Le Lézard
Classified in: Mining industry, Oil industry, Transportation, Business
Subject: ERN

RB Global reports strong third quarter 2023 results


WESTCHESTER, Ill., Nov. 9, 2023 /CNW/ - RB Global, Inc. (NYSE: RBA) (TSX: RBA) the "Company", "RB Global", "we", "us", "their", or "our") reported the following results for the three months ended September 30, 2023.

"Our strong GTV growth was driven by every sector and underscores our team's dedication and commitment to being trusted partners to our valued customers," said Jim Kessler, CEO of RB Global. "As we continue to advance our integration of IAA, we remain focused on operational excellence to drive profitable growth."

Third Quarter Financial Highlights123:

_____________________________
1
For information regarding RB Global use and definition of this measure, see "Key Operating Metrics" and "Non-GAAP Measures" sections in this press release.

2 All figures are presented in U.S. dollars.

3 For the third quarter of 2023 as compared to the third quarter of 2022.


Other Company Developments:

Additional Financial and Operational Highlights



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except EPS and
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

GTV


$       3,875.4


$       1,358.2


185 %


$       9,918.6


$       4,481.6


121 %

Service revenue


773.8


246.7


214 %


1,923.4


778.0


147 %

Service revenue take rate


20.0 %


18.2 %


180bps


19.4 %


17.4 %


200bps














Inventory sales revenue


$          246.0


$          164.8


49 %


$          715.3


$          511.9


40 %

Inventory return


16.0


17.5


(9) %


41.9


56.9


(26) %

Inventory rate


6.5 %


10.6 %


(410)bps


5.9 %


11.1 %


(520)bps














Net income


63.2


42.9


47 %


121.8


274.4


(56) %

Net income available to common stockholders


54.7


42.9


28 %


99.1


274.4


(64) %

Adjusted EBITDA


285.8


102.5


179 %


725.4


343.7


111 %

Diluted earnings per share available to common stockholders


$            0.30


$            0.38


(21) %


$            0.61


$            2.45


(75) %

Diluted adjusted earnings per share available to common stockholders


$            0.72


$            0.53


36 %


$            2.16


$            1.73


25 %

GTV by Geography



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022














United States


$       3,047.6


$          855.4


256 %


$       7,360.0


$       2,579.0


185 %

Canada


540.9


314.9


72 %


1,723.0


1,251.0


38 %

International


286.9


187.9


53 %


835.6


651.6


28 %

Total GTV


$       3,875.4


$       1,358.2


185 %


$       9,918.6


$       4,481.6


121 %

GTV by Sector



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Automotive


$       2,058.6


$            46.8


4,299 %


$       4,498.1


$          138.0


3,159 %

Commercial Construction and Transportation


1,353.6


1,000.9


35 %


4,025.9


3,183.2


26 %

Other


463.2


310.5


49 %


1,394.6


1,160.4


20 %

Total GTV


$       3,875.4


$       1,358.2


185 %


$       9,918.6


$       4,481.6


121 %

Lots Sold by Sector



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in '000's of lots sold, except percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Automotive


555.4


5.3


10,379 %


1,217.0


15.2


7,907 %

Commercial construction and transportation


86.6


45.4


91 %


227.6


132.5


72 %

Other


125.3


99.7


26 %


373.5


298.7


25 %

Total Lots


767.3


150.4


410 %


1,818.1


446.4


307 %

The following table presents the selected results from RBA and IAA:



Three months ended September 30, 2023


Nine months ended September 30, 2023

(in U.S. dollars in millions)


RBA


IAA


Total


RBA


IAA *


Total

Commissions


$      124.6


$        86.4


$      211.0


$      389.3


$      185.5


$      574.8

Buyer fees


95.8


361.8


457.6


286.8


775.4


1,062.2

Marketplace services revenue


75.1


30.1


105.2


225.3


61.1


286.4

Total service revenue


295.5


478.3


773.8


901.4


1,022.0


1,923.4

Inventory sales revenue


166.9


79.1


246.0


539.6


175.7


715.3

Total revenue


$      462.4


$      557.4


$   1,019.8


$   1,441.0


$   1,197.7


$   2,638.7














Service GTV


$   1,506.5


$   2,123.0


$   3,629.4


$   4,619.3


$   4,584.0


$   9,203.3

Inventory GTV


166.9


79.0


246.0


539.6


175.7


715.3

Total GTV


1,673.4


2,202.0


3,875.4


5,158.9


4,759.7


9,918.6














Total service revenue take rate


17.7 %


21.7 %


20.0 %


17.5 %


21.5 %


19.4 %

 

*  Includes financial results of IAA in our consolidated financial statements during the three and nine months ended September 30, 2023 since its acquisition on March 20, 2023.

Supplemental Pro Forma Revenue Related Highlights1



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

GTV


$       3,875.4


$       3,323.0


17 %


$     11,741.4


$     10,812.0


9 %

Service revenue


773.8


645.0


20 %


2,324.9


2,027.0


15 %

Service revenue take rate


20.0 %


19.4 %


60 bps


19.8 %


18.7 %


110 bps














Inventory sales revenue


$          246.0


$          264.0


(7) %


$          790.4


$          838.0


(6) %

Inventory return


16.0


23.0


(30) %


48.5


89.0


(46) %

Inventory rate


6.5 %


8.7 %


(220) bps


6.1 %


10.6 %


(450) bps

Supplemental Pro Forma GTV by Sector1



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Automotive


$       2,058.6


$       1,849.1


11 %


$       6,154.1


$       5,959.9


3 %

Commercial Construction and Transportation


1,353.6


1,111.1


22 %


4,138.2


3,553.8


16 %

Other


463.2


362.7


28 %


1,448.7


1,298.1


12 %

Total GTV


$       3,875.4


$       3,322.9


17 %


$     11,741.0


$     10,811.8


9 %

Supplemental Pro Forma Lots Sold by Sector1



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in '000's of lots sold, except percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Automotive


555.4


520.1


7 %


1,697.8


1,647.8


3 %

Commercial construction and transportation


86.6


61.9


40 %


244.8


183.3


34 %

Other


125.3


116.7


7 %


387.3


341.5


13 %

Total Lots


767.3


698.7


10 %


2,329.9


2,172.6


7 %


_____________________________________________
1 The tables include quarterly pro forma information that presents the combined results of operations in 2022 and Q1 2023 as if the acquisition of IAA occurred January 1, 2022.

Reconciliation of Operating Expenses

The below table reconciles as reported operating expenses by line item to adjusted operating expenses to exclude the impact of adjustments as defined in our Non-GAAP Measures.

For the three months ended September 30, 2023


Cost of
services

Cost of
inventory
sold

Selling,
general and

administrative
expenses

Acquisition-
related and

integration
costs

Depreciation
and

amortization

Total
operating

expenses

(in U.S. dollars in millions)







As reported

$          316.8

$         230.0

$               203.5

$            23.1

$            101.1

$          874.5

Share-based payments expense

?

?

(12.7)

?

?

(12.7)

Acquisition- related and integration costs

?

?

?

(23.1)

?

(23.1)

Amortization of acquired intangible assets

?

?

?

?

(63.9)

(63.9)

Gain (loss) on disposition of property, plant and equipment and related costs

?

?

(1.1)

?

?

(1.1)

Prepaid consigned vehicle charges

7.6

?

?

?

?

7.6

Other advisory, legal and restructuring costs

?

?

(0.6)

?

?

(0.6)

Executive transition costs

?

?

(9.8)

?

?

(9.8)

Adjusted

$          324.4

$         230.0

$               179.3

$               ?

$              37.2

$          770.9


For the nine months ended September 30, 2023


Cost of
services

Cost of
inventory
sold

Selling,
general and

administrative
expenses

Acquisition-
related and

integration
costs

Depreciation
and

amortization

Total
operating

expenses

(in U.S. dollars in millions)







As reported

$          680.5

$          673.4

$               546.2

$          195.6

$            246.9

$       2,342.6

Share-based payments expense

?

?

(31.7)

?

?

(31.7)

Acquisition- related and integration costs

?

?

?

(195.6)

?

(195.6)

Amortization of acquired intangible assets

?

?

?

?

(156.5)

(156.5)

Gain (loss) on disposition of property, plant and equipment and related costs

?

?

(3.5)

?

?

(3.5)

Prepaid consigned vehicle charges

59.7

?

?

?

?

59.7

Other advisory, legal and restructuring costs

?

?

(1.3)

?

?

(1.3)

Executive transition costs


?

(9.8)

?

?

(9.8)

Adjusted

$          740.2

$          673.4

$               499.9

$               ?

$              90.4

$       2,003.9

For the Third Quarter:

_________________________________________________________
1 For information regarding RB Global use and definition of this measure, see "Key Operating Metrics" and "Non-GAAP Measures" sections in this press release.

Dividend Information

Quarterly Dividend
On November 7, 2023, the Company declared a quarterly cash dividend of $0.27 per common share, payable on December 21, 2023 to shareholders of record on November 30, 2023.

Third Quarter 2023 Earnings Conference Call
RB Global is hosting a conference call to discuss its financial results for the quarter ended September 30, 2023 at 4:30 pm ET on November 9, 2023. The replay of the webcast will be available through December 1, 2023.

Conference call and webcast details are available at the following link:
https://investor.rbglobal.com

About RB Global 
RB Global, Inc. (NYSE: RBA) (TSX: RBA) is a leading, omnichannel marketplace that provides value-added insights, services and transaction solutions for buyers and sellers of commercial assets and vehicles worldwide. Through its auction sites in 13 countries and digital platform, RB Global serves customers in more than 170 countries across a variety of asset classes, including automotive, commercial transportation, construction, government surplus, lifting and material handling, energy, mining and agriculture. The company's marketplace brands include Ritchie Bros., the world's largest auctioneer of commercial assets and vehicles offering online bidding, and IAA, a leading global digital marketplace connecting vehicle buyers and sellers. RB Global's portfolio of brands also includes Rouse Services, which provides a complete end-to-end asset management, data-driven intelligence and performance benchmarking system; SmartEquip, an innovative technology platform that supports customers' management of the equipment lifecycle and integrates parts procurement with both OEMs and dealers; Xcira, a leader in live simulcast auction technologies; and VeriTread, an online marketplace for heavy haul transport.

Forward-looking Statements 
This news release contains forward-looking statements and forward-looking information within the meaning of applicable US and Canadian securities legislation (collectively, "forward-looking statements"), including, in particular, statements regarding future financial and operational results, opportunities, and any other statements regarding events or developments that RB Global believes or anticipates will or may occur in the future. Forward-looking statements are statements that are not historical facts and are generally, although not always, identified by words such as "expect", "plan, "anticipate", "project", "target", "potential", "schedule", "forecast", "budget", "estimate", "intend" or "believe" and similar expressions or their negative connotations, or statements that events or conditions "will", "would", "may", "could", "should" or "might" occur. All such forward-looking statements are based on the opinions and estimates of management as of the date such statements are made. Forward-looking statements necessarily involve assumptions, risks and uncertainties, certain of which are beyond RB Global's control, including risks and uncertainties related to: the effects of the business combination with IAA, including the Company's future financial condition, results of operations, strategy and plans; potential adverse reactions or changes to business or employee relationships, including those resulting from the completion of the merger; the diversion of management time on transaction-related issues; the response of competitors to the merger; the ultimate difficulty, timing, cost and results of integrating the operations of IAA; the fact that operating costs and business disruption may be greater than expected; the effect of the consummation of the merger on the trading price of RB Global's common shares; the ability of RB Global to retain and hire key personnel and employees; the significant costs associated with the merger; the outcome of any legal proceedings that could be instituted against RB Global; the ability of the Company to realize anticipated synergies in the amount, manner or timeframe expected or at all; the failure of the Company to achieve expected operating results in the amount, manner or timeframe expected or at all; changes in capital markets and the ability of the Company to generate cash flow and/or finance operations in the manner expected or to de-lever in the timeframe expected; the failure of RB Global or the Company to meet financial forecasts and/or KPI targets; the Company's ability to commercialize new platform solutions and offerings; legislative, regulatory and economic developments affecting the combined business; general economic and market developments and conditions; the evolving legal, regulatory and tax regimes under which RB Global operates; unpredictability and severity of catastrophic events, including, but not limited to, pandemics, acts of terrorism or outbreak of war or hostilities, as well as RB Global's response to any of the aforementioned factors. Other risks that could cause actual results to differ materially from those described in the forward-looking statements are included in RB Global's periodic reports and other filings with the Securities and Exchange Commission ("SEC") and/or applicable Canadian securities regulatory authorities, including the risk factors identified under Item 1A "Risk Factors" and the section titled "Summary of Risk Factors" in RB Global's most recent Annual Report on Form 10-K for the fiscal year ended December 31, 2022, and RB Global's periodic reports and other filings with the SEC which are available on the SEC, SEDAR and RB Global' websites. The foregoing list is not exhaustive of the factors that may affect RB Global's forward-looking statements. There can be no assurance that forward-looking statements will prove to be accurate, and actual results may differ materially from those expressed in, or implied by, these forward-looking statements. Forward-looking statements are made as of the date of this news release and RB Global does not undertake any obligation to update the information contained herein unless required by applicable securities legislation. For the reasons set forth above, you should not place undue reliance on forward-looking statements.

Key Operating Metrics

The Company regularly reviews a number of metrics, including the following key operating metrics, to evaluate its business, measure its performance, identify trends affecting its business, and make operating decisions. The Company believes these key operating metrics are useful to investors because management uses these metrics to assess the growth of the Company's business and the effectiveness of its operational strategies.

The Company defines its key operating metrics as follows:

Gross transaction value (GTV): Represents total proceeds from all items sold at the Company's auctions and online marketplaces. GTV is not a measure of financial performance, liquidity, or revenue, and is not presented in the Company's consolidated financial statements.

Total service revenue take rate: Total service revenue divided by total GTV.

Inventory return: Inventory sales revenue less cost of inventory sold.

Inventory rate: Inventory return divided by inventory sales revenue.

Total lots sold: A single asset to be sold, or a group of assets bundled for sale as one unit. Low value assets are sometimes bundled into a single lot, collectively referred to as "small value lots."

Historically, the Company reported total lots sold excluding lots sold in their GovPlanet business. Commencing in the first quarter of 2023, as a result of a change in management organizational structure and the acquisition of IAA, management reviews all auction metrics of the combined businesses as a whole, which includes GovPlanet. In addition, the total bids per lot sold metric was historically used by management as a key metric. This metric has been discontinued since the first quarter of 2023 as it is no longer considered meaningful when reviewing the auction metrics of the combined business and the Company's one reportable segment.

GTV and Selected Condensed Consolidated Financial Information

GTV and Condensed Consolidated Income Statements ? Third Quarter
(Expressed in millions of U.S. dollars, except share, per share data and percentages)
(Unaudited)



Three months ended September 30,


Nine months ended September 30,







% Change






% Change



2023


2022


2023 over
2022


2023


2022


2023 over
2022

GTV


$       3,875.4


$       1,358.2


185 %


$       9,918.6


$       4,481.6


121 %

Revenue:













Service revenue


$          773.8


$          246.7


214 %


$       1,923.4


$          778.0


147 %

Inventory sales revenue


246.0


164.8


49 %


715.3


511.9


40 %

Total revenue


1,019.8


411.5


148 %


2,638.7


1,289.9


105 %

Operating expenses:













Costs of services


316.8


41.5


663 %


680.5


125.6


442 %

Cost of inventory sold


230.0


147.3


56 %


673.4


455.0


48 %

Selling, general and administrative


203.5


133.2


53 %


546.2


404.1


35 %

Acquisition-related and integration costs


23.1


2.0


1,055 %


195.6


15.1


1,195 %

Depreciation and amortization


101.1


24.3


316 %


246.9


72.8


239 %

Total operating expenses


874.5


348.3


151 %


2,342.6


1,072.6


118 %

Gain on disposition of property, plant and equipment


0.5


0.3


67 %


4.4


170.5


(97) %

Operating income


145.8


63.5


130 %


300.5


387.8


(23) %

Interest expense


(63.7)


(9.2)


592 %


(149.6)


(48.3)


210 %

Interest income


4.5


1.8


150 %


15.8


3.2


394 %

Change in fair value of derivatives, net


?


?


? %


?


1.3


(100) %

Other income, net


0.4


1.1


(64) %


3.0


2.2


36 %

Foreign exchange (loss) gain


(0.7)


0.4


(275) %


(1.4)


0.8


(275) %

Income before income taxes


86.3


57.6


50 %


168.3


347.0


(51) %

Income tax expense


23.1


14.7


57 %


46.5


72.6


(36) %

Net income


$            63.2


$            42.9


47 %


$          121.8


$          274.4


(56) %

Net income attributable to:













Controlling interests


$            63.4


$            42.9


48 %


$          122.2


$          274.4


(55) %

Redeemable non-controlling interests


(0.2)


?


(100) %


(0.4)


?


(100) %

Net income


$            63.2


$            42.9


47 %


$          121.8


$          274.4


(56) %














Net income attributable to controlling interests


63.4


42.9


48 %


122.2


274.4


(55) %

Cumulative dividends on Series A Senior Preferred Shares


(6.7)


?


(100) %


(17.6)


?


(100) %

Allocated earnings to Series A Senior Preferred Shares


(2.0)


?


(100) %


(5.5)


?


(100) %

Net income available to common stockholders


$            54.7


$            42.9


28 %


$            99.1


$          274.4


(64) %

Earnings per share available to common stockholders:













Basic


$            0.30


$            0.39


(23) %


$            0.61


$            2.48


(75) %

Diluted


$            0.30


$            0.38


(21) %


$            0.61


$            2.45


(75) %

Weighted average number of shares outstanding:













Basic


182,148,717


110,838,237


64 %


161,724,677


110,750,021


46 %

Diluted


183,601,601


112,209,535


64 %


162,916,593


111,858,095


46 %

Condensed Consolidated Balance Sheets
(Expressed in millions of U.S. dollars, except share data)
(Unaudited)



September 30,
2023


December 31,
2022

Assets










Cash and cash equivalents


$                 428.3


$                 494.3

Restricted cash


130.9


131.6

Trade and other receivables, net of allowance for credit losses of $4.9 and $3.3 respectively


908.7


183.2

Prepaid consigned vehicle charges


66.2


?

Inventory


173.9


103.1

Other current assets


83.3


48.3

Income taxes receivable


43.2


2.6

Total current assets


1,834.5


963.1






Property, plant and equipment


1,150.4


459.1

Operating lease right-of-use assets


1,467.2


123.0

Other non-current assets


91.2


40.4

Intangible assets


2,952.8


322.7

Goodwill


4,508.2


948.8

Deferred tax assets


8.5


6.6

Total assets


$            12,012.8


$              2,863.7






Liabilities, Temporary Equity and Equity










Auction proceeds payable


$                 662.3


$                 449.0

Trade and other liabilities


579.2


258.7

Current operating lease liabilities


108.7


12.7

Income taxes payable


6.9


41.3

Short-term debt


4.7


29.1

Current portion of long-term debt


41.2


4.4

Total current liabilities


1,403.0


795.2






Long-term operating lease liabilities


1,337.8


111.9

Long-term debt


3,081.0


577.1

Other non-current liabilities


70.8


35.4

Deferred tax liabilities


715.6


54.0

Total liabilities


6,608.2


1,573.6






Temporary equity:





Series A Senior Preferred Shares; no par value, shares authorized, issued and outstanding: 485,000,000 (December 31, 2022: nil)


482.0


?

Redeemable non-controlling interest


8.5


?






Stockholders' equity:





Share capital:





Common stock; no par value, unlimited shares authorized, issued and outstanding shares: 182,249,852 (December 31, 2022: 110,881,363)


4,010.7


246.3

Additional paid-in capital


92.1


85.3

Retained earnings


892.5


1,043.2

Accumulated other comprehensive loss


(83.5)


(85.1)

Stockholders' equity


4,911.8


1,289.6

Non-controlling interests


2.3


0.5

Total stockholders' equity


4,914.1


1,290.1

Total liabilities, temporary equity and equity


$            12,012.8


$              2,863.7

Condensed Consolidated Statements of Cash Flows
(Expressed in millions of U.S. dollars)
(Unaudited)

Nine months ended September 30, 2023


2023


2022

Cash provided by (used in):





Operating activities:





Net income


$                 121.8


$                 274.4

Adjustments for items not affecting cash:





Depreciation and amortization


246.9


72.8

Share-based payments expense


39.9


31.4

Deferred income tax (benefit) expense


(31.4)


7.9

Unrealized foreign exchange loss (gain)


5.4


(5.3)

Gain on disposition of property, plant and equipment


(4.4)


(170.5)

Loss on redemption of Notes


3.3


4.8

Amortization of debt issuance costs


7.1


3.1

Amortization of right-of-use assets


72.9


13.9

Change in fair value of derivatives


?


(1.2)

Gain on remeasurement of investment upon acquisition


(1.4)


?

Other, net


7.0


2.8

Net changes in operating assets and liabilities


(260.4)


29.8

Net cash provided by operating activities


206.7


263.9

Investing activities:





Acquisition of IAA, net of cash acquired


(2,755.2)


?

Acquisition of VeriTread, net of cash acquired


(24.7)


?

Acquisition of SmartEquip, net of cash acquired


?


(0.1)

Property, plant and equipment additions


(153.6)


(26.3)

Proceeds on disposition of property, plant and equipment


31.6


165.2

Intangible asset additions


(83.3)


(28.2)

Issuance of loans receivable


(18.8)


(7.0)

Repayment of loans receivable


2.3


4.7

Other


(0.6)


?

Net cash (used in) provided by investing activities


(3,002.3)


108.3

Financing activities:





Issuance of Series A Senior Preferred Shares and common stock, net of issuance costs


496.9


?

Dividends paid to common stockholders


(248.7)


(85.3)

Dividends paid to Series A Senior Preferred shareholders


(21.9)


?

Proceeds from exercise of options and share option plans


15.5


5.8

Payment of withholding taxes on issuance of shares


(14.6)


(3.9)

Net decrease in short-term debt


(23.9)


(4.2)

Proceeds from long-term debt


3,175.0


?

Repayment of long-term debt


(603.3)


(1,094.9)

Payment of debt issue costs


(41.7)


(3.6)

Repayment of finance lease obligations


(8.3)


(7.9)

Proceeds from equipment financing obligations


11.1


?

Repayment of equipment financing obligations


(5.3)


?

Payment of contingent consideration


(2.0)


?

Net cash provided by (used in) financing activities


2,728.8


(1,194.0)

Effect of changes in foreign currency rates on cash, cash equivalents, and restricted cash


0.1


(25.6)

Decrease


(66.7)


(847.4)

Beginning of period


625.9


1,362.5

Cash and cash equivalents, and restricted cash, end of period


$                 559.2


$                 515.1

Non-GAAP Measures

This news release references non-GAAP measures. These measures do not have a standardized meaning and are, therefore, unlikely to be comparable to similar measures presented by other companies. The presentation of this financial information, which is not prepared under any comprehensive set of accounting rules or principles, is not intended to be considered in isolation of, or as a substitute for, the financial information prepared and presented in accordance with US GAAP.

Beginning in the third quarter of 2023, we updated the calculation of our non-GAAP measures to no longer adjust for the effect of the incremental net depreciation on the step-up in fair value of property, plant and equipment and the incremental net rent expense on the step-up in the fair value of operating lease right-of -use assets in connection with the application of acquisition accounting in the IAA acquisition. This change has been applied retrospectively to the second quarter of 2023 and accordingly to the nine-month period ended September 30, 2023. The Company continues to adjust for the amortization of acquired intangible assets, consistent with past practice, and the impact of purchase accounting on prepaid consigned vehicle charges which is expected to continue until the end of 2023.

Adjusted Operating Income Reconciliation
The Company believe that adjusted operating income provides useful information about the growth or decline of its operating income for the relevant financial period and eliminates the financial impact of adjusting items that the Company do not consider to be part of its normal operating results. Adjusted operating income enhances the Company's ability to evaluate and understand ongoing operations, underlying business profitability, and facilitate the allocation of resources.

Adjusted operating income eliminates the financial impact of adjusting items from operating income, which are significant items that the Company do not consider to be part of our normal operating results, such as share-based payments expense, acquisition-related and integration costs, amortization of acquired intangible assets, prepaid consigned vehicles charges, executive transition costs, and certain other items, which the Company refers to as "adjusting items".

The following table reconciles adjusted operating income to operating income, which is the most directly comparable GAAP measure in our consolidated financial statements.



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Operating income


$          145.8


$            63.5


130 %


$          300.5


$          387.8


(23) %

Share-based payments expense


12.7


8.8


44 %


31.7


27.8


14 %

Acquisition-related and integration costs


23.1


2.0


1,055 %


195.6


15.1


1,195 %

Amortization of acquired intangible assets


63.9


8.2


679 %


156.5


25.2


521 %

(Gain) loss on disposition of property, plant and equipment and related costs


0.6


0.9


(33) %


(0.9)


(167.7)


(99) %

Change in fair value of derivatives


?


?


? %


?


(1.3)


(100) %

Prepaid consigned vehicles charges


(7.6)


?


(100) %


(59.7)


?


(100) %

Other advisory, legal and restructuring costs


0.6


1.5


(60) %


1.3


4.9


(73) %

Executive transition costs


9.8


?


100 %


9.8


?


100 %

Adjusted operating income


$          248.9


$            84.9


193 %


$          634.8


$          291.8


118 %

(1)  Please refer to pages 16-18 for a summary of adjusting items during the three and nine months ended September 30, 2023 and September 30, 2022.

(2)  Adjusted operating income represents operating income excluding the effects of adjusting items.

Adjusted Net Income Available to Common Stockholders and Diluted Adjusted EPS Available to Common Stockholders Reconciliation 
The Company believes that adjusted net income available to common stockholders provides useful information about the growth or decline of the net income available to common stockholders for the relevant financial period and eliminates the financial impact of adjusting items the Company does not consider to be part of the normal operating results. Diluted adjusted EPS available to common stockholders eliminates the financial impact of adjusting items from net income available to common stockholders that the Company does not consider to be part of the normal operating results, such as share-based payments expense, acquisition-related and integration costs, amortization of acquired intangible assets, executive transition costs, and certain other items, which the Company refers to as "adjusting items."

On February 1, 2023, we sold $485.0 million of participating Series A Senior Preferred Shares, convertible into common shares of the Company at an initial conversion price of $73.00 per share, and $15.0 million of common shares of the Company. The preferred equity is considered a participating security, and as a result, beginning in the first quarter of 2023, the Company calculated diluted EPS using the two-class method, which includes the effects of the assumed conversion of the Series A Senior Preferred Shares to common shares, as well as the effect of any shares issuable under the Company's stock-based incentive plans, if such effect is dilutive. Under this method, earnings are allocated to holders of common stock and preferred stock based on dividends declared and their respective participation rights in undistributed earnings. As a result, during the third quarter and first nine months of 2023, our net income available to common stockholders was lower by the cumulative dividends and allocated earnings to Series A Senior Preferred shareholders.

The following table reconciles adjusted net income available to common stockholders and diluted adjusted EPS available to common stockholders to net income available to common stockholders and diluted EPS available to common stockholders, which are the most directly comparable GAAP measures in our consolidated financial statements:



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except share, per
share data, and percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Net income available to common stockholders


$            54.7


$            42.9


28 %


$            99.1


$          274.4


(64) %

Share-based payments expense


12.7


8.8


44 %


31.7


27.8


14 %

Acquisition-related and integration costs


23.1


2.0


1,055 %


195.6


15.1


1,195 %

Amortization of acquired intangible assets


63.9


8.2


679 %


156.5


25.2


521 %

(Gain) loss on disposition of property, plant and equipment and related costs


0.6


0.9


(33) %


(0.9)


(167.7)


(99) %

Prepaid consigned vehicles charges


(7.6)


?


(100) %


(59.7)


?


(100) %

Loss on redemption of the 2016 and 2021 Notes and certain related interest expense


?


?


? %


3.3


9.7


(66) %

Change in fair value of derivatives


?


?


? %


?


(1.3)


(100) %

Other advisory, legal and restructuring costs


0.6


1.5


(60) %


1.3


4.9


(73) %

Executive transition costs


9.8


?


100 %


9.8


?


100 %

Related tax effects of the above


(22.2)


(4.5)


393 %


(74.7)


5.9


(1,366) %

Remeasurements in connection with business combinations


?


?


? %


(2.9)


?


(100) %

Related allocation of the above to participating securities


(2.9)


?


(100) %


(7.6)


?


(100) %

Adjusted net income available to common stockholders


$          132.7


$            59.8


122 %


$          351.5


$          194.0


81 %

Weighted average number of dilutive shares outstanding


183,601,601


112,209,535


64 %


162,916,593


111,858,095


46 %

Diluted earnings per share available to common stockholders


$            0.30


$            0.38


(21) %


$            0.61


$            2.45


(75) %

Diluted adjusted earnings per share available to common stockholders


$            0.72


$            0.53


36 %


$            2.16


$            1.73


25 %

(1)  Please refer to pages 16-18 for a summary of adjusting items during the three and nine months ended September 30, 2023 and September 30, 2022.

(2)  Net income available to common stockholders is computed as: net income attributable to controlling interests less cumulative dividends on Series A Senior Preferred Shares and allocated earnings to participating securities.

(3)  Adjusted net income available to common stockholders represents net income available to common stockholders, excluding the effects of adjusting items.

(4)  Diluted adjusted EPS available to common stockholders is calculated by dividing adjusted net income available to common stockholders by the weighted average number of dilutive shares outstanding, except that it is computed based upon the lower of the two-class method or the if-converted method, which includes the effects of the assumed conversion of the Series A Senior Preferred Shares and the effect of shares issuable under the Company's stock-based incentive plans, if such effect is dilutive.

Adjusted EBITDA 
The Company believes adjusted EBITDA provides useful information about the growth or decline of its net income when compared between different financial periods. The Company uses adjusted EBITDA as a key performance measure because the Company believes it facilitates operating performance comparisons from period to period and provides management with the ability to monitor its controllable incremental revenues and costs.

The following table reconciles adjusted EBITDA to net income, which is the most directly comparable GAAP measure in, or calculated from, our consolidated financial statements:



Three months ended September 30,


Nine months ended September 30,







% Change






% Change

(in U.S. dollars in millions, except
percentages)


2023


2022


2023 over
2022


2023


2022


2023 over
2022

Net income


$            63.2


$            42.9


47 %


$          121.8


$          274.4


(56) %

Add: depreciation and amortization


101.1


24.3


316 %


246.9


72.8


239 %

Add: interest expense


63.7


9.2


592 %


149.6


48.3


210 %

Less: interest income


(4.5)


(1.8)


150 %


(15.8)


(3.2)


394 %

Add: income tax expense


23.1


14.7


57 %


46.5


72.6


(36) %

EBITDA


246.6


89.3


176 %


549.0


464.9


18 %

Share-based payments expense


12.7


8.8


44 %


31.7


27.8


14 %

Acquisition-related and integration costs


23.1


2.0


1,055 %


195.6


15.1


1,195 %

(Gain) loss on disposition of property, plant and equipment and related costs


0.6


0.9


(33) %


(0.9)


(167.7)


(99) %

Remeasurements in connection with business combinations


?


?


? %


(1.4)


?


(100) %

Prepaid consigned vehicles charges


(7.6)


?


(100) %


(59.7)


?


(100) %

Change in fair value of derivatives


?


?


? %


?


(1.3)


(100) %

Other advisory, legal and restructuring costs


0.6


1.5


(60) %


1.3


4.9


(73) %

Executive transition costs


9.8


?


100 %


9.8


?


100 %

Adjusted EBITDA


285.8


102.5


179 %


725.4


343.7


111 %

(1)  Please refer to pages 16-18 for a summary of adjusting items during the three and nine months ended September 30, 2023 and September 30, 2022.

(2)  Adjusted EBITDA is calculated by adding back depreciation and amortization, interest expense, income tax expense, and subtracting interest income from net income, as well as adding back the adjusting items as described on pages 16-18.

Adjusted Net Debt and Adjusted Net Debt/Adjusted EBITDA Reconciliation

The Company believes that comparing adjusted net debt/adjusted EBITDA on a trailing twelve-month basis for different financial periods provides useful information about the performance of its operations as an indicator of the amount of time it would take to settle both the Company's short and long-term debt. The Company does not consider this to be a measure of its liquidity, which is its ability to settle only short-term obligations, but rather a measure of how well it funds liquidity. Measures of liquidity are noted under "Liquidity and Capital Resources".

The following table reconciles adjusted net debt to debt, adjusted EBITDA to net income, and adjusted net debt/ adjusted EBITDA to debt/ net income, respectively, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements.



At and for the twelve months ended September 30,







% Change

(in U.S. dollars in millions, except percentages)


2023


2022


2023 over
2022

Short-term debt


$                    4.7


$                    1.6


194 %

Long-term debt


3,122.2


637.3


390 %

Debt


3,126.9


638.9


389 %

Less: cash and cash equivalents


(428.3)


(438.8)


(2) %

Adjusted net debt


2,698.6


200.1


1249 %

Net income


$                167.1


$                305.0


(45) %

Add: depreciation and amortization


271.3


95.8


183 %

Add: interest expense


159.1


58.7


171 %

Less: interest income


(19.5)


(3.6)


442 %

Add: income tax expense


60.1


83.4


(28) %

EBITDA


638.2


539.3


18 %

Share-based payments expense


40.8


34.0


20 %

Acquisition-related and integration costs


217.8


29.0


651 %

Loss (gain) on disposition of property, plant and equipment and related costs


?


(167.9)


(100) %

Remeasurements in connection with business combinations


(1.4)


?


(100) %

Prepaid consigned vehicles charges


(59.7)


?


(100) %

Other advisory, legal and restructuring costs


1.5


7.5


(80) %

Executive transition costs


9.8


?


100 %

Adjusted EBITDA


$                847.0


$                441.9


92 %

Debt/net income


18.7 x


2.1 x


790 %

Adjusted net debt/adjusted EBITDA


3.2 x


0.5 x


540 %

(1)  Please refer to pages 16-18 for a summary of adjusting items during the trailing twelve months ended September 30, 2023 and September 30, 2022.

(2)  Adjusted EBITDA is calculated by adding back depreciation and amortization, interest expense, income tax expense, and subtracting interest income from net income, as well as adding back the adjusting items as described in pages 16-18.

(3)  Adjusted net debt is calculated by subtracting cash and cash equivalents from short and long-term debt and long-term debt in escrow.

(4)  Adjusted net debt/Adjusted EBITDA is calculated by dividing adjusted net debt by adjusted EBITDA.

Adjusting items during the trailing twelve months ended September 30, 2023 were:

Recognized in the third quarter of 2023

Recognized in the second quarter of 2023

Recognized in the first quarter of 2023

Recognized in the fourth quarter of 2022

Adjusting items during the trailing twelve months ended September 30, 2022 were:

Recognized in the third quarter of 2022

Recognized in the second quarter of 2022

Recognized in the first quarter of 2022

Recognized in the fourth quarter of 2021

SOURCE RB Global


These press releases may also interest you

at 17:50
The global shipping container liners market  size is estimated to grow by USD 239.3 million from 2024-2028, according to Technavio. The market is estimated to grow at a CAGR of over 3.68%  during the forecast period.  Growing seaborne trade is...

at 17:35
The global automotive image sensors market size is estimated to grow by USD 19.92 billion from 2024-2028, according to Technavio. The market is estimated to grow at a CAGR of almost 41.64%  during the forecast period. Steady growth of camera-based...

at 17:30
The global marine loading arms market size is estimated to grow by USD 65.8 million from 2024-2028, according to Technavio. The market is estimated to grow at a CAGR of almost 3.43%  during the forecast period. Rise in demand for oil and gas...

at 17:28
Hornblower Group ("Hornblower" or the "Company") announced today that it has successfully completed its financial restructuring process and emerged with new majority ownership, a focused portfolio and financial flexibility to support its growth over...

at 17:25
The global electric car rental market size is estimated to grow by USD 18.00 billion from 2024-2028, according to Technavio. The market is estimated to grow at a CAGR of almost 16.68% during the forecast period. Increasing demand for rental cars due...

at 17:23
Avelo Airlines is letting freedom ring with $35 off round trip base fares* to 49 popular destinations across the country. This limited-time promotion is the perfect chance for travelers to book their summer or fall getaways....



News published on and distributed by: