||||||||||||
(以千为单位,除每股数据外) | |||||||||||||||
(未经审计) | |||||||||||||||
十月31日结束的三个月。 |
2024年10月31日结束的九个月 |
||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
收入 |
|||||||||||||||
设备 |
$ |
495,147 |
$ |
521,775 |
$ |
1,428,469 |
$ |
1,431,272 |
|||||||
零部件 |
121,086 |
114,962 |
339,118 |
320,077 |
|||||||||||
服务 |
51,122 |
44,767 |
143,468 |
122,178 |
|||||||||||
(27,935) |
12,469 |
12,611 |
31,145 |
32,785 |
|||||||||||
营业总收入 |
679,824 |
694,115 |
1,942,200 |
1,906,312 |
|||||||||||
收入成本 |
|||||||||||||||
设备 |
458,345 |
454,598 |
1,292,821 |
1,237,660 |
|||||||||||
零部件 |
83,542 |
78,585 |
230,932 |
216,775 |
|||||||||||
服务 |
17,833 |
14,393 |
50,753 |
41,010 |
|||||||||||
(27,935) |
9,610 |
8,198 |
23,068 |
20,549 |
|||||||||||
总营业收入 |
569,330 |
555,774 |
1,597,574 |
1,515,994 |
|||||||||||
毛利润 |
110,494 |
138,341 |
344,626 |
390,318 |
|||||||||||
运营费用 |
98,773 |
92,115 |
293,087 |
262,182 |
|||||||||||
商誉减值 |
— |
— |
531 |
— |
|||||||||||
|
264 |
— |
1,206 |
— |
|||||||||||
营业收入 |
11,457 |
46,226 |
49,802 |
128,136 |
|||||||||||
其他收益(费用) |
|||||||||||||||
|
3,097 |
(235 ) |
(4,239 ) |
1,129 |
|||||||||||
库存融资利息费用 |
(9,993 ) |
(4,045 ) |
(26,275 ) |
(7,774 ) |
|||||||||||
其他利息支出 |
(4,286 ) |
(1,494 ) |
(10,479 ) |
(4,008 ) |
|||||||||||
税前利润 |
275 |
40,452 |
8,809 |
117,483 |
|||||||||||
(利益)所得税费用提供 |
(1,438 ) |
10,259 |
1,959 |
29,004 |
|||||||||||
净收入 |
$ |
1,713 |
$ |
30,193 |
$ |
6,850 |
$ |
88,479 |
|||||||
每股摊薄收益 |
$ |
0.07 |
$ |
1.32 |
$ |
0.30 |
$ |
3.88 |
|||||||
— |
22,631 |
22,517 |
22,599 |
22,493 |
TITAN MACHINERY INC. | |||||||
Consolidated Condensed Statements of Cash Flows | |||||||
(in thousands) | |||||||
(Unaudited) | |||||||
Nine Months Ended October 31, |
|||||||
2024 |
2023 |
||||||
Operating Activities |
|||||||
Net income |
$ |
6,850 |
$ |
88,479 |
|||
Adjustments to reconcile net income to net cash provided by operating activities |
|||||||
Depreciation and amortization |
28,687 |
22,871 |
|||||
Impairment |
1,737 |
— |
|||||
Sale-leaseback financing expense |
11,159 |
— |
|||||
Other, net |
2,429 |
4,442 |
|||||
Changes in assets and liabilities, net of effects of acquisitions |
|
||||||
Inventories |
(114,485 ) |
(358,837 ) |
|||||
Manufacturer floorplan payable |
78,714 |
274,968 |
|||||
Receivables |
12,541 |
(31,947 ) |
|||||
Other working capital |
(83,827 ) |
(82,037 ) |
|||||
Net Cash Used for Operating Activities |
(56,195 ) |
(82,061 ) |
|||||
Investing Activities |
|||||||
Property and equipment purchases |
(30,798 ) |
(41,924 ) |
|||||
Proceeds from sale of property and equipment |
1,490 |
6,451 |
|||||
Acquisition consideration, net of cash acquired |
(260 ) |
(27,935 ) |
|||||
Other, net |
129 |
(643 ) |
|||||
Net Cash Used for Investing Activities |
(29,439 ) |
(64,051 ) |
|||||
Financing Activities |
|
||||||
Net change in non-manufacturer floorplan payable |
77,990 |
174,353 |
|||||
Net proceeds/(payments) from long-term debt and finance leases |
(2,308 ) |
(2,964 ) |
|||||
Other, net |
(4,714 ) |
(1,121 ) |
|||||
Net Cash Provided by Financing Activities |
70,968 |
170,268 |
|||||
Effect of Exchange Rate Changes on Cash |
20 |
1,912 |
|||||
Net Change in Cash |
(14,646 ) |
26,068 |
|||||
Cash at Beginning of Period |
38,066 |
43,913 |
|||||
Cash at End of Period |
$ |
23,420 |
$ |
69,981 |
9,012 | |||||||
现金流量的合并简明报表 | |||||||
(以千为单位) | |||||||
(未经审计) | |||||||
2024年10月31日结束的九个月 |
|||||||
2024 |
2023 |
||||||
经营活动 |
|||||||
净利润 |
$ |
6,850 |
$ |
88,479 |
|||
调整使净利润与经营性现金净额相符 |
|||||||
折旧和摊销 |
28,687 |
22,871 |
|||||
减值 |
1,737 |
— |
|||||
|
11,159 |
— |
|||||
其他,净数 |
2,429 |
4,442 |
|||||
资产和负债变化,扣除收购影响后的净额 |
|
||||||
存货 |
(114,485 ) |
(358,837 ) |
|||||
税前调整总额 |
78,714 |
274,968 |
|||||
应收账款 |
12,541 |
(31,947 ) |
|||||
其他营运资本 |
(83,827 ) |
(82,037 ) |
|||||
0.48 |
(56,195 ) |
(82,061 ) |
|||||
投资活动 |
|||||||
购买不动产和设备 |
(30,798 ) |
(41,924 ) |
|||||
出售房产和设备的收益 |
1,490 |
6,451 |
|||||
|
(260 ) |
(27,935 ) |
|||||
其他,净数 |
129 |
(643 ) |
|||||
投资活动使用的现金流量 |
(29,439 ) |
(64,051 ) |
|||||
筹资活动 |
|
||||||
|
77,990 |
174,353 |
|||||
|
(2,308 ) |
(2,964 ) |
|||||
其他,净数 |
(4,714 ) |
(1,121 ) |
|||||
融资活动提供的净现金 |
70,968 |
170,268 |
|||||
现金的汇率变动效应 |
20 |
1,912 |
|||||
现金净增加额 |
(14,646 ) |
26,068 |
|||||
期初现金余额 |
38,066 |
43,913 |
|||||
期末现金余额 |
$ |
23,420 |
$ |
69,981 |
TITAN MACHINERY INC. | |||||||||||||||||||||
Segment Results | |||||||||||||||||||||
(in thousands) | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Three Months Ended October 31, |
Nine Months Ended October 31, |
||||||||||||||||||||
2024 |
2023 |
% Change |
2024 |
2023 |
% Change |
||||||||||||||||
Revenue |
|||||||||||||||||||||
Agriculture |
$ |
482,022 |
$ |
531,404 |
(9.3 )% |
$ |
1,353,744 |
$ |
1,423,669 |
(4.9 )% |
|||||||||||
Construction |
85,285 |
77,508 |
10.0 |
% |
236,971 |
232,368 |
2.0 |
% |
|||||||||||||
Europe |
62,382 |
85,203 |
(26.8 )% |
195,633 |
250,275 |
(21.8 )% |
|||||||||||||||
Australia |
$ |
50,135 |
$ |
— |
n/m |
$ |
155,852 |
$ |
— |
n/m |
|||||||||||
Total |
$ |
679,824 |
$ |
694,115 |
(2.1 )% |
$ |
1,942,200 |
$ |
1,906,312 |
1.9 |
% |
||||||||||
Income (Loss) Before Income Taxes |
|||||||||||||||||||||
Agriculture (1) |
$ |
1,876 |
$ |
35,130 |
(94.7 )% |
$ |
15,556 |
$ |
92,311 |
(83.1 )% |
|||||||||||
Construction (2) |
(941 ) |
4,057 |
(123.2 )% |
(5,566 ) |
13,746 |
(140.5 )% |
|||||||||||||||
Europe |
(1,195 ) |
5,146 |
(123.2 )% |
(2,115 ) |
17,097 |
(112.4 )% |
|||||||||||||||
Australia |
(298 ) |
— |
n/m |
578 |
— |
n/m |
|||||||||||||||
Segment (Loss) Income Before Income Taxes |
(558 ) |
44,333 |
(101.3 )% |
8,453 |
123,154 |
(93.1 )% |
|||||||||||||||
Shared Resources |
833 |
(3,881 ) |
121.5 |
% |
356 |
(5,671 ) |
106.3 |
% |
|||||||||||||
Total |
$ |
275 |
$ |
40,452 |
(99.3 )% |
$ |
8,809 |
$ |
117,483 |
(92.5 )% |
|||||||||||
(1) Includes accounting impact of a $6.1M one-time, non-cash, sale-leaseback financing expense in the second quarter of fiscal 2025. | |||||||||||||||||||||
(2) Includes accounting impact of a $5.1M one-time, non-cash, sale-leaseback financing expense in the second quarter of fiscal 2025. | |||||||||||||||||||||
*N/M = Not Meaningful |
9,012 | |||||||||||||||||||||
细分市场结果 | |||||||||||||||||||||
(以千为单位) | |||||||||||||||||||||
(未经审计) | |||||||||||||||||||||
十月31日结束的三个月。 |
2024年10月31日结束的九个月 |
||||||||||||||||||||
2024 |
2023 |
变更百分比 |
2024 |
2023 |
变更百分比 |
||||||||||||||||
收入 |
|||||||||||||||||||||
农业 |
$ |
482,022 |
$ |
531,404 |
(9.3 )% |
$ |
1,353,744 |
$ |
1,423,669 |
(4.9 )% |
|||||||||||
施工 |
85,285 |
77,508 |
10.0 |
% |
236,971 |
232,368 |
2.0 |
% |
|||||||||||||
欧洲 |
62,382 |
85,203 |
(26.8 )% |
195,633 |
250,275 |
(21.8 )% |
|||||||||||||||
澳大利亚 |
$ |
50,135 |
$ |
— |
n/m |
$ |
155,852 |
$ |
— |
n/m |
|||||||||||
总计 |
$ |
679,824 |
$ |
694,115 |
(2.1 )% |
$ |
1,942,200 |
$ |
1,906,312 |
1.9 |
% |
||||||||||
税前收益(亏损) |
|||||||||||||||||||||
农业 (1) |
$ |
1,876 |
$ |
35,130 |
(94.7 )% |
$ |
15,556 |
$ |
92,311 |
(83.1 )% |
|||||||||||
施工 (2) |
(941 ) |
4,057 |
(123.2 )% |
(5,566 ) |
13,746 |
(140.5 )% |
|||||||||||||||
欧洲 |
(1,195 ) |
5,146 |
(123.2 )% |
(2,115 ) |
17,097 |
(112.4 )% |
|||||||||||||||
澳大利亚 |
(298 ) |
— |
n/m |
578 |
— |
n/m |
|||||||||||||||
税前(损失)收入部分 |
(558 ) |
44,333 |
(101.3 )% |
8,453 |
123,154 |
(93.1 )% |
|||||||||||||||
共享资源 |
833 |
(3,881 ) |
121.5 |
% |
356 |
(5,671 ) |
106.3 |
% |
|||||||||||||
总计 |
$ |
275 |
$ |
40,452 |
(99.3 )% |
$ |
8,809 |
$ |
117,483 |
(92.5 )% |
|||||||||||
(1) 包括2025财年第二季度610万美元一次性非现金售后回租融资费用的会计影响。 | |||||||||||||||||||||
(2) 包括2025财年第二季度510万美元一次性非现金售后回租融资费用的会计影响。 | |||||||||||||||||||||
*N/m = 不具有意义 |
TITAN MACHINERY INC. | ||||||||||||||||
Non-GAAP Reconciliations | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended October 31, |
Nine Months Ended October 31, |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
Adjusted Net Income |
||||||||||||||||
Net Income |
$ |
1,713 |
$ |
30,193 |
|
$ |
6,850 |
$ |
88,479 |
|||||||
Adjustments |
||||||||||||||||
Impact of sale-leaseback financing expense (1) |
— |
— |
|
11,159 |
— |
|||||||||||
Total Pre-Tax Adjustments |
— |
— |
|
11,159 |
— |
|||||||||||
Less: Tax Effect of Adjustments (2) |
— |
— |
|
(2,845 ) |
— |
|||||||||||
Total Adjustments |
— |
— |
|
8,314 |
— |
|||||||||||
Adjusted Net Income |
$ |
1,713 |
$ |
30,193 |
|
$ |
15,164 |
$ |
88,479 |
|||||||
Adjusted Diluted Earnings Per Share |
||||||||||||||||
Diluted Earnings Per Share |
$ |
0.07 |
$ |
1.32 |
|
$ |
0.30 |
$ |
3.88 |
|||||||
Adjustments |
||||||||||||||||
Impact of sale-leaseback financing expense (1) |
— |
— |
|
0.48 |
— |
|||||||||||
Total Pre-Tax Adjustments |
— |
— |
|
0.48 |
— |
|||||||||||
Less: Tax Effect of Adjustments (2) |
— |
— |
|
(0.12 ) |
— |
|||||||||||
Total Adjustments |
— |
— |
|
0.36 |
— |
|||||||||||
Adjusted Diluted Earnings Per Share |
$ |
0.07 |
$ |
1.32 |
|
$ |
0.66 |
$ |
3.88 |
|||||||
Adjusted Income Before Income Taxes |
||||||||||||||||
Income Before Income Taxes |
$ |
275 |
$ |
40,452 |
|
$ |
8,809 |
$ |
117,483 |
|||||||
Adjustments |
||||||||||||||||
Impact of sale-leaseback financing expense (1) |
— |
— |
|
11,159 |
— |
|||||||||||
Total Adjustments |
— |
— |
|
11,159 |
— |
|||||||||||
Adjusted Income Before Income Taxes |
$ |
275 |
$ |
40,452 |
|
$ |
19,968 |
$ |
117,483 |
|||||||
EBITDA |
||||||||||||||||
Net Income |
$ |
1,713 |
$ |
30,193 |
|
$ |
6,850 |
$ |
88,479 |
|||||||
Adjustments |
||||||||||||||||
Interest expense, net of interest income (3) |
4,139 |
1,380 |
|
10,119 |
3,655 |
|||||||||||
Provision for income taxes |
(1,438 ) |
10,259 |
|
1,959 |
29,004 |
|||||||||||
Depreciation and amortization |
10,274 |
8,234 |
|
28,687 |
22,871 |
|||||||||||
EBITDA |
$ |
14,688 |
$ |
50,066 |
|
$ |
47,615 |
$ |
144,009 |
|||||||
Adjustments |
||||||||||||||||
Impact of sale-leaseback financing expense (1) |
— |
— |
|
11,159 |
— |
|||||||||||
Total Adjustments |
— |
— |
|
11,159 |
— |
|||||||||||
Adjusted EBITDA |
$ |
14,688 |
$ |
50,066 |
|
$ |
58,774 |
$ |
144,009 |
|||||||
(1) Accounting impact of a one-time, non-cash, sale-leaseback financing expense related to the Company's umbrella purchase for 13 of its leased facilities in the second quarter of fiscal 2025. | ||||||||||||||||
(2) The tax effect of U.S. related adjustments was calculated using a 25.5% tax rate, determined based on a 21% federal statutory rate and a 4.5% blended state income tax rate. | ||||||||||||||||
(3) The interest expense add back excludes floorplan interest expense, which was $10.0M and $4.0M for the three months ended October 31, 2024 and 2023, respectively, and $26.3M and $7.8M for the nine months ended October 31, 2024 and 2023, respectively. |
9,012 | ||||||||||||||||
非GAAP调解 | ||||||||||||||||
(以千为单位,除每股数据外) | ||||||||||||||||
(未经审计) | ||||||||||||||||
十月31日结束的三个月。 |
2024年10月31日结束的九个月 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
调整后的净利润 |
||||||||||||||||
净收入 |
$ |
1,713 |
$ |
30,193 |
|
$ |
6,850 |
$ |
88,479 |
|||||||
调整 |
||||||||||||||||
出售及回租融资费用的影响 (1) |
— |
— |
|
11,159 |
— |
|||||||||||
税前调整总额 |
— |
— |
|
11,159 |
— |
|||||||||||
扣除:调整的税收效应 (2) |
— |
— |
|
(2,845 ) |
— |
|||||||||||
总调整 |
— |
— |
|
8,314 |
— |
|||||||||||
调整后的净利润 |
$ |
1,713 |
$ |
30,193 |
|
$ |
15,164 |
$ |
88,479 |
|||||||
调整后稀释每股收益 |
||||||||||||||||
摊薄每股收益 |
$ |
0.07 |
$ |
1.32 |
|
$ |
0.30 |
$ |
3.88 |
|||||||
调整 |
||||||||||||||||
出售及回租融资费用的影响 (1) |
— |
— |
|
0.48 |
— |
|||||||||||
税前调整总额 |
— |
— |
|
0.48 |
— |
|||||||||||
减:调整的税务影响 (2) |
— |
— |
|
(0.12 ) |
— |
|||||||||||
总调整 |
— |
— |
|
0.36 |
— |
|||||||||||
调整后稀释每股收益 |
$ |
0.07 |
$ |
1.32 |
|
$ |
0.66 |
$ |
3.88 |
|||||||
调整前所得税前收入 |
||||||||||||||||
税前利润 |
$ |
275 |
$ |
40,452 |
|
$ |
8,809 |
$ |
117,483 |
|||||||
调整 |
||||||||||||||||
出售及回租融资费用的影响 (1) |
— |
— |
|
11,159 |
— |
|||||||||||
总调整 |
— |
— |
|
11,159 |
— |
|||||||||||
调整前所得税前收入 |
$ |
275 |
$ |
40,452 |
|
$ |
19,968 |
$ |
117,483 |
|||||||
EBITDA |
||||||||||||||||
净收入 |
$ |
1,713 |
$ |
30,193 |
|
$ |
6,850 |
$ |
88,479 |
|||||||
调整 |
||||||||||||||||
利息支出,减去利息收入 (3) |
4,139 |
1,380 |
|
10,119 |
3,655 |
|||||||||||
所得税准备金 |
(1,438 ) |
10,259 |
|
1,959 |
29,004 |
|||||||||||
折旧和摊销 |
10,274 |
8,234 |
|
28,687 |
22,871 |
|||||||||||
EBITDA |
$ |
14,688 |
$ |
50,066 |
|
$ |
47,615 |
$ |
144,009 |
|||||||
调整 |
||||||||||||||||
出售及回租融资费用的影响 (1) |
— |
— |
|
11,159 |
— |
|||||||||||
总调整 |
— |
— |
|
11,159 |
— |
|||||||||||
调整后的EBITDA |
$ |
14,688 |
$ |
50,066 |
|
$ |
58,774 |
$ |
144,009 |
|||||||
(1) 与公司在2025财年第二季度购买其13个租赁设施的大伞相关的一次性、非现金、出售-回租融资费用产生的会计影响。 | ||||||||||||||||
(2) 与美国相关的调整的税务影响是使用25.5%的税率计算的,该税率是基于21%的联邦法定税率和4.5%的综合州所得税率确定的。 | ||||||||||||||||
(3) 利息费用调整排除了库存融资利息费用,分别为2024年10月31日和2023年10月31日结束的三个月分别为1000万和400万美元,以及2024年10月31日和2023年10月31日结束的九个月分别为2630万和780万美元。 |