Titan Machinery Inc
NASDAQ:TITN
Cash Flow Statement
Cash Flow Statement
Titan Machinery Inc
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
8
|
2
|
(3)
|
(6)
|
(33)
|
(33)
|
(32)
|
(31)
|
(38)
|
(35)
|
(38)
|
(41)
|
(15)
|
(17)
|
(19)
|
(17)
|
(7)
|
(3)
|
8
|
16
|
12
|
13
|
14
|
11
|
14
|
17
|
18
|
19
|
19
|
28
|
33
|
44
|
66
|
73
|
87
|
106
|
102
|
111
|
118
|
107
|
112
|
|
Depreciation & Amortization |
31
|
32
|
32
|
32
|
32
|
32
|
31
|
30
|
29
|
28
|
28
|
27
|
27
|
27
|
26
|
26
|
25
|
25
|
24
|
24
|
24
|
24
|
26
|
27
|
28
|
27
|
26
|
25
|
24
|
24
|
23
|
22
|
22
|
22
|
23
|
24
|
25
|
27
|
29
|
30
|
31
|
|
Change in Deffered Taxes |
(5)
|
(5)
|
(4)
|
(5)
|
(15)
|
(15)
|
(15)
|
(15)
|
(9)
|
(9)
|
(9)
|
(9)
|
(3)
|
(7)
|
(9)
|
(7)
|
(9)
|
(6)
|
(3)
|
(3)
|
3
|
3
|
1
|
0
|
(2)
|
(1)
|
(2)
|
(0)
|
(4)
|
(5)
|
(4)
|
(9)
|
4
|
4
|
5
|
6
|
8
|
8
|
6
|
6
|
3
|
|
Stock-Based Compensation |
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
0
|
|
Other Non-Cash Items |
16
|
14
|
15
|
20
|
44
|
46
|
46
|
43
|
15
|
11
|
12
|
10
|
8
|
11
|
8
|
9
|
5
|
5
|
8
|
8
|
9
|
11
|
12
|
14
|
19
|
18
|
18
|
20
|
16
|
16
|
17
|
15
|
10
|
10
|
8
|
8
|
12
|
13
|
11
|
11
|
10
|
|
Cash Taxes Paid |
16
|
13
|
12
|
12
|
6
|
7
|
7
|
6
|
7
|
7
|
(10)
|
(11)
|
(13)
|
(16)
|
(0)
|
(6)
|
(6)
|
(5)
|
(5)
|
3
|
4
|
3
|
6
|
6
|
4
|
4
|
0
|
(1)
|
3
|
3
|
20
|
25
|
23
|
23
|
17
|
17
|
27
|
27
|
31
|
40
|
40
|
|
Cash Interest Paid |
26
|
27
|
28
|
30
|
30
|
32
|
30
|
28
|
26
|
23
|
24
|
23
|
21
|
20
|
17
|
17
|
14
|
12
|
12
|
11
|
11
|
11
|
10
|
9
|
10
|
10
|
9
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
6
|
6
|
7
|
7
|
9
|
12
|
19
|
|
Change in Working Capital |
(132)
|
(173)
|
(153)
|
(98)
|
14
|
81
|
277
|
296
|
236
|
197
|
115
|
121
|
124
|
193
|
141
|
111
|
81
|
8
|
(22)
|
7
|
(0)
|
25
|
2
|
(26)
|
(58)
|
(68)
|
(39)
|
7
|
117
|
143
|
120
|
111
|
56
|
28
|
(13)
|
(65)
|
(136)
|
(231)
|
(255)
|
(217)
|
(189)
|
|
Cash from Operating Activities |
(82)
N/A
|
(131)
-59%
|
(113)
+13%
|
(57)
+49%
|
41
N/A
|
110
+168%
|
306
+178%
|
323
+5%
|
232
-28%
|
193
-17%
|
107
-45%
|
108
+1%
|
141
+31%
|
207
+47%
|
148
-29%
|
123
-17%
|
96
-22%
|
28
-71%
|
15
-47%
|
52
+248%
|
47
-10%
|
77
+64%
|
54
-29%
|
27
-51%
|
1
-96%
|
(7)
N/A
|
20
N/A
|
70
+245%
|
173
+147%
|
205
+19%
|
189
-8%
|
185
-2%
|
159
-14%
|
137
-14%
|
109
-20%
|
80
-27%
|
11
-86%
|
(72)
N/A
|
(91)
-26%
|
(64)
+29%
|
(32)
+50%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(19)
|
(19)
|
(15)
|
(15)
|
(17)
|
(14)
|
(12)
|
(10)
|
(8)
|
(8)
|
(9)
|
(13)
|
(12)
|
(21)
|
(25)
|
(26)
|
(26)
|
(19)
|
(14)
|
(11)
|
(12)
|
(15)
|
(19)
|
(23)
|
(25)
|
(25)
|
(23)
|
(21)
|
(20)
|
(24)
|
(29)
|
(34)
|
(38)
|
(34)
|
(32)
|
(33)
|
(37)
|
(43)
|
(51)
|
(54)
|
(62)
|
|
Other Items |
12
|
15
|
18
|
21
|
21
|
23
|
21
|
12
|
8
|
8
|
7
|
6
|
3
|
3
|
4
|
5
|
2
|
1
|
(0)
|
(18)
|
(14)
|
(17)
|
(17)
|
(10)
|
(12)
|
(9)
|
(16)
|
(7)
|
(0)
|
(0)
|
7
|
7
|
(18)
|
(25)
|
(24)
|
(117)
|
(97)
|
(106)
|
(113)
|
(21)
|
(101)
|
|
Cash from Investing Activities |
(7)
N/A
|
(4)
+49%
|
4
N/A
|
6
+78%
|
4
-31%
|
9
+105%
|
9
-1%
|
2
-83%
|
(0)
N/A
|
1
N/A
|
(2)
N/A
|
(7)
-205%
|
(9)
-36%
|
(18)
-99%
|
(21)
-15%
|
(21)
0%
|
(25)
-17%
|
(18)
+29%
|
(15)
+17%
|
(29)
-103%
|
(26)
+12%
|
(31)
-21%
|
(35)
-13%
|
(33)
+6%
|
(37)
-11%
|
(34)
+8%
|
(39)
-15%
|
(28)
+28%
|
(20)
+27%
|
(24)
-19%
|
(23)
+5%
|
(27)
-18%
|
(55)
-104%
|
(58)
-5%
|
(57)
+3%
|
(150)
-166%
|
(134)
+11%
|
(149)
-11%
|
(164)
-11%
|
(74)
+55%
|
(163)
-120%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
41
|
104
|
99
|
51
|
13
|
(90)
|
(303)
|
(347)
|
(266)
|
(231)
|
(144)
|
(125)
|
(166)
|
(192)
|
(120)
|
(110)
|
(72)
|
(11)
|
(8)
|
(13)
|
(16)
|
(38)
|
(18)
|
7
|
23
|
30
|
15
|
(52)
|
(117)
|
(142)
|
(144)
|
(107)
|
(34)
|
(20)
|
27
|
31
|
23
|
114
|
166
|
159
|
190
|
|
Other |
(2)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(5)
|
(7)
|
(3)
|
(3)
|
(5)
|
(2)
|
(2)
|
(3)
|
(1)
|
(0)
|
0
|
1
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
|
Cash from Financing Activities |
40
N/A
|
102
+157%
|
97
-5%
|
49
-50%
|
9
-82%
|
(95)
N/A
|
(308)
-225%
|
(355)
-15%
|
(269)
+24%
|
(234)
+13%
|
(149)
+37%
|
(127)
+15%
|
(168)
-33%
|
(196)
-16%
|
(120)
+39%
|
(110)
+8%
|
(72)
+35%
|
(10)
+86%
|
(8)
+17%
|
(13)
-62%
|
(17)
-26%
|
(38)
-129%
|
(19)
+51%
|
7
N/A
|
23
+232%
|
29
+26%
|
14
-52%
|
(53)
N/A
|
(118)
-123%
|
(142)
-21%
|
(145)
-2%
|
(108)
+25%
|
(35)
+67%
|
(21)
+42%
|
27
N/A
|
30
+13%
|
22
-27%
|
112
+410%
|
164
+46%
|
158
-4%
|
189
+19%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(1)
|
(0)
|
2
|
5
|
1
|
|
Net Change in Cash |
(50)
N/A
|
(32)
+36%
|
(13)
+61%
|
(3)
+75%
|
53
N/A
|
22
-58%
|
6
-74%
|
(32)
N/A
|
(38)
-20%
|
(41)
-7%
|
(44)
-9%
|
(26)
+41%
|
(36)
-40%
|
(7)
+80%
|
6
N/A
|
(9)
N/A
|
0
N/A
|
1
+400%
|
(8)
N/A
|
8
N/A
|
3
-59%
|
6
+82%
|
(0)
N/A
|
0
N/A
|
(13)
N/A
|
(13)
+4%
|
(5)
+59%
|
(11)
-106%
|
35
N/A
|
39
+10%
|
21
-46%
|
49
+130%
|
67
+38%
|
57
-15%
|
77
+33%
|
(45)
N/A
|
(102)
-129%
|
(109)
-6%
|
(89)
+18%
|
24
N/A
|
(6)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(101)
N/A
|
(149)
-48%
|
(128)
+14%
|
(72)
+43%
|
24
N/A
|
96
+300%
|
294
+205%
|
312
+6%
|
224
-28%
|
185
-17%
|
98
-47%
|
95
-3%
|
129
+36%
|
186
+44%
|
122
-34%
|
97
-21%
|
70
-28%
|
9
-87%
|
1
-93%
|
40
+6 600%
|
35
-14%
|
62
+79%
|
36
-42%
|
3
-91%
|
(24)
N/A
|
(32)
-34%
|
(3)
+91%
|
49
N/A
|
153
+210%
|
182
+19%
|
159
-12%
|
151
-5%
|
121
-20%
|
104
-15%
|
77
-26%
|
46
-40%
|
(26)
N/A
|
(115)
-336%
|
(142)
-23%
|
(118)
+17%
|
(95)
+20%
|