株探米国株
日本語 英語
エドガーで原本を確認する
0001409171false00014091712025-08-282025-08-28

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): August 28, 2025
 
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:
 
☐            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
 
☐           Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
 
☐            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
 
☐            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 ☐   

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 August 28, 2025, Titan Machinery Inc. (the “Company”) issued a press release announcing its financial results for the six months ended July 31, 2025.  The Company will be conducting a conference call to discuss its second quarter of fiscal 2026 financial results at 7:30 a.m. Central time on August 28, 2025.  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:  See “Exhibit Index” on page immediately prior to signatures.






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: August 28, 2025 By /s/ Robert Larsen
  Robert Larsen
  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.:
August 28, 2025 001-33866
 
Exhibit No.   ITEM
     
 
Press Release dated August 28, 2025
104 Cover page interactive data file (embedded within the Inline XBRL document)



EX-99.1 2 afy26q2ex991earningsrelease.htm EX-99.1 Document

Titan Machinery Inc. Announces Results for Fiscal Second Quarter Ended July 31, 2025
- Reiterates $100 Million Inventory Reduction Target for Fiscal 2026 -
- Updates Modeling Assumptions for Fiscal 2026 -
West Fargo, ND – August 28, 2025 – Titan Machinery Inc. (Nasdaq: TITN) ("Titan" or the "Company"), a leading network of full-service agricultural and construction equipment stores, today reported financial results for the fiscal second quarter ended July 31, 2025.
“We produced solid second quarter results amid a challenging market environment, and remain focused on the execution of our operational plan to optimize inventory, ensuring we are in an improved position exiting this fiscal year," stated Bryan Knutson, Titan Machinery's President and Chief Executive Officer. "While we experienced a modest increase in inventory during the second quarter, our inventory levels have remained relatively consistent through the first half of the year, and in line with our previously communicated expectations. The quarterly increase was largely due to timing of OEM shipments ahead of deliveries to our end customers in the second half of this fiscal year. We are on track with our inventory reduction strategy, and we are positioned to exceed our initial $100 million target for the full year, with the majority of that progress still expected toward the end of the fiscal year. Importantly, our parts and service businesses continue to provide stability during this trough in the equipment cycle, as we remain focused on delivering best-in-class service and support for our customers."
Fiscal 2026 Second Quarter Results
Consolidated Results
For the second quarter of fiscal 2026, revenue was $546.4 million compared to $633.7 million in the second quarter last year. Equipment revenue was $376.3 million for the second quarter of fiscal 2026, compared to $465.2 million in the second quarter last year. Parts revenue was $109.2 million for the second quarter of fiscal 2026, compared to $109.8 million in the second quarter last year. Service revenue was $48.8 million for the second quarter of fiscal 2026, compared to $47.3 million in the second quarter last year. Rental and other revenue was $12.1 million for the second quarter of fiscal 2026, compared to $11.4 million in the second quarter last year.
Gross profit for the second quarter of fiscal 2026 was $93.6 million, compared to $112.4 million in the second quarter last year. The Company's gross profit margin was 17.1% in the second quarter of fiscal 2026, compared to 17.7% in the second quarter last year. The year-over-year decrease in gross profit margin was primarily due to lower equipment margins, driven by softer retail demand and the Company's initiatives to manage inventory to targeted levels.
Operating expenses were $92.7 million for the second quarter of fiscal 2026, compared to $95.2 million in the second quarter last year. The decrease was led by lower variable expenses associated with the year-over-year decline in revenue, as well as management's expense reduction efforts. Operating expense as a percentage of revenue was 17.0% for the second quarter of fiscal 2026, compared to 15.0% of revenue in the second quarter last year.
Floorplan interest expense and other interest expense was $11.5 million in the second quarter of fiscal 2026, compared to $13.0 million for the same period last year. Floorplan interest expense decreased in the second quarter of fiscal 2026 compared to the same period last year due to lower interest-bearing inventory levels.
1


In the second quarter of fiscal 2026, net loss was $6.0 million, with loss per diluted share of $0.26, compared to net loss of $4.3 million, with loss per diluted share of $0.19, for the same period last year. Results for the second quarter of fiscal 2025 included a non-cash sale-leaseback financing expense of approximately $8.3 million, or $0.36 per diluted share. Excluding this non-recurring item, adjusted net income for the prior year quarter was $4.0 million, or adjusted earnings per diluted share of $0.17.
EBITDA in the second quarter of fiscal 2026 was $12.4 million, compared to $18.3 million in the second quarter last year.
Segment Results
Agriculture Segment - Revenue for the second quarter of fiscal 2026 was $345.8 million, compared to $424.0 million in the second quarter last year, reflecting a same-store sales decrease of 18.7%. The revenue decrease resulted from a softening of demand for equipment, driven by lower commodity prices and sustained high interest rates, both of which are reducing farmer profitability. Pre-tax loss for the second quarter of fiscal 2026 was $12.3 million, compared to $0.6 million of pre-tax income in the second quarter last year. Included in the results for the second quarter of fiscal 2025 was a $6.1 million non-cash sale-leaseback expense.
Construction Segment - Revenue for the second quarter of fiscal 2026 was $72.0 million, compared to $80.2 million in the second quarter last year, reflecting a same-store sales decrease of 10.2%. The decrease was driven by lower equipment sales. Pre-tax loss for the second quarter of fiscal 2026 was $1.2 million, compared to pre-tax loss of $4.9 million in the second quarter last year. Included in the results for the second quarter of fiscal 2025 was a $5.1 million non-cash sale-leaseback expense.

Europe Segment - Revenue for the second quarter of fiscal 2026 was $98.1 million, compared to $68.1 million in the second quarter last year, which includes a $4.1 million positive impact related to foreign currency fluctuations. Net of the effect of these foreign currency fluctuations, revenue increased $25.9 million, or 38.1%, largely driven by European Union stimulus programs in Romania. Pre-tax income for the second quarter of fiscal 2026 was $5.1 million, compared to pre-tax loss of $2.3 million in the second quarter last year.
Australia Segment - Revenue for the second quarter of fiscal 2026 was $30.6 million, compared to $61.3 million in the second quarter last year, which includes a $0.9 million negative impact related to foreign currency fluctuations. Net of the effect of these foreign currency fluctuations, revenue decreased $29.8 million or 48.7%. The decrease was driven by the normalization of sprayer deliveries in fiscal 2026 after having caught up on a multi-year backlog of deliveries during fiscal 2025. Pre-tax loss for the second quarter of fiscal 2026 was $2.1 million, compared to pre-tax income of $1.4 million in the second quarter last year.
Balance Sheet and Cash Flow
Cash at the end of the second quarter of fiscal 2026 was $32.7 million. Inventories were flat at $1.1 billion as of July 31, 2025 compared to January 31, 2025. Outstanding floorplan payables were $852.2 million on $1.5 billion total available floorplan and working capital lines of credit as of July 31, 2025, compared to $755.7 million outstanding floorplan payables as of January 31, 2025.
For the six months ended July 31, 2025, the Company's net cash provided by operating activities was $49.9 million, compared to net cash used for operating activities of $47.4 million for the six months ended July 31, 2024. The change in cash from operating activities was primarily attributable to changes in inventory and a changing mix in floorplan financing, which was partially offset by a decrease in net income for the first six months of fiscal 2026 compared to the prior year period.
2


Additional Management Commentary

Mr. Knutson continued, "Our proactive approach to optimizing inventory is helping drive equipment sales amid a weak demand backdrop, and this approach requires pricing concessions which are continuing to compress equipment margins. As such, we are adjusting our revenue modeling assumptions and narrowing our adjusted diluted loss per share guidance to a range of ($1.50) to ($2.00). These changes reflect our steadfast commitment to achieving the inventory reduction targets we set for this fiscal year. Our near-term efforts remain focused on ensuring we exit this fiscal year with more optimized levels of inventory so we can reaccelerate the business back toward normalized levels of earnings generation as swiftly as possible."
Fiscal 2026 Modeling Assumptions
The following are the Company's current expectations for fiscal 2026 modeling assumptions:
Previous Assumptions Current Assumptions
Segment Revenue
Agriculture (1)
Down 20% - Down 25% Down 15% - Down 20%
Construction Down 5% - Down 10% Down 3% - Down 8%
Europe Up 23% - Up 28% Up 30% - Up 40%
Australia Down 20% - Down 25% Down 20% - Down 25%
Adjusted Diluted Loss Per Share (1)
($1.25) - ($2.00) ($1.50) - ($2.00)
(1) Includes the full year impact of the Farmers Implement and Irrigation acquisition, which closed in May 2025.
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) 704-4453 from the U.S. International callers can dial (201) 389-0920. A telephone replay will be available approximately two hours after the call concludes and will be available through Thursday, August 28, 2025, by dialing (844) 512-2921 from the U.S., or (412) 317-6671 from international locations, and entering confirmation code 13755311.
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 and Adjusted Net (Loss) Income, Adjusted (Loss) Income before Income Taxes and Adjusted Diluted (Losses) Earnings per Share
This press release and the attached financial tables contain a reconciliation of certain non-GAAP financial measures as defined under SEC rules. As required by SEC rules, the Company has provided a reconciliation of these non-GAAP financial measures to the most directly comparable GAAP financial measure in the schedule included in this press release, other than Adjusted Diluted Loss per Share for Fiscal 2026. The Company believes that non-GAAP financial measures, when reviewed in conjunction with GAAP financial measures, can provide more information to assist investors in evaluating current period performance and in assessing future performance. For these reasons, internal management reporting also includes non-GAAP financial measures. Non-GAAP financial measures should be considered in addition to, and not superior to or as a substitute for, the GAAP financial measures presented in this release and the Company's financial statements and other publicly filed reports. Non-GAAP financial measures presented in this release may not be comparable to similarly titled measures used by other companies. Investors are encouraged to review the reconciliations of any adjusted financial measures used in this release to their most directly comparable GAAP financial measures.
3


The reconciliation is attached to this release. The table included in the Non-GAAP Reconciliations section reconcile EBITDA and adjusted EBITDA, for the periods presented, to their respective most directly comparable GAAP financial measures. A reconciliation of Adjusted Diluted Loss Per Share for fiscal 2026 is not available without unreasonable effort due to the variability and low visibility of factors that may impact comparable GAAP.
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, Europe and Australia, servicing farmers, ranchers and commercial applicators. The network consists of US locations in Colorado, Idaho, Iowa, Kansas, Minnesota, Missouri, Montana, Nebraska, North Dakota, South Dakota, Washington, Wisconsin and Wyoming. The international network includes European stores located in Bulgaria, Germany, Romania, and Ukraine and Australian stores located in New South Wales, South Australia, and Victoria in Southeastern Australia. Our stores 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. These statements are based upon the current beliefs and expectations of our management. Forward-looking statements made in this release, which include statements regarding modeling assumptions and expected results of operations for the fiscal year ending January 31, 2026, statements regarding the Company's ability to reduce inventory levels and enhance profitability, and may include statements regarding Agriculture, Construction, Europe and Australia segment initiatives and improvements, segment revenue realization, growth and profitability expectations, inventory availability and customer demand expectations, and agricultural and construction equipment industry conditions and trends, involve known and unknown risks and uncertainties that may cause Titan’s actual results in future periods to differ materially from the forecasted assumptions and expected results. These risks and uncertainties include, among other things, our ability to successfully integrate, and realize growth opportunities and synergies in connection with the O'Connors acquisition and the risk that we have assumed unforeseen or other liabilities in connection with the O'Connors acquisition. In addition, risks and uncertainties also include the impact of the Russia-Ukraine conflict on our Ukrainian operations, our substantial dependence on CNH Industrial including CNH Industrial's ability to design, manufacture and allocate inventory to our stores necessary to satisfy our customers' demands, supply chain disruptions impacting our suppliers, including CNH Industrial, the continued availability of organic growth and acquisition opportunities, potential difficulties integrating acquired stores, industry supply levels, fluctuating agriculture and construction industry economic conditions, the success of recently implemented initiatives within the Company’s operating segments, the uncertainty and fluctuating conditions in the capital and credit markets, difficulties in conducting international operations, foreign currency risks, governmental agriculture policies, seasonal fluctuations, the ability of the Company to manage inventory levels, weather conditions, disruption in receiving sufficient inventory financing, and increased competition in the geographic areas served. These and other risks are described in Titan’s filings with the Securities and Exchange Commission. Titan conducts its business in a highly competitive and rapidly changing environment. Accordingly, new risks and uncertainties may arise. It is not possible for management to predict all such risks and uncertainties, nor to assess the impact of all such risks and uncertainties on Titan’s business or the extent to which any individual risk or uncertainty, or combination of risks and uncertainties, may cause results to differ materially from those contained in any forward-looking statement.
4


Other than as required by law, Titan disclaims any obligation to update such risks and uncertainties or to publicly announce revisions to any of the forward-looking statements contained in this release to reflect future events or developments.
Investor Relations Contact:
ICR, Inc.
Jeff Sonnek, jeff.sonnek@icrinc.com
646-277-1263
5


TITAN MACHINERY INC.
Consolidated Condensed Balance Sheets
(in thousands)
(Unaudited)
July 31, 2025 January 31, 2025
Assets
Current Assets
Cash $ 32,675  $ 35,898 
Receivables, net of allowance for expected credit losses 127,608  119,814 
Inventories, net 1,140,000  1,108,672 
Prepaid expenses and other 25,999  28,244 
Total current assets 1,326,282  1,292,628 
Noncurrent Assets
Property and equipment, net of accumulated depreciation 377,897  379,690 
Operating lease assets 48,210  27,935 
Deferred income taxes 11,492  2,552 
Goodwill 63,936  61,246 
Intangible assets, net of accumulated amortization 48,983  48,306 
Other 1,142  1,581 
Total noncurrent assets 551,660  521,310 
Total Assets $ 1,877,942  $ 1,813,938 
Liabilities and Stockholders' Equity
Current Liabilities
Accounts payable $ 41,502  $ 37,166 
Floorplan payable 852,225  755,698 
Current maturities of long-term debt 11,432  10,920 
Current operating lease liabilities 4,356  5,747 
Deferred revenue 41,702  91,933 
Accrued expenses and other 59,916  59,492 
Total current liabilities 1,011,133  960,956 
Long-Term Liabilities
Long-term debt, less current maturities 153,058  157,767 
Operating lease liabilities 46,082  25,588 
Finance lease liabilities 44,570  44,894 
Deferred income taxes 9,322  8,818 
Other long-term liabilities 3,434  1,838 
Total long-term liabilities 256,466  238,905 
Stockholders' Equity
Common stock —  — 
Additional paid-in-capital 264,395  262,097 
Retained earnings 341,110  360,314 
Accumulated other comprehensive income (loss) 4,838  (8,334)
Total stockholders' equity 610,343  614,077 
Total Liabilities and Stockholders' Equity $ 1,877,942  $ 1,813,938 

6


TITAN MACHINERY INC.
Consolidated Condensed Statements of Operations
(in thousands, except per share data)
(Unaudited)
Three Months Ended July 31, Six Months Ended July 31,
2025 2024 2025 2024
Revenue
Equipment $ 376,262  $ 465,233  $ 813,102  $ 933,322 
Parts 109,222  109,805  214,851  218,032 
Service 48,800  47,268  92,817  92,346 
Rental and other 12,142  11,368  19,993  18,676 
Total Revenue 546,426  633,674  1,140,763  1,262,376 
Cost of Revenue
Equipment 351,406  422,236  758,755  834,476 
Parts 74,573  74,239  147,653  147,390 
Service 17,480  16,144  34,089  32,920 
Rental and other 9,321  8,676  15,686  13,458 
Total Cost of Revenue 452,780  521,295  956,183  1,028,244 
Gross Profit 93,646  112,379  184,580  234,132 
Operating Expenses 92,661  95,156  189,065  194,314 
Impairment of Goodwill —  531  —  531 
Impairment of Intangible and Long-Lived Assets 323  942  589  942 
Income (Loss) from Operations 662  15,750  (5,074) 38,345 
Other Income (Expense)
Interest and other income (expense) 2,638  (7,048) 2,149  (7,335)
Floorplan interest expense (6,812) (9,218) (13,338) (16,282)
Other interest expense (4,724) (3,734) (9,256) (6,193)
(Loss) Income Before Income Taxes (8,236) (4,250) (25,519) 8,535 
(Benefit) Provision for Income Taxes (2,236) 54  (6,315) 3,399 
Net (Loss) Income $ (6,000) $ (4,304) $ (19,204) $ 5,136 
Diluted (Losses) Earnings per Share $ (0.26) $ (0.19) $ (0.85) $ 0.22 
Diluted Weighted Average Common Shares 22,764  22,617  22,717  22,583 

7


TITAN MACHINERY INC.
Consolidated Condensed Statements of Cash Flows
(in thousands)
(Unaudited)
Six Months Ended July 31,
2025 2024
Operating Activities
Net (loss) income $ (19,204) $ 5,136 
Adjustments to reconcile net (loss) income to net cash provided by operating activities
Depreciation and amortization 18,329  18,413 
Impairment 589  1,473 
Sale-leaseback financing expense —  11,159 
Other, net (6,623) 5,676 
Changes in assets and liabilities, net of effects of acquisitions
Inventories (2,929) (242,113)
Manufacturer floorplan payable 100,638  206,103 
Receivables (4,199) 18,499 
Other working capital (36,707) (71,713)
Net Cash Provided by (Used for) Operating Activities 49,894  (47,367)
Investing Activities
Property and equipment purchases (15,655) (22,535)
Proceeds from sale of property and equipment 3,829  1,198 
Acquisition consideration, net of cash acquired (13,370) (260)
Other, net 344  130 
Net Cash Used for Investing Activities (24,852) (21,467)
Financing Activities
Net change in non-manufacturer floorplan payable (19,633) 78,965 
Net proceeds/(payments) from long-term debt and finance leases (9,617) (11,853)
Other, net (711) (4,701)
Net Cash (Used for) Provided by Financing Activities (29,961) 62,411 
Effect of Exchange Rate Changes on Cash 1,696  (424)
Net Change in Cash (3,223) (6,847)
Cash at Beginning of Period 35,898  38,066 
Cash at End of Period $ 32,675  $ 31,219 

8


TITAN MACHINERY INC.
Segment Results
(in thousands)
(Unaudited)
Three Months Ended July 31, Six Months Ended July 31,
2025 2024 % Change 2025 2024 % Change
Revenue
Agriculture $ 345,755  $ 424,036  (18.5) % $ 730,141  $ 871,721  (16.2) %
Construction 71,987  80,191  (10.2) % 144,117  151,683  (5.0) %
Europe 98,117  68,149  44.0  % 191,975  133,254  44.1  %
Australia 30,567  61,298  (50.1) % 74,530  105,718  (29.5) %
Total $ 546,426  $ 633,674  (13.8) % $ 1,140,763  $ 1,262,376  (9.6) %
(Loss) Income Before Income Taxes
Agriculture $ (12,295) $ 635  n/m $ (25,075) $ 13,680  n/m
Construction (1,216) (4,893) 75.1  % (5,393) (4,625) n/m
Europe 5,147  (2,270) n/m 9,857  (919) n/m
Australia (2,107) 1,362  n/m (2,669) 876  n/m
Segment (Loss) Income Before Income Taxes (10,471) (5,166) (102.7) % (23,280) 9,012  n/m
Shared Resources 2,235  916  144.0  % (2,239) (477) n/m
Total $ (8,236) $ (4,250) (93.8) % $ (25,519) $ 8,535  n/m
*n/m = not meaningful

9


TITAN MACHINERY INC.
Non-GAAP Reconciliations
(in thousands, except per share data)
(Unaudited)
Three Months Ended July 31, Six Months Ended July 31,
2025 2024 2025 2024
Adjusted Net (Loss) Income
Net (Loss) Income $ (6,000) $ (4,304) $ (19,204) $ 5,136 
Adjustments
Impact of sale-leaseback financing expense (1)
—  11,159  —  11,159 
Total Pre-Tax Adjustments —  11,159  —  11,159 
Less: Tax Effect of Adjustments (2)
—  (2,845) —  (2,845)
Total Adjustments —  8,314  —  8,314 
Adjusted Net (Loss) Income $ (6,000) $ 4,010  $ (19,204) $ 13,450 
Adjusted Diluted (Losses) Earnings Per Share
Diluted (Losses) Earnings Per Share $ (0.26) $ (0.19) $ (0.85) $ 0.22 
Adjustments
Impact of sale-leaseback financing expense (1)
—  0.48  —  0.49 
Total Pre-Tax Adjustments —  0.48  —  0.49 
Less: Tax Effect of Adjustments (2)
—  (0.12) —  (0.12)
Total Adjustments —  0.36  —  0.37 
Adjusted Diluted (Losses) Earnings Per Share $ (0.26) $ 0.17  $ (0.85) $ 0.59 
Adjusted (Loss) Income Before Income Taxes
(Loss) Income Before Income Taxes $ (8,236) $ (4,250) $ (25,519) $ 8,535 
Adjustments
Impact of sale-leaseback financing expense (1)
—  11,159  —  11,159 
Total Adjustments —  11,159  —  11,159 
Adjusted (Loss) Income Before Income Taxes $ (8,236) $ 6,909  $ (25,519) $ 19,694 
Adjusted Income Before Income Taxes - Agriculture
Income Before Income Taxes $ (12,295) $ 635  $ (25,075) $ 13,680 
Adjustments
Impact of sale-leaseback financing expense (1)
—  6,067  —  6,067 
Total Adjustments —  6,067  —  6,067 
Adjusted Income Before Income Taxes $ (12,295) $ 6,702  $ (25,075) $ 19,747 
Adjusted Income Before Income Taxes - Construction
Income (Loss) Before Income Taxes $ (1,216) $ (4,893) $ (5,393) $ (4,625)
Adjustments
Impact of sale-leaseback financing expense (1)
—  5,092  —  5,092 
Total Adjustments —  5,092  —  5,092 
Adjusted Income Before Income Taxes $ (1,216) $ 199  $ (5,393) $ 467 
(1) Accounting impact of a non-cash, sale-leaseback financing expense related to the Company's umbrella purchase for 13 of its leased facilities.
(2) The tax effect of U.S. related adjustments was calculated using a 25.5% tax rate, determined based on a 21% federal statutory rate and a 4.5% blended state income tax rate.
10


EBITDA
Net (Loss) Income $ (6,000) $ (4,304) $ (19,204) $ 5,136 
Adjustments
Interest expense, net of interest income 4,442  3,629  8,834  5,980 
Floorplan interest expense 6,812  9,218  13,338  16,282 
(Benefit) Provision for Income Taxes (2,236) 54  (6,315) 3,399 
Depreciation and amortization 9,414  9,698  18,329  18,413 
EBITDA 12,432  18,295  14,982  49,210 
Adjustments
Floorplan interest expense (6,812) (9,218) (13,338) (16,282)
Impact of sale-leaseback financing expense (1)
—  11,159  —  11,159 
Total Adjustments (6,812) 1,941  (13,338) (5,123)
Adjusted EBITDA $ 5,620  $ 20,236  $ 1,644  $ 44,087 
(1) Accounting impact of a non-cash, sale-leaseback financing expense related to the Company's umbrella purchase for 13 of its leased facilities.
(2) The tax effect of U.S. related adjustments was calculated using a 25.5% tax rate, determined based on a 21% federal statutory rate and a 4.5% blended state income tax rate.


11