Ritchie Bros. reports third quarter 2021 results
Ritchie Bros. Auctioneers (NYSE: RBA) reported a 29% decline in net income for Q3 2021, totaling $32.3 million, compared to $45.4 million in Q3 2020. Diluted EPS also fell 29% to $0.29 per share. The company saw a 1% decrease in total revenue to $329.7 million, with service revenue down 4%. While inventory sales revenue rose 6%, strong performance in growth initiatives, including a 141% increase in IMS activations, indicated potential for future growth. Ritchie Bros. declared a quarterly cash dividend of $0.25 per share, payable on December 15, 2021.
- 141% increase in IMS activations compared to last quarter.
- 6% increase in inventory sales revenue, indicating a positive trend.
- Launch of Ritchie List in North America.
- Total cash on hand was $468.4 million.
- 29% decrease in net income attributable to stockholders, down to $32.3 million.
- 29% decrease in diluted EPS, now $0.29 per share.
- 1% decrease in total revenue to $329.7 million.
- 4% decrease in service revenue.
VANCOUVER, BC, Nov. 4, 2021 /PRNewswire/ - Ritchie Bros. Auctioneers Incorporated (NYSE: RBA) (TSX: RBA) (the "Company", "Ritchie Bros.", "we", "us", or "our") reported the following results for the three months ended September 30, 2021.
(All figures are presented in U.S. dollars)
Net income attributable to stockholders decreased
Beginning in the third quarter of 2021, we updated the calculation of our non-GAAP diluted adjusted EPS attributable to stockholders* to add-back share-based payments expense, all acquisition-related costs, amortization of acquired intangible assets, and gain or loss on disposition of property, plant and equipment. These adjustments have been applied retrospectively to all periods presented.
"We are pleased with the strong momentum in our growth initiatives with the addition of new satellite yard locations globally, the launch of Ritchie List in North America, and cumulative IMS activations increasing
Fandozzi concluded "Year-on-year comparison masks the underlying strength of our business as the quarterly cadence of 2020 was abnormally impacted by COVID-related disruptions, most notably in the third quarter of 2020. We continue to leverage our Company's DNA to best service our customers in the face of an extremely tight equipment market in 2021, and note that we have grown GTV at
For the third quarter of 2021 as compared to the third quarter of 2020:
Consolidated results:
- Total revenue in Q3 2021 decreased
1% to$329.7 million - Service revenue in Q3 2021 decreased
4% to$214.2 million - Inventory sales revenue in Q3 2021 increased
6% to$115.5 million - Total selling, general and administrative expenses ("SG&A") in Q3 2021 decreased
1% to$108.6 million - Operating income in Q3 2021 decreased
20% to$53.6 million - Non-GAAP adjusted operating income* decreased
11% in Q3 2021 to$75.1 million - Non-GAAP adjusted Earnings Before Interest, Taxes, Depreciation and Amortization* ("EBITDA) in Q3 2021 decreased
9% to$90.6 million - Net income in Q3 2021 decreased
29% to$32.4 million - Cash provided by operating activities was
$304.1 million for the first nine months of 2021 - Cash on hand at the end of Q3 2021 was
$468.4 million , of which$362.6 million was unrestricted
Auctions & Marketplaces segment results:
- GTV1 in Q3 2021 decreased
4% to$1.3 billion and decreased5% when excluding the impact of foreign exchange - A&M total revenue in Q3 2021 decreased
1% to$293.8 million - Service revenue in Q3 2021 decreased
6% to$178.3 million - Inventory sales revenue in Q3 2021 increased
6% to$115.5 million
________________________________ | |
1 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. | |
The Company presents both generally accepted accounting principles ("GAAP") and non-GAAP measures to provide investors with additional information. Providing these non-GAAP measures along with GAAP measures allows for increased comparability of our ongoing performance from period to period. Non-GAAP financial measures referred to in this news release are labeled as "non-GAAP measure" or designated as such with an asterisk (*). Please see pages 12-14 for explanations of why the Company uses these non-GAAP measures and the reconciliation to the most comparable GAAP financial measures. |
Other Services segment results:
- Other Services total revenue in Q3 2021 increased
6% to$35.8 million - RBFS revenue in Q3 2021 increased
55% to$11.3 million - Rouse revenue of
$6.5 million was recognized in Q3 2021, which was its third full quarter since its acquisition on December 8, 2020
In addition, total number of organizations activated on our Business Inventory Management System ("IMS"), a gateway into our marketplace, increased by
Other Company development:
- On September 8, 2021, the Company appointed its Chief Operating Officer, James Kessler, to the additional role of President of the Company.
- On October 6, 2021, Sharon Driscoll, the Company's Chief Financial Officer, announced that she intends to retire within two years. As part of an effective succession process, Ms. Driscoll will continue to serve as CFO until her successor has been appointed and will then assume a role as an Executive Vice President serving as an advisor to the Company.
Financial Overview
(Unaudited)
(in U.S. | Three months ended September 30, |
Nine months ended September 30, | ||||||||||||||
% Change | % Change | |||||||||||||||
2021 | 2020 | 2021 over | 2021 | 2020 | 2021 over | |||||||||||
Service revenue: | ||||||||||||||||
Commissions | $ | 110,275 | $ | 112,762 | (2)% | $ | 343,584 | $ | 331,711 | |||||||
Fees | 103,918 | 109,917 | (5)% | 329,387 | 308,230 | |||||||||||
Total service revenue | 214,193 | 222,679 | (4)% | 672,971 | 639,941 | |||||||||||
Inventory sales revenue | 115,489 | 108,863 | 384,627 | 353,906 | ||||||||||||
Total revenue | 329,682 | 331,542 | (1)% | 1,057,598 | 993,847 | |||||||||||
Costs of services | 33,038 | 39,223 | (16)% | 108,107 | 118,026 | (8)% | ||||||||||
Cost of inventory sold | 102,993 | 96,253 | 344,763 | 320,972 | ||||||||||||
Selling, general and administrative expenses | 108,578 | 110,186 | (1)% | 336,475 | 309,203 | |||||||||||
Operating expenses | 276,063 | 264,158 | 869,960 | 803,581 | ||||||||||||
Operating income | 53,619 | 67,384 | (20)% | 187,638 | 190,266 | (1)% | ||||||||||
Operating income as a % of total revenue | (400) bps | (140) bps | ||||||||||||||
Non-GAAP adjusted operating income* | 75,055 | 84,588 | (11)% | 239,563 | 225,454 | |||||||||||
Net income attributable to stockholders | 32,336 | 45,387 | (29)% | 121,273 | 121,239 | |||||||||||
Non-GAAP adjusted net income attributable to | 49,276 | 54,592 | (10)% | 159,638 | 148,266 | |||||||||||
Diluted EPS attributable to stockholders | $ | 0.29 | $ | 0.41 | (29)% | $ | 1.09 | $ | 1.10 | (1)% | ||||||
Non-GAAP diluted adjusted EPS attributable to | $ | 0.44 | $ | 0.49 | (10)% | $ | 1.43 | $ | 1.35 | |||||||
Effective tax rate | 350 bps | (260) bps | ||||||||||||||
Total GTV | 1,270,258 | 1,321,379 | (4)% | 4,072,439 | 3,962,386 | |||||||||||
Service GTV | 1,154,769 | 1,212,516 | (5)% | 3,687,812 | 3,608,480 | |||||||||||
Service revenue as a % of total GTV - Rate | — bps | 30 bps | ||||||||||||||
Inventory GTV | 115,489 | 108,863 | 384,627 | 353,906 | ||||||||||||
Service revenue as a % of total revenue | (220) bps | (80) bps | ||||||||||||||
Inventory sales revenue as a % of total revenue | 220 bps | 80 bps | ||||||||||||||
Cost of inventory sold as a % of operating expenses | 90 bps | (30) bps | ||||||||||||||
Service GTV as a % of total GTV - Mix | (90) bps | (50) bps | ||||||||||||||
Inventory sales revenue as a % of total GTV - Mix | 90 bps | 50 bps |
Segment Overview
(in U.S | Three months ended September 30, 2021 | Nine months ended September 30, 2021 | |||||||||||
A&M | Other | Consolidated | A&M | Other | Consolidated | ||||||||
Service revenue | $ | 178,344 | 35,849 | $ | 214,193 | $ | 560,573 | 112,398 | $ | 672,971 | |||
Inventory sales revenue | 115,489 | — | 115,489 | 384,627 | — | 384,627 | |||||||
Total revenue | 293,833 | 35,849 | 329,682 | 945,200 | 112,398 | 1,057,598 | |||||||
Ancillary and logistical service expenses | — | 11,433 | 11,433 | — | 38,521 | 38,521 | |||||||
Other costs of services | 19,751 | 1,854 | 21,605 | 63,326 | 6,260 | 69,586 | |||||||
Cost of inventory sold | 102,993 | — | 102,993 | 344,763 | — | 344,763 | |||||||
SG&A expenses | 96,194 | 12,384 | 108,578 | 301,956 | 34,519 | 336,475 | |||||||
Segment profit | $ | 74,895 | 10,178 | $ | 85,073 | $ | 235,155 | 33,098 | $ | 268,253 | |||
Total GTV | 1,270,258 | N/A | N/A | 4,072,439 | N/A | N/A | |||||||
A&M service revenue as a % of total GTV- Rate | N/A | N/A | N/A | N/A |
(in U.S | Three months ended September 30, 2020 | Nine months ended September 30, 2020 | ||||||||||||
A&M | Other | Consolidated | A&M | Other | Consolidated | |||||||||
Service revenue | $ | 188,949 | $ | 33,730 | $ | 222,679 | $ | 543,340 | $ | 96,601 | $ | 639,941 | ||
Inventory sales revenue | 108,863 | — | 108,863 | 353,906 | — | 353,906 | ||||||||
Total revenue | 297,812 | 33,730 | 331,542 | 897,246 | 96,601 | 993,847 | ||||||||
Ancillary and logistical service expenses | — | 16,550 | 16,550 | — | 45,368 | 45,368 | ||||||||
Other costs of services | 21,733 | 940 | 22,673 | 69,018 | 3,640 | 72,658 | ||||||||
Cost of inventory sold | 96,253 | — | 96,253 | 320,972 | — | 320,972 | ||||||||
SG&A expenses | 103,933 | 6,253 | 110,186 | 290,077 | 19,126 | 309,203 | ||||||||
Segment profit | $ | 75,893 | $ | 9,987 | $ | 85,880 | 217,179 | 28,467 | 245,646 | |||||
Total GTV | 1,321,379 | N/A | N/A | 3,962,386 | N/A | N/A | ||||||||
A&M service revenue as a % of total GTV- Rate | N/A | N/A | N/A | N/A |
Q3 2021 Consolidated Performance Overview
In response to the COVID-19 pandemic, in March 2020, we transitioned all of our traditional live on site auctions to online bidding utilizing our existing online bidding technology and simultaneously ceased all public attendance at our live auction theaters. Our core online auction channels (IronPlanet.com, GovPlanet.com, Marketplace-E) continued to operate as usual.
Total GTV decreased
Total revenue decreased
Service revenue decreased
Inventory sales revenue increased
Costs of services decreased
Cost of inventory increased
Selling, general and administrative ("SG&A") expenses decreased
Foreign exchange had a favourable impact on total revenue and an unfavourable impact on expenses. These impacts were primarily due to the fluctuations in the Canadian dollar, Australian dollar, and the Euro exchange rates relative to the U.S. dollar.
Net income attributable to stockholders decreased
Primarily for the same reasons noted above, diluted EPS attributable to stockholders decreased
Dividend Information
Quarterly dividend
On November 3, 2021, the Company declared a quarterly cash dividend of
Q3 2021 Earnings Conference Call
Ritchie Bros. is hosting a conference call to discuss its financial results for the quarter ended September 30, 2021 at 8am Pacific time / 11am Eastern time / 3pm GMT on November 5, 2021. The replay of the webcast will be available through December 5, 2021.
Conference call and webcast details are available at the following link:
https://investor.ritchiebros.com
About Ritchie Bros.
Established in 1958, Ritchie Bros. (NYSE and TSX: RBA) is a world leader in asset management technologies and disposition of commercial assets. We offer customers end-to-end solutions for buying and selling used heavy equipment, trucks, and other assets. Operating in a number of sectors, including construction, transportation, agriculture, energy, oil and gas, mining, and forestry, the company's selling channels include: Ritchie Bros. Auctioneers, the world's largest industrial auctioneer offers live auction events with online bidding; IronPlanet, an online marketplace with featured weekly auctions and providing the exclusive IronClad Assurance® equipment condition certification; Marketplace-E, a controlled marketplace offering multiple price and timing options; Mascus, a leading European online equipment listing service; Rouse, a leader in market intelligence on sales and rental equipment data; and Ritchie Bros. Private Treaty, offering privately negotiated sales. Our suite of multichannel sales solutions also includes RB Asset Solutions, a complete end-to-end asset management and disposition system. We also offer sector-specific solutions including GovPlanet, TruckPlanet, and Kruse Energy Auctioneers, plus equipment financing and leasing through Ritchie Bros. Financial Services. For more information about Ritchie Bros., visit RitchieBros.com.
Forward-looking Statements
This news release contains forward-looking statements and forward-looking information within the meaning of applicable U.S. and Canadian securities legislation (collectively, "forward-looking statements"), including, in particular, statements regarding future financial and operational results, including future auctions and estimated GTV thereof, and growth and value prospects and payment of dividends. 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 the Company's control, including the duration and impact of the COVID-19 pandemic on the Company's operations, the operations of customers, and general economic conditions; the numerous factors that influence the supply of and demand for used equipment; economic and other conditions in local, regional and global sectors; the Company's ability to successfully integrate acquired companies, and to receive the anticipated benefits of such acquisitions; and the risks and uncertainties set forth in the Company's Annual Report on Form 10-K for the year ended December 31, 2020 and the Company's Form 10-Q for the quarter ended September 30, 2021, which are available on the SEC, SEDAR, and Company websites. The foregoing list is not exhaustive of the factors that may affect the Company'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 the Company 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.
GTV and Selected Condensed Consolidated Financial Information
GTV and Condensed Consolidated Income Statements – Second Quarter
(Expressed in thousands of United States dollars, except share, per share amounts and percentages)
(Unaudited)
(in U.S. | Three months ended September 30, | Nine months ended September 30, | |||||||||
% Change | % Change | ||||||||||
2021 | 2020 | 2021 over 2020 | 2021 | 2020 | 2020 over 2019 | ||||||
GTV | $ | 1,270,258 | $ | 1,321,379 | (4)% | $ | 4,072,439 | $ | 3,962,386 | ||
Revenues: | |||||||||||
Service revenues | $ | 214,193 | $ | 222,679 | (4)% | $ | 672,971 | $ | 639,941 | ||
Inventory sales revenue | 115,489 | 108,863 | 384,627 | 353,906 | |||||||
Total revenues | 329,682 | 331,542 | (1)% | 1,057,598 | 993,847 | ||||||
Operating expenses: | |||||||||||
Costs of services | 33,038 | 39,223 | (16)% | 108,107 | 118,026 | (8)% | |||||
Cost of inventory sold | 102,993 | 96,253 | 344,763 | 320,972 | |||||||
Selling, general and administration expenses | 108,578 | 110,186 | (1)% | 336,475 | 309,203 | ||||||
Acquisition-related costs | 10,255 | — | 16,226 | — | |||||||
Depreciation and amortization expenses | 21,907 | 18,436 | 64,912 | 55,586 | |||||||
Gain on disposition of property, plant and equipment | (1,068) | (276) | (1,311) | (1,536) | (15)% | ||||||
Foreign exchange (gain) loss | 360 | 336 | 788 | 1,330 | (41)% | ||||||
Total operating expenses | 276,063 | 264,158 | 869,960 | 803,581 | |||||||
Operating income | 53,619 | 67,384 | (20)% | 187,638 | 190,266 | (1)% | |||||
Interest expense | (8,807) | (8,737) | (26,620) | (26,801) | (1)% | ||||||
Other income, net | 602 | 2,280 | (74)% | 2,800 | 6,714 | (58)% | |||||
Income before income taxes | 45,414 | 60,927 | (25)% | 163,818 | 170,179 | (4)% | |||||
Income tax expense | 13,057 | 15,437 | (15)% | 42,541 | 48,741 | (13)% | |||||
Net income | $ | 32,357 | $ | 45,490 | (29)% | $ | 121,277 | $ | 121,438 | (0)% | |
Net income attributable to: | |||||||||||
Stockholders | $ | 32,336 | $ | 45,387 | (29)% | $ | 121,273 | $ | 121,239 | ||
Non-controlling interests | 21 | 103 | (80)% | 4 | 199 | (98)% | |||||
$ | 32,357 | $ | 45,490 | (29)% | $ | 121,277 | $ | 121,438 | (0)% | ||
Earnings per share attributable to stockholders: | |||||||||||
Basic | $ | 0.29 | $ | 0.42 | (31)% | $ | 1.10 | $ | 1.11 | (1)% | |
Diluted | $ | 0.29 | $ | 0.41 | (29)% | $ | 1.09 | $ | 1.10 | (1)% | |
Weighted average number of share outstanding: | |||||||||||
Basic | 110,410,172 | 109,018,469 | 110,233,851 | 108,887,026 | |||||||
Diluted | 111,391,396 | 110,369,718 | 111,333,247 | 110,060,712 |
Condensed Consolidated Balance Sheets
(Expressed in thousands of United States dollars, except share data)
(Unaudited)
September 30, 2021 | December 31, 2020 | ||||
Assets | |||||
Cash and cash equivalents | $ | 362,612 | $ | 278,766 | |
Restricted cash | 105,742 | 28,129 | |||
Trade and other receivables | 253,715 | 135,001 | |||
Less: allowance for credit losses | (4,138) | (5,467) | |||
Inventory | 64,201 | 86,278 | |||
Other current assets | 31,796 | 27,274 | |||
Income taxes receivable | 11,484 | 6,797 | |||
Total current assets | 825,412 | 556,778 | |||
Property, plant and equipment | 466,162 | 492,127 | |||
Other non-current assets | 149,819 | 147,608 | |||
Intangible assets | 285,148 | 300,948 | |||
Goodwill | 837,708 | 840,610 | |||
Deferred tax assets | 12,100 | 13,458 | |||
Total assets | $ | 2,576,349 | $ | 2,351,529 | |
Liabilities and Equity | |||||
Auction proceeds payable | $ | 428,555 | $ | 214,254 | |
Trade and other payables | 228,939 | 243,786 | |||
Income taxes payable | 5,033 | 17,032 | |||
Short-term debt | 18,481 | 29,145 | |||
Current portion of long-term debt | 1,172 | 10,360 | |||
Total current liabilities | 682,180 | 514,577 | |||
Long-term debt | 632,520 | 626,288 | |||
Other non-current liabilities | 153,560 | 153,000 | |||
Deferred tax liabilities | 45,732 | 45,265 | |||
Total liabilities | 1,513,992 | 1,339,130 | |||
Commitments and Contingencies | |||||
Stockholders' equity: | |||||
Share capital: | |||||
Common stock; no par value, unlimited shares | |||||
authorized, issued and outstanding shares: | |||||
110,467,596 (December 31, 2020: 109,876,428) | 219,609 | 200,451 | |||
Additional paid-in capital | 57,595 | 49,171 | |||
Retained earnings | 836,759 | 791,918 | |||
Accumulated other comprehensive loss | (52,022) | (34,295) | |||
Stockholders' equity | 1,061,941 | 1,007,245 | |||
Non-controlling interest | 416 | 5,154 | |||
Total stockholders' equity | 1,062,357 | 1,012,399 | |||
Total liabilities and equity | $ | 2,576,349 | $ | 2,351,529 |
Condensed Consolidated Statements of Cash Flows
(Expressed in thousands of United States dollars)
(Unaudited)
Nine months ended September 30, | 2021 | 2020 | ||||
Cash provided by (used in): | ||||||
Operating activities: | ||||||
Net income | $ | 121,277 | $ | 121,438 | ||
Adjustments for items not affecting cash: | ||||||
Depreciation and amortization expenses | 64,912 | 55,586 | ||||
Share-based payments expense | 23,306 | 13,556 | ||||
Deferred income tax expense | 2,228 | 8,250 | ||||
Unrealized foreign exchange (gain) loss | (98) | 2,049 | ||||
Gain on disposition of property, plant and equipment | (1,311) | (1,536) | ||||
Amortization of debt issuance costs | 2,155 | 2,375 | ||||
Amortization of right-of-use assets | 9,458 | 9,194 | ||||
Gain on contingent consideration from equity investment | — | (1,700) | ||||
Other, net | 2,253 | 2,427 | ||||
Net changes in operating assets and liabilities | 79,938 | 53,912 | ||||
Net cash provided by operating activities | 304,118 | 265,551 | ||||
Investing activities: | ||||||
Acquisition of Rouse, net of cash acquired | 728 | — | ||||
Property, plant and equipment additions | (6,984) | (9,865) | ||||
Proceeds on disposition of property, plant and equipment | 1,667 | 16,277 | ||||
Intangible asset additions | (25,601) | (19,886) | ||||
Issuance of loans receivable | (2,622) | (2,985) | ||||
Repayment of loans receivable | 436 | 355 | ||||
Distribution from equity investment | — | 4,212 | ||||
Proceeds on contingent consideration from equity investment | — | 1,700 | ||||
Net cash used in investing activities | (32,376) | (10,192) | ||||
Financing activities: | ||||||
Share repurchase | — | (53,170) | ||||
Dividends paid to stockholders | (76,144) | (67,639) | ||||
Acquisition of remaining interest in NCI | (5,556) | — | ||||
Dividends paid to non-controlling interests | (104) | — | ||||
Proceeds from exercise of options and share option plans | 13,915 | 40,194 | ||||
Payment of withholding taxes on issuance of shares | (9,160) | (3,870) | ||||
Net increase (decrease) in short-term debt | (9,271) | 13,442 | ||||
Repayment of long-term debt | (5,328) | (11,134) | ||||
Debt issue costs | (3,163) | (2,038) | ||||
Repayment of finance lease obligations | (8,445) | (6,927) | ||||
Net cash used in financing activities | (103,256) | (91,142) | ||||
Effect of changes in foreign currency rates on cash, cash equivalents, and restricted cash | (7,027) | 5,826 | ||||
Increase | 161,459 | 170,043 | ||||
Beginning of period | 306,895 | 420,256 | ||||
Cash, cash equivalents, and restricted cash, end of period | $ | 468,354 | $ | 590,299 |
Selected Data
(Unaudited)
Total auction metrics
Three months ended September 30, | Nine months ended September 30, | ||||||
% Change |
% Change | ||||||
2021 | 2020 | 2021 over 2020 | 2021 | 2020 | 2021 over 2020 | ||
Number of auction sales days | 128 | 120 | 461 | 433 | |||
Bids per lot sold * | 26 | 25 | 27 | 24 | |||
Total lots sold * | 107,825 | 142,472 | (24)% | 372,290 | 392,234 | (5)% |
* Management reviews industrial equipment auction metrics excluding GovPlanet; as a result, GovPlanet business metrics are excluded from these metrics |
Non-GAAP Measures
This news release references non-GAAP measures. Non-GAAP 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 GAAP. Non-GAAP financial measures referred to in this report are labeled as "non-GAAP measure" or designated as such with an asterisk (*).
Non-GAAP Adjusted Operating Income* Reconciliation
We believe that non-GAAP adjusted operating income* provides useful information about the growth or decline of our operating income for the relevant financial period and eliminates the financial impact of adjusting items we do not consider to be part of our normal operating results.
Non-GAAP adjusting operating income* eliminates the financial impact of adjusting items which are significant recurring and non-recurring items that we do not consider to be part of our normal operating results, such as share-based payments expense, acquisition-related costs, amortization of acquired intangible assets, management reorganization costs, and certain other items, which the Company refers to as 'adjusting items'.
Beginning in the third quarter of 2021, we updated the calculation of non-GAAP adjusted operating income* to add-back share-based payments expense, all acquisition-related costs (including any share based continuing employment costs recognized in acquisition-related costs), amortization of acquired intangible assets, and gain or loss on disposition of property, plant and equipment. These adjustments have been applied retrospectively to all periods presented.
The following table reconciles non-GAAP adjusted operating income* to operating income, which is the most directly comparable GAAP measure in our consolidated income statements.
Three months ended September 30, | Nine months ended September 30, | ||||||||||||
% Change | % Change | ||||||||||||
(in U.S. | 2021 | 2020 | 2021 over 2020 | 2021 | 2020 | 2021 over 2020 | |||||||
Operating income | $ | 53,619 | $ | 67,384 | (20)% | $ | 187,638 | $ | 190,266 | (1)% | |||
Share-based payments expense | 5,627 | 8,568 | (34)% | 16,945 | 17,329 | (2)% | |||||||
Acquisition-related costs | 10,255 | — | 16,226 | — | |||||||||
Amortization of acquired intangible assets | 6,622 | 4,993 | 20,065 | 15,476 | |||||||||
Gain on disposition of property, plant and equipment | (1,068) | (276) | (1,311) | (1,536) | (15)% | ||||||||
Severance | — | 3,919 | (100)% | — | 3,919 | (100)% | |||||||
Non-GAAP adjusted operating income* | $ | 75,055 | $ | 84,588 | (11)% | $ | 239,563 | $ | 225,454 |
(1) | Please refer to pages 12-14 for a summary of adjusting items during the three and nine months ended September 30, 2021 and September 30, 2020. |
(2) | Non-GAAP adjusted operating income* represents operating income excluding the effects of adjusting items. |
The following table reconciles non-GAAP adjusted operating income* to operating income on a quarterly basis, which is the most directly comparable GAAP measure in our consolidated income statements.
(in U.S. | Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 | Q4 2019 | Q3 2019 |
Operating income | 53,619 | 89,517 | 44,502 | 72,894 | 67,384 | 88,800 | 34,082 | 71,484 | 40,160 |
Share-based payments expense | 5,627 | 7,540 | 3,778 | 4,550 | 8,568 | 6,355 | 2,406 | 277 | 5,660 |
Acquisition-related costs | 10,255 | 3,049 | 2,922 | 6,014 | — | — | — | 25 | 45 |
Amortization of acquired intangible assets | 6,622 | 6,802 | 6,641 | 5,622 | 4,993 | 4,935 | 5,548 | 5,548 | 5,548 |
Gain on disposition of property, plant and equipment | (1,068) | (175) | (68) | (23) | (276) | (1,213) | (47) | (36) | (821) |
Severance | — | — | — | — | 3,919 | — | — | — | — |
Non-GAAP adjusted operating income* | 75,055 | 106,733 | 57,775 | 89,057 | 84,588 | 98,877 | 41,989 | 77,298 | 50,592 |
(1) | Please refer to pages 12-14 for a summary of adjusting items for each quarter presented above. |
(2) | Non-GAAP adjusted operating income* represents operating income excluding the effects of adjusting items. |
Non-GAAP Adjusted Net Income Attributable to Stockholders* and Non-GAAP Diluted Adjusted EPS Attributable to Stockholders* Reconciliation
The Company believes that non-GAAP adjusted net income attributable to stockholders* provides useful information about the growth or decline of the net income attributable to 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. Non-GAAP diluted adjusted EPS attributable to stockholders* eliminates the financial impact of adjusting items which are after-tax effects of significant recurring and non-recurring items that the Company does not consider to be part of the normal operating results, such as share-based payments expense, acquisition-related costs, amortization of acquired intangible assets, management reorganization costs, and certain other items, which the Company refers to as 'adjusting items'.
Beginning in the third quarter of 2021, the Company updated the calculation of non-GAAP diluted adjusted EPS attributable to stockholders* to add-back share-based payments expense and all acquisition-related costs (including any share based continuing employment costs recognized in acquisition-related costs), amortization of acquired intangible assets, and gain or loss on disposition of property, plant and equipment. These adjustments have been applied retrospectively to all periods presented.
The following table reconciles non-GAAP adjusted net income attributable to stockholders* and non-GAAP diluted adjusted EPS attributable to stockholders* to net income attributable to stockholders and diluted EPS attributable to stockholders, which are the most directly comparable GAAP measures in the consolidated income statements.
(in U.S. | Three months ended September 30, | Nine months ended September 30, | ||||||||||
% Change | % Change | |||||||||||
2021 | 2020 | 2021 over 2020 | 2021 | 2020 | 2021 over 2020 | |||||||
Net income attributable to stockholders | $ | 32,336 | $ | 45,387 | (29)% | $ | 121,273 | $ | 121,239 | |||
Share-based payments expense | 5,627 | 8,568 | (34)% | 16,945 | 17,329 | (2)% | ||||||
Acquisition-related costs | 10,255 | — | 16,226 | — | ||||||||
Amortization of acquired intangible assets | 6,622 | 4,993 | 20,065 | 15,476 | ||||||||
Gain on disposition of property, plant and equipment | (1,068) | (276) | (1,311) | (1,536) | (15)% | |||||||
Severance | — | 3,919 | (100)% | — | 3,919 | (100)% | ||||||
Related tax effects of the above | (4,496) | (7,999) | (44)% | (13,560) | (14,389) | (6)% | ||||||
Change in uncertain tax provision - tax effect | — | — | —% | — | 6,228 | (100)% | ||||||
Non-GAAP adjusted net income attributable to stockholders* | $ | 49,276 | $ | 54,592 | (10)% | $ | 159,638 | $ | 148,266 | |||
Weighted average number of dilutive shares outstanding | 111,391,396 | 110,369,718 | 111,333,247 | 110,060,712 | ||||||||
Diluted earnings per share attributable to stockholders | $ | 0.29 | $ | 0.41 | (29)% | $ | 1.09 | $ | 1.10 | (1)% | ||
Non-GAAP diluted adjusted EPS attributable to Stockholders* | $ | 0.44 | $ | 0.49 | (10)% | $ | 1.43 | $ | 1.35 |
(1) | Please refer to pages 12-14 for a summary of adjusting items for the three and nine months ended September 30, 2021 and September 30, 2020. |
(2) | Non-GAAP adjusted net income attributable to stockholders* represents net income attributable to stockholders, excluding the effects of adjusting items. |
(3) | Non-GAAP diluted adjusted EPS attributable to stockholders* is calculated by dividing non-GAAP adjusted net income attributable to stockholders*, net of the effect of dilutive securities, by the weighted average number of dilutive shares outstanding. |
The following table reconciles non-GAAP adjusted net income attributable to stockholders* and non-GAAP diluted adjusted EPS attributable to stockholders* to net income attributable to stockholders and diluted EPS attributable to stockholders on a quarterly basis, which is the most directly comparable GAAP measures in the consolidated income statements.
(in U.S. | |||||||||||||||||
and percentages) | Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 | Q4 2019 | Q3 2019 | ||||||||
Net income attributable to stockholders | 32,336 | 60,749 | 28,188 | 48,856 | 45,387 | 53,043 | 22,809 | 51,573 | 25,266 | ||||||||
Share-based payments expense | 5,627 | 7,540 | 3,778 | 4,550 | 8,568 | 6,355 | 2,406 | 277 | 5,660 | ||||||||
Acquisition-related costs | 10,255 | 3,049 | 2,922 | 6,014 | — | — | — | 25 | 45 | ||||||||
Amortization of acquired intangible assets | 6,622 | 6,802 | 6,641 | 5,622 | 4,993 | 4,935 | 5,548 | 5,548 | 5,548 | ||||||||
Gain on disposition of property, plant and equipment | (1,068) | (175) | (68) | (23) | (276) | (1,213) | (47) | (36) | (821) | ||||||||
Severance | — | — | — | — | 3,919 | — | — | — | — | ||||||||
Related tax effects of the above | (4,496) | (3,598) | (5,466) | (6,154) | (7,999) | (4,068) | (2,322) | (2,846) | (3,299) | ||||||||
Change in uncertain tax provision - tax effect | — | — | — | 1,527 | — | 6,228 | — | — | — | ||||||||
Non-GAAP adjusted net income attributable to stockholders* | 49,276 | 74,367 | 35,995 | 60,392 | 54,592 | 65,280 | 28,394 | 54,541 | 32,399 | ||||||||
Weighted average number of dilutive shares outstanding | 111,391,396 | 111,334,184 | 111,267,392 | 110,310,984 | 110,369,718 | 109,323,343 | 110,482,837 | 109,759,123 | 109,381,173 | ||||||||
Diluted earnings per share attributable to stockholders | 0.29 | 0.55 | 0.25 | 0.44 | 0.41 | 0.49 | 0.21 | 0.47 | 0.23 | ||||||||
Non-GAAP diluted adjusted EPS attributable to Stockholders* | 0.44 | 0.67 | 0.32 | 0.55 | 0.49 | 0.60 | 0.26 | 0.50 | 0.30 |
(1) | Please refer to pages 12-14 for a summary of adjusting items for each quarter presented above. |
(2) | Non-GAAP adjusted net income attributable to stockholders* represents net income attributable to stockholders, excluding the effects of adjusting items. |
(3) | Non-GAAP diluted adjusted EPS attributable to stockholders* is calculated by dividing non-GAAP adjusted net income attributable to stockholders*, net of the effect of dilutive securities, by the weighted average number of dilutive shares outstanding. |
Non-GAAP Adjusted EBITDA*
The Company believes non-GAAP adjusted EBITDA* provides useful information about the growth or decline of our net income when compared between different financial periods. The Company uses non-GAAP adjusted EBITDA as a key performance measure because we believe it facilitates operating performance comparisons from period to period.
Beginning in the third quarter of 2021, the Company updated the calculation of non-GAAP adjusted EBITDA* to add-back share-based payments expense and all acquisition-related costs (including any share based continuing employment costs recognized in acquisition-related costs), and gain or loss on disposition of property, plant and equipment. These adjustments have been applied retrospectively to all periods presented.
The following table reconciles non-GAAP adjusted EBITDA* to net income, which is the most directly comparable GAAP measure in, or calculated from, our consolidated income statements:
(in U.S. | Three months ended September 30, | Nine months ended September 30, | |||||||||
% Change | % Change | ||||||||||
2021 | 2020 | 2021 over 2020 | 2021 | 2020 | 2021 o ver 2020 | ||||||
Net income | $ | 32,357 | $ | 45,490 | (29)% | $ | 121,277 | $ | 121,438 | (0)% | |
Add: depreciation and amortization expenses | 21,907 | 18,436 | 64,912 | 55,586 | |||||||
Add: interest expense | 8,807 | 8,737 | 26,620 | 26,801 | (1)% | ||||||
Less: interest income | (375) | (510) | (26)% | (1,009) | (1,775) | (43)% | |||||
Add: income tax expense | 13,057 | 15,437 | (15)% | 42,541 | 48,741 | (13)% | |||||
EBITDA | 75,753 | 87,590 | (14)% | 254,341 | 250,791 | ||||||
Share-based payments expense | 5,627 | 8,568 | (34)% | 16,945 | 17,329 | (2)% | |||||
Acquisition-related costs | 10,255 | — | 16,226 | — | |||||||
Gain on disposition of property, plant and equipment | (1,068) | (276) | (1,311) | (1,536) | (15)% | ||||||
Severance | — | 3,919 | (100)% | — | 3,919 | (100)% | |||||
Non-GAAP adjusted EBITDA* | $ | 90,567 | $ | 99,801 | (9)% | $ | 286,201 | $ | 270,503 |
(1) | Please refer to pages 12-14 for a summary of adjusting items during the three and nine months ended September 30, 2021 and September 30, 2020. |
(2) | Non-GAAP adjusted EBITDA* is calculated by adding back depreciation and amortization expenses, interest expense, income tax expense, and subtracting interest income from net income, as well as adding back share-based payments expense, acquisition-related costs, and excluding the effects of any non-recurring or unusual adjusting items. |
The following table reconciles non-GAAP adjusted EBITDA* to net income on a quarterly basis, which is the most directly comparable GAAP measures in the consolidated income statements.
(in U.S. | |||||||||
and percentages) | Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 | Q4 2019 | Q3 2019 |
Net income | 32,357 | 60,781 | 28,139 | 48,920 | 45,490 | 53,119 | 22,829 | 51,565 | 25,272 |
Add: depreciation and amortization expenses | 21,907 | 21,935 | 21,071 | 19,335 | 18,436 | 17,857 | 19,293 | 18,582 | 17,692 |
Add: interest expense | 8,807 | 8,867 | 8,946 | 8,767 | 8,737 | 8,882 | 9,182 | 10,254 | 10,090 |
Less: interest income | (375) | (332) | (303) | (563) | (510) | (393) | (872) | (1,367) | (517) |
Add: income tax expense | 13,057 | 21,065 | 8,419 | 16,789 | 15,437 | 27,656 | 5,648 | 12,823 | 6,760 |
EBITDA | 75,753 | 112,316 | 66,272 | 93,248 | 87,590 | 107,121 | 56,080 | 91,857 | 59,297 |
Share-based payments expense | 5,627 | 7,540 | 3,778 | 4,553 | 8,568 | 6,355 | 2,406 | 277 | 5,660 |
Acquisition-related costs | 10,255 | 3,049 | 2,922 | 6,014 | — | — | — | 25 | 45 |
Gain on disposition of property, plant and equipment | (1,068) | (175) | (68) | (23) | (276) | (1,213) | (47) | (36) | (821) |
Severance | — | — | — | — | 3,919 | — | — | — | — |
Non-GAAP adjusted EBITDA* | 90,567 | 122,730 | 72,904 | 103,792 | 99,801 | 112,263 | 58,439 | 92,123 | 64,181 |
(1) | Please refer to pages 12-14 for a summary of adjusting items for each quarter presented above. |
(2) | Non-GAAP adjusted EBITDA* is calculated by adding back depreciation and amortization expenses, interest expense, income tax expense, and subtracting interest income from net income, as well as adding back share-based payments expense, acquisition-related costs, and excluding the effects of any non-recurring or unusual adjusting items. |
The following table reconciles non-GAAP adjusted EBITDA* to net income on an annual basis, which is the most directly comparable GAAP measures in the consolidated income statements.
Year ended December 31, | ||||||||
% Change | ||||||||
2020 over | 2019 over | |||||||
(in U.S. | 2020 | 2019 | 2018 | 2019 | 2018 | |||
Net income | $ | 170,358 | 149,140 | 121,506 | ||||
Add: depreciation and amortization expenses | 74,921 | 70,501 | 66,614 | |||||
Add: interest expense | 35,568 | 41,277 | 44,527 | (14)% | (7)% | |||
Less: interest income | (2,338) | (3,802) | (2,888) | (39)% | ||||
Add: income tax expense | 65,530 | 41,623 | 31,006 | |||||
EBITDA | 344,039 | 298,739 | 260,765 | |||||
Share-based payments expense | 21,882 | 16,405 | 23,089 | (29)% | ||||
Acquisition-related costs | 6,014 | 777 | 5,093 | (85)% | ||||
Gain on disposition of property, plant and equipment | (1,559) | (1,107) | (2,731) | (59)% | ||||
Severance | 3,919 | — | — | —% | ||||
IronPlanet reorganization costs | 1,501 | —% | (100)% | |||||
Gain on sale of equity accounted for investment | — | — | (4,935) | —% | 4(100)% | |||
Non-GAAP adjusted EBITDA* | $ | 374,295 | 314,814 | 282,782 |
(1) | Please refer to pages 12-14 for a summary of adjusting items for each year presented above. |
(2) | Non-GAAP adjusted EBITDA* is calculated by adding back depreciation and amortization expenses, interest expense, income tax expense, and subtracting interest income from net income, as well as adding back share-based payments expense, acquisition-related costs, and excluding the effects of any non-recurring or unusual adjusting items. |
Adjusting Items Non-GAAP Measures
Beginning of third quarter of 2021, the Company has begun adjusting for the following items that we do not consider to be part of our normal operating results. These have been applied retrospectively to all periods presented. The following describes the nature of these adjusting items recognized in each period.
- Share-based payments expense - includes stock option compensation expense, and compensation expense for equity classified share units, liability classified share units, and employer contributions related to our employee share purchase plan.
- Amortization of acquired intangible assets – includes amortization of all intangible assets acquired primarily from the acquisitions of IronPlanet, Rouse and Mascus.
- Gain or loss on disposition of property, plant and equipment – includes any gain or loss recognized for the difference between the sales proceeds and the carrying amount of the disposed property, plant and equipment.
The following are additional adjusting items by quarter which the Company does not consider to be part of its normal operating results.
Additional adjusting items by quarter were:
Recognized in the third quarter of 2021
$10.3 million ($8.3 million after tax, or$0.07 per diluted share) of acquisition-related costs related to the acquisitions of Rouse, Euro Auctions and SmartEquip.
Recognized in the second quarter of 2021
- There were no adjusting items recognized in the second quarter of 2021.
Recognized in the first quarter of 2021
- There were no adjusting items recognized in the first quarter of 2021.
Recognized in the fourth quarter of 2020
$5.2 million ($3.9 million after tax, or$0.04 per diluted share) of acquisition-related costs related to the acquisition of Rouse.$1.5 million ($0.01 per diluted share) of current income tax expense recognized related to an unfavourable adjustment to reflect final regulations published in Q2 2020 regarding hybrid financing arrangements.
Recognized in the third quarter of 2020
$4.3 million ($3.2 million after tax, or$0.03 per diluted share) of severance costs related to the realignment of leadership to support the new global operations organization, in line with strategic growth priorities led by the new CEO, of which$364,000 has been retrospectively recognized within share-based payments expense as an adjusting item.
Recognized in the second quarter of 2020
$6.2 million ($0.06 per diluted share) tax expense related to an unfavourable adjustment to reflect final regulations published regarding hybrid financing arrangements, of which$0.8 million relates to current income tax expense.
Recognized in the first quarter of 2020
- There were no adjusting items recognized in the first quarter of 2020.
Recognized in the fourth quarter of 2019
Recognized in the third quarter of 2019
- There were no adjusting items recognized in the third quarter of 2019.
Recognized in the second quarter of 2019
- There were no adjustment items recognized in the second quarter of 2019.
Recognized in the first quarter of 2019
- There were no adjustment items recognized in the first quarter of 2019.
Recognized in the fourth quarter of 2018
- There were no adjustment items recognized in the fourth quarter of 2018.
Recognized in the third quarter of 2018
$1.5 million ($1.1 million after tax, or$0.01 per diluted share) of severance and retention costs in a corporate reorganization that followed the IronPlanet acquisition;$4.9 million ($4.9 million after tax, or$0.04 per diluted share) due to gain on sale of an equity accounted for investment.
Recognized in the second quarter of 2018
- There were no adjustment items recognized in the second quarter of 2018.
Recognized in the first quarter of 2018
- There were no adjustment items recognized in the first quarter of 2018.
View original content:https://www.prnewswire.com/news-releases/ritchie-bros-reports-third-quarter-2021-results-301417112.html
SOURCE Ritchie Bros. Auctioneers