Titan Machinery Inc. Announces Results for Fiscal Fourth Quarter and Full Year Ended January 31, 2022
– Revenue for Fiscal 2022 Increased 21.3% to $1.7 billion –
– Record Fiscal 2022 GAAP EPS of $2.92 and Adjusted EPS of $2.98, an increase of 239.5% and 173.4%, respectively –
WEST FARGO, N.D., March 24, 2022 (GLOBE NEWSWIRE) — Titan Machinery Inc. (Nasdaq: TITN), a leading network of full-service agricultural and construction equipment stores, today reported financial results for the fiscal fourth quarter and full year ended January 31, 2022.
David Meyer, Titan Machinery’s Chairman and Chief Executive Officer, stated, “Fiscal 2022 was an exceptional year for Titan Machinery where we delivered record earnings through sound management of our dealership network. This was the product of a tremendous effort by our team, whose unwavering focus provided the fuel to generate these record results. At the segment level, all of our businesses demonstrated significant operating leverage and pre-tax margin expansion, driven by the combination of healthy revenue growth and sound operational execution. The resultant growth of our cash flows and strong balance sheet has provided us with greater flexibility to engage in accretive acquisitions such as the recently closed Jaycox acquisition and the anticipated closing of Mark’s Machinery in April 2022. I’m proud of our growing team, their resolve through an extremely fluid operating environment, their commitment to serving our customers, and I look forward to building on our momentum in fiscal 2023.”
Fiscal 2022 Fourth Quarter Results
Consolidated Results
For the fourth quarter of fiscal 2022, revenue was $507.6 million, compared to revenue of $436.7 million in the fourth quarter last year. Equipment revenue was $413.2 million for the fourth quarter of fiscal 2022, compared to $354.0 million in the fourth quarter last year. Parts revenue was $58.5 million for the fourth quarter of fiscal 2022, compared to $49.8 million in the fourth quarter last year. Revenue generated from service was $26.2 million for the fourth quarter of fiscal 2022, compared to $22.9 million in the fourth quarter last year. Revenue from rental and other was $9.8 million for the fourth quarter of fiscal 2022, compared to $9.9 million in the fourth quarter last year.
Gross profit for the fourth quarter of fiscal 2022 increased to $94.2 million compared to $67.7 million in the fourth quarter last year. The Company’s gross profit margin increased to 18.6% in the fourth quarter of fiscal 2022, compared to 15.5% in the fourth quarter last year. The stronger current quarter gross profit margin was primarily due to robust equipment margins, which were enhanced by increased amounts earned from manufacturer incentives.
Operating expenses were $64.6 million for the fourth quarter of fiscal 2022, compared to $60.5 million in the fourth quarter last year. Operating expenses as a percentage of revenue improved 120 basis points to 12.7% for the fourth quarter of fiscal 2022, compared to 13.9% of revenue in the prior year period, and benefited from the recognition of a $5.7 million pre-tax gain on the sale of the Company’s Montana and Wyoming construction equipment store locations.
Floorplan and other interest expense was $1.4 million for the fourth quarter of fiscal 2022, compared to $1.5 million for the same period last year.
In the fourth quarter of fiscal 2022, net income was $22.4 million, or earnings per diluted share of $0.99, which includes approximately $0.47 of benefits associated with increased manufacturer incentive plans, gain on sale of Montana and Wyoming construction store locations, and a partial release of an income tax valuation allowance. This compares to fiscal 2021 fourth quarter net income of $0.8 million and earnings per diluted share of $0.03, and adjusted net income of $1.9 million and adjusted earnings per diluted share of $0.09.
The Company generated $35.9 million in adjusted EBITDA in the fourth quarter of fiscal 2022, compared to $13.7 million for the fourth quarter of fiscal 2021.
Segment Results
Agriculture Segment – Revenue for the fourth quarter of fiscal 2022 was $346.3 million, compared to $303.2 million in the fourth quarter last year. Pre-tax income and adjusted pre-tax income for the fourth quarter of fiscal 2022 was $17.7 million, and included a $5.1 million benefit earned through manufacturer incentives. This compared to a pre-tax income of $7.9 million and adjusted pre-tax income of $8.0 million in the fourth quarter last year.
Construction Segment – Revenue for the fourth quarter of fiscal 2022 was $87.9 million, compared to $88.9 million in the fourth quarter last year. While revenue was essentially flat versus the prior year period, same-store sales increased 7.2% primarily due to increased equipment demand, but was offset by the lost sales contributions from the Company’s Arizona stores following the January 2021 divestiture. Pre-tax income and adjusted pre-tax income for the fourth quarter of fiscal 2022 was $9.0 million, and included a $5.7 million gain associated with the sale of the Montana and Wyoming construction store locations. This compared to a pre-tax income of $0.2 million and adjusted pre-tax income of $0.6 million in the fourth quarter last year.
International Segment – Revenue for the fourth quarter of fiscal 2022 was $73.4 million, compared to $44.6 million in the fourth quarter last year. Pre-tax income for the fourth quarter of fiscal 2022 was $3.1 million, and included a $1.3 million benefit earned through manufacturer incentives. This compared to a pre-tax loss of $2.9 million in the fourth quarter last year. Adjusted pre-tax income for the fourth quarter of fiscal 2022 was $3.1 million, compared to an adjusted pre-tax loss of $2.7 million in the fourth quarter last year.
Fiscal 2022 Full Year Results
Revenue increased 21.3% to $1.7 billion for fiscal 2022. Net income for fiscal 2022 was $66.0 million, or $2.92 per diluted share, compared to $19.4 million, or $0.86 per diluted share, for the prior year. Adjusted net income for fiscal 2022 was $67.3 million, or $2.98 per diluted share, compared to an adjusted net income of $24.5 million, or $1.09 per diluted share, for the prior year. The Company generated adjusted EBITDA of $114.5 million in fiscal 2022, representing an increase of 75.1% compared to adjusted EBITDA of $65.4 million in fiscal 2021.
Balance Sheet and Cash Flow
Cash at the end of the fourth quarter of fiscal 2022 was $146.1 million. Inventories increased to $421.8 million as of January 31, 2022, compared to $418.5 million as of January 31, 2021. This inventory increase reflects a $16.9 million increase in parts inventory, a decrease in new equipment inventory of $10.9 million and a $3.3 million decrease in used equipment inventory. Outstanding floorplan payables were $135.4 million on $752.0 million total available floorplan lines of credit as of January 31, 2022, compared to $161.8 million outstanding floorplan payables as of January 31, 2021.
For the fiscal year ended January 31, 2022, the Company’s net cash provided by operating activities was $158.9 million, compared to $173.0 million for the fiscal year ended January 31, 2021.
Mark’s Machinery Acquisition
Today the Company announced that it entered into a definitive purchase agreement to acquire the assets of Mark’s Machinery, Inc. (“Mark’s Machinery”), which consists of two full-line Case IH agriculture dealerships located in Wagner and Yankton, SD. In the trailing twelve-month period ended December 31, 2021, Mark’s Machinery generated revenue of approximately $34 million. This all cash transaction is expected to close in early April 2022 and is expected to be accretive to earnings per diluted share.
Additional Management Commentary
Mr. Meyer concluded, “I am very proud of the progress made across all our business segments this year, but particularly in our Construction and International segments where we are now solidly profitable. We further optimized our construction equipment footprint in recent months and are very excited about the markets we are covering today. Our International business also made great strides to improve profitability and importantly grew the parts and service business at a double-digit rate versus the prior year. Together, the improvements made to these two segments over the past few years have enhanced our ability to drive sustainable profitability throughout the cycle.
Our business has carried significant momentum into fiscal 2023, but challenges around inflation and the supply chain remain in focus. While we are working together with our partners to mitigate these variables, they are nonetheless an obstacle and are considered within the modeling assumptions that we are introducing today. We believe the strong industry fundamentals and our team’s continuous improvement efforts have laid the foundation for another year of strong performance in fiscal 2023.”
Fiscal 2023 Modeling Assumptions
The following are the Company’s current expectations for fiscal 2023 modeling assumptions.
| Current Assumptions | |
| Segment Revenue | |
| Agriculture(1) | Up 22-27% |
| Construction(2) | Down 12-17% |
| International(3) | Down 8-13% |
| Diluted EPS(4) | $2.55 – $2.85 |
| (1) Includes the full year impact of the Jaycox acquisition, which closed in December 2021, and the Mark’s Machinery acquisition, which is anticipated to close in April 2022. | |
| (2) Includes the full year impact of the Montana and Wyoming divestiture in January 2022 and the North Dakota divestiture in March 2022. Adjusting full year fiscal 2022 net sales by approximately $73 million, representing the fiscal 2022 net sales of these divested stores, results in a same-store sales assumption of up approximately 8-13%. | |
| (3) Includes a reduction in revenue of approximately 75% from our Ukraine subsidiary compared to fiscal 2022. | |
| (4) Includes an estimated loss of approximately $0.25 per share for our Ukraine subsidiary. | |
Ukrainian Geopolitical Conflict
Mr. Meyer added, “The entire Titan Machinery organization is focused on the well-being of our employees and customers in Ukraine. Our primary concern is our employee’s safety as we are providing support where we can to help them through this difficult situation.”
On February 24, 2022, the ongoing Russia/Ukraine conflict significantly intensified and the Company is actively monitoring the evolving geopolitical situation between Ukraine and Russia and supporting its employees located in the region.
For the full year ended January 31, 2022, revenues and assets of Titan Machinery Ukraine, its wholly owned Ukrainian subsidiary, accounted for less than 5% of the Company’s total revenues and assets and less than 25% of revenues of our International segment. Recent in-country inventories and fixed assets (primarily vehicles) as well as customer receivables total about $28 million and represent the higher risk assets of this subsidiary. Given the unknown duration of the conflict, the Company currently assumes very little revenue contribution from its Ukraine operation and as a result is estimating approximately $0.25 per share of losses due to unabsorbed expenses in fiscal 2023, exclusive of any possible asset impairments that may arise.
Conference Call 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) 705-6003 from the U.S. International callers can dial (201) 493-6725. A telephone replay will be available approximately two hours after the call concludes and will be available through Thursday, April 7, 2022, by dialing (844) 512-2921 from the U.S., or (412) 317-6671 from international locations, and entering confirmation code 13726306.
A copy of the presentation that will accompany the prepared remarks from 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 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 measures. Generally, the non-GAAP measures include adjustments for items such as impairment charges, Ukraine remeasurement gains/losses and costs associated with our Enterprise Resource Planning (ERP) system transition. The 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 measures as presented herein 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 net income, diluted earnings per share, and income (loss) before income taxes (all GAAP financial measures) for the periods presented to adjusted net income, adjusted EBITDA, adjusted diluted earnings per share and adjusted income (loss) before income taxes (all non-GAAP financial measures) for the periods presented.
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. The network consists of US locations in Iowa, Minnesota, Nebraska, North Dakota, South Dakota, 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. Such statements are based upon the current beliefs and expectations of our management. Forward-looking statements made herein, which include statements regarding Agriculture, Construction, and International segment initiatives and improvements, segment revenue realization, growth and profitability expectations, in particular the performance of our Ukrainian subsidiary within our International segment, the timing for the closing of the Mark’s Machinery acquisition, inventory expectations, leverage expectations, agricultural and construction equipment industry conditions and trends, and modeling assumptions and expected results of operations for the fiscal year ending January 31, 2023, involve known and unknown risks and uncertainties that may cause Titan Machinery’s actual results in current or future periods to differ materially from the forecasted assumptions and expected results. The Company’s risks and uncertainties include, among other things, 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, a substantial dependence on a single distributor, 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 and risks in conducting international operations, foreign currency risks, governmental agriculture policies, seasonal fluctuations, the ability of the Company to reduce 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 risk factors may arise. It is not possible for management to predict all such risk factors, nor to assess the impact of all such risk factors on Titan Machinery’s business or the extent to which any individual risk factor, or combination of factors, 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 factors or to publicly announce results of revisions to any of the forward-looking statements contained herein to reflect future events or developments.
Investor Relations Contact:
ICR, Inc.
Jeff Sonnek, jeff.sonnek@icrinc.com
Managing Director
646-277-1263
| TITAN MACHINERY INC. | ||||||
| Consolidated Condensed Balance Sheets | ||||||
| (in thousands) | ||||||
| (Unaudited) | ||||||
| January 31, 2022 | January 31, 2021 | |||||
| Assets | ||||||
| Current Assets | ||||||
| Cash | $ | 146,149 | $ | 78,990 | ||
| Receivables, net of allowance for expected credit losses | 94,287 | 69,109 | ||||
| Inventories | 421,758 | 418,458 | ||||
| Prepaid expenses and other | 28,135 | 13,677 | ||||
| Total current assets | 690,329 | 580,234 | ||||
| Noncurrent Assets | ||||||
| Property and equipment, net of accumulated depreciation | 178,243 | 147,165 | ||||
| Operating lease assets | 56,150 | 74,445 | ||||
| Deferred income taxes | 1,328 | 3,637 | ||||
| Goodwill | 8,952 | 1,433 | ||||
| Intangible assets, net of accumulated amortization | 10,624 | 7,785 | ||||
| Other | 1,041 | 1,090 | ||||
| Total noncurrent assets | 256,338 | 235,555 | ||||
| Total Assets | $ | 946,667 | $ | 815,789 | ||
| Liabilities and Stockholders’ Equity | ||||||
| Current Liabilities | ||||||
| Accounts payable | $ | 25,644 | $ | 20,045 | ||
| Floorplan payable | 135,415 | 161,835 | ||||
| Current maturities of long-term debt | 5,876 | 4,591 | ||||
| Current maturities of operating leases | 9,601 | 11,772 | ||||
| Deferred revenue | 134,146 | 59,418 | ||||
| Accrued expenses and other | 59,339 | 48,791 | ||||
| Income taxes payable | 4,700 | 11,048 | ||||
| Total current liabilities | 374,721 | 317,500 | ||||
| Long-Term Liabilities | ||||||
| Long-term debt, less current maturities | 74,772 | 44,906 | ||||
| Operating lease liabilities | 55,595 | 73,567 | ||||
| Deferred income taxes | 2,006 | — | ||||
| Other long-term liabilities | 4,374 | 8,535 | ||||
| Total long-term liabilities | 136,747 | 127,008 | ||||
| Stockholders’ Equity | ||||||
| Common stock | — | — | ||||
| Additional paid-in-capital | 254,455 | 252,913 | ||||
| Retained earnings | 182,916 | 116,869 | ||||
| Accumulated other comprehensive income (loss) | (2,172 | ) | 1,499 | |||
| Total stockholders’ equity | 435,199 | 371,281 | ||||
| Total Liabilities and Stockholders’ Equity | $ | 946,667 | $ | 815,789 | ||
| TITAN MACHINERY INC. | |||||||||||||||
| Consolidated Statements of Operations | |||||||||||||||
| (in thousands, except per share data) | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended January 31, | Twelve Months Ended January 31, | ||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||
| Revenue | |||||||||||||||
| Equipment | $ | 413,156 | $ | 354,011 | $ | 1,291,684 | $ | 1,016,071 | |||||||
| Parts | 58,452 | 49,830 | 266,916 | 244,676 | |||||||||||
| Service | 26,236 | 22,947 | 115,641 | 107,229 | |||||||||||
| Rental and other | 9,752 | 9,890 | 37,665 | 43,246 | |||||||||||
| Total Revenue | 507,596 | 436,678 | 1,711,906 | 1,411,222 | |||||||||||
| Cost of Revenue | |||||||||||||||
| Equipment | 357,621 | 318,122 | 1,130,205 | 911,170 | |||||||||||
| Parts | 40,141 | 35,668 | 186,324 | 171,873 | |||||||||||
| Service | 9,457 | 8,429 | 38,771 | 36,692 | |||||||||||
| Rental and other | 6,129 | 6,745 | 23,882 | 30,125 | |||||||||||
| Total Cost of Revenue | 413,348 | 368,964 | 1,379,182 | 1,149,860 | |||||||||||
| Gross Profit | 94,248 | 67,714 | 332,724 | 261,362 | |||||||||||
| Operating Expenses | 64,584 | 60,523 | 241,044 | 220,774 | |||||||||||
| Impairment of Goodwill | — | — | — | 1,453 | |||||||||||
| Impairment of Intangible and Long-Lived Assets | — | 409 | 1,498 | 1,727 | |||||||||||
| Income (Loss) from Operations | 29,664 | 6,782 | 90,182 | 37,408 | |||||||||||
| Other Income (Expense) | |||||||||||||||
| Interest and other income | 495 | 194 | 2,431 | 527 | |||||||||||
| Floorplan interest expense | (148 | ) | (528 | ) | (1,175 | ) | (3,339 | ) | |||||||
| Other interest expense | (1,244 | ) | (959 | ) | (4,537 | ) | (3,843 | ) | |||||||
| Income Before Income Taxes | 28,767 | 5,489 | 86,901 | 30,753 | |||||||||||
| Provision for Income Taxes | 6,332 | 4,707 | 20,854 | 11,397 | |||||||||||
| Net Income | 22,435 | 782 | 66,047 | 19,356 | |||||||||||
| Diluted Earnings per Share | $ | 0.99 | $ | 0.03 | $ | 2.92 | $ | 0.86 | |||||||
| Diluted Weighted Average Common Shares | 22,288 | 22,143 | 22,248 | 22,104 | |||||||||||
| TITAN MACHINERY INC. | |||||||
| Consolidated Condensed Statements of Cash Flows | |||||||
| (in thousands) | |||||||
| (Unaudited) | |||||||
| Year Ended January 31, | |||||||
| 2022 | 2021 | ||||||
| Operating Activities | |||||||
| Net income | $ | 66,047 | $ | 19,356 | |||
| Adjustments to reconcile net income to net cash provided by operating activities | |||||||
| Depreciation and amortization | 22,139 | 23,701 | |||||
| Impairment | 1,498 | 3,180 | |||||
| Other, net | 13,155 | 9,313 | |||||
| Changes in assets and liabilities | |||||||
| Inventories | 5,799 | 199,245 | |||||
| Manufacturer floorplan payable | 14,233 | (110,084 | ) | ||||
| Other working capital | 36,045 | 28,285 | |||||
| Net Cash Provided by Operating Activities | 158,916 | 172,996 | |||||
| Investing Activities | |||||||
| Property and equipment purchases | (37,627 | ) | (20,089 | ) | |||
| Proceeds from sale of property and equipment | 16,046 | 6,592 | |||||
| Acquisition consideration, net of cash acquired | (33,643 | ) | (6,790 | ) | |||
| Other, net | 26 | (10 | ) | ||||
| Net Cash Used for Investing Activities | (55,198 | ) | (20,297 | ) | |||
| Financing Activities | |||||||
| Net change in non-manufacturer floorplan payable | (35,443 | ) | (106,414 | ) | |||
| Net proceeds from (payments on) long-term debt | 1,136 | (10,616 | ) | ||||
| Other, net | (1,028 | ) | (909 | ) | |||
| Net Cash Provided by Used for Financing Activities | (35,335 | ) | (117,939 | ) | |||
| Effect of Exchange Rate Changes on Cash | (1,224 | ) | 509 | ||||
| Net Change in Cash | 67,159 | 35,269 | |||||
| Cash at Beginning of Period | 78,990 | 43,721 | |||||
| Cash at End of Period | $ | 146,149 | $ | 78,990 | |||
| TITAN MACHINERY INC. | |||||||||||||||||||||
| Segment Results | |||||||||||||||||||||
| (in thousands) | |||||||||||||||||||||
| (Unaudited) | |||||||||||||||||||||
| Three Months Ended January 31, | Twelve Months Ended January 31, | ||||||||||||||||||||
| 2022 | 2021 | Change | 2022 | 2021 | Change | ||||||||||||||||
| Revenue | |||||||||||||||||||||
| Agriculture | $ | 346,330 | $ | 303,161 | 14.2 | % | $ | 1,076,751 | $ | 886,485 | 21.5 | % | |||||||||
| Construction | 87,879 | 88,883 | (1.1) | % | 317,164 | 305,745 | 3.7 | % | |||||||||||||
| International | 73,387 | 44,634 | 64.4 | % | 317,991 | 218,992 | 45.2 | % | |||||||||||||
| Total | $ | 507,596 | $ | 436,678 | 16.2 | % | $ | 1,711,906 | $ | 1,411,222 | 21.3 | % | |||||||||
| Income (Loss) Before Income Taxes | |||||||||||||||||||||
| Agriculture | $ | 17,657 | $ | 7,933 | 122.6 | % | $ | 60,567 | $ | 34,422 | 76.0 | % | |||||||||
| Construction | 9,026 | 236 | n/m | 15,543 | 186 | n/m | |||||||||||||||
| International | 3,054 | (2,890 | ) | n/m | 12,552 | (6,025 | ) | n/m | |||||||||||||
| Segment income before income taxes | 29,737 | 5,279 | n/m | 88,662 | 28,583 | 210.2 | % | ||||||||||||||
| Shared Resources | (970 | ) | 210 | n/m | (1,761 | ) | 2,170 | n/m | |||||||||||||
| Total | $ | 28,767 | $ | 5,489 | n/m | $ | 86,901 | $ | 30,753 | 182.6 | % | ||||||||||
| TITAN MACHINERY INC. | ||||||||||||||
| Non-GAAP Reconciliations | ||||||||||||||
| (in thousands, except per share data) | ||||||||||||||
| (Unaudited) | ||||||||||||||
| Three Months Ended January 31, | Twelve Months Ended January 31, | |||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||
| Adjusted Net Income | ||||||||||||||
| Net Income | $ | 22,435 | $ | 782 | $ | 66,047 | $ | 19,356 | ||||||
| Adjustments | ||||||||||||||
| ERP transition costs | — | 740 | — | 2,990 | ||||||||||
| Impairment charges | — | 409 | 1,498 | 3,180 | ||||||||||
| Ukraine remeasurement (gain) / loss | 34 | 201 | (263 | ) | 1,174 | |||||||||
| Total Pre-Tax Adjustments | 34 | 1,350 | 1,235 | 7,344 | ||||||||||
| Less: Tax Effect of Adjustments (1) | — | 183 | — | 2,227 | ||||||||||
| Total Adjustments | 34 | 1,167 | 1,235 | 5,117 | ||||||||||
| Adjusted Net Income | $ | 22,469 | $ | 1,949 | $ | 67,282 | $ | 24,473 | ||||||
| Adjusted Diluted EPS | ||||||||||||||
| Diluted EPS | $ | 0.99 | $ | 0.03 | $ | 2.92 | $ | 0.86 | ||||||
| Adjustments (2) | ||||||||||||||
| ERP transition costs | — | 0.03 | — | 0.13 | ||||||||||
| Impairment charges | — | 0.02 | 0.07 | 0.14 | ||||||||||
| Ukraine remeasurement (gain) / loss | — | 0.01 | (0.01 | ) | 0.05 | |||||||||
| Total Pre-Tax Adjustments | — | 0.06 | 0.06 | 0.32 | ||||||||||
| Less: Tax Effect of Adjustments (1) | — | — | — | 0.09 | ||||||||||
| Total Adjustments | — | 0.06 | 0.06 | 0.23 | ||||||||||
| Adjusted Diluted EPS | $ | 0.99 | $ | 0.09 | $ | 2.98 | $ | 1.09 | ||||||
| Adjusted Income Before Income Taxes | ||||||||||||||
| Income (Loss) Before Income Taxes | $ | 28,767 | $ | 5,489 | $ | 86,901 | $ | 30,753 | ||||||
| Adjustments | ||||||||||||||
| ERP transition costs | — | 740 | — | 2,990 | ||||||||||
| Impairment charges | — | 409 | 1,498 | 3,180 | ||||||||||
| Ukraine remeasurement (gain) / loss | 34 | 201 | (263 | ) | 1,174 | |||||||||
| Total Adjustments | 34 | 1,350 | 1,235 | 7,344 | ||||||||||
| Adjusted Income Before Income Taxes | $ | 28,801 | $ | 6,839 | $ | 88,136 | $ | 38,097 | ||||||
| Adjusted Income Before Income Taxes – Agriculture | ||||||||||||||
| Income (Loss) Before Income Taxes | $ | 17,657 | $ | 7,933 | $ | 60,567 | $ | 34,422 | ||||||
| Impairment charges | — | 28 | — | 272 | ||||||||||
| Adjusted Income Before Income Taxes | $ | 17,657 | $ | 7,961 | $ | 60,567 | $ | 34,694 | ||||||
| Adjusted Income (Loss) Before Income Taxes – Construction | ||||||||||||||
| Income (Loss) Before Income Taxes | $ | 9,026 | $ | 236 | $ | 15,543 | $ | 186 | ||||||
| Impairment charges | — | 381 | — | 597 | ||||||||||
| Adjusted Income (Loss) Before Income Taxes | $ | 9,026 | $ | 617 | $ | 15,543 | $ | 783 | ||||||
| Adjusted Loss Before Income Taxes – International | ||||||||||||||
| Income (Loss) Before Income Taxes | $ | 3,054 | $ | (2,890 | ) | $ | 12,553 | $ | (6,025 | ) | ||||
| Adjustments | ||||||||||||||
| Impairment charges | — | — | 1,498 | 2,311 | ||||||||||
| Ukraine remeasurement (gain) / loss | 34 | 201 | (263 | ) | 1,174 | |||||||||
| Total Adjustments | 34 | 201 | 1,235 | 3,485 | ||||||||||
| Adjusted Loss Before Income Taxes | $ | 3,088 | $ | (2,689 | ) | $ | 13,788 | $ | (2,540 | ) | ||||
| Adjusted EBITDA | ||||||||||||||
| Net Income | $ | 22,435 | $ | 782 | $ | 66,047 | $ | 19,356 | ||||||
| Adjustments | ||||||||||||||
| Interest expense, net of interest income | 1,267 | 884 | 4,208 | 3,574 | ||||||||||
| Provision for income taxes | 6,332 | 4,707 | 20,854 | 11,397 | ||||||||||
| Depreciation and amortization | 5,803 | 5,970 | 22,139 | 23,701 | ||||||||||
| EBITDA | 35,837 | 12,343 | 113,248 | 58,028 | ||||||||||
| Adjustments | ||||||||||||||
| ERP transition costs | — | 740 | — | 2,990 | ||||||||||
| Impairment charges | — | 409 | 1,498 | 3,180 | ||||||||||
| Ukraine remeasurement (gain) / loss | 34 | 201 | (263 | ) | 1,174 | |||||||||
| Total Adjustments | 34 | 1,350 | 1,235 | 7,344 | ||||||||||
| Adjusted EBITDA | $ | 35,871 | $ | 13,693 | $ | 114,483 | $ | 65,372 | ||||||
| (1) The tax effect of U.S. related adjustments was calculated using a 26% tax rate, determined based on a 21% federal statutory rate and a 5% blended state income tax rate. Included in the tax effect of the adjustments is the tax impact of foreign currency changes in Ukraine of ($0.1 million) for the three months ended January 31, 2021 and $1.2 million for the fiscal year ended January 31, 2021. | ||||||||||||||
| (2) Adjustments are net of amounts allocated to participating securities where applicable. | ||||||||||||||
