Annual Reports

 
Quarterly Reports

  • 10-Q (Dec 6, 2012)
  • 10-Q (Sep 10, 2012)
  • 10-Q (Jun 7, 2012)
  • 10-Q (Dec 9, 2011)
  • 10-Q (Sep 8, 2011)
  • 10-Q (Jun 9, 2011)

 
8-K

 
Other

Titan Machinery Inc. 10-Q 2008

Documents found in this filing:

  1. 10-Q
  2. Ex-31.1
  3. Ex-31.2
  4. Ex-32.1
  5. Ex-32.2
  6. Ex-32.2

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC  20549

 


 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF

THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended October 31, 2008

Commission File No. 000-1409171

 

TITAN MACHINERY INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

No. 45-0357838

(State or Other Jurisdiction of

Incorporation or Organization)

 

(IRS Employer

Identification No.)

 

4876 Rocking Horse Circle
Fargo, ND 58104-6049

(Address of Principal Executive Offices)

 

Registrant’s telephone number (701) 356-0130

 


 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

YES  x    NO  o

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer  o

 

Accelerated filer  o

 

 

 

Non-accelerated filer o

 

Smaller reporting company  x

(Do not check if smaller reporting company)

 

 

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).YES NO  x

 

The number of shares outstanding of the registrant’s common stock as of December 1, 2008 was: Common Stock, $0.00001 par value, 17,646,483 shares.

 

 

 



Table of Contents

 

TITAN MACHINERY INC.

QUARTERLY REPORT ON FORM 10-Q

 

Table of Contents

 

 

 

 

 

Page No.

PART I.

FINANCIAL INFORMATION

 

 

 

 

 

 

 

ITEM 1.

 

FINANCIAL STATEMENTS

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheets as of October 31, 2008 and January 31, 2008

 

 

 

 

 

 

 

 

 

Consolidated Statements of Operations for the three and nine months ended October 31, 2008 and 2007

 

 

 

 

 

 

 

 

 

Consolidated Statements of Stockholders’ Equity for the fiscal year ended January 31, 2008 and nine months ended October 31, 2008

 

 

 

 

 

 

 

 

 

Consolidated Statements of Cash Flows for the nine months ended October 31, 2008 and 2007

 

 

 

 

 

 

 

 

 

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.

 

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

 

 

 

 

 

 

 

ITEM 5.

 

OTHER INFORMATION

 

 

 

 

 

 

 

ITEM 6.

 

EXHIBITS

 

 

 

 

 

 

 

Signatures

 

 

 

 

 

 

 

 

 

Exhibit Index

 

 

 

 

 



Table of Contents

 

PART I. – FINANCIAL INFORMATION

 

ITEM 1.          FINANCIAL STATEMENTS

 

TITAN MACHINERY INC.

CONSOLIDATED BALANCE SHEETS

 

 

 

October 31,

 

January 31,

 

 

 

2008

 

2008

 

 

 

(Unaudited)

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and cash equivalents

 

$

41,861,426

 

$

42,802,505

 

U.S. treasury bills

 

49,903,760

 

 

Total cash, cash equivalents and U.S. treasury bills

 

91,765,186

 

42,802,505

 

 

 

 

 

 

 

Receivables, net

 

20,685,208

 

22,061,275

 

Inventories

 

234,688,943

 

145,766,866

 

Prepaid expenses

 

365,617

 

215,312

 

Income taxes receivable

 

 

1,074,216

 

Deferred income taxes

 

1,301,000

 

1,027,000

 

 

 

 

 

 

 

Total current assets

 

348,805,954

 

212,947,174

 

 

 

 

 

 

 

INTANGIBLES AND OTHER ASSETS

 

 

 

 

 

Parts inventory in excess of amounts expected to be sold currently

 

2,080,000

 

1,480,000

 

Goodwill

 

10,166,051

 

8,271,133

 

Intangible assets, net of accumulated amortization

 

418,965

 

337,242

 

Other

 

397,249

 

311,581

 

 

 

13,062,265

 

10,399,956

 

PROPERTY AND EQUIPMENT, net of accumulated depreciation

 

26,257,764

 

16,022,336

 

 

 

 

 

 

 

 

 

$

388,125,983

 

$

239,369,466

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Accounts payable

 

$

14,596,431

 

$

9,244,064

 

Floorplan notes payable

 

171,375,535

 

105,847,648

 

Current maturities of long-term debt

 

1,109,274

 

5,653,840

 

Customer deposits

 

11,155,883

 

19,309,533

 

Accrued expenses

 

8,060,286

 

6,137,842

 

Income taxes payable

 

2,687,261

 

 

 

 

 

 

 

 

Total current liabilities

 

208,984,670

 

146,192,927

 

 

 

 

 

 

 

LONG-TERM LIABILITIES

 

 

 

 

 

Long-term debt, less current maturities

 

2,707,158

 

13,082,795

 

Deferred income taxes

 

2,777,000

 

1,865,000

 

Other long term liabilities

 

3,293,047

 

811,689

 

 

 

8,777,205

 

15,759,484

 

 

 

 

 

 

 

SUBORDINATED DEBENTURES

 

 

1,300,000

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY

 

 

 

 

 

Common stock, par value $.00001 per share, authorized - 25,000,000 shares; issued and outstanding - 17,639,722 at October 31, 2008 and 13,440,654, at January 31, 2008

 

176

 

134

 

Additional paid-in-capital

 

137,522,187

 

58,179,695

 

Retained earnings

 

32,841,745

 

17,937,226

 

 

 

170,364,108

 

76,117,055

 

 

 

 

 

 

 

 

 

$

388,125,983

 

$

239,369,466

 

 

See Notes to Consolidated Financial Statements

 

1



Table of Contents

 

TITAN MACHINERY INC.

CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

 

 

 

Three Months Ended
October 31,

 

Nine Months Ended
October 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

 

 

 

 

 

 

 

 

Equipment

 

$

167,950,651

 

$

103,371,870

 

$

386,704,792

 

$

225,854,237

 

Parts

 

29,794,106

 

18,384,291

 

74,910,572

 

45,560,354

 

Service

 

12,893,719

 

7,897,554

 

32,625,688

 

20,938,351

 

Other, including trucking and rental

 

3,321,691

 

2,517,573

 

7,206,523

 

5,456,924

 

TOTAL REVENUE

 

213,960,167

 

132,171,288

 

501,447,575

 

297,809,866

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

 

 

 

 

 

 

 

 

Equipment

 

148,677,637

 

93,799,249

 

343,581,874

 

204,331,911

 

Parts

 

20,638,082

 

13,651,728

 

53,121,067

 

33,667,873

 

Service

 

5,018,963

 

2,843,191

 

12,343,742

 

7,730,777

 

Other, including trucking and rental

 

2,279,329

 

1,492,984

 

5,026,585

 

3,534,342

 

TOTAL COST OF REVENUE

 

176,614,011

 

111,787,152

 

414,073,268

 

249,264,903

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT

 

37,346,156

 

20,384,136

 

87,374,307

 

48,544,963

 

 

 

 

 

 

 

 

 

 

 

OPERATING EXPENSES

 

23,153,447

 

14,380,458

 

60,805,415

 

35,832,842

 

 

 

 

 

 

 

 

 

 

 

INCOME FROM OPERATIONS

 

14,192,709

 

6,003,678

 

26,568,892

 

12,712,121

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

 

Interest and other income

 

496,656

 

119,829

 

1,257,434

 

204,464

 

Floorplan interest expense

 

(782,701

)

(973,696

)

(2,082,167

)

(2,805,050

)

Subordinated debt interest expense

 

 

(445,440

)

(20,917

)

(1,324,432

)

Interest expense other

 

(46,763

)

(245,024

)

(568,723

)

(631,296

)

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

13,859,901

 

4,459,347

 

25,154,519

 

8,155,807

 

 

 

 

 

 

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

(5,675,000

)

(1,745,000

)

(10,250,000

)

(3,212,663

)

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

$

8,184,901

 

$

2,714,347

 

$

14,904,519

 

$

4,943,144

 

 

 

 

 

 

 

 

 

 

 

ADJUSTMENTS TO INCOME:

 

 

 

 

 

 

 

 

 

Amortization of syndication fees

 

 

(5,296

)

 

(15,889

)

Unpaid accumulated preferred dividends

 

 

(25,594

)

 

(76,782

)

 

 

 

 

 

 

 

 

 

 

INCOME AVAILABLE TO COMMON STOCKHOLDERS

 

$

8,184,901

 

$

2,683,457

 

$

14,904,519

 

$

4,850,473

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE - NOTE 1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EARNINGS PER SHARE - BASIC

 

$

0.47

 

$

0.62

 

$

0.94

 

$

1.12

 

EARNINGS PER SHARE - DILUTED

 

$

0.45

 

$

0.36

 

$

0.91

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES - BASIC

 

17,553,416

 

4,345,710

 

15,864,415

 

4,345,391

 

WEIGHTED AVERAGE SHARES - DILUTED

 

18,041,197

 

7,675,831

 

16,373,629

 

7,238,714

 

 

See Notes to Consolidated Financial Statements

 

2



Table of Contents

 

TITAN MACHINERY INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (UNAUDITED)

 

 

 

Common Stock

 

Additional

 

 

 

 

 

 

 

Shares

 

 

 

Paid-In

 

Retained

 

 

 

 

 

Outstanding

 

Amount

 

Capital

 

Earnings

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, JANUARY 31, 2007

 

4,344,753

 

$

43

 

$

514,864

 

$

12,863,630

 

$

13,378,537

 

Common stock issued in initial public offering

 

5,442,395

 

55

 

41,793,588

 

 

41,793,643

 

Issuance of shares for stock acquisition

 

235,294

 

2

 

1,999,997

 

 

1,999,999

 

Issuance of shares for conversion of debt/conversion of redeemable securities/exercise of warrants

 

3,339,792

 

33

 

13,729,791

 

 

13,729,824

 

Stock based compensation expense

 

78,420

 

1

 

141,455

 

 

141,456

 

Unpaid accumulated dividends

 

 

 

 

(87,791

)

(87,791

)

Amortization of syndication fees

 

 

 

 

(51,311

)

(51,311

)

Net income

 

 

 

 

5,212,698

 

5,212,698

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, JANUARY 31, 2008

 

13,440,654

 

134

 

58,179,695

 

17,937,226

 

76,117,055

 

Common stock issued in follow-on offering

 

4,180,000

 

42

 

78,814,792

 

 

78,814,834

 

Common stock issued on grant of restricted stock and exercise of stock options

 

19,068

 

 

40,004

 

 

40,004

 

Stock based compensation expense

 

 

 

487,696

 

 

487,696

 

Net income

 

 

 

 

14,904,519

 

14,904,519

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE, OCTOBER 31, 2008

 

17,639,722

 

$

176

 

$

137,522,187

 

$

32,841,745

 

$

170,364,108

 

 

See Notes to Consolidated Financial Statements

 

3



Table of Contents

 

TITAN MACHINERY INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

 

Nine Months Ended October 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

14,904,519

 

$

4,943,144

 

Adjustments to reconcile net income to net cash from operations

 

 

 

 

 

Depreciation

 

2,770,439

 

1,524,460

 

Amortization

 

168,277

 

89,370

 

Gain on sale of equipment

 

(35,894

)

(37,377

)

Deferred income taxes

 

68,016

 

 

Stock based compensation expense

 

487,696

 

122,355

 

Other

 

(55,668

)

 

Changes in assets and liabilities, net of purchase of equipment dealerships assets and assumption of liabilities

 

 

 

 

 

Receivables

 

2,631,143

 

(7,773,134

)

Inventories

 

(14,066,176

)

(7,008,344

)

Prepaid expenses

 

(150,305

)

(399,922

)

Net change in other assets

 

(30,000

)

8,699

 

Floorplan notes payable

 

4,637,363

 

4,145,203

 

Accounts payable

 

5,002,779

 

2,484,048

 

Other long-term liabilities

 

2,481,358

 

283,109

 

Customer deposits

 

(8,545,082

)

4,930,354

 

Accrued expenses

 

1,879,306

 

1,565,175

 

Income taxes

 

3,761,477

 

445,529

 

 

 

 

 

 

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

15,909,248

 

5,322,669

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

Purchase of U.S. treasury bills, net of sales

 

(49,903,760

)

 

Property and equipment purchases

 

(6,072,004

)

(5,527,513

)

Net proceeds from sale of equipment

 

288,106

 

103,174

 

Payment for intangible asset

 

 

(216,819

)

Purchase of equipment dealerships, net of cash purchased

 

(26,396,064

)

(4,950,478

)

 

 

 

 

 

 

NET CASH USED FOR INVESTING ACTIVITIES

 

(82,083,722

)

(10,591,636

)

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

Proceeds from follow-on offering of common stock net of underwriting discount of $4,389,000 and other direct costs of $396,166

 

78,814,834

 

 

Net change in non-manufacturer floorplan payable

 

3,602,661

 

(3,462,099

)

Proceeds from long-term debt borrowings and subordinated debentures

 

691,431

 

9,115,964

 

Principal payments on long-term debt and subordinated debentures

 

(17,915,535

)

(4,183,588

)

Other

 

40,004

 

24,264

 

 

 

 

 

 

 

NET CASH PROVIDED BY FINANCING ACTIVITIES

 

65,233,395

 

1,494,541

 

 

 

 

 

 

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

(941,079

)

(3,774,426

)

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

 

42,802,505

 

7,572,000

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

 

$

41,861,426

 

$

3,797,574

 

 

See Notes to Consolidated Financial Statements

 

4



Table of Contents

 

CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

 

 

 

Nine Months Ended October 31,

 

 

 

2008

 

2007

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

 

 

 

 

Cash paid during the period

 

 

 

 

 

Income taxes, net of refunds

 

$

6,178,000

 

$

2,590,798

 

Interest

 

2,763,160

 

4,806,047

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES

 

 

 

 

 

Dividends on preferred redeemable stock charged to retained earnings

 

$

 

$

76,782

 

Property and equipment purchased with long-term debt

 

$

268,709

 

$

 

Acquisition of equipment dealership assets in exchange for cash and assumption of liabilities including purchase accounting adjustments on prior acquisitions

 

 

 

 

 

Accounts receivable

 

$

(1,255,076

)

$

(1,020,316

)

Inventories

 

(25,644,469

)

(14,847,239

)

Property and equipment

 

(6,917,366

)

(1,398,148

)

Intangible asset

 

(250,000

)

 

Goodwill

 

(1,894,918

)

(2,882,770

)

Accounts payable

 

349,588

 

2,858,131

 

Floorplan notes payable

 

7,476,431

 

8,196,113

 

Customer deposits

 

391,432

 

 

Accrued expenses

 

43,138

 

347,110

 

Income taxes payable

 

242,254

 

176,336

 

Long term debt

 

735,192

 

1,000,000

 

Deferred income taxes, net

 

327,730

 

193,807

 

Issuance of preferred stock

 

 

2,426,498

 

 

 

 

 

 

 

Cash paid for dealerships

 

$

(26,396,064

)

$

(4,950,478

)

 

See Notes to Consolidated Financial Statements

 

5



Table of Contents

 

TITAN MACHINERY INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

 

NOTE 1 -  BUSINESS ACTIVITY AND SIGNIFICANT ACCOUNTING POLICIES

 

Basis of Presentation

 

The unaudited financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission for interim reporting. Accordingly, they do not include all the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the nine-month period ended October 31, 2008 are not necessarily indicative of the results that may be expected for the year ended January 31, 2009.  The information contained in the balance sheet as of January 31, 2008 was derived from the Company’s audited financial statements for the year then ended.

 

Nature of Business

 

Titan Machinery Inc. (the “Company”) is engaged in the retail sale, service and rental of agricultural and industrial machinery through stores in North Dakota, South Dakota, Minnesota, Nebraska and Iowa.

 

Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.

 

Principles of Consolidation

 

The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Transportation Solutions, LLC. All significant accounts, transactions and profits between the consolidated companies have been eliminated in consolidation.

 

Cash, Cash Equivalents and U.S. Treasury Bills

 

The Company considers all highly liquid investments with original maturities of three months or less on their acquisition date to be cash equivalents. The Company accounts for investments with original maturities greater than three months, but less than one year, at the date of purchase as short-term marketable securities.

 

As of October 31, 2008 short-term marketable securities consist entirely of U.S. Treasury Bills. These investments are classified as held to maturity as the Company has both the positive intent and ability to hold to maturity. The investments are carried at amortized cost, which due to the short-term nature of the investments, approximates fair value.

 

Recently Issued Accounting Pronouncements

 

In September 2006, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 157, Fair Value Measurements (“SFAS 157”).  This standard defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements. This standard applies under other accounting pronouncements that require or permit fair value measurements, but does not require any new fair value measurements. The Company adopted SFAS 157 effective February 1, 2008. The adoption of SFAS 157 for financial assets and liabilities held by the Company did not have a material effect on the Company’s financial statements or notes thereto.

 

6



Table of Contents

 

In February 2008, the FASB issued FSP FAS 157-2, Effective Date of FASB Statement No. 157 (“FSP FAS 157-2”), which permits a one year deferral of the application of SFAS 157 for all non-financial assets and non-financial liabilities, except those that are recognized or disclosed at fair value in the financial statements on a recurring basis (at least annually). The Company will adopt SFAS 157 for non-financial assets and non-financial liabilities on February 1, 2009 and does not expect the provisions to have a material effect on its results of operations, financial position or cash flows.

 

In October 2008, the FASB issued FSP FAS 157-3, Determining the Fair Value of a Financial Asset When the Market for that Asset is Not Active (“FSP FAS 157-3”), which clarifies the application of SFAS 157 in a market that is not active and provides an example to illustrate key considerations in determining the fair value of a financial asset when the market for that financial asset is not active.  FSP FAS 157-3  was effective upon issuance.  Its adoption did not have a material effect on the Company’s consolidated financial statements.

 

In February 2007, the FASB issued SFAS 159, The Fair Value Option for Financial Assets and Financial Liabilities (“SFAS 159”).  SFAS 159 provides companies with an option to report selected financial assets and liabilities at fair value and establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar types of assets and liabilities.  The Company has elected not to apply the fair value option to the specified financial assets and liabilities, and accordingly, the adoption of SFAS No. 159 had no financial statement impact.

 

In December 2007, the FASB issued SFAS No. 141 (Revised 2007), Business Combinations (“SFAS 141R”).  SFAS 141R provides additional guidance on improving the relevance, representational faithfulness, and comparability of the financial information that a reporting entity provides in its financial reports about a business combination and its effects.  SFAS 141R applies prospectively to business combinations for which the acquisition date is on or after the beginning of the first annual reporting period beginning on or after December 15, 2008.  The Company is in the process of evaluating the effect that the adoption of this standard will have on the Company’s financial statements.

 

In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated Financial Statements (“SFAS 160”).  SFAS 160 applies to all entities that prepare consolidated financial statements and have an outstanding noncontrolling interest in one or more subsidiaries.  SFAS 160 amends Accounting Research Bulletin No. 51 to establish accounting and reporting standards for the noncontrolling interest in a subsidiary and for the deconsolidation of a subsidiary.  SFAS 160 is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2008.   The Company is in the process of evaluating the effect that the adoption of this standard will have on the Company’s financial statements.

 

On December 21, 2007 the SEC staff issued Staff Accounting Bulletin No. 110 (“SAB 110”), which, effective January 1, 2008, amends and replaces SAB 107, Share-Based Payment. SAB 110 expresses the views of the SEC staff regarding the use of a “simplified” method in developing the expected life assumption in accordance with FASB Statement No. 123(R), Share-Based Payment. The use of the “simplified” method was scheduled to expire on December 31, 2007. SAB 110 extends the use of the “simplified” method in certain situations. The SEC staff does not expect the “simplified” method to be used when sufficient information regarding exercise behavior, such as historical exercise data or exercise information from external sources, becomes available.  The Company plans to track and capture employee exercise behavior in the future as a basis for our valuation assumptions.  The Company currently uses simplified estimates due to the limited number of options exercised.

 

Earnings Per Share

 

Basic earnings per share were computed by dividing income available to common stockholders by the weighted average number of shares of common stock outstanding during the respective periods.  Accumulated preferred dividends and amortization of syndication fees were subtracted from net income to arrive at income available to common stockholders.  Nonvested restricted stock is excluded from the calculation of basic weighted-average shares outstanding.

 

Diluted earnings per share were computed by dividing income available to common stockholders plus assumed conversions by the weighted-average common shares outstanding after adjusting for potential dilution related to the conversion of all dilutive securities into common stock.  All potentially dilutive securities were included in the computation of diluted earnings per share.

 

7



Table of Contents

 

The components of basic earnings per share are as follows:

 

 

 

Three Months Ended October 31,

 

Nine Months Ended October 31,

 

Basic - Earnings Per Share

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

$

8,184,901

 

$

2,714,347

 

$

14,904,519

 

$

4,943,144

 

Less: Amortization of syndication fees

 

 

(5,296

)

 

(15,889

)

Less: Preferred stock dividends - unpaid

 

 

(25,594

)

 

(76,782

)

Income available to common stockholders

 

$

8,184,901

 

$

2,683,457

 

$

14,904,519

 

$

4,850,473

 

 

 

 

 

 

 

 

 

 

 

Basic weighted-average shares outstanding

 

17,553,416

 

4,345,710

 

15,864,415

 

4,345,391

 

 

 

 

 

 

 

 

 

 

 

Basic - Earnings Per Share

 

$

0.47

 

$

0.62

 

$

0.94

 

$

1.12

 

 

The components of diluted earnings per share are as follows:

 

 

 

Three Months Ended October 31,

 

Nine Months Ended October 31,

 

Diluted - Earnings Per Share

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Income available to common stockholders

 

$

8,184,901

 

$

2,683,457

 

$

14,904,519

 

$

4,850,473

 

Plus: Income impact of assumed conversions

 

 

 

 

 

 

 

 

 

Amortization of syndication fees

 

 

5,296

 

 

15,889

 

Preferred stock dividends - unpaid

 

 

25,594

 

 

76,782

 

Interest on convertible debentures, net of tax effect

 

 

80,581

 

 

241,743

 

Income available to common stockholders plus assumed conversions

 

$

8,184,901

 

$

2,794,928

 

$

14,904,519

 

$

5,184,887

 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average shares outstanding:

 

 

 

 

 

 

 

 

 

Basic weighted-average shares outstanding

 

17,553,416

 

4,345,710

 

15,864,415

 

4,345,391

 

Plus: Incremental shares from assumed conversions

 

 

 

 

 

 

 

 

 

Convertible debentures

 

 

2,308,648

 

 

2,107,327

 

Convertible preferred shares

 

 

790,206

 

 

574,517

 

Restricted Stock

 

86,306

 

9,573

 

85,522

 

10,847

 

Warrants

 

110,530

 

168,443

 

112,210

 

153,720

 

Options

 

290,945

 

53,251

 

311,482

 

46,912

 

Diluted weighted-average shares outstanding

 

18,041,197

 

7,675,831

 

16,373,629

 

7,238,714

 

 

 

 

 

 

 

 

 

 

 

Diluted - EPS

 

$

0.45

 

$

0.36

 

$

0.91

 

$

0.72

 

 

8



Table of Contents

 

NOTE 2 -  INVENTORIES

 

 

 

October 31,
2008

 

January 31,
2008

 

New equipment

 

$

151,769,202

 

$

78,409,999

 

Used equipment

 

48,842,337

 

44,478,010

 

Parts, tires and attachments

 

30,397,325

 

20,462,680

 

Work in process

 

3,680,079

 

2,416,177

 

 

 

 

 

 

 

 

 

$

234,688,943

 

$

145,766,866

 

 

In addition to the above amounts, the Company has estimated that a portion of its parts inventory will not be sold in the next operating cycle. Accordingly, these balances have been classified as noncurrent assets.

 

NOTE 3 -  LINES OF CREDIT/FLOORPLAN NOTES PAYABLE

 

Operating Line of Credit

 

The Company had no amount outstanding on the line of credit with Bremer Bank National Association (“Bremer Bank”) at October 31, 2008 and January 31, 2008. The agreement provides for available borrowings of $25,000,000 and carries a variable interest rate of prime minus .25%, and has a maturity date of August 1, 2009. The agreement contains certain financial covenants which impose minimum levels of current ratio, debt service coverage, and inventory turnover ratio and a maximum level of debt to tangible net worth ratio. As of October 31, 2008, the Company was in compliance with all of these financial covenants and had $24,750,000 in available borrowings under this line of credit. The line is secured by substantially all assets of the Company.

 

On August 1, 2008, Bremer Bank issued the Company a standby letter of credit in the amount of $250,000 to our insurance carrier for deductible retention. This reduced the amount of borrowings available on its line of credit by $250,000. This agreement expires on August 1, 2009.

 

Floorplan Lines of Credit

 

The Company has floorplan lines of credit for equipment purchases totaling $313,625,000 with various manufacturers and a bank, including a $300,000,000 Wholesale Floorplan Credit Facility with CNH Capital America LLC (“CNH”). As of October 31, 2008, the Company had approximately $149,679,000 in available borrowings remaining under these lines of credit. Under covenants of the CNH credit facility, the Company has agreed, among other things, to maintain various financial ratio levels and to submit certain financial information. As of October 31, 2008, the Company was in compliance with all floorplan financial covenants.

 

Floorplan notes payable relating to these credit facilities totaled approximately $163,946,000 of the total floorplan notes payable balance of $171,375,535 outstanding as of October 31, 2008 and $98,543,886 of the total floorplan notes payable balance of $105,847,648 outstanding as of January 31, 2008. These floorplan notes carried various interest rates ranging from 1.35 to 10.35% as of October 31, 2008 and 6.2 to 9.5% as of January 31, 2008, and are secured by substantially all assets of the Company. Repayment terms vary by individual notes, but generally payments are made from sales proceeds or rental revenue from the related inventories.

 

9



Table of Contents

 

NOTE 4 -  LONG-TERM DEBT

 

 

 

October 31,
2008

 

January 31,
2008

 

Variable rate notes payable to CNH Capital America LLC (CNH), variable rates at prime to prime plus 1.6%, varying monthly installment payments maturing August 2012, secured by rental fleet equipment

 

$

1,089,929

 

$

1,952,440

 

 

 

 

 

 

 

Non-interest bearing notes to CNH, in varying monthly installments, various maturity dates through February 2010, secured by parts

 

534,242

 

1,162,146

 

 

 

 

 

 

 

Fixed rate notes payable to Ford Motor Credit and GMAC, (5.99% to 9.85%), due in monthly installments including interest and various maturity dates through September 2013, secured by vehicles

 

497,821

 

291,428

 

 

 

 

 

 

 

Fixed rate note to Avoca Implement and Greenfield Implement 10.0%, monthly payments of $18,920, matures January 2011, secured by equipment

 

641,989

 

759,080

 

 

 

 

 

 

 

Fixed rate note to Textron Financial, 7.09%, monthly payments of $4,969, matures January 2018, secured by a company asset

 

533,742

 

549,583

 

 

 

 

 

 

 

Other, 6.5% - 7.25%, various maturity dates through January 2015, secured by equipment

 

518,709

 

 

 

 

 

 

 

 

Notes paid in full during nine month period ended October 31, 2008

 

 

14,021,958

 

 

 

 

 

 

 

 

 

3,816,432

 

18,736,635

 

Less current maturities

 

(1,109,274

)

(5,653,840

)

 

 

 

 

 

 

 

 

$

2,707,158

 

$

13,082,795

 

 

Long-term debt maturities are as follows:

 

12 Months Ending October 31,

 

Amount

 

 

 

 

 

2009

 

$

1,109,274

 

2010

 

695,740

 

2011

 

815,139

 

2012

 

572,357

 

2013

 

140,900

 

Thereafter

 

483,022

 

 

 

$

3,816,432

 

 

NOTE 5 -  SUBORDINATED DEBENTURES

 

During the first quarter of the current fiscal year the Company repaid all $1,300,000 subordinated debentures that were outstanding as of January 31, 2008.

 

10



Table of Contents

 

NOTE 6 -  STOCK WARRANTS, STOCK OPTIONS AND RESTRICTED STOCK

 

Common Stock Warrants

 

In April 2003, the Company issued stock warrants to Cherry Tree Securities, LLC, whose chairman is a director of the Company, for 11,917 shares of common stock at an exercise price of $3.00 per share. The warrants terminate on April 7, 2013.  In August 2004, the Company issued an additional 6,071 stock warrants to Cherry Tree Securities at an exercise price of $3.50 per share.  These warrants terminate on July 1, 2014.

 

In addition, the Company issued stock warrants in April 2005 to an outside party for 115,650 shares of common stock at an exercise price of $3.50 per share. These warrants expire on April 7, 2013.

 

The following is a summary of outstanding stock purchase warrants as of October 31, 2008:

 

Issue Date

 

Number

 

Exercise
Price

 

Fair Value
Assigned

 

Purpose of Issuance

 

April 2003

 

11,917

 

$

3.00

 

$

11,200

 

Facilitate preferred stock issuance

 

August 2004

 

6,071

 

$

3.50

 

$

6,600

 

Facilitate preferred stock issuance

 

April 2005

 

115,650

 

$

3.50

 

$

126,000

 

Subordinated debt financing transaction

 

 

 

133,638

 

 

 

 

 

 

 

 

Outstanding stock warrants are valued using the Black-Scholes option pricing model. Assumptions used to value the warrants are similar to those used in valuing the stock options as described below. Warrants issued in conjunction with a debt offering are valued and classified as Additional Paid-In Capital per Accounting Principles Board No. 14 Accounting for Convertible Debt and Debt Issued with Stock Purchase Warrants.

 

Stock Award Plans

 

The Company implemented the 2005 Equity Incentive Plan, a stock-based compensation plan (the “Plan”), during the year ended January 31, 2006. In August 2007, the Plan was amended to increase the number of shares available under the Plan from 500,000 to 1,000,000 shares. The purpose of the Plan is to provide incentive compensation to participants for services that have been or will be performed for continuing as employees or members of the Board of Directors of the Company. Under the Plan, the Company may grant incentive stock options, non-qualified stock options and restricted stock for up to 1,000,000 shares of common stock under all forms of awards. The Company accounts for stock options and restricted stock using the fair value method under SFAS 123(R). Shares issued for stock-based awards may be either authorized but unissued shares, or shares of treasury stock acquired in the open market.

 

Compensation cost charged to operations under the equity incentive plan was $487,696 for the nine months ended October 31, 2008 and $122,355 for the nine months ended October 31, 2007. The income tax benefit recognized from all stock based compensation arrangements was $198,700 for the nine months ended October 31, 2008 and $47,800 for the nine months ended October 31, 2007.

 

Stock Options

 

The Company grants stock options as part of its long-term incentive compensation to employees and members of the Board of Directors of the Company. Stock options vest over a period of four to six years for employees and immediately for members of the Board of Directors and have contractual terms of five to ten years.

 

11



Table of Contents

 

The following table summarizes stock option activity for the nine months ended October 31, 2008:

 

 

 

Number of
Options

 

Weighted
Average
Exercise
Price

 

Aggregate
Intrinsic
Value

 

 

 

 

 

 

 

 

 

Outstanding at January 31, 2008

 

483,252

 

$

7.43

 

 

 

Granted

 

158,500

 

20.86

 

 

 

Exercised

 

(6,667

)

6.00

 

 

 

Forfeited

 

(16,665

)

7.50

 

 

 

Outstanding at October 31, 2008

 

618,420

 

$

10.89

 

$

2,281,045

 

 

 

 

 

 

 

 

 

Options exercisable at October 31, 2008

 

71,587

 

$

4.85

 

$

538,728

 

 

The aggregate intrinsic value of stock options exercised was $151,669 for the nine months ended October 31, 2008. There were no options exercised for the nine months ended October 31, 2007. The weighted average grant date fair value of stock options granted was $8.98 and $3.24 for the nine months ended October 31, 2008 and 2007.

 

The fair value of each stock option granted is estimated using the Black-Scholes pricing model. The following assumptions were made in estimating fair value:

 

 

 

For the Nine Months Ended October 31,

 

Assumption

 

2008

 

2007

 

Dividend Yield

 

0

%

0

%

Risk-free interest rate

 

3.0 - 3.6

%

4.9

%

Expected life of options

 

6.75 - 8 years

 

10 years

 

Expected volatility

 

34 - 38

%

22

%

 

Prior to the Company’s initial public offering the expected volatility was based upon management’s best estimate of the value of the shares based upon the Company’s internal market. Due to the limited historical stock price data available since our initial public offering, the Company currently estimates its volatility using a blended rate based on quoted market prices of our stock and other similar companies determined by Company management. The expected life of options is estimated consistent with the “simplified” method identified in SAB 107, the use of which was extended by SAB 110. The simplified method calculates the expected term as the average of the vesting and contractual terms of the award. The risk-free interest rate assumption is based on observed interest rates appropriate for the term of the options. The Company uses historical data to estimate pre-vesting option forfeitures and records share-based compensation expense only for those awards that are expected to vest. The Company recognizes the fair value of stock options as compensation expense ratably over the vesting period of the award.

 

12



Table of Contents

 

The following is a summary of information related to options outstanding and exercisable at October 31, 2008:

 

 

 

Options Outstanding

 

Options Exercisable

 

Range of
Exercise
Prices

 

Number

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Weighted
Average
Exercise
Price

 

Number

 

Weighted
Average
Remaining
Contractual
Life (Years)

 

Weighted
Average
Exercise
Price

 

$

4.00-4.50

 

124,920

 

7.6

 

$

4.46

 

61,586

 

7.6

 

$

4.42

 

7.50-9.35

 

335,000

 

7.6

 

8.56

 

10,001

 

8.7

 

7.50

 

11.57-16.40

 

25,000

 

9.7

 

13.50

 

 

 

 

21.21-26.84

 

133,500

 

9.7

 

22.24

 

 

 

 

 

 

618,420

 

8.2

 

10.89

 

71,587

 

7.8

 

4.85

 

 

As of October 31, 2008 there was $2,214,083 of unrecognized compensation cost on non-vested stock options that is expected to be recognized over a weighted-average period of 4.9 years.

 

Restricted Stock

 

The Company grants restricted shares of common stock in addition to stock options as part of its long-term incentive compensation to employees and members of the Board of Directors of the Company. The fair value of restricted stock awards is determined based on the closing market price of our stock on the business day prior to the date of grant. Restricted stock awards vest over a period of three to six years for employees and over one year for members of the Board of Directors.

 

The following table summarizes restricted stock activity for the nine months ended October 31, 2008:

 

 

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Weighted
Average
Remaining
Contractual
Term

 

Outstanding at January 31, 2008

 

76,506

 

$

7.86

 

3.2

 

Granted

 

14,365

 

20.40

 

 

 

Forfeited

 

(1,964

)

9.95

 

 

 

Issued

 

(2,715

)

4.87

 

 

 

Outstanding at October 31, 2008

 

86,192

 

9.99

 

2.2

 

 

The Company recognizes compensation expense ratably over the vesting period of the restricted stock. The weighted average grant date fair value of restricted stock granted was $20.40 and $7.50 during the nine months ended October 31, 2008 and 2007. As of October 31, 2008, there was $502,419 of unrecognized compensation cost on non-vested restricted stock that is expected to be recognized over a weighted-average period of 2.2 years.

 

NOTE 7 -  BUSINESS COMBINATIONS

 

The Company continued to implement its strategy of consolidating dealerships in desired market areas. Below is a summary of the acquisitions completed for the nine months ended October 31, 2008. In certain of its business combination transactions the Company recognizes goodwill. Factors contributing to the recognition of goodwill include an evaluation of enterprise value, historical financial performance, estimated industry potential within the market and the market territory relationship to other existing and future planned Company locations. Pro forma results are not presented as the acquisitions are not

 

13



Table of Contents

 

considered material, individually or in aggregate, to the Company. The results of operations of the acquired entities disclosed below have been included in the Company’s consolidated results of operations since each of the respective dates of acquisition.

 

Ceres Equipment

 

On February 1, 2008, the Company acquired certain assets of Ceres Equipment, Inc. The Dealership is located in Roseau, Minnesota and is contiguous to existing markets. The acquisition increases the Company’s market share in the northwest area of Minnesota. The total cash purchase price for the dealership was $3,940,380. The Company expects the allocation of the purchase price to be finalized during the fiscal year ending January 31, 2009.

 

Quad County Implement

 

On May 1, 2008, the Company acquired 100% of the outstanding stock of Quad County Implement, Inc. and subsequently merged the acquired entity into our Company. The Dealership is located in Blairstown, Iowa and is contiguous to existing markets. The acquisition increases the Company’s market share in central Iowa. The total cash purchase price for the dealership was $2,000,000. The Company expects the allocation of the purchase price to be finalized within one year of the acquisition date.

 

Mid-Land Equipment Company

 

On May 28, 2008, the Company acquired certain assets of Mid-Land Equipment Company, L.C. The acquired entity consisted of six construction equipment stores located in Des Moines, Davenport, Clear Lake and Cedar Rapids, Iowa, and Omaha and Lincoln, Nebraska. These stores are contiguous to existing markets in South Dakota and overlay the existing agricultural locations in Iowa. The total cash purchase price for the dealership was $14,389,029. The Company expects the allocation of the purchase price to be finalized within one year of the acquisition date.

 

Wolf’s Farm Equipment

 

On September 12, 2008, the Company acquired certain assets of Wolf’s Farm Equipment, Inc. The Dealership is located in Kintyre, North Dakota and is contiguous to existing markets. The total cash purchase price for the dealership was $585,885. The Company expects the allocation of the purchase price to be finalized within one year of the acquisition date.

 

Pioneer Garage

 

On October 1, 2008, the Company acquired certain assets of Pioneer Garage, Inc. The acquired entity consisted of three agricultural equipment stores located in Pierre, Highmore, and Miller, South Dakota. These stores are contiguous to existing markets in South Dakota. The total cash purchase price for the dealership was $5,480,770. The Company expects the allocation of the purchase price to be finalized within one year of the acquisition date.

 

14



Table of Contents

 

The allocation of the purchase price in the above business combinations is presented in the following table:

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior

 

 

 

 

 

 

 

Quad

 

Mid-Land

 

 

 

 

 

Acquisition

 

 

 

 

 

Ceres

 

County

 

Equipment

 

Wolf’s Farm

 

Pioneer

 

Purchase

 

 

 

 

 

Equipment

 

Implement

 

Company

 

Equipment

 

Garage

 

Adjustments

 

Total

 

Receivables

 

$

 

$

336,043

 

$

918,633

 

$

 

$

400

 

$

 

$

1,255,076

 

Inventories

 

3,407,622

 

4,730,248

 

10,086,937

 

385,570

 

7,100,612

 

(66,520

)

25,644,469

 

Deferred income taxes

 

 

 

 

 

 

26,275

 

26,275

 

Property and equipment

 

472,600

 

516,725

 

4,354,291

 

173,550

 

1,400,200

 

 

6,917,366

 

Intangible Assets

 

 

 

 

 

250,000

 

 

250,000

 

Goodwill

 

233,178

 

236,659

 

259,076

 

26,765

 

1,098,995

 

40,245

 

1,894,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

4,113,400

 

$

5,819,675

 

$

15,618,937

 

$

585,885

 

$

9,850,207

 

$

 

$

35,988,104

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

 

$

263,607

 

$

81,981

 

$

 

$

4,000

 

$

 

$

349,588

 

Floorplan notes payable

 

 

2,213,067

 

1,147,927

 

 

4,115,437

 

 

7,476,431

 

Customer deposits

 

173,020

 

218,412

 

 

 

 

 

391,432

 

Accrued expenses

 

 

43,138

 

 

 

 

 

43,138

 

Income taxes payable

 

 

242,254

 

 

 

 

 

242,254

 

Long-term debt

 

 

485,192

 

 

 

250,000

 

 

735,192

 

Deferred income taxes

 

 

354,005

 

 

 

 

 

354,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

173,020

 

$

3,819,675

 

$

1,229,908

 

$

 

$

4,369,437

 

$

 

$

9,592,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consideration given

 

$

3,940,380

 

$

2,000,000

 

$

14,389,029

 

$

585,885

 

$

5,480,770

 

$

 

$

26,396,064

 

 

Of the total goodwill of $1,894,918 recorded in the acquisition transactions during the nine months ended October 31, 2008, $1,658,259 is expected to be deductible for tax purposes.

 

15



Table of Contents

 

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

 

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our interim consolidated financial statements and related notes included in Item 1 of Part 1 of this Quarterly Report, and the audited consolidated financial statements and notes thereto and Management’s Discussion and Analysis of Financial Condition and Results of Operations contained in our Annual Report on Form 10-K for the year ended January 31, 2008.

 

Critical Accounting Policies

 

There have been no material changes in our Critical Accounting Policies, as disclosed in our Annual Report on Form 10-K for the year ended January 31, 2008.

 

Overview

 

We own and operate one of the largest networks of full service agricultural and construction equipment stores in North America. We are the world’s largest retail dealer of Case IH Agriculture equipment and a major retail dealer of New Holland Agriculture, Case Construction and New Holland Construction equipment in the U.S. We sell and rent agricultural and construction equipment, sell parts, and service the equipment operating in the areas surrounding our stores.

 

Our net income was $8.2 million, or $0.45 per diluted share, in the quarter ended October 31, 2008, compared to $2.7 million, or $0.36 per diluted share, in the quarter ended October 31, 2007.  Significant factors impacting the quarter were:

 

·                  Strong revenue growth due to acquisitions and increased same-store sales;

 

·                  Increase in gross profits primarily due to increased revenues and stronger margins on equipment sales;

 

·                  Increase in operating expenses primarily due to acquisitions and increased revenues; and

 

·                  Significantly higher diluted weighted average shares resulting from our two offerings, which negatively impacts earnings per share comparisons to the prior year.

 

Results of Operations

 

Comparative financial data for each of our four sources of revenue are expressed below. The results for these periods include the operating results of the acquisitions made during these periods. The period-to-period comparisons included below are not necessarily indicative of future results:

 

16



Table of Contents

 

 

 

Three Months Ended October 31,

 

Nine Months Ended October 31,

 

 

 

 

 

 

 

Percent

 

 

 

 

 

Percent

 

 

 

2008

 

2007

 

Change

 

2008

 

2007

 

Change

 

 

 

(dollars in thousands)

 

 

 

(dollars in thousands)

 

 

 

Equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

167,950

 

$

103,372

 

62.5

%

$

386,705

 

$

225,854

 

71.2

%

Cost of revenue

 

148,678

 

93,799

 

58.5

%

343,582

 

204,332

 

68.1

%

Gross profit

 

$

19,272

 

$

9,573

 

101.3

%

$

43,123

 

$

21,522

 

100.4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parts

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

29,794

 

$

18,384

 

62.1

%

$

74,910

 

$

45,560

 

64.4

%

Cost of revenue

 

20,638

 

13,652

 

51.2

%

53,121

 

33,668

 

57.8

%

Gross profit

 

$

9,156

 

$

4,732

 

93.5

%

$

21,789

 

$

11,892

 

83.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Service

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

12,894

 

$

7,897

 

63.3

%

$

32,626

 

$

20,939

 

55.8

%

Cost of revenue

 

5,019

 

2,843

 

76.5

%

12,344

 

7,731

 

59.7

%

Gross profit

 

$

7,875

 

$

5,054

 

55.8

%

$

20,282

 

$

13,208

 

53.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other, including trucking and rental

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

$

3,322

 

$

2,518

 

31.9

%

$

7,207

 

$

5,457

 

32.1

%

Cost of revenue

 

2,279

 

1,493

 

52.6

%

5,027

 

3,534

 

42.2

%

Gross profit

 

$

1,043

 

$

1,025

 

1.8

%

$

2,180

 

$

1,923

 

13.4

%

 

The following table sets forth our statements of operations data expressed as a percentage of net revenue for the periods indicated:

 

 

 

Three Months Ended October 31,

 

Nine Months Ended October 31,

 

 

 

2008

 

2007

 

2008

 

2007

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

Equipment

 

78.5

%

78.2

%

77.1

%

75.9

%

Parts

 

13.9

%

13.9

%

15.0

%

15.3

%

Service

 

6.0

%

6.0

%

6.5

%

7.0

%

Other, including trucking and rental

 

1.6

%

1.9

%

1.4

%

1.8

%

Total revenue

 

100.0

%

100.0

%

100.0

%

100.0

%

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

 

 

 

 

 

 

 

 

Equipment

 

69.5

%

71.0

%

68.5

%

68.6

%

Parts

 

9.6

%

10.3

%

10.6

%

11.3

%

Service

 

2.3

%

2.2

%

2.5

%

2.6

%

Other, including trucking and rental

 

1.1

%

1.1

%

1.0

%

1.2

%

Total cost of revenue

 

82.5

%

84.6

%

82.6

%

83.7

%

 

 

 

 

 

 

 

 

 

 

Gross profit

 

17.5

%

15.4

%

17.4

%

16.3

%