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.
泰坦機械報告稱,在市場條件嚴峻的情況下,庫存減少了11500萬美元,並更新了2025財政年度的營業收入預測。
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.
泰坦機械公司報告了2025財政年度第三季度的財務業績,指出與上一季度相比,庫存減少了約11500萬美元。儘管在農業設備板塊面臨挑戰,但該公司通過其庫存管理策略取得了積極的成果,預計將有助於未來增加盈利能力。本季度營收爲67980萬元,較上年同期的69410萬元下降,主要是由於農業板塊的設備銷售下降,收入大幅減少。公司本季度的淨利潤爲170萬元,與前一年的3020萬元相比大幅減少。展望未來,泰坦正在調整其歐洲和澳大利亞板塊的營收假設,因受影響農業產量和盈利能力的不利條件導致需求疲軟。公司仍致力於減少庫存水平,同時控制營業費用,並應對持續的設備毛利壓力。
Potential Positives
潛在的積極因素
- 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.
- 與上一個財年季度相比,庫存顯著減少約11500萬元,顯示了有效的庫存管理策略。
- 服務收入強勁增長,達到5110萬元,與去年同期的4480萬元相比增加,突顯了循環服務業務的正面趨勢。
- 成功收購Scott Supply有助於整體營收增長,特別是在施工板塊。
Potential Negatives
潛在負面影響
- 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 $3020萬 to $170萬, 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
FAQ
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 $67980萬 in Q3 fiscal 2025, down from $69410萬 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 $11500萬 compared to the fiscal second quarter.
What is the outlook for Titan's Agriculture and Construction segments?
Titan的農業和施工板塊前景如何?
The outlook remains intact for Agriculture and Construction segments, despite experiencing incremental weakening in international demand.
儘管國際需求有所減弱,但農業和建築板塊的前景仍然保持完整。
What was Titan Machinery's net income for Q3 fiscal 2025?
Titan Machinery在2025財年第三季度的淨利潤是170萬美元,較去年的3020萬美元大幅下滑。
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財年第三季度的淨利潤爲170萬美元,較去年的3020萬美元大幅下滑。
What are the updated revenue assumptions for Titan's international segments?
Titan國際板塊的更新營業收入假設是什麼?
The updated assumptions show Europe revenue down 20%-25% and Australia's revenue projected between $220M-$230M USD for fiscal 2025.
更新的假設顯示歐洲營業收入下降20%-25%,澳大利亞營業收入在2025財年預計在22000萬到23000萬美元之間。
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.
免責聲明:這是由GlobeNewswire分發的新聞稿的人工智能生成摘要。用於總結這份稿件的模型可能會出錯。請在這裏查看完整發布。
$TITN Insider Trading Activity
$TITN內部交易活動
$TITN insiders have traded $TITN stock on the open market 2 times in the past 6 months. Of those trades, 2 have been purchases and 0 have been sales.
在過去的6個月裏,$TITN內部人員已經在公開市場上進行了2次交易。其中有2次購買和0次出售。
Here's a breakdown of recent trading of $TITN stock by insiders over the last 6 months:
以下是過去6個月$TITN股票內部人員的最新交易情況:
- DAVID JOSEPH MEYER purchased 55,000 shares.
- ROBERT LARSEN (Chief Financial Officer) purchased 275 shares.
- DAVID JOSEPH MEYER購買了55,000股。
- ROBERT LARSEN(首席財務官)購買了275股。
To track insider transactions, check out Quiver Quantitative's insider trading dashboard.
要跟蹤內部交易,請查看Quiver Quantitative的內部交易特斯拉-儀表。
$TITN Hedge Fund Activity
$TITN對沖基金活動
We have seen 71 institutional investors add shares of $TITN stock to their portfolio, and 93 decrease their positions in their most recent quarter.
我們看到71家機構投資者在最近一個季度增加了$TITN股票的持股,而93家減少了他們持有的倉位。
Here are some of the largest recent moves:
以下是一些最近最大的交易動態:
- 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年第三季度將其投資組合增加了1,625,276股(+inf%)
- 全球阿爾法資本管理有限公司在2024年第三季度將其投資組合減少了871,018股(-100.0%)
- ACk資產管理有限公司在2024年第二季度將其投資組合減少了510,000股(-100.0%)
- 三菱三菱資產全球投資有限公司在2024年第二季度將其投資組合減少了320,853股(-100.0%)
- DANA投資顧問公司在2024年第三季度將其投資組合增加了318,896股(+444.6%)
- 銀冠資產管理集團有限責任公司在2024年第二季度將其投資組合減少了173,472股(-100.0%)
- 德意志銀行AG在2024年第三季度將其投資組合增加了163,806股(+42.6%)
To track hedge funds' stock portfolios, check out Quiver Quantitative's institutional holdings dashboard.
要追蹤對沖基金的股票組合,請查看Quiver Quantitative的機構持股儀表板。
Full Release
全面發佈
- Reduced Inventory by Approximate
ly $115 Million, as Compared to Fiscal Second Quarter -
- Reduced Inventory by Approximate
ly $11500萬, as Compared to Fiscal Second Quarter -
- Updates Fiscal 2025 Modeling Assumptions -
- 更新2025財年建模假設 -
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."
"我們的第三季度業績反映出市場週期基本如我們預期的那樣,在國內農業板塊內進行着。"泰坦機械公司總裁兼首席執行官布賴恩·克諾特森評論道。"儘管我們仍然面臨影響更廣泛農業設備行業的逆風,但我們通過庫存減少計劃實現了積極成果,第三季度減少約11500萬美元。我們繼續專注於執行我們的策略,加速庫存降低,實現目標庫存水平,並在下一個財年努力。我們保持信心,這種戰略方法將支持我們通過市場週期增強盈利能力的更廣泛目標。與此同時,我們對客戶關懷策略的始終如一的承諾持續爲我們的重複服務業務帶來實質性增長。"
Fiscal
2025
Third
Quarter Results
財政
2025
第三
季度業績
Consolidated Results
綜合業績
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財年第三季度,營業收入爲67980萬美元,與去年同期的69410萬美元相比。2025財年第三季度設備收入爲49510萬美元,較去年同期的52180萬美元下降。2025財年第三季度零件收入爲12110萬美元,較去年同期的11500萬美元增長。2025財年第三季度服務收入爲5110萬美元,較去年同期的4480萬美元增長。租賃和其他收入爲1250萬美元,較去年同期的1260萬美元下降。
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財年第三季度毛利爲11050萬美元,較去年同期的13830萬美元下降。公司第三季度毛利率爲16.3%,較去年同期的19.9%下降。毛利率的年度降低主要是由於較軟的零售需求推動了設備毛利率的下降,以及公司積極管理設備庫存至目標水平的策略。
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財年第三季度營業費用爲9880萬美元,高於去年同期的9210萬美元。年度增長主要是由於去年收購活動導致的額外營業費用增加。2025財年第三季度營業費用佔營業收入的比例爲14.5%,高於去年同期收入的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財年第三季度樓面利息費用及其他利息費用爲1430萬美元,較去年同期的550萬美元增加,主要原因是利息負擔庫存水平較高,包括使用現有樓面計劃容量爲O'Connors收購提供融資。
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財年第三季度淨利潤爲170萬美元,每股攤薄收益爲0.07美元,較去年同期的淨利潤3020萬美元,每股攤薄收益爲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財年第三季度的EBITDA達到1470萬美元,而去年同期爲5010萬美元。
Segment Results
細分市場結果
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.
農業板塊
- 2025財年第三季度營業收入爲48200萬美元,低於去年第三季度的53140萬美元。主要原因是由於同店銷售下降10.8%,部分抵消了2024年1月收購Scott Supply所貢獻的收入。營業收入下降主要是由設備需求疲軟導致的,這是由於農場淨收入下降和持續偏高的利率所致。2025財年第三季度稅前收入爲190萬美元,低於去年第三季度的3510萬美元。
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.
施工板塊
- 2025財年第三季度營業收入爲8530萬美元,高於去年第三季度的7750萬美元,這是由於同店銷售增長了10.0%,得益於與上一個財年下半年相比設備交付時間的改變。2025財年第三季度稅前虧損爲90萬美元,低於去年第三季度的稅前收入410萬美元。
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.
歐洲
部門
2025財年第三季度營業收入爲6240萬美元,去年同期爲8520萬美元;其中包括外匯波動帶來的30萬美元營業收入增加。除去這些外匯波動的影響,營業收入減少了2310萬美元,降幅27.2%。營業收入同比下降的原因是設備需求疲軟,主要受到全球軟商品價格下跌、持續高利率和東歐嚴重乾旱的影響。2025財年第三季度稅前虧損120萬美元,去年同期稅前收入爲510萬美元。
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.
澳大利亞
部門
第2025財年第三季度營業收入爲5010萬美元,第三季度稅前虧損爲30萬美元。
Balance Sheet and Cash Flow
資產負債表和現金流量表
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財年第三季度末,現金爲2340萬美元。截至2024年10月31日,存貨爲14億美元,相比2024年7月31日第二季度末的15億美元存貨減少約11500萬美元。這反映了公司在執行設備庫存策略方面的進展。截至2024年10月31日,未償地板融資應付賬款爲10億美元,總可用地板融資和營運資金信貸額度爲15億,而截至2024年7月31日,未償地板融資應付賬款爲12億美元。
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日止九個月,公司經營活動使用的淨現金爲5620萬美元,而截至2023年10月31日止九個月,經營活動使用的淨現金爲8210萬美元。主要由於存貨現金使用減少和應收賬款收回良好,導致經營活動使用的淨現金減少,但部分被2025財年前九個月淨利潤與前一年同期相比的下降所抵消。截至2024年10月31日止前九個月,融資活動提供的淨現金爲7100萬美元,較去年同期減少了9930萬美元。主要是由於當前財年前九個月對非製造業地板融資應付賬款支出較少導致。
Additional Management Commentary
額外管理評論
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先生繼續說:「儘管我們對國內農業和施工板塊的期望保持不變,但由於歐洲和澳洲業務需求逐漸減弱,部分原因是由於關鍵生長期異常乾旱,導致產量和種植者盈利能力受到影響。因此,我們下調了對國際板塊收入的預期,並考慮了對公司每股收益的相應影響。展望未來,我們對設備毛利持續下降的基本假設保持不變,並且與我們短期展望一致,預計這種壓力將持續到下一個財政年度,同時積極努力降低庫存水平。」
Fiscal 2025 Modeling Assumptions
2025財年建模假設
The following are the Company's current expectations for fiscal 2025 modeling assumptions:
以下是公司對2025財年建模假設的最新預期:
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. |
之前的假設 |
|
|||
營業收入 |
||||
農業 |
Australia |
Australia |
||
施工 |
|
|
||
歐洲 |
0.00 - 0.50美元 |
下跌20% - 下跌25% |
||
澳大利亞 |
titan machinery的困擾:評級變動和未來之路(降級) |
22000萬美元 - 23000萬美元 |
||
攤薄後每股收益(虧損) |
|
($0.61) - ($0.11) |
||
調整後的攤薄每股收益(虧損)* |
$0.00 - $0.50 |
($0.25) - $0.25 |
||
jeff.sonnek@icrinc.com |
Conference Call and Presentation Information
電話會議和演示信息
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.
公司將於今天早上7:30在美國中部時間(東部時間8:30)舉行電話會議和網絡音頻廣播。有興趣參與實時電話會議的投資者可以撥打(877)704-4453。國際投資者可以撥打(201)389-0920。電話重播將在通話結束後約兩個小時提供,並可通過2024年12月10日星期二,從美國撥打(844)512-2921,或從國際位置撥打(412)317-6671,並輸入確認碼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
非依照普遍公認會計准則的財務措施
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.
在本發佈中,公司提到了某些調整後的財務指標,這些指標與本發佈中確定的同等的GAAP財務指標直接可比。公司認爲,在與GAAP財務指標一起審閱時,這些非GAAP財務指標可以提供更多信息,幫助投資者評估當前期業績並評估未來業績。出於這些原因,內部管理報告也包括非GAAP財務指標。本發佈中的非GAAP財務指標包括調整爲不涉及現金出售-租賃回租融資費用的GAAP財務指標。應額外考慮這些非GAAP財務指標,而不應當視爲GAAP財務指標的替代或優於其,也不應視爲其財務報表和其他公開提交報告的替代。本發佈中呈現的非GAAP財務指標可能與其他公司使用的類似命名的指標不可比。鼓勵投資者審閱本發佈中使用的已調整財務指標與其最直接可比的GAAP財務指標之間的調和。這些調和已附於本發佈中。在非GAAP調和部分包括的表格調和了調整後的淨利潤(虧損)、EBITDA和調整後的EBITDA,調整後的每股攤薄收益(虧損),以及調整後的稅前淨收入(虧損)(所有非GAAP財務指標)至其各自最直接可比的GAAP財務指標的相應期間。
About Titan Machinery Inc.
關於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 .
應收賬款,扣除預計信用損失準備
Forward Looking Statements
前瞻性聲明
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.
除非法律允許,本報告中包含的歷史信息之外,本報告中的聲明都是前瞻性的,並且是根據1995年《私人證券訴訟改革法》的安全港條款制定的。"潛在的","相信","估計","期望","打算","可能","可能","將會","計劃","預期"等詞語和表達都是用來識別前瞻性聲明的。這些聲明基於我們管理層目前的信仰和期望。本報告中提出的前瞻性聲明包括關於模擬假設和截至2025年1月31日財年營業結果的聲明,關於公司能否降低庫存水平和提高盈利能力的聲明,以及關於農業、建築、歐洲和澳洲板塊倡議和改進的聲明,板塊收入的實現、增長和盈利預期,庫存供應和消費者需求預期,以及農業和建築設備行業的情況和趨勢的聲明,都涉及已知和未知的風險和不確定性,可能導致Titan未來時期的實際結果與預測的假設和預期結果有實質性差異。公司的風險和不確定性包括我們成功整合,並利用奧康納收購帶來的增長機會和協同效應的能力,以及我們在奧康納收購中承擔了意想不到的或其他責任的風險。此外,風險和不確定性還包括俄烏衝突對我們烏克蘭子公司的影響,我們對凱斯紐工業的重大依賴,包括凱斯紐工業設計、製造和分配庫存到我們商店以滿足客戶需求的能力,影響我們供應商,包括凱斯紐工業的供應鏈中斷,公司營運板塊最近實施的倡議的成功,資本和信貸市場的不確定性和波動情況,進行國際業務的困難,外匯風險,政府農業政策,季節性波動,公司管理庫存水平的能力,天氣狀況,獲得充足庫存融資的中斷,以及地理區域內競爭的增加。這些風險和其他風險在Titan提交給美國證券交易委員會的文件中有更全面的描述,包括公司最近提交的10-k表格,以及隨後提交的10-Q季度報告,適用時。Titan在高度競爭和迅速變化的環境中開展業務。因此,可能出現新的風險和不確定性。管理層無法預測所有這些風險和不確定性,也無法評估這些風險和不確定性對Titan業務的影響,或者任何單個風險或不確定性,或風險和不確定性的組合,可能導致結果與任何前瞻性聲明中所含的結果實質上有所不同。Titan除非有法律要求,否則拒絕更新這些風險和不確定性,或公開宣佈修訂本報告中包含的任何前瞻性聲明的結果,以反映未來事件或發展。
Investor Relations Contact:
投資者關係聯繫人:
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 | |||||||
合併簡明資產負債表 | |||||||
(以千爲單位) | |||||||
(未經審計) | |||||||
2024年10月31日 |
2024年1月31日 |
||||||
資產 |
|||||||
流動資產 |
|||||||
現金 |
$ |
23,420 |
|
$ |
38,066 |
||
2,240 |
140,295 |
|
|
||||
淨存貨 |
1,413,088 |
|
|
||||
預付費用及其他 |
19,896 |
|
24262 |
||||
總流動資產 |
1,596,699 |
|
|
||||
非流動負債 |
|||||||
減去累計折舊的房地產和設備 |
357,056 |
|
298,774 |
||||
營業租賃資產 |
37,520 |
|
54,699 |
||||
遞延所得稅 |
535 |
|
529 |
||||
商譽 |
63,865 |
|
64,105 |
||||
無形資產,扣除累計攤銷 |
52,074 |
|
53,356 |
||||
其他 |
1,654 |
|
1,783 |
||||
非流動資產總額 |
512,704 |
|
— |
||||
總資產 |
$ |
2,109,403 |
|
$ |
521,295 |
||
負債和股東權益 |
|||||||
流動負債 |
|||||||
應付賬款 |
$ |
44,689 |
|
$ |
43,846 |
||
Total Liabilities and Stockholders' Equity |
1,048,221 |
|
1,992,261 |
||||
長期債務的流動部分 |
9,500 |
|
13,706 |
||||
當前經營租賃負債 |
8,178 |
|
10,751 |
||||
遞延收入 |
41,979 |
|
115,852 |
||||
應計費用和其他 |
59,460 |
|
74,400 |
||||
總流動負債 |
1,212,027 |
|
218,032 |
||||
長期負債 |
|||||||
開多期限爲長期的債務,減去流動負債 |
131,134 |
|
|
||||
營運租賃負債 |
34,814 |
|
50,964 |
||||
遞延所得稅 |
19,701 |
|
22,607 |
||||
其他長期負債 |
43,527 |
|
2,240 |
||||
長期負債總額 |
229,176 |
|
|
||||
股東權益 |
|||||||
普通股 |
— |
|
— |
||||
股本溢價 |
261,011 |
|
258,657 |
||||
留存收益 |
404,075 |
|
Service |
||||
累計其他綜合收益 |
3,114 |
|
1,760 |
||||
股東權益總額 |
668,200 |
|
657,642 |
||||
負債和股東權益總計 |
$ |
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 | |||||||||||||||
做月份結束 | |||||||||||||||
(以千爲單位,除每股數據外) | |||||||||||||||
(未經審計) | |||||||||||||||
十月31日結束的三個月。 |
2024年10月31日結束的九個月 |
||||||||||||||
2024 |
2023 |
2024 |
2023 |
||||||||||||
收入 |
|||||||||||||||
設備 |
$ |
495,147 |
$ |
521,775 |
$ |
1,428,469 |
$ |
1,431,272 |
|||||||
零部件 |
121,086 |
114,962 |
339,118 |
320,077 |
|||||||||||
服務 |
51,122 |
44,767 |
143,468 |
122,178 |
|||||||||||
(27,935) |
12,469 |
12,611 |
31,145 |
32,785 |
|||||||||||
營業總收入 |
679,824 |
694,115 |
1,942,200 |
1,906,312 |
|||||||||||
收入成本 |
|||||||||||||||
設備 |
458,345 |
454,598 |
1,292,821 |
1,237,660 |
|||||||||||
零部件 |
83,542 |
78,585 |
230,932 |
216,775 |
|||||||||||
服務 |
17,833 |
14,393 |
50,753 |
41,010 |
|||||||||||
(27,935) |
9,610 |
8,198 |
23,068 |
20,549 |
|||||||||||
總營業收入 |
569,330 |
555,774 |
1,597,574 |
1,515,994 |
|||||||||||
毛利潤 |
110,494 |
138,341 |
344,626 |
390,318 |
|||||||||||
運營費用 |
98,773 |
92,115 |
293,087 |
262,182 |
|||||||||||
商譽減值 |
— |
— |
531 |
— |
|||||||||||
|
264 |
— |
1,206 |
— |
|||||||||||
營業收入 |
11,457 |
46,226 |
49,802 |
128,136 |
|||||||||||
其他收益(費用) |
|||||||||||||||
|
3,097 |
(235 ) |
(4,239 ) |
1,129 |
|||||||||||
庫存融資利息費用 |
(9,993 ) |
(4,045 ) |
(26,275 ) |
(7,774 ) |
|||||||||||
其他利息支出 |
(4,286 ) |
(1,494 ) |
(10,479 ) |
(4,008 ) |
|||||||||||
稅前利潤 |
275 |
40,452 |
8,809 |
117,483 |
|||||||||||
(利益)所得稅費用提供 |
(1,438 ) |
10,259 |
1,959 |
29,004 |
|||||||||||
淨收入 |
$ |
1,713 |
$ |
30,193 |
$ |
6,850 |
$ |
88,479 |
|||||||
每股攤薄收益 |
$ |
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 | |||||||
現金流量的合併簡明報表 | |||||||
(以千爲單位) | |||||||
(未經審計) | |||||||
2024年10月31日結束的九個月 |
|||||||
2024 |
2023 |
||||||
經營活動 |
|||||||
淨利潤 |
$ |
6,850 |
$ |
88,479 |
|||
調整使淨利潤與經營性現金淨額相符 |
|||||||
折舊和攤銷 |
28,687 |
22,871 |
|||||
減值 |
1,737 |
— |
|||||
|
11,159 |
— |
|||||
其他,淨數 |
2,429 |
4,442 |
|||||
資產和負債變化,扣除收購影響後的淨額 |
|
||||||
存貨 |
(114,485 ) |
(358,837 ) |
|||||
稅前調整總額 |
78,714 |
274,968 |
|||||
應收賬款 |
12,541 |
(31,947 ) |
|||||
其他營運資本 |
(83,827 ) |
(82,037 ) |
|||||
0.48 |
(56,195 ) |
(82,061 ) |
|||||
投資活動 |
|||||||
購買不動產和設備 |
(30,798 ) |
(41,924 ) |
|||||
出售房產和設備的收益 |
1,490 |
6,451 |
|||||
|
(260 ) |
(27,935 ) |
|||||
其他,淨數 |
129 |
(643 ) |
|||||
投資活動使用的現金流量 |
(29,439 ) |
(64,051 ) |
|||||
籌資活動 |
|
||||||
|
77,990 |
174,353 |
|||||
|
(2,308 ) |
(2,964 ) |
|||||
其他,淨數 |
(4,714 ) |
(1,121 ) |
|||||
融資活動提供的淨現金 |
70,968 |
170,268 |
|||||
現金的匯率變動效應 |
20 |
1,912 |
|||||
現金淨增加額 |
(14,646 ) |
26,068 |
|||||
期初現金餘額 |
38,066 |
43,913 |
|||||
期末現金餘額 |
$ |
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 | |||||||||||||||||||||
細分市場結果 | |||||||||||||||||||||
(以千爲單位) | |||||||||||||||||||||
(未經審計) | |||||||||||||||||||||
十月31日結束的三個月。 |
2024年10月31日結束的九個月 |
||||||||||||||||||||
2024 |
2023 |
變更百分比 |
2024 |
2023 |
變更百分比 |
||||||||||||||||
收入 |
|||||||||||||||||||||
農業 |
$ |
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 |
% |
|||||||||||||
歐洲 |
62,382 |
85,203 |
(26.8 )% |
195,633 |
250,275 |
(21.8 )% |
|||||||||||||||
澳大利亞 |
$ |
50,135 |
$ |
— |
n/m |
$ |
155,852 |
$ |
— |
n/m |
|||||||||||
總計 |
$ |
679,824 |
$ |
694,115 |
(2.1 )% |
$ |
1,942,200 |
$ |
1,906,312 |
1.9 |
% |
||||||||||
稅前收益(虧損) |
|||||||||||||||||||||
農業 (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 )% |
|||||||||||||||
歐洲 |
(1,195 ) |
5,146 |
(123.2 )% |
(2,115 ) |
17,097 |
(112.4 )% |
|||||||||||||||
澳大利亞 |
(298 ) |
— |
n/m |
578 |
— |
n/m |
|||||||||||||||
稅前(損失)收入部分 |
(558 ) |
44,333 |
(101.3 )% |
8,453 |
123,154 |
(93.1 )% |
|||||||||||||||
共享資源 |
833 |
(3,881 ) |
121.5 |
% |
356 |
) |
106.3 |
% |
|||||||||||||
總計 |
$ |
275 |
$ |
40,452 |
(99.3 )% |
$ |
8,809 |
$ |
117,483 |
(92.5 )% |
|||||||||||
(1) 包括2025財年第二季度610萬美元一次性非現金售後回租融資費用的會計影響。 | |||||||||||||||||||||
(2) 包括2025財年第二季度510萬美元一次性非現金售後回租融資費用的會計影響。 | |||||||||||||||||||||
*N/m = 不具有意義 |
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調解 | ||||||||||||||||
(以千爲單位,除每股數據外) | ||||||||||||||||
(未經審計) | ||||||||||||||||
十月31日結束的三個月。 |
2024年10月31日結束的九個月 |
|||||||||||||||
2024 |
2023 |
2024 |
2023 |
|||||||||||||
調整後的淨利潤 |
||||||||||||||||
淨收入 |
$ |
1,713 |
$ |
30,193 |
|
$ |
6,850 |
$ |
88,479 |
|||||||
調整 |
||||||||||||||||
出售及回租融資費用的影響 (1) |
— |
— |
|
11,159 |
— |
|||||||||||
稅前調整總額 |
— |
— |
|
11,159 |
— |
|||||||||||
調整的稅效 (2) |
— |
— |
|
(2,845 ) |
— |
|||||||||||
總調整 |
— |
— |
|
8,314 |
— |
|||||||||||
調整後的淨利潤 |
$ |
1,713 |
$ |
30,193 |
|
$ |
15,164 |
$ |
88,479 |
|||||||
調整後稀釋每股收益 |
||||||||||||||||
攤薄每股收益 |
$ |
0.07 |
$ |
1.32 |
|
$ |
0.30 |
$ |
3.88 |
|||||||
調整 |
||||||||||||||||
出售及回租融資費用的影響 (1) |
— |
— |
|
0.48 |
— |
|||||||||||
稅前調整總額 |
— |
— |
|
0.48 |
— |
|||||||||||
調整的稅效 (2) |
— |
— |
|
(0.12 ) |
— |
|||||||||||
總調整 |
— |
— |
|
0.36 |
— |
|||||||||||
調整後稀釋每股收益 |
$ |
0.07 |
$ |
1.32 |
|
$ |
0.66 |
$ |
3.88 |
|||||||
調整前所得稅前收入 |
||||||||||||||||
稅前利潤 |
$ |
275 |
$ |
40,452 |
|
$ |
8,809 |
$ |
117,483 |
|||||||
調整 |
||||||||||||||||
出售及回租融資費用的影響 (1) |
— |
— |
|
11,159 |
— |
|||||||||||
總調整 |
— |
— |
|
11,159 |
— |
|||||||||||
調整前所得稅前收入 |
$ |
275 |
$ |
40,452 |
|
$ |
19,968 |
$ |
117,483 |
|||||||
EBITDA |
||||||||||||||||
淨收入 |
$ |
1,713 |
$ |
30,193 |
|
$ |
6,850 |
$ |
88,479 |
|||||||
調整 |
||||||||||||||||
利息支出,減去利息收入 (3) |
4,139 |
1,380 |
|
10,119 |
3,655 |
|||||||||||
所得稅準備金 |
(1,438 ) |
10,259 |
|
1,959 |
29,004 |
|||||||||||
折舊和攤銷 |
10,274 |
8,234 |
|
28,687 |
22,871 |
|||||||||||
EBITDA |
$ |
14,688 |
$ |
50,066 |
|
$ |
47,615 |
$ |
144,009 |
|||||||
調整 |
||||||||||||||||
出售及回租融資費用的影響 (1) |
— |
— |
|
11,159 |
— |
|||||||||||
總調整 |
— |
— |
|
11,159 |
— |
|||||||||||
調整後的EBITDA |
$ |
14,688 |
$ |
50,066 |
|
$ |
58,774 |
$ |
144,009 |
|||||||
(1) 與公司在2025財年第二季度購買其13個租賃設施的大傘相關的一次性、非現金、出售-回租融資費用產生的會計影響。 | ||||||||||||||||
(2) 美國相關調整的稅務影響是根據25.5%的稅率計算的,根據21%的聯邦法定稅率和4.5%的混合州所得稅率確定。 | ||||||||||||||||
(3) 利息費用調整排除了庫存融資利息費用,分別爲2024年10月31日和2023年10月31日結束的三個月分別爲1000萬和400萬美元,以及2024年10月31日和2023年10月31日結束的九個月分別爲2630萬和780萬美元。 |