Titan Machinery Inc(NASDAQ:TITN)

Titan Machinery Inc. owns and operates a network of full-service agricultural and construction equipment stores in the United States and Europe. It operates through three segments: Agriculture, Construction, and International. The company sells new and used equipment, including agricultural and cons...
Website: http://www.titanmachinery.com
Founded: 1980
Full Time Employees: 1,612
Sector: Industrials
Industry: Industrial Distribution
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
equipment | 364,654,000 | 501,521,000 | 459,912,000 | 376,262,000 | 436,840,000 | 621,829,000 | 495,147,000 | 465,233,000 | 468,089,000 | 714,044,000 | 521,775,000 | 480,122,000 | 429,376,000 | 470,980,000 | 508,996,000 | 375,216,000 | 356,366,000 | 413,156,000 | 329,814,000 | 272,733,000 | 275,980,000 | 354,011,000 | 240,901,000 | 202,654,000 | 218,505,000 | 262,826,000 | 245,986,000 | 214,435,000 | 193,956,000 | 318,355,000 | 241,198,000 | 192,721,000 | 156,904,000 | 252,609,000 | 215,956,000 | 167,881,000 | 167,915,000 | 226,946,000 | 212,194,000 | 173,301,000 | 184,874,000 | 243,780,000 | 215,692,000 | 221,016,000 | 244,983,000 | 389,581,000 | 343,482,000 | 320,087,000 | 345,045,000 | 587,853,000 | 441,752,000 | 358,388,000 | 334,745,000 | 456,168,000 | 306,170,000 | 322,528,000 | 312,304,000 | 225,283,000 | 249,229,000 | 241,096,000 | 153,131,000 | 150,360,000 | 173,367,000 | 141,142,000 | 124,865,000 | 167,950,651 | 97,840,658 | 120,913,483 | 56,463,559.25 | 103,371,870 |
parts | 103,753,000 | 91,068,000 | 122,342,000 | 109,222,000 | 105,629,000 | 89,339,000 | 121,086,000 | 109,805,000 | 108,226,000 | 90,764,000 | 114,962,000 | 108,510,000 | 96,606,000 | 72,222,000 | 108,719,000 | 77,693,000 | 68,562,000 | 58,452,000 | 80,521,000 | 65,317,000 | 62,626,000 | 49,830,000 | 76,778,000 | 61,454,000 | 56,614,000 | 52,289,000 | 70,788,000 | 59,202,000 | 51,938,000 | 29,145,000 | 70,118,000 | 59,998,000 | 51,535,000 | 45,512,000 | 64,729,000 | 55,580,000 | 56,583,000 | 48,713,000 | 69,261,000 | 58,336,000 | 57,509,000 | 47,948,000 | 73,838,000 | 62,081,000 | 61,520,000 | 50,665,000 | 80,692,000 | 70,526,000 | 68,379,000 | 61,377,000 | 80,903,000 | 70,633,000 | 62,837,000 | 72,101,000 | 57,895,000 | 58,844,000 | 64,468,000 | 49,292,000 | 41,910,000 | 42,028,000 | 33,947,000 | 35,063,000 | 32,961,000 | 32,454,000 | 26,398,000 | 29,794,106 | 23,612,450 | 21,504,016 | 11,390,088.5 | 18,384,291 |
service | 43,768,000 | 36,149,000 | 48,944,000 | 48,800,000 | 44,017,000 | 36,639,000 | 51,122,000 | 47,268,000 | 45,079,000 | 35,137,000 | 44,767,000 | 42,478,000 | 34,933,000 | 27,956,000 | 38,960,000 | 33,365,000 | 29,523,000 | 26,236,000 | 32,026,000 | 29,676,000 | 27,702,000 | 22,947,000 | 30,696,000 | 27,986,000 | 25,600,000 | 21,950,000 | 27,553,000 | 26,832,000 | 22,831,000 | -5,347,000 | 33,560,000 | 31,271,000 | 27,356,000 | 26,511,000 | 31,532,000 | 30,509,000 | 28,766,000 | 28,011,000 | 33,777,000 | 31,296,000 | 30,992,000 | 27,597,000 | 34,116,000 | 32,842,000 | 32,902,000 | 29,415,000 | 42,410,000 | 38,447,000 | 37,084,000 | 36,566,000 | 40,646,000 | 39,872,000 | 31,998,000 | 33,365,000 | 30,466,000 | 29,752,000 | 29,843,000 | 25,395,000 | 20,964,000 | 20,832,000 | 17,502,000 | 16,551,000 | 15,854,000 | 15,640,000 | 12,542,000 | 12,893,719 | 10,787,741 | 8,944,228 | 5,234,587.75 | 7,897,554 |
rental and other | 10,206,000 | 13,096,000 | 13,312,000 | 12,142,000 | 7,850,000 | 12,115,000 | 12,469,000 | 11,368,000 | 7,309,000 | 12,188,000 | 12,611,000 | 11,458,000 | 8,716,000 | 11,825,000 | 12,098,000 | 10,269,000 | 6,556,000 | 9,751,000 | 11,614,000 | 9,904,000 | 6,398,000 | 9,889,000 | 12,497,000 | 11,371,000 | 9,489,000 | 13,899,000 | 16,609,000 | 14,512,000 | 9,567,000 | 10,133,000 | 18,773,000 | 15,901,000 | 9,883,000 | 14,976,000 | 18,124,000 | 14,901,000 | 10,854,000 | 13,951,000 | 17,034,000 | 15,400,000 | 11,485,000 | 16,149,000 | 21,329,000 | 18,251,000 | 13,791,000 | 20,991,000 | 26,557,000 | 21,930,000 | 14,955,000 | 22,835,000 | 24,660,000 | 19,287,000 | 12,094,000 | 20,478,000 | 15,540,000 | 10,599,000 | 16,345,000 | 10,879,000 | ||||||||||||
total revenue | 522,381,000 | 641,834,000 | 644,510,000 | 546,426,000 | 594,336,000 | 759,922,000 | 679,824,000 | 633,674,000 | 628,703,000 | 852,133,000 | 694,115,000 | 642,568,000 | 569,631,000 | 582,983,000 | 668,773,000 | 496,543,000 | 461,007,000 | 507,595,000 | 453,975,000 | 377,630,000 | 372,706,000 | 436,677,000 | 360,872,000 | 303,465,000 | 310,208,000 | 350,964,000 | 360,936,000 | 314,981,000 | 278,292,000 | 352,286,000 | 363,649,000 | 299,891,000 | 245,678,000 | 339,608,000 | 330,341,000 | 268,871,000 | 264,118,000 | 317,621,000 | 332,266,000 | 278,333,000 | 284,860,000 | 335,474,000 | 344,975,000 | 334,190,000 | 353,196,000 | 490,652,000 | 493,141,000 | 450,990,000 | 465,463,000 | 708,631,000 | 587,961,000 | 488,180,000 | 441,674,000 | 582,112,000 | 410,071,000 | 421,723,000 | 422,960,000 | 310,849,000 | 318,165,000 | 311,307,000 | 209,666,000 | 205,457,000 | 227,018,000 | 193,192,000 | 166,301,000 | 213,960,167 | 134,905,496 | 152,581,912 | 74,452,466.5 | 132,171,288 |
cost of revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cost of revenue | 433,098,000 | 554,875,000 | 533,494,000 | 452,780,000 | 503,401,000 | 708,918,000 | 569,330,000 | 521,295,000 | 506,948,000 | 711,097,000 | 555,774,000 | 509,169,000 | 451,051,000 | 474,117,000 | 529,193,000 | 393,844,000 | 372,313,000 | 413,346,000 | 361,495,000 | 302,612,000 | 301,728,000 | 368,965,000 | 288,321,000 | 240,777,000 | 251,798,000 | 289,846,000 | 289,162,000 | 250,954,000 | 224,392,000 | 296,699,000 | 294,107,000 | 240,990,000 | 198,120,000 | 287,511,000 | 268,864,000 | 216,064,000 | 215,199,000 | 268,799,000 | 273,840,000 | 225,400,000 | 231,312,000 | 319,205,000 | 277,834,000 | 272,121,000 | 292,761,000 | 422,551,000 | 408,450,000 | 371,337,000 | 389,524,000 | 611,653,000 | 494,355,000 | 404,638,000 | 367,726,000 | 488,053,000 | 339,707,000 | 351,314,000 | 348,963,000 | 254,998,000 | 265,362,000 | 263,329,000 | 173,618,000 | 171,014,000 | 187,435,000 | 157,184,000 | 137,785,000 | 176,614,011 | 109,476,695 | 127,982,562 | 62,316,225.75 | 111,787,152 |
gross profit | 89,283,000 | 86,959,000 | 111,016,000 | 93,646,000 | 90,935,000 | 51,004,000 | 110,494,000 | 112,379,000 | 121,755,000 | 141,036,000 | 138,341,000 | 133,399,000 | 118,580,000 | 108,866,000 | 139,580,000 | 102,699,000 | 88,694,000 | 94,249,000 | 92,480,000 | 75,018,000 | 70,978,000 | 67,712,000 | 72,551,000 | 62,688,000 | 58,410,000 | 61,118,000 | 71,774,000 | 64,027,000 | 53,900,000 | 55,587,000 | 69,542,000 | 58,901,000 | 47,558,000 | 52,097,000 | 61,477,000 | 52,807,000 | 48,919,000 | 48,822,000 | 58,426,000 | 52,933,000 | 53,548,000 | 16,269,000 | 67,141,000 | 62,069,000 | 60,435,000 | 68,101,000 | 84,691,000 | 79,653,000 | 75,939,000 | 96,978,000 | 93,606,000 | 83,542,000 | 73,948,000 | 94,059,000 | 70,364,000 | 70,409,000 | 73,997,000 | 55,851,000 | 52,803,000 | 47,978,000 | 36,048,000 | 34,443,000 | 39,583,000 | 36,008,000 | 28,516,000 | 37,346,156 | 25,428,801 | 24,599,350 | 12,136,240.75 | 20,384,136 |
yoy | -1.82% | 70.49% | 0.47% | -16.67% | -25.31% | -63.84% | -20.13% | -15.76% | 2.68% | 29.55% | -0.89% | 29.89% | 33.70% | 15.51% | 50.93% | 36.90% | 24.96% | 39.19% | 27.47% | 19.67% | 21.52% | 10.79% | 1.08% | -2.09% | 8.37% | 9.95% | 3.21% | 8.70% | 13.34% | 6.70% | 13.12% | 11.54% | -2.78% | 6.71% | 5.22% | -0.24% | -8.64% | 200.09% | -12.98% | -14.72% | -11.40% | -76.11% | -20.72% | -22.08% | -20.42% | -29.78% | -9.52% | -4.66% | 2.69% | 3.10% | 33.03% | 18.65% | -0.07% | 68.41% | 33.26% | 46.75% | 105.27% | 62.15% | 33.40% | 33.24% | 26.41% | -7.77% | 55.66% | 46.38% | 134.97% | 83.21% | ||||
qoq | 2.67% | -21.67% | 18.55% | 2.98% | 78.29% | -53.84% | -1.68% | -7.70% | -13.67% | 1.95% | 3.70% | 12.50% | 8.92% | -22.00% | 35.91% | 15.79% | -5.89% | 1.91% | 23.28% | 5.69% | 4.82% | -6.67% | 15.73% | 7.32% | -4.43% | -14.85% | 12.10% | 18.79% | -3.03% | -20.07% | 18.07% | 23.85% | -8.71% | -15.26% | 16.42% | 7.95% | 0.20% | -16.44% | 10.38% | -1.15% | 229.14% | -75.77% | 8.17% | 2.70% | -11.26% | -19.59% | 6.32% | 4.89% | -21.69% | 3.60% | 12.05% | 12.97% | -21.38% | 33.67% | -0.06% | -4.85% | 32.49% | 5.77% | 10.06% | 33.09% | 4.66% | -12.99% | 9.93% | 26.27% | -23.64% | 46.87% | 3.37% | 102.69% | -40.46% | |
gross margin % | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
operating expenses | 94,382,000 | 95,698,000 | 100,474,000 | 92,661,000 | 96,404,000 | 96,693,000 | 98,773,000 | 95,156,000 | 99,158,000 | 100,327,000 | 92,115,000 | 88,751,000 | 81,315,000 | 83,675,000 | 84,861,000 | 68,828,000 | 64,152,000 | 64,584,000 | 62,943,000 | 57,074,000 | 56,442,000 | 60,522,000 | 54,115,000 | 53,079,000 | 53,058,000 | 60,128,000 | 58,184,000 | 54,855,000 | 52,555,000 | 53,872,000 | 53,306,000 | 47,633,000 | 46,727,000 | 50,319,000 | 50,374,000 | 50,523,000 | 51,987,000 | 52,240,000 | 53,143,000 | 51,487,000 | 54,502,000 | 54,545,000 | 53,484,000 | 55,385,000 | 57,110,000 | 64,865,000 | 69,459,000 | 67,795,000 | 71,152,000 | 77,119,000 | 75,005,000 | 70,145,000 | 68,933,000 | 63,950,000 | 56,507,000 | 54,856,000 | 50,060,000 | 44,060,000 | 39,436,000 | 32,849,000 | 29,212,000 | 29,796,000 | 27,792,000 | 26,662,000 | 24,705,000 | 23,153,447 | 19,470,026 | 18,181,942 | 8,958,210.5 | 14,380,458 |
impairment of intangible and long-lived assets | 502,000 | 1,464,000 | 238,000 | 323,000 | 266,000 | 105,000 | 264,000 | 942,000 | 1,498,000 | 409,000 | 1,102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | -5,601,000 | -11,944,000 | 10,304,000 | 662,000 | -5,735,000 | -45,794,000 | 11,457,000 | 15,750,000 | 22,597,000 | 40,709,000 | 46,226,000 | 44,648,000 | 37,265,000 | 25,191,000 | 54,719,000 | 33,871,000 | 24,542,000 | 29,665,000 | 29,537,000 | 16,446,000 | 14,536,000 | 6,781,000 | 15,881,000 | 9,609,000 | 5,136,000 | -2,588,000 | 13,539,000 | 9,172,000 | 1,210,000 | 18,000 | 16,083,000 | 10,547,000 | 831,000 | 1,086,000 | 8,516,000 | -3,265,000 | -5,412,000 | -7,601,000 | 5,008,000 | 1,422,000 | -1,201,000 | -45,257,000 | 13,635,000 | 6,788,000 | 1,724,000 | -28,202,000 | 15,232,000 | 11,707,000 | 1,986,000 | 9,862,000 | 18,601,000 | 13,397,000 | 5,015,000 | 30,109,000 | 13,857,000 | 15,553,000 | 23,937,000 | 11,791,000 | 13,367,000 | 15,129,000 | 6,836,000 | 4,647,000 | 11,791,000 | 9,346,000 | 3,811,000 | 14,192,709 | 5,958,775 | 6,417,408 | 3,178,030.25 | 6,003,678 |
yoy | -2.34% | -73.92% | -10.06% | -95.80% | -125.38% | -212.49% | -75.22% | -64.72% | -39.36% | 61.60% | -15.52% | 31.82% | 51.84% | -15.08% | 85.26% | 105.95% | 68.84% | 337.47% | 85.99% | 71.15% | 183.02% | -362.02% | 17.30% | 4.76% | 324.46% | -14477.78% | -15.82% | -13.04% | 45.61% | -98.34% | 88.86% | -423.03% | -115.35% | -114.29% | 70.05% | -329.61% | 350.62% | -83.20% | -63.27% | -79.05% | -169.66% | 60.47% | -10.48% | -42.02% | -13.19% | -385.97% | -18.11% | -12.61% | -60.40% | -67.25% | 34.24% | -13.86% | -79.05% | 155.36% | 3.67% | 2.80% | 250.16% | 153.73% | 13.37% | 61.88% | 79.38% | -67.26% | 97.88% | 45.64% | 19.92% | 136.40% | ||||
qoq | -53.11% | -215.92% | 1456.50% | -111.54% | -87.48% | -499.70% | -27.26% | -30.30% | -44.49% | -11.93% | 3.53% | 19.81% | 47.93% | -53.96% | 61.55% | 38.01% | -17.27% | 0.43% | 79.60% | 13.14% | 114.36% | -57.30% | 65.27% | 87.09% | -298.45% | -119.12% | 47.61% | 658.02% | 6622.22% | -99.89% | 52.49% | 1169.19% | -23.48% | -87.25% | -360.83% | -39.67% | -28.80% | -251.78% | 252.18% | -218.40% | -97.35% | -431.92% | 100.87% | 293.74% | -106.11% | -285.15% | 30.11% | 489.48% | -79.86% | -46.98% | 38.84% | 167.14% | -83.34% | 117.28% | -10.90% | -35.03% | 103.01% | -11.79% | -11.65% | 121.31% | 47.11% | -60.59% | 26.16% | 145.24% | -73.15% | 138.18% | -7.15% | 101.93% | -47.07% | |
operating margin % | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | -Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
other income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 1,302,000 | -1,202,000 | 3,442,000 | 2,638,000 | -488,000 | 61,000 | 3,097,000 | -7,048,000 | -288,000 | 2,171,000 | -235,000 | 641,000 | 720,000 | 693,000 | 1,804,000 | 873,000 | 492,000 | 496,000 | 616,000 | 654,000 | 665,000 | 194,000 | -360,000 | 562,000 | 130,000 | 337,000 | 597,000 | 258,000 | 119,000 | 488,000 | 307,000 | 267,000 | 285,000 | 207,000 | 34,000 | 173,000 | 180,000 | 140,000 | 211,000 | 496,656 | 450,404 | 310,374 | 51,116 | 119,830 | ||||||||||||||||||||||||||
floorplan interest expense | -3,553,000 | -4,588,000 | -6,183,000 | -6,812,000 | -6,526,000 | -8,435,000 | -9,993,000 | -9,218,000 | -7,064,000 | -6,028,000 | -4,045,000 | -2,457,000 | -1,272,000 | -788,000 | -588,000 | -245,000 | -254,000 | -148,000 | -259,000 | -350,000 | -418,000 | -528,000 | -757,000 | -901,000 | -1,152,000 | -1,630,000 | -1,448,000 | -1,399,000 | -877,000 | -1,182,000 | -1,856,000 | -1,727,000 | -1,350,000 | -1,433,000 | -1,900,000 | -2,163,000 | -2,656,000 | -2,717,000 | -3,294,000 | -3,806,000 | -3,743,000 | -4,389,000 | -4,602,000 | -4,744,000 | -4,599,000 | -5,132,000 | -5,444,000 | -5,308,000 | -4,593,000 | |||||||||||||||||||||
other interest expense | -4,623,000 | -4,963,000 | -4,755,000 | -4,724,000 | -4,533,000 | -4,626,000 | -4,286,000 | -3,734,000 | -2,459,000 | -3,295,000 | -1,494,000 | -1,241,000 | -1,274,000 | -1,267,000 | -1,257,000 | -1,349,000 | -1,196,000 | -1,245,000 | -1,071,000 | -1,118,000 | -1,104,000 | -959,000 | -940,000 | -978,000 | -966,000 | -890,000 | -955,000 | -966,000 | -1,642,000 | -1,623,000 | -1,617,000 | -2,490,000 | -2,031,000 | -2,153,000 | -2,110,000 | -2,464,000 | -2,120,000 | -2,375,000 | -2,160,000 | -2,777,000 | -993,000 | -3,061,000 | -4,041,000 | -3,360,000 | -3,827,000 | -3,728,000 | -3,586,000 | -3,559,000 | -3,441,000 | |||||||||||||||||||||
income before income taxes | -12,475,000 | -22,697,000 | 2,808,000 | -8,236,000 | -17,282,000 | -58,794,000 | 275,000 | -4,250,000 | 12,786,000 | 33,557,000 | 40,452,000 | 41,591,000 | 35,439,000 | 23,829,000 | 54,678,000 | 33,150,000 | 23,584,000 | 28,768,000 | 28,823,000 | 15,632,000 | 13,679,000 | 5,488,000 | 13,824,000 | 8,292,000 | 3,148,000 | -4,669,000 | 12,409,000 | 7,427,000 | -515,000 | -2,242,000 | 12,770,000 | 7,792,000 | -2,165,000 | -2,705,000 | 4,886,000 | -7,210,000 | -9,410,000 | -12,420,000 | 56,000 | -4,549,000 | -5,800,000 | -52,620,000 | 5,714,000 | -479,000 | -8,826,000 | -37,239,000 | 5,713,000 | 1,812,000 | -6,272,000 | 2,801,000 | 10,069,000 | 6,556,000 | 23,777,000 | 8,782,000 | 12,350,000 | 21,336,000 | 10,383,000 | 12,215,000 | 12,804,000 | 4,601,000 | 2,642,000 | 9,719,000 | 8,226,000 | 3,028,000 | 13,859,901 | 5,601,491 | 5,693,127 | 2,038,951.75 | 4,459,347 | |
provision for income taxes | 141,000 | 13,471,000 | 1,610,000 | -2,236,000 | -4,078,000 | -15,033,000 | -1,438,000 | 54,000 | 3,345,000 | 9,595,000 | 10,259,000 | 10,270,000 | 8,474,000 | 8,191,000 | 6,044,000 | 6,333,000 | 7,007,000 | 4,383,000 | 3,132,000 | 4,706,000 | 3,912,000 | 1,892,000 | 886,000 | -5,342,000 | 4,195,000 | 1,916,000 | -83,000 | 1,994,000 | 2,612,000 | -750,000 | 2,502,000 | -999,250 | -208,000 | -1,847,000 | -1,942,000 | -17,628,000 | 2,231,000 | -649,000 | -669,000 | -3,400,000 | -2,587,000 | |||||||||||||||||||||||||||||
net income | -12,616,000 | -36,168,000 | 1,198,000 | -6,000,000 | -13,204,000 | -43,761,000 | 1,713,000 | -4,304,000 | 9,441,000 | 23,962,000 | 30,193,000 | 31,321,000 | 26,965,000 | 18,112,000 | 41,257,000 | 24,959,000 | 17,540,000 | 22,435,000 | 21,816,000 | 11,249,000 | 10,547,000 | 782,000 | 9,912,000 | 6,400,000 | 2,262,000 | 673,000 | 8,214,000 | 5,511,000 | -445,000 | 3,585,250 | 10,776,000 | 5,180,000 | -1,614,000 | 12,800,000 | 6,291,000 | 7,268,000 | 7,706,000 | 2,714,000 | 1,559,000 | 5,733,000 | 4,851,000 | 1,790,000 | 8,184,901 | 3,332,491 | 3,387,127 | 1,235,786 | 2,714,347 | |||||||||||||||||||||||
yoy | -4.45% | -17.35% | -30.06% | 39.41% | -239.86% | -282.63% | -94.33% | -113.74% | -64.99% | 32.30% | -26.82% | 25.49% | 53.73% | -19.27% | 89.11% | 121.88% | 66.30% | 2768.93% | 120.10% | 75.77% | 366.27% | 16.20% | 20.67% | 16.13% | -608.31% | -81.23% | -23.78% | 6.39% | -72.43% | 371.63% | 303.53% | 26.77% | 58.85% | 51.62% | -80.95% | 72.03% | 43.22% | 44.85% | 201.54% | |||||||||||||||||||||||||||||||
qoq | -65.12% | -3119.03% | -119.97% | -54.56% | -69.83% | -2654.64% | -139.80% | -145.59% | -60.60% | -20.64% | -3.60% | 16.15% | 48.88% | -56.10% | 65.30% | 42.30% | -21.82% | 2.84% | 93.94% | 6.66% | 1248.72% | -92.11% | 54.88% | 182.94% | 236.11% | -91.81% | 49.05% | -1338.43% | -112.41% | -66.73% | 108.03% | -420.94% | 103.47% | -13.44% | -5.68% | 183.94% | 74.09% | -72.81% | 18.18% | 171.01% | -78.13% | 145.61% | -1.61% | 174.09% | -54.47% | |||||||||||||||||||||||||
net income margin % | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | Infinity% | Infinity% | Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% |
loss per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -0.55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | -0.55 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 22,849 | 22,748 | 22,776 | 22,764 | 22,669 | 22,606 | 22,631 | 22,617 | 22,542 | 22,493 | 22,512 | 22,476 | 22,441 | 22,373 | 22,393 | 22,387 | 22,312 | 22,238 | 22,213 | 22,261 | 22,168 | 22,100 | 22,132 | 22,118 | 22,012 | 21,946 | 21,973 | 21,960 | 21,872 | 21,809 | 21,835 | 21,826 | 21,734 | 21,543 | ||||||||||||||||||||||||||||||||||||
diluted | 22,849 | 22,748 | 22,780 | 22,764 | 22,669 | 22,606 | 22,631 | 22,617 | 22,546 | 22,499 | 22,517 | 22,484 | 22,448 | 22,380 | 22,399 | 22,392 | 22,321 | 22,248 | 22,222 | 22,276 | 22,179 | 22,104 | 22,137 | 22,119 | 22,012 | 21,953 | 21,976 | 21,964 | 21,872 | 21,816 | 21,842 | 21,831 | 21,734 | 21,543 | ||||||||||||||||||||||||||||||||||||
impairment of goodwill | 531,000 | 1,453,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -1.59 | 0.05 | -0.26 | -0.58 | -1.93 | 0.07 | -0.19 | 0.41 | 1.05 | 1.32 | 1.38 | 1.19 | 0.8 | 1.82 | 1.1 | 0.78 | 1 | 0.97 | 0.5 | 0.47 | 0.03 | 0.44 | 0.28 | 0.1 | 0.03 | 0.37 | 0.25 | -0.02 | -0.1 | 0.49 | 0.23 | -0.07 | ||||||||||||||||||||||||||||||||||||||
diluted | -1.59 | 0.05 | -0.26 | -0.58 | -1.93 | 0.07 | -0.19 | 0.41 | 1.05 | 1.32 | 1.38 | 1.19 | 0.79 | 1.82 | 1.1 | 0.78 | 0.99 | 0.97 | 0.5 | 0.47 | 0.03 | 0.44 | 0.28 | 0.1 | 0.03 | 0.37 | 0.25 | -0.02 | -0.1 | 0.48 | 0.23 | -0.07 | ||||||||||||||||||||||||||||||||||||||
benefit from income taxes | 6,914,000 | 13,421,000 | -70,000 | -551,000 | -2,024,000 | -3,478,000 | -1,936,000 | 1,733,000 | 394,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | 216,000 | 3,578,000 | 51,000 | 135,000 | 1,697,000 | 304,000 | 156,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restructuring costs | -151,000 | 565,000 | 19,000 | 2,587,000 | 5,549,000 | 2,344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income and other income | 439,000 | 1,273,000 | 620,000 | 794,000 | 545,000 | 160,000 | 1,462,000 | 385,000 | -205,000 | 380,000 | 682,000 | 778,000 | 273,000 | 502,000 | 612,000 | 137,000 | 87,000 | 722,000 | 837,000 | -2,124,000 | -177,000 | -489,000 | -1,028,000 | -224,000 | 168,500 | |||||||||||||||||||||||||||||||||||||||||||||
net loss allocated to participating securities - note 1 | 26,000 | -35,000 | -56,000 | 99,000 | 114,000 | 123,000 | -8,000 | 51,000 | 68,000 | 664,000 | -72,000 | 105,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to titan machinery inc. common stockholders | -1,588,000 | -5,087,000 | -5,818,000 | -6,199,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share - note 1: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | -1.59 | 0.05 | -0.26 | -0.58 | -1.93 | 0.07 | -0.19 | 0.41 | 1.05 | 1.32 | 1.38 | 1.19 | 0.8 | 1.82 | 1.1 | 0.78 | 1 | 0.97 | 0.5 | 0.47 | 0.03 | 0.44 | 0.28 | 0.1 | 0.03 | 0.37 | 0.25 | -0.02 | -0.1 | 0.49 | 0.23 | -0.07 | ||||||||||||||||||||||||||||||||||||||
diluted | -1.59 | 0.05 | -0.26 | -0.58 | -1.93 | 0.07 | -0.19 | 0.41 | 1.05 | 1.32 | 1.38 | 1.19 | 0.79 | 1.82 | 1.1 | 0.78 | 0.99 | 0.97 | 0.5 | 0.47 | 0.03 | 0.44 | 0.28 | 0.1 | 0.03 | 0.37 | 0.25 | -0.02 | -0.1 | 0.48 | 0.23 | -0.07 | ||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interest | -2,183,500 | 2,384,000 | -1,574,000 | 264,000 | -2,702,000 | -3,858,000 | -34,992,000 | 3,483,000 | 170,000 | -28,062,000 | 2,313,000 | -775,000 | -1,018,000 | 5,758,000 | 3,967,000 | -603,000 | 14,359,000 | 5,305,000 | 7,459,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
less: loss attributable to noncontrolling interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to titan machinery inc. | -2,183,500 | 2,384,000 | -1,485,000 | 264,000 | -2,520,000 | -3,684,000 | -35,050,000 | 3,456,000 | 6,000 | -27,464,000 | 2,470,000 | -614,000 | -393,000 | 5,825,000 | 3,833,000 | -414,000 | 14,061,000 | 5,209,000 | 7,597,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to titan machinery inc. common stockholders | -2,139,500 | 2,328,000 | -1,455,000 | 256,000 | -2,469,000 | -3,616,000 | -34,386,000 | 3,384,000 | 6,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share - note 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share - basic | -0.1 | 0.11 | -0.24 | -0.27 | -0.38 | 0.01 | -0.12 | -0.17 | -1.63 | 0.16 | -0.29 | -1.29 | 0.12 | -0.03 | -0.02 | 0.27 | 0.18 | -0.02 | 0.67 | 0.25 | 0.36 | 0.62 | 0.31 | 0.41 | 0.44 | 0.15 | 0.09 | 0.33 | 0.28 | 0.1 | 0.47 | 0.2 | 0.25 | 0.28 | 0.62 | |||||||||||||||||||||||||||||||||||
earnings per share - diluted | -0.1 | 0.11 | -0.24 | -0.27 | -0.38 | 0.01 | -0.12 | -0.17 | -1.63 | 0.16 | -0.29 | -1.29 | 0.11 | -0.03 | -0.02 | 0.27 | 0.18 | -0.02 | 0.66 | 0.25 | 0.36 | 0.61 | 0.3 | 0.4 | 0.42 | 0.15 | 0.09 | 0.32 | 0.27 | 0.1 | 0.45 | 0.19 | 0.24 | 0.18 | 0.36 | |||||||||||||||||||||||||||||||||||
weighted-average common shares - basic | 21,585 | 21,546 | 21,373 | 21,294 | 21,218 | 21,205 | 21,203 | 21,111 | 21,129 | 21,105 | 21,044 | 20,989 | 20,994 | 20,986 | 20,951 | 20,894 | 20,901 | 20,882 | 20,854 | |||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares - diluted | 21,643 | 21,546 | 21,373 | 21,294 | 21,269 | 21,205 | 21,203 | 21,111 | 21,218 | 21,217 | 21,044 | 20,989 | 21,102 | 20,986 | 20,951 | 21,040 | 21,031 | 21,029 | 20,854 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net loss including noncontrolling interest | -5,186,000 | -5,932,000 | -6,890,000 | -4,539,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to titan machinery inc. | -5,186,000 | -5,932,000 | -6,304,000 | -4,195,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment and realignment costs | 136,500 | 275,000 | 24,000 | 247,000 | 379,750 | 22,000 | -104,000 | 1,601,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net income attributable to noncontrolling interest | -89,000 | -182,000 | -174,000 | 58,000 | 27,000 | 164,000 | -598,000 | -157,000 | -161,000 | 134,000 | 298,000 | 96,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income allocated to participating securities - note 1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interest | -586,000 | -344,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realignment costs | 738,000 | 151,000 | 2,801,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.2 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares - basic | 20,814 | 20,781 | 20,723 | 20,572 | 20,237 | 17,754 | 17,661 | 17,635 | 17,617 | 17,604 | 17,589 | 17,571 | 17,553,416 | 16,629,671 | 13,449,179 | 4,345,710 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares - diluted | 20,988 | 21,000 | 20,962 | 21,073 | 20,799 | 18,309 | 18,161 | 18,080 | 18,040 | 18,013 | 17,998 | 17,860 | 18,041,197 | 17,169,719 | 13,854,738 | 7,675,831 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss attributable to noncontrolling interest | 138,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other, including trucking and rental | 6,062,000 | 7,351,000 | 5,086,000 | 3,483,000 | 4,836,000 | 3,956,000 | 2,496,000 | 3,321,691 | 2,664,647 | 1,220,185 | 1,364,231.25 | 2,517,573 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated debt interest expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to income: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of syndication fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unpaid accumulated preferred dividends | -25,594 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income available to common stockholders | 8,184,901 | 3,332,491 | 3,387,127 | 1,212,618.25 | 2,683,457 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2008-10-31 | 2008-07-31 | 2008-04-30 | 2008-01-31 | 2007-10-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash | 29,578,000 | 28,164,000 | 48,790,000 | 32,675,000 | 21,514,000 | 35,898,000 | 23,420,000 | 31,219,000 | 35,684,000 | 38,066,000 | 69,981,000 | 52,765,000 | 38,357,000 | 43,913,000 | 45,852,000 | 142,057,000 | 147,095,000 | 146,149,000 | 90,540,000 | 65,584,000 | 89,729,000 | 78,990,000 | 41,808,000 | 44,484,000 | 50,835,000 | 43,721,000 | 52,420,000 | 49,517,000 | 63,331,000 | 56,745,000 | 52,243,000 | 49,673,000 | 57,254,000 | 53,396,000 | 43,861,000 | 57,526,000 | 56,241,000 | 53,151,000 | 52,431,000 | 51,090,000 | 63,782,000 | 89,465,000 | 78,409,000 | 95,416,000 | 104,355,000 | 127,528,000 | 110,222,000 | 89,713,000 | 82,011,000 | 74,242,000 | 113,368,000 | 102,407,000 | 114,252,000 | 3,797,574 | ||||||||||||||||
accounts receivable | 109,579,000 | 127,031,000 | 146,732,000 | 127,608,000 | 124,007,000 | 119,814,000 | 140,295,000 | 131,776,000 | 134,142,000 | 153,657,000 | 129,399,000 | 119,753,000 | 131,284,000 | 95,844,000 | 111,849,000 | 96,369,000 | 84,870,000 | 94,287,000 | 85,842,000 | 82,068,000 | 71,928,000 | 69,109,000 | 73,531,000 | 75,782,000 | 76,430,000 | 72,776,000 | 88,907,000 | 86,486,000 | 85,853,000 | 77,500,000 | 81,690,000 | 78,411,000 | 66,172,000 | |||||||||||||||||||||||||||||||||||||
inventories | 914,825,000 | 903,085,000 | 1,010,734,000 | 1,140,000,000 | 1,099,394,000 | 1,108,672,000 | 1,413,088,000 | 1,527,758,000 | 1,429,762,000 | 1,303,030,000 | 1,071,088,000 | 979,427,000 | 854,154,000 | 703,939,000 | 630,377,000 | 556,383,000 | 494,167,000 | 421,758,000 | 412,674,000 | 427,109,000 | 415,660,000 | 418,458,000 | 532,746,000 | 570,680,000 | 583,435,000 | 597,394,000 | 624,215,000 | 629,246,000 | 568,262,000 | 491,091,000 | 525,277,000 | 547,062,000 | 518,173,000 | 472,467,000 | 529,761,000 | 517,464,000 | 484,090,000 | 478,266,000 | 607,629,000 | 682,049,000 | 684,829,000 | 689,464,000 | 813,840,000 | 877,823,000 | 880,060,000 | 879,440,000 | 1,062,123,000 | 1,137,700,000 | 1,116,977,000 | 1,075,978,000 | 1,175,665,000 | 1,105,819,000 | 1,001,227,000 | 1,048,004,000 | 938,267,000 | 823,195,000 | 738,345,000 | 622,471,000 | 463,506,000 | 428,830,000 | 419,945,000 | 352,682,000 | 355,196,000 | 346,463,000 | 290,832,000 | 234,688,943 | 183,170,750 | 140,655,034 | 146,048,648 | |
prepaid expenses and other | 30,664,000 | 31,700,000 | 21,844,000 | 25,999,000 | 27,903,000 | 28,244,000 | 19,896,000 | 18,347,000 | 15,301,000 | 24,262,000 | 15,080,000 | 13,543,000 | 19,792,000 | 25,554,000 | 15,625,000 | 17,736,000 | 22,223,000 | 28,135,000 | 15,121,000 | 20,684,000 | 11,275,000 | 13,677,000 | 8,737,000 | 7,144,000 | 10,626,000 | 13,655,000 | 7,857,000 | 8,270,000 | 12,229,000 | 15,556,000 | 9,085,000 | 11,149,000 | 11,651,000 | 12,440,000 | 8,363,000 | 10,465,000 | 7,868,000 | 10,989,000 | 7,491,000 | 6,148,000 | 6,686,000 | 9,753,000 | 7,300,000 | 5,353,000 | 5,179,000 | 10,634,000 | 15,271,000 | 12,461,000 | 17,392,000 | 24,740,000 | 25,893,000 | 27,113,000 | 9,786,000 | 4,225,000 | 2,972,000 | 5,128,000 | ||||||||||||||
total current assets | 1,084,646,000 | 1,089,980,000 | 1,228,100,000 | 1,326,282,000 | 1,272,818,000 | 1,292,628,000 | 1,596,699,000 | 1,709,100,000 | 1,614,889,000 | 1,519,015,000 | 1,285,548,000 | 1,165,488,000 | 1,043,587,000 | 869,250,000 | 803,703,000 | 812,545,000 | 748,355,000 | 690,329,000 | 604,177,000 | 595,445,000 | 588,592,000 | 580,234,000 | 656,822,000 | 698,090,000 | 721,326,000 | 727,546,000 | 773,399,000 | 773,519,000 | 729,675,000 | 640,892,000 | 668,295,000 | 686,295,000 | 653,346,000 | 599,146,000 | 655,701,000 | 655,202,000 | 616,516,000 | 607,868,000 | 743,913,000 | 803,737,000 | 822,548,000 | 858,245,000 | 1,002,090,000 | 1,082,766,000 | 1,090,923,000 | 1,128,487,000 | 1,307,741,000 | 1,343,208,000 | 1,315,889,000 | 1,287,383,000 | 1,437,377,000 | 1,343,949,000 | 1,226,838,000 | 1,269,647,000 | 1,139,098,000 | 993,975,000 | 894,243,000 | 783,562,000 | 600,764,000 | 533,598,000 | 514,384,000 | 462,815,000 | 464,246,000 | 455,586,000 | 394,379,000 | 348,805,954 | 303,348,583 | 212,203,540 | 170,604,886 | |
noncurrent assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment | 362,126,000 | 360,983,000 | 371,657,000 | 377,897,000 | 376,917,000 | 379,690,000 | 357,056,000 | 357,346,000 | 304,472,000 | 298,774,000 | 267,155,000 | 252,187,000 | 233,830,000 | 217,782,000 | 215,954,000 | 188,964,000 | 183,489,000 | 178,243,000 | 175,328,000 | 162,657,000 | 158,364,000 | 147,165,000 | 148,520,000 | 150,496,000 | 148,293,000 | 145,562,000 | 148,090,000 | 146,908,000 | 144,794,000 | 138,950,000 | 144,026,000 | 143,575,000 | 146,113,000 | 151,047,000 | 156,426,000 | 160,613,000 | 159,753,000 | 156,647,000 | 169,964,000 | 174,596,000 | 177,082,000 | 183,179,000 | 178,781,000 | 186,000,000 | 194,788,000 | 208,680,000 | 216,947,000 | 233,055,000 | 231,780,000 | 228,000,000 | 235,852,000 | 235,125,000 | 230,049,000 | 185,656,000 | 182,534,000 | 167,759,000 | 118,329,000 | 98,545,000 | 79,434,000 | 55,915,000 | 53,938,000 | 48,526,000 | 45,741,000 | 47,609,000 | 44,072,000 | 26,257,764 | 23,161,056 | 16,903,567 | ||
operating lease assets | 48,233,000 | 47,197,000 | 47,674,000 | 48,210,000 | 29,222,000 | 27,935,000 | 37,520,000 | 37,643,000 | 51,858,000 | 54,699,000 | 40,835,000 | 44,241,000 | 47,684,000 | 50,206,000 | 52,091,000 | 51,888,000 | 53,980,000 | 56,150,000 | 59,950,000 | 66,934,000 | 68,962,000 | 74,445,000 | 81,401,000 | 83,586,000 | 84,577,000 | 88,281,000 | 92,124,000 | 95,432,000 | 97,404,000 | |||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 771,000 | 1,327,000 | 8,901,000 | 11,492,000 | 7,664,000 | 2,552,000 | 535,000 | 512,000 | 517,000 | 529,000 | 4,969,000 | 3,769,000 | 2,169,000 | 1,246,000 | 2,937,000 | 2,239,000 | 2,297,000 | 1,328,000 | 6,726,000 | 5,265,000 | 4,613,000 | 3,637,000 | 3,787,000 | 3,337,000 | 3,783,000 | 2,147,000 | 3,398,000 | 3,173,000 | 3,091,000 | 3,010,000 | 3,334,000 | 2,785,000 | 3,145,000 | 3,472,000 | 271,000 | 334,000 | 332,000 | 547,000 | 10,531,000 | 10,993,000 | 10,809,000 | 11,135,000 | 18,487,000 | 18,297,000 | 18,488,000 | 19,025,000 | 13,410,000 | 13,274,000 | 13,441,000 | 13,678,000 | 8,611,000 | 8,411,000 | 8,170,000 | 5,182,000 | 5,147,000 | 5,256,000 | 2,880,000 | 3,110,000 | 3,238,000 | 2,923,000 | 2,867,000 | 2,645,000 | 2,154,000 | 1,923,000 | 1,753,000 | 1,301,000 | 1,174,000 | 1,068,000 | 462,000 | |
goodwill | 66,686,000 | 65,583,000 | 63,906,000 | 63,936,000 | 61,608,000 | 61,246,000 | 63,865,000 | 62,929,000 | 62,979,000 | 64,105,000 | 31,144,000 | 31,157,000 | 30,691,000 | 30,622,000 | 32,022,000 | 9,535,000 | 9,535,000 | 8,952,000 | 1,433,000 | 1,433,000 | 1,433,000 | 1,433,000 | 1,433,000 | 2,818,000 | 2,311,000 | 2,327,000 | 2,291,000 | 1,649,000 | 1,631,000 | 1,161,000 | 1,015,000 | 24,742,000 | 24,751,000 | 24,751,000 | 24,751,000 | 30,997,000 | 30,959,000 | 30,944,000 | 29,547,000 | 29,529,000 | 26,255,000 | 23,164,000 | 21,931,000 | 19,285,000 | 16,247,000 | 16,247,000 | 14,762,000 | 13,679,000 | 13,702,000 | 12,253,000 | 10,166,051 | 8,998,264 | 8,478,554 | 6,618,917 | ||||||||||||||||
intangible assets, net of accumulated amortization | 51,719,000 | 51,233,000 | 48,448,000 | 48,983,000 | 48,300,000 | 48,306,000 | 52,074,000 | 51,367,000 | 51,301,000 | 53,356,000 | 18,266,000 | 18,354,000 | 18,330,000 | 18,411,000 | 16,852,000 | 11,480,000 | 11,509,000 | 10,624,000 | 6,535,000 | 6,558,000 | 7,696,000 | 7,785,000 | 7,764,000 | 8,568,000 | 8,318,000 | 8,367,000 | 9,059,000 | 7,351,000 | 7,343,000 | 7,247,000 | 5,361,000 | 5,369,000 | 5,193,000 | 4,944,000 | 4,960,000 | 4,980,000 | 5,001,000 | 5,026,000 | 5,041,000 | 5,091,000 | 5,134,000 | 5,189,000 | 5,272,000 | 5,360,000 | 5,458,000 | 11,211,000 | 11,422,000 | 11,582,000 | 11,750,000 | 13,873,000 | 14,019,000 | 14,200,000 | 12,477,000 | 12,631,000 | 11,459,000 | 9,758,000 | 8,153,000 | 6,676,000 | 387,000 | 408,000 | 429,000 | 312,000 | 329,000 | 346,000 | 418,965 | 226,051 | 317,570 | 356,913 | ||
other | 593,000 | 625,000 | 674,000 | 1,142,000 | 1,158,000 | 1,581,000 | 1,654,000 | 1,652,000 | 1,651,000 | 1,783,000 | 1,821,000 | 1,820,000 | 1,814,000 | 1,178,000 | 1,211,000 | 1,220,000 | 1,032,000 | 1,041,000 | 1,070,000 | 1,079,000 | 1,081,000 | 1,090,000 | 1,129,000 | 1,130,000 | 1,131,000 | 1,113,000 | 1,163,000 | 1,164,000 | 1,168,000 | 1,178,000 | 1,252,000 | 1,433,000 | 1,442,000 | 1,450,000 | 948,000 | 1,312,000 | 1,347,000 | 1,359,000 | 1,394,000 | 1,432,000 | 1,322,000 | 1,317,000 | 7,610,000 | 6,490,000 | 6,649,000 | 7,122,000 | 7,173,000 | 7,617,000 | 7,555,000 | 7,666,000 | 6,960,000 | 7,894,000 | 8,545,000 | 7,641,000 | 7,545,000 | 7,850,000 | 2,787,000 | 2,614,000 | 2,691,000 | 869,000 | 845,000 | 651,000 | 563,000 | 538,000 | 498,000 | 397,249 | 377,321 | 330,949 | 326,208 | |
total noncurrent assets | 530,128,000 | 526,948,000 | 541,260,000 | 551,660,000 | 524,869,000 | 521,310,000 | 512,704,000 | 511,449,000 | 472,778,000 | 473,246,000 | 364,190,000 | 351,528,000 | 334,518,000 | 319,445,000 | 321,067,000 | 265,326,000 | 261,842,000 | 256,338,000 | 251,042,000 | 243,926,000 | 242,149,000 | 235,555,000 | 244,034,000 | 249,935,000 | 248,413,000 | 247,797,000 | 256,125,000 | 255,677,000 | 255,431,000 | 151,546,000 | 156,915,000 | 153,154,000 | 156,069,000 | 161,162,000 | 162,589,000 | 167,219,000 | 166,412,000 | 163,554,000 | 176,384,000 | 181,069,000 | 183,495,000 | |||||||||||||||||||||||||||||
total assets | 1,614,774,000 | 1,616,928,000 | 1,769,360,000 | 1,877,942,000 | 1,797,687,000 | 1,813,938,000 | 2,109,403,000 | 2,220,549,000 | 2,087,667,000 | 1,992,261,000 | 1,649,738,000 | 1,517,016,000 | 1,378,105,000 | 1,188,695,000 | 1,124,770,000 | 1,077,871,000 | 1,010,197,000 | 946,667,000 | 855,219,000 | 839,371,000 | 830,741,000 | 815,789,000 | 900,856,000 | 948,025,000 | 969,739,000 | 975,343,000 | 1,029,524,000 | 1,029,196,000 | 985,106,000 | 792,438,000 | 825,210,000 | 839,449,000 | 809,415,000 | 760,308,000 | 818,290,000 | 822,421,000 | 782,928,000 | 771,422,000 | 920,297,000 | 984,806,000 | 1,006,043,000 | 1,047,875,000 | 1,193,670,000 | 1,280,528,000 | 1,297,720,000 | 1,349,747,000 | 1,572,772,000 | 1,624,956,000 | 1,596,642,000 | 1,564,648,000 | 1,730,930,000 | 1,636,811,000 | 1,514,476,000 | 1,508,448,000 | 1,374,806,000 | 1,210,445,000 | ||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 43,781,000 | 35,156,000 | 46,290,000 | 41,502,000 | 49,268,000 | 37,166,000 | 44,689,000 | 40,434,000 | 47,629,000 | 43,846,000 | 38,016,000 | 41,254,000 | 43,195,000 | 40,834,000 | 43,338,000 | 28,344,000 | 26,817,000 | 25,644,000 | 24,312,000 | 20,649,000 | 24,618,000 | 20,045,000 | 23,433,000 | 20,734,000 | 23,119,000 | 16,976,000 | 24,439,000 | 18,928,000 | 26,039,000 | 16,607,000 | 21,165,000 | 18,721,000 | 16,288,000 | 15,136,000 | 19,567,000 | 16,331,000 | 20,123,000 | 17,326,000 | 22,888,000 | 16,265,000 | 18,322,000 | 16,863,000 | 23,185,000 | 18,358,000 | 17,539,000 | 17,659,000 | 26,680,000 | 23,182,000 | 26,138,000 | 23,714,000 | 34,289,000 | 39,724,000 | 33,867,000 | 34,597,000 | 31,024,000 | 37,322,000 | 39,091,000 | 24,712,000 | 26,731,000 | 16,307,000 | 15,312,000 | 17,402,000 | 14,596,000 | 14,685,000 | 15,887,000 | 14,596,431 | 13,118,133 | 13,789,144 | 9,570,009 | |
floorplan payable | 588,992,000 | 553,754,000 | 739,617,000 | 852,225,000 | 769,613,000 | 755,698,000 | 1,048,221,000 | 1,168,440,000 | 1,024,999,000 | 893,846,000 | 705,610,000 | 595,728,000 | 442,950,000 | 258,372,000 | 273,083,000 | 274,244,000 | 188,881,000 | 135,415,000 | 174,659,000 | 185,549,000 | 169,108,000 | 161,835,000 | 287,837,000 | 352,215,000 | 378,302,000 | 371,772,000 | 445,726,000 | 451,934,000 | 374,271,000 | 273,756,000 | 332,943,000 | 365,634,000 | 320,862,000 | 247,392,000 | 322,439,000 | 308,025,000 | 259,634,000 | 233,228,000 | 372,055,000 | 430,838,000 | 446,304,000 | 444,780,000 | 546,586,000 | 619,636,000 | 606,673,000 | 627,249,000 | 761,182,000 | 850,347,000 | 798,542,000 | 750,533,000 | ||||||||||||||||||||
current maturities of long-term debt | 26,112,000 | 21,410,000 | 21,804,000 | 11,432,000 | 11,354,000 | 10,920,000 | 9,500,000 | 9,940,000 | 13,890,000 | 13,706,000 | 11,586,000 | 11,174,000 | 7,481,000 | 7,241,000 | 6,895,000 | 6,650,000 | 6,270,000 | 5,876,000 | 5,667,000 | 5,455,000 | 5,128,000 | 4,591,000 | 4,423,000 | 3,921,000 | 3,787,000 | 13,779,000 | 13,280,000 | 3,306,000 | 2,628,000 | 3,340,000 | 3,822,000 | 1,974,000 | 1,644,000 | 1,574,000 | 1,529,000 | 1,477,000 | 1,371,000 | 1,373,000 | 15,464,000 | 15,623,000 | 13,333,000 | 1,557,000 | 1,419,000 | 6,365,000 | 24,677,000 | 7,749,000 | 37,467,000 | 35,731,000 | 35,990,000 | 2,192,000 | 9,926,000 | 16,518,000 | 10,151,000 | 10,123,000 | 4,600,000 | 4,566,000 | 7,620,000 | 1,109,274 | 1,556,920 | 3,465,961 | 4,486,762 | |||||||||
current operating lease liabilities | 4,113,000 | 4,207,000 | 4,356,000 | 5,879,000 | 8,178,000 | 7,912,000 | 10,918,000 | 9,395,000 | 9,533,000 | 9,888,000 | 9,671,000 | 9,465,000 | 9,481,000 | 9,922,000 | 10,755,000 | 10,624,000 | 12,373,000 | 12,158,000 | 12,320,000 | 12,002,000 | 12,184,000 | 12,137,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | 54,129,000 | 82,311,000 | 24,130,000 | 41,702,000 | 57,829,000 | 91,933,000 | 41,979,000 | 57,802,000 | 84,900,000 | 115,852,000 | 43,964,000 | 63,083,000 | 97,532,000 | 119,845,000 | 56,812,000 | 91,819,000 | 129,503,000 | 134,146,000 | 35,207,000 | 37,977,000 | 49,109,000 | 59,418,000 | 14,708,000 | 22,716,000 | 29,163,000 | 40,968,000 | 12,878,000 | 30,540,000 | 35,394,000 | 46,409,000 | 16,908,000 | 22,731,000 | 32,874,000 | |||||||||||||||||||||||||||||||||||||
accrued expenses and other | 71,346,000 | 75,248,000 | 68,007,000 | 59,916,000 | 61,975,000 | 59,492,000 | 59,460,000 | 58,892,000 | 65,402,000 | 74,400,000 | 71,211,000 | 49,360,000 | 48,042,000 | 58,159,000 | 56,980,000 | 42,856,000 | 47,091,000 | 59,339,000 | 49,133,000 | 47,751,000 | 37,110,000 | 48,791,000 | 38,433,000 | 38,122,000 | 30,726,000 | 38,409,000 | 39,392,000 | 36,964,000 | 30,091,000 | 35,091,000 | 28,826,000 | 26,811,000 | 22,375,000 | 31,863,000 | 27,298,000 | 28,918,000 | 23,636,000 | 30,533,000 | ||||||||||||||||||||||||||||||||
total current liabilities | 788,473,000 | 771,963,000 | 904,055,000 | 1,011,133,000 | 955,918,000 | 960,956,000 | 1,212,027,000 | 1,343,420,000 | 1,247,738,000 | 1,152,401,000 | 885,404,000 | 778,003,000 | 660,239,000 | 498,151,000 | 462,697,000 | 459,667,000 | 417,499,000 | 374,721,000 | 305,683,000 | 310,471,000 | 310,205,000 | 317,500,000 | 381,207,000 | 449,866,000 | 477,417,000 | 494,163,000 | 547,717,000 | 553,856,000 | 526,204,000 | 420,452,000 | 448,511,000 | 480,315,000 | 394,043,000 | 328,289,000 | 385,944,000 | 375,520,000 | 328,384,000 | 308,826,000 | 462,025,000 | 507,278,000 | 522,011,000 | 523,425,000 | 613,719,000 | 692,394,000 | 710,038,000 | 729,607,000 | 884,777,000 | 972,963,000 | 940,691,000 | 875,037,000 | 1,053,613,000 | 969,034,000 | 873,125,000 | 889,690,000 | 779,890,000 | 660,441,000 | 660,874,000 | 568,938,000 | 444,039,000 | 373,398,000 | 358,816,000 | 305,242,000 | 308,260,000 | 302,286,000 | 249,980,000 | 208,984,670 | 168,548,137 | 146,442,270 | 140,480,728 | |
long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt, less current maturities | 150,503,000 | 158,565,000 | 154,780,000 | 153,058,000 | 153,900,000 | 157,767,000 | 131,134,000 | 116,666,000 | 105,440,000 | 106,407,000 | 87,591,000 | 87,052,000 | 93,445,000 | 89,950,000 | 91,055,000 | 86,500,000 | 81,974,000 | 74,772,000 | 70,502,000 | 63,624,000 | 64,868,000 | 44,906,000 | 55,109,000 | 48,665,000 | 49,522,000 | 37,789,000 | 35,754,000 | 34,581,000 | 23,871,000 | 25,812,000 | 26,255,000 | 22,419,000 | 21,395,000 | 34,578,000 | 35,892,000 | 49,169,000 | 56,245,000 | 38,236,000 | 25,427,000 | 25,527,000 | 26,223,000 | 38,409,000 | 28,625,000 | 41,629,000 | 45,660,000 | 67,123,000 | 100,712,000 | 66,609,000 | 66,690,000 | 95,532,000 | 85,658,000 | 82,657,000 | 58,480,000 | 69,345,000 | 61,102,000 | 21,607,000 | 59,544,000 | 31,933,000 | 33,092,000 | 22,970,000 | 24,351,000 | 21,456,000 | 23,192,000 | 28,107,000 | 19,403,000 | 2,707,158 | 2,712,474 | 10,519,986 | 11,056,822 | |
operating lease liabilities | 46,946,000 | 46,050,000 | 45,799,000 | 46,082,000 | 26,586,000 | 25,588,000 | 34,814,000 | 35,415,000 | 47,693,000 | 50,964,000 | 38,688,000 | 42,168,000 | 45,770,000 | 48,513,000 | 50,737,000 | 50,998,000 | 53,284,000 | 55,595,000 | 59,264,000 | 66,678,000 | 69,030,000 | 73,567,000 | 80,782,000 | 83,341,000 | 84,499,000 | 88,387,000 | 90,063,000 | 93,248,000 | 95,375,000 | |||||||||||||||||||||||||||||||||||||||||
finance lease liabilities | 41,649,000 | 42,140,000 | 39,642,000 | 44,570,000 | 44,279,000 | 44,894,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 10,397,000 | 8,761,000 | 5,078,000 | 3,434,000 | 2,601,000 | 1,838,000 | 43,527,000 | 43,820,000 | 2,455,000 | 2,240,000 | 2,661,000 | 3,543,000 | 5,051,000 | 6,212,000 | 7,020,000 | 4,438,000 | 3,956,000 | 4,374,000 | 6,192,000 | 6,746,000 | 7,555,000 | 8,535,000 | 10,376,000 | 9,060,000 | 7,415,000 | 7,845,000 | 8,125,000 | 7,060,000 | 6,573,000 | 5,908,000 | 7,423,000 | 8,268,000 | 8,011,000 | 10,492,000 | 10,216,000 | 8,769,000 | 5,694,000 | 5,180,000 | 2,217,000 | 2,225,000 | 2,269,000 | 2,412,000 | 3,083,000 | 3,289,000 | 3,488,000 | 3,312,000 | 2,869,000 | 2,824,000 | 7,360,000 | 6,515,000 | 6,445,000 | 6,608,000 | 8,970,000 | 1,870,000 | 2,150,000 | 2,087,000 | 3,419,000 | 3,010,000 | 2,530,000 | 2,498,000 | 2,584,000 | 3,562,000 | 3,214,000 | 3,926,000 | 4,186,000 | |||||
total long-term liabilities | 259,824,000 | 265,667,000 | 252,679,000 | 256,466,000 | 236,325,000 | 238,905,000 | 229,176,000 | 217,563,000 | 177,328,000 | 182,218,000 | 138,501,000 | 142,332,000 | 153,833,000 | 154,238,000 | 150,786,000 | 143,927,000 | 141,215,000 | 136,747,000 | 135,958,000 | 137,048,000 | 141,453,000 | 127,008,000 | 152,081,000 | 143,367,000 | 145,244,000 | 136,076,000 | 139,528,000 | 139,381,000 | 130,160,000 | 36,675,000 | 39,119,000 | 33,179,000 | 93,888,000 | 110,164,000 | 113,191,000 | 132,176,000 | 137,248,000 | 141,417,000 | 125,929,000 | 147,756,000 | 147,406,000 | 186,101,000 | 206,117,000 | 218,521,000 | 221,637,000 | 241,781,000 | 282,962,000 | 247,382,000 | 250,632,000 | 278,269,000 | 267,071,000 | 264,120,000 | 241,619,000 | 234,758,000 | 226,105,000 | 185,998,000 | ||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | 176 | 176 | 134 | 43 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
additional paid-in-capital | 267,247,000 | 266,905,000 | 265,608,000 | 264,395,000 | 263,007,000 | 262,097,000 | 261,011,000 | 259,911,000 | 258,700,000 | 258,657,000 | 257,881,000 | 256,984,000 | 256,207,000 | 256,541,000 | 256,073,000 | 255,188,000 | 254,390,000 | 254,455,000 | 253,782,000 | 253,129,000 | 252,547,000 | 252,913,000 | 252,270,000 | 251,587,000 | 251,051,000 | 250,607,000 | 249,984,000 | 249,228,000 | 248,534,000 | 248,423,000 | 247,813,000 | 247,149,000 | 246,451,000 | 246,509,000 | 245,140,000 | 244,522,000 | 242,938,000 | 240,615,000 | 242,019,000 | 240,674,000 | 243,736,000 | 242,491,000 | 242,149,000 | 241,158,000 | 240,505,000 | 240,180,000 | 240,057,000 | 239,383,000 | 238,795,000 | 238,857,000 | 238,331,000 | 237,772,000 | 237,263,000 | 235,892,000 | 235,336,000 | 234,651,000 | 216,881,000 | 216,461,000 | 140,773,000 | 139,772,000 | 139,428,000 | 139,059,000 | 138,518,000 | 138,187,000 | 137,949,000 | 137,522,187 | 137,385,435 | 58,316,496 | 637,219 | |
retained earnings | 293,524,000 | 306,140,000 | 342,308,000 | 341,110,000 | 347,110,000 | 360,314,000 | 404,075,000 | 402,362,000 | 406,666,000 | 397,225,000 | 373,263,000 | 343,070,000 | 311,749,000 | 284,784,000 | 266,672,000 | 225,415,000 | 200,456,000 | 182,916,000 | 160,482,000 | 138,665,000 | 127,416,000 | 116,869,000 | 116,087,000 | 106,175,000 | 99,775,000 | 97,717,000 | 97,044,000 | 88,830,000 | 83,319,000 | 89,228,000 | 91,387,000 | 80,613,000 | 75,432,000 | 77,046,000 | 75,361,000 | 72,977,000 | 78,163,000 | 85,347,000 | 93,586,000 | 93,322,000 | 95,842,000 | 99,526,000 | 134,576,000 | 131,120,000 | 131,114,000 | 137,418,000 | 164,882,000 | 162,412,000 | 165,380,000 | 169,575,000 | 169,968,000 | 164,143,000 | 160,310,000 | 145,118,000 | 131,057,000 | 125,848,000 | 100,450,000 | 87,650,000 | 81,359,000 | 63,728,000 | 56,022,000 | 53,308,000 | 48,386,000 | 42,653,000 | 37,802,000 | 32,841,745 | 24,656,844 | 21,324,351 | 17,714,103 | |
accumulated other comprehensive income | 5,706,000 | 6,253,000 | 4,710,000 | 4,838,000 | -4,673,000 | -8,334,000 | 3,114,000 | -2,707,000 | -2,765,000 | 1,760,000 | -5,019,000 | -2,172,000 | -686,000 | 58,000 | -880,000 | 1,499,000 | -1,099,000 | -1,895,000 | 262,000 | -1,278,000 | 339,000 | 112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 566,477,000 | 579,298,000 | 612,626,000 | 610,343,000 | 605,444,000 | 614,077,000 | 668,200,000 | 659,566,000 | 662,601,000 | 657,642,000 | 625,833,000 | 596,681,000 | 564,033,000 | 536,306,000 | 511,287,000 | 474,277,000 | 451,483,000 | 435,199,000 | 413,578,000 | 391,852,000 | 379,083,000 | 371,281,000 | 367,568,000 | 354,792,000 | 347,078,000 | 345,104,000 | 342,279,000 | 335,959,000 | 328,742,000 | 335,311,000 | 337,580,000 | 325,955,000 | 321,484,000 | 321,855,000 | 319,155,000 | 314,725,000 | 317,296,000 | 321,179,000 | 332,343,000 | 329,772,000 | 336,626,000 | 338,349,000 | 373,834,000 | 369,613,000 | 366,045,000 | 378,359,000 | 405,033,000 | 404,611,000 | 405,319,000 | 411,342,000 | ||||||||||||||||||||
total liabilities and stockholders' equity | 1,614,774,000 | 1,616,928,000 | 1,769,360,000 | 1,877,942,000 | 1,797,687,000 | 1,813,938,000 | 2,109,403,000 | 2,220,549,000 | 2,087,667,000 | 1,992,261,000 | 1,649,738,000 | 1,517,016,000 | 1,378,105,000 | 1,188,695,000 | 1,124,770,000 | 1,077,871,000 | 1,010,197,000 | 946,667,000 | 855,219,000 | 839,371,000 | 830,741,000 | 815,789,000 | 900,856,000 | 948,025,000 | 969,739,000 | 975,343,000 | 1,029,524,000 | 1,029,196,000 | 985,106,000 | 792,438,000 | 825,210,000 | 839,449,000 | 809,415,000 | 760,308,000 | 818,290,000 | 822,421,000 | 782,928,000 | 771,422,000 | 920,297,000 | 984,806,000 | 1,006,043,000 | 1,047,875,000 | 1,193,670,000 | 1,280,528,000 | 1,297,720,000 | 1,349,747,000 | 1,572,772,000 | 1,624,956,000 | 1,596,642,000 | 1,564,648,000 | ||||||||||||||||||||
current maturities of operating leases | 4,084,000 | 5,747,000 | 10,751,000 | 9,855,000 | 9,601,000 | 11,772,000 | 12,259,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes payable | 5,622,000 | 7,871,000 | 11,151,000 | 3,845,000 | 15,918,000 | 6,289,000 | 9,456,000 | 4,700,000 | 6,783,000 | 2,335,000 | 14,508,000 | 11,048,000 | 38,000 | 38,000 | 152,000 | 3,529,000 | 48,000 | 3,000 | 344,000 | 153,000 | 32,000 | 5,023,000 | 1,381,000 | 233,000 | 1,471,000 | 374,000 | 2,292,000 | 3,112,000 | 489,000 | 1,584,000 | 1,609,000 | 2,687,261 | 1,240,533 | 999,594 | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -5,311,000 | -3,373,000 | -3,923,000 | -11,458,000 | -6,326,000 | -3,363,000 | -789,000 | -2,970,000 | -3,748,000 | -3,220,000 | -4,749,000 | -2,099,000 | -3,111,000 | -2,340,000 | -1,620,000 | -1,807,000 | -399,000 | -1,700,000 | -1,346,000 | -2,774,000 | -3,805,000 | -4,783,000 | -3,262,000 | -4,224,000 | -3,559,000 | -4,461,000 | -3,705,000 | -3,492,000 | -5,729,000 | |||||||||||||||||||||||||||||||||||||||||
senior convertible notes | 45,644,000 | 45,249,000 | 44,847,000 | 44,444,000 | 63,351,000 | 62,819,000 | 62,277,000 | 70,975,000 | 70,361,000 | 88,501,000 | 87,754,000 | 109,011,000 | 108,105,000 | 134,145,000 | 135,096,000 | 134,170,000 | 133,245,000 | 132,350,000 | 131,456,000 | 130,592,000 | 129,728,000 | 128,893,000 | 128,059,000 | 127,252,000 | 126,446,000 | 124,887,000 | 124,132,000 | 123,378,000 | ||||||||||||||||||||||||||||||||||||||||||
other intangible assets, net of accumulated amortization | 7,288,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes receivable | 96,000 | 171,000 | 111,000 | 6,049,000 | 5,371,000 | 5,380,000 | 4,559,000 | 4,374,000 | 11,862,000 | 13,011,000 | 2,888,000 | 3,834,000 | 3,003,000 | 166,000 | 2,327,000 | 3,755,000 | 6,173,000 | 851,000 | 2,859,000 | 5,767,000 | 7,384,000 | 991,000 | 900,000 | 649,822 | ||||||||||||||||||||||||||||||||||||||||||||||
receivables | 60,672,000 | 73,605,000 | 63,698,000 | 62,946,000 | 60,082,000 | 71,803,000 | 60,076,000 | 55,389,000 | 56,552,000 | 69,390,000 | 70,797,000 | 64,892,000 | 76,382,000 | 104,388,000 | 86,305,000 | 79,895,000 | 97,894,000 | 110,981,000 | 94,432,000 | 86,019,000 | 96,568,000 | 66,203,000 | 53,679,000 | 52,952,000 | 53,496,000 | 51,474,000 | 34,976,000 | 29,478,000 | 24,239,000 | 23,593,000 | 20,524,000 | 21,695,000 | 20,685,208 | 30,990,211 | 28,170,302 | 19,714,499 | ||||||||||||||||||||||||||||||||||
customer deposits | 32,324,000 | 15,111,000 | 20,769,000 | 23,620,000 | 26,366,000 | 16,215,000 | 14,026,000 | 16,769,000 | 31,159,000 | 11,650,000 | 15,442,000 | 26,247,000 | 35,090,000 | 20,893,000 | 21,055,000 | 36,384,000 | 61,286,000 | 27,991,000 | 26,721,000 | 31,260,000 | 25,063,000 | 12,163,000 | 25,247,000 | 19,237,000 | 30,506,000 | 37,072,000 | 9,280,000 | 6,928,000 | 8,517,000 | 9,937,000 | 9,516,000 | 15,483,000 | 11,155,883 | 29,347,882 | 25,735,043 | 9,881,916 | ||||||||||||||||||||||||||||||||||
total titan machinery inc. stockholders' equity | 321,179,000 | 332,343,000 | 329,772,000 | 336,019,000 | 337,556,000 | 373,020,000 | 368,786,000 | 365,890,000 | 376,499,000 | 403,044,000 | 402,057,000 | 402,897,000 | 408,771,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest | 607,000 | 793,000 | 814,000 | 827,000 | 155,000 | 1,860,000 | 1,989,000 | 2,554,000 | 2,422,000 | 2,571,000 | 2,862,000 | 2,817,000 | 3,085,000 | 3,621,000 | 3,312,000 | 3,395,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 35,403,000 | 30,488,000 | 27,245,000 | 28,914,000 | 28,024,000 | 30,062,000 | 33,362,000 | 35,496,000 | 38,507,000 | 42,648,000 | 43,634,000 | 36,968,000 | 44,036,000 | 34,854,000 | 35,869,000 | 32,527,000 | 23,263,000 | 21,903,000 | 22,387,000 | 14,699,000 | 15,460,000 | 13,123,000 | 9,780,000 | 9,789,000 | 10,373,000 | 7,402,000 | 7,397,000 | 8,060,286 | 6,376,984 | 5,438,104 | 3,852,852 | |||||||||||||||||||||||||||||||||||||||
assets held for sale | 11,776,000 | 11,246,000 | 14,946,000 | 15,312,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangibles and other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total intangibles and other assets | 6,451,000 | 12,799,000 | 11,762,000 | 12,009,000 | 12,580,000 | 48,084,000 | 48,693,000 | 48,973,000 | 49,265,000 | 57,701,000 | 57,737,000 | 57,589,000 | 53,145,000 | 53,174,000 | 48,711,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities held for sale | 2,855,000 | 2,531,000 | 1,540,000 | 2,835,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent parts inventories | 4,958,000 | 4,903,000 | 5,085,000 | 5,098,000 | 3,900,000 | 3,480,000 | 3,469,000 | 3,147,000 | 3,136,000 | 2,850,000 | 2,606,000 | 2,344,000 | 1,983,000 | 1,803,000 | 1,946,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments and contingencies - note 11, note 12 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncurrent inventories | 5,871,000 | 4,865,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
floorplan notes payable | 937,218,000 | 851,185,000 | 761,978,000 | 782,357,000 | 707,459,000 | 571,170,000 | 576,763,000 | 494,886,000 | 354,396,000 | 322,328,000 | 317,506,000 | 262,809,000 | 261,905,000 | 257,563,000 | 203,593,000 | 171,375,535 | 118,148,218 | 96,773,485 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total titan machinery inc. stockholders’ equity | 407,384,000 | 400,840,000 | 396,647,000 | 380,379,000 | 365,499,000 | 360,611,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 410,246,000 | 403,657,000 | 399,732,000 | 384,000,000 | 368,811,000 | 364,006,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 1,730,930,000 | 1,636,811,000 | 1,514,476,000 | 1,508,448,000 | 1,374,806,000 | 1,210,445,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 115,668,000 | 126,509,000 | 106,717,000 | 97,890,000 | 102,194,000 | 81,607,000 | 66,002,000 | 61,461,000 | 81,334,000 | 82,376,000 | 85,981,000 | 78,714,000 | 41,861,426 | 86,986,230 | 41,968,933 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 2,176,000 | 2,291,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangibles and other assets - sum | 38,845,000 | 35,548,000 | 31,258,000 | 19,847,000 | 19,483,000 | 17,645,000 | 16,500,000 | 16,353,000 | 14,706,000 | 13,062,265 | 11,500,636 | 10,907,073 | 8,536,438 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current maturities of long-term debt and short-term advances | 1,925,000 | 3,761,000 | 8,088,000 | 9,248,000 | 8,801,000 | 6,725,000 | 9,865,000 | 11,511,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term liabilities - sum | 73,212,000 | 44,606,000 | 45,285,000 | 32,462,000 | 33,539,000 | 31,377,000 | 31,323,000 | 36,422,000 | 27,426,000 | 8,777,205 | 7,419,683 | 13,930,929 | 12,813,443 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity - sum | 317,331,000 | 304,111,000 | 222,132,000 | 203,500,000 | 195,450,000 | 192,367,000 | 186,904,000 | 180,840,000 | 175,751,000 | 170,364,108 | 162,042,455 | 79,640,981 | 18,351,365 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | 939,000 | 867,000 | 633,000 | 924,000 | 927,000 | 695,000 | 485,000 | 365,617 | 377,570 | 341,271 | 582,165 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
u.s. treasury bills | 49,903,760 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total cash, cash equivalents and u.s. treasury bills | 82,376,000 | 85,981,000 | 78,714,000 | 91,765,186 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
parts inventory in excess of amounts expected to be sold currently | 1,784,000 | 1,609,000 | 2,080,000 | 1,899,000 | 1,780,000 | 1,234,400 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long term liabilities | 3,293,047 | 2,045,209 | 1,513,943 | 283,109 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subordinated debentures | 16,807,424 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net of accumulated depreciation | 13,510,509 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
floor plan notes payable | 111,689,595 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest on subordinated debt | 354,705 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
redeemable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock - par value .00001, authorized-2,000,000 shares; outstanding-341,672 shares at october 31, 2007 and january 31, 2007 | 1,260,209 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock - par value .00001, authorized-2,000,000 shares; outstanding-125,001 shares at october 31, 2007 and january 31, 2007 | 512,167 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
series d convertible preferred stock - par value .00001, authorized-323,533 shares; outstanding- 323,533 shares at october 31, 2007 and no shares at january 31, 2007 | 2,426,497 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-04-30 | 2026-01-31 | 2025-10-31 | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2012-10-31 | 2012-07-31 | 2012-04-30 | 2011-10-31 | 2011-07-31 | 2011-04-30 | 2010-10-31 | 2010-07-31 | 2010-04-30 | 2009-10-31 | 2009-07-31 | 2009-04-30 | 2008-10-31 | 2008-07-31 | 2008-04-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -12,616,000 | -445,000 | -1,614,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 9,028,000 | 9,390,000 | 9,846,000 | 9,414,000 | 8,915,000 | 9,914,000 | 10,274,000 | 9,698,000 | 8,715,000 | 8,608,000 | 8,234,000 | 7,689,000 | 6,948,000 | 6,841,000 | 7,369,000 | 5,763,000 | 5,224,000 | 5,803,000 | 5,734,000 | 5,395,000 | 5,207,000 | 5,970,000 | 6,445,000 | 5,911,000 | 5,375,000 | 7,006,000 | 7,797,000 | 7,200,000 | 6,064,000 | 5,716,000 | 6,442,000 | 5,921,000 | 5,526,000 | 6,156,000 | 6,681,000 | 6,173,000 | 6,095,000 | 6,972,000 | 7,068,000 | 6,620,000 | 6,208,000 | 6,950,000 | 7,764,000 | 7,157,000 | 6,667,000 | 7,853,000 | 9,169,000 | 8,017,000 | 6,729,000 | 7,646,000 | 9,806,000 | 7,473,000 | 5,869,000 | 7,304,000 | 5,287,000 | 4,927,000 | 4,119,000 | 3,411,000 | 2,642,000 | 2,239,000 | 2,126,000 | 2,078,000 | 1,926,000 | 2,052,000 | 1,910,000 | |||
impairment | 502,000 | 238,000 | 323,000 | 266,000 | 264,000 | 0 | 2,555,000 | 0 | 216,000 | 3,578,000 | 51,000 | 0 | 135,000 | 1,697,000 | 303,000 | 41,000 | 0 | 152,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income taxes | 328,000 | 10,726,000 | 658,000 | -3,746,000 | -5,080,000 | -12,809,000 | -2,353,000 | -271,000 | -379,000 | 6,641,000 | -1,236,000 | -1,591,000 | -904,000 | 9,474,000 | -830,000 | -7,000 | -998,000 | 7,431,000 | -1,471,000 | -637,000 | -1,008,000 | -5,655,000 | 3,061,000 | -1,061,000 | 117,000 | -2,292,000 | 880,000 | 65,000 | -316,000 | -146,000 | 1,766,000 | 1,695,000 | -804,000 | -5,799,000 | 1,806,000 | -1,324,000 | -3,603,000 | -3,666,000 | 33,000 | 183,000 | 609,000 | -9,645,000 | -215,000 | 192,000 | 497,000 | -15,078,000 | -144,000 | 153,000 | 232,000 | 171,000 | -6,000 | -100,000 | 114,000 | 36,000 | 128,000 | 20,000 | 351,000 | 274,000 | 55,000 | -12,339 | ||||||||
stock-based compensation expense | 1,301,000 | 1,344,000 | 1,234,000 | 1,399,000 | 1,591,000 | 1,089,000 | 1,104,000 | 1,262,000 | 837,000 | 781,000 | 896,000 | 784,000 | 659,000 | 922,000 | 885,000 | 803,000 | 620,000 | 704,000 | 657,000 | 584,000 | 609,000 | 643,000 | 691,000 | 536,000 | 645,000 | 623,000 | 773,000 | 694,000 | 603,000 | 622,000 | 664,000 | 709,000 | 540,000 | 963,000 | 746,000 | 943,000 | 789,000 | 340,000 | 600,000 | 578,000 | 627,000 | 304,000 | 663,000 | 605,000 | 531,000 | 383,000 | 674,000 | 615,000 | 463,000 | 533,000 | 606,000 | 522,000 | 470,000 | 416,000 | 406,000 | 358,000 | 347,000 | 339,000 | 301,000 | 296,000 | 289,000 | 275,000 | 288,000 | |||||
noncash interest expense | 248,000 | 251,000 | 240,000 | 250,000 | 244,000 | 532,000 | 44,000 | 405,000 | 88,000 | 86,000 | 77,000 | 65,000 | 64,000 | 63,000 | 61,000 | 63,000 | 58,000 | 55,000 | 53,000 | 56,000 | 54,000 | 49,000 | 50,000 | 48,000 | 27,000 | 14,000 | -13,000 | 6,000 | 401,000 | 408,000 | 594,000 | 701,000 | 729,000 | 734,000 | 778,000 | 1,225,000 | 914,000 | 1,009,000 | 1,689,000 | 1,238,000 | 1,378,000 | 1,431,000 | 2,268,000 | 1,253,000 | 1,765,000 | 1,222,000 | 1,175,000 | 1,175,000 | 1,151,000 | 1,143,000 | 1,149,000 | 1,137,000 | 1,108,000 | 1,060,000 | ||||||||||||||
noncash lease expense | 1,213,000 | 1,341,000 | 1,179,000 | 1,556,000 | 1,027,000 | 1,535,000 | 2,324,000 | 2,485,000 | 2,545,000 | 2,528,000 | 2,924,000 | 2,896,000 | 2,884,000 | 2,833,000 | 2,983,000 | 3,053,000 | 3,136,000 | 3,062,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other | -1,284,000 | -90,000 | -3,684,000 | -2,842,000 | -1,022,000 | 4,830,000 | -8,574,000 | 3,552,000 | 3,767,000 | 2,340,000 | 2,378,000 | 1,587,000 | 1,663,000 | 2,311,000 | 2,489,000 | 2,524,000 | 2,059,000 | 21,000 | 528,000 | -14,000 | 176,000 | -681,000 | -326,000 | -314,000 | -54,000 | -325,000 | -55,000 | -19,000 | 11,000 | -121,000 | 279,000 | 495,000 | 342,000 | -1,858,000 | -12,000 | -1,385,000 | 849,000 | -227,000 | -1,167,000 | 98,000 | 89,000 | 132,000 | -404,000 | -371,000 | 126,000 | -69,000 | 227,000 | 568,000 | -636,000 | -215,000 | 619,000 | -183,000 | 119,000 | 73,000 | 81,000 | 164,000 | 4,000 | 48,000 | 65,000 | 24,000 | 0 | |||||||
changes in assets and liabilities, net of effects of acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 19,976,000 | 18,545,000 | -14,845,000 | -371,000 | -3,828,000 | 16,263,000 | -5,958,000 | -1,616,000 | 20,115,000 | -16,144,000 | -11,324,000 | 11,684,000 | -32,307,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | -7,115,000 | -93,000 | -42,000 | 6,661,000 | -357,000 | -7,653,000 | -177,000 | 2,486,000 | 6,815,000 | -5,159,000 | -1,766,000 | 6,266,000 | 1,274,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
inventories | -14,714,000 | 115,711,000 | 122,949,000 | -19,357,000 | 16,428,000 | 280,667,000 | 127,628,000 | -104,353,000 | -137,760,000 | -117,552,000 | -95,716,000 | -123,014,000 | -140,107,000 | -65,195,000 | 21,974,000 | -68,387,000 | -69,321,000 | 2,618,000 | 20,347,000 | -15,551,000 | -1,615,000 | 122,750,000 | 44,610,000 | 19,944,000 | 11,941,000 | 34,460,000 | 6,220,000 | -61,895,000 | -78,254,000 | 33,700,000 | 45,211,000 | -31,564,000 | -42,351,000 | 62,086,000 | -9,767,000 | -28,167,000 | -3,814,000 | 120,571,000 | 77,578,000 | 4,222,000 | 9,422,000 | 124,546,000 | 63,527,000 | 8,388,000 | 522,000 | 174,043,000 | 65,864,000 | -26,349,000 | -41,963,000 | 6,771,000 | ||||||||||||||||||
manufacturer floorplan payable | 4,135,000 | -124,719,000 | -75,819,000 | 81,917,000 | 18,721,000 | -161,438,000 | -127,389,000 | 114,019,000 | 92,084,000 | 93,143,000 | 124,062,000 | 64,647,000 | 86,259,000 | -9,339,000 | -26,443,000 | 54,346,000 | 51,069,000 | -31,568,000 | -10,635,000 | 36,779,000 | 19,657,000 | -63,618,000 | -19,740,000 | -16,057,000 | -10,669,000 | -64,031,000 | -15,003,000 | 39,036,000 | 89,599,000 | -31,627,000 | -40,233,000 | 44,572,000 | 24,653,000 | -51,593,000 | -10,099,000 | 56,694,000 | 51,139,000 | -74,520,000 | -72,869,000 | 79,044,000 | -26,996,000 | -79,300,000 | -62,258,000 | 173,583,000 | 12,980,000 | -88,863,000 | -67,846,000 | 16,665,000 | -17,308,000 | |||||||||||||||||||
deferred revenue | -28,456,000 | 57,734,000 | -17,185,000 | -17,042,000 | -34,375,000 | 51,265,000 | -18,512,000 | -27,656,000 | -30,670,000 | 61,883,000 | -18,943,000 | -34,495,000 | -23,987,000 | 62,128,000 | -39,499,000 | -37,117,000 | -6,413,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, accrued expenses and other and other long-term liabilities | 4,362,000 | -1,868,000 | 8,023,000 | -8,463,000 | 16,869,000 | -12,544,000 | 6,575,000 | -17,281,000 | -5,407,000 | -7,459,000 | 3,780,000 | -9,935,000 | -4,231,000 | -16,583,000 | 11,832,000 | -1,219,000 | -7,963,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from operating activities | -23,092,000 | 53,568,000 | 33,990,000 | 43,699,000 | 6,195,000 | 126,486,000 | -8,828,000 | -15,013,000 | -32,354,000 | 49,781,000 | 40,634,000 | -44,991,000 | -77,704,000 | 17,950,000 | 13,819,000 | -26,274,000 | 5,321,000 | 86,641,000 | 43,714,000 | 1,605,000 | 26,956,000 | 112,182,000 | 47,779,000 | 18,477,000 | -5,442,000 | 9,244,000 | -1,986,000 | -9,155,000 | 2,852,000 | 34,879,000 | 25,813,000 | 12,939,000 | -27,026,000 | 39,781,000 | -10,846,000 | 25,945,000 | 40,932,000 | 66,599,000 | 13,963,000 | 85,309,000 | -24,874,000 | 33,123,000 | 13,192,000 | 171,263,000 | 14,306,000 | 123,613,000 | -3,148,000 | -24,805,000 | -54,602,000 | 8,320,000 | 10,463,645 | |||||||||||||||||
capital expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||
free cash flows | -23,092,000 | 53,568,000 | 33,990,000 | 43,699,000 | 6,195,000 | 126,486,000 | -8,828,000 | -15,013,000 | -32,354,000 | 49,781,000 | 40,634,000 | -44,991,000 | -77,704,000 | 17,950,000 | 13,819,000 | -26,274,000 | 5,321,000 | 86,641,000 | 43,714,000 | 1,605,000 | 26,956,000 | 112,182,000 | 47,779,000 | 18,477,000 | -5,442,000 | 9,244,000 | -1,986,000 | -9,155,000 | 2,852,000 | 34,879,000 | 25,813,000 | 12,939,000 | -27,026,000 | 39,781,000 | -10,846,000 | 25,945,000 | 40,932,000 | 66,599,000 | 13,963,000 | 85,309,000 | -24,874,000 | 33,123,000 | 13,192,000 | 171,263,000 | 14,306,000 | 123,613,000 | -3,148,000 | -24,805,000 | -54,602,000 | 8,320,000 | 10,463,645 | |||||||||||||||||
investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment purchases | -2,544,000 | -3,968,000 | -2,734,000 | -7,667,000 | -7,988,000 | -21,561,000 | -8,110,000 | -11,417,000 | -10,757,000 | -14,779,000 | -11,423,000 | -15,748,000 | -9,599,000 | -10,388,000 | -8,342,000 | -4,422,000 | -4,065,000 | -5,499,000 | -6,646,000 | -3,843,000 | -7,045,000 | -3,580,000 | -4,934,000 | -2,436,000 | -2,036,000 | -3,077,000 | -4,536,000 | -1,497,000 | -1,604,000 | -1,830,000 | -1,847,000 | -1,917,000 | -692,000 | -1,408,000 | -4,657,000 | -2,897,000 | -4,575,000 | -2,167,000 | -4,371,000 | -1,699,000 | -1,051,000 | -2,357,000 | -1,803,000 | -1,740,000 | -2,170,000 | -4,067,000 | -3,890,000 | -3,171,000 | -5,078,000 | |||||||||||||||||||
proceeds from sale of property and equipment | 1,567,000 | 1,079,000 | 948,000 | 1,397,000 | 2,432,000 | 2,670,000 | 292,000 | 248,000 | 950,000 | 683,000 | 422,000 | 3,179,000 | 2,850,000 | 1,646,000 | 482,000 | 792,000 | 836,000 | 15,379,000 | 247,000 | 285,000 | 135,000 | 5,797,000 | 306,000 | 176,000 | 313,000 | 1,029,000 | 716,000 | 254,000 | 416,000 | 448,000 | 487,000 | 203,000 | 411,000 | 466,000 | 2,311,000 | 1,836,000 | 417,000 | 103,000 | 902,000 | 491,000 | 892,000 | 2,642,000 | 2,934,000 | 1,567,000 | 634,000 | |||||||||||||||||||||||
proceeds from business divestitures | 2,030,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 1,053,000 | -5,683,000 | 7,826,000 | -19,618,000 | -5,234,000 | -18,307,000 | -7,972,000 | -8,563,000 | -12,904,000 | -99,321,000 | -13,313,000 | -24,438,000 | -26,300,000 | -10,098,000 | -103,231,000 | -8,792,000 | -11,944,000 | -26,192,000 | -9,604,000 | -10,418,000 | -8,984,000 | 1,919,000 | -5,422,000 | -11,672,000 | -5,122,000 | -5,714,000 | -16,117,000 | -6,600,000 | -8,038,000 | -2,115,000 | -18,408,000 | -2,723,000 | -2,586,000 | -5,670,000 | -3,556,000 | -5,614,000 | -9,749,000 | -2,109,000 | -672,000 | 234,000 | 1,129,000 | -39,000 | -1,450,000 | 1,947,000 | 8,435,000 | 144,000 | -6,123,000 | -2,995,000 | -8,881,000 | 42,405,000 | ||||||||||||||||||
financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in non-manufacturer floorplan payable | 28,664,000 | -70,604,000 | -36,580,000 | -10,487,000 | -9,146,000 | -115,684,000 | -975,000 | 32,523,000 | 46,442,000 | 8,795,000 | -10,673,000 | 87,760,000 | 97,266,000 | -9,878,000 | -3,504,000 | 33,716,000 | 2,000,000 | -5,339,000 | -7,373,000 | -13,590,000 | -9,141,000 | -65,635,000 | -48,008,000 | -11,552,000 | 18,781,000 | -12,229,000 | 12,450,000 | 37,165,000 | 12,772,000 | -27,078,000 | -6,526,000 | 3,046,000 | 47,376,000 | -24,269,000 | 23,673,000 | -12,546,000 | -25,484,000 | -62,080,000 | 12,378,000 | -91,973,000 | 25,117,000 | -20,592,000 | -10,576,000 | -160,743,000 | -30,001,000 | -42,118,000 | -17,558,000 | 35,485,000 | 65,305,000 | 13,447,000 | ||||||||||||||||||
proceeds from long-term debt borrowings | 9,436,000 | 14,441,000 | 142,000 | 1,318,000 | 24,852,000 | 11,878,000 | 1,218,000 | 1,372,000 | 5,131,000 | 0 | 0 | 0 | 8,415,000 | 3,968,000 | -71,000 | -11,000 | 6,462,000 | 0 | 4,214,000 | 0 | 1,112,000 | 1,489,000 | 10,079,000 | 11,413,000 | 373,000 | 69,000 | 6,000 | 1,000 | 0 | 12,885,000 | 20,115,000 | 13,819,000 | 39,030,000 | 19,247,000 | 811,000 | 63,126,000 | 44,042,000 | 0 | 5,832,000 | 82,234,000 | 30,571,000 | 30,448,000 | 665,000 | 67,008,000 | 26,428,000 | 1,300,000 | 1,770,000 | 4,414,000 | 257,000 | 182,000 | 15,759,000 | 4,629,000 | ||||||||||||||||
principal payments on long-term debt and finance leases | -4,256,000 | -6,675,000 | -3,565,000 | -3,824,000 | -7,253,000 | -3,752,000 | -2,895,000 | -9,286,000 | -2,567,000 | -2,360,000 | -1,984,000 | -5,494,000 | -3,207,000 | -2,041,000 | -1,717,000 | -2,136,000 | -1,743,000 | -2,619,000 | -1,476,000 | -1,936,000 | -3,181,000 | -1,465,000 | -1,643,000 | -1,309,000 | -1,257,000 | -1,062,000 | -878,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 23,449,000 | -67,975,000 | -25,769,000 | -14,180,000 | -15,781,000 | -94,587,000 | 8,557,000 | 19,330,000 | 43,081,000 | 18,309,000 | -11,551,000 | 83,623,000 | 98,196,000 | -12,374,000 | -5,230,000 | 31,574,000 | 7,989,000 | -4,020,000 | -8,942,000 | -15,539,000 | -6,834,000 | -77,160,000 | -45,298,000 | -13,195,000 | 17,714,000 | -12,033,000 | 21,255,000 | 1,872,000 | 11,775,000 | -28,036,000 | -4,408,000 | -17,633,000 | 33,350,000 | -24,527,000 | 635,000 | -19,407,000 | -28,167,000 | -63,338,000 | -9,246,000 | -94,842,000 | -550,000 | -22,021,000 | -31,208,000 | -180,407,000 | -35,320,000 | -107,566,000 | 15,770,000 | 32,375,000 | 68,425,000 | -67,567,000 | 64,041,000 | 37,389,000 | 5,940,000 | 77,126,000 | 102,267,000 | 77,924,000 | 107,840,000 | 118,844,000 | 19,100,000 | 20,367,000 | 5,057,000 | 22,203,000 | 16,612,000 | |||||
effect of exchange rate changes on cash | 4,000 | -536,000 | 68,000 | 1,260,000 | 436,000 | -1,114,000 | 444,000 | -219,000 | -205,000 | -684,000 | 1,446,000 | 214,000 | 252,000 | 2,583,000 | -1,563,000 | -1,546,000 | -420,000 | -820,000 | -212,000 | 207,000 | -399,000 | 241,000 | 265,000 | 39,000 | -36,000 | -196,000 | -249,000 | 69,000 | -3,000 | -226,000 | -427,000 | -164,000 | 120,000 | -49,000 | 102,000 | 361,000 | 74,000 | -432,000 | 51,000 | -242,000 | 413,000 | -280,000 | -120,000 | 244,000 | -709,000 | -688,000 | -548,000 | -12,000 | 69,000 | |||||||||||||||||||
net change in cash | 1,414,000 | -20,626,000 | 16,115,000 | 11,161,000 | -14,384,000 | 12,478,000 | -7,799,000 | -4,465,000 | -2,382,000 | -31,915,000 | 17,216,000 | 14,408,000 | -5,556,000 | -1,939,000 | -96,205,000 | -5,038,000 | 946,000 | 55,609,000 | 24,956,000 | -24,145,000 | 10,739,000 | 37,182,000 | -2,676,000 | -6,351,000 | 7,114,000 | -8,699,000 | 2,903,000 | -13,814,000 | 6,586,000 | 4,502,000 | 2,570,000 | -7,581,000 | 3,858,000 | 9,535,000 | -13,665,000 | 1,285,000 | 3,090,000 | 720,000 | 1,341,000 | -12,692,000 | -25,683,000 | 11,056,000 | -17,007,000 | -8,939,000 | -23,173,000 | 17,306,000 | 20,509,000 | 7,702,000 | 7,769,000 | |||||||||||||||||||
cash at beginning of period | 28,164,000 | 0 | 0 | 0 | 35,898,000 | 0 | 0 | 0 | 38,066,000 | 0 | 0 | 0 | 43,913,000 | 0 | 0 | 0 | 146,149,000 | 0 | 0 | 0 | 78,990,000 | 0 | 0 | 0 | 43,721,000 | 0 | 0 | 0 | 56,745,000 | 0 | 0 | 0 | 53,396,000 | 0 | 0 | 0 | 53,151,000 | 0 | 0 | 0 | 89,465,000 | 0 | 0 | 0 | 127,528,000 | 0 | 0 | 0 | 74,242,000 | |||||||||||||||||||
cash at end of period | 29,578,000 | -20,626,000 | 16,115,000 | 11,161,000 | 21,514,000 | 12,478,000 | -7,799,000 | -4,465,000 | 35,684,000 | -31,915,000 | 17,216,000 | 14,408,000 | 38,357,000 | -1,939,000 | -96,205,000 | -5,038,000 | 147,095,000 | 55,609,000 | 24,956,000 | -24,145,000 | 89,729,000 | 37,182,000 | -2,676,000 | -6,351,000 | 50,835,000 | -8,699,000 | 2,903,000 | -13,814,000 | 63,331,000 | 4,502,000 | 2,570,000 | -7,581,000 | 57,254,000 | 9,535,000 | -13,665,000 | 1,285,000 | 56,241,000 | 720,000 | 1,341,000 | -12,692,000 | 63,782,000 | 11,056,000 | -17,007,000 | -8,939,000 | 104,355,000 | 17,306,000 | 20,509,000 | 7,702,000 | 82,011,000 | |||||||||||||||||||
supplemental disclosures of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid during the period | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes, net of refunds | -2,234,000 | -500,000 | -1,908,000 | -19,000 | 578,000 | 677,000 | -825,000 | 5,669,000 | 1,043,000 | 10,954,000 | 13,675,000 | 15,131,000 | 84,000 | 10,864,000 | 4,595,000 | 11,014,000 | 102,000 | 816,000 | 4,752,000 | 17,125,000 | 253,000 | 2,755,000 | 259,000 | -593,000 | 365,000 | -1,278,000 | 1,870,000 | 2,547,000 | 517,000 | 1,019,000 | 1,517,000 | 239,000 | 906,000 | -144,000 | -27,000 | -9,588,000 | -3,327,000 | 2,041,000 | 1,190,000 | 0 | 4,093,000 | 570,000 | 2,065,000 | -239,000 | 3,973,000 | 1,165,000 | 646,000 | |||||||||||||||||||||
interest | 7,921,000 | 9,834,000 | 11,023,000 | 11,180,000 | 10,843,000 | 14,390,000 | 12,491,000 | 11,950,000 | 9,458,000 | 8,897,000 | 5,103,000 | 3,287,000 | 2,090,000 | 1,924,000 | 1,744,000 | 1,465,000 | 1,386,000 | 1,308,000 | 1,294,000 | 1,393,000 | 1,404,000 | 1,542,000 | 1,710,000 | 1,841,000 | 2,262,000 | 2,525,000 | 2,457,000 | 2,993,000 | 1,712,000 | 2,099,000 | 3,523,000 | 3,488,000 | 1,954,000 | 2,380,000 | 4,014,000 | 3,811,000 | 3,429,000 | 5,238,000 | 4,460,000 | 6,417,000 | 4,667,000 | 7,348,000 | 5,091,000 | 5,717,000 | 7,684,000 | 9,046,000 | 7,168,000 | 8,355,000 | 5,475,000 | 3,556,000 | 996,000 | |||||||||||||||||
supplemental disclosures of noncash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in property and equipment included in long-term debt, leases, accounts payable and accrued liabilities | 403,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transfer of assets to property and equipment from inventories | -6,638,000 | -1,810,000 | -80,000 | 416,000 | -425,000 | -6,455,000 | -746,000 | 832,000 | -297,000 | -935,000 | -1,687,000 | 2,597,000 | 5,256,000 | 1,962,000 | 15,966,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -36,168,000 | 1,198,000 | -6,000,000 | -13,204,000 | -43,761,000 | 1,714,000 | -4,305,000 | 9,441,000 | 23,962,000 | 30,192,000 | 31,322,000 | 26,965,000 | 18,112,000 | 41,257,000 | 24,959,000 | 17,540,000 | 22,435,000 | 21,816,000 | 11,249,000 | 10,547,000 | 782,000 | 9,912,000 | 6,400,000 | 2,262,000 | 673,000 | 8,214,000 | 10,775,000 | 12,800,000 | 6,291,000 | 7,268,000 | 7,706,000 | 2,714,000 | 1,559,000 | 5,733,000 | 4,851,000 | 1,790,000 | 8,184,901 | 3,332,491 | 3,387,127 | |||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill, intangible assets and long lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale-leaseback financing expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on extinguishment of debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
rental fleet purchases | -153,000 | 2,607,000 | -2,968,000 | -5,658,000 | -2,464,000 | -1,361,000 | -1,329,000 | -1,393,000 | -2,581,000 | -4,974,000 | -1,046,000 | -2,435,000 | -3,213,000 | -6,865,000 | -2,081,000 | -304,000 | -798,000 | -2,623,000 | -3,378,000 | -1,537,000 | -3,516,000 | -5,363,000 | -3,886,000 | -1,001,000 | -1,519,000 | -1,024,000 | -2,121,000 | -794,000 | -1,562,000 | -4,610,000 | -5,612,000 | -43,000 | -938,000 | -1,595,000 | -561,000 | -49,000 | -42,000 | -138,000 | -112,000 | -304,000 | 0 | 127,000 | -629,000 | |||||||||||||||||||||||||
acquisition consideration, net of cash acquired | -6,426,000 | 0 | 0 | 0 | 0 | -260,000 | -79,613,000 | 0 | -10,472,000 | -17,463,000 | 0 | -92,796,000 | 0 | -7,675,000 | 0 | 0 | -2,135,000 | -8,780,000 | 0 | -2,972,000 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of business | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment of debt issuance costs | -85,000 | -110,000 | -9,000 | -30,000 | 0 | -670,000 | 0 | -3,000 | -16,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
finance lease debt to acquire finance asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transfer of assets from (to) property and equipment to (from) inventories | 919,000 | -1,837,000 | -1,958,000 | -891,000 | 899,000 | 969,000 | 300,000 | 2,412,000 | 1,207,000 | -888,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
asset transferred from property and equipment to held for sale | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale-leaseback finance modification expense | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt, finance leases, accounts payable and accrued liabilities | 725,000 | -661,000 | -1,680,000 | 4,069,000 | 7,907,000 | 508,000 | 304,000 | 3,702,000 | 1,473,000 | 2,769,000 | 1,420,000 | 1,247,000 | 6,781,000 | -6,749,000 | 15,763,000 | 3,910,000 | 2,560,000 | 2,085,000 | 1,519,000 | 272,000 | 5,861,000 | |||||||||||||||||||||||||||||||||||||||||||||||
long-term debt to acquire finance leases | 0 | 0 | 343,000 | 3,239,000 | 307,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt, leases, accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt, capital leases, accounts payable and accrued liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property & equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables, prepaid expenses and other assets | 9,718,000 | -5,276,000 | -8,002,000 | 13,446,000 | -18,574,000 | -6,079,000 | -11,361,000 | -1,023,000 | -10,000 | 1,132,000 | 4,472,000 | -1,125,000 | 10,847,000 | -2,481,000 | 3,444,000 | -5,593,000 | -2,433,000 | 5,075,000 | -12,314,000 | -3,803,000 | 8,782,000 | -7,444,000 | -2,623,000 | 283,000 | 16,185,000 | -14,339,000 | -8,433,000 | 4,702,000 | 14,498,000 | 3,532,000 | -7,229,000 | 13,525,000 | 30,376,000 | -25,331,000 | -1,221,000 | 21,571,000 | 11,522,000 | -23,760,000 | -9,282,000 | 34,587,000 | -9,896,000 | 27,590,000 | ||||||||||||||||||||||||||
impairment of intangible and long-lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
numerator: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
allocation to participating securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income attributable to titan machinery inc. common stockholders | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
denominator: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic weighted-average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
plus: incremental shares from vesting of restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted weighted-average common shares outstanding | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per share: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
diluted | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, deferred revenue, accrued expenses and other and other long-term liabilities | 28,219,000 | 13,095,000 | -26,187,000 | -5,440,000 | 51,760,000 | -415,000 | -1,221,000 | -13,919,000 | 18,807,000 | -8,335,000 | -3,073,000 | -9,289,000 | 28,338,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on senior convertible notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transfer of assets from property and equipment to inventories | 787,000 | 1,761,000 | 4,568,000 | -1,853,000 | 6,619,000 | -1,105,000 | -705,000 | -1,200,000 | -6,476,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -2,816,000 | -2,751,000 | -2,736,000 | -3,092,000 | -3,065,000 | -3,091,000 | -3,087,000 | -3,260,000 | -3,126,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of long-lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on repurchase of senior convertible notes | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt | -1,014,000 | -1,040,000 | -637,000 | -13,425,000 | -665,000 | -13,399,000 | -20,387,000 | -2,335,000 | -15,264,000 | -586,000 | -823,000 | -526,000 | -15,411,000 | -56,997,000 | -38,781,000 | -5,687,000 | -124,575,000 | -10,595,000 | -3,053,000 | -2,505,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
business combination assets acquired through direct financing | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transfer of assets to (from) property and equipment from (to) inventories | -2,624,000 | -371,000 | -1,882,000 | 1,831,000 | 1,128,000 | 158,000 | -7,029,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interest | 264,000 | -2,702,000 | -3,858,000 | -28,062,000 | 2,313,000 | -3,129,000 | -4,539,000 | -1,018,000 | 5,758,000 | 3,967,000 | -603,000 | 14,359,000 | 5,305,000 | 7,459,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income including noncontrolling interest to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from insurance recoveries | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of senior convertible notes | 0 | 0 | 0 | -9,753,000 | 0 | -19,340,000 | 0 | -21,030,000 | 0 | -24,983,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan provided to non-controlling interest holder | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of non-controlling interest through satisfaction of outstanding receivables | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes | -690,000 | 798,000 | -992,000 | 1,195,000 | 6,484,000 | -342,000 | 80,000 | -657,000 | -237,000 | 7,413,000 | 781,000 | -10,081,000 | 1,230,000 | -849,000 | -6,577,000 | 5,340,000 | 1,457,000 | 2,414,000 | -5,663,000 | 3,634,000 | 1,151,000 | 3,373,000 | 2,623,000 | 1,480,000 | 604,000 | -25,000 | 2,509,000 | 533,000 | 3,337,083 | -1,890,355 | 2,314,749 | |||||||||||||||||||||||||||||||||||||
net property and equipment financed with capital leases and current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, customer deposits, accrued expenses and other and other long-term liabilities | -4,025,000 | -9,252,000 | -2,766,000 | 1,182,000 | -5,744,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt, capital leases, accounts payable and accrued expenses and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt, accounts payable and accrued expenses and other | 836,000 | -533,000 | 908,000 | 354,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss including noncontrolling interest | 1,685,000 | 2,384,000 | -5,186,000 | -5,932,000 | 3,483,000 | 170,000 | -6,890,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss including noncontrolling interest to net cash from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on repurchase of senior convertible notes | 0 | 18,000 | 0 | -40,000 | 0 | -1,028,000 | 0 | -2,102,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable, customer deposits, accrued expenses and other long-term liabilities | 4,370,000 | 15,727,000 | -3,381,000 | -14,892,000 | 13,527,000 | -6,401,000 | -12,352,000 | -9,092,000 | 2,131,000 | 6,618,000 | -23,713,000 | -14,639,000 | 8,659,000 | -10,404,000 | 16,383,000 | 190,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt, accounts payable and accrued liabilities | -322,000 | 437,000 | 1,440,000 | 941,000 | 11,409,000 | 135,000 | 535,000 | 77,000 | -633,000 | 494,000 | 2,868,000 | 1,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt extinguished upon sale of property and equipment | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency gain on loans to international subsidiaries | 214,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax refunds, net of payments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized foreign currency loss on loans to international subsidiaries | -84,000 | 326,000 | 369,000 | 429,000 | -842,000 | -957,000 | -38,000 | 716,000 | 100,000 | 3,112,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill, intangible assets and long-lived assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment dealerships, net of cash purchased | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds upon settlement of net investment hedge derivative instruments | 0 | 0 | 157,000 | 180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments upon settlement of net investment hedge derivative instruments | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from for investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan provided to noncontrolling interest holder | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
acquisition of noncontrolling interest through satisfaction of outstanding receivables | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment on other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of purchase of equipment dealerships assets and assumption of liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior convertible notes offering, net of direct issuance costs of 4,753 | 0 | 0 | 145,247,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments on other long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of subsidiary shares to noncontrolling interest holders | 0 | 0 | 2,464,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of property and equipment | 10,689,000 | 1,973,000 | 471,000 | 6,115,000 | 10,182,000 | 178,000 | 237,000 | 3,088,000 | 873,000 | 61,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from net investment hedge derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
settlement of net investment hedge derivative instruments | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering of common stock, net of underwriting discount of 4,166 and other direct costs of 286 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment financed with long-term debt | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transfer of financing to long-term debt from floorplan payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
floorplan notes payable | 10,273,000 | 135,317,000 | 5,541,000 | 4,499,000 | -535,000 | 4,253,000 | 2,155,000 | 1,659,000 | 1,330,000 | 783,007 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from senior convertible notes offering, net of direct issuance costs of 4,753 for the nine months ended october 31, 2012 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in non-manufacturer floorplan notes payable | 73,813,000 | 13,109,000 | 8,408,000 | 63,618,000 | 88,481,000 | 51,486,000 | 22,731,000 | 21,735,000 | 22,740,000 | 704,000 | 8,479,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash equivalents | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in cash and cash equivalents | -10,841,000 | 19,792,000 | 26,875,000 | -4,304,000 | 20,587,000 | 5,495,000 | 5,149,000 | -3,605,000 | 7,267,000 | 37,667,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 124,360,000 | 0 | 0 | 79,842,000 | 0 | 0 | 76,112,000 | 0 | 0 | 76,185,000 | 0 | 0 | 41,047,000 | 0 | 0 | 42,802,505 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 10,961,000 | -11,845,000 | 114,252,000 | -10,841,000 | 19,792,000 | 106,717,000 | -4,304,000 | 20,587,000 | 81,607,000 | 4,541,000 | -19,873,000 | 81,334,000 | -3,605,000 | 7,267,000 | 78,714,000 | -45,124,804 | 45,017,297 | 41,968,933 | ||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used for operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment dealerships, net of cash acquired | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 86,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment financed with long-term debt | 10,514,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net transfer of financing to long-term debt from floorplan notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of equipment | 2,602,000 | -5,000 | 647,000 | 285,000 | 315,000 | 119,000 | 148,000 | -101,000 | 291,000 | 141,475 | -10,854 | 157,485 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
short-term advances related to customer contracts in transit | 356,000 | -1,371,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash used for operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in u.s. treasury bills | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for intangible asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering of common stock net of underwriting discount of 4,389 and other direct costs of 396 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
principal payments on long-term debt and subordinated debentures | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables and prepaid expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sales of u.s. treasury bills, net of purchases | 0 | 44,994,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering of common stock net of underwriting discount of 4,389 and other direct costs of 354 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock based compensation expense | 194,000 | 178,617 | 172,279 | 136,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 1,008,157 | 928,401 | 833,881 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization | 57,086 | 91,519 | 19,672 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in other assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,474,298 | -1,016,599 | 4,545,080 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 1,247,838 | 531,266 | 702,254 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
customer deposits | 3,394,427 | 6,252,490 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 1,683,302 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by operating activities | 8,512,308 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of u.s. treasury bills, net of sales | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used for investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering of common stock net of underwriting discount of 4,389,000 and other direct costs of 396,166 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from long-term debt borrowings and subordinated debentures | 126,864 | 506,554 | 58,013 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from follow-on offering of common stock net of underwriting discount of 4,389,000 and other direct costs of 354,301 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in non-manufacturer floor plan payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by (used for) financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities, net of purchase of agricultural dealerships assets and assumption of liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in subordinated debt interest accrual | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used for financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock compensation expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
credit plan reserves and other | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
floor plan notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of equipment dealerships net of cash purchased | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from fixed asset financing-acquisitions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net change in other long term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of warrants |
