Delaware | No. 45-0357838 | |
(State or Other Jurisdiction of Incorporation or Organization) | (IRS Employer Identification No.) |
Large accelerated filer o | Accelerated filer x | |
Non-accelerated filer o | Smaller reporting company o | |
(Do not check if smaller reporting company) |
Page No. | ||
PART I. | FINANCIAL INFORMATION | |
ITEM 1. | FINANCIAL STATEMENTS | |
Consolidated Balance Sheets as of October 31, 2014 and January 31, 2014 | ||
Consolidated Statements of Operations for the three and nine months ended October 31, 2014 and 2013 | ||
Consolidated Statements of Comprehensive Income for the three and nine months ended October 31, 2014 and 2013 | ||
Consolidated Statements of Stockholders' Equity for the nine months ended October 31, 2014 and 2013 | ||
Consolidated Statements of Cash Flows for the nine months ended October 31, 2014 and 2013 | ||
Notes to Consolidated Financial Statements | ||
ITEM 2. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | |
ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK | |
ITEM 4. | CONTROLS AND PROCEDURES | |
PART II. | OTHER INFORMATION | |
ITEM 1. | LEGAL PROCEEDINGS | |
ITEM 1A. | RISK FACTORS | |
ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS | |
ITEM 3. | DEFAULTS UPON SENIOR SECURITIES | |
ITEM 4. | MINE SAFETY DISCLOSURES | |
ITEM 5. | OTHER INFORMATION | |
ITEM 6. | EXHIBITS | |
Signatures | ||
Exhibit Index |
October 31, 2014 | January 31, 2014 | ||||||
(Unaudited) | |||||||
Assets | |||||||
Current Assets | |||||||
Cash | $ | 110,222 | $ | 74,242 | |||
Receivables, net | 104,388 | 97,894 | |||||
Inventories | 1,062,123 | 1,075,978 | |||||
Prepaid expenses and other | 15,271 | 24,740 | |||||
Income taxes receivable | 2,327 | 851 | |||||
Deferred income taxes | 13,410 | 13,678 | |||||
Total current assets | 1,307,741 | 1,287,383 | |||||
Intangibles and Other Assets | |||||||
Noncurrent parts inventories | 4,958 | 5,098 | |||||
Goodwill | 24,742 | 24,751 | |||||
Intangible assets, net of accumulated amortization | 11,211 | 11,750 | |||||
Other | 7,173 | 7,666 | |||||
Total intangibles and other assets | 48,084 | 49,265 | |||||
Property and Equipment, net of accumulated depreciation | 216,947 | 228,000 | |||||
Total Assets | $ | 1,572,772 | $ | 1,564,648 | |||
Liabilities and Stockholders' Equity | |||||||
Current Liabilities | |||||||
Accounts payable | $ | 26,680 | $ | 23,714 | |||
Floorplan payable | 761,182 | 750,533 | |||||
Current maturities of long-term debt | 37,467 | 2,192 | |||||
Customer deposits | 20,893 | 61,286 | |||||
Accrued expenses | 38,507 | 36,968 | |||||
Income taxes payable | 48 | 344 | |||||
Total current liabilities | 884,777 | 875,037 | |||||
Long-Term Liabilities | |||||||
Senior convertible notes | 131,456 | 128,893 | |||||
Long-term debt, less current maturities | 100,712 | 95,532 | |||||
Deferred income taxes | 47,925 | 47,329 | |||||
Other long-term liabilities | 2,869 | 6,515 | |||||
Total long-term liabilities | 282,962 | 278,269 | |||||
Commitments and Contingencies | |||||||
Stockholders' Equity | |||||||
Common stock, par value $.00001 per share, 45,000 shares authorized; 21,411 shares issued and outstanding at October 31, 2014; 21,261 shares issued and outstanding at January 31, 2014 | — | — | |||||
Additional paid-in-capital | 240,057 | 238,857 | |||||
Retained earnings | 164,882 | 169,575 | |||||
Accumulated other comprehensive income (loss) | (1,895 | ) | 339 | ||||
Total Titan Machinery Inc. stockholders' equity | 403,044 | 408,771 | |||||
Noncontrolling interest | 1,989 | 2,571 | |||||
Total stockholders' equity | 405,033 | 411,342 | |||||
Total Liabilities and Stockholders' Equity | $ | 1,572,772 | $ | 1,564,648 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenue | |||||||||||||||
Equipment | $ | 343,482 | $ | 441,752 | $ | 1,008,614 | $ | 1,134,885 | |||||||
Parts | 80,692 | 80,903 | 219,597 | 214,373 | |||||||||||
Service | 42,410 | 40,646 | 117,941 | 112,516 | |||||||||||
Rental and other | 26,557 | 24,660 | 63,442 | 56,041 | |||||||||||
Total Revenue | 493,141 | 587,961 | 1,409,594 | 1,517,815 | |||||||||||
Cost of Revenue | |||||||||||||||
Equipment | 317,702 | 406,867 | 926,863 | 1,039,773 | |||||||||||
Parts | 56,402 | 55,419 | 154,146 | 148,152 | |||||||||||
Service | 15,037 | 14,453 | 42,969 | 40,199 | |||||||||||
Rental and other | 19,309 | 17,616 | 45,333 | 38,595 | |||||||||||
Total Cost of Revenue | 408,450 | 494,355 | 1,169,311 | 1,266,719 | |||||||||||
Gross Profit | 84,691 | 93,606 | 240,283 | 251,096 | |||||||||||
Operating Expenses | 69,459 | 75,005 | 208,406 | 214,083 | |||||||||||
Realignment Costs | — | — | 2,952 | — | |||||||||||
Income from Operations | 15,232 | 18,601 | 28,925 | 37,013 | |||||||||||
Other Income (Expense) | |||||||||||||||
Interest income and other income (expense) | (489 | ) | (260 | ) | (4,095 | ) | 674 | ||||||||
Floorplan interest expense | (5,444 | ) | (4,779 | ) | (15,345 | ) | (11,944 | ) | |||||||
Other interest expense | (3,586 | ) | (3,493 | ) | (10,586 | ) | (10,115 | ) | |||||||
Income (Loss) Before Income Taxes | 5,713 | 10,069 | (1,101 | ) | 15,628 | ||||||||||
Provision for Income Taxes | (3,400 | ) | (4,311 | ) | (4,254 | ) | (6,506 | ) | |||||||
Net Income (Loss) Including Noncontrolling Interest | $ | 2,313 | $ | 5,758 | $ | (5,355 | ) | $ | 9,122 | ||||||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | (157 | ) | (67 | ) | (662 | ) | (122 | ) | |||||||
Net Income (Loss) Attributable to Titan Machinery Inc. | $ | 2,470 | $ | 5,825 | $ | (4,693 | ) | $ | 9,244 | ||||||
Earnings (Loss) per Share - Note 1 | |||||||||||||||
Earnings (Loss) per Share - Basic | $ | 0.12 | $ | 0.27 | $ | (0.22 | ) | $ | 0.44 | ||||||
Earnings (Loss) per Share - Diluted | $ | 0.11 | $ | 0.27 | $ | (0.22 | ) | $ | 0.43 | ||||||
Weighted Average Common Shares - Basic | 20,994 | 20,901 | 20,977 | 20,879 | |||||||||||
Weighted Average Common Shares - Diluted | 21,102 | 21,031 | 20,977 | 21,029 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net Income (Loss) Including Noncontrolling Interest | $ | 2,313 | $ | 5,758 | $ | (5,355 | ) | $ | 9,122 | ||||||
Other Comprehensive Income (Loss) | |||||||||||||||
Foreign currency translation adjustments | (3,351 | ) | 1,618 | (3,505 | ) | 791 | |||||||||
Unrealized gain (loss) on net investment hedge derivative instruments, net of tax expense (benefit) of $945 and ($177) for the three months ended October 31, 2014 and 2013, respectively, and $975 and $15 for the nine months ended October 31, 2014 and 2013, respectively | 1,418 | (266 | ) | 1,464 | 23 | ||||||||||
Unrealized loss on interest rate swap cash flow hedge derivative instrument, net of tax benefit of ($442) and ($519) for the three months ended October 31, 2014 and 2013, respectively, and (474) and ($519) for the nine months ended October 31, 2014 and 2013, respectively | (664 | ) | (780 | ) | (710 | ) | (780 | ) | |||||||
Unrealized gain on foreign currency contract cash flow hedge derivative instruments, net of tax expense of $29 for the nine months ended October 31, 2014 | — | — | 44 | — | |||||||||||
Reclassification of loss on interest rate swap cash flow hedge derivative instruments included in net income (loss), net of tax benefit of $60 for the three months ended October 31, 2014 and $60 for the nine months ended October 31, 2014 | 90 | — | 90 | — | |||||||||||
Reclassification of loss on foreign currency contract cash flow hedge derivative instruments included in net income (loss), net of tax benefit of $15 for the three months ended October 31, 2014 and $29 for the nine months ended October 31, 2014 | 23 | — | 43 | — | |||||||||||
Total Other Comprehensive Income (Loss) | (2,484 | ) | 572 | (2,574 | ) | 34 | |||||||||
Comprehensive Income (Loss) | (171 | ) | 6,330 | (7,929 | ) | 9,156 | |||||||||
Comprehensive Income (Loss) Attributable to Noncontrolling Interest | (484 | ) | 345 | (1,002 | ) | 92 | |||||||||
Comprehensive Income (Loss) Attributable To Titan Machinery Inc. | $ | 313 | $ | 5,985 | $ | (6,927 | ) | $ | 9,064 |
Common Stock | Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||||||||||||||||||||||||||||
Shares Outstanding | Amount | Additional Paid-In Capital | Retained Earnings | Foreign Currency Translation Adjustments | Unrealized Gains (Losses) on Net Investment Hedges | Unrealized Gains (Losses) on Interest Rate Swap Cash Flow Hedges | Unrealized Gains (Losses) on Foreign Currency Contract Cash Flow Hedges | Total | Total Titan Machinery Inc. Stockholders' Equity | Noncontrolling Interest | Total Stockholders' Equity | |||||||||||||||||||||||||||||||||||
Balance, January 31, 2013 | 21,092 | $ | — | $ | 236,521 | $ | 160,724 | $ | (226 | ) | $ | (509 | ) | $ | — | $ | — | $ | (735 | ) | $ | 396,510 | $ | 3,409 | $ | 399,919 | ||||||||||||||||||||
Common stock issued on grant of restricted stock (net of forfeitures), exercise of stock options and warrants, and tax benefits of equity awards | 149 | — | 261 | — | — | — | — | — | — | 261 | — | 261 | ||||||||||||||||||||||||||||||||||
Other | 22 | — | (49 | ) | — | — | — | — | — | — | (49 | ) | (639 | ) | (688 | ) | ||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | 1,598 | — | — | — | — | — | — | 1,598 | — | 1,598 | ||||||||||||||||||||||||||||||||||
Comprehensive income (loss): | ||||||||||||||||||||||||||||||||||||||||||||||
Net income (loss) | — | — | — | 9,244 | — | — | — | — | — | 9,244 | (122 | ) | 9,122 | |||||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | 577 | 23 | (780 | ) | — | (180 | ) | (180 | ) | 214 | 34 | |||||||||||||||||||||||||||||||
Total comprehensive income | — | — | — | — | — | — | — | — | — | 9,064 | 92 | 9,156 | ||||||||||||||||||||||||||||||||||
Balance, October 31, 2013 | 21,263 | $ | — | $ | 238,331 | $ | 169,968 | $ | 351 | $ | (486 | ) | $ | (780 | ) | $ | — | $ | (915 | ) | $ | 407,384 | $ | 2,862 | $ | 410,246 | ||||||||||||||||||||
Balance, January 31, 2014 | 21,261 | $ | — | $ | 238,857 | $ | 169,575 | $ | 1,541 | $ | (339 | ) | $ | (737 | ) | $ | (126 | ) | $ | 339 | $ | 408,771 | $ | 2,571 | $ | 411,342 | ||||||||||||||||||||
Common stock issued on grant of restricted stock (net of forfeitures), exercise of stock options and warrants, and tax benefits of equity awards | 150 | — | (50 | ) | — | — | — | — | — | — | (50 | ) | — | (50 | ) | |||||||||||||||||||||||||||||||
Stock-based compensation expense | — | — | 1,752 | — | — | — | — | — | — | 1,752 | — | 1,752 | ||||||||||||||||||||||||||||||||||
Other | — | — | (502 | ) | — | — | — | — | — | — | (502 | ) | 420 | (82 | ) | |||||||||||||||||||||||||||||||
Comprehensive income (loss): | ||||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | (4,693 | ) | — | — | — | — | — | (4,693 | ) | (662 | ) | (5,355 | ) | ||||||||||||||||||||||||||||||
Other comprehensive income (loss) | — | — | — | — | (3,165 | ) | 1,464 | (620 | ) | 87 | (2,234 | ) | (2,234 | ) | (340 | ) | (2,574 | ) | ||||||||||||||||||||||||||||
Total comprehensive loss | — | — | — | — | — | — | — | — | — | (6,927 | ) | (1,002 | ) | (7,929 | ) | |||||||||||||||||||||||||||||||
Balance, October 31, 2014 | 21,411 | $ | — | $ | 240,057 | $ | 164,882 | $ | (1,624 | ) | $ | 1,125 | $ | (1,357 | ) | $ | (39 | ) | $ | (1,895 | ) | $ | 403,044 | $ | 1,989 | $ | 405,033 |
Nine Months Ended October 31, | |||||||
2014 | 2013 | ||||||
Operating Activities | |||||||
Net income (loss) including noncontrolling interest | $ | (5,355 | ) | $ | 9,122 | ||
Adjustments to reconcile net income including noncontrolling interest to net cash used for operating activities | |||||||
Depreciation and amortization | 23,915 | 23,148 | |||||
Deferred income taxes | 241 | (231 | ) | ||||
Stock-based compensation expense | 1,752 | 1,598 | |||||
Noncash interest expense | 3,501 | 3,394 | |||||
Unrealized foreign currency (gain) loss on loans to international subsidiaries | 2,676 | (666 | ) | ||||
Other, net | 159 | (330 | ) | ||||
Changes in assets and liabilities, net of purchase of equipment dealerships assets and assumption of liabilities | |||||||
Receivables, prepaid expenses and other assets | (4,981 | ) | 1,545 | ||||
Inventories | (2,448 | ) | (287,380 | ) | |||
Manufacturer floorplan payable | (68,489 | ) | 151,131 | ||||
Accounts payable, customer deposits, accrued expenses and other long-term liabilities | (31,734 | ) | (6,171 | ) | |||
Income taxes | (1,792 | ) | (2,515 | ) | |||
Net Cash Used for Operating Activities | (82,555 | ) | (107,355 | ) | |||
Investing Activities | |||||||
Rental fleet purchases | (502 | ) | (783 | ) | |||
Property and equipment purchases (excluding rental fleet) | (12,139 | ) | (15,792 | ) | |||
Net proceeds from sale of property and equipment | 13,133 | 10,597 | |||||
Purchase of equipment dealerships, net of cash purchased | (584 | ) | (4,848 | ) | |||
Proceeds from net investment hedge derivative instruments | 3,359 | 902 | |||||
Settlement of net investment hedge derivative instruments | (915 | ) | (981 | ) | |||
Other, net | 104 | (63 | ) | ||||
Net Cash Provided by (Used for) Investing Activities | 2,456 | (10,968 | ) | ||||
Financing Activities | |||||||
Net change in non-manufacturer floorplan payable | 83,232 | 95,330 | |||||
Proceeds from long-term debt borrowings | 49,874 | 61,684 | |||||
Principal payments on long-term debt | (16,153 | ) | (49,450 | ) | |||
Other, net | (383 | ) | (194 | ) | |||
Net Cash Provided by Financing Activities | 116,570 | 107,370 | |||||
Effect of Exchange Rate Changes on Cash | (491 | ) | (39 | ) | |||
Net Change in Cash | 35,980 | (10,992 | ) | ||||
Cash at Beginning of Period | 74,242 | 124,360 | |||||
Cash at End of Period | $ | 110,222 | $ | 113,368 | |||
Supplemental Disclosures of Cash Flow Information | |||||||
Cash paid during the period | |||||||
Income taxes, net of refunds | $ | 5,799 | $ | 9,124 | |||
Interest | $ | 20,998 | $ | 16,981 | |||
Supplemental Disclosures of Noncash Investing and Financing Activities | |||||||
Net property and equipment financed with long-term debt, accounts payable and accrued liabilities | $ | 4,462 | $ | 18,636 | |||
Net transfer of assets to property and equipment from inventories | $ | 9,815 | $ | 43,815 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(in thousands, except per share data) | (in thousands, except per share data) | ||||||||||||||
Numerator | |||||||||||||||
Net Income (Loss) Attributable to Titan Machinery Inc. | $ | 2,470 | $ | 5,825 | $ | (4,693 | ) | $ | 9,244 | ||||||
Net (Income) Loss Allocated to Participating Securities | (49 | ) | (97 | ) | 80 | (132 | ) | ||||||||
Net Income (Loss) Attributable to Titan Machinery Inc. Common Stockholders | $ | 2,421 | $ | 5,728 | $ | (4,613 | ) | $ | 9,112 | ||||||
Denominator | |||||||||||||||
Basic Weighted-Average Common Shares Outstanding | 20,994 | 20,901 | 20,977 | 20,879 | |||||||||||
Plus: Incremental Shares From Assumed Exercise of Stock Options | 108 | 130 | — | 150 | |||||||||||
Diluted Weighted-Average Common Shares Outstanding | 21,102 | 21,031 | 20,977 | 21,029 | |||||||||||
Earnings (Loss) per Share - Basic | $ | 0.12 | $ | 0.27 | $ | (0.22 | ) | $ | 0.44 | ||||||
Earnings (Loss) per Share - Diluted | $ | 0.11 | $ | 0.27 | $ | (0.22 | ) | $ | 0.43 |
October 31, 2014 | January 31, 2014 | ||||||
(in thousands) | |||||||
New equipment | $ | 623,604 | $ | 575,518 | |||
Used equipment | 309,283 | 363,755 | |||||
Parts and attachments | 113,787 | 126,666 | |||||
Work in process | 15,449 | 10,039 | |||||
$ | 1,062,123 | $ | 1,075,978 |
October 31, 2014 | January 31, 2014 | ||||||
(in thousands) | |||||||
Rental fleet equipment | $ | 151,199 | $ | 145,007 | |||
Machinery and equipment | 24,867 | 23,382 | |||||
Vehicles | 43,879 | 44,200 | |||||
Furniture and fixtures | 39,033 | 35,860 | |||||
Land, buildings, and leasehold improvements | 58,235 | 60,470 | |||||
317,213 | 308,919 | ||||||
Less accumulated depreciation | (100,266 | ) | (80,919 | ) | |||
$ | 216,947 | $ | 228,000 |
October 31, 2014 | January 31, 2014 | ||||||
(in thousands except conversion rate and conversion price) | |||||||
Principal value | $ | 150,000 | $ | 150,000 | |||
Unamortized debt discount | (18,544 | ) | (21,107 | ) | |||
Carrying value of senior convertible notes | $ | 131,456 | $ | 128,893 | |||
Carrying value of equity component, net of deferred taxes | $ | 15,546 | $ | 15,546 | |||
Conversion rate (shares of common stock per $1,000 principal amount of notes) | 23.1626 | ||||||
Conversion price (per share of common stock) | $ | 43.17 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Cash Interest Expense | |||||||||||||||
Coupon interest expense | $ | 1,406 | $ | 1,406 | $ | 4,219 | $ | 4,219 | |||||||
Noncash Interest Expense | |||||||||||||||
Amortization of debt discount | 864 | 806 | 2,563 | 2,392 | |||||||||||
Amortization of transaction costs | 135 | 131 | 402 | 391 | |||||||||||
$ | 2,405 | $ | 2,343 | $ | 7,184 | $ | 7,002 |
Notional Amount as of: | |||||||
October 31, 2014 | January 31, 2014 | ||||||
(in thousands) | |||||||
Net investment hedge: | |||||||
Foreign currency contracts | $ | 23,473 | $ | 43,742 | |||
Cash flow hedges: | |||||||
Interest rate swap | 100,000 | 100,000 | |||||
Foreign currency contracts | — | 4,754 | |||||
Derivatives not designated as hedging instruments: | |||||||
Foreign currency contracts | 32,812 | 44,775 |
Fair Value as of: | Balance Sheet Location | ||||||||
October 31, 2014 | January 31, 2014 | ||||||||
(in thousands) | |||||||||
Asset Derivatives: | |||||||||
Derivatives designated as hedging instruments: | |||||||||
Net investment hedges: | |||||||||
Foreign currency contracts | $ | 152 | $ | 157 | Prepaid expenses and other | ||||
Derivatives not designated as hedging instruments: | |||||||||
Foreign currency contracts | 194 | 279 | Prepaid expenses and other | ||||||
Total Asset Derivatives | $ | 346 | $ | 436 | |||||
Liability Derivatives: | |||||||||
Derivatives designated as hedging instruments: | |||||||||
Cash flow hedges: | |||||||||
Interest rate swap | $ | 2,262 | $ | 1,227 | Accrued expenses | ||||
Foreign currency contracts | — | 211 | Accrued expenses | ||||||
Total Liability Derivatives | $ | 2,262 | $ | 1,438 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||||||||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||||
OCI | Income (Loss) | OCI | Income (Loss) | OCI | Income (Loss) | OCI | Income (Loss) | Statements of Operations Classification | |||||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||||||||||
Dervatives Designated as Hedging Instruments: | |||||||||||||||||||||||||||||||||
Net investment hedges: | |||||||||||||||||||||||||||||||||
Foreign currency contracts | $ | 2,363 | $ | — | $ | (443 | ) | $ | — | $ | 2,439 | $ | — | $ | 38 | $ | — | N/A | |||||||||||||||
Cash flow hedges: | |||||||||||||||||||||||||||||||||
Interest rate swap | (1,106 | ) | (150 | ) | (1,299 | ) | — | (1,184 | ) | (150 | ) | (1,299 | ) | — | Interest income and other income (expense) | ||||||||||||||||||
Foreign currency contracts | — | (37 | ) | — | — | 73 | (72 | ) | — | — | Cost of revenue - equipment | ||||||||||||||||||||||
Dervatives Not Designated as Hedging Instruments: | |||||||||||||||||||||||||||||||||
Foreign currency contracts | — | 2,436 | — | (851 | ) | — | 2,582 | — | (781 | ) | Interest income and other income (expense) | ||||||||||||||||||||||
Total Derivatives | $ | 1,257 | $ | 2,249 | $ | (1,742 | ) | $ | (851 | ) | $ | 1,328 | $ | 2,360 | $ | (1,261 | ) | $ | (781 | ) |
October 31, 2014 | January 31, 2014 | ||||||||||||||||||||||||||||||
Level 1 | Level 2 | Level 3 | Total | Level 1 | Level 2 | Level 3 | Total | ||||||||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||||||||||
Financial Assets | |||||||||||||||||||||||||||||||
Foreign currency contracts | $ | — | $ | 346 | $ | — | $ | 346 | $ | — | $ | 436 | $ | — | $ | 436 | |||||||||||||||
Total Financial Assets | $ | — | $ | 346 | $ | — | $ | 346 | $ | — | $ | 436 | $ | — | $ | 436 | |||||||||||||||
Financial Liabilities | |||||||||||||||||||||||||||||||
Interest rate swap | $ | — | $ | 2,262 | $ | — | $ | 2,262 | $ | — | $ | 1,227 | $ | — | $ | 1,227 | |||||||||||||||
Foreign currency contracts | — | — | — | — | — | 211 | — | 211 | |||||||||||||||||||||||
Total Financial Liabilities | $ | — | $ | 2,262 | $ | — | $ | 2,262 | $ | — | $ | 1,438 | $ | — | $ | 1,438 |
October 31, 2014 | January 31, 2014 | ||||||||||||||||||||||
Estimated Fair Value | Carrying Value | Face Value | Estimated Fair Value | Carrying Value | Face Value | ||||||||||||||||||
(in thousands) | (in thousands) | ||||||||||||||||||||||
Senior convertible notes | $ | 115,254 | $ | 131,456 | $ | 150,000 | $ | 128,522 | $ | 128,893 | $ | 150,000 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Revenue | |||||||||||||||
Agriculture | $ | 346,116 | $ | 459,005 | $ | 1,013,118 | $ | 1,186,893 | |||||||
Construction | 110,095 | 109,850 | 325,482 | 290,637 | |||||||||||
International | 53,348 | 40,255 | 127,249 | 107,855 | |||||||||||
Segment revenue | 509,559 | 609,110 | 1,465,849 | 1,585,385 | |||||||||||
Eliminations | (16,418 | ) | (21,149 | ) | (56,255 | ) | (67,570 | ) | |||||||
Total | $ | 493,141 | $ | 587,961 | $ | 1,409,594 | $ | 1,517,815 | |||||||
Income (Loss) Before Income Taxes | |||||||||||||||
Agriculture | $ | 5,150 | $ | 16,677 | $ | 13,747 | $ | 34,451 | |||||||
Construction | 77 | (3,407 | ) | (5,647 | ) | (11,642 | ) | ||||||||
International | (1,447 | ) | (1,022 | ) | (11,866 | ) | (1,441 | ) | |||||||
Segment income (loss) before income taxes | 3,780 | 12,248 | (3,766 | ) | 21,368 | ||||||||||
Shared Resources | 971 | (2,424 | ) | 800 | (4,775 | ) | |||||||||
Eliminations | 962 | 245 | 1,865 | (965 | ) | ||||||||||
Income (Loss) Before Income Taxes | $ | 5,713 | $ | 10,069 | $ | (1,101 | ) | $ | 15,628 |
October 31, 2014 | January 31, 2014 | ||||||
(in thousands) | |||||||
Total Assets | |||||||
Agriculture | $ | 861,235 | $ | 943,212 | |||
Construction | 424,300 | 308,525 | |||||
International | 181,643 | 195,534 | |||||
Segment assets | 1,467,178 | 1,447,271 | |||||
Shared Resources | 106,885 | 120,335 | |||||
Eliminations | (1,291 | ) | (2,958 | ) | |||
Total | $ | 1,572,772 | $ | 1,564,648 |
Amount Incurred During the Three Months Ended October 31, 2014 | Amount Incurred During the Nine Months Ended October 31, 2014 | Income Statement Classification | |||||||
(in thousands) | |||||||||
Construction Segment | |||||||||
Lease termination costs | $ | — | $ | 1,511 | Realignment Costs | ||||
Employee severance costs | — | 451 | Realignment Costs | ||||||
Impairment of fixed assets, net of gains on asset disposition | — | (60 | ) | Realignment Costs | |||||
Asset relocation and other closing costs | — | 362 | Realignment Costs | ||||||
$ | — | $ | 2,264 | ||||||
Agriculture Segment | |||||||||
Lease termination costs | $ | — | $ | 148 | Realignment Costs | ||||
Employee severance costs | — | 71 | Realignment Costs | ||||||
Impairment of fixed assets, net of gains on asset disposition | — | 85 | Realignment Costs | ||||||
Asset relocation and other closing costs | — | 84 | Realignment Costs | ||||||
Inventory cost adjustments | — | 471 | Equipment Cost of Sales | ||||||
$ | — | $ | 859 | ||||||
Shared Resource Center | |||||||||
Employee severance costs | $ | — | $ | 300 | Realignment Costs | ||||
$ | — | $ | 300 | ||||||
Total | |||||||||
Lease termination costs | $ | — | $ | 1,659 | Realignment Costs | ||||
Employee severance costs | — | 822 | Realignment Costs | ||||||
Impairment of fixed assets, net of gains on asset disposition | — | 25 | Realignment Costs | ||||||
Asset relocation and other closing costs | — | 446 | Realignment Costs | ||||||
Inventory cost adjustments | — | 471 | Equipment Cost of Sales | ||||||
$ | — | $ | 3,423 |
Amount | |||
(in thousands) | |||
Balance, January 31, 2014 | $ | 548 | |
Exit costs incurred and charged to expense | |||
Lease termination costs | 1,659 | ||
Employee severance costs | 822 | ||
Exit costs paid | |||
Lease termination costs | (514 | ) | |
Employee severance costs | (722 | ) | |
Adjustments | |||
Lease termination costs | (106 | ) | |
Balance, October 31, 2014 | $ | 1,687 |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||
Income (Loss) Before Income Taxes | $ | 5,713 | $ | 10,069 | $ | (1,101 | ) | $ | 15,628 | ||||||
Provision for Income Taxes | (3,400 | ) | (4,311 | ) | (4,254 | ) | (6,506 | ) | |||||||
Effective Income Tax Rate | 59.5 | % | 42.8 | % | 386.4 | % | 41.6 | % |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
U.S. statutory rate | 35.0 | % | 35.0 | % | (35.0 | )% | 35.0 | % | |||
Foreign statutory rates | 3.7 | % | 0.6 | % | (3.7 | )% | 0.6 | % | |||
State taxes on income net of federal tax benefit | 4.9 | % | 4.9 | % | (4.9 | )% | 4.9 | % | |||
Tax effect of not recording a benefit on losses in jurisdictions with a valuation allowance | 7.4 | % | 0.1 | % | 399.0 | % | 0.1 | % | |||
All other, net | 8.5 | % | 2.2 | % | 31.0 | % | 1.0 | % | |||
59.5 | % | 42.8 | % | 386.4 | % | 41.6 | % |
(in thousands) | |||
Receivables | $ | 147 | |
Inventories | 525 | ||
Property and equipment | 156 | ||
Total assets | $ | 828 | |
Cash consideration | $ | 584 | |
Non-cash consideration: liabilities incurred | 244 | ||
Total consideration | $ | 828 |
• | Revenue decreased 16.1% for the third quarter of fiscal 2015, as compared to the third quarter last year, primarily due to a decrease in Agriculture same-store sales, and partially offset by an increase in Construction same-store sales; |
• | Total gross profit margin increased to 17.2% for the third quarter of fiscal 2015, as compared to 15.9% for the third quarter of fiscal 2014, primarily caused by a change in gross profit mix to our higher-margin parts, service and rental and other businesses; |
• | Floorplan interest expense increased in the third quarter of fiscal 2015, as compared to the same period last year, due to the increase in floorplan payable and the related equipment inventory balances in our International segment, and higher interest rates in Ukraine associated with the political and economic instability that is present in the current fiscal year; and |
• | Interest income and other income (expense) decreased primarily due to foreign currency remeasurement losses in Ukraine, resulting from continued devaluation of the Ukrainian hryvnia in the third quarter of fiscal 2015. |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(dollars in thousands) | (dollars in thousands) | ||||||||||||||
Equipment | |||||||||||||||
Revenue | $ | 343,482 | $ | 441,752 | $ | 1,008,614 | $ | 1,134,885 | |||||||
Cost of revenue | 317,702 | 406,867 | 926,863 | 1,039,773 | |||||||||||
Gross profit | $ | 25,780 | $ | 34,885 | $ | 81,751 | $ | 95,112 | |||||||
Gross profit margin | 7.5 | % | 7.9 | % | 8.1 | % | 8.4 | % | |||||||
Parts | |||||||||||||||
Revenue | $ | 80,692 | $ | 80,903 | $ | 219,597 | $ | 214,373 | |||||||
Cost of revenue | 56,402 | 55,419 | 154,146 | 148,152 | |||||||||||
Gross profit | $ | 24,290 | $ | 25,484 | $ | 65,451 | $ | 66,221 | |||||||
Gross profit margin | 30.1 | % | 31.5 | % | 29.8 | % | 30.9 | % | |||||||
Service | |||||||||||||||
Revenue | $ | 42,410 | $ | 40,646 | $ | 117,941 | $ | 112,516 | |||||||
Cost of revenue | 15,037 | 14,453 | 42,969 | 40,199 | |||||||||||
Gross profit | $ | 27,373 | $ | 26,193 | $ | 74,972 | $ | 72,317 | |||||||
Gross profit margin | 64.5 | % | 64.4 | % | 63.6 | % | 64.3 | % | |||||||
Rental and other | |||||||||||||||
Revenue | $ | 26,557 | $ | 24,660 | $ | 63,442 | $ | 56,041 | |||||||
Cost of revenue | 19,309 | 17,616 | 45,333 | 38,595 | |||||||||||
Gross profit | $ | 7,248 | $ | 7,044 | $ | 18,109 | $ | 17,446 | |||||||
Gross profit margin | 27.3 | % | 28.6 | % | 28.5 | % | 31.1 | % |
Three Months Ended October 31, | Nine Months Ended October 31, | ||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||
Revenue | |||||||||||
Equipment | 69.6 | % | 75.1 | % | 71.5 | % | 74.8 | % | |||
Parts | 16.4 | % | 13.8 | % | 15.6 | % | 14.1 | % | |||
Service | 8.6 | % | 6.9 | % | 8.4 | % | 7.4 | % | |||
Rental and other | 5.4 | % | 4.2 | % | 4.5 | % | 3.7 | % | |||
Total Revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||
Total Cost of Revenue | 82.8 | % | 84.1 | % | 83.0 | % | 83.5 | % | |||
Gross Profit | 17.2 | % | 15.9 | % | 17.0 | % | 16.5 | % | |||
Operating Expenses | 14.1 | % | 12.7 | % | 14.7 | % | 14.1 | % | |||
Realignment Costs | — | % | — | % | 0.2 | % | — | % | |||
Income from Operations | 3.1 | % | 3.2 | % | 2.1 | % | 2.4 | % | |||
Other Income (Expense) | (1.9 | )% | (1.5 | )% | (2.2 | )% | (1.4 | )% | |||
Income (Loss) Before Income Taxes | 1.2 | % | 1.7 | % | (0.1 | )% | 1.0 | % | |||
Provision for Income Taxes | (0.7 | )% | (0.7 | )% | (0.3 | )% | (0.4 | )% | |||
Net Income (Loss) Including Noncontrolling Interest | 0.5 | % | 1.0 | % | (0.4 | )% | 0.6 | % | |||
Less: Net Income (Loss) Attributable to Noncontrolling Interest | — | % | — | % | (0.1 | )% | — | % | |||
Net Income (Loss) Attributable to Titan Machinery Inc. | 0.5 | % | 1.0 | % | (0.3 | )% | 0.6 | % |
Three Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Equipment | $ | 343,482 | $ | 441,752 | $ | (98,270 | ) | (22.2 | )% | |||||
Parts | 80,692 | 80,903 | (211 | ) | (0.3 | )% | ||||||||
Service | 42,410 | 40,646 | 1,764 | 4.3 | % | |||||||||
Rental and other | 26,557 | 24,660 | 1,897 | 7.7 | % | |||||||||
Total Revenue | $ | 493,141 | $ | 587,961 | $ | (94,820 | ) | (16.1 | )% |
Three Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Gross Profit | ||||||||||||||
Equipment | $ | 25,780 | $ | 34,885 | $ | (9,105 | ) | (26.1 | )% | |||||
Parts | 24,290 | 25,484 | (1,194 | ) | (4.7 | )% | ||||||||
Service | 27,373 | 26,193 | 1,180 | 4.5 | % | |||||||||
Rental and other | 7,248 | 7,044 | 204 | 2.9 | % | |||||||||
Total Gross Profit | $ | 84,691 | $ | 93,606 | $ | (8,915 | ) | (9.5 | )% | |||||
Gross Profit Margin | ||||||||||||||
Equipment | 7.5 | % | 7.9 | % | (0.4 | )% | (5.1 | )% | ||||||
Parts | 30.1 | % | 31.5 | % | (1.4 | )% | (4.4 | )% | ||||||
Service | 64.5 | % | 64.4 | % | 0.1 | % | 0.2 | % | ||||||
Rental and other | 27.3 | % | 28.6 | % | (1.3 | )% | (4.5 | )% | ||||||
Total Gross Profit Margin | 17.2 | % | 15.9 | % | 1.3 | % | 8.2 | % | ||||||
Gross Profit Mix | ||||||||||||||
Equipment | 30.4 | % | 37.3 | % | (6.9 | )% | (18.5 | )% | ||||||
Parts | 28.7 | % | 27.2 | % | 1.5 | % | 5.5 | % | ||||||
Service | 32.3 | % | 28.0 | % | 4.3 | % | 15.4 | % | ||||||
Rental and other | 8.6 | % | 7.5 | % | 1.1 | % | 14.7 | % | ||||||
Total Gross Profit Mix | 100.0 | % | 100.0 | % | — | % | — | % |
Three Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Operating Expenses | $ | 69,459 | $ | 75,005 | $ | (5,546 | ) | (7.4 | )% | |||||
Operating Expenses as a Percentage of Revenue | 14.1 | % | 12.7 | % | 1.4 | % | 11.0 | % |
Three Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Interest income and other income (expense) | $ | (489 | ) | $ | (260 | ) | $ | (229 | ) | (88.1 | )% | |||
Floorplan interest expense | (5,444 | ) | (4,779 | ) | 665 | 13.9 | % | |||||||
Other interest expense | (3,586 | ) | (3,493 | ) | 93 | 2.7 | % |
Three Months Ended October 31, | Percent | |||||||||||||
2014 | 2013 | Decrease | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Provision for Income Taxes | $ | 3,400 | $ | 4,311 | $ | (911 | ) | (21.1 | )% |
Three Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Revenue | ||||||||||||||
Agriculture | $ | 346,116 | $ | 459,005 | $ | (112,889 | ) | (24.6 | )% | |||||
Construction | 110,095 | 109,850 | 245 | 0.2 | % | |||||||||
International | 53,348 | 40,255 | 13,093 | 32.5 | % | |||||||||
Segment revenue | 509,559 | 609,110 | (99,551 | ) | (16.3 | )% | ||||||||
Eliminations | (16,418 | ) | (21,149 | ) | 4,731 | 22.4 | % | |||||||
Total | $ | 493,141 | $ | 587,961 | $ | (94,820 | ) | (16.1 | )% | |||||
Income (Loss) Before Income Taxes | ||||||||||||||
Agriculture | $ | 5,150 | $ | 16,677 | $ | (11,527 | ) | (69.1 | )% | |||||
Construction | 77 | (3,407 | ) | 3,484 | 102.3 | % | ||||||||
International | (1,447 | ) | (1,022 | ) | (425 | ) | (41.6 | )% | ||||||
Segment income (loss) before income taxes | 3,780 | 12,248 | (8,468 | ) | (69.1 | )% | ||||||||
Shared Resources | 971 | (2,424 | ) | 3,395 | 140.1 | % | ||||||||
Eliminations | 962 | 245 | 717 | 292.7 | % | |||||||||
Income (Loss) Before Income Taxes | $ | 5,713 | $ | 10,069 | $ | (4,356 | ) | (43.3 | )% |
Nine Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Equipment | $ | 1,008,614 | $ | 1,134,885 | $ | (126,271 | ) | (11.1 | )% | |||||
Parts | 219,597 | 214,373 | 5,224 | 2.4 | % | |||||||||
Service | 117,941 | 112,516 | 5,425 | 4.8 | % | |||||||||
Rental and other | 63,442 | 56,041 | 7,401 | 13.2 | % | |||||||||
Total Revenue | $ | 1,409,594 | $ | 1,517,815 | $ | (108,221 | ) | (7.1 | )% |
Nine Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Gross Profit | ||||||||||||||
Equipment | $ | 81,751 | $ | 95,112 | $ | (13,361 | ) | (14.0 | )% | |||||
Parts | 65,451 | 66,221 | (770 | ) | (1.2 | )% | ||||||||
Service | 74,972 | 72,317 | 2,655 | 3.7 | % | |||||||||
Rental and other | 18,109 | 17,446 | 663 | 3.8 | % | |||||||||
Total Gross Profit | $ | 240,283 | $ | 251,096 | $ | (10,813 | ) | (4.3 | )% | |||||
Gross Profit Margin | ||||||||||||||
Equipment | 8.1 | % | 8.4 | % | (0.3 | )% | (3.6 | )% | ||||||
Parts | 29.8 | % | 30.9 | % | (1.1 | )% | (3.6 | )% | ||||||
Service | 63.6 | % | 64.3 | % | (0.7 | )% | (1.1 | )% | ||||||
Rental and other | 28.5 | % | 31.1 | % | (2.6 | )% | (8.4 | )% | ||||||
Total Gross Profit Margin | 17.0 | % | 16.5 | % | 0.5 | % | 3.0 | % | ||||||
Gross Profit Mix | ||||||||||||||
Equipment | 34.0 | % | 37.9 | % | (3.9 | )% | (10.3 | )% | ||||||
Parts | 27.3 | % | 26.4 | % | 0.9 | % | 3.4 | % | ||||||
Service | 31.2 | % | 28.8 | % | 2.4 | % | 8.3 | % | ||||||
Rental and other | 7.5 | % | 6.9 | % | 0.6 | % | 8.7 | % | ||||||
Total Gross Profit Mix | 100.0 | % | 100.0 | % | — | % | — | % |
Nine Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Operating Expenses | $ | 208,406 | $ | 214,083 | $ | (5,677 | ) | (2.7 | )% | |||||
Operating Expenses as a Percentage of Revenue | 14.7 | % | 14.1 | % | 0.6 | % | 4.3 | % |
Nine Months Ended October 31, | Percent | |||||||||||||
2014 | 2013 | Increase | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Realignment Costs | $ | 2,952 | $ | — | $ | 2,952 | 100.0 | % |
Nine Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Interest income and other income (expense) | $ | (4,095 | ) | $ | 674 | $ | (4,769 | ) | (707.6 | )% | ||||
Floorplan interest expense | (15,345 | ) | (11,944 | ) | 3,401 | 28.5 | % | |||||||
Other interest expense | (10,586 | ) | (10,115 | ) | 471 | 4.7 | % |
Nine Months Ended October 31, | Percent | |||||||||||||
2014 | 2013 | Decrease | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Provision for Income Taxes | $ | 4,254 | $ | 6,506 | $ | (2,252 | ) | (34.6 | )% |
Nine Months Ended October 31, | Increase/ | Percent | ||||||||||||
2014 | 2013 | (Decrease) | Change | |||||||||||
(dollars in thousands) | ||||||||||||||
Revenue | ||||||||||||||
Agriculture | $ | 1,013,118 | $ | 1,186,893 | $ | (173,775 | ) | (14.6 | )% | |||||
Construction | 325,482 | 290,637 | 34,845 | 12.0 | % | |||||||||
International | 127,249 | 107,855 | 19,394 | 18.0 | % | |||||||||
Segment revenue | 1,465,849 | 1,585,385 | (119,536 | ) | (7.5 | )% | ||||||||
Eliminations | (56,255 | ) | (67,570 | ) | 11,315 | 16.7 | % | |||||||
Total | $ | 1,409,594 | $ | 1,517,815 | $ | (108,221 | ) | (7.1 | )% | |||||
Income (Loss) Before Income Taxes | ||||||||||||||
Agriculture | $ | 13,747 | $ | 34,451 | $ | (20,704 | ) | (60.1 | )% | |||||
Construction | (5,647 | ) | (11,642 | ) | 5,995 | 51.5 | % | |||||||
International | (11,866 | ) | (1,441 | ) | (10,425 | ) | (723.5 | )% | ||||||
Segment income (loss) before income taxes | (3,766 | ) | 21,368 | (25,134 | ) | (117.6 | )% | |||||||
Shared Resources | 800 | (4,775 | ) | 5,575 | 116.8 | % | ||||||||
Eliminations | 1,865 | (965 | ) | 2,830 | 293.3 | % | ||||||||
Income (Loss) Before Income Taxes | $ | (1,101 | ) | $ | 15,628 | $ | (16,729 | ) | (107.0 | )% |
Three Months Ended October 31, | Nine Months Ended October 31, | |||||||||||||||
2014 | 2013 | 2014 | 2013 | |||||||||||||
(dollars in thousands, except per share data) | ||||||||||||||||
Net Income (Loss) Attributable to Titan Machinery Inc. Common Stockholders | ||||||||||||||||
Net Income (Loss) Attributable to Titan Machinery Inc. Common Stockholders | $ | 2,421 | $ | 5,728 | $ | (4,613 | ) | $ | 9,112 | |||||||
Non-GAAP Adjustments | ||||||||||||||||
Store Closing Costs (1) | — | — | 2,035 | — | ||||||||||||
Ukraine Remeasurement (2) | 508 | — | 4,840 | — | ||||||||||||
Adjusted Net Income Attributable to Titan Machinery Inc. Common Stockholders | $ | 2,929 | $ | 5,728 | $ | 2,262 | $ | 9,112 | ||||||||
Diluted EPS | ||||||||||||||||
Diluted EPS | $ | 0.11 | $ | 0.27 | $ | (0.22 | ) | $ | 0.43 | |||||||
Non-GAAP Adjustments | ||||||||||||||||
Impact of Store Closing Costs (1) | — | — | 0.10 | — | ||||||||||||
Impact of Ukraine Remeasurement (2) | 0.03 | — | 0.23 | — | ||||||||||||
Adjusted Diluted EPS | $ | 0.14 | $ | 0.27 | $ | 0.11 | $ | 0.43 |
As Reported | Adjustment | Non-GAAP Measures | |||||||||
(in thousands) | |||||||||||
Nine Months Ended October 31, 2014 | |||||||||||
Net cash provided by (used for) operating activities | $ | (82,555 | ) | $ | 83,232 | $ | 677 | ||||
Net cash provided by (used for) financing activities | 116,570 | (83,232 | ) | 33,338 | |||||||
Nine Months Ended October 31, 2013 | |||||||||||
Net cash provided by (used for) operating activities | $ | (107,355 | ) | $ | 95,330 | $ | (12,025 | ) | |||
Net cash provided by (used for) financing activities | 107,370 | (95,330 | ) | 12,040 |
Dated: | December 10, 2014 | ||
TITAN MACHINERY INC. | |||
By | /s/ Mark Kalvoda | ||
Mark Kalvoda | |||
Chief Financial Officer | |||
(Principal Financial Officer) |
Exhibit No. | Description | |
*10.1 | Fifth Amendment, dated as of December 5, 2014, to Amended and Restated Credit Agreement by and among the registrant, Wells Fargo Bank, National Association, and the Financial Institutions Party Thereto. | |
*10.2 | Amendment dated as of December 8, 2014, to Amended and Restated Wholesale Floor Plan Credit Facility and Security Agreement, by and between the registrant and CNH industrial Capital LLC. | |
*31.1 | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
*31.2 | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
*32.1 | Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
*32.2 | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
**101 | Financial statements from the Quarterly Report on Form 10-Q of the Company for the quarter ended October 31, 2014, formatted in XBRL: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Stockholders’ Equity, (iv) the Consolidated Statements of Cash Flows, and (v) the Notes to the Consolidated Financial Statements. |
SECTION 1.1 | MODIFICATIONS TO CREDIT AGREEMENT |
Date | Minimum Consolidated Pre-Tax Income |
October 31, 2014 | $10,000,000 |
January 31, 2015 | $5,000,000 |
April 30, 2015 | $6,000,000 |
July 31, 2015 | $6,000,000 |
October 31, 2015 | $10,000,000 |
January 31, 2016 | $10,000,000 |
April 30, 2016 and the end of each Fiscal Period thereafter | $15,000,000 |
SECTION 2.1 | EXPENSES |
SECTION 3.1 | CONDITIONS PRECEDENT |
SECTION 3.2 | RATIFICATION; ESTOPPEL; REAFFIRMATION |
SECTION 3.3 | RELEASE |
SECTION 3.4 | TIME OF THE ESSENCE |
SECTION 3.5 | GOVERNING LAW; JURISDICTION; ETC. |
SECTION 3.6 | COUNTERPARTS; SEVERABILITY |
SECTION 3.7 | WAIVER OF RIGHT TO JURY TRIAL |
SECTION 3.8 | FINAL EXPRESSION |
TITAN MACHINERY INC., a Delaware corporation By: /s/ Ted O. Christianson, Treasurer Name: Ted O. Christianson Title: Treasurer |
ADMINISTRATIVE AGENT, L/C ISSUER AND SWING LINE LENDER: WELLS FARGO BANK, NATIONAL ASSOCIATION, a national banking association, as Administrative Agent, L/C Issuer and Swing Line Lender By: /s/ Mark T. Lundquist Name: Mark T. Lundquist Title: Vice President | |
WELLS FARGO BANK, NATIONAL ASSOCIATION, a national banking association, as a Lender By: /s/ Mark T. Lundquist Name: Mark T. Lundquist Title: Vice President |
LENDER: | |
COBANK, ACB By: /s/ Wayne D. Horsman Name: Wayne D. Horsman Title: Vice-President | |
LENDER: | |
BANK OF AMERICA, N.A. By: /s/ Don Stafford Name: Don Stafford Title: SVP | |
LENDER: | |
BANK OF THE WEST a California banking corporation By: /s/ Ryan J. Mauser Name: Ryan Mauser Title: Vice President | |
LENDER: | |
BREMER BANK, N.A. By: /s/ Wesley Well Name: Wesley Well Title: President - Lisbon | |
LENDER: | |
COMERICA BANK By: /s/ Darren Grahsl Name: Darren Grahsl Title: Vice President |
Tier | Consolidated Leverage Ratio | Consolidated Pre-Tax Income | Applicable LIBOR Margin (bps) | Applicable Base Rate Margin (bps) | Applicable L/C Margin (bps) |
I | Less than 1.50 to 1.00 | Greater than or equal to $75,000,000 | 150.0 | 50.0 | 150.0 |
II | Greater than or equal to 1.50 to 1.00 but less than 2.00 to 1.00 | Greater than or equal to $50,000,000 but less than $75,000,000 | 175.0 | 75.0 | 175.0 |
III | Greater than or equal to 2.00 to 1.00 but less than 2.50 to 1.00 | Greater than or equal to $30,000,000 but less than $50,000,000 | 225.0 | 125.0 | 225.0 |
IV | Greater than or equal to 2.50 to 1.00 but less than 3.00 to 1.00 | Greater than or equal to $20,000,000 but less than $30,000,000 | 250.0 | 150.0 | 250.0 |
V | Greater than or equal to 3.00 to 1.00 | Less than $20,000,000 | 287.5 | 187.5 | 287.5 |
To: | Wells Fargo Bank, National Association, as the Administrative Agent |
Date: | ____________ __, 20__ |
Subject: | Titan Machinery Inc. |
Reporting Date | Maximum Consolidated Net Leverage Ratio |
April 30, 2014 through October 31, 2014 | 3.25:1.00 |
January 31, 2015 and thereafter | 3.00:1.00 |
Date | Minimum Consolidated Pre-Tax Income |
October 31, 2014 | $10,000,000 |
January 31, 2015 | $5,000,000 |
April 30, 2015 | $6,000,000 |
July 31, 2015 | $6,000,000 |
October 31, 2015 | $10,000,000 |
January 31, 2016 | $10,000,000 |
April 30, 2016 and the end of each Fiscal Period thereafter | $15,000,000 |
Amount | Debt |
$ | CNH Capital America, LLC - 0% Debt |
$ | CNH Capital America, LLC - Interest Bearing |
$ | Agricredit Acceptance, LLC |
$ | Rental Equipment Debt (7.03(n)) |
$ | Floorplan Loans |
$ | Working Capital Loans |
1. | A new definition of “Acquisition” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
2. | A new definition of “Consolidated Fixed Charge Coverage Ratio” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
3. | A new definition of “Consolidated EBITDAR” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
4. | A new definition of “Capital Expenditures” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
5. | A new definition of “Consolidated Interest Expense” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
6. | A new definition of “Consolidated Net Income” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
7. | A new definition of “Consolidated Rent Expense” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
8. | A new definition of “Consolidated Rent-to-Own Expense” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
9. | A new definition of “Control” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
10. | A new definition of “Equity Interests” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
11. | A new definition of “Fiscal Period” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
12. | A new definition of “Financial Covenant Acquisitions” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
13. | A new definition of “Financial Covenant Call Options” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
14. | A new definition of “Financial Covenant Convertible Debt” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
15. | A new definition of “Financial Covenant Warrants” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
16. | A new definition of “Loan Party” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
17. | The existing definition “Obligations” is deleted in its entirety from the WFSA. |
18. | A new definition of “Obligations” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
19. | “Obligations” means all Indebtedness (whether for advances, debts, liabilities, obligations, covenants and duties, including treasury management obligations), of Borrower to Lender or any Affiliate of Lender under or in respect of any Credit Agreements or otherwise, whether with respect to any letter of credit, whether direct or indirect (including those acquired by assumption), absolute or contingent, due or to become due, now existing or hereafter arising and including interest and fees that accrue after the commencement by or against any Loan Party or any Affiliate thereof of any proceeding under any bankruptcy law or applicable jurisdiction affecting the rights of creditors generally and naming such Person as the debtor in such proceeding, regardless of whether such interest and fees are allowed claims in such proceeding. |
20. | A new definition of “Restricted Payment” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
21. | A new definition of “Subordinated Creditor” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
22. | A new definition of “Subordination Agreement” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
23. | A new definition of “Subsidiary” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
24. | “Subsidiary” of a Person means a corporation, partnership, joint venture, limited liability company or other business entity of which a majority of the shares of securities or other interests having ordinary voting power for the election of directors or other governing body (other than securities or interests having such power only by reason of the happening of a contingency) are at the time beneficially owned, or the management of which is otherwise Controlled, directly, or indirectly through one or more intermediaries, or both, by such Person, provided that Subsidiaries of Borrower shall be limited to such entities whose financial statements are consolidated with the Borrower’s financial statements in accordance with GAAP or with respect to which more than 50.00% of the Equity Interests therein are owned directly or indirectly by Borrower. Unless otherwise specified, all references herein to a “Subsidiary” or to “Subsidiaries” shall refer to a Subsidiary or Subsidiaries of Borrower. |
25. | A new definition of “Swap Contract” is hereby inserted into Section 1.01 of the WFSA in alphabetical order. |
26. | The definition “Wholesale Facility Minimum Debt Service Coverage Ratio” is deleted in its entirety from the WFSA. |
1. | The WFSA is hereby revised and amended by deleting the existing subsection 5.01(a) in its entirety and the following new subsection 5.01(a), effective as of October 31, 2014, is substituted therefor: |
(a) | Borrower shall maintain, as at the end of each Fiscal Period, a Consolidated Fixed Charge Coverage Ratio not less than 1.25:1.00. |
2. | The following is hereby inserted in the WFSA as new subsection 5.01(d): |
3. | The Compliance Certificate as required by subsection 5.02(e) is amended as further provided in Exhibit 1 attached hereto and incorporated herein by reference. |
1. | Borrower has the full power and authority under its organizational documents to execute and deliver this Amendment and to continue to perform the obligations under the WFSA as amended hereby. |
2. | The parties hereto acknowledge and agree that this Amendment constitutes a legal, valid and binding agreement of Lender and Borrower enforceable in accordance with its terms. This Amendment is the final expression of the Amendment to the Amended and Restated Wholesale Floor Plan Credit Facility and Security Agreement by and between Borrower and Lender and may not be contradicted by evidence of any prior or contemporaneous oral agreement between the parties hereto. |
3. | This Amendment may be executed simultaneously in one or more counterparts, each of which shall be deemed an original, but all of which shall together constitute one and the same instrument. |
4. | Except as amended or affected hereby, all of the terms and conditions of the WFSA are hereby affirmed, confirmed and ratified. |
5. | This Amendment shall be construed and enforced as a contract in accordance with the laws of the State of Wisconsin without regard to internal principles relating to conflict of laws. This Agreement shall bind and inure to the benefit of Lender and Borrower and each of their respective successors, assigns and legal representatives. |
CNH INDUSTRIAL CAPITAL AMERICA LLC | TITAN MACHINERY INC. |
By: /s/ Steven C. Bierman | By: /s/ Ted O. Christianson, Treasurer |
Name: Steven C. Bierman | Name: Ted O. Christianson |
Title: President | Title: Treasurer |
Date: 12/8/2014 | Date: 12/8/14 |
1. | I am the duly elected, qualified and acting Vice President, Finance and Treasurer of the Borrower. |
2. | I have reviewed and am familiar with the contents of this Certificate. The matters set forth herein are true to the best of my knowledge after reasonable inquiry. |
3. | On the date hereof, Borrower’s representations and warranties set forth in the Credit Agreement are true and correct. |
4. | Borrower has performed and complied with all covenants, agreements, obligations and conditions contained in the Credit Agreement that are required to be performed or complied with by it on or before the date hereof. |
5. | I have reviewed the terms of the Credit Agreement and the other Transaction Documents and have made or caused to be made under my supervision, a review in reasonable detail of the transactions and financial condition of the Borrower. ANNEX 1 attached hereto and incorporated herein by this reference sets forth the financial data and computations evidencing Borrower’s compliance with the financial covenants set forth in Sections 5.01(a) and (b) of the Credit Agreement, all of which data and computations are true, complete and correct in all material respects. |
6. | On the date hereof, no Default or Event of Default has occurred and is continuing. |
ANNEX 1 | |||
The information describe herein is as of the last day of the fiscal quarter ending | |||
date mm/dd/yy | |||
A. Minimum Consolidated Fixed Charge Coverage Ratio (trailing 12 mos.) | |||
Calculation | |||
A. Consolidated Net Income | |||
B. Consolidated Interest Expense (net of interest income) | |||
C. Depreciation/Amortization | |||
D. Consolidated Rent Expense | |||
E. Income Tax Expense | |||
F. Rent-to-Own COGS Expense | |||
G. Non-Cash Restructuring Charges | |||
H. Extraordinary Losses | |||
I. Non-Cash Goodwill and Intangible Asset Impairment Charges | |||
J. less: Extraordinary Gains | |||
K. less: Non-Cash Restructuring Gains | |||
L. Consolidated EBITDAR (A+B+C+D+E+F+G+H+I-J-K) | |||
M. less Taxes Paid in Cash | |||
N. less Capital Expenditures Paid in Cash (minus rental fleet & net of sale proceeds) | |||
O. less Restricted Payments | |||
Adjusted EBITDAR | |||
P. All scheduled and mandatory repayments of Debt including capital leases | |||
Q. Consolidated Rent Expense | |||
R. Cash Portion of Consolidated Interest Expense | |||
S. Cash Restructuring Charges | |||
Calculation: L+M+N+O divided by P+Q+R+S | |||
Not less than | 1.25 | ||
in compliance | y/n | ||
B. Adjusted Debt to Tangible Net Worth Ratio | |||
Calculation | |||
Total Liabilities | |||
- | Non-interest bearing FP | ||
- | Subordinated Debt | ||
Debt | |||
Net Worth | |||
+ | Subordinated Debt | ||
- | Intangible Assets | ||
- | Rec/Loans Related Parties | ||
+ | 70% LIFO Reserves | ||
Tangible Net Worth | |||
Ratio | |||
Not higher than | 3.00 | ||
in compliance | y/n | ||
1. | I have reviewed this report on Form 10-Q of Titan Machinery Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
/s/ David J. Meyer | |
David J. Meyer | |
Board Chair and Chief Executive Officer |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
/s/ Mark Kalvoda | |
Mark Kalvoda | |
Chief Financial Officer |
/s/ David J. Meyer | |
David J. Meyer | |
Board Chair and Chief Executive Officer |
/s/ Mark Kalvoda | |
Mark Kalvoda | |
Chief Financial Officer |
$LJ\ &PO=V]R:W-H965T )85
MJV/;GU*,<#_^2(QAM^LWW<=A\W+L3C,&&;M#.P/_:=^?ITNTX^9'PAW;\ _.77XA(GHEI(2%2"5[PW%O>9O_Q,7%=#73O5
MT?+F^>;C^\?CCPLT?.3NZ?N-Z4;&F3%F:Z>-_%Q?T6QNC?IO1O_#)111$Y]`
M__J8SB;OK_Y"`[BU.CGKC$.-0C1,(S!FRQA4,:ACT,2@C4$7@V4,5C%8QV`3
M@VT,=C'8QZ#WP!7_%:[D`5QA1412B(4'*&%0QJ&/0Q*"-
M01>#90Q6,5C'8!.#;0QV,=C'H/=`X&@TR%]RM-%'[^M5\B2=A54X'W1FOE(:
MJA1GE;/WB51$:B(-D99(1V1)9$5D361#9$MD1V1/I/=)4!;XPOQ261C]#YO@K)V+'/BO0(QF87Q,K(-
M(1P2X,0B89)OA:NMZQ@"Z!.;I[E'!C%S(\TD\[*QM:W9Y&9U2$#M!$AHJT_B
MY@B3CIBI(9&F4U]^VTRRR;P/P:$Q#=+05I_&K8:0!F(@YCY?OC`AA$,&JMG*
MR;4Z].I'U8&8$(D0PB&AOS'>T;2J0UO]C/C5@9C,"$,6?C9L:SI;W)=E,21A
M]0=M]4G<]$59$!/*2`CA9(1`?[=28AZ_'5#
MTYRFY?+\SZ_+.??3
*(L?76D83(?[I;6BZD;I7`P['3%)N&63SS63T*'
M^MF")K-A_+@A-A&WB&*C?U#=3B')Z*/:@MQO:
06/B&<$BO'PF'L%N$
M`P]OR_%ZLXC47=L'AY;"P8(>W*5P"&BS$`X)63K[QI4@A(/>L8MWPJ;JSU5:
M7:^#4W;/+=0XB"`N$SR]NC^PC!J>X)6>:8J.$[SJ4TW4\2#&FXF)/X3Q`W9F
M&I(PQFN!!8]B/(E;<+*.$PR::4EAH5-I6G!:P-9F20A!-!NO%);4:LE@R:R6
M');<:DG\*$YP)9C<<`?&J=62P4)O%G,-;CQTQ6;!/0`+>\[2&^/OP(!=D9H%
M6@T&-DL&"U5&&X,=\M@L>(A$'MMHI+#0!S1;-#IE-@N>O!#--A]XVD(TFR6'
MA3[#F'F238S7+!-/L1EVFVN52?9(SHZF9DCWJ)C-D.U!RF;(]^#$#-X4"U^L
M;L6Y^K/HSW4[.-?JA,.)+SYX*.KYQRW^8^0/!,YC-^);%?N\<\%'R`JO>&OZ
MCGSJNE'^P.:\Z;/F_?\```#__P,`4$L#!!0`!@`(````(0`T)GR
ZM^VUW>ZE.[.E2O
MT.7@7M\`NICK2^9#UYS[:R[/30>WD?H_W^&:6067;8)[@%^;IAL^Z"^X7EQ[
M^@\``/__`P!02P,$%``&``@````A`(+@VINH!@``<1D``!@```!X;"]W;W)K
M
*W)*8IDB%F[2L8#[D(>;+
M`#.`G\6/DB>9WW]5U;[4WEMBMR\]`P0)$FNSKJO6?:U:]?V_?;@:)^_363::
M3GYXL+&V_B!))X/I<#2Y^.'!N].]U>GPS[X^DD_>'!;9H]^+>7__6_
M?)]E\X2^D^R'!Y?S^?4?'S_.!I?I53];FUZG$WXYG\ZN^G/^G%T\SJYG:7^8
M7:;I_&K\>'-]_>GCJ_YH\B`93!>3^0\/GFP^9>+%9/2W1=IUGYZN;S]X^7TV
M>OG]_.7KZ6!QE4[F">M(=B?ST?PVV9^X"5CW]X_G+[]_K*:N^8OD[70RO\QH
M.DR'\:]'@_E:\F1C)=EC@]>Y)#W?(?[S;/_U+F]I@#",>6_[E3MW!#)WF
M'O2X2\DO<2R_!$9=]QZ_1-#7XJ$".3F?'0+^M"3@"ZVF=LHE&?8&`9\Y!31%
M;X==.]TVE_$.#^*9[QRABO<]R<,8KW[5>+5MYJ1TW[#+<2FO?\=KX[D./"XG_0K7Q0L]%`NK]KTY%NR`]0\'DZPG<,.JW`
M;-/90#$5?G'MIM=2/YW_\J8_TWA(>-FM4A2]%H1:=9XX?UC2I]6PAL*_=GU?
M<"E)Z0CB4W+ZQ!T-S,^V>L:A#'$^7REZX_1Q;Z?'`[+/DMU1L2#^&+>MV1AQ
M`[:E7\V@#BE[7;,@7BF9]`
M:0D5@(TEDZDA%=!/R-2&2`#(Y^B#)951ZM-*B2@[KKRO2NIVR9ACLI(M5EO<
M_<,6L"H-R^J$&"VNI%P3,_HMNM58^HXUJ,GD6$@))S/B%Q)+EAN<7U@:!R;!
MK^(P@G%!6870RK$=H4B*K53;:D3RX<;:QM,$
T-JDWPB10Y8^@0VW_D/0A\UCITG#(,!XGG
M!QCD4>$(SF)F^U+.'I%LL'9,R62JKLG*V"1>7BL`!S4+S/>118+B\2[H/W!;_'H/GB=5A"=[8-I^@
M\01LL;QXH!^"X#-Y^VAC(8\B"K'/7SJ:C@[RI4_[7TFB0G4U>V"W.((``(/E
MP(K^&;_RZXRG*/7D+>YA_'-G>Z,V&2G'-7-KQZH/-J(VU<%KB=#YQGR$+A3,
MJ\VU?]@]>KN;G.[\MUT*4!TVEO;Q+.R4%,77^3,-=P0\&MO'&R]/'/]V6B(E
M`S=B2Q[2]^9@-ZKBL]BJJ_:(U/HK'#\;\H*0Z>!\<"H.A&.ACOX'BW"X7FO)
M&RZ:S_#K./4L4*U+;$"J]L%A[J33603\VZ9"WNJ.VF)BE>;\.D1*KGA9*<-%
M_J4;8\].M\06*._&2>'XPIJ4M.+F5[%$5]D)U;9DY`QQ["!G_8J`C3I;"FGA
MIBS5_N8G#[T;IU[Q"&*_<;VA[(+&4W)>$;=P<]G2$55^9JVJJ&/+BLPBPO7O
MKJ1REJ5#P@#$L\AU1Z_+L"A1OP.6'FFM3^A"H`!1]_-]71"S(^G(*LI`]4X_
MVO)"=ROV:,*`''G`SE3PY2:'7Y=KQI[+ZF#;SKJT(Z*8%*?4W/K0A7.YX&ULE%;;
MCILP$'VOU']`?M]P)Q5<&$0J(C61ADA+I".R)+(BLB:R(;(ELB.R)]+[
M)"@,?&_\PI!.WN"3S\57^4`F?K^?3./.YJPDP4HB%9&:2$.D)=(161)9$5D3
MV1#9$MD1V1/I?1*X>*:[V.#0Q0.9).?NO2!2$JF(U$0:(BV1CLB2R(K(FLB&
MR);(CLB>2.^3P)^H@EJ5-3CTYT`P?)/:6!`IB51$:B(-D99(1V1)9$5D361#
M9$MD1V1/I/=)X$\SS?0&@-(%&!SZI-UDY+8MS\5(Q;">ABW`D*8XR&@'NG)3'V
M;\48%'GRPLK'B8
Z@*)X$X3Y%85$)ZG3/JI!*
M8FQ'[(PJ@82="FJ30I(Z):B1/3LCU":')'=*4#%[=F*H#:H$4;LD<>`C:M?F
MH\$A-I<$30RQN23H98C-)4%+0P0N"=H6LN^2Q/X.L8WOUU8^,40A-I<$DQ)B
M