Biggest changeThe lease liability is not included in the calculation of debt. Ritchie Bros. 66 Table of Contents 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 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 Iron Planet, 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 $169.0 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 non-recurring advisory, legal and 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 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 Iron Planet, 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 $169.0 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. ● $1.5 million of non-recurring 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 costs related to the proposed 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 Iron Planet, SmartEquip, and Rouse. ● $1.2 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 $169.0 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) non-recurring interest expense of $4.2 million incurred in the quarter relating to the 2021 Notes, which were redeemed as a result of the discontinued Euro Auctions acquisition in April 2022. ● $1.1 million of non-recurring 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. Ritchie Bros. 67 Table of Contents 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 Iron Planet, 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 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 non-recurring 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. Adjusting items for the year ended December 31, 2021: Recognized in the fourth quarter of 2021 ● $6.2 million share-based payments expense. ● $7.9 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet, SmartEquip, and Rouse. ● $14.0 million of acquisition-related costs related to the proposed acquisition of Euro Auctions and the completed acquisitions of SmartEquip and Rouse. ● $0.1 million gain recognized on the disposition of property, plant and equipment. ● $1.3 million loss 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. ● $2.6 million of non-recurring advisory, legal and restructuring costs, which include $1.4 million of terminated and ongoing transaction and legal costs relating to mergers and acquisition activity, $0.7 million of SOX remediation costs relating to our efforts to remediate the material weaknesses identified in 2020, and $0.5 million of advisory costs relating to a cybersecurity incident detected in the fourth quarter of 2021. Recognized in the third quarter of 2021 ● $5.6 million share-based payments expense. ● $6.6 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet and Rouse. ● $10.3 million of acquisition-related costs related to the acquisitions of Rouse, and SmartEqui p and proposed acquisition of Euro Auctions. ● $1.1 million gain recognized on the sale of a property in Denver, Colorado. ● $0.7 million of non-recurring advisory, legal and restructuring costs related to SOX remediation costs relating to our efforts to remediate the material weaknesses identified in 2020 , which has been retrospectively applied to the third quarter of 2021. Recognized in the second quarter of 2021 ● $7.5 million share-based payments expense. ● $6.8 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet and Rouse. ● $3.0 million of acquisition-related costs related to the acquisition of Rouse. ● $0.2 million gain recognized on the disposition of property, plant and equipment. ● $0.2 million of non-recurring advisory, legal and restructuring costs related to SOX remediation costs relating to our efforts to remediate the material weaknesses identified in 2020 , which has been retrospectively applied to the second quarter of 2021. Recognized in the first quarter of 2021 ● $3.8 million share-based payments expense. ● $6.6 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet and Rouse. ● $2.9 million of acquisition-related costs related to the acquisition of Rouse. Ritchie Bros. 68 Table of Contents Adjusting items for the year ended December 31, 2020: Recognized in the fourth quarter of 2020 ● $4.6 million share-based payments expense. ● $5.6 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet and Rouse. ● $6.0 million of acquisition-related costs related to the acquisition of Rouse. ● $1.5 million of current income tax expense recognized related to an unfavourable adjustment to reflect final regulations published in the second quarter of 2020 regarding hybrid financing arrangements. Recognized in the third quarter of 2020 ● $8.6 million share-based payments expense. ● $5.0 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet. ● $0.3 million gain recognized on the disposition of property, plant and equipment. ● $3.9 million of severance costs, recognized in non-recurring advisory, legal and restructuring 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.
Biggest changeRecognized 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.
In the accompanying analysis of financial information, we sometimes use information derived from consolidated financial data but not presented in our financial statements prepared in accordance with US GAAP. Certain of these data are considered “non-GAAP financial measures” under the SEC rules.
In the accompanying analysis of financial information, we sometimes use information derived from consolidated financial data but not presented in our consolidated financial statements prepared in accordance with US GAAP. Certain of these data are considered “non-GAAP financial measures” under the SEC rules.
Adjusted Operating Income Reconciliation We believe that 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.
Adjusted Operating Income Reconciliation We believe that 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 that we do not consider to be part of our normal operating results.
Except for GTV, which is a measure of operational performance and not a measure of financial performance, liquidity, or revenue, the amounts discussed below are based on our consolidated financial statements. Unless indicated otherwise, all tabular dollar amounts, including related footnotes, presented below are expressed in thousands of United States (“U.S.”) dollars.
Except for GTV, which is a measure of operational performance and not a measure of financial performance, liquidity, or revenue, the amounts discussed below are based on our consolidated financial statements. Unless indicated otherwise, all tabular dollar amounts, including related footnotes, presented below are expressed in millions of United States (“U.S.”) dollars.
As the fair value of the Rouse reporting unit was greater than its carrying amount, we concluded that Rouse goodwill was not impaired at December 31, 2022. An increase of one percentage to the discount rate used would not have resulted in goodwill impairment.
As the fair value of the Rouse reporting unit was greater than its carrying amount, we concluded that Rouse goodwill was not impaired at December 31, 2023. An increase of one percentage to the discount rate used would not have resulted in goodwill impairment.
Under the terms of the September 2021 Amendment, mandatory principal repayments began in the third quarter of 2022 and are subject to an annual amortization rate of 5%, payable in quarterly installments, with the balance payable at maturity. The remaining $205.0 million commitments under the DDTL Facility was not drawn and accordingly expired on June 28, 2022.
Under the terms of the September 2021 amendment, mandatory principal repayments began in the third quarter of 2022 and were subject to an annual amortization rate of 5%, payable in quarterly installments, with the balance payable at maturity. The remaining $205.0 million commitment under the DDTL Facility was not drawn and accordingly expired on June 28, 2022.
SmartEquip reporting unit goodwill For the year ended December 31, 2022, we performed a quantitative assessment of the SmartEquip reporting unit using an income approach based on discounted cash flows. The fair value of the SmartEquip reporting unit was measured based on the present value of the cash flows that we expect the reporting unit to generate.
SmartEquip reporting unit goodwill For the year ended December 31, 2023, we performed a quantitative assessment of the SmartEquip reporting unit using an income approach based on future estimated discounted cash flows. The fair value of the SmartEquip reporting unit was measured based on the present value of the cash flows that we expect the reporting unit to generate.
These impacts were mainly due to the fluctuations in the Euro, Australian dollar and the Canadian dollar exchanges rates relative to the U.S. dollar during the year. Ritchie Bros. 45 Table of Contents Key Operating Metrics We regularly review a number of metrics, including the following key operating metrics, to evaluate our business, measure our performance, identify trends affecting our business, and make operating decisions.
These impacts were mainly due to the fluctuations in the Euro, Australian dollar and the Canadian dollar exchanges rates relative to the U.S. dollar during the year. Key Operating Metrics We regularly review a number of metrics, including the following key operating metrics, to evaluate our business, measure our performance, identify trends affecting our business, and make operating decisions.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations” of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
A qualitative assessment involves evaluating factors to determine the existence of events or circumstances that would indicate whether it is more likely than not that the fair value of the reporting unit to which goodwill belongs is less than its carrying amount.
This involves an assessment of qualitative factors to determine the existence of events or circumstances that would indicate whether it is more likely than not that the fair value of the reporting unit to which goodwill belongs is less than its carrying value.
The issuance of equity securities may result in dilution to our shareholders. Issuance of preferred equity securities could provide for rights, preferences or privileges senior to those of our common stock. Further, this additional capital may not be available on reasonable terms, or at all.
Issuance of preferred equity securities could provide for rights, preferences or privileges senior to those of our common stock. Further, this additional capital may not be available on reasonable terms, or at all.
ROIC is now calculated as reported return divided by average invested capital. Reported return is defined as net income attributable to stockholders excluding the impact of net interest expense, tax effected at the Company’s adjusted annualized effective tax rate.
Reported return is defined as net income available to common stockholders, excluding the impact of net interest expense and tax effected at the Company’s adjusted annualized effective tax rate. Adjusted ROIC is calculated as adjusted return divided by adjusted average invested capital.
Rouse reporting unit goodwill For the year ended December 31, 2022, we performed a quantitative assessment of the Rouse reporting unit using an income approach based on discounted cash flows. The fair value of the Rouse reporting unit was measured based on the present value of the cash flows that we expect the reporting unit to generate.
IAA reporting unit goodwill For the year ended December 31, 2023, we performed a quantitative assessment of the IAA reporting unit using an income approach based on future estimated discounted cash flows. The fair value of the IAA reporting unit was measured based on the present value of the cash flows that we expect the reporting unit to generate.
Based on our qualitative assessment, we determined there were no potential indicators of impairment of our indefinite-lived intangible assets at December 31, 2022. Long-lived Assets We test long-lived assets, including amortizable intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
If it is, a quantitative assessment is required. Based on our qualitative assessment, we determined there were no potential indicators of impairment of our indefinite-lived intangible assets at December 31, 2023. Long-lived Assets We test long-lived assets, including amortizable intangible assets, for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable.
We estimated a discount rate of 20% reflecting the risk premium on this reporting unit, including company specific risk, on this reporting unit, and a terminal growth rate of 3% for the period beyond ten years, based on our view of the cash flows and using market comparatives.
Based on a weighted average cost of capital analysis, we estimated a discount rate of 14.5% reflecting the risk premium on this reporting unit, including company specific risk, and a terminal growth rate of 3% for the period beyond ten years based on our view of the cash flows and using market comparatives.
The following table reconciles OFCF to cash provided by operating activities, which is the most directly comparable GAAP measure in, or calculated from, our consolidated statements of cash flows: Year ended December 31, % Change (in U.S. dollars in millions, except percentages) 2022 2021 2020 2022 over 2021 2021 over 2020 Cash provided by operating activities $ 463.1 $ 317.6 $ 257.9 46 % 23 % Property, plant and equipment additions 32.0 9.8 14.3 227 % (31) % Intangible asset additions 40.0 33.7 28.9 19 % 17 % Proceeds on disposition of property plant and equipment (165.5) (1.9) (16.4) 8611 % (88) % Net capital spending $ (93.5) $ 41.6 $ 26.8 (325) % 55 % OFCF $ 556.6 $ 276.0 $ 231.1 102 % 19 % (1) OFCF is calculated by subtracting net capital spending from cash provided by operating activities. Ritchie Bros. 64 Table of Contents Adjusted Return and Adjusted ROIC Reconciliation We believe that comparing adjusted ROIC on a trailing twelve-month basis for different financial periods provides useful information about the after-tax return generated by our investments.
The following table reconciles OFCF to cash provided by operating activities, which is the most directly comparable GAAP measure in, or calculated from, our 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 % Adjusted Return and Adjusted ROIC Reconciliation We believe that comparing adjusted ROIC on a trailing twelve-month basis for different financial periods provides useful information about the after-tax return generated by our investments.
For the purpose of impairment testing, long-lived assets are grouped and tested for recoverability at the lowest level that generates independent cash flows. Our assessment concluded that the carrying amounts of our long-lived assets are recoverable at December 31, 2022. Recoverability of Trade Receivables Our trade receivables are generally secured by the equipment.
For the purpose of impairment testing, long-lived assets are grouped and tested for recoverability at the lowest level that generates independent cash flows. Our assessment concluded that the carrying amounts of our long-lived assets are recoverable at December 31, 2023.
(2) Adjusted operating income represents operating income excluding the effects of adjusting items. Ritchie Bros. 60 Table of Contents Adjusted Net Income Attributable to Stockholders and Diluted Adjusted EPS Attributable to Stockholders Reconciliation We believe that adjusted net income attributable to stockholders provides useful information about the growth or decline of our net income attributable to stockholders 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.
Adjusted Net Income Attributable to Common Stockholders and Diluted Adjusted EPS Attributable to Common Stockholders Reconciliation We believe that adjusted net income available to common stockholders provides useful information about the growth or decline of our net income available to common stockholders 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.
(4) Adjusted net debt/Adjusted EBITDA is calculated by dividing adjusted net debt by adjusted EBITDA. Ritchie Bros. 63 Table of Contents Operating Free Cash Flow (“OFCF”) Reconciliation We believe 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.
RB Global, Inc. 57 Table of Contents Operating Free Cash Flow (“OFCF”) Reconciliation We believe 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.
We estimated a discount rate of 16% reflecting the risk premium, including company specific risk, on this reporting unit, and a terminal growth rate of 4% for the period beyond ten years, based on our best estimate of the cash flows and using market comparatives.
Based on a weighted average cost of capital analysis we estimated a discount rate of 10.25% reflecting the risk premium, including company specific risk, on this reporting unit, and a terminal growth rate of 3% for the period beyond ten years, based on our best estimate of the cash flows and using market comparatives.
In reaching such decisions, we apply judgments based on our understanding and analysis of the relevant circumstances and historical experience. The following discussion of critical accounting policies and estimates is intended to supplement the significant accounting policies presented in the notes to our consolidated financial statements included in “Part II, Item 8: Financial Statements and Supplementary Data” presented in this Annual Report on Form 10-K, which summarize the accounting policies and methods used in the preparation of those consolidated financial statements.
The following discussion of critical accounting policies and estimates is intended to supplement the significant accounting policies presented in the notes to our consolidated financial statements included in “Part II, Item 8: Financial Statements and Supplementary Data” presented in this Annual Report on Form 10-K, which summarize the accounting policies and methods used in the preparation of those consolidated financial statements.
Mascus reporting unit goodwill For the year ended December 31, 2022, we performed a qualitative assessment of the Mascus reporting unit and we concluded there were no indicators of impairment that existed.
Ritchie Bros. reporting unit goodwill For the year ended December 31, 2023, we performed a qualitative assessment of the Ritchie Bros. reporting unit and we concluded there were no indicators of impairment.
(4) Leases (Topic 842) requires lessees to recognize almost all leases, including operating leases, on the balance sheet through a right-of-use asset and a corresponding lease liability.
(4) ASC 842 Leases requires lessees to recognize almost all leases, including operating leases, on the balance sheet through a right-of-use asset and a corresponding lease liability. The lease liability is not included in the calculation of debt.
(3) Adjusted net debt is calculated by subtracting cash and cash equivalents from short and long-term debt.
(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.
On December 31, 2022, we had $719.8 million of unused revolving credit facilities, which consisted of: ● $709.8 million under our Credit Agreement that expires on September 21, 2026; ● $5.0 million under a foreign credit facility that expires on October 27, 2023; and ● $5.0 million under a foreign demand credit facility that has no maturity date. Term Loan Facility The amendment to the Credit Agreement made in September 2021 (i) extended the maturity date of the Facilities from October 27, 2023 to September 21, 2026, (ii) increased the total size of the Facilities provided under the Credit Agreement to up to $1.0 billion, including $295.0 million of commitments under the DDTL Facility, (iii) reduced the applicable margin for base rate loans and LIBOR loans at each pricing tier level, (iv) reduced the applicable percentage per annum used to calculate the commitment fee in respect of the unused commitments under the Facilities at each pricing tier level, and (v) included customary provisions to provide for the eventual replacement of LIBOR as a benchmark interest rate. In connection with the September 2021 Amendment, the Company refinanced $90.0 million with the proceeds from a borrowing under the DDTL Facility.
Term Loan Facility The amendment to the Credit Agreement made in September 2021 (i) extended the maturity date of the Facilities from October 27, 2023 to September 21, 2026, (ii) increased the total size of the Facilities provided under the Credit Agreement to up to $1.045 billion, including $295.0 million of commitments under the DDTL Facility, (iii) reduced the applicable margin for base rate loans and LIBOR loans at each pricing tier level, (iv) reduced the applicable percentage per annum used to calculate the commitment fee in respect of the unused commitments under the Facilities at each pricing tier level, and (v) included customary provisions to provide for the eventual replacement of LIBOR as a benchmark interest rate.
In the event of sustained deterioration of global markets and economies, we expect the covenants pertaining to our leverage ratio would be the most restrictive to our ability to access funding under our Credit Agreement.
In the event of sustained deterioration of global markets and economies, we expect the covenants pertaining to our leverage ratio would be the most restrictive to our ability to access funding under our Credit Agreement. We continue to evaluate courses of action to maintain current levels of liquidity and compliance with our debt covenants.
GTV is not a measure of financial performance, liquidity, or revenue, and is not presented in the Company’s consolidated financial statements. Inventory return : Inventory sales revenue less cost of inventory sold. Inventory rate : Inventory return divided by inventory sales revenue. Inventory management system activations : Number of organizations activated on IMS.
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.
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.
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.
To test our indefinite-lived intangible assets for impairment we first perform a qualitative assessment to determine if it is more likely than not that the carrying amount of our indefinite-lived intangible assets exceeds its fair value. If it is, a quantitative assessment is required.
Indefinite-lived Intangible Assets Indefinite-lived intangible assets are tested at least annually for impairment, and between annual tests if indicators of potential impairment exist. To test our indefinite-lived intangible assets for impairment, we first perform a qualitative assessment to determine if it is more likely than not that the carrying amount of our indefinite-lived intangible assets exceeds its fair value.
(2) Adjusted net income attributable to stockholders represents net income attributable to stockholders excluding the effects of adjusting items.
(2) Adjusted operating income represents operating income excluding the effects of adjusting items.
The following table presents the variance in select foreign exchange rates over the comparative reporting periods: % Change 2022 over 2021 over Value of one local currency to U.S. dollar 2022 2021 2020 2021 2020 Period-end exchange rate - December 31, Canadian dollar 0.7378 0.7846 0.7843 (6) % 0 % Euro 1.0661 1.1322 1.2296 (6) % (8) % Australian dollar 0.6765 0.7250 0.7689 (7) % (6) % Average exchange rate - Year ended December 31, Canadian dollar 0.7690 0.7977 0.7462 (4) % 7 % Euro 1.0543 1.1834 1.1413 (11) % 4 % Australian dollar 0.6949 0.7514 0.6901 (8) % 9 % In 2022, approximately 42% of our revenues and 34% of our operating expenses were denominated in currencies other than the U.S. dollar, compared to 45% and 47%, respectively, in 2021. We recognized $1.0 million in foreign exchange gains in 2022 and $0.8 million of losses in 2021.
The following table presents the variance in select foreign exchange rates over the comparative reporting periods: % Change Value of one local currency to U.S. dollar 2023 2022 2021 2023 over 2022 2022 over 2021 Period-end exchange rate - December 31, Canadian dollar 0.7558 0.7378 0.7846 2 % (6) % Euro 1.1067 1.0661 1.1322 4 % (6) % British pound sterling 1.2734 1.2054 1.3497 6 % (11) % Australian dollar 0.6826 0.6765 0.7250 1 % (7) % Average exchange rate - Year ended December 31, Canadian dollar 0.7411 0.7690 0.7977 (4) % (4) % Euro 1.0820 1.0543 1.1834 3 % (11) % British pound sterling 1.2434 1.2376 1.3757 — % (10) % Australian dollar 0.6645 0.6949 0.7514 (4) % (8) % In 2023, approximately 29% of our revenues and 30% of our operating expenses were denominated in currencies other than the U.S. dollar, compared to 42% and 34%, respectively, in 2022.
Our ability to borrow under our syndicated revolving credit facility is subject to compliance with financial covenants of a consolidated leverage ratio and a consolidated interest coverage ratio.
Debt Covenants We were in compliance with all financial and other covenants applicable to our credit facilities at December 31, 2023. Our ability to borrow under our syndicated revolving credit facility is subject to compliance with financial covenants of a consolidated leverage ratio and a consolidated interest coverage ratio.
Adjusted return is defined as reported return, updated as noted above, and adjusted for items that we do not consider to be part of our normal operating results, tax effected at the applicable tax rate.
Adjusted return is defined as reported return, adjusted for items that we do not consider to be part of our normal operating results, and tax effected at the applicable tax rate. Adjusted average invested capital is calculated as average invested capital but excludes any long-term debt in escrow.
We did not make any voluntary prepayments to our drawn DDTL in 2022. Senior Unsecured Notes At December 31, 2022, we had senior unsecured notes (the “2016 Notes”) outstanding that expire on January 15, 2025 for an aggregate principal amount of $500.0 million, bearing an interest rate of 5.375% per annum.
Senior Secured and Unsecured Notes At December 31, 2022, we had senior unsecured notes (the “2016 Notes”) outstanding that were to expire on January 15, 2025 for an aggregate principal amount of $500.0 million, bearing an interest rate of 5.375% per annum. The proceeds of the offering of the 2016 Notes were used to finance the IronPlanet acquisition.
GovPlanet business metrics are excluded from this metric as management reviews industrial equipment auction metrics excluding GovPlanet. 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”.
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, we reported total lots sold excluding lots sold in our GovPlanet business.
Recent Accounting Pronouncements Recent accounting pronouncements that significantly impact our accounting policies or the presentation of our consolidated financial position or performance have been disclosed in the notes to our consolidated financial statements included in “Part II, Item 8: Financial Statements and Supplementary Data” presented elsewhere in this Annual Report on Form 10-K. Ritchie Bros. 59 Table of Contents Non-GAAP Measures We reference various non-GAAP measures throughout this Annual Report on Form 10-K.
Recent Accounting Pronouncements Recent accounting pronouncements that significantly impact our accounting policies or the presentation of our consolidated financial position or performance have been disclosed in the notes to our consolidated financial statements included in "Part II, Item 8: Financial Statements and Supplementary Data - Note 2 Significant Accounting Policies" of this Annual Report on Form 10-K.
An increase of one percentage to the discount rate used would not have resulted in goodwill impairment. In the quantitative assessments performed, if estimates for future cash flows, which are driven by reporting units’ ability to generate revenue growth were to decline, the overall reporting units’ fair value would decrease, resulting in potential goodwill impairment charges.
In the quantitative assessments performed, if estimates for future cash flows, which are driven by reporting units’ ability to generate revenue growth were to decline, the overall reporting units’ fair value would decrease, resulting in potential goodwill impairment charges. Fair value determinations require considerable judgment and are sensitive to changes in underlying assumptions.
Accordingly, the Company will no longer report adjusted ROIC excluding escrowed debt as one of our non-GAAP measures as previously labeled. Ritchie Bros. 65 Table of Contents The following table reconciles adjusted return and adjusted ROIC to net income attributable to stockholders and adjusted average invested capital to average invested capital, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements: Year ended December 31, 2022 over 2021 over (in U.S. dollars in millions, except percentages) 2022 2021 2020 2021 2020 Net income attributable to stockholders $ 319.7 $ 151.9 $ 170.0 110 % (11) % Add: Interest expense 57.9 37.0 35.6 56 % 4 % Interest income (7.0) (1.4) (2.3) 400 % (39) % Interest, net 50.9 35.6 33.3 43 % 7 % Tax on interest, net (12.7) (9.1) (9.1) 40 % — % Reported return $ 357.9 $ 178.4 $ 194.2 101 % (8) % Add: Share-based payments expense 37.0 23.1 21.9 60 % 5 % Acquisition-related costs 37.3 30.2 6.0 24 % 403 % Amortization of acquired intangible assets 33.4 28.0 21.1 19 % 33 % Loss (gain) on disposition of property, plant and equipment and related costs (166.9) (1.4) (1.6) 11,821 % (13) % Change in fair value of derivatives (1.3) 1.2 — (208) % 100 % Non-recurring advisory, legal and restructuring costs 5.1 3.5 3.9 46 % (10) % Related tax effects of the above (4.0) (20.3) (20.5) (80) % (1) % Change in uncertain tax provision - tax effect — — 7.8 — % (100) % Adjusted return $ 298.5 $ 242.7 $ 232.7 23 % 4 % Short-term debt - opening balance $ 6.1 $ 29.1 $ 4.7 (79) % 519 % Short-term debt - ending balance 29.1 6.1 29.1 377 % (79) % Average short-term debt 17.6 17.6 16.9 — % 4 % Long-term debt - opening balance 1,737.4 636.7 645.5 173 % (1) % Less: long-term debt in escrow (933.5) — — (100) % — % Adjusted opening long-term debt 803.9 636.7 645.5 26 % (1) % Long-term debt - ending balance 581.5 1,737.4 636.7 (67) % 173 % Less: long-term debt in escrow — (933.5) — (100) % (100) % Adjusted ending long-term debt 581.5 803.9 636.7 (28) % 26 % Average long-term debt 1,159.5 1,187.1 641.1 (2) % 85 % Adjusted average long-term debt 692.7 720.3 641.1 (4) % 12 % Stockholders' equity - opening balance 1,070.7 1,007.2 901.8 6 % 12 % Stockholders' equity - ending balance 1,289.6 1,070.7 1,007.2 20 % 6 % Average stockholders' equity 1,180.2 1,039.0 954.5 14 % 9 % Average invested capital $ 2,357.3 $ 2,243.7 $ 1,612.5 5 % 39 % Adjusted average invested capital $ 1,890.5 $ 1,776.9 $ 1,612.5 6 % 10 % ROIC 15.2 % 8.0 % 12.0 % 720 bps (400) bps Adjusted ROIC 15.8 % 13.7 % 14.4 % 210 bps (70) bps (1) Please refer to pages 67-69 for a summary of adjusting items for the years ended December 31, 2022, 2021, and 2020.
The following table reconciles adjusted return and adjusted ROIC to net income available to common stockholders and adjusted average invested capital to average invested capital, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements: RB Global, Inc. 58 Table of Contents Year ended December 31, % Change (in U.S. dollars in millions, except percentages) 2023 2022 2021 2023 over 2022 2022 over 2021 Net income (loss) attributable to controlling interests $ 206.5 $ 319.7 $ 151.9 (35) % 110 % Add: Interest expense 213.8 57.9 37.0 269 % 56 % Interest income (22.0) (7.0) (1.4) 214 % 400 % Interest, net 191.8 50.9 35.6 277 % 43 % Tax on interest, net (46.0) (12.7) (9.1) 262 % 40 % Reported return $ 352.3 $ 357.9 $ 178.4 (2) % 101 % Add: Share-based payments expense 45.5 37.0 23.1 23 % 60 % Acquisition-related and integration costs 216.1 37.3 30.2 479 % 24 % Amortization of acquired intangible assets 226.2 33.4 28.0 577 % 19 % (Gain) on disposition of property, plant and equipment and related costs (0.8) (166.9) (1.4) (100) % 11821 % Change in fair value of derivatives — (1.3) 1.2 (100) % (208) % Remeasurements in connection with business combinations (2.9) — — (100) % — % Prepaid consigned vehicle charges (67.0) — — (100) % — % Other advisory, legal and restructuring costs 2.0 5.1 3.5 (61) % 46 % Executive transition costs 12.0 — — 100 % — % Related tax effects of the above (95.8) (4.0) (20.3) 2295 % (80) % Adjusted return $ 687.6 $ 298.5 $ 242.7 130 % 23 % Short-term debt - opening balance $ 29.1 $ 6.1 $ 29.1 377 % (79) % Short-term debt - ending balance 13.7 29.1 6.1 (53) % 377 % Average short-term debt 21.4 17.6 17.6 22 % — % Long-term debt - opening balance 581.5 1,737.4 636.7 (67) % 173 % Less: long-term debt in escrow — (933.5) — (100) % (100) % Adjusted opening long-term debt 581.5 803.9 636.7 (28) % 26 % Long-term debt - ending balance 3,075.8 581.5 1,737.4 429 % (67) % Less: long-term debt in escrow — — (933.5) — % (100) % Adjusted ending long-term debt 3,075.8 581.5 803.9 429 % (28) % Average long-term debt 1,828.7 1,159.5 1,187.1 58 % (2) % Adjusted average long-term debt 1,828.7 692.7 720.3 164 % (4) % Preferred equity - opening balance — — — — % — % Preferred equity - ending balance 482.0 — — 100 % — % Average preferred equity 241.0 — — 100 % — % Stockholders' equity - opening balance 1,289.6 1,070.7 1,007.2 20 % 6 % Stockholders' equity - ending balance 5,016.7 1,289.6 1,070.7 289 % 20 % Average stockholders' equity 3,153.2 1,180.2 1,039.0 167 % 14 % Average invested capital $ 5,244.3 $ 2,357.3 $ 2,243.7 122 % 5 % Adjusted average invested capital $ 5,244.3 $ 1,890.5 $ 1,776.9 177 % 6 % ROIC 6.7 % 15.2 % 8.0 % (850) bps 720 bps Adjusted ROIC 13.1 % 15.8 % 13.7 % (270) bps 210 bps RB Global, Inc. 59 Table of Contents _____________________________________________________ (1) Please refer to pages 60 - 63 for a summary of adjusting items for the years ended December 31, 2023, 2022, and 2021.
In addition, if the Merger Agreement is terminated in certain circumstances, we or IAA, as applicable, would be required to pay the other a termination fee of $189.0 million. In connection with the proposed acquisition of IAA, the Company also entered into a debt commitment letter with certain financial institutions that committed to provide, subject to certain terms and conditions, a bridge loan facility in an aggregate principal amount of up to $2.8 billion and a backstop senior secured revolving credit facility in an aggregate principal amount of up to $750.0 million.
In connection with the IAA acquisition, the Company entered into a debt commitment letter with certain financial institutions that committed to provide, subject to its terms and conditions, a bridge loan facility in an aggregate principal amount of up to $2.8 billion and a backstop revolving facility in an aggregate principal amount of up to $750.0 million.
If the qualitative assessment indicates that the fair value of the reporting unit is more likely than not less than the carrying amount, then a quantitative impairment test would be performed. If a quantitative impairment test is required, the process is to identify potential impairment by comparing the reporting unit’s fair value with its carrying amount.
If the qualitative assessment indicates it is not more likely than not that the reporting unit’s fair value is less than its carrying value, a quantitative impairment test is not required.
As the fair value of the SmartEquip reporting unit was greater than its carrying amount, we concluded that SmartEquip goodwill was not impaired at December 31, 2022.
As the fair value of the SmartEquip reporting unit was greater than its carrying amount, we concluded that SmartEquip goodwill was not impaired at December 31, 2023. An increase of one percentage to the discount rate used would not have resulted in goodwill impairment.
Measures of liquidity are noted under “Liquidity and Capital Resources”. The following table reconciles adjusted net debt to debt, adjusted EBITDA to net income, and adjusted net debt/ adjusted EBITDA to debt/ net income, respectively, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements. Year ended December 31, % Change (in U.S. dollars in millions, except percentages) 2022 2021 2020 2022 over 2021 2021 over 2020 Short-term debt $ 29.1 $ 6.1 $ 29.1 377 % (79) % Long-term debt 581.5 1,737.4 636.7 (67) % 173 % Debt 610.6 1,743.5 665.8 (65) % 162 % Less: long-term debt in escrow — (933.5) — (100) % 100 % Less: cash and cash equivalents (494.3) (326.1) (278.8) 52 % 17 % Adjusted net debt 116.3 483.9 387.0 (76) % 25 % Net income $ 319.8 $ 151.9 $ 170.4 111 % (11) % Add: depreciation and amortization 97.2 87.9 74.9 11 % 17 % Add: interest expense 57.9 37.0 35.6 56 % 4 % Less: interest income (7.0) (1.4) (2.3) 400 % (39) % Add: income tax expense 86.2 53.4 65.5 61 % (18) % EBITDA 554.0 328.8 344.1 69 % (4) % Share-based payments expense 37.0 23.1 21.9 60 % 5 % Acquisition-related costs 37.3 30.2 6.0 24 % 403 % Loss (gain) on disposition of property, plant and equipment and related costs (166.9) (1.4) (1.6) 11,821 % (13) % Change in fair value of derivatives (1.3) 1.2 — (208) % 100 % Non-recurring advisory, legal and restructuring costs 5.1 3.5 3.9 46 % (10) % Adjusted EBITDA $ 465.2 $ 385.4 $ 374.3 21 % 3 % Debt/net income 1.9 x 11.5 x 3.9 x (83) % 195 % Adjusted net debt/adjusted EBITDA 0.3 x 1.3 x 1.0 x (77) % 30 % (1) Please refer to pages 67-69 for a summary of adjusting items during the years ended December 31, 2022, 2021, and 2020.
Year ended December 31, % Change (in U.S. dollars in millions, except percentages) 2023 2022 2021 2023 over 2022 2022 over 2021 Short-term debt $ 13.7 $ 29.1 $ 6.1 (53) % 377 % Long-term debt 3,075.8 581.5 1,737.4 429 % (67) % Debt 3,089.5 610.6 1,743.5 406 % (65) % Less: long-term debt in escrow — — (933.5) — % (100) % Less: cash and cash equivalents (576.2) (494.3) (326.1) 17 % 52 % Adjusted net debt 2,513.3 116.3 483.9 2061 % (76) % Net income $ 206.0 $ 319.8 $ 151.9 (36) % 111 % Add: depreciation and amortization 352.2 97.1 87.9 263 % 10 % Add: interest expense 213.8 57.9 37.0 269 % 56 % Less: interest income (22.0) (7.0) (1.4) 214 % 400 % Add: income tax expense 76.4 86.2 53.4 (11) % 61 % EBITDA 826.4 554.0 328.8 49 % 68 % Share-based payments expense 45.5 37.0 23.1 23 % 60 % Acquisition-related and integration costs 216.1 37.3 30.2 479 % 24 % (Gain) on disposition of property, plant and equipment and related costs (0.8) (166.9) (1.4) (100) % 11821 % Remeasurements in connection with business combinations (1.4) — — (100) % — % Change in fair value of derivatives — (1.3) 1.2 (100) % (208) % Prepaid consigned vehicle charges (67.0) — — (100) % — % Other advisory, legal and restructuring costs 2.0 5.1 3.5 (61) % 46 % Executive transition costs 12.0 — — 100 % — % Adjusted EBITDA $ 1,032.8 $ 465.2 $ 385.4 122 % 21 % Debt/net income 15.0 x 1.9 x 11.5 x 689 % (83) % Adjusted net debt/adjusted EBITDA 2.4 x 0.3 x 1.3 x 700 % (77) % _____________________________________________________ (1) Please refer to pages 60 - 63 for a summary of adjusting items during the years ended December 31, 2023, 2022, and 2021.
Overview This section of the Form 10-K generally discusses 2022 and 2021 items and year-to-year comparisons between 2022 and 2021.
ITEM 7: MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS This section of the Form 10-K generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
Historically, our reporting units have generated sufficient returns to recover the cost of goodwill. A&M reporting unit goodwill For the year ended December 31, 2022, we performed a qualitative assessment of the A&M reporting unit and we concluded there were no indicators of impairment that existed.
Listings Services reporting unit goodwill For the year ended December 31, 2023 we performed a qualitative assessment of the Listings Services reporting unit and we concluded there were no indicators of impairment.
Adjusted ROIC is a measure used by management to determine how productively the Company uses its long-term capital to gauge investment decisions. Previously, we calculated ROIC as net income attributable to stockholders divided by average invested capital. During the quarter ended September 30, 2022, we updated our calculation of ROIC to better align to industry standards.
Adjusted ROIC is a measure used by management to determine how productively the Company uses its long-term capital to gauge investment decisions. ROIC is calculated as the reported return divided by average invested capital.
The definitions and reasons we use these non-GAAP financial measures and the reconciliations to their most directly comparable US GAAP financial measures are included either with the first use thereof or in the “Non-GAAP Measures” section within “Management’s Discussion and Analysis of Financial Condition and Results of Operations”. Ritchie Bros. 39 Table of Contents Performance Overview Net income attributable to stockholders for 2022 increased 110% to $319.7 million compared to $151.9 million in 2021.
The definitions and reasons we use these non-GAAP financial measures and the reconciliations to their most directly comparable US GAAP financial measures are included either with the first use thereof or in the “Non-GAAP Measures” section within “Part II, Item 7: Management’s Discussion and Analysis of Financial Condition and Results of Operations.” Overview Established in 1958, RB Global, Inc., formerly known as Ritchie Bros.
In determining our future cash flows, we estimated an annual revenue growth rate ranging between 3% to 37% and an operating margin ranging between 19% to 62% from 2023 to 2032, based on our best estimate of the reporting units’ growth trajectory.
In estimating the Rouse reporting unit's future cash flows, we estimated annual revenue growth rates of 3% to 20% and operating margins of 40% to 49% from 2024 to 2033, based on our best estimate of the reporting units’ growth trajectory.
Diluted earnings per share (“EPS”) attributable to stockholders increased 110% to $2.86 from $1.36 per share. Adjusted net income attributable to stockholders increased 25% to $269.9 million in 2022 as compared to $216.1 million in 2021. Diluted adjusted EPS attributable to stockholders increased 24% to $2.41 per share in 2022 as compared to $1.94 per share in 2021.
Diluted earnings per share (“EPS”) available to stockholders decreased 64% to $1.04 from $2.86 per share. Diluted adjusted EPS available to stockholders increased 24% to $2.99 per share in 2023 as compared to $2.41 per share in 2022.
These increases were partially offset by a favourable impact of foreign exchange. Income Tax Expense and Effective Tax Rate We recorded an income tax expense of $86.2 million in 2022 compared to $53.4 million in 2021. Our effective tax rate was 21.2% compared to 26.0% in 2021.
Income Tax Expense and Effective Tax Rate We recorded an income tax expense of $76.4 million in 2023, compared to $86.2 million in 2022. Our effective tax rate was 27.1%, compared to 21.2% in 2022.
Adjusted net income attributable to stockholders increased 25%, to $269.9 million compared to $216.1 million in 2021. Diluted adjusted EPS attributable to stockholders increased 24% to $2.41 per share compared to $1.94 per share in 2021. Adjusted EBITDA increased 21% to $465.2 million compared to $385.3 million in 2021.
Adjusted net income available to common stockholders increased 86%, to $502.2 million, compared to $269.9 million in 2022. Diluted adjusted EPS available to common stockholders increased 24% to $2.99 per share, compared to $2.41 per share in 2022. Adjusted EBITDA increased 122% to $1.0 billion, compared to $465.2 million in 2022. U.S.
Recognized in the first quarter of 2020 ● $2.4 million share-based payments expense. ● $5.5 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet. Ritchie Bros. 69 Table of Contents
Recognized in the first quarter of 2021 • $3.8 million share-based payments expense. • $6.6 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet and Rouse. • $2.9 million of acquisition-related costs related to the acquisition of Rouse.
Our short-term cash requirements include (i) payment of quarterly dividends to common shareholders on an as-declared basis, (ii) settlement of contracts with consignors and other suppliers, (iii) personnel expenditures, with a majority of bonuses paid annually in the first quarter following each fiscal year, (iv) income tax payments, primarily paid in quarterly installments, (v) payments on short-term debt, (vi) payment of amounts committed under certain service agreements to build our modern IT architecture and (vii) purchase price cash consideration and acquisition-related costs related to our acquisitions. In January 2023, we acquired approximately 10.0 million units of VeriTread, LLC (“VeriTread”) for approximately $28 million of cash consideration, funded from existing cash on hand, and as a result, we now hold approximately a 75% investment in VeriTread. We believe that our existing working capital and availability under our credit facilities are sufficient to satisfy our present operating requirements and contractual obligations.
Our short-term cash requirements include (i) payment of quarterly dividends to common shareholders on an as-declared basis, and payment of participating dividends and preferential dividends to holders of Series A Senior Preferred Shares, (ii) settlement of contracts with consignors and other suppliers, (iii) personnel expenditures, with a majority of bonuses paid annually in the first quarter following each fiscal year, (iv) income tax payments, primarily paid in quarterly installments, (v) payments on short-term debt and long-term debt, (vi) payment of amounts committed under certain service agreements to build our modern IT architecture, (vii) payments on our operating and finance lease obligations, (viii) other capital expenditures and working capital needs, and (ix) advances against our auction contracts, as well as advance charges paid on a seller's behalf.
We declared and paid regular cash dividends of $0.27 per common share for the quarter ended June 30, 2022 and September 30, 2022. We have declared, but not yet paid, a dividend of $0.27 per common share for the quarter ended December 31, 2022.
We have declared, but not yet paid, a dividend of $0.27 per common share for the quarter ended December 31, 2023. All dividends that we pay are “eligible dividends” for Canadian income tax purposes unless indicated otherwise.
Adjusted operating income enhances our 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 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 we refer to as “adjusting items”. In 2021, we updated the calculation of 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.
Adjusted operating income eliminates the financial impact of adjusting items from operating income, which are significant items that we 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, plant and equipment and related costs, prepaid consigned vehicle charges, executive transition costs, and certain other items, which we refer to as “adjusting items.” The following table reconciles adjusted operating income to operating income, which is the most directly comparable GAAP measure in our consolidated financial statements.
For more information on our leases, see Note 26 in our consolidated financial statements. We assess our liquidity based on our ability to generate cash and secure credit to fund operating, investing, and financing activities.
Cash provided by operating activities can fluctuate significantly from period to period. We assess our liquidity based on our ability to generate cash and secure credit to fund operating, investing, and financing activities.
These measures do not have a standardized meaning and are, therefore, unlikely to be comparable to similar measures presented by other companies.
Non-GAAP Measures We reference various non-GAAP measures throughout this Annual Report on Form 10-K. These measures do not have a standardized RB Global, Inc. 53 Table of Contents meaning and are, therefore, unlikely to be comparable to similar measures presented by other companies.
On December 21, 2021, we completed the offering of two series of senior notes: (i) $600.0 million aggregate principal amount of 4.750% senior notes due December 15, 2031 and (ii) $425.0 million Canadian dollar aggregate principal amount of 4.950% due December 15, 2029 (together the “2021 Notes”).
On March 15, 2023, to finance the acquisition of IAA, we completed the offering of two series of senior notes: (i) $550.0 million aggregate principal amount of 6.750% senior secured notes due March 15, 2028 and (ii) $800.0 million aggregate principal amount of 7.750% senior unsecured notes due March 15, 2031 (together the “2023 Notes”).
(3) Diluted adjusted EPS attributable to stockholders is calculated by dividing adjusted net income attributable to stockholders, net of the effect of dilutive securities, by the weighted average number of dilutive shares outstanding. Ritchie Bros. 61 Table of Contents Adjusted EBITDA We believe adjusted EBITDA provides useful information about the growth or decline of our net income when compared between different financial periods.
RB Global, Inc. 55 Table of Contents Adjusted EBITDA We believe adjusted EBITDA provides useful information about the growth or decline of our net income when compared between different financial periods.
These severance costs were reclassified to non-recurring advisory, legal and restructuring costs in 2021. Recognized in the second quarter of 2020 ● $6.4 million share-based payments expense. ● $4.9 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet. ● $1.2 million gain recognized on the sales of property in Manchester, New Hampshire and in St.
Recognized in the second quarter of 2021 • $7.5 million share-based payments expense. • $6.8 million amortization of acquired intangible assets primarily from the acquisitions of Iron Planet and Rouse. • $3.0 million of acquisition-related costs related to the acquisition of Rouse. • $0.2 million gain recognized on the disposition of property, plant and equipment. • $0.2 million of non-recurring advisory, legal and restructuring costs related to SOX remediation costs relating to our efforts to remediate the material weaknesses identified in 2020, which has been retrospectively applied to the second quarter of 2021.
In 2021, we updated the calculation of adjusted EBITDA to add-back certain adjustments that have been applied retrospectively to all periods presented, as applicable (refer to adjusted operating income reconciliation above). The following table reconciles adjusted EBITDA to net income, which is the most directly comparable GAAP measure in, or calculated from, our consolidated financial statements: Year ended December 31, % Change 2022 over 2021 over (in U.S. dollars $000's, except percentages) 2022 2021 2020 2021 2020 Net income $ 319,758 $ 151,854 $ 170,358 111 % (11) % Add: depreciation and amortization 97,155 87,889 74,921 11 % 17 % Add: interest expense 57,880 36,993 35,568 56 % 4 % Less: interest income (6,971) (1,402) (2,338) 397 % (40) % Add: income tax expense 86,230 53,378 65,530 62 % (19) % EBITDA 554,052 328,712 344,039 69 % (4) % Share-based payments expense 36,961 23,106 21,882 60 % 6 % Acquisition-related costs 37,261 30,197 6,014 23 % 402 % Loss (gain) on disposition of property, plant and equipment and related costs (166,857) (1,436) (1,559) 11,520 % (8) % Change in fair value of derivatives (1,263) 1,248 — (201) % 100 % Non-recurring advisory, legal and restructuring costs 5,061 3,497 3,919 45 % (11) % Adjusted EBITDA $ 465,215 $ 385,324 $ 374,295 21 % 3 % (1) Please refer to pages 67-69 for a summary of adjusting items during the years ended December 31, 2022, 2021, and 2020.
The following table reconciles adjusted EBITDA to net income, which is the most directly comparable GAAP measure in, or calculated from, our consolidated financial statements: Year ended December 31, % Change (in U.S. dollars in millions, except percentages) 2023 2022 2021 2023 over 2022 2022 over 2021 Net income $ 206.0 $ 319.8 $ 151.9 (36) % 111 % Add: depreciation and amortization 352.2 97.2 87.9 262 % 11 % Add: interest expense 213.8 57.9 37.0 269 % 56 % Less: interest income (22.0) (7.0) (1.4) 214 % 400 % Add: income tax expense 76.4 86.2 53.4 (11) % 61 % EBITDA 826.4 554.1 328.8 49 % 69 % Share-based payments expense 45.5 37.0 23.1 23 % 60 % Acquisition-related and integration costs 216.1 37.3 30.2 479 % 24 % (Gain) on disposition of property, plant and equipment and related costs (0.8) (166.9) (1.4) (100) % 11821 % Remeasurements in connection with business combinations (1.4) — — (100) % — % Prepaid consigned vehicle charges (67.0) — — (100) % — % Change in fair value of derivatives — (1.3) 1.2 (100) % (208) % Other advisory, legal and restructuring costs 2.0 5.0 3.5 (60) % 43 % Executive transition costs 12.0 — — 100 % — % Adjusted EBITDA $ 1,032.8 $ 465.2 $ 385.4 122 % 21 % _____________________________________________________ (1) Please refer to pages 60 - 63 for a summary of adjusting items during the years ended December 31, 2023, 2022, and 2021.
Inherent in each valuation technique are critical assumptions, including future cash flows and growth rates, gross margins, attrition rates, royalty rates, discount rates, and terminal value and forecast period assumptions. The discount rates used to discount expected cash flows to present values are typically derived from a weighted average cost of capital analysis and adjusted to reflect inherent risks.
The discount rates used to discount expected cash flows to RB Global, Inc. 51 Table of Contents present values were derived from a weighted average cost of capital analysis and adjusted to reflect inherent risks.
As a result, there can be no assurance that the estimates and assumptions made for purposes of impairment tests will prove to be an accurate prediction of the future. Indefinite-lived Intangible Assets Indefinite-lived intangible assets are tested at least annually for impairment, and between annual tests if indicators of potential impairment exist.
As a result, there can be no assurance that the estimates and assumptions made for purposes of impairment tests will prove to be an accurate prediction of the future. If a quantitative impairment test is required, the procedure is to identify potential impairment by comparing the reporting unit’s fair value with its carrying amount, including goodwill.
Working capital at December 31, 2022 was $167.8 million, a decrease of $6.0 million compared to 2021. Dividend Information We declared and paid a regular cash dividend of $0.25 per common share for the quarters ended September 30, 2021, December 31, 2021, and March 31, 2022.
We also incurred higher debt issuance costs in connection with the financing of the TLA Facility and the 2023 Notes compared to prior year. Dividend Information We declared and paid a regular cash dividend of $0.27 per common share for the quarters ended September 30, 2023, June 30, 2023, March 31, 2023, December 31, 2022 and September 30, 2022.
The decrease in the effective tax rate over the comparative period was primarily due to the non-taxable gain portion of the sale of the Bolton property and a lower estimate of non-deductible expenses.
The increase in the effective tax rate over the comparative period was primarily attributable to the non-taxable portion of the gain on sale of the Bolton property in 2022 that did not recur in 2023, and an increase in non-deductible expense RB Global, Inc. 43 Table of Contents in the current period.
Cash Flows Year ended December 31, % Change 2022 over 2021 over (in U.S. dollars $000's, except percentages) 2022 2021 2020 2021 2020 Cash provided by (used in): Operating activities $ 463,055 $ 317,586 $ 257,872 46 % 23 % Investing activities 77,332 (214,066) (276,722) (136) % (23) % Financing activities (1,258,122) 960,908 (111,461) (231) % (962) % Effect of changes in foreign currency rates (18,771) (8,871) 16,950 112 % (152) % Net (decrease) increase in cash, cash equivalents, and restricted cash $ (736,506) $ 1,055,557 $ (113,361) (170) % (1,031) % Net cash provided by operating activities increased by $145.5 million during 2022, mainly due to higher cash inflows from the change in operating assets and liabilities and by an increase in our net income.
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 (used in): Operating activities $ 544.0 $ 463.1 $ 317.6 17 % 46 % Investing activities (3,108.3) 77.2 (214.1) (4,126) % (136) % Financing activities 2,676.2 (1,258.1) 960.9 (313) % (231) % Effect of changes in foreign currency rates 10.1 (18.8) (8.8) (154) % 114 % Net increase (decrease) in cash, cash equivalents, and restricted cash $ 122.0 $ (736.6) $ 1,055.6 (117) % (170) % Net cash provided by operating activities was $544.0 million in 2023, as compared to net cash provided by operating activities of $463.1 million in 2022.
Goodwill is tested for impairment at a reporting unit level, which is at the same level or one level below an operating segment. We determined our reporting units to be A&M, Mascus, Rouse and SmartEquip. We have the option of performing a qualitative assessment of a reporting unit to determine whether a quantitative impairment test is necessary.
We have the option of performing a qualitative assessment of a reporting unit to determine whether a quantitative impairment test is necessary.
In determining our future cash flows, we estimated an annual revenue growth rate Ritchie Bros. 57 Table of Contents ranging between 4% to 30%, an operating margin ranging between 31% to 50% from 2023 to 2032, based on our best estimate of the reporting units’ growth trajectory.
In estimating the SmartEquip reporting unit's future cash flows, we estimated annual revenue growth rates of 3% to 20% and operating margins of 40% to 50% from 2024 to 2033, based on our best estimate of the reporting units’ growth trajectory.
Diluted adjusted EPS attributable to stockholders eliminates the financial impact of adjusting items from net income attributable to stockholders 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 we refer to as “adjusting items”. In 2021, we updated the calculation of diluted adjusted EPS attributable to stockholders to add-back certain adjustments that have been applied retrospectively to all periods presented, as applicable (refer to adjusted operating income reconciliation above). The following table reconciles adjusted net income attributable to stockholders and 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 our consolidated financial statements. (in U.S. dollars $000's, except share and per share data, and percentages) Year ended December 31, % Change 2022 over 2021 over 2022 2021 2020 2021 2020 Net income attributable to stockholders $ 319,657 $ 151,868 $ 170,095 110 % (11) % Share-based payments expense 36,961 23,106 21,882 60 % 6 % Acquisition-related costs 37,261 30,197 6,014 23 % 402 % Amortization of acquired intangible assets 33,387 27,960 21,098 19 % 33 % Loss (gain) on disposition of property, plant and equipment and related costs (166,857) (1,436) (1,559) 11,520 % (8) % Loss on redemption of the 2021 Notes and certain related interest expense 9,664 — — 100 % — % Change in fair value of derivatives (1,263) 1,248 — (201) % 100 % Non-recurring advisory, legal and restructuring costs 5,061 3,497 3,919 45 % (11) % Related tax effects of the above (3,952) (20,334) (20,544) (81) % (1) % Change in uncertain tax provision - tax effect — — 7,755 — % (100) % Adjusted net income attributable to stockholders $ 269,919 $ 216,106 $ 208,660 25 % 4 % Weighted average number of dilutive shares outstanding 111,886,025 111,406,830 110,310,984 0 % 1 % Diluted earnings per share attributable to stockholders $ 2.86 $ 1.36 $ 1.54 110 % (12) % Diluted adjusted earnings per share attributable to stockholders $ 2.41 $ 1.94 $ 1.89 24 % 3 % (1) Please refer to pages 67-69 for a summary of adjusting items during the years ended December 31, 2022, 2021, and 2020.
Year ended December 31, % Change (in U.S. dollars in millions, except share, per share data, and percentages) 2023 2022 2021 2023 over 2022 2022 over 2021 Net income available to common stockholders $ 174.9 $ 319.7 $ 151.9 (45) % 110 % Share-based payments expense 45.5 37.0 23.1 23 % 60 % Acquisition-related and integration costs 216.1 37.3 30.2 479 % 24 % Amortization of acquired intangible assets 226.2 33.4 28.0 577 % 19 % (Gain) on disposition of property, plant and equipment and related costs (0.8) (166.9) (1.5) (100) % 11027 % Prepaid consigned vehicle charges (67.0) — — (100) % — % Loss on redemption of the 2016 and 2021 Notes and certain related interest expense 3.3 9.7 — (66) % 100 % Change in fair value of derivatives — (1.3) 1.2 (100) % (208) % Other advisory, legal and restructuring costs 2.0 5.0 3.5 (60) % 43 % Executive transition costs 12.0 — — 100 % — % Related tax effects of the above (95.8) (4.0) (20.3) 2295 % (80) % Remeasurements in connection with business combinations (2.9) — — (100) % — % Related allocation of the above to participating securities (11.3) — — (100) % — % Adjusted net income available to common stockholders $ 502.2 $ 269.9 $ 216.1 86 % 25 % Weighted average number of dilutive shares outstanding 168,203,981 111,886,025 111,406,830 50 % — % Diluted earnings per share available to common stockholders $ 1.04 $ 2.86 $ 1.36 (64) % 110 % Diluted adjusted earnings per share available to common stockholders $ 2.99 $ 2.41 $ 1.94 24 % 24 % _____________________________________________________ (1) Please refer to pages 60 - 63 for a summary of adjusting items during the years ended December 31, 2023, 2022, and 2021.
(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 share-based payments expense, acquisition-related costs, loss (gain) on disposition of property, plant and equipment, change in fair value of derivatives, non-recurring advisory, legal and restructuring costs which includes terminated and ongoing transaction costs, and excluding the effects of any non-recurring or unusual adjusting items. Ritchie Bros. 62 Table of Contents Adjusted Net Debt and Adjusted Net Debt/ Adjusted EBITDA Reconciliation We believe that comparing adjusted net debt/adjusted EBITDA on a trailing twelve-month basis for different financial periods provides useful information about the performance of our operations as an indicator of the amount of time it would take us to settle both our short and long-term debt.
RB Global, Inc. 56 Table of Contents Adjusted Net Debt and Adjusted Net Debt/ Adjusted EBITDA Reconciliation We believe that comparing adjusted net debt/adjusted EBITDA on a trailing twelve-month basis for different financial periods provides useful information about the performance of our operations as an indicator of the amount of time it would take us to settle both our short and long-term debt.
Such decisions include the selection of the appropriate accounting principles to be applied and the assumptions on which to base accounting estimates.
Critical Accounting Policies, Judgments, Estimates and Assumptions In preparing our consolidated financial statements in conformity with US GAAP, we must make decisions that impact the reported amounts and related disclosures. Such decisions include the selection of the appropriate accounting principles to be applied and the assumptions on which to base accounting estimates.
GovPlanet business metrics are excluded from this metric as management reviews industrial equipment auction metrics excluding GovPlanet. Ritchie Bros. 46 Table of Contents Non-GAAP Measures As part of management’s non-GAAP measures, we may eliminate the financial impact of certain items that we do not consider to be part of our normal operating results.
Non-GAAP Measures As part of management’s non-GAAP measures, we may eliminate the financial impact of certain items that we do not consider to be part of our normal operating results. Adjusted operating income increased 127% to $905.3 million, compared to $399.4 million in 2022.
On December 9, 2022, the Company subsequently closed an amendment to its existing credit agreement with a syndicate of lenders. The amendment allowed the Company to terminate the backstop commitments and replaced an additional $1.8 billion of bridge commitments with new term loan A facility commitment.
The Company subsequently amended the terms of its Credit Agreement, which, among other things, permitted the acquisition of IAA and served to terminate the backstop commitments (including the revolving backstop facility and $88.9 million of bridge commitments that served as a backstop for its existing term loans under the credit agreement) and replaced an additional $1.8 billion of bridge commitments with the TLA Facility.
The proposed acquisition of IAA is expected to close in the first half of 2023. IAA is a leading global digital marketplace connecting vehicle buyers and sellers. The proposed acquisition will diversify our customer base by providing the Company with a significant presence in the vehicle remarketing vertical that has strong industry fundamentals with proven secular growth.
We believe t he acquisition of IAA will accelerate our journey to become the trusted global marketplace for insights, services and transaction solutions, as well as diversify our customer base by providing us with a significant presence in the automotive vertical, an industry with strong fundamentals and proven secular growth.
Unanticipated events and circumstances may occur that could affect either the accuracy or validity of such assumptions, estimates or actual results.
As a result, during the measurement period, we may record adjustments to the purchase price allocation. In addition, unanticipated market or macroeconomic events and circumstances may occur that could affect the accuracy or validity of the estimates and assumptions.
We expect that our net income attributable to common stockholders will decrease as a result of the cumulative dividends rights of the senior preferred shares and the rights of the senior preferred shares to participate in the allocation of undistributed earnings with common shares and the senior preferred shares.
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, our net income available to common stockholders is lower by the cumulative dividends and allocated earnings to Series A Senior Preferred shareholders.
The increase was primarily due to the inclusion of a gain of $169.1 million on property, plant and equipment from the sale of the Bolton property. The increase was also due to higher operating income and a lower effective tax rate as discussed above, partially offset by higher interest expense from our 2021 Notes, which included a loss on redemption.
The decrease was primarily due to higher interest expense from higher debt to fund the acquisition of IAA and a rise in interest rates, partially offset by higher interest income, also due to a rise in interest rates, and lower income tax expense, as discussed above.
We have applied the amendments to the SmartEquip acquisition, which was completed on November 2, 2021. For a discussion of our new and amended accounting standards refer to Note 2 of the consolidated financial statements, Significant Accounting Policies.
Adoption of New Standards For a discussion of our new and amended accounting standards refer to "Part II, Item 8: Financial Statements and Supplementary Data - Note 2 Significant Accounting Policies" of this Annual Report on Form 10-K.
We plan to fund the cash portion of the proposed IAA acquisition through a combination of (i) cash from the balance sheet, (ii) borrowings under certain credit facilities, (iii) the proceeds from the sale of debt securities or for any combination for the foregoing. If we were to consider further acquisitions to deliver on our strategic growth drivers, we may seek financing through equity markets or additional debt markets.
Book overdrafts are recognized on our consolidated balance sheet within trade and other liabilities. If we were to consider further acquisitions to deliver on our strategic growth drivers, we may seek financing through equity markets or additional debt markets. The issuance of additional equity securities may result in dilution to our shareholders.
Diluted EPS Diluted EPS attributable to stockholders increased 110% to $2.86 per share compared to $1.36 in 2021. This increase was primarily due to the increase in net income attributable to stockholders as discussed above, combined with an increase in the weighted average number of dilutive shares outstanding over 2021. U.S.
Diluted EPS Diluted EPS available to stockholders decreased 64% to $1.04 per share compared to $2.86 in 2022, primarily due to the increase in the number of shares issued for the acquisition of IAA and by the decrease in net income as described above.
The deferral of cash tax relating to the taxable gain portion of the sale of our Bolton property combined with higher taxable income and lower income tax payments as a result of timing of installments further contributed to cash inflows.
We also saw higher tax payments relating to the timing of installments paid, as well as higher taxable income, and taxes paid in 2023 for the gain on the sale of the Bolton property. As a result of the inclusion of IAA, we also saw higher outflows relating to prepaid consigned vehicle charges.