Operator
Good day, and welcome to the Polaris 4th Quarter 2025 Earnings Call and Webcast. All participants will be in a listen-only mode. Should you need assistance, please signal a conference specialist by pressing the star key followed by zero. After today's presentation, there will be an opportunity to ask questions. To ask a question, you may press star, then one, on a touch-tone phone. To withdraw your question, please press star, then two. Please note, this event is being recorded. I would now like to turn the conference over to JC Weigelt. Please go ahead.
Thank you, Betsy, and good morning or good afternoon, everyone. I'm JC Weigelt, Vice President of Investor Relations at Polaris. Thank you for joining us for our 2025 fourth quarter and full year earnings call. We will reference a slide presentation today, which is accessible on our website at ir.polaris.com. Joining me on the call today are Mike Spitson, our Chief Executive Officer, and Bob Mack, our Chief Financial Officer. Both have prepared remarks summarizing our 2025 fourth quarter and full year results, as well as our expectations for 2026. And then we'll take your questions. During the call, we will be discussing various topics which should be considered forward-looking for the purpose of the Private Securities Litigation Reform Act of 1995. Actual results could differ materially from those projections in the forward-looking statements. You can refer to our 2024 10K and other filings at the SEC for additional details regarding risks and uncertainties. All references to 2025 fourth quarter and full year actual results and future period guidance are for our continuing operations and are reported on an adjusted non-gap basis unless otherwise noted. Please refer to our Reg G reconciliation schedules at the end of the presentation for the gap to non-gap adjustments. Now I will turn it over to Mike Steetson. Go ahead, Mike.
Thanks, JC. Good morning, everyone, and thank you for joining us today. I'd like to start by acknowledging the resiliency of our Polaris team and the discipline of our strategy. These are qualities that transformed a challenging year into one that truly reflects the strength and resolve of our business. While tariffs represented the most significant challenge we have seen since the pandemic, we delivered nearly everything we said we would do and then some. We navigated difficult headwinds in 2025 while still delivering share gains, innovation, quality and operational improvements, improvements, portfolio realignments, and strategic milestones that position us for the long-term success. We achieved share gains in all segments last year, including off-road vehicles, snowmobiles, pontoons, and motorcycles. That reflects both our commitment to innovation and the strength of our dealer partnerships. In ORV, we launched several new products, from the Razer XPS to the all-new Valuetier Ranger 500. We also launched the industry's largest touchscreen in the new Razor Pro R, and our factory racing team had an impressive year of top podium finishes. In fact, earlier this month, our Polaris factory racing team proved once again what our vehicles and drivers are capable of, standing at the top of the Dakar podium for the third consecutive year. A truly amazing and incredible achievement. In Marine, we refreshed our flagship Bennington QX line, and the all-new Godfrey Sandpan models earned Boating Magazine's Pontoon of the Year. Last few years of product launches across our business have demonstrated our commitment to innovation and further solidified our leadership in power sports, and our future product innovation pipeline remains full. Next, we made progress in executing against our decision to significantly reduce our exposure to China. We set a goal of lowering China-based spend by 80 percent from roughly 18 percent of material cost of goods sold in 2024 to below 5 percent by year-end 2027. This transformation has three key benefits. It lowers tariff expense under the current policies, minimizes the risk associated with dramatic swings in regulatory policy, and creates a more localized supply chain with improved working capital and faster response times. We ended 2025 with China-based spend of approximately 14% of material cost of goods sold and are on track to drive our exposure down even further in 2026. Operationally, we delivered more than $60 million in savings as our manufacturing transformation continues. We're seeing the impact in areas like improved clean build, lower levels of rework, improved labor efficiency, and reduced inventory. I'm incredibly proud of our operations team for everything they've done to get us to this point. The team and I visited our Monterey plant earlier this month and it is truly impressive to see how the plant is operating now compared to just two years ago. The improvements across our plant network positions us well as the industry normalizes. Quality is also meaningfully improved. We take exceptional pride in our product quality and we've invested heavily in our quality systems to ensure we meet and exceed the expectations our customers have come to expect for industry-leading products. We've seen improvements in key aspects of manufacturing supply and design quality that resulted in a reduction of 25 million in warranty expense last year an initial model year 26 metrics have improved versus last year and dealer feedback is encouraging finally we made progress on our longer term strategy to improve profitability while maintaining leadership in the power sports industry the separation of indian motorcycle remains on track to close by the end of this quarter and we will be immediately accreted and will be immediately accretive to EBITDA margins and adjusted EPS. As I've said many times, when we stay focused on what we can control, our teams deliver. Our people and our strategy have consistently proven that Polaris is well positioned to meet its mid-cycle targets and maintain leadership throughout innovation and strong dealer partnerships. In Q4, sales were up 9% and North American retail was also up 9%, excluding youth, driving share gains across our main segments. We continue to emphasize retail excluding youth for two reasons. First, while youth contributes to share in retail figures, it has very little impact on profitability. Second, we're in the final stages of transitioning our youth manufacturing from China to Mexico to reduce our long-term tariff exposure. That shift temporarily impacted both retail and share this quarter simply because dealers didn't have the inventory to meet demand. We expect this to reverse in 2026. Moving forward, we believe excluding youth remain, retail remains the best indicator of the health of the business. As expected, we couldn't overcome 37 million a tariff cost in adjusted gross margin in the quarter. However, we did see a meaningful mixed benefit in ORV driven by higher range or North Star shipments tied to a strong, tied to strong demand for our agriculture and ranch promotional programs. Adjusted EBITDA saw additional pressure in the final quarter as a result of incentive compensation normalization. We accelerated R&D activity in support of key programs, which increased expense in the quarter. All in, this resulted in an adjusted EPS of approximately $0.08, slightly ahead of the implied Q4 guidance we provided in October. Stepping back, while 2025 was a challenging year, our team did an outstanding job of remaining focused on what we could control. I think it's important to note that if you adjusted out the tariff impact, which was unknown when we provided guidance in January of 2025. We expect we would have exceeded the original guidance. Turning to what we're seeing at dealerships, ORB retail continues to trend positively, led by utility. Strength in utility, the utility category was across the board and with strong contributions from the value to premium models. Our data shows that the new Ranger 500 was the highest retailing midsize side-by-side in the industry during the quarter and it wasn't even close, with roughly 60% more volume than the nearest competitor. On the premium side, our Ranger XP1000 Northstar had its highest retail month ever in December. The success across the lineup demonstrates the strength of our brand and product portfolio. And while recreational consumers remain somewhat on the sidelines, we continue to take multiple points of share in crossover powered by the category-defining Polaris Expedition. On-road retail was down low double digits, as expected, as we lapped the 2024 introduction of the new Indian Scout motorcycle. In marine, retail declined approximately 13 percent, though our pontoon brands, Bennington and Godfrey, outperformed the industry. For snowmobiles, the season started strong thanks to early snowfall in the flatlands, something we haven't seen in the prior two years, which helped reduce non-current dealer inventory. However, the industry has moderated a bit due to lack of mountain snowfall and lighter coverage in parts of the Midwest in recent weeks. We remain cautious on the remainder of the season and plan to keep our snowmobile build schedule lower as we prepare for the 2026-2027 season, similar to our approach last year. As we noted last quarter, we believe dealer inventory is at a healthy level with just under 100 days of inventory on hand across the network. Not only is dealer inventory at the lowest levels it's been outside of the pandemic, but the mix of inventory is in great shape as well. We believe Polaris has the healthiest mix of current versus non-current inventory of any OEM. With ORV and marine inventory in good shape, we're continuing to let retail drive our build and ship plans. This is exactly where we want to be, in a place we haven't consistently been since before the pandemic. It aligns with how we manage the business and we believe is also best for dealers in this demand environment our teams will remain agile and we will closely monitor retail trends we will adjust build and ship schedules in response to market conditions to help ensure dealers have what they need to be successful i'm now going to turn it over to bob to provide you with more details on the financials bob
thanks mike and good morning or good afternoon to everyone joining us today let's start with fourth quarter financial results adjusted sales for the quarter were up nine Similar to Q3, we saw higher shipments year-over-year, with a notably stronger mix toward Ranger North Star side-by-sides. Net pricing was a modest headwind as elevated promotions continued to outpace price. International sales grew 9%, with all regions contributing, driven by double-digit growth in PG&A and on-road. Globally, PG&A sales were up 20%, supported by strength in factory-installed accessories and oil. Our ridership indicators, average miles per unit and dealer repair orders, continue to trend positively, which aligns with the growth we're seeing in oil revenue. Mix and volume were once again positive contributors to gross profits. However, those benefits were more than offset by $37 million in new tariffs and the normalization of incentive compensation relative to last year's unusually low level. Given these headwinds, adjusted EBITDA margin contracted year over year as expected. The primary drivers were the impact of tariffs on gross profit and incentive compensation flowing through both gross profit and operating expense. As Mike mentioned, we also incurred higher R&D costs in the quarter as we support work on our innovation pipeline. Stepping back after backing out the impact of tariffs, our full year 2025 results would have exceeded the expectations we set last January. That's a testament to strong execution and controlling what we can control in an extremely dynamic environment. Off-road sales rose 11 percent in the quarter, supported by higher ORV shipments, a richer mix of vehicles, and 22 percent PG&A growth. Dealer inventory was down 9 percent, excluding youth in ORV, and more than 40 percent in snow. While we still have some work to do in snow, the volume of non-current sleds sold in Q4 should help ease some of the challenges from the last two poor snow seasons in the Flatlands. As Mike noted, dealer inventory overall is in a strong position across all metrics, including day sales on hand, current versus non-current mix, and the split between utility and recreation products. We gained modest ORV share in the quarter, excluding youth, and multiple points in snow. Within ORV, utility and crossover remain our strongest categories, led by Ranger and Polaris Expedition. Without tariffs, gross profit margin would have improved, supported by a richer shipment mix aligned to retail and continued operational improvements across our plants. Moving to on-road, sales during the quarter were up 4%, driven by positive mix within Examengu Peel, overcoming softness in Indian Motorcycle and our Slingshot business. Adjusted gross profit margin was up 186 basis points, driven by mix with a modest offset from tariffs. Marine sales rose 1%. For Q4, the key indicator is next season order book strength. and we saw exactly that. Demand increased for our entry-level Bennington models, as well as our redesigned flagship Bennington QX pontoon lineup. Thanks to our dealer inventory actions over the past 18 months, we believe marine inventory is now aligned with demand, and we expect shipments in 2026 to be more closely aligned with retail. December SSI data showed market share gains across our pontoon brands. The broader industry continues to face pressure from higher interest rates and macro uncertainty, but our positioning remains strong. Gross margin declined due to mix, partially offset by positive net pricing. Moving to our financial position, we generated approximately $180 million in operating cash flow this quarter, translating into $120 million of free cash flow. For the year, we generated $605 million of free cash flow. Our progress on working capital in 2025 is important to highlight. We reduce finished goods supported by clean build, lean initiatives, improved forecasting tools that allow for more predictable build schedules, and stronger than planned retail. We believe these working capital levels are sustainable with further opportunity on the raw material and payable sides. We remain committed to maintaining investment-grade metrics. We ended the year well below our covenant thresholds due to strong cash generation and about $530 million of debt paydown in 2025. For 2026, we expect our leverage and interest coverage ratios to remain within covenant requirements, even with the higher tariffs in the first half. Our capital allocation remains balanced between core growth investments with attractive returns and debt reduction, and we remain firmly committed to the dividend in our dividend aristocrat status as we just completed our 30th consecutive year of dividend increases. Today we are introducing our full year 2026 guidance. There are two important assumptions. One, that the Indian motorcycle separation closes by the end of this quarter. Annualized, the benefit is about a dollar of adjusted EPS, but with a closing expected to occur near the end of the first quarter, the 2026 benefit is expected to be between 75 and 80 cents, with the balance of EPS savings to equate to the annualized dollar being attributed to the Indian motorcycle Q1 loss under our ownership, and two, that there are no changes to regulatory policy, including tariffs, relative to the policies in place today. With those assumptions, we expect total company sales to grow 1 to 3 percent. This incorporates a more challenging year-over-year comparison due to more than $300 million from Indian motorcycle sales that were included in last year's second, third, and fourth quarters, but will not recur in 2026. That tougher comparable is offset by over $400 million of tailwinds from aligning shipments in retail. In addition, we expect a net pricing benefit to offset negative mix. The net pricing benefit is due to normal model year price increases and a lower promotional environment. If you were to remove Indian motorcycle sales from our 2025 and expected 2026 results, this guidance would equate to 7% to 9% organic sales growth. We expect adjusted EBITDA margin to expand 80 to 120 basis points year over year driven by the aforementioned volume benefit and lean improvement initiatives across our facilities while being partially offset by approximately 90 million in incremental tariffs. Other big pieces, moving pieces impacting the year include the adjusted EBITDA benefit of three quarters without Indian motorcycle, over 30 million of absorption benefit from operational efficiency improvements. Operating expenses are expected to be down approximately 4% due to the separation of Indian motorcycle. We are also planning for modest increases in strategic investment across IT and innovation, and there should not be any material change in year-over-year compensation expense following normalization in 2025. In other income, we We expect $30 to $35 million of income due to Transition Service Agreements, or TSAs, that will be put in place to help ensure the smooth separation of Indian Motorcycle into an independent company. Some examples of TSAs that are expected to be in place are for IT systems, supply agreements, and freight. These TSAs are in place to neutralize the costs we are incurring within cost of sales and operating expenses to help stand up Indian Motorcycle independently with the majority of the agreements expected to expire in 9 to 12 months. Putting this all together, we expect adjusted EPS of $1.50 to $1.60 for 2026. This includes a modest benefit from FX and interest expense. For Q1 specifically, Indian Motorcycles is expected to be included in our results for a significant portion of the quarter. Sales are expected to grow more than 10%. Tariffs will represent a significant headwind of approximately $45 million. Adjusted EPS is expected to be approximately negative 45 cents. In summary, Q4 played out largely as expected. Excluding the impact of tariffs, we exceeded what we said we would do in 2025, including share gains and healthier dealer inventory. Operationally, we gained efficiencies within our manufacturing facilities, generated $741 million in operating cash, and paid off approximately $530 million in debt. Much of this was overlooked in such a dynamic macro environment last year. But as Mike said, it's good to close the book on 2025. It was a uniquely challenging year, but I'm incredibly proud of how our team executed, stayed focused, and delivered against our long-term objectives. We enter 2026 playing offense. We expect this year to reflect the start of what is to come as we continue to execute on our longer-term initiatives of mid-single-digit sales growth, mid-to-high EBITDA margin, double-digit EPS growth, and mid-20s ROIC. I look forward to sharing our progress with you as we move into the spring and throughout the year. With that, I will turn the call back over to Mike to wrap up. Go ahead, Mike.
Thanks, Bob. We've been clear and consistent about our strategy over the past several years, strengthen our global leadership in power sports while improving the profitability and returns of the business. Our strategy is designed not just to make us more profitable, but to make us more resilient across cycles. So as Polaris succeeds, our dealers succeed, and our customers continue to enjoy the best products in the industry. A major part of our strategy has been delivering the best customer experience and rider-driven innovation through our portfolio of iconic brands. With our recent share gains and the success of products like Razor Pro-R, Polaris Expedition, and the Ranger 500 and XD platforms, we firmly re-established ourselves as the innovation leader in power sports, and we're not slowing down. We have a strong pipeline of new products scheduled to launch over the next several years. We've also brought you along on our journey to strengthen our operations. With new leadership in place, we've removed more than $240 million in structural costs from our plants over the last two years. From procurement through final shipment, we've embraced lean across our factories, and the benefits are clear. While the full impact of this work has not yet been realized, even with a modest uptick in production in 2026, we expect over $30 million in absorption benefit, demonstrating the operating leverage we are building into our network. Last year, we operated our Monterey and Huntsville plants at roughly 60% capacity. As the industry normalizes, and with the infrastructure and lean discipline we now have in place, we believe we can support a substantial improvement in industry volumes with minimal fixed cost investment while maintaining our quality standards. Another important part of our resiliency is the strength of our dealer network. with approximately 2,000 of the best off-road and marine dealers across North America. Coupled with our close relationships, leading products, integrated programs, and appropriately sized inventory, both Polaris and our dealers are well positioned to benefit when demand improves. It's also important to acknowledge the work we've done to sharpen our focus. Over the past few years, we've strategically pivoted our business towards a more profitable and focused core with the sale of businesses such as TAP, Jim, Taylor Dunn, as well as the soon-to-be-completed separation of Indian Motorcycle. We also realigned the organization in 2024 with the goal of reducing complexity and improving decision-making speed. I've been with Polaris over 10 years, and I've never seen the organization more focused and energized than it is today. We're focused on the important elements to ensure we remain number one and to meaningfully improve profitability of our business model. Looking back, we've made tremendous progress, which I'm proud of, but what excites me most is what lies ahead as we continue to lead the power sports industry. Let me close with this. 2025 was a challenging and unique year with a regulatory environment that shifted constantly, and the consumer remains pressured by higher interest rates, lower confidence, and macro uncertainty. Despite all that, Polaris executed incredibly well. Dealer inventory is right-sized, we delivered innovative new products on time, and we continue to improve our operations and quality. This is exactly what we set out to do and the best team in power sports delivered. And lastly, we made the difficult decision to separate Indian Motorcycle, a move that we believe is best for Polaris and Indian Motorcycle. As we enter 2026, our priorities are clear. We are prepared to manage through a flattish retail environment. Like the last few years, we expect utility growth to offset ongoing pressure and recreation. Dealer inventory is healthy, and we expect to operate our facilities so that build, shipments, and retail all align. If we see any shift in demand through dealer feedback or data, we are ready to adapt production accordingly. With the expected closing of the Indian motorcycle separation later this quarter, we've allocated the right resources to support the transition and help set the business up for long-term success. Our lean journey continues as well. With additional lean lines coming online this year, we will further strengthen our operations and improve our ability to make fast informed decisions as demand changes in real time. Finally, we remain committed to executing our tariff mitigation strategy. Our goal is to reduce our reliance on China source components to less than five percent of material cost of goods sold by year end, 2027. We have a dedicated team in place and I'm confident we can achieve this goal. We're entering 2026 from a position of strength. Internally, we are aligned on the priorities that can drive another successful year as we sustain our leadership in power sports and deliver on our long-term goals of higher sales growth, greater earnings power, and stronger returns. We appreciate your continued support. And with that, I'll turn it over to Betsy to open the line
Operator
for questions. Thank you. We will now begin the question and answer session. To ask a question, you may press star, then one on your touchtone phone. If you are using a speakerphone, please pick up your handset before pressing the keys. If at any time your question has been addressed and you would like to withdraw your question, please press star, then two. At this time, we will pause momentarily to assemble our roster. The first question today comes from Joe Altabello with Raymond James. Please go ahead.
Good morning. I just, first question for you, Bob, I think you just mentioned that the revenue lift in 26 from wholesale and retail being in alignment is north of 400 million. I think that number was around 300 million last quarter. So, did something change, or is that just more visibility there, and should we assume some sort of flow through of around 25% on that number?
Yeah, Joe. Yeah, so the number did increase from where we thought it would be last quarter because we had a really strong Q4, and, you know, although we expect retail to be relatively flat, you're obviously off of a bit of a higher base. And, you know, as you think about the flow through, right, the math gets complicated, because you've got to look at it sort of ex-tariffs. But if you took the tariffs out, and we've got about $20 million of commodities headwind. So if you sort of added back the impact of, you know, 90-ish million of incremental tariffs and 20 million of commodities, you know, the flow through would actually be, you know, closer to 40%, which, you know, I really think shows how much progress we've made in our plants over the last couple years. As Mike said in his prepared remarks, you know, we were down in Mexico a week or two ago, and it's really heartwarming to see how great those plants are running right now.
Yeah, Joe, I mean, I, you know, I want to stress that, you know, 40% incremental. I've worked in industrial companies pretty much my whole career, and that's not a number that happens easily, And I think when you look at our operations, you know, we effectively have one lean line at each factory. And that doesn't mean that we're not getting lean benefits in other parts of the factory, but we are still early in the journey. You know, our first pass yield in terms of getting product through the line cleanly is still, it's much better than it has been historically, but, you know, we've still got significant improvements sitting in front of us. And while our quality has improved and, you know, a 20% reduction in cost is nothing to blink an eye at, I'm still not happy with where we stand and I think there's a lot more that we can do. So I think the opportunity in front of us, you know, it's frustrating because a lot of it gets blurred by the massive tariff load that we've got on the business. You know, the good news is we've got an incredible team focused on, you know, moving us away from high tariff countries. That doesn't mean that all the cost comes out of the system because you're likely not moving to someone who's priced at the same level as a supplier out of Asia. But, you know, the team can then start working value engineering projects and really put us in a good position over the long term to get our margins up into that, you know, mid to high-teen EBITDA range.
Got it. Very helpful. Maybe just to follow up, you've given us a lot of building blocks for 26, but it does seem like you're going to imply some level of cost saves. I know you mentioned $30 million of absorption, for example. Is there anything beyond the $30 million that's built into that guidance?
In terms of cost takeout, you know, obviously the math, you know, with Indian starts to get relatively complicated with it coming out in the first quarter. But, you know, ex-Indian, you know, we're expecting GP to be down slightly. And, you know, a lot of that is driven by the accounting for the TSAs. And I know that's kind of been confusing to everybody, but the way these things are accounted for under GAAP, you know, there's, there's about $90 million that'll flow through COGS and about 20 that'll go through OPS or 15 that'll go through OPEX. And we'll recover that in different lines. So we'll get about 60 million of it in sales, about 10 of it in COGS, and about 35 in other And really what flows through other income are things like if we're billing them for providing IT services or even freight sometimes because it's commingled, the way the gap rules work, it has to go through other income. So, you know, that's kind of about a 30 BIPs headwind to our, to our GP ex-Indian, but that stuff will all fall off, you know, through the course of the year and going into 27 should be relatively clean. It's not like those, those costs will not, the recoveries won't continue and the costs won't continue. So there's not a really a go forward impact there, but it will sort of distort GPs in 26. And, you know, but if you think about the fact that the, you know, what we've got for incremental tariffs, you know, nearly 90 million ex-Indian, 100 million, you know, as reported with Indian Inn in Q1, plus we talked about about 20 million dollars of commodities inflation that we see right now, you know, being able to offset that and effectively being flat, you know, I think is actually better performance than it looks like on paper. Yeah, you know, I think, Joe, on the
The TSA front, you know, we didn't have them to the extent that we do with Indian with some of the prior divestitures because those businesses were really somewhat self-contained. Indian was so incredibly embedded, and the teams have done significant work to extract as best we can. You know, the management team will be leaving the facility. They've got a new facility. We've cordoned off engineers. But, you know, the reality is to get it done right, we want to make sure the business is set up. So, you know, we've got a variety of these things that span largely 6 to 12 months and, you know, a really skilled team that's helping manage that. And, you know, our number one priority is we want to make sure that there's minimal disruption as the business comes out and that it's set up in a way that it can sustain and continue to grow.
Operator
The next question comes from Craig Kennison with Baird. Please go ahead.
Hey, good morning. Thanks for taking my question. So, Bob, in a year when you needed to generate cash, you generated quite a bit. On slide 30, it shows adjusted free cash flow over $600 million. I'm wondering what your thoughts are on 2026 free cash flow and maybe if you could shed some light on working capital and CapEx.
expectations yeah so you know obviously a ton of progress on working capital in 2025 you know i think for 26 we're going to have some kind of competing issues you know finished goods will probably go up a little just because revenue is going up and shipments are going up we're going to look to try to hold hold raw flat to down and then continue to make some progress on payables to drive working capital a little bit lower, I don't think you'll see the, you know, we won't be able to sustain the massive progress that was made in 25. And, you know, the progress in 25 really was a combination of a lot of things, right? It was all the lean stuff we're doing at the plants. We put in a lot of new forecasting tools in 24, which helped us better forecast the model mix, which again helped control inventory. We also really just kind of cleaned up a lot of the stuff coming out of COVID, right? You know, just the craziness of COVID and the builds and all the volatility in 24. As you recall, we shut down, really slowed production in the back half of 24. So we exited with a high level of finished goods. We corrected that in 25, which we had committed to do. So, you know, we really executed on the things we said we did with working capital. So 26, you know, that benefit probably won't be quite as high. But, you know, so we're looking from a cash flow standpoint really to be, you know, more in the range of about 160 million of operating cash flow and, you know, about 120 of free cash flow. So we'll continue to work to improve that. You know, it's just going to be tough to repeat the performance from 26, but working capital will continue to be a big focus. We're getting close to being back to some of our, you know, kind of historic best working capital levels, but I think there's opportunity there as we continue to invest in our IT systems, improve our forecasting, and Mark and the team continue to improve the operations at the factories. Yeah, thanks, Bob. And as a follow-up, could you
give us a sense of your goals for financial leverage at the end of 26?
Yeah, so as you guys know, we went out about the mid-year last year, renegotiated our covenants. We got a year of covenant relief, so we're sitting, you know, with covenants in the fives for the first two quarters. And we knew, you know, all along that the most challenging quarters from a covenant standpoint were going to be Q1 and Q2 this year because, you know, we're starting to pull in some of the lower tariff impacted EBITDA from last year and the unimpacted quarters that we had in 25 are rolling off. And obviously we've got about a 90 plus million dollar tariff headwind in the first half of 26. So we knew those were going to be the most challenging. We were able to pay down a lot more debt obviously in 25 than we had originally anticipated so you know as we get through the year we expect to be able you know get to be under our normal covenants that are in the three five range through the back half of the year and then we'll continue to pay down debt from there I mean long term as as EBITDA recovers through you know tariffs reduction and price and debt comes down we'd like to be back in that one to two range which is you know our goal for being investment grade rated. But we've got a great relationship with our banks. We spend a lot of time with the rating agencies. Those conversations have all been productive. Everybody understands the short-term impacts of the tariffs that can be offset with the moves out of Asia that Mike talked about. It just is going to take some time. And so we'll continue to make progress on that in 26 and start to really see the benefits of all those moves more in 27. Thanks, Bob.
Operator
The next question comes from Tristan Thomas Martin with BMO. Please go ahead.
Hey, good morning. I just want to make sure I'm thinking about India in the right way in 27. So, it sounds like just about like TSA, a lot of this stuff drops off and then the only thing we have to think about is that 20 to 25 cents of the dollar incremental in 27. Is that right?
yeah that's right i mean the tsa's there might be a little bit of it stuff that hangs on longer but it won't be material and it'll be really easy to to show you guys when we get there we just don't know obviously we're pushing to get out of the tsa's as fast as we can and and the indian team is doing the same so everybody's goals are aligned there of trying to be separate companies as soon as possible so the really the the only impact in 27 obviously is the is the dollar and it'll be we'll get all of it in 27, you know, where we won't in 26 because we'll sell the business sometime in the quarter.
Okay. Thank you. And then just, just one more. You called out, I can't remember exactly, 79% organic sales growth. If I kind of adjust for Indian and the 400 million, it implies call it 200 million at the midpoint. Can you maybe just talk to what's driving that? And then also maybe give us a little help around how you're thinking about off-road versus on-road versus marine. Thanks.
Yeah, I mean, look, the big block math when you strip Indian out on both sides is, you know, our revenue is up, you know, somewhere in that $400 million to $500 million range. And it's, you know, we've got a little bit of price in there. That's our normal model year pricing that we put in place. The majority of that is really just simply the math of not under shipping retail, which is essentially where we've been for the last couple of years. you know we pulled our dealer inventory down 17% overall with an off-road down 9% and as we talked about you know we've got the mix of that healthy all those things so we feel like our inventory is in a really good spot so as we look through 26 and we talk about a flat industry that puts us in a spot to be able to have you know build ship and retail all aligned and as a result of that we pick up revenue on an incremental basis I'd point you back to the comments we made. You know, we expect the strength really to maintain in utility. We think the rec side is going to continue to be challenged. I think we're going to need, we're going to need more relief from an interest standpoint. I think we're going to need to see continued inflation reduction. And I do think that there's, you know, there's, there's a lot going on in our country right now. And I think that that just has people kind of standing back and waiting if they, if they don't absolutely have to make a purchase, they're not going to make it. The good news is, as we talked about, I mean, you've seen it show up on our PG&A results. I mean, you know, we're moving a lot of wheels and tires and oil and parts and components, and we know because we track, you know, RO activity, miles driven, people are still out using our products, so we know people are riding, and the good news is, at some point in time, they're going to want to come in and get our latest and greatest on the rec side, and we've got some pretty cool stuff there, and we feel good about what we're doing to set us up for the long term great thank you the next question
Operator
comes from james hardiman with city please go ahead hey good morning um you guys have done a
great job of sort of helping us bridge i just want to make sure i have these pieces right um because certainly the the wholesale piece is bigger than i think most of us thought so you're talking about a $400 million top line, 40% flow through on that. That's $160 million. So that's almost $2 right there. You've got another, call it 75, 80 cents coming from Indian. And then you've got some cost savings, some commodities that may be offset. And then the rest is ultimately to get to that call it buck 55 bridge from 25 to 26 the rest of that is just tariffs correct like we're
not missing any pieces there and commodities tariffs commodities and a little bit of lift in opex as we invest more in engineering and it once you pull indian out got it um and then
sort of that 90 million dollar tariff number maybe i was doing the math wrong last quarter That's a little bit higher than what I thought you guys were saying a quarter ago. Did that number change at all? And I guess to this, I mean, obviously, you don't have a crystal ball in terms of where things are going to go. But specifically, the tariffs that Mexico has put on China, it doesn't seem like you think that's going to be particularly impactful to your numbers. Maybe walk us through sort of what the latest is there, what your lawyers are saying, and if you feel confident that that's never going to be a piece that's ultimately going to impact you.
Yeah, well, so, look, I, you know, we're obviously still awaiting what the Supreme Court may come through. And, you know, obviously the team's got a plan of action because there's a lot of complexity if they were to rule against President Trump. we are obviously off still working the lobbying angle as aggressively as we can or I look I give our team a lot of credit for you know we're small compared to the majority of these companies that are up getting airtime in DC and you know I think our team's done a really good job of getting in front of USTR and Commerce and and the executive team there so you know we're not backing off we're going to continue to put pressure on it as best we can. And certainly if something were to break there, that would be tremendous. I mean, you've got over $200 million worth of tariff in our business right now. And, you know, when you add all that together, it's, you know, darn close to $3 worth of earnings. That's really frustrating for us when we see all the benefits and the operational improvements and they just are getting dwarfed. And so we're going to take matters into our own hands like we always do. We'll keep working all those angles that you know require someone else to act but we've got a team we've quoted and now we're working and we've got you know we got meetings every couple of weeks. We're looking at the amount of transition that we've got getting you know that material cost of goods sold from from China from 18 percent down to less than five by the time we get into 2027 is that's not easy work. There's a fair amount of you know revalidation and things that have to go into that and the team is aggressively going after it. I actually think we're going to turn it into a net positive. I think we're going to find opportunities for localizing the supply chain. You know, back to the earlier question about cash flow that's going to give us working capital and quite frankly flexibility and responsiveness that we don't have today because the lead times are so long with, you know, product being on on the ocean for, you know, four to six weeks making its way over here. So, you know, I we'll be able to turn into a positive but it is it's a very real load on the business financially and and we're working every angle we can to mitigate
that but to clarify you don't think we we thought it would be about a hundred million dollars of incremental tariff impact so in our view it's come down a little bit but you know the the 20 million of commodities is is new and that's obviously where commodities sit today and that moves around and we do hedge but yeah there just has been a lot of pressure on commodities and a lot of that is tariff driven right is there's different tariffs on steel and aluminum and other commodities you know that that puts pricing pressure on stuff that you're sourcing out of the US which is you know primarily where we buy all that stuff so you know total for the year X Indian you know we're looking at 215 you know million dollars of tariffs on the business uh in so it's still a big drag when
you include the old 301s and the stuff that came in but you guys just to clarify don't think that the mexico tariff on china oh yeah sorry no we don't um you know that's uh they put tariffs on
you know a pretty defined uh group of parts and uh as of right now that hasn't impacted us i mean And obviously, it's hard to foresee the future in this tariff environment, but we don't believe right now that's going to be a significant impact.
No, and we're participating in the comment process for the USMCA and, you know, knock on wood, there hasn't been a whole lot of drama associated with that. So, you know, I think the administration understands the importance of the relationship with Mexico. And, you know, to Bob's point, Mexico, this isn't new. They've always had some level of restrictions, maybe not always tariffs, but employment requirements and et cetera, that, you know, they've tried to slow down some of the proliferation of the Chinese suppliers in Mexico.
Operator
The next question comes from Noah Zapskin with KeyBank. Please go ahead.
Hi. Thanks for taking my questions. I guess first, in terms of kind of inventory levels across the industry, I think this time last year there were really kind of a couple offenders in terms of making the channel heavier. So if you could just kind of speak to what the channel looks like maybe relative to last year and just expand on how you guys are feeling about your position.
Yeah, look, I feel really good about where we're at. When you look at us and the next largest competitor together, we make up probably 60% of the industry. We are both pretty much in parity from a day's sales outstanding or inventory on hand, current, non-current. The data we have would suggest we probably have the healthiest mix, but with 60% of the industry in a good spot, that is certainly helpful to dealers. That said, we still do see some pockets where some of the the Japanese competitors are struggling. It tends to move around quarter to quarter as to exactly who that is. I don't want to get into naming names. We, you know, we know who they are. We know where our overlaps are. You know, it's more of a nuisance to the dealer. You know, the the volumes that those products have, most of them are less than 10% market share. So it's not creating substantial financial headwinds for the dealers. It's just more of something that they've got to deal with. We know we spend, you know, every quarter we meet with our dealer council and they're incredibly appreciative of the work that we've done. The fact that we, you know, we set expectations in August of 24 and drove hard to get there by the end of 24 and then to 25 we've held and we've stayed consistent with what we told them. We've done a lot of work. When we talk about health of dealer inventory, there's been tremendous work done during the course of 25 to make sure that we have the right inventory. You know, having the day sales at a hundred or less is one thing, but it's the mix of inventory and making sure we got the right stuff at the right dealership. You know, we talked about the aged inventory. We've taken the inventory that's greater than 180 days down almost 60 percent. That's all helpful because it's not just taking the interest burden off, but it allows them to focus on being able to move product and make healthier margins, and so we feel good about that setup, and there's still a couple players out there that got a little work to do, but, you know, thankfully, they're a relatively smaller part of the industry. Great. Maybe just one more. Obviously, you know, we've
kind of talked about this, but if you could just remind us kind of what kind of what are the pieces to consider when we're thinking about kind of the $400 million plus volume benefit in a flat retail environment? Like, we're kind of the pockets of kind of lighter inventory. Thanks.
Well, I mean, I guess I'd step back and say we feel good about the inventory level at the dealers for both ORV and marine. And so both businesses have an opportunity as we move forward, even in flat environment to have growth because we're now at a you know build ship retailer all equal and so largely it's driven off of that and then I would just say that the utility segment remains strong so we don't expect big things from the rec side but we do think that the utility will will have enough growth to help offset any weakness that we see on the on the rec side really helpful
Operator
thank you the next question comes from robin farley with ubs please go ahead great thank you
um just it's interesting you know with the benefit here um to your eps from the indian sale can you help us think about you're still going to have slingshot in your on-road business what kind of eps drag is is slingshot if we think about what you'll have when everything is fully separated from indian just to kind of think about what the eps impact from slingshot is thanks yeah
and robin i'm going to i'm going to take the opportunity to answer your question a little more broadly because you're introducing kind of the thoughts around the the portfolio um and i'm going to get to the slingshot uh answer here in a second but we we've heard a fair amount of noise out in the in the uh environment around our marine business and i just want to go on the record that we have zero intention of divesting the marine business. We know that, you know, many of our competitors tried to wade into the marine space and struggled. We have an excellent business, and it's an excellently run business. And I'll remind you that back in 2020, when the pandemic first hit, we took the opportunity and we shed three brands that were underperforming, leaving us with Bennington, Godfrey, and Hurricane, which are all number one or number two in their category. And you've seen the performance over the past couple years, both in terms of refreshing the portfolio and the share gains that we've had. The business has returned over 80% of the original purchase price. And even at low points that we've been in, in the industry, the business is still making a lot of cash flow. And so I just want to, I want to quell some of the noise that's been out there. And, you know, largely we feel good about our portfolio now. We've gone through and really pulled out a lot of underperforming businesses. There's always going to be things within the portfolio. We've gotten far more refined at how we look at things financially. Slingshot has been heavily impacted over the past couple of years. It is our most interest rate sensitive business, highest level of financing, and obviously with interest rates being high, as well as consumers being somewhat stretched with inflation and just other interest payments, that business has slowed down significantly. And so we have been losing money. I'm not going to get into the specifics. It's not material to the company. And we have an aggressive plan on how we're going to resolve that moving forward. And similar to what we've talked about in the past, if we can't get things to where they need to be, then we'll obviously take action. But I'm not ready to make any declaration relative to that. Slingshot's a really neat business. It's an important component of our adventures offering. Those products tend to rent really well on both coasts. And so we're at a product refresh cycle. And so over the next couple of years, I think you're going to see improved performance coming from that business. And we'll continue to look, you know, in different aspects of our company, aftermarket brands, et cetera, and make sure that we've got the right level of returns across the portfolio. But I think you can rest assured there are no big remaining moves left for us to make at this point great thank you for that uh super
thorough answer appreciate that um maybe just one small follow-up um and maybe more one for bob just a small one on your guidance for um margin are you assuming that mix is going to be a benefit or a drag this year i'm just thinking specifically in the orv business with um ranger 500 a little bit more mid-sized just how is that factored into to your guide that you
hire mix of that thanks yeah I would we think mix is going to be a headwind this year you know we we have really strong North Star retail and North Star shipment every kind of get you know keep up with that demand in q3 q4 and so you know it's we'll see how that the North Star mix plays out going into into 26, but it's certainly a strong tailwind in 25, and I don't know if it'll sustain quite that well in 26. The Ranger 500, to your point, selling really well, really popular with customers and dealers, but that is a bit of a margin headwind, and then we've got a little bit just in the mix in rec. We've also got some kind of inner product mix headwinds. Marine starts to ship to retail which will recover and that's a headwind to GP it's really not to EBITDA but it's definitely a headwind to GP as you know Mike was saying it's a strong business but it's structurally the GPs are lower because the OPEX is significantly lower EBITDA margins in the business are actually pretty good but it will be in a mixed headwind to GP and then snow you know snow while while improving snow is just structurally a little bit lower GPs than off-road. And so as snow starts to recover, we're not going to have a huge snow build year in 26. We said that in our prepared remarks. You know, we're going to be cautious going through 26 into the 27 season and really try to make sure we get inventory where we want it. We've made good progress this year, but there'll be a little bit of headwind from that. So you'll see some headwinds in mix, but some of that's offset by, you know, we expect the promotional environment to slow down a little bit as, you know, there's a lot of promo in the channel in 25 as it related to clearing inventory and now we're kind of more just into trying to get retail because everybody's, you know, the Japanese are a little heavy, as Mike said, but inventory is in a better place. So we'll see some some positive there and then also, you know, just our normal price increases that we hadn't put through in a few years. So, So, you know, we've got a little bit of price going in also to help offset that mix.
Okay, great. Thank you very much.
Operator
The next question comes from Garrick Johnson with Seaport Research Partners. Please go ahead.
All right. Good morning, everybody. You know, in the past, you've given us explicit guidance on the segments, you know, top line, you know, up or down, low single digits, whatnot. I know you've given us a lot of bits and pieces to kind of put the puzzle together, but can you give us sort of guidance for 2026 on the three segments and how you expect Topline to perform?
We're not ready to do that, Garrick. Just with the complexity of Indian moving out, and we will be reevaluating our segments in the first quarter, and we may make some changes to how the segments fall. So our plan would be to update that guidance either on the Q1 call in April or if the opportunity presents itself, we may do it at a conference ahead of that, depending on the timing of the Indian sale. But we've given the guidance we're going to give right now for 20 seconds.
Yeah, and I mean, Garrick, the way to think about it is, you know, we're trying to get the Indian transaction closed sooner rather than later. So whenever that happens, there's obviously going to be updates to guidance in terms of, you know, we've made the assumption it's a full quarter worth of revenue and loss. And if I were a betting guy, I'd say it's probably going to be something less than that. So, you know, when we are able to come out with that, we'll also share the new segmentation of the business and be able to provide more color at that point in time.
Okay, okay. And then on utility, you mentioned utility strength, and that's been ongoing. But next year, or actually I should say this year, it looks like there's some benefits to, you know, small businesses, construction, farmers, ranchers with bonus depreciation, other goodies out of the one big, beautiful bill. So what kind of impact you're anticipating from, you know, the incentives there?
Largely what we think is going to keep that utility segment. I mean, there's other aspects, obviously, with all the innovation, but we do think that those are, the utility segment is where most of that benefit comes through. And so we've got programs that are specifically targeted that. What we have not assumed is some significant uptick across the rec side from higher tax returns, et cetera. You know, we've scoured the data and, you know, it's tough to know exactly where and how that's going to come through in which customer segment it could potentially impact and whether or not that money actually goes to buying discretionary products as opposed to people deleveraging and cleaning up credit card bills and things like that. So, you know, we've got the factories in a much better spot so we can respond. Hopefully, we're responding to an uptick in volume, but at this point, we're not making
that call. Yeah, I mean, you know, if you look at Russia, you would think that, REC, you know, this should be about the time all the buyers from uh kind of the covet era start to rebuy and we can see in the data that they're still riding their vehicles you know oil sales have been strong we talked about that earlier in the call uh but we're not baking that in you know we've got some great new products out there the xps the updated pro r but you know until we see data different we expect rec to continue to to you know be a be a challenge the challenge side of the industry with with better
Operator
opportunity and utility okay thank you the next question comes from scott denver with ross capital
please go ahead uh good morning thanks for taking my questions guys um questions on off-road um outside of indian it looks like uh groupio and axum are really doing well could you talk about
how that fits into your guidance for 26 yeah i mean they look i missed part of your question so but it sounded like it was on the Gupil-Exam business. Yes, yes.
How much does the guidance for the share come up?
The majority of the guidance move is our ORV and marine businesses.
And then on the retail financing side, obviously it doesn't seem like we've gotten a lot of help, but have you seen through your relationships any budging on lending rates with their banks? Anything on the margin that you could share?
Not really. Credit stats for the quarter and really for the full year were pretty consistent. When we ran aggressive promo financing, it had the intended impact. So consumers are still looking for lower rates. Rates have come down a little, certainly at the better end if you're in the, you know, 700-plus credit score range, but nothing dramatic yet, and, you know, I think it's tough to plan what the Fed's going to do. It's bounced all over the map, so we're assuming not a lot of help Fed-wise in the year and that 26 will kind of be a lot like 25 where, you know, promo rates will help and people will choose between rebates and promo.
Gotcha. That's all I got.
Operator
This concludes our question and answer session and concludes our conference call today. Thank you for attending today's presentation. You may now disconnect.