0001409171-19-000022.txt : 20190530 0001409171-19-000022.hdr.sgml : 20190530 20190530074100 ACCESSION NUMBER: 0001409171-19-000022 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20190530 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20190530 DATE AS OF CHANGE: 20190530 FILER: COMPANY DATA: COMPANY CONFORMED NAME: Titan Machinery Inc. CENTRAL INDEX KEY: 0001409171 STANDARD INDUSTRIAL CLASSIFICATION: RETAIL-RETAIL STORES, NEC [5990] IRS NUMBER: 450357838 STATE OF INCORPORATION: DE FISCAL YEAR END: 0131 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33866 FILM NUMBER: 19864607 BUSINESS ADDRESS: STREET 1: 644 EAST BEATON DRIVE CITY: WEST FARGO STATE: ND ZIP: 58078 BUSINESS PHONE: (701) 356-0130 MAIL ADDRESS: STREET 1: 644 EAST BEATON DRIVE CITY: WEST FARGO STATE: ND ZIP: 58078 8-K 1 a8kfy20q1.htm 8-K Document


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
 
FORM 8-K
 
Current Report Pursuant to Section 13 or 15(d)
Of the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): May 30, 2019
 
TITAN MACHINERY INC.
(Exact Name of Registrant as Specified in its Charter)
 
Delaware
(State or Other Jurisdiction of Incorporation)
 
 
 
 
001-33866
 
45-0357838
(Commission File Number)
 
(IRS Employer
Identification No.)
 
644 East Beaton Drive
West Fargo, North Dakota 58078
(Address of Principal Executive Offices)  (Zip Code)
 
(701) 356-0130
(Registrant’s Telephone Number, Including Area Code)

Not Applicable
(Former Name or Former Address, if Changed Since Last Report)

Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common Stock, $0.00001 par value per share
TITN
The Nasdaq Stock Market LLC
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
 
o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by a check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company o   

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o  





Item 2.02                                           Results of Operations and Financial Condition
 
On May 30, 2019, Titan Machinery Inc. (the “Company”) issued a press release announcing its financial results for the three month periods ended April 30, 2019.  The Company will be conducting a conference call to discuss its first quarter of fiscal 2020 financial results at 7:30 a.m. Central time on May 30, 2019.  The full text of the press release is set forth in Exhibit 99.1 attached hereto and is incorporated by reference in this Current Report on Form 8-K as if fully set forth herein.

Item 9.01                                           Financial Statements and Exhibits.
 
(a)                                 Financial statements:  None
 
(b)                                 Pro forma financial information:  None
 
(c)                                  Shell Company Transactions:  None
 
(d)           Exhibits:  99.1
 
Press Release dated May 30, 2019








SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
 
 
 
 
 
 
 
TITAN MACHINERY INC.
 
 
 
Date:
May 30, 2019
By
/s/ Mark Kalvoda
 
 
 
Mark Kalvoda
 
 
 
Chief Financial Officer






UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC  20549
 
EXHIBIT INDEX
to
FORM 8-K
 
TITAN MACHINERY INC.
 
 
 
 
Date of Report:
Commission File No.:
May 30, 2019
001-33866
 
 
 
 
 
 
 
Exhibit No.
 
ITEM
 
 
 
 
Press Release dated May 30, 2019




EX-99.1 2 a8kfy20q1ex991earningsrele.htm EXHIBIT 99.1 Exhibit
Titan Machinery Inc. Announces Results for Fiscal First Quarter Ended April 30, 2019

- Revenue for First Quarter of Fiscal 2020 Increased 14.2% to $278 million -
- Retired Remaining Senior Convertible Note Principal Balance on May 1, 2019 -
- Company Updates Fiscal 2020 Modeling Assumptions -

West Fargo, ND – May 30, 2019 – Titan Machinery Inc. (Nasdaq: TITN), a leading network of full-service agricultural and construction equipment stores, today reported financial results for the fiscal first quarter ended April 30, 2019.

David Meyer, Titan Machinery’s Chairman and Chief Executive Officer, stated, "We generated solid top and bottom line results during the fiscal first quarter by achieving healthy growth across all segments of our business despite challenging industry conditions that continue to persist. We are particularly pleased with strong increases in our higher margin parts and service businesses, in which sales grew double digits in the quarter. The solid performance in this area, combined with higher equipment sales, drove increased profitability across all segments versus the prior year period."
Fiscal 2020 First Quarter Results
Consolidated Results
For the first quarter of fiscal 2020, revenue was $278.3 million, compared to $243.7 million in the first quarter last year. Equipment sales were $194.0 million for the first quarter of fiscal 2020, compared to $167.8 million in the first quarter last year. Parts sales were $51.9 million for the first quarter of fiscal 2020, compared to $46.9 million in the first quarter last year. Revenue generated from service was $22.8 million for the first quarter of fiscal 2020, compared to $20.0 million in the first quarter last year. Revenue from rental and other was $9.6 million for the first quarter of fiscal 2020, compared to $9.0 million in the first quarter last year.

Gross profit for the first quarter of fiscal 2020 was $53.9 million, compared to $47.6 million in the first quarter last year. The increase in gross profit was driven by higher revenue. Gross profit margins decreased 10 basis points to 19.4% versus the comparable period last year due to slightly lower equipment margins and a shift in gross profit mix.

Operating expenses increased by $5.8 million to $52.6 million, or 18.9% of revenue, for the first quarter of fiscal 2020, compared to $46.7 million, or 19.2% of revenue, for the first quarter of last year. Current quarter expenses were impacted by our AGRAM acquisition in the third quarter of fiscal 2019, costs associated with the transition of our enterprise resource planning ("ERP") application, as well as higher variable expenses, such as commissions, on the increased revenues.

Floorplan interest expense of $0.9 million for the first quarter of fiscal 2020 decreased $0.5 million compared to the first quarter of last year.

In the first quarter of fiscal 2020, net loss was $0.4 million, or loss per diluted share of $0.02, compared to net loss of $1.6 million, or loss per diluted share of $0.07 for the first quarter of last year.

On an adjusted basis, net income for the first quarter of fiscal 2020 was $0.5 million, or adjusted earnings per diluted share of $0.02, compared to adjusted net loss of $1.6 million, or adjusted loss per diluted share of $0.07, for the first quarter of last year.


1


Adjusted EBITDA was $6.3 million in the first quarter of fiscal 2020, compared to $5.3 million in the first quarter of last year.

Segment Results
Agriculture Segment - Revenue for the first quarter of fiscal 2020 was $153.8 million, compared to $142.0 million in the first quarter last year. The increase in revenue was primarily the result of increased equipment revenue compared to a weaker first quarter in the prior year. Pre-tax income for the first quarter of fiscal 2020 was $1.9 million, compared to pre-tax income of $1.3 million in the first quarter last year.
 
Construction Segment - Revenue for the first quarter of fiscal 2020 was $70.7 million, compared to $61.0 million in the first quarter last year. The increase in revenue was primarily the result of increased equipment revenue. Pre-tax loss for the first quarter of fiscal 2020 was $2.2 million, compared to a pre-tax loss of $2.9 million in the first quarter last year. Adjusted pre-tax loss for the first quarter of fiscal 2020 was $2.1 million, compared to an adjusted pre-tax loss of $2.9 million in the first quarter last year.
 
International Segment - Revenue for the first quarter of fiscal 2020 was $53.8 million, compared to $40.7 million in the first quarter last year. The increase in revenue was the result of revenue contributed by our AGRAM business following our acquisition in the third quarter of fiscal 2019 and a same-store sales increase in our other international markets. Pre-tax income for the first quarter of fiscal 2020 was $0.2 million, compared to pre-tax loss of $0.1 million in the first quarter last year.
Balance Sheet and Cash Flow
The Company ended the first quarter of fiscal 2020 with $63.3 million of cash. The Company’s inventory level increased to $568.3 million as of April 30, 2019, compared to $491.1 million as of January 31, 2019. This inventory increase includes a $72.8 million increase in equipment inventory, which reflects an increase in new equipment inventory of $94.3 million, partially offset by a $21.5 million decrease in used equipment inventory. The Company had $374.3 million outstanding floorplan payables on $640.0 million total floorplan lines of credit as of April 30, 2019, compared to $273.8 million outstanding floorplan payables as of January 31, 2019. The increase in our floorplan payable balance is primarily due to increased equipment inventory levels.

Following the end of the first quarter of fiscal 2020, on May 1, 2019, the maturity date of our senior convertible notes, the Company repaid the remaining outstanding principal balance of $45.6 million.

In the first three months of fiscal 2020, the Company’s net cash provided by operating activities was $2.9 million, compared to net cash used for operating activities of $27.0 million in the first three months of fiscal 2019. The Company evaluates its cash flow from operating activities net of all floorplan payable activity and maintaining a constant level of equity in its equipment inventory. Taking these adjustments into account, adjusted net cash used for operating activities was $37.4 million in the first three months of fiscal 2020, compared to $25.6 million in the first three months of fiscal 2019.

Mr. Meyer concluded, "Our management of the business through this prolonged challenging agriculture cycle has provided us with the infrastructure to drive profitability in difficult markets. We continue to strengthen our balance sheet with the retirement of our senior convertible notes earlier this month and look forward to carrying the top and bottom line momentum through the balance of fiscal 2020."

2


Updated Fiscal 2020 Modeling Assumptions
The following are the Company's current expectations for fiscal 2020 modeling assumptions:
 
Current Assumptions
 
Previous Assumptions
Segment Revenue
 
 
 
Agriculture
Flat
 
Flat
Construction
Up 5-10%
 
Up 0-5%
International(1)
Up 10-15%
 
Up 10-15%
 
 
 
 
Diluted EPS
$0.50 - $0.70
 
$0.50 - $0.70
Adjusted Diluted EPS(2)
$0.75 - $0.95
 
$0.75 - $0.95
 
 
 
 
(1)Includes the full year impact of our AGRAM acquisition completed on July 2, 2018. 
(2)Excludes approximately $0.25 per diluted share impact of anticipated ERP-related expenses to be incurred with external consultants/vendors as well as the incremental impact of accelerated amortization of our existing ERP platform such that the assets are fully amortized when replaced, which is anticipated to occur in the first half of fiscal 2021.
Quarter Ended April 30, 2018 Revenue and Cost of Revenue Amounts
The revenue and cost of revenue amounts reported for the three-month period ended April 30, 2018 are presented on an as corrected basis following the correction of an immaterial error as previously reported in our Annual Report on Form10-K for the fiscal year ended January 31, 2019. See this Annual Report on Form 10-K and the to-be-filed quarterly report on Form 10-Q for the three months ended April 30, 2019 for additional information.
Conference Call and Presentation Information
The Company will host a conference call and audio webcast today at 7:30 a.m. Central time (8:30 a.m. Eastern time). Investors interested in participating in the live call can dial (877) 705-6003 from the U.S. International callers can dial (201) 493-6725. A telephone replay will be available approximately two hours after the call concludes and will be available through Thursday, June 13, 2019, by dialing (844) 512-2921 from the U.S., or (412) 317-6671 from international locations, and entering confirmation code 13690287.

A copy of the presentation that will accompany the prepared remarks on the conference call is available on the Company’s website under Investor Relations at www.titanmachinery.com. An archive of the audio webcast will be available on the Company’s website under Investor Relations at www.titanmachinery.com for 30 days following the audio webcast.
Non-GAAP Financial Measures
Within this release, the Company refers to certain adjusted financial measures, which have directly comparable GAAP financial measures as identified in this release. The Company believes that these non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, can provide more information to assist investors in evaluating current period performance and in assessing future performance. For these reasons, internal management reporting also includes non-GAAP measures. Generally, the non-GAAP measures include adjustments for items such as costs associated with our restructuring activities, impairment charges, and the charges associated with our ERP transition. These non-GAAP financial measures should be considered in addition to, and not superior to or as a substitute for the GAAP financial measures presented in this release and the Company's financial statements and other publicly filed reports. Non-GAAP measures presented in this release may not be comparable to similarly titled measures used by other companies. Investors are encouraged to review the reconciliations of adjusted financial measures used in this release to their most directly comparable GAAP financial measures. These reconciliations are attached to this release. The tables included in the Non-GAAP Reconciliations section reconcile net income (loss), diluted earnings (loss) per share, income (loss) before income taxes, and net cash prov

3


ided by (used for) operating activities (all GAAP financial measures) for the periods presented to adjusted net income (loss), adjusted EBITDA, adjusted diluted earnings (loss) per share, adjusted income (loss) before income taxes, and adjusted net cash provided by (used for) operating activities (all non-GAAP financial measures) for the periods presented.
About Titan Machinery Inc.
Titan Machinery Inc., founded in 1980 and headquartered in West Fargo, North Dakota, owns and operates a network of full service agricultural and construction equipment dealer locations in North America and Europe. The network consists of US locations in Arizona, Colorado, Iowa, Minnesota, Montana, Nebraska, New Mexico, North Dakota, South Dakota, Wisconsin and Wyoming and its European stores are located in Bulgaria, Germany, Romania, Serbia and Ukraine. The Titan Machinery locations represent one or more of the CNH Industrial Brands, including Case IH, New Holland Agriculture, Case Construction, New Holland Construction, and CNH Industrial Capital.  Additional information about Titan Machinery Inc. can be found at www.titanmachinery.com.
Forward Looking Statements
Except for historical information contained herein, the statements in this release are forward-looking and made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. The words “potential,” “believe,” “estimate,” “expect,” “intend,” “may,” “could,” “will,” “plan,” “anticipate,” and similar words and expressions are intended to identify forward-looking statements. Such statements are based upon the current beliefs and expectations of our management. Forward-looking statements made in this release, which may include statements regarding Agriculture, Construction, and International segment initiatives and improvements, segment revenue realization, growth and profitability expectations, inventory expectations, leverage expectations, agricultural and construction equipment industry conditions and trends, and modeling assumptions and expected results of operations for the fiscal year ending January 31, 2020, involve known and unknown risks and uncertainties that may cause Titan Machinery’s actual results in current or future periods to differ materially from the forecasted assumptions and expected results. The Company’s risks and uncertainties include, among other things, a substantial dependence on a single distributor, the continued availability of organic growth and acquisition opportunities, potential difficulties integrating acquired stores, industry supply levels, fluctuating agriculture and construction industry economic conditions, the success of recently implemented initiatives within the Company’s operating segments, the uncertainty and fluctuating conditions in the capital and credit markets, difficulties in conducting international operations, foreign currency risks, governmental agriculture policies, seasonal fluctuations, the ability of the Company to reduce inventory levels, climate conditions, disruption in receiving ample inventory financing, and increased competition in the geographic areas served. These and other risks are more fully described in Titan Machinery’s filings with the Securities and Exchange Commission, including the Company’s most recently filed Annual Report on Form 10-K, as updated in subsequently filed Quarterly Reports on Form 10-Q, as applicable. Titan Machinery conducts its business in a highly competitive and rapidly changing environment. Accordingly, new risk factors may arise. It is not possible for management to predict all such risk factors, nor to assess the impact of all such risk factors on Titan Machinery’s business or the extent to which any individual risk factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement. Other than required by law, Titan Machinery disclaims any obligation to update such factors or to publicly announce results of revisions to any of the forward-looking statements contained in this release to reflect future events or developments.

Investor Relations Contact:
ICR, Inc.
John Mills, jmills@icrinc.com
Partner
646-277-1254

4


TITAN MACHINERY INC.
Consolidated Balance Sheets
(in thousands, except per share data)
(Unaudited)
 
 
 
 
 
April 30, 2019
 
January 31, 2019
Assets
 
 
 
Current Assets
 
 
 
Cash
$
63,331

 
$
56,745

Receivables, net of allowance for doubtful accounts
85,853

 
77,500

Inventories
568,262

 
491,091

Prepaid expenses and other
12,229

 
15,556

Total current assets
729,675

 
640,892

Noncurrent Assets
 
 
 
Property and equipment, net of accumulated depreciation
144,794

 
138,950

Operating lease assets
97,404

 

Deferred income taxes
3,091

 
3,010

Goodwill
1,631

 
1,161

Intangible assets, net of accumulated amortization
7,343

 
7,247

Other
1,168

 
1,178

Total noncurrent assets
255,431

 
151,546

Total Assets
$
985,106

 
$
792,438

 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
Current Liabilities
 
 
 
Accounts payable
$
26,039

 
$
16,607

Floorplan payable
374,271

 
273,756

Senior convertible notes
45,644

 
45,249

Current maturities of long-term debt
2,628

 
2,067

Current operating lease liabilities
12,137

 

Deferred revenue
35,394

 
46,409

Accrued expenses and other
30,091

 
36,364

Total current liabilities
526,204

 
420,452

Long-Term Liabilities
 
 
 
Long-term debt, less current maturities
23,871

 
20,676

Operating lease liabilities
95,375

 

Deferred income taxes
4,341

 
4,955

Other long-term liabilities
6,573

 
11,044

Total long-term liabilities
130,160

 
36,675

Stockholders' Equity
 
 
 
Common stock

 

Additional paid-in-capital
248,534

 
248,423

Retained earnings
83,319

 
89,228

Accumulated other comprehensive loss
(3,111
)
 
(2,340
)
Total stockholders' equity
328,742

 
335,311

Total Liabilities and Stockholders' Equity
$
985,106

 
$
792,438



5


TITAN MACHINERY INC.
Consolidated Condensed Statements of Operations
(in thousands, except per share data)
(Unaudited)
 
 
 
 
 
Three Months Ended April 30,
 
2019
 
2018
Revenue
 
 
 
Equipment
$
193,956

 
$
167,770

Parts
51,938

 
46,863

Service
22,831

 
20,036

Rental and other
9,567

 
9,045

Total Revenue
278,292

 
243,714

Cost of Revenue
 
 
 
Equipment
173,154

 
149,223

Parts
36,814

 
33,238

Service
7,483

 
6,866

Rental and other
6,941

 
6,829

Total Cost of Revenue
224,392

 
196,156

Gross Profit
53,900

 
47,558

Operating Expenses
52,555

 
46,727

Impairment of Long-Lived Assets
135

 

Income from Operations
1,210

 
831

Other Income (Expense)
 
 
 
Interest income and other income (expense)
794

 
385

Floorplan interest expense
(877
)
 
(1,350
)
Other interest expense
(1,642
)
 
(2,031
)
Loss Before Income Taxes
(515
)
 
(2,165
)
Benefit from Income Taxes
(70
)
 
(551
)
Net Loss
(445
)
 
(1,614
)
 
 
 
 
Diluted Earnings (Loss) per Share
$
(0.02
)
 
$
(0.07
)
Diluted Weighted Average Common Shares
21,872

 
21,734



6


TITAN MACHINERY INC.
Consolidated Condensed Statements of Cash Flows
(in thousands)
(Unaudited)
 
 
 
 
 
Three Months Ended April 30,
 
2019
 
2018
Operating Activities
 
 
 
Net loss
$
(445
)
 
$
(1,614
)
Adjustments to reconcile net loss to net cash provided by (used for) operating activities
 
 
 
Depreciation and amortization
6,064

 
5,526

Impairment
135

 

Other, net
3,761

 
807

Changes in assets and liabilities
 
 
 
Inventories
(78,254
)
 
(42,351
)
Manufacturer floorplan payable
89,599

 
24,653

Other working capital
(18,008
)
 
(14,047
)
Net Cash Provided by (Used for) Operating Activities
2,852

 
(27,026
)
Investing Activities
 
 
 
Property and equipment purchases
(5,490
)
 
(2,813
)
Proceeds from sale of property and equipment
416

 
411

Acquisition consideration, net of cash acquired
(2,972
)
 

Other, net
8

 
(184
)
Net Cash Used for Investing Activities
(8,038
)
 
(2,586
)
Financing Activities
 
 
 
Net change in non-manufacturer floorplan payable
12,772

 
47,376

Net proceeds from (payments on) long-term debt and finance leases
(505
)
 
(13,419
)
Other, net
(492
)
 
(607
)
Net Cash Provided by Financing Activities
11,775

 
33,350

Effect of Exchange Rate Changes on Cash
(3
)
 
120

Net Change in Cash
6,586

 
3,858

Cash at Beginning of Period
56,745

 
53,396

Cash at End of Period
$
63,331

 
$
57,254



7


TITAN MACHINERY INC.
Segment Results
(in thousands)
(Unaudited)
 
 
 
Three Months Ended April 30,
 
2019
 
2018
 
% Change
Revenue
 
 
 
 
 
Agriculture
$
153,775

 
$
141,954

 
8.3
%
Construction
70,743

 
61,044

 
15.9
%
International
53,774

 
40,716

 
32.1
%
Total
$
278,292

 
$
243,714

 
14.2
%
 
 
 
 
 
 
Income (Loss) Before Income Taxes
 
 
 
 
 
Agriculture
$
1,876

 
$
1,323

 
41.8
%
Construction
(2,222
)
 
(2,897
)
 
23.3
%
International
216

 
(87
)
 
n/m

Segment income (loss) before income taxes
(130
)
 
(1,661
)
 
92.2
%
Shared Resources
(385
)
 
(504
)
 
23.6
%
Total
$
(515
)
 
$
(2,165
)
 
76.2
%

8


TITAN MACHINERY INC.
Non-GAAP Reconciliations
(in thousands, except per share data)
(Unaudited)
 
 
 
 
 
 
 
Three Months Ended April 30,
 
 
2019
 
2018
Adjusted Net Income (Loss)
 
 
 
 
Net Income (Loss)
 
$
(445
)
 
$
(1,614
)
Adjustments
 
 
 
 
ERP transition costs
 
1,016

 

Impairment charges
 
135

 

Total Pre-Tax Adjustments
 
1,151

 

Less: Tax Effect of Adjustments (1)
 
242

 

Total Adjustments
 
909

 

Adjusted Net Income (Loss)
 
$
464

 
$
(1,614
)
 
 
 
 
 
Adjusted Diluted EPS
 
 
 
 
Diluted EPS
 
$
(0.02
)
 
$
(0.07
)
Adjustments (2)
 
 
 
 
ERP transition costs
 
0.05

 

Impairment charges
 

 

Total Pre-Tax Adjustments
 
0.05

 

Less: Tax Effect of Adjustments (1)
 
0.01

 

Total Adjustments
 
0.04

 

Adjusted Diluted EPS
 
$
0.02

 
$
(0.07
)
 
 
 
 
 
Adjusted Income (Loss) Before Income Taxes
 
 
 
 
Income (Loss) Before Income Taxes
 
$
(515
)
 
$
(2,165
)
Adjustments
 
 
 
 
ERP transition costs
 
1,016

 

Impairment charges
 
135

 

Total Adjustments
 
1,151

 

Adjusted Income (Loss) Before Income Taxes
 
$
636

 
$
(2,165
)
 
 
 
 
 
Adjusted Income (Loss) Before Income Taxes - Construction
 
 
 
 
Income (Loss) Before Income Taxes
 
$
(2,222
)
 
$
(2,897
)
Impairment charges
 
135

 

Adjusted Income (Loss) Before Income Taxes
 
$
(2,087
)
 
$
(2,897
)
 
 
 
 
 
Adjusted EBITDA
 
 
 
 
Net Income (Loss)
 
$
(445
)
 
$
(1,614
)
Adjustments
 
 
 
 
Interest expense, net of interest income
 
518

 
1,900

Provision for (benefit from) income taxes
 
(70
)
 
(551
)
Depreciation and amortization
 
6,064

 
5,526

EBITDA
 
6,067

 
5,261

Adjustments
 
 
 
 
ERP transition costs (excluding depreciation)
 
99

 

Impairment charges
 
135

 

Total Adjustments
 
234

 

Adjusted EBITDA
 
$
6,301

 
$
5,261

 
 
 
 
 

9


Adjusted Net Cash Provided By (Used for) Operating Activities
 
 
 
 
Net Cash Provided by (Used for) Operating Activities
 
$
2,852

 
$
(27,026
)
Net Change in Non-Manufacturer Floorplan Payable
 
12,772

 
47,376

Adjustment for Constant Equity in Inventory
 
(52,996
)
 
(45,998
)
Adjusted Net Cash Provided By (Used for) Operating Activities
 
$
(37,372
)
 
$
(25,648
)
 
 
 
 
 
(1) The tax effect of adjustments, all of which were U.S. related items, was calculated using a 21% tax rate. The rate was determined based on a 21% federal statutory rate and no impact for state taxes given our valuation allowance against state net operating loss carryforwards.


 
 
 
(2) Adjustments are net of amounts allocated to participating securities where applicable.
 
 
 



10