WESTCHESTER, Ill., Feb. 23,
2024 /PRNewswire/ - RB Global, Inc. (NYSE: RBA)
& (TSX: RBA), the "Company", "RB Global", "we", "us", "their",
or "our") reported the following results for the three months and
year ended December 31, 2023.
"All of our sectors contributed to solid GTV growth, fueled by
our team's dedication to consistently over deliver on the
commitments we make to our customers," said Jim Kessler, CEO of RB Global. "I am proud of
the steady operational improvement in our automotive sector, and
the momentum from our efforts to integrate IAA is fueling a broader
focus on operational excellence across the entire
organization."
Commenting on the results, Eric J.
Guerin, Chief Financial Officer, said, "We capped off the
year with strong financial performance and a notable reduction in
leverage, a testament to the Company's sound strategy and
execution."
Fourth Quarter Financial
Highlights123:
- GTV increased 160% year-over-year to $4.0 billion, which includes $2.2 billion from the impact of the acquisition
of IAA, Inc. ("IAA").
- Total revenue increased 134% year-over-year to $1.0 billion, which includes $559.2 million from the impact of the acquisition
of IAA.
- Service revenue increased 197% year-over-year to $809.1 million, which includes $488.0 million from the impact of the acquisition
of IAA.
- Inventory sales revenue increased 35% year-over-year to
$231.8 million, which includes
$71.2 million from the impact of the
acquisition of IAA.
- Net income available to common stockholders increased 65%
year-over-year to $74.8 million.
- Diluted earnings per share available to common stockholders
increased 2% to $0.41 per share.
- Diluted adjusted earnings per share available to common
stockholders increased 21% year-over-year to $0.82 per share.
- Adjusted EBITDA increased 153% year-over-year to $307.5 million.
2024 Financial Outlook
The table below outlines the
Company's outlook for select full-year 2024 financial data:
|
Year ended December
31,
|
|
2024
|
(in U.S. dollars in
millions, except percentages)
|
Low-End
|
High-End
|
GTV
growth4
|
1 %
|
4 %
|
Adjusted
EBITDA
|
$1,170
|
$1,230
|
Full year 2024 tax rate
(GAAP and Adjusted)
|
25 %
|
28 %
|
Capital
Expenditures5
|
$275
|
$325
|
The Company has not provided a reconciliation of Adjusted EBITDA
outlook for fiscal 2024 to GAAP net income, the most directly
comparable GAAP financial measure, because without unreasonable
efforts, it is unable to predict with reasonable certainty the
amount or timing of non-GAAP adjustments that are used to calculate
Adjusted EBITDA, including but not limited to: (a) advisory, legal
and restructuring expenses, (b) the net loss or gain on the sale of
property plant & equipment or other assets (c)
acquisition-related or integration costs relating to our M&A
activity, including severance costs (d) share-based payments
compensation expense which value is directly impacted by the
fluctuations in our share price and other variables and, (e) other
expenses that we do not believe are indicative of our ongoing
operations. These adjustments are uncertain, depend on various
factors that are beyond our control and could have a material
impact on net income for fiscal 2024.
_____________________________________
|
1
|
For information
regarding RB Global's use and definition of certain measures, 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 fourth quarter
of 2023 as compared to the fourth quarter of 2022.
|
4
|
Compared to pro forma
combined 2023 results
|
5
|
Capital expenditures is
defined as property, plant and equipment, net of proceeds on
disposals, plus intangible asset additions
|
Additional Financial and Operational
Highlights
(Unaudited)
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except EPS and percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
GTV
|
|
$
4,012.0
|
|
$
1,544.3
|
|
160 %
|
|
$ 13,930.6
|
|
$
6,025.9
|
|
131 %
|
Service
revenue
|
|
809.1
|
|
272.6
|
|
197 %
|
|
2,732.5
|
|
1,050.6
|
|
160 %
|
Service revenue take
rate
|
|
20.2 %
|
|
17.7 %
|
|
250bps
|
|
19.6 %
|
|
17.4 %
|
|
220bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory sales
revenue
|
|
$
231.8
|
|
$
171.3
|
|
35 %
|
|
$
947.1
|
|
$
683.2
|
|
39 %
|
Inventory
return
|
|
11.6
|
|
17.8
|
|
(35) %
|
|
53.5
|
|
74.6
|
|
(28) %
|
Inventory
rate
|
|
5.0 %
|
|
10.4 %
|
|
(540)bps
|
|
5.6 %
|
|
10.9 %
|
|
(530)bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
84.2
|
|
$
45.4
|
|
85 %
|
|
$
206.0
|
|
$
319.8
|
|
(36) %
|
Net income available to
common stockholders
|
|
74.8
|
|
45.3
|
|
65 %
|
|
174.9
|
|
319.7
|
|
(45) %
|
Adjusted
EBITDA
|
|
307.5
|
|
121.5
|
|
153 %
|
|
1,032.8
|
|
465.2
|
|
122 %
|
Diluted earnings per
share available to common stockholders
|
|
$
0.41
|
|
$
0.40
|
|
2 %
|
|
$
1.04
|
|
$
2.86
|
|
(64) %
|
Diluted adjusted
earnings per share available to common stockholders
|
|
$
0.82
|
|
$
0.68
|
|
21 %
|
|
$
2.99
|
|
$
2.41
|
|
24 %
|
GTV by Geography
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
$
2,906.1
|
|
$
853.4
|
|
241 %
|
|
$ 10,266.1
|
|
$
3,432.4
|
|
199 %
|
Canada
|
|
737.8
|
|
456.1
|
|
62 %
|
|
2,460.8
|
|
1,707.1
|
|
44 %
|
International
|
|
368.1
|
|
234.8
|
|
57 %
|
|
1,203.7
|
|
886.4
|
|
36 %
|
Total GTV
|
|
$
4,012.0
|
|
$
1,544.3
|
|
160 %
|
|
$ 13,930.6
|
|
$
6,025.9
|
|
131 %
|
GTV by Sector
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Automotive
|
|
$
2,053.1
|
|
$
48.0
|
|
4,177 %
|
|
$
6,551.2
|
|
$
186.0
|
|
3,422 %
|
Commercial construction
and transportation
|
|
1,423.9
|
|
1,069.7
|
|
33 %
|
|
5,449.8
|
|
4,252.9
|
|
28 %
|
Other
|
|
535.0
|
|
426.6
|
|
25 %
|
|
1,929.6
|
|
1,587.0
|
|
22 %
|
Total GTV
|
|
$
4,012.0
|
|
$
1,544.3
|
|
160 %
|
|
$ 13,930.6
|
|
$
6,025.9
|
|
131 %
|
Lots Sold by Sector
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in '000's of lots
sold, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Automotive
|
|
573.2
|
|
5.8
|
|
9,783 %
|
|
1,790.1
|
|
21.0
|
|
8,424 %
|
Commercial construction
and transportation
|
|
86.9
|
|
48.9
|
|
78 %
|
|
314.5
|
|
181.5
|
|
73 %
|
Other
|
|
126.7
|
|
116.6
|
|
9 %
|
|
500.2
|
|
415.3
|
|
20 %
|
Total Lots
|
|
786.8
|
|
171.3
|
|
359 %
|
|
2,604.8
|
|
617.8
|
|
322 %
|
The following table presents the selected unaudited results from
Ritchie Bros. and IAA:
|
|
Three months ended
December 31, 2023
|
|
Year ended December
31, 2023
|
(in U.S. dollars in
millions)
|
|
Ritchie
Bros.
|
|
IAA
|
|
Total
|
|
Ritchie
Bros.
|
|
IAA *
|
|
Total
|
Commissions
|
|
$ 143.0
|
|
$
90.5
|
|
$ 233.5
|
|
$ 536.5
|
|
$ 275.9
|
|
$ 812.4
|
Buyer fees
|
|
99.7
|
|
369.0
|
|
468.7
|
|
382.3
|
|
1,144.4
|
|
1,526.7
|
Marketplace services
revenue
|
|
78.4
|
|
28.5
|
|
106.9
|
|
303.7
|
|
89.7
|
|
393.4
|
Total service
revenue
|
|
321.1
|
|
488.0
|
|
809.1
|
|
1,222.5
|
|
1,510.0
|
|
2,732.5
|
Inventory sales
revenue
|
|
160.6
|
|
71.2
|
|
231.8
|
|
700.2
|
|
246.9
|
|
947.1
|
Total
revenue
|
|
$ 481.7
|
|
$ 559.2
|
|
$
1,040.9
|
|
$
1,922.7
|
|
$
1,756.9
|
|
$
3,679.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service GTV
|
|
$
1,637.5
|
|
$
2,142.7
|
|
$
3,780.2
|
|
$
6,256.8
|
|
$
6,726.7
|
|
$ 12,983.5
|
Inventory
GTV
|
|
160.6
|
|
71.2
|
|
231.8
|
|
700.2
|
|
246.9
|
|
947.1
|
Total GTV
|
|
$
1,798.1
|
|
2,213.9
|
|
$
4,012.0
|
|
$
6,957.0
|
|
6,973.6
|
|
$ 13,930.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total service revenue
take rate
|
|
17.9 %
|
|
22.0 %
|
|
20.2 %
|
|
17.6 %
|
|
21.7 %
|
|
19.6 %
|
* Includes
financial results of IAA in our consolidated financial statements
for the year ended December 31, 2023 since its acquisition on
March 20, 2023.
|
Supplemental Pro Forma Revenue Related
Highlights1
(Unaudited)
|
|
Three months ended
December 31,
|
|
Year ended December
31, 2023
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
GTV
|
|
$
4,012.0
|
|
$
3,548.0
|
|
13 %
|
|
$ 15,753.4
|
|
$ 14,360.0
|
|
10 %
|
Service
revenue
|
|
809.1
|
|
709.0
|
|
14 %
|
|
3,134.0
|
|
2,736.0
|
|
15 %
|
Service revenue take
rate
|
|
20.2 %
|
|
20.0 %
|
|
20 bps
|
|
19.9 %
|
|
19.1 %
|
|
80 bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory sales
revenue
|
|
$
231.8
|
|
$
258.0
|
|
(10) %
|
|
$
1,022.2
|
|
$
1,096.0
|
|
(7) %
|
Inventory
return
|
|
11.6
|
|
29.0
|
|
(60) %
|
|
60.1
|
|
118.0
|
|
(49) %
|
Inventory
rate
|
|
5.0 %
|
|
11.2 %
|
|
(620) bps
|
|
5.9 %
|
|
10.8 %
|
|
(490) bps
|
Supplemental Pro Forma GTV by Sector1
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Automotive
|
|
$
2,053.1
|
|
$
1,868.5
|
|
10 %
|
|
$
8,207.2
|
|
$
7,828.4
|
|
5 %
|
Commercial construction
and transportation
|
|
1,423.9
|
|
1,186.9
|
|
20 %
|
|
5,562.1
|
|
4,740.7
|
|
17 %
|
Other
|
|
535.0
|
|
492.6
|
|
9 %
|
|
1,983.7
|
|
1,790.7
|
|
11 %
|
Total GTV
|
|
$
4,012.0
|
|
$
3,548.0
|
|
13 %
|
|
$ 15,753.0
|
|
$ 14,359.8
|
|
10 %
|
Supplemental Pro Forma Lots Sold by
Sector1
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in '000's of lots
sold, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Automotive
|
|
573.2
|
|
534.6
|
|
7 %
|
|
2,271.0
|
|
2,182.4
|
|
4 %
|
Commercial construction
and transportation
|
|
86.9
|
|
67.7
|
|
28 %
|
|
331.6
|
|
251.0
|
|
32 %
|
Other
|
|
126.7
|
|
137.0
|
|
(8 %)
|
|
514.1
|
|
478.5
|
|
7 %
|
Total Lots
|
|
786.8
|
|
739.3
|
|
6 %
|
|
3,116.7
|
|
2,911.9
|
|
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
(Unaudited)
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 December 31, 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
(unaudited)
|
$
327.1
|
$
220.2
|
$
197.5
|
$
20.5
|
$
105.3
|
$
870.6
|
Share-based payments
expense
|
—
|
—
|
(13.8)
|
—
|
—
|
(13.8)
|
Acquisition- related
and integration costs
|
—
|
—
|
—
|
(20.5)
|
—
|
(20.5)
|
Amortization of
acquired intangible assets
|
—
|
—
|
—
|
—
|
(69.6)
|
(69.6)
|
(Loss) on disposition
of property, plant and
equipment and related costs
|
—
|
—
|
(0.7)
|
—
|
—
|
(0.7)
|
Prepaid consigned
vehicle charges
|
7.3
|
—
|
—
|
—
|
—
|
7.3
|
Other advisory, legal
and restructuring costs
|
—
|
—
|
(0.7)
|
—
|
—
|
(0.7)
|
Executive transition
costs
|
—
|
—
|
(2.2)
|
—
|
—
|
(2.2)
|
Adjusted
|
$
334.4
|
$
220.2
|
$
180.1
|
$
—
|
$
35.7
|
$
770.4
|
For the Fourth Quarter:
- GTV increased 160% year-over-year to $4.0 billion, primarily from the inclusion of
$2.2 billion GTV from IAA. GTV
increased 13% year-over-year on a pro forma combined basis, with
strength across all sectors.
- Service revenue increased 197% year-over-year to $809.1 million, primarily from the inclusion of
$488.0 million of service revenue
from IAA. Service revenue increased 14% year-over-year on a pro
forma combined basis on higher GTV and a higher average service
revenue take rate. Service revenue take rate expanded 20 basis
points on a pro forma combined basis year-over-year to 20.2% driven
by growth in marketplace services revenue and a higher average
buyer fees rate, partially offset by a lower average commissions
rate. Growth in marketplace services revenue was driven by higher
ancillary revenue, and a higher auction-related fee structure in
the commercial construction and transportation sector.
- Inventory sales revenue increased 35 % year-over-year, mainly
due to the inclusion of $71.2 million
of inventory sales revenue from IAA. Inventory sales revenue
decreased 10% year-over-year on a pro forma combined basis on lower
automotive and commercial construction and transportation related
revenue. Inventory rate declined 620 basis points year-over-year on
a pro forma combined basis to 5.0%. The decline in inventory rate
year-over-year can be attributed to prices declining faster than
anticipated between the purchase date and date of sale of inventory
in the Company's commercial construction and transportation sector,
and an increase in the average cost of vehicles sold in the
Company's automotive sector.
- Net income available to common stockholders increased to
$74.8 million, mainly due to an
increase in operating income partially offset by higher net
interest expense, higher effective tax rate, and allocated earnings
to Series A Senior Preferred shareholders.
- Adjusted EBITDA1 increased 153% year-over-year
mainly driven by the inclusion of IAA.
_______________________________________________________
|
1
|
For information
regarding RB Global's use and definition of this measure, see "Key
Operating Metrics" and "Non-GAAP Measures" sections in this press
release.
|
Dividend Information
Quarterly Dividend
On January
19, 2024, the Company declared a quarterly cash dividend of
$0.27 per common share, payable on
March 1, 2024 to shareholders of
record on February 9, 2024.
Fourth Quarter and Full Year 2023 Earnings Conference
Call
RB Global is hosting a conference call to discuss its
financial results for the quarter ended December 31, 2023 at
8:30 AM ET on February 23, 2024. The replay of the webcast will
be available through March 23,
2024.
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
our auction sites and digital platform, we have a wide global
presence and serve customers across a variety of asset classes,
including automotive, commercial transportation, construction,
government surplus, lifting and material handling, energy, mining
and agriculture. Our marketplace brands include Ritchie Bros., the world's largest auctioneer of
commercial assets and vehicles offering online bidding, and IAA,
Inc. ("IAA"), a leading global digital marketplace connecting
vehicle buyers and sellers. Our portfolio of brands also includes
Rouse Services ("Rouse"), which provides a complete end-to-end
asset management, data-driven intelligence and performance
benchmarking system; SmartEquip Inc. ("SmartEquip"), an innovative
technology platform that supports customers' management of the
equipment lifecycle and integrates parts procurement with both OEMs
and dealers; and VeriTread LLC ("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
(Expressed in millions of U.S. dollars,
except share, per share data and percentages)
(Unaudited)
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
GTV
|
|
$
4,012.0
|
|
$
1,544.3
|
|
160 %
|
|
$ 13,930.6
|
|
$
6,025.9
|
|
131 %
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Service
revenue
|
|
$
809.1
|
|
$
272.6
|
|
197 %
|
|
$
2,732.5
|
|
$
1,050.6
|
|
160 %
|
Inventory sales
revenue
|
|
231.8
|
|
171.3
|
|
35 %
|
|
947.1
|
|
683.2
|
|
39 %
|
Total
revenue
|
|
1,040.9
|
|
443.9
|
|
134 %
|
|
3,679.6
|
|
1,733.8
|
|
112 %
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of
services
|
|
327.1
|
|
42.5
|
|
670 %
|
|
1,007.6
|
|
168.1
|
|
499 %
|
Cost of inventory
sold
|
|
220.2
|
|
153.6
|
|
43 %
|
|
893.6
|
|
608.6
|
|
47 %
|
Selling, general and
administrative
|
|
197.5
|
|
135.8
|
|
45 %
|
|
743.7
|
|
539.9
|
|
38 %
|
Acquisition-related and
integration costs
|
|
20.5
|
|
22.2
|
|
(8) %
|
|
216.1
|
|
37.3
|
|
479 %
|
Depreciation and
amortization
|
|
105.3
|
|
24.4
|
|
332 %
|
|
352.2
|
|
97.2
|
|
262 %
|
Total operating
expenses
|
|
870.6
|
|
378.5
|
|
130 %
|
|
3,213.2
|
|
1,451.1
|
|
121 %
|
Gain on disposition of
property, plant and equipment
|
|
0.5
|
|
0.3
|
|
67 %
|
|
4.9
|
|
170.8
|
|
(97) %
|
Operating
income
|
|
170.8
|
|
65.7
|
|
160 %
|
|
471.3
|
|
453.5
|
|
4 %
|
Interest
expense
|
|
(64.2)
|
|
(9.6)
|
|
569 %
|
|
(213.8)
|
|
(57.9)
|
|
269 %
|
Interest
income
|
|
6.2
|
|
3.8
|
|
63 %
|
|
22.0
|
|
7.0
|
|
214 %
|
Change in fair value of
derivatives, net
|
|
—
|
|
—
|
|
— %
|
|
—
|
|
1.3
|
|
(100) %
|
Other income,
net
|
|
1.7
|
|
(1.1)
|
|
(255) %
|
|
4.7
|
|
1.1
|
|
327 %
|
Foreign exchange (loss)
gain
|
|
(0.4)
|
|
0.2
|
|
(300) %
|
|
(1.8)
|
|
1.0
|
|
(280) %
|
Income before income
taxes
|
|
114.1
|
|
59.0
|
|
93 %
|
|
282.4
|
|
406.0
|
|
(30) %
|
Income tax
expense
|
|
29.9
|
|
13.6
|
|
120 %
|
|
76.4
|
|
86.2
|
|
(11) %
|
Net income
|
|
$
84.2
|
|
$
45.4
|
|
85 %
|
|
$
206.0
|
|
$
319.8
|
|
(36) %
|
Net income attributable
to:
|
|
|
|
|
|
|
|
|
|
|
|
|
Controlling
interests
|
|
$
84.3
|
|
$
45.3
|
|
86 %
|
|
$
206.5
|
|
$
319.7
|
|
(35) %
|
Non-controlling
interests
|
|
—
|
|
0.1
|
|
(100) %
|
|
—
|
|
0.1
|
|
(100) %
|
Redeemable
non-controlling interests
|
|
(0.1)
|
|
—
|
|
(100) %
|
|
(0.5)
|
|
—
|
|
(100) %
|
Net income
|
|
$
84.2
|
|
$
45.4
|
|
85 %
|
|
$
206.0
|
|
$
319.8
|
|
(36) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable
to controlling interests
|
|
$
84.3
|
|
$
45.3
|
|
86 %
|
|
$
206.5
|
|
$
319.7
|
|
(35) %
|
Cumulative dividends on
Series A Senior Preferred Shares
|
|
(6.7)
|
|
—
|
|
(100) %
|
|
(24.3)
|
|
—
|
|
(100) %
|
Allocated earnings to
Series A Senior Preferred Shares
|
|
(2.8)
|
|
—
|
|
(100) %
|
|
(7.3)
|
|
—
|
|
(100) %
|
Net income available to
common stockholders
|
|
$
74.8
|
|
$
45.3
|
|
65 %
|
|
$
174.9
|
|
$
319.7
|
|
(45) %
|
Earnings per share
available to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
0.41
|
|
$
0.41
|
|
— %
|
|
$
1.05
|
|
$
2.89
|
|
(64) %
|
Diluted
|
|
$
0.41
|
|
$
0.40
|
|
2 %
|
|
$
1.04
|
|
$
2.86
|
|
(64) %
|
Weighted average number
of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
182,509,436
|
|
110,874,044
|
|
65 %
|
|
166,963,575
|
|
110,781,282
|
|
51 %
|
Diluted
|
|
183,895,313
|
|
111,968,794
|
|
64 %
|
|
168,203,981
|
|
111,886,025
|
|
50 %
|
Condensed Consolidated Balance Sheets
(Expressed in
millions of U.S. dollars, except share data)
(Unaudited)
|
|
December 31,
2023
|
|
December 31,
2022
|
Assets
|
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
576.2
|
|
$
494.3
|
Restricted
cash
|
|
171.7
|
|
131.6
|
Trade and other
receivables, net of allowance for credit losses of $4.9 and $3.3
respectively
|
|
731.5
|
|
183.2
|
Prepaid consigned
vehicle charges
|
|
66.9
|
|
—
|
Inventory
|
|
166.5
|
|
103.1
|
Other current
assets
|
|
91.2
|
|
48.3
|
Income taxes
receivable
|
|
10.0
|
|
2.6
|
Total current
assets
|
|
1,814.0
|
|
963.1
|
|
|
|
|
|
Property, plant and
equipment
|
|
1,200.9
|
|
459.1
|
Operating lease
right-of-use assets
|
|
1,475.5
|
|
123.0
|
Other non-current
assets
|
|
85.6
|
|
40.4
|
Intangible assets,
net
|
|
2,914.1
|
|
322.7
|
Goodwill
|
|
4,537.0
|
|
948.8
|
Deferred tax
assets
|
|
10.3
|
|
6.6
|
Total assets
|
|
$
12,037.4
|
|
$
2,863.7
|
|
|
|
|
|
Liabilities,
Temporary Equity and Stockholder's Equity
|
|
|
|
|
|
|
|
|
|
Auction proceeds
payable
|
|
$
502.5
|
|
$
449.0
|
Trade and other
liabilities
|
|
685.8
|
|
258.7
|
Current operating lease
liabilities
|
|
118.0
|
|
12.7
|
Income taxes
payable
|
|
8.5
|
|
41.3
|
Short-term
debt
|
|
13.7
|
|
29.1
|
Current portion of
long-term debt
|
|
14.2
|
|
4.4
|
Total current
liabilities
|
|
1,342.7
|
|
795.2
|
|
|
|
|
|
Long-term operating
lease liabilities
|
|
1,354.3
|
|
111.9
|
Long-term
debt
|
|
3,061.6
|
|
577.1
|
Other non-current
liabilities
|
|
86.7
|
|
35.4
|
Deferred tax
liabilities
|
|
682.7
|
|
54.0
|
Total
liabilities
|
|
6,528.0
|
|
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
|
|
8.4
|
|
—
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
Share
capital:
|
|
|
|
|
Common stock; no par
value, unlimited shares authorized, issued and outstanding shares:
182,843,942
(December 31, 2022: 110,881,363)
|
|
4,054.2
|
|
246.3
|
Additional paid-in
capital
|
|
88.0
|
|
85.3
|
Retained
earnings
|
|
918.5
|
|
1,043.2
|
Accumulated other
comprehensive loss
|
|
(44.0)
|
|
(85.1)
|
Stockholders'
equity
|
|
5,016.7
|
|
1,289.6
|
Non-controlling
interests
|
|
2.3
|
|
0.5
|
Total stockholders'
equity
|
|
5,019.0
|
|
1,290.1
|
Total liabilities,
temporary equity and equity
|
|
$
12,037.4
|
|
$
2,863.7
|
Condensed Consolidated Statements of Cash
Flows
(Expressed in millions of U.S. dollars)
(Unaudited)
Year ended December
31,
|
|
2023
|
|
2022
|
Cash provided by (used
in):
|
|
|
|
|
Operating
activities:
|
|
|
|
|
Net income
|
|
$
206.0
|
|
$
319.8
|
Adjustments for items
not affecting cash:
|
|
|
|
|
Depreciation and
amortization
|
|
352.2
|
|
97.1
|
Share-based payments
expense
|
|
55.8
|
|
41.7
|
Deferred income tax
(benefit) expense
|
|
(65.8)
|
|
(0.3)
|
Unrealized foreign
exchange loss (gain)
|
|
6.6
|
|
(6.5)
|
Gain on disposition of
property, plant and equipment
|
|
(4.9)
|
|
(170.8)
|
Allowance for expected
credit losses
|
|
5.9
|
|
—
|
Loss on redemption of
Notes
|
|
3.3
|
|
4.8
|
Gain on remeasurement
of investment upon acquisition
|
|
(1.4)
|
|
—
|
Amortization of debt
issuance costs
|
|
10.1
|
|
3.9
|
Amortization of
right-of-use assets
|
|
109.9
|
|
19.4
|
Other, net
|
|
10.0
|
|
2.8
|
Net changes in
operating assets and liabilities
|
|
(143.7)
|
|
151.2
|
Net cash provided by
operating activities
|
|
544.0
|
|
463.1
|
Investing
activities:
|
|
|
|
|
Acquisition of IAA, net
of cash acquired
|
|
(2,753.9)
|
|
—
|
Acquisition of
VeriTread, net of cash acquired
|
|
(24.7)
|
|
—
|
Acquisition of
SmartEquip, net of cash acquired
|
|
—
|
|
(0.1)
|
Property, plant and
equipment additions
|
|
(227.9)
|
|
(32.0)
|
Proceeds on disposition
of property, plant and equipment
|
|
32.6
|
|
165.5
|
Intangible asset
additions
|
|
(118.3)
|
|
(40.0)
|
Repayment of loans
receivable
|
|
4.0
|
|
5.5
|
Issuance of loans
receivable
|
|
(18.8)
|
|
(22.0)
|
Other
|
|
(1.3)
|
|
0.3
|
Net cash provided by
(used in) investing activities
|
|
(3,108.3)
|
|
77.2
|
Financing
activities:
|
|
|
|
|
Issuance of Series A
Senior Preferred Shares and common stock, net of issuance
costs
|
|
496.9
|
|
—
|
Dividends paid to
common stockholders
|
|
(298.0)
|
|
(115.2)
|
Dividends paid to
Series A Senior Preferred shareholders
|
|
(30.4)
|
|
—
|
Proceeds from exercise
of options and share option plans
|
|
43.7
|
|
5.9
|
Payment of withholding
taxes on issuance of shares
|
|
(15.9)
|
|
(4.0)
|
Net increase (decrease)
in short-term debt
|
|
(15.5)
|
|
0.8
|
Proceeds from long-term
debt
|
|
3,175.0
|
|
—
|
Repayment of long-term
debt
|
|
(654.4)
|
|
(1,131.0)
|
Payment of debt issue
costs
|
|
(41.7)
|
|
(4.3)
|
Repayment of finance
lease and equipment financing obligations
|
|
(19.2)
|
|
(10.3)
|
Proceeds of equipment
financing obligations
|
|
37.6
|
|
—
|
Payment of contingent
consideration
|
|
(1.9)
|
|
—
|
Net cash provided by
(used in) financing activities
|
|
2,676.2
|
|
(1,258.1)
|
Effect of changes in
foreign currency rates on cash, cash equivalents, and restricted
cash
|
|
10.1
|
|
(18.8)
|
(Decrease)
Increase
|
|
122.0
|
|
(736.6)
|
Beginning of
period
|
|
625.9
|
|
1,362.5
|
Cash, cash equivalents,
and restricted cash, end of period
|
|
$
747.9
|
|
$
625.9
|
Non-GAAP Measures
(Unaudited)
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.
In connection with the acquisition of IAA, the Company adjusts
for the amortization of acquired intangible assets, consistent with
past practice, and for the impact of purchase accounting on prepaid
consigned vehicle charges, which is not expected to continue after
the first year of IAA's acquisition.
Adjusted Operating Income Reconciliation
The Company
believes 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,
gain on disposition of property, pant and equipment and related
costs, prepaid consigned vehicle 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 unaudited consolidated financial statements.
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Operating
income
|
|
$
170.8
|
|
$
65.9
|
|
159 %
|
|
$
471.3
|
|
$
453.5
|
|
4 %
|
Share-based payments
expense
|
|
13.8
|
|
9.1
|
|
52 %
|
|
45.5
|
|
37.0
|
|
23 %
|
Acquisition-related and
integration costs
|
|
20.5
|
|
22.2
|
|
(8 %)
|
|
216.1
|
|
37.3
|
|
479 %
|
Amortization of
acquired intangible assets
|
|
69.6
|
|
8.2
|
|
749 %
|
|
226.2
|
|
33.4
|
|
577 %
|
(Gain) loss on
disposition of property, plant
and equipment and related costs
|
|
0.2
|
|
0.9
|
|
(78) %
|
|
(0.8)
|
|
(166.9)
|
|
(100) %
|
Prepaid consigned
vehicle charges
|
|
(7.3)
|
|
—
|
|
(100) %
|
|
(67.0)
|
|
—
|
|
(100) %
|
Other advisory, legal
and restructuring costs
|
|
0.7
|
|
0.2
|
|
250 %
|
|
2.0
|
|
5.1
|
|
(61) %
|
Executive transition
costs
|
|
2.2
|
|
—
|
|
100 %
|
|
12.0
|
|
—
|
|
100 %
|
Adjusted operating
income
|
|
$
270.5
|
|
$
106.5
|
|
154 %
|
|
$
905.3
|
|
$
399.4
|
|
127 %
|
(1) Please refer to pages 19 - 21 for a summary of
adjusting items during the three months and year ended December 31, 2023 and December 31, 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 Series A Senior Preferred Shares are 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 holders of Series A Senior
Preferred Shares based on dividends declared and their
respective participation rights in undistributed earnings. As a
result, during the year ended December 31,
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 unaudited consolidated
financial statements.
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
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
|
|
$
74.8
|
|
$
45.3
|
|
65 %
|
|
$
174.9
|
|
$
319.7
|
|
(45) %
|
Share-based payments
expense
|
|
13.8
|
|
9.1
|
|
52 %
|
|
45.5
|
|
37.0
|
|
23 %
|
Acquisition-related and
integration costs
|
|
20.5
|
|
22.2
|
|
(8 %)
|
|
216.1
|
|
37.3
|
|
479 %
|
Amortization of
acquired intangible assets
|
|
69.6
|
|
8.2
|
|
749 %
|
|
226.2
|
|
33.4
|
|
577 %
|
(Gain) loss on
disposition of property, plant
and equipment and related costs
|
|
0.2
|
|
0.9
|
|
(78) %
|
|
(0.8)
|
|
(166.9)
|
|
(100) %
|
Prepaid consigned
vehicle charges
|
|
(7.3)
|
|
—
|
|
(100) %
|
|
(67.0)
|
|
—
|
|
(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
|
|
0.7
|
|
0.2
|
|
250 %
|
|
2.0
|
|
5.0
|
|
(60) %
|
Executive transition
costs
|
|
2.2
|
|
—
|
|
100 %
|
|
12.0
|
|
—
|
|
100 %
|
Related tax effects of
the above
|
|
(21.2)
|
|
(9.9)
|
|
114 %
|
|
(95.8)
|
|
(4.0)
|
|
2,295 %
|
Remeasurements in
connection with business
combinations
|
|
0.1
|
|
—
|
|
100 %
|
|
(2.9)
|
|
—
|
|
(100) %
|
Related allocation of
the above to participating
securities
|
|
(2.8)
|
|
—
|
|
(100) %
|
|
(11.3)
|
|
—
|
|
(100) %
|
Adjusted net income
available to common
stockholders
|
|
$
150.6
|
|
$
76.0
|
|
98 %
|
|
$
502.2
|
|
$
269.9
|
|
86 %
|
Weighted average number
of dilutive shares
outstanding
|
|
183,895,313
|
|
111,968,794
|
|
64 %
|
|
168,203,981
|
|
111,886,025
|
|
50 %
|
Diluted earnings per
share available to common
stockholders
|
|
$
0.41
|
|
$
0.40
|
|
2 %
|
|
$
1.04
|
|
$
2.86
|
|
(64) %
|
Diluted adjusted
earnings per share available to
common stockholders
|
|
$
0.82
|
|
$
0.68
|
|
21 %
|
|
$
2.99
|
|
$
2.41
|
|
24 %
|
(1) Please refer to pages 19 - 21 for a summary of
adjusting items during the three months and year ended December 31, 2023 and December 31, 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 unaudited consolidated financial
statements:
|
|
Three months ended
December 31,
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Net
income
|
|
$
84.2
|
|
$
45.3
|
|
86 %
|
|
$
206.0
|
|
$
319.8
|
|
(36) %
|
Add: depreciation and
amortization
|
|
105.3
|
|
24.3
|
|
333 %
|
|
352.2
|
|
97.2
|
|
262 %
|
Add: interest
expense
|
|
64.2
|
|
9.5
|
|
576 %
|
|
213.8
|
|
57.9
|
|
269 %
|
Less: interest
income
|
|
(6.2)
|
|
(3.7)
|
|
68 %
|
|
(22.0)
|
|
(7.0)
|
|
214 %
|
Add: income tax
expense
|
|
29.9
|
|
13.7
|
|
118 %
|
|
76.4
|
|
86.2
|
|
(11) %
|
EBITDA
|
|
277.4
|
|
89.1
|
|
211 %
|
|
826.4
|
|
554.1
|
|
49 %
|
Share-based payments
expense
|
|
13.8
|
|
9.1
|
|
52 %
|
|
45.5
|
|
37.0
|
|
23 %
|
Acquisition-related and
integration costs
|
|
20.5
|
|
22.2
|
|
(8 %)
|
|
216.1
|
|
37.3
|
|
479 %
|
(Gain) loss on
disposition of property, plant
and equipment and related costs
|
|
0.2
|
|
0.9
|
|
(78) %
|
|
(0.8)
|
|
(166.9)
|
|
(100) %
|
Remeasurements in
connection with business
combinations
|
|
—
|
|
—
|
|
— %
|
|
(1.4)
|
|
—
|
|
(100) %
|
Prepaid consigned
vehicle charges
|
|
(7.3)
|
|
—
|
|
(100) %
|
|
(67.0)
|
|
—
|
|
(100) %
|
Change in fair value of
derivatives
|
|
—
|
|
—
|
|
— %
|
|
—
|
|
(1.3)
|
|
(100) %
|
Other advisory, legal
and restructuring costs
|
|
0.7
|
|
0.2
|
|
250 %
|
|
2.0
|
|
5.0
|
|
(60) %
|
Executive transition
costs
|
|
2.2
|
|
—
|
|
100 %
|
|
12.0
|
|
—
|
|
100 %
|
Adjusted
EBITDA
|
|
$
307.5
|
|
$
121.5
|
|
153 %
|
|
$
1,032.8
|
|
$
465.2
|
|
122 %
|
(1) Please refer to pages 19 - 21 for a summary of
adjusting items during the three months and year ended December 31, 2023 and December 31, 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 19 -
21.
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.
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
unaudited consolidated financial statements.
|
|
Year ended December
31,
|
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2023 over
2022
|
Short-term
debt
|
|
$
13.7
|
|
$
29.1
|
|
(53) %
|
Long-term
debt
|
|
3,075.8
|
|
581.5
|
|
429 %
|
Debt
|
|
3,089.5
|
|
610.6
|
|
406 %
|
Less: cash and cash
equivalents
|
|
(576.2)
|
|
(494.3)
|
|
17 %
|
Adjusted net
debt
|
|
2,513.3
|
|
116.3
|
|
2061 %
|
Net income
|
|
$
206.0
|
|
$
319.8
|
|
(36) %
|
Add: depreciation and
amortization
|
|
352.2
|
|
97.1
|
|
263 %
|
Add: interest
expense
|
|
213.8
|
|
57.9
|
|
269 %
|
Less: interest
income
|
|
(22.0)
|
|
(7.0)
|
|
214 %
|
Add: income tax
expense
|
|
76.4
|
|
86.2
|
|
(11) %
|
EBITDA
|
|
826.4
|
|
554.0
|
|
49 %
|
Share-based payments
expense
|
|
45.5
|
|
37.0
|
|
23 %
|
Acquisition-related and
integration costs
|
|
216.1
|
|
37.3
|
|
479 %
|
(Gain) loss on
disposition of property, plant and equipment and related
costs
|
|
(0.8)
|
|
(166.9)
|
|
(100) %
|
Remeasurements in
connection with business combinations
|
|
(1.4)
|
|
—
|
|
(100) %
|
Change in fair value of
derivatives
|
|
—
|
|
(1.3)
|
|
(100) %
|
Prepaid consigned
vehicle charges
|
|
(67.0)
|
|
—
|
|
(100) %
|
Other advisory, legal
and restructuring costs
|
|
2.0
|
|
5.1
|
|
(61) %
|
Executive transition
costs
|
|
12.0
|
|
—
|
|
100 %
|
Adjusted
EBITDA
|
|
$
1,032.8
|
|
$
465.2
|
|
122 %
|
Debt/net
income
|
|
15.0 x
|
|
1.9 x
|
|
689 %
|
Adjusted net
debt/adjusted EBITDA
|
|
2.4 x
|
|
0.3 x
|
|
700 %
|
(1) Please refer to pages 19 - 21 for a summary of
adjusting items during the year ended December 31, 2023 and December 31, 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 19 -
21.
(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.
Operating Free Cash Flow ("OFCF") Reconciliation
The
Company believes OFCF, when compared on a trailing twelve-month
basis to different financial periods, provides an effective measure
of the cash generated by our business and provides useful
information regarding cash flows remaining for discretionary return
to stockholders, mergers and acquisitions, or debt reduction. OFCF
is calculated by subtracting net capital spending from cash
provided by operating activities. Our balance sheet scorecard
includes OFCF as a performance metric. OFCF is also an element of
the performance criteria for certain annual short-term and
long-term incentive awards.
The following table reconciles OFCF to cash provided by
operating activities, which is the most directly comparable GAAP
measure in, or calculated from, our unaudited consolidated
statements of cash flows:
|
|
Year ended December
31,
|
|
|
|
|
|
|
|
|
%
Change
|
(in U.S. dollars in
millions, except percentages)
|
|
2023
|
|
2022
|
|
2021
|
|
2023 over
2022
|
|
2022 over
2021
|
Cash provided by
operating activities
|
|
$
544.0
|
|
$
463.1
|
|
$
317.6
|
|
17 %
|
|
46 %
|
Property, plant and
equipment additions
|
|
(227.9)
|
|
(32.0)
|
|
(9.8)
|
|
612 %
|
|
227 %
|
Intangible asset
additions
|
|
(118.3)
|
|
(40.0)
|
|
(33.7)
|
|
196 %
|
|
19 %
|
Proceeds on disposition
of property plant and equipment
|
|
32.6
|
|
165.5
|
|
1.9
|
|
(80) %
|
|
8611 %
|
Net capital (spending)
proceeds
|
|
$
(313.6)
|
|
$
93.5
|
|
$
(41.6)
|
|
(435) %
|
|
(325) %
|
OFCF
|
|
$
230.4
|
|
$
556.6
|
|
$
276.0
|
|
(59) %
|
|
102 %
|
Adjusting items for the year ended December 31,
2023:
Recognized in the fourth quarter of 2023
- $13.8 million share-based
payments expense.
- $20.5 million of
acquisition-related and integration costs primarily relating to the
acquisition of IAA.
- $69.6 million amortization of
acquired intangible assets, which includes $61.9 million of amortization relating to the
acquired intangible assets from IAA since its acquisition,
$0.7 million from the acquisition of
VeriTread, as well as amortization of acquired intangible assets
from past acquisitions of SmartEquip and Rouse, completed in 2022
and 2021, respectively.
- $0.2 million loss on disposition
of property, plant and equipment and related costs, which primarily
includes a $0.7 million non-cash cost
in the quarter relating to the adjustment made to recognize the
Bolton property sale proceeds at
fair value when calculating the $169.1
million gain on the Bolton
property in the first quarter of 2022, partially offset by a
$0.5 million gain on the disposition
of property, plant and equipment.
- $7.3 million relating to a fair
value adjustment made to the prepaid consigned vehicle charges on
the opening balance sheet of IAA, which do not have a future
benefit at acquisition, and therefore has created a favorable
reduction to our cost of services in the quarter.
- $0.7 million of other advisory,
legal, and restructuring costs, including costs associated with the
Canada Revenue Agency's ("CRA") investigation.
- $2.2 million of estimated
executive transition costs associated with the departures of
certain executives on August 1, 2023
and related costs.
Recognized in the third quarter of 2023
- $12.7 million share-based
payments expense.
- $23.1 million of
acquisition-related and integration costs primarily relating to the
acquisition of IAA.
- $63.9 million amortization of
acquired intangible assets, which includes $56.1 million of amortization relating to the
acquired intangible assets from IAA since its acquisition,
$0.7 million from the acquisition of
VeriTread, as well as amortization of acquired intangible assets
from past acquisitions of SmartEquip and Rouse, completed in 2022
and 2021, respectively.
- $0.5 million loss on disposition
of property, plant and equipment and related costs, which primarily
includes a $1.0 million non-cash cost
in the quarter relating to the adjustment made to recognize the
Bolton property sale proceeds at
fair value when calculating the $169.1
million gain on the Bolton
property in the first quarter of 2022, partially offset by a
$0.5 million gain on the disposition
of property, plant and equipment.
- $7.6 million relating to a fair
value adjustment made to the prepaid consigned vehicle charges on
the opening balance sheet of IAA, which do not have a future
benefit at acquisition, and therefore has created a favorable
reduction to our cost of services in the quarter.
- $0.6 million of other advisory,
legal, and structuring costs, which includes $0.5 million of terminated and ongoing
transaction costs and $0.1 million of
legal and other consulting costs associated with the CRA's
investigation.
- $9.8 million of estimated
executive transition costs associated with the departures of
certain executives on August 1, 2023,
which includes severance, estimated settlement amounts, less
recapture of previously expensed share-based compensation of the
former CEO upon resignation.
Recognized in the second quarter of 2023
- $12.3 million share-based
payments expense.
- $46.3 million of
acquisition-related and integration costs primarily relating to the
acquisition of IAA. Acquisition-related and integration costs
includes a net $16.3 million
settlement expense made to terminate a non-compete agreement to
which IAA was bound, consulting and other costs incurred in
integration of IAA, severance and related accelerated share-based
payment expenses for employees as certain functions are integrated,
and other legal and acquisition-related costs.
- $76.0 million amortization of
acquired intangible assets, which includes $67.6 million of amortization relating to the
acquired intangible assets from IAA since its acquisition,
$0.7 million from the acquisition of
VeriTread, as well as amortization of acquired intangible assets
from past acquisitions of SmartEquip and Rouse, completed in 2022
and 2021, respectively.
- $1.5 million gain on disposition
of property, plant and equipment and related costs, which primarily
includes a $2.0 million gain for the
sale of a property in the United
States, partially offset by a $1.2
million non-cash cost in the quarter relating to the
adjustment made to recognize the Bolton property sale proceeds at fair value
when calculating the $169.1 million
gain on the Bolton property in the
first quarter of 2022.
- $39.7 million relating to a fair
value adjustment made to the prepaid consigned vehicle charges on
the opening balance sheet of IAA, which do not have a future
benefit at acquisition, and therefore has created a favorable
reduction to our cost of services in the quarter.
- $0.5 million of legal and other
consulting costs associated with the CRA's investigation.
Recognized in the first quarter of 2023
- $6.7 million share-based payments
expense.
- $126.2 million of
acquisition-related and integration costs primarily relating to the
acquisition of IAA. Acquisition-related and integration costs
include financing, severance for certain IAA executives, related
accelerated share-based payment expenses and other consulting,
legal and other costs incurred to effect the acquisition or
integration of the combined businesses.
- $16.6 million amortization of
acquired intangible assets, which includes $7.7 million of amortization relating to the
acquired intangible assets from IAA for the 11-day period since its
acquisition, $0.7 million from the
acquisition of VeriTread, as well as amortization of acquired
intangible assets from past acquisitions of SmartEquip and Rouse,
completed in 2022 and 2021 respectively.
- $4.0 thousand loss on disposition
of property, plant and equipment and related costs includes a
$1.2 million non-cash cost in the
quarter relating to the adjustment made to recognize the
Bolton property sale proceeds at
fair value when calculating the $169.1
million gain on the Bolton
property in the first quarter of 2022, primarily offset by
$1.2 million gain related to a sale
of a property located in Dubai, United
Arab Emirates.
- $2.9 million remeasurements in
connection with business combinations, which includes $1.4 million gain relating to the remeasurement
of the Company's previously held 11% interest in VeriTread, in
connection with the acquisition of VeriTread in January 2023, and $1.5
million from the remeasurement of the Company's US opening
deferred tax balances driven by a recalculation of a new U.S. tax
rate for the Company following the acquisition of IAA.
- $12.4 million relating to a fair
value adjustment made to the prepaid consigned vehicle charges on
the opening balance sheet of IAA, which do not have a future
benefit at acquisition, and therefore has created a favorable
reduction to our cost of services in the quarter.
- $3.3 million loss on redemption
of the 2016 Notes due to the difference between the reacquisition
price of the 2016 Notes and the net carrying amount of the
extinguishment debt (primarily unrecognized deferred debt issuance
costs).
- $0.2 million of legal and other
consulting costs associated with the CRA's investigation.
Adjusting items for the year ended December 31,
2022:
Recognized in the fourth quarter of 2022
- $9.1 million share-based payments
expense.
- $22.2 million of
acquisition-related and integration costs primarily relating to the
proposed acquisition of IAA, and the share-based continuing
employment costs for the acquisitions of Rouse and SmartEquip.
- $8.2 million amortization of
acquired intangible assets primarily from the acquisitions of
IronPlanet, SmartEquip, and Rouse.
- $0.9 million loss on disposition
of property, plant and equipment and related costs includes a
$1.3 million non-cash cost in the
quarter relating to the adjustment made to recognize the
Bolton property sale proceeds at
fair value when calculating the $169.1
million gain on the Bolton
property in the first quarter of 2022, partially offset by
$0.3 million gain on disposition of
property, plant and equipment in the quarter.
- $0.2 million of restructuring
costs relating to retention costs in connection with the
restructuring of our information technology team during the
year.
Recognized in the third quarter of 2022
- $8.8 million share-based payments
expense.
- $2.0 million of
acquisition-related and integration costs primarily relating to the
share-based continuing employment costs for the acquisitions of
Rouse and SmartEquip.
- $8.2 million amortization of
acquired intangible assets primarily from the acquisitions of
IronPlanet, SmartEquip, and Rouse.
- $0.9 million loss on disposition
of property, plant and equipment and related costs includes a
$1.3 million non-cash cost in the
quarter relating to the adjustment made to recognize the
Bolton property sale proceeds at
fair value when calculating the $169.1
million gain on the Bolton
property in the first quarter of 2022, offset by $0.3 million gain on disposition of property,
plant and equipment in the quarter.
- $1.5 million of other advisory,
legal and restructuring costs, which include $1.1 million of terminated and ongoing
transaction and legal costs relating to mergers and acquisition
activity, $0.3 million of severance
and retention costs in connection with the restructuring of our
information technology team during the first quarter of 2022,
driven by our strategy to build a new digital technology platform,
and $0.1 million of advisory costs
relating to a cybersecurity incident detected in the fourth quarter
of 2021.
Recognized in the second quarter of 2022
- $13.6 million share-based
payments expense.
- $3.4 million of
acquisition-related and integration costs related to the terminated
acquisition of Euro Auctions and the completed acquisitions of
SmartEquip and Rouse.
- $8.4 million amortization of
acquired intangible assets primarily from the acquisitions of
IronPlanet, SmartEquip, and Rouse.
- $1.2 million gain on disposition
of property, plant and equipment and related costs includes a
$1.3 million non-cash cost in the
quarter relating to the adjustment made to recognize the
Bolton property sale proceeds at
fair value when calculating the $169.1
million gain on the Bolton
property in the first quarter of 2022, and $0.1 million gain on disposition of property,
plant and equipment in the quarter.
- $9.7 million loss on redemption
of the 2021 Notes and certain related interest expense includes (a)
$4.8 million of loss on redemption of
the 2021 Notes due to a difference between the reacquisition price
of the 2021 Notes and the net carrying amount of the extinguished
debt (primarily the write off of the unamortized debt issuance
costs), (b) $0.7 million of deferred
debt issuance costs written off due to the expiry of the undrawn
$205.0 million DDTL Facility in the
quarter, and (c) interest expense of $4.2 million incurred in the
quarter relating to the 2021 Notes, which were redeemed as a result
of the terminated Euro Auctions acquisition in April 2022.
- $1.1 million of other advisory, legal and restructuring costs,
which include $0.6 million of terminated and ongoing transaction
and legal costs relating to mergers and acquisition activity, $0.3
million of severance and retention costs in connection with the
restructuring of our information technology team driven by our
strategy to build a new digital technology platform, and $0.2
million of advisory costs relating to a cybersecurity incident
detected in the fourth quarter of 2021.
Recognized in the first quarter of 2022
- $5.4 million share-based payments
expense.
- $8.5 million amortization of
acquired intangible assets primarily from the acquisitions of
IronPlanet, SmartEquip, and Rouse.
- $169.8 million gain recognized on
the disposition of property, plant and equipment of which
$169.1 million related to the sale of
a property located in Bolton,
Ontario.
- $9.6 million of
acquisition-related and integration costs related to the proposed
acquisition of Euro Auctions and the completed acquisitions of
SmartEquip and Rouse.
- $1.3 million gain due to the
change in fair value of derivatives to manage our exposure to
foreign currency exchange rate fluctuations on the purchase
consideration for the proposed acquisition of Euro Auctions.
- $2.3 million of other advisory,
legal and restructuring costs, which include $0.9 million related to severance and retention
costs in connection with the restructuring of our information
technology team driven by our strategy to build a new digital
technology platform, $0.5 million of
terminated and ongoing transaction and legal costs relating to
mergers and acquisition activity, $0.4
million of SOX remediation costs, and $0.6 million of advisory costs relating to a
cybersecurity incident detected in the fourth quarter of 2021.
View original
content:https://www.prnewswire.com/news-releases/rb-global-reports-fourth-quarter-and-full-year-2023-results-302069686.html
SOURCE RB Global