UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the quarterly period ended September 30, 2016 | ||
OR | ||
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |
For the transition period from ______ to ______ |
Commission file number: 001-13425
Ritchie Bros. Auctioneers Incorporated
(Exact Name of Registrant as Specified in its Charter)
Canada | N/A | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
9500 Glenlyon Parkway | ||
Burnaby, British Columbia, Canada | V5J 0C6 | |
(Address of Principal Executive Offices) | (Zip Code) |
(778) 331-5500
(Registrant’s Telephone Number, including Area Code)
Indicate by checkmark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the Registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “Accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one):
Large Accelerated Filer x Accelerated Filer ¨ Non-Accelerated Filer ¨ Smaller Reporting Company ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):
Yes ¨ No x
Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practical date: 106,679,740 common shares, without par value, outstanding as of November 8, 2016.
RITCHIE BROS. AUCTIONEERS INCORPORATED
FORM 10-Q
For the quarter ended September 30, 2016
INDEX
Cautionary Note Regarding Forward-Looking Statements
The information discussed in this Quarterly Report on Form 10-Q of Ritchie Bros. Auctioneers Incorporated (“Ritchie Bros.”, the “Company”, “we” or “us”) includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933 (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934 (the “Exchange Act”) and Canadian securities laws. These statements are based on our current expectations and estimates about our business and markets, and include, among others, statements relating to:
· | our future strategy, objectives, targets, projections, and performance; |
· | our ability to drive shareholder value; |
· | market opportunities; |
· | our internet initiatives and the level of participation in our auctions by internet bidders, and the success of EquipmentOne and our other online marketplaces; |
· | our ability to grow our core auction business, including our ability to increase our market share among traditional customer groups, including those in the used equipment market, and do more business with new customer groups in new sectors; |
· | the impact of our new initiatives, services, investments, and acquisitions on us and our customers; |
· | our ability to integrate our acquisitions; |
· | potential future mergers and acquisitions, including the planned merger of Ritchie Bros. and IronPlanet Holdings, Inc.; |
· | ability for the planned merger of Ritchie Bros. and IronPlanet Holdings, Inc. to accelerate our customer-centric, multi-channel diversification strategy, enhance online offerings, penetrate into larger, additional sectors, and significantly increase our revenue and net income using the strength of our balance sheet; |
· | potential future strategic alliances, including the planned alliance between Ritchie Bros., IronPlanet, Inc., and Caterpillar Inc. |
· | ability for the planned alliance between Ritchie Bros., IronPlanet, Inc., and Caterpillar Inc. to significantly strengthen our relationship with Caterpillar dealers; |
· | our ability to add new business and information solutions, including, among others, our ability to maximize and integrate technology to enhance our existing services and support additional value-added service offerings; |
· | the effect of Original Equipment Manufacturer production on our Gross Auction Proceeds (“GAP”) (as defined under “Part I, Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations”); |
· | the supply trend of equipment in the market and the anticipated price environment for late model equipment, as well as the resulting effect on our business and GAP; |
· | the growth potential of Ritchie Bros. Financial Services, as well as expectations towards and significance of its service offerings and geographical expansion in the near future; |
· | fluctuations in our quarterly revenues and operating performance resulting from the seasonality of our business; |
· | our ability to grow our sales force, minimize turnover, and improve Sales Force Productivity (as described below); |
· | our ability to implement new performance measurement metrics to gauge our effectiveness and progress; |
· | the relative percentage of GAP represented by straight commission or underwritten (guarantee and inventory) contracts, and its impact on revenues and profitability; |
· | our Revenue Rates (as described below), the sustainability of those rates, the impact of our commission rate and fee changes, and the seasonality of GAP and revenues; |
· | our future capital expenditures and returns on those expenditures; |
· | the proportion of our revenues, operating expenses, and operating income denominated in currencies other than the United States (“U.S.”) dollar or the effect of any currency exchange and interest rate fluctuations on our results of operations; |
Ritchie Bros. | 1 |
· | financing available to us, our ability to refinance borrowings, and the sufficiency of our working capital to meet our financial needs; and |
· | our ability to satisfy our present operating requirements and fund future growth through existing working capital and credit facilities. |
Forward-looking statements are typically identified by such words as “anticipate”, “believe”, “could”, “continue”, “estimate”, “expect”, “intend”, “may”, “ongoing”, “plan”, “potential”, “predict”, “will”, “should”, “would”, “could”, “likely”, “generally”, “future”, “period to period”, “long-term”, or the negative of these terms, and similar expressions intended to identify forward-looking statements. Our forward-looking statements are not guarantees of future performance and involve risks, uncertainties and assumptions that are difficult to predict.
While we have not described all potential risks related to our business and owning our common shares, the important factors discussed in “Part II, Item 1A: Risk Factors” of this Quarterly Report on Form 10-Q and in “Part I, Item 1A: Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2015, which is available on our website at www.rbauction.com, on EDGAR at www.sec.gov, or on SEDAR at www.sedar.com, are among those that we consider may affect our performance materially or could cause our actual financial and operational results to differ significantly from our expectations. Except as required by applicable securities law and regulations of relevant securities exchanges, we do not intend to update publicly any forward-looking statements, even if our expectations have been affected by new information, future events or other developments. You should consider our forward-looking statements in light of the factors listed or referenced under “Risk Factors” herein and other relevant factors.
Ritchie Bros. | 2 |
ITEM 1: | CONDENSED CONSOLIDATED FINANCIAL STATEMENTS |
Condensed Consolidated Income Statements
(Expressed in thousands of United States dollars, except where noted)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenues (note 6) | $ | 128,876 | $ | 109,318 | $ | 419,626 | $ | 380,413 | ||||||||
Costs of services, excluding depreciation and amortization (note 7) | 14,750 | 12,045 | 49,821 | 40,681 | ||||||||||||
114,126 | 97,273 | 369,805 | 339,732 | |||||||||||||
Selling, general and administrative expenses (note 7) | 69,000 | 58,170 | 211,153 | 187,165 | ||||||||||||
Acquisition-related costs (note 7) | 4,691 | - | 5,440 | - | ||||||||||||
Depreciation and amortization expenses (note 7) | 10,196 | 10,017 | 30,560 | 31,402 | ||||||||||||
Gain on disposition of property, plant and equipment | (570 | ) | (234 | ) | (1,017 | ) | (1,200 | ) | ||||||||
Impairment loss (note 8) | 28,243 | - | 28,243 | - | ||||||||||||
Foreign exchange loss (gain) | 281 | 718 | 332 | (2,051 | ) | |||||||||||
Operating income | 2,285 | 28,602 | 95,094 | 124,416 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest income | 369 | 548 | 1,354 | 2,075 | ||||||||||||
Interest expense | (934 | ) | (1,239 | ) | (3,357 | ) | (3,816 | ) | ||||||||
Equity income (note 19) | 213 | 363 | 1,209 | 769 | ||||||||||||
Other, net | 247 | 739 | 1,214 | 2,370 | ||||||||||||
(105 | ) | 411 | 420 | 1,398 | ||||||||||||
Income before income taxes | 2,180 | 29,013 | 95,514 | 125,814 | ||||||||||||
Income tax expense (recovery) (note 9): | ||||||||||||||||
Current | 9,652 | 8,700 | 35,767 | 38,778 | ||||||||||||
Deferred | (2,472 | ) | (934 | ) | (5,838 | ) | (4,167 | ) | ||||||||
7,180 | 7,766 | 29,929 | 34,611 | |||||||||||||
Net income (loss) | $ | (5,000 | ) | $ | 21,247 | $ | 65,585 | $ | 91,203 | |||||||
Net income (loss) attributable to: | ||||||||||||||||
Stockholders | $ | (5,137 | ) | $ | 20,825 | $ | 63,979 | $ | 89,685 | |||||||
Non-controlling interests | 137 | 422 | 1,606 | 1,518 | ||||||||||||
$ | (5,000 | ) | $ | 21,247 | $ | 65,585 | $ | 91,203 | ||||||||
Earnings (loss) per share attributable to stockholders (note 11): | ||||||||||||||||
Basic | $ | (0.05 | ) | $ | 0.19 | $ | 0.60 | $ | 0.84 | |||||||
Diluted | $ | (0.05 | ) | $ | 0.19 | $ | 0.60 | $ | 0.83 | |||||||
Weighted
average number of shares outstanding (note 11): | ||||||||||||||||
Basic | 106,622,376 | 107,137,417 | 106,595,088 | 107,041,819 | ||||||||||||
Diluted | 107,525,051 | 107,517,888 | 107,221,390 | 107,433,359 |
See accompanying notes to the condensed consolidated financial statements.
Ritchie Bros. | 3 |
Condensed Consolidated Statements of Comprehensive Income
(Expressed in thousands of United States dollars)
(Unaudited)
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Net income (loss) | $ | (5,000 | ) | $ | 21,247 | $ | 65,585 | $ | 91,203 | |||||||
Other comprehensive income (loss), net of income tax: | ||||||||||||||||
Foreign currency translation adjustment | 590 | (10,817 | ) | 7,990 | (33,903 | ) | ||||||||||
Total comprehensive income (loss) | $ | (4,410 | ) | $ | 10,430 | $ | 73,575 | $ | 57,300 | |||||||
Total comprehensive income (loss) attributable to: | ||||||||||||||||
Stockholders | (4,550 | ) | 10,115 | 71,798 | 56,075 | |||||||||||
Non-controlling interests | 140 | 315 | 1,777 | 1,225 | ||||||||||||
$ | (4,410 | ) | $ | 10,430 | $ | 73,575 | $ | 57,300 |
See accompanying notes to the condensed consolidated financial statements.
Ritchie Bros. | 4 |
Condensed Consolidated Balance Sheets
(Expressed in thousands of United States dollars, except share data)
(Unaudited)
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 230,984 | $ | 210,148 | ||||
Restricted cash | 83,413 | 83,098 | ||||||
Trade and other receivables | 192,420 | 59,412 | ||||||
Inventory (note 14) | 42,371 | 58,463 | ||||||
Advances against auction contracts | 3,839 | 4,797 | ||||||
Prepaid expenses and deposits | 12,672 | 11,057 | ||||||
Assets held for sale (note 15) | 390 | 629 | ||||||
Income taxes receivable | 5,882 | 2,495 | ||||||
571,971 | 430,099 | |||||||
Property, plant and equipment (note 16) | 528,634 | 528,591 | ||||||
Equity-accounted investments (note 19) | 7,649 | 6,487 | ||||||
Other non-current assets | 4,770 | 3,369 | ||||||
Intangible assets (note 17) | 66,681 | 46,973 | ||||||
Goodwill (note 18) | 92,307 | 91,234 | ||||||
Deferred tax assets | 15,475 | 13,362 | ||||||
$ | 1,287,487 | $ | 1,120,115 | |||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Auction proceeds payable | $ | 274,741 | $ | 101,215 | ||||
Trade and other payables | 122,288 | 120,042 | ||||||
Income taxes payable | 4,299 | 13,011 | ||||||
Short-term debt (note 20) | 39,013 | 12,350 | ||||||
Current portion of long-term debt (note 20) | - | 43,348 | ||||||
440,341 | 289,966 | |||||||
Long-term debt (note 20) | 101,590 | 54,567 | ||||||
Share unit liabilities | 3,526 | 5,633 | ||||||
Other non-current liabilities | 13,647 | 6,735 | ||||||
Deferred tax liabilities | 30,592 | 31,070 | ||||||
589,696 | 387,971 | |||||||
Commitments (note 23) | ||||||||
Contingencies (note 24) | ||||||||
Contingently redeemable: | ||||||||
Non-controlling interest (note 10) | - | 24,785 | ||||||
Performance share units (note 22) | 3,438 | - | ||||||
Stockholders' equity (note 21): | ||||||||
Share capital: | ||||||||
Common stock; no par value, unlimited shares | ||||||||
authorized, issued and outstanding shares: | ||||||||
106,661,268 (December 31, 2015: 107,200,470) | 120,911 | 131,530 | ||||||
Additional paid-in capital | 26,602 | 27,728 | ||||||
Retained earnings | 591,430 | 601,051 | ||||||
Accumulated other comprehensive loss | (49,314 | ) | (57,133 | ) | ||||
Stockholders' equity | 689,629 | 703,176 | ||||||
Non-controlling interest | 4,724 | 4,183 | ||||||
694,353 | 707,359 | |||||||
$ | 1,287,487 | $ | 1,120,115 |
See accompanying notes to the condensed consolidated financial statements
Ritchie Bros. | 5 |
Condensed Consolidated Statements of Changes in Equity
(Expressed in thousands of United States dollars, except where noted)
(Unaudited)
Attributable to stockholders | Contingently redeemable | |||||||||||||||||||||||||||||||||||
Additional | Accumulated | Non- | Non- | Performance | ||||||||||||||||||||||||||||||||
Common stock | paid-In | other | controlling | controlling | share | |||||||||||||||||||||||||||||||
Number of | capital | Retained | comprehensive | interest | Total | interest | units | |||||||||||||||||||||||||||||
shares | Amount | ("APIC") | earnings | income (loss) | ("NCI") | equity | ("NCI") | ("PSUs") | ||||||||||||||||||||||||||||
Balance, December 31, 2015 | 107,200,470 | $ | 131,530 | $ | 27,728 | $ | 601,051 | $ | (57,133 | ) | $ | 4,183 | $ | 707,359 | $ | 24,785 | $ | - | ||||||||||||||||||
Net income | - | - | - | 63,979 | - | 272 | 64,251 | 1,334 | - | |||||||||||||||||||||||||||
Other comprehensive | ||||||||||||||||||||||||||||||||||||
income | - | - | - | - | 7,819 | 2 | 7,821 | 169 | - | |||||||||||||||||||||||||||
- | - | - | 63,979 | 7,819 | 274 | 72,072 | 1,503 | - | ||||||||||||||||||||||||||||
Change in value of contingently | ||||||||||||||||||||||||||||||||||||
redeemable NCI | - | - | - | (21,186 | ) | - | - | (21,186 | ) | 21,186 | - | |||||||||||||||||||||||||
Stock option exercises | 920,798 | 26,107 | (5,405 | ) | - | - | - | 20,702 | - | - | ||||||||||||||||||||||||||
Stock option tax adjustment | - | - | 254 | - | - | - | 254 | - | - | |||||||||||||||||||||||||||
Stock option compensation | ||||||||||||||||||||||||||||||||||||
expense (note 22) | - | - | 4,025 | - | - | - | 4,025 | - | - | |||||||||||||||||||||||||||
Modification of PSUs (note 22) | - | - | - | (70 | ) | - | - | (70 | ) | - | 2,175 | |||||||||||||||||||||||||
Equity-classified PSU | ||||||||||||||||||||||||||||||||||||
expense (note 22) | - | - | - | - | - | - | - | - | 1,222 | |||||||||||||||||||||||||||
Equity-classified PSU dividend | ||||||||||||||||||||||||||||||||||||
equivalents | - | - | - | (20 | ) | - | - | (20 | ) | - | 20 | |||||||||||||||||||||||||
Change in value of contingently | ||||||||||||||||||||||||||||||||||||
redeemable equity-classified PSUs | - | - | - | (21 | ) | - | - | (21 | ) | - | 21 | |||||||||||||||||||||||||
NCI acquired in a business | ||||||||||||||||||||||||||||||||||||
combination (note 25) | - | - | - | - | - | 596 | 596 | - | - | |||||||||||||||||||||||||||
Acquisition of NCI | - | - | - | - | - | (226 | ) | (226 | ) | (44,141 | ) | - | ||||||||||||||||||||||||
Shares repurchased (note 21) | (1,460,000 | ) | (36,726 | ) | - | - | - | - | (36,726 | ) | - | - | ||||||||||||||||||||||||
Cash dividends paid (note 21) | - | - | - | (52,303 | ) | - | (103 | ) | (52,406 | ) | (3,333 | ) | - | |||||||||||||||||||||||
Balance, September 30, 2016 | 106,661,268 | $ | 120,911 | $ | 26,602 | $ | 591,430 | $ | (49,314 | ) | $ | 4,724 | $ | 694,353 | $ | - | $ | 3,438 |
See accompanying notes to the condensed consolidated financial statements.
Ritchie Bros. | 6 |
Condensed Consolidated Statements of Cash Flows
(Expressed in thousands of United States dollars)
(Unaudited)
Nine months ended September 30, | 2016 | 2015 | ||||||
Cash provided by (used in): | ||||||||
Operating activities: | ||||||||
Net income | $ | 65,585 | $ | 91,203 | ||||
Adjustments for items not affecting cash: | ||||||||
Depreciation and amortization expenses (note 7) | 30,560 | 31,402 | ||||||
Inventory write down (note 14) | 2,284 | 480 | ||||||
Impairment loss (note 8) | 28,243 | - | ||||||
Stock option compensation expense (note 22) | 4,025 | 3,094 | ||||||
Equity-classified PSU expense (note 22) | 1,222 | - | ||||||
Deferred income tax recovery | (5,838 | ) | (4,167 | ) | ||||
Equity income less dividends received | (1,209 | ) | (769 | ) | ||||
Unrealized foreign exchange loss | 586 | 1,463 | ||||||
Gain on disposition of property, plant and equipment | (1,017 | ) | (1,200 | ) | ||||
Net changes in operating assets and liabilities (note 12) | 38,982 | 36,922 | ||||||
Net cash provided by operating activities | 163,423 | 158,428 | ||||||
Investing activities: | ||||||||
Acquisition of Mascus (note 25) | (28,123 | ) | - | |||||
Acquisition of Petrowsky (note 25) | (6,250 | ) | - | |||||
Acquisition of contingently redeemable NCI (note 10) | (41,092 | ) | - | |||||
Acquisition of NCI (note 25) | (226 | ) | - | |||||
Property, plant and equipment additions | (12,600 | ) | (12,643 | ) | ||||
Intangible asset additions | (12,041 | ) | (4,248 | ) | ||||
Proceeds on disposition of property, plant and equipment | 3,259 | 4,700 | ||||||
Other, net | (243 | ) | - | |||||
Net cash used in investing activities | (97,316 | ) | (12,191 | ) | ||||
Financing activities: | ||||||||
Issuances of share capital | 20,702 | 29,251 | ||||||
Share repurchase (note 21) | (36,726 | ) | (47,489 | ) | ||||
Dividends paid to stockholders (note 21) | (52,303 | ) | (47,191 | ) | ||||
Dividends paid to contingently redeemable NCI | (3,436 | ) | (1,340 | ) | ||||
Proceeds from short-term debt | 52,584 | 8,566 | ||||||
Repayment of short-term debt | (28,641 | ) | (6,558 | ) | ||||
Proceeds from long-term debt | 46,572 | - | ||||||
Repayment of long-term debt | (46,568 | ) | - | |||||
Repayment of finance lease obligations | (1,282 | ) | (1,599 | ) | ||||
Other, net | (512 | ) | 75 | |||||
Net cash used in financing activities | (49,610 | ) | (66,285 | ) | ||||
Effect
of changes in foreign currency rates on cash and cash equivalents | 4,339 | (13,212 | ) | |||||
Increase in cash and cash equivalents | 20,836 | 66,740 | ||||||
Cash and cash equivalents, beginning of period | 210,148 | 139,815 | ||||||
Cash and cash equivalents, end of period | $ | 230,984 | 206,555 |
See accompanying notes to the condensed consolidated financial statements.
Ritchie Bros. | 7 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
Ritchie Bros. Auctioneers Incorporated and its subsidiaries (collectively referred to as the “Company”) provide asset management and disposition services for the construction, agricultural, transportation, energy, mining, forestry, material handling, marine and real estate industries through its unreserved auctions, online marketplace services, value-added services and listing and software services. Ritchie Bros. Auctioneers Incorporated is a company incorporated in Canada under the Canada Business Corporations Act, whose shares are publicly traded on the Toronto Stock Exchange (“TSX”) and the New York Stock Exchange (“NYSE”).
2. Significant accounting policies
(a) | Basis of preparation |
These unaudited condensed consolidated interim financial statements have been prepared in accordance with United States generally accepted accounting principles (“US GAAP”). They include the accounts of Ritchie Bros. Auctioneers Incorporated and its subsidiaries (collectively referred to as the “Company”) from their respective dates of formation or acquisition. All significant intercompany balances and transactions have been eliminated.
Certain information and footnote disclosure required by US GAAP for complete annual financial statements have been omitted and, therefore, these condensed consolidated interim financial statements should be read in conjunction with the Company’s audited consolidated financial statements for the year ended December 31, 2015, included in the Company’s Annual Report on Form 10-K, filed with the Securities Exchange Commission (“SEC”). A selection of the accounting policies for which there has been a change since the annual consolidated financial statements are set out below. In the opinion of management, these unaudited condensed consolidated interim financial statements reflect all adjustments, consisting of normal recurring adjustments, which are necessary to present fairly, in all material respects, the Company’s consolidated financial position, results of operations, cash flows and changes in equity for the interim periods presented. The preparation of financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results could differ from those estimates.
Previously, the Company prepared its consolidated financial statements under International Financial Reporting Standards (“IFRS”) as permitted by securities regulators in Canada, as well as in the United States under the status of a Foreign Private Issuer as defined by the United States SEC. At the end of the second quarter of 2015, the Company determined that it no longer qualified as a Foreign Private Issuer under the SEC rules. As a result, beginning January 1, 2016 the Company was required to report with the SEC on domestic forms and comply with domestic company rules in the United States. The transition to US GAAP was made retrospectively for all periods from the Company’s inception.
(b) | Revenue recognition |
Revenues are comprised of:
· | commissions earned at our auctions through the Company acting as an agent for consignors of equipment and other assets, as well as commissions on online marketplace sales, and |
· | fees earned in the process of conducting auctions through all our auction channels and from value-added services, as well as subscription revenues from our listing and software services. |
The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred or services have been rendered, the price is fixed or determinable, and collectability is reasonably assured. For auction or online marketplace sales, revenue is recognized when the auction or online marketplace sale is complete and the Company has determined that the sale proceeds are collectible. Revenue is measured at the fair value of the consideration received or receivable and is shown net of value-added tax and duties.
Ritchie Bros. | 8 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(b) | Revenue recognition (continued) |
Commissions from sales at our auctions represent the percentage earned by the Company on the gross auction proceeds from equipment and other assets sold at auction. The majority of commissions are earned as a pre-negotiated fixed rate of the gross selling price. Other commissions from sales at our auctions are earned from underwritten commission contracts, when the Company guarantees a certain level of proceeds to a consignor or purchases inventory to be sold at auction. Commissions also include those earned on online marketplace sales.
Commissions from sales at auction
The Company accepts equipment and other assets on consignment or takes title for a short period of time prior to auction, stimulates buyer interest through professional marketing techniques, and matches sellers (also known as consignors) to buyers through the auction or private sale process.
In its role as auctioneer, the Company matches buyers to sellers of equipment on consignment, as well as to inventory held by the Company, through the auction process. Following the auction, the Company invoices the buyer for the purchase price of the property, collects payment from the buyer, and where applicable, remits to the consignor the net sale proceeds after deducting its commissions, expenses and applicable taxes. Commissions are calculated as a percentage of the hammer price of the property sold at auction.
On the fall of the auctioneer’s hammer, the highest bidder becomes legally obligated to pay the full purchase price, which is the hammer price of the property purchased and the seller is legally obligated to relinquish the property in exchange for the hammer price less any seller’s commissions. Commission revenue is recognized on the date of the auction sale upon the fall of the auctioneer’s hammer, which is the point in time when the Company has substantially accomplished what it must do to be entitled to the benefits represented by the commission revenue. Subsequent to the date of the auction sale, the Company’s remaining obligations for its auction services relate only to the collection of the purchase price from the buyer and the remittance of the net sale proceeds to the seller.
Under the standard terms and conditions of its auction sales, the Company is not obligated to pay a consignor for property that has not been paid for by the buyer, provided that the property has not been released to the buyer. In the rare event where a buyer refuses to take title of the property, the sale is cancelled in the period in which the determination is made, and the property is returned to the consignor. Historically, cancelled sales have not been material in relation to the aggregate hammer price of property sold at auction.
Commission revenues are recorded net of commissions owed to third parties, which are principally the result of situations when the commission is shared with a consignor or with the counterparty in an auction guarantee risk and reward sharing arrangement. Additionally, in certain situations, commissions are shared with third parties who introduce the Company to consignors who sell property at auction.
Underwritten commission contracts can take the form of guarantee or inventory contracts. Guarantee contracts typically include a pre-negotiated percentage of the guaranteed gross proceeds plus a percentage of proceeds in excess of the guaranteed amount. If actual auction proceeds are less than the guaranteed amount, commission is reduced; if proceeds are sufficiently lower, the Company can incur a loss on the sale. Losses, if any, resulting from guarantee contracts are recorded in the period in which the relevant auction is completed. If a loss relating to a guarantee contract held at the period end to be sold after the period end is known or is probable and estimable at the financial statement reporting date, the loss is accrued in the financial statements for that period. The Company’s exposure from these guarantee contracts fluctuates over time (note 24).
Ritchie Bros. | 9 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(b) | Revenue recognition (continued) |
Revenues related to inventory contracts are recognized in the period in which the sale is completed, title to the property passes to the purchaser and the Company has fulfilled any other obligations that may be relevant to the transaction, including, but not limited to, delivery of the property. Revenue from inventory sales is presented net of costs within revenues on the income statement, as the Company takes title only for a short period of time and the risks and rewards of ownership are not substantially different than the Company’s other underwritten commission contracts.
Fees
Fees earned in the process of conducting our auctions include administrative, documentation, and advertising fees. Fees from value-added services include financing and technology service fees. Fees also include subscription revenues from our listing and software services, as well as amounts paid by buyers (a “buyer’s premium”) on online marketplace sales. Fees are recognized in the period in which the service is provided to the customer.
(c) | Costs of services, excluding depreciation and amortization expenses |
Costs of services are comprised of expenses incurred in direct relation to conducting auctions (“direct expenses”), earning online marketplace revenues, and earning other fee revenues. Direct expenses include direct labour, buildings and facilities charges, and travel, advertising and promotion costs. Costs of services incurred to earn online marketplace revenues include inventory management, referral, inspection, sampling, and appraisal fees. Costs of services incurred in earning other fee revenues include direct labour (including commissions on sales), software maintenance fees, and materials. Costs of services exclude depreciation and amortization expenses. In comparative periods, costs of services consisted entirely of direct expenses. As a result of the Xcira LLC (“Xcira”) and Mascus International Holdings BV (“Mascus”) acquisitions, significant other costs of services are now incurred in earning our revenues (note 25).
(d) | Share-based payments |
The Company classifies a share-based payment award as an equity or liability payment based on the substantive terms of the award and any related arrangement.
Equity-classified share-based payments
The Company has a stock option compensation plan that provides for the award of stock options to selected employees, directors and officers of the Company. The cost of options granted is measured at the fair value of the underlying option at the grant date using the Black-Scholes option pricing model. The Company also has a senior executive performance share unit (“PSU”) plan that provides for the award of PSUs to selected senior executives of the Company. The Company has the option to settle executive PSU awards in cash or shares and expects to settle them in shares. The cost of PSUs granted is measured at the fair value of the underlying PSUs at the grant date using a binomial model.
This fair value of awards expected to vest under these plans is expensed over the respective remaining service period of the individual awards, on a straight-line basis, with recognition of a corresponding increase to APIC in equity. At the end of each reporting period, the Company revises its estimate of the number of equity instruments expected to vest. The impact of the revision of the original estimates, if any, is recognized in earnings, such that the consolidated expense reflects the revised estimate, with a corresponding adjustment to equity.
Any consideration paid on exercise of the stock options is credited to the common shares together with any related compensation recognized for the award. Dividend equivalents on the senior executive plan PSUs are recognized as a reduction to retained earnings over the service period.
Ritchie Bros. | 10 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(d) | Share-based payments (continued) |
Equity-classified share-based payments (continued)
PSUs awarded under the senior executive and employee PSU plans (described in note 22) are contingently redeemable in cash in the event of death of the participant. The contingently redeemable portion of the senior executive PSU awards, which represents the amount that would be redeemable based on the conditions at the date of grant, to the extent attributable to prior service, is recognized as temporary equity. The balance reported in temporary equity increases on the same basis as the related compensation expense over the service period of the award, with any excess of the temporary equity value over the amount recognized in compensation expense charged against retained earnings. In the event it becomes probable an award is going to become eligible for redemption by the holder, the award would be reclassified to a liability award.
Liability-classified share-based payments
The Company maintains other share unit compensation plans that vest over a period of up to five years after grant. Under those plans, the Company is either required or expects to settle vested awards on a cash basis or by providing cash to acquire shares on the open market on the employee’s behalf, where the settlement amount is determined using the volume weighted average price of the Company’s common shares for the twenty days prior to the vesting date or, in the case of deferred share unit (“DSU”) recipients, following cessation of service on the Board of Directors.
These awards are classified as liability awards, measured at fair value at the date of grant and re-measured at fair value at each reporting date up to and including the settlement date. The determination of the fair value of the share units under these plans is described in note 22. The fair value of the awards is expensed over the respective vesting period of the individual awards with recognition of a corresponding liability. Changes in fair value after vesting are recognized through compensation expense. Compensation expense reflects estimates of the number of instruments expected to vest.
The impact of fair value and forfeiture estimate revisions, if any, are recognized in earnings such that the cumulative expense reflects the revised estimates, with a corresponding adjustment to the settlement liability. Liability-classified share unit liabilities due within 12 months of the reporting date are presented in trade and other payables while settlements due beyond 12 months of the reporting date are presented in non-current liabilities.
Employee share purchase plan
The Company matches employees’ contributions to the share purchase plan, which is described in more detail in note 22. The Company’s contributions are expensed as share-based compensation.
(e) | New and amended accounting standards |
(i) | Effective January 1, 2016, the Company adopted ASU 2014-12, Compensation – Stock Compensation (Topic 718), Accounting for Share-Based Payments When the Terms of an Award Provide That a Performance Target Could Be Achieved after the Requisite Service Period, which requires that a performance target that (1) affects vesting of an award, and (2) could be achieved after the requisite service period of the employee be treated as a performance condition. The adoption of this standard did not have an impact on the Company’s consolidated financial statements. |
Ritchie Bros. | 11 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(e) | New and amended accounting standards (continued) |
(ii) | Effective January 1, 2016, the Company adopted ASU 2015-02, Consolidation (Topic 810), Amendments to the Consolidation Analysis, which changes the evaluation of whether limited partnerships and similar legal entities are variable interest entities (“VIEs”), and eliminates the presumption that a general partner should consolidate a limited partnership that is a voting interest entity. The new guidance also alters the analysis for determining when fees paid to a decision maker or service provider represent a variable interest in a VIE and how interests of related parties affect the primary beneficiary determination. The adoption of this standard did not have an impact on the Company’s consolidated financial statements. |
(iii) | Effective January 1, 2016, the Company adopted ASU 2015-05, Intangibles – Goodwill and Other – Internal-Use Software (Subtopic 350-40), Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement, which provides clarity around a customer’s accounting for fees paid in a cloud computing arrangement. The amendments in ASU 2015-05 add guidance to assist customers in determining whether a cloud computing arrangement includes a software license. Software license elements of cloud computing arrangements are accounted for consistent with the acquisition of other intangible asset licenses. Where there is no software license element, the cloud computing arrangement is accounted for as a service contract. The standard was applied prospectively and did not have an impact on the Company’s consolidated financial statements. |
(iv) | Effective January 1, 2016, the Company adopted Accounting Standards Update (“ASU”) 2015-16, Business Combinations (Topic 805), Simplifying the Accounting for Measurement-Period Adjustments, which requires that an acquirer recognize adjustments to provisional amounts that are identified during the measurement period in the reporting period in which the adjustment amounts are determined. The adoption of this standard did not have an impact on the Company’s consolidated financial statements with respect to the acquisition of Xcira (note 25(b)) as no adjustments to provisional amounts were identified during the measurement period. During the period from February 19, 2016 to September 30, 2016, the Company recognized working capital adjustments related to the Mascus acquisition (note 25(a)), which resulted in a net $343,000 increase in goodwill. |
(f) | Recent accounting standards not yet adopted |
(i) | In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606), which requires an entity to recognize revenue when it transfers promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. In particular, it moves away from the current industry and transaction specific requirements. ASU 2014-09 creates a five-step model that requires entities to exercise judgment when considering the terms of the contract(s) which include: |
1. | Identifying the contract(s) with the customer, |
2. | Identifying the separate performance obligations in the contract, |
3. | Determining the transaction price, |
4. | Allocating the transaction price to the separate performance obligations, and |
5. | Recognizing revenue as each performance obligation is satisfied. |
The amendments also contain extensive disclosure requirements designed to enable users of the financial statements to understand the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. In July 2015, the FASB delayed the effective date of ASU 2014-09 by one year so that ASU 2014-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements.
Ritchie Bros. | 12 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(f) | Recent accounting standards not yet adopted (continued) |
(ii) | In January 2016, the FASB issued ASU 2016-01, Financial Instruments – Overall (Subtopic 825-10), Recognition and Measurement of Financial Assets and Financial Liabilities, the first of three standards related to financial instrument accounting. The amendments of ASU 2016-01 require equity method investments (except for equity-method accounted investments and those resulting in consolidation of the investee) to be measured at fair value with changes recognized in net income. For equity investments that do not have readily determinable fair values, the entity may elect to measure the investment at cost less any impairment, plus or minus changes resulting from observable price changes in orderly transactions for the identical or a similar investment of the same issuer. The amendments also: |
· | Simplify the impairment assessment of equity investments that do not have readily determinable fair values, by requiring a qualitative assessment to identify impairment. The entity is only required to measure the investment at fair value if the qualitative assessment indicates that impairment exists. |
· | Eliminate the requirement to disclose the method(s) and significant assumptions used to estimate the fair value that is required to be disclosed for financial instruments measured at amortized cost. |
· | Require the exit price notion to be used when measuring the fair value of financial instruments for disclosure purposes. |
· | Require separate presentation of financial assets and liabilities by measurement category and form of financial asset (i.e. securities or loans & receivables) on the balance sheet or the accompanying notes to the financial statements. |
ASU 2016-01 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. Early adoption is only permitted for the provisions under ASU 2016-01 related to the recognition of changes in fair value of financial liabilities. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements.
(iii) | In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842), which 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. For short-term leases, defined as those with a term of 12 months or less, the lessee is permitted to make an accounting policy election not to recognize the lease assets and liabilities, and instead recognize the lease expense generally on a straight-line basis over the lease term. The accounting treatment under this election is consistent with current operating lease accounting. No extensive amendments were made to lessor accounting, but amendments of note include changes to the definition of initial direct costs and accounting for collectability uncertainties in a lease. ASU 2016-02 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018, with early adoption permitted. Both lessees and lessors must apply ASU 2016-02 using a “modified retrospective transition”, which reflects the new guidance from the beginning of the earliest period presented in the financial statements. However, lessees and lessors can elect to apply certain practical expedients on transition. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements. |
(iv) | In March 2016, the FASB issued ASU 2016-08, Revenue from Contracts with Customers (Topic 606), Principal versus Agent Considerations (Reporting Revenue Gross versus Net). The amendments in ASU 2016-08 clarify the implementation guidance on principal versus agent considerations, focusing on whether an entity controls a specified good or service before that good or service is transferred to a customer. Where such control exists – i.e. where the entity is required to provide the specified good or service itself – the entity is a ‘principal’. Where the entity is required to arrange for another party to provide the good or service, it is an agent. |
Ritchie Bros. | 13 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(f) | Recent accounting standards not yet adopted (continued) |
The effective date and transition requirements of ASU 2016-08 are the same as for ASU 2014-09, which is for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements.
(v) | In March 2016, the FASB issued ASU No. 2016-09, Compensation—Stock Compensation (Topic 718), which makes several modifications to Topic 718 related to the accounting for forfeitures, employer tax withholding on share-based compensation and the financial statement presentation of excess tax benefits or deficiencies. ASU 2016-09 also clarifies the statement of cash flows presentation for certain components of share-based awards. Specifically, ASU 2016-09 requires an entity to recognize share-based payment award income tax effects in the income statement when the awards vest or are settled, and as a result, the requirement for entities to track APIC pools is eliminated. In addition, the amendments allow entities to make a policy election to either estimate forfeiture or recognize forfeitures as they occur. ASC 2016-09 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2016, with early adoption permitted. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements. |
(vi) | In April 2016, the FASB issued ASU 2016-10, Identifying Performance Obligations and Licensing, which clarifies the following two aspects of ASU 2014-09 (Topic 606): identifying performance obligations and the licensing implementation guidance. ASC 2016-10 affects the guidance in ASU 2014-09, and so has the same effective date and transition requirements. ASU 2016-10 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements. |
(vii) | In May 2016, the FASB issued ASU 2016-12, Narrow Scope Improvements and Practical Expedients, which makes narrow scope improvements and practical expedients to the following aspects of ASU 2014-09 (Topic 606): |
· | Assessing one specific collectability criterion and accounting for contracts that do not meet certain criteria |
· | Presentation for sales taxes and other similar taxes collected from customers |
· | Non-cash consideration |
· | Contract modification at transition |
· | Completed contracts at transition |
· | Technical correction |
ASC 2016-10 affects the guidance in ASU 2014-09, and so has the same effective date and transition requirements. ASU 2016-10 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements.
(viii) | In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (Topic 326), Measurement of Credit Losses on Financial Statements, which replaces the ‘incurred loss methodology’ credit impairment model with a new forward-looking “methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates.” ASU 2016-13 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019. Early adoption is only permitted for fiscal years beginning after December 15, 2018, including interim periods within those years. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements. |
Ritchie Bros. | 14 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
2. Significant accounting policies (continued)
(f) | Recent accounting standards not yet adopted (continued) |
(ix) | In August 2016, the FASB issued ASU 2016-15, Statement of Cash Flows (Topic 230) – Classification of Certain Cash Receipts and Cash Payments, which addresses eight specific cash flow issues with the objective of reducing diversity in practice. ASU 2016-15 is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2017. The amendments are applied using a retrospective transition method to each period presented, unless impracticable to do so, in which case they are applied prospectively as of the earliest date practicable. The Company is evaluating the new guidance to determine the impact it will have on its consolidated financial statements. |
3. Significant judgments, estimates and assumptions
The preparation of financial statements in conformity with US GAAP requires management to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period.
Future differences arising between actual results and the judgments, estimates and assumptions made by the Company at the reporting date, or future changes to estimates and assumptions, could necessitate adjustments to the underlying reported amounts of assets, liabilities, revenues and expenses in future reporting periods.
Judgments, estimates and underlying assumptions are evaluated on an ongoing basis by management, and are based on historical experience and other factors including expectations of future events that are believed to be reasonable under the circumstances. Existing circumstances and assumptions about future developments, however, may change due to market changes or circumstance and such changes are reflected in the assumptions when they occur. Significant estimates include the estimated useful lives of long-lived assets, as well as valuation of goodwill, underwritten commission contracts, contingently redeemable non-controlling interest and share-based compensation.
4. Seasonality of operations
The Company's operations are both seasonal and event driven. Revenues tend to be highest during the second and fourth calendar quarters. The Company generally conducts more auctions during these quarters than during the first and third calendar quarters. Late December through mid-February and mid-July through August are traditionally less active periods.
5. Segmented information
The Company’s principal business activity is the sale of industrial equipment and other assets at auctions. The Company’s operations are comprised of one reportable segment and other business activities that are not reportable as follows:
· | Core Auction segment, a network of auction locations that conduct live, unreserved auctions with both on-site and online bidding; and |
· | Other includes the results of the Company’s EquipmentOne and Mascus online services, which are not material to the Company’s consolidated financial statements. On February 19, 2016, the Company acquired Mascus and updated its segment reporting such that the results of EquipmentOne and Mascus (subsequent to acquisition) are reported as “Other.” |
Ritchie Bros. | 15 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
5. Segmented information (continued)
The Chief Operating Decision Maker evaluates segment performance based on earnings (loss) from operations, which is calculated as revenues less costs of services, selling, general and administrative (“SG&A”) expenses, depreciation and amortization expenses, and impairment loss. The significant non-cash items included in segment earnings (loss) from operations are depreciation and amortization expenses and impairment loss.
Three months ended | Nine months ended | |||||||||||||||||||||||
September 30, 2016 | September 30, 2016 | |||||||||||||||||||||||
Core | Core | |||||||||||||||||||||||
Auction | Other | Consolidated | Auction | Other | Consolidated | |||||||||||||||||||
Revenues | $ | 122,789 | $ | 6,087 | $ | 128,876 | $ | 402,671 | $ | 16,955 | $ | 419,626 | ||||||||||||
Costs
of services, excluding depreciation and amortization | (14,131 | ) | (619 | ) | (14,750 | ) | (48,354 | ) | (1,467 | ) | (49,821 | ) | ||||||||||||
SG&A expenses | (63,998 | ) | (5,002 | ) | (69,000 | ) | (197,222 | ) | (13,931 | ) | (211,153 | ) | ||||||||||||
Depreciation and amortization expenses | (9,259 | ) | (937 | ) | (10,196 | ) | (27,960 | ) | (2,600 | ) | (30,560 | ) | ||||||||||||
Impairment loss | - | (28,243 | ) | (28,243 | ) | - | (28,243 | ) | (28,243 | ) | ||||||||||||||
$ | 35,401 | $ | (28,714 | ) | $ | 6,687 | $ | 129,135 | $ | (29,286 | ) | $ | 99,849 | |||||||||||
Acquisition-related costs | (4,691 | ) | (5,440 | ) | ||||||||||||||||||||
Gain
on disposition of property, plant and equipment | 570 | 1,017 | ||||||||||||||||||||||
Foreign exchange loss | (281 | ) | (332 | ) | ||||||||||||||||||||
Operating income | $ | 2,285 | $ | 95,094 | ||||||||||||||||||||
Equity income | 213 | 1,209 | ||||||||||||||||||||||
Other and income tax expenses | (7,498 | ) | (30,718 | ) | ||||||||||||||||||||
Net income (loss) | $ | (5,000 | ) | $ | 65,585 |
Three months ended | Nine months ended | |||||||||||||||||||||||
September 30, 2015 | September 30, 2015 | |||||||||||||||||||||||
Core | Core | |||||||||||||||||||||||
Auction | Other | Consolidated | Auction | Other | Consolidated | |||||||||||||||||||
Revenues | $ | 105,421 | $ | 3,897 | $ | 109,318 | $ | 369,711 | $ | 10,702 | $ | 380,413 | ||||||||||||
Costs
of services, excluding depreciation and amortization | (12,045 | ) | - | (12,045 | ) | (40,681 | ) | - | (40,681 | ) | ||||||||||||||
SG&A expenses | (54,797 | ) | (3,373 | ) | (58,170 | ) | (177,196 | ) | (9,969 | ) | (187,165 | ) | ||||||||||||
Depreciation and amortization expenses | (9,357 | ) | (660 | ) | (10,017 | ) | (29,025 | ) | (2,377 | ) | (31,402 | ) | ||||||||||||
$ | 29,222 | $ | (136 | ) | $ | 29,086 | $ | 122,809 | $ | (1,644 | ) | $ | 121,165 | |||||||||||
Gain
on disposition of property, plant and equipment | 234 | 1,200 | ||||||||||||||||||||||
Foreign exchange gain (loss) | (718 | ) | 2,051 | |||||||||||||||||||||
Operating income | $ | 28,602 | $ | 124,416 | ||||||||||||||||||||
Equity income | 363 | 769 | ||||||||||||||||||||||
Other and income tax expenses | (7,718 | ) | (33,982 | ) | ||||||||||||||||||||
Net income | $ | 21,247 | $ | 91,203 |
Ritchie Bros. | 16 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
6. Revenues
The Company’s revenue from the rendering of services is as follows:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Commissions | $ | 96,110 | $ | 83,648 | $ | 314,084 | $ | 301,379 | ||||||||
Fees | 32,766 | 25,670 | 105,542 | 79,034 | ||||||||||||
$ | 128,876 | $ | 109,318 | $ | 419,626 | $ | 380,413 |
Net profits on inventory sales included in commissions are:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Revenue from inventory sales | $ | 176,381 | $ | 105,678 | $ | 411,970 | $ | 409,105 | ||||||||
Cost of inventory sold | (159,850 | ) | (97,745 | ) | (376,364 | ) | (372,577 | ) | ||||||||
$ | 16,531 | $ | 7,933 | $ | 35,606 | $ | 36,528 |
7. Operating expenses
Certain prior period operating expenses have been reclassified to conform with current year presentation.
Costs of services, excluding depreciation and amortization
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Employee compensation expenses | $ | 6,593 | $ | 5,309 | $ | 21,731 | $ | 16,185 | ||||||||
Buildings, facilities and technology expenses | 1,709 | 1,745 | 6,015 | 5,191 | ||||||||||||
Travel, advertising and promotion expenses | 4,991 | 5,120 | 18,287 | 16,207 | ||||||||||||
Other costs of services | 1,457 | (129 | ) | 3,788 | 3,098 | |||||||||||
$ | 14,750 | $ | 12,045 | $ | 49,821 | $ | 40,681 |
SG&A expenses
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Employee compensation expenses | $ | 43,077 | $ | 36,287 | $ | 135,129 | $ | 122,062 | ||||||||
Buildings, facilities and technology expenses | 12,466 | 10,516 | 36,671 | 30,849 | ||||||||||||
Travel, advertising and promotion expenses | 6,273 | 5,388 | 18,594 | 16,274 | ||||||||||||
Professional fees | 3,675 | 3,157 | 9,524 | 9,456 | ||||||||||||
Other SG&A expenses | 3,509 | 2,822 | 11,235 | 8,524 | ||||||||||||
$ | 69,000 | $ | 58,170 | $ | 211,153 | $ | 187,165 |
Ritchie Bros. | 17 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
7. Operating expenses (continued)
Acquisition-related costs
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Iron
Planet Holdings Inc. ("IronPlanet") (note 24) | $ | 4,514 | $ | - | $ | 4,514 | $ | - | ||||||||
Mascus (note 25) | - | - | 749 | - | ||||||||||||
Petrowsky
Auctioneers Inc. ("Petrowsky") (note 25) | 177 | - | 177 | - | ||||||||||||
$ | 4,691 | $ | - | $ | 5,440 | $ | - |
Depreciation and amortization expenses
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Depreciation expense | $ | 7,751 | $ | 8,491 | $ | 23,466 | $ | 26,718 | ||||||||
Amortization expense | 2,445 | 1,526 | 7,094 | 4,684 | ||||||||||||
$ | 10,196 | $ | 10,017 | $ | 30,560 | $ | 31,402 |
8. Impairment loss
Goodwill impairment
The Company performs impairment tests on goodwill on an annual basis in accordance with US GAAP, or more frequently if events or changes in circumstances indicate that those assets might be impaired. Goodwill is tested for impairment at a reporting unit level, which is at the same level or one level below an operating segment. A goodwill impairment loss is recognized when the carrying amount of the reporting unit is greater than its fair value. The goodwill impairment loss is calculated as the excess of the carrying amount of the goodwill over its implied fair value.
Goodwill arising from the acquisition of AssetNation, the provider of our online marketplaces, forms part of the EquipmentOne reporting unit. During the three months ended September 30, 2016, an indicator of impairment was identified with respect to the EquipmentOne reporting unit. The indicator consisted of a decline in actual and forecasted revenue and operating income compared with previously projected results, which was primarily due to the recent performance of the EquipmentOne reporting unit.
As a result of the identification of an indicator of impairment of the EquipmentOne reporting unit, a US GAAP two-step goodwill impairment test was performed at September 30, 2016. Step one of the goodwill impairment test indicated that the carrying amount (including goodwill) of the EquipmentOne reporting unit exceeded its fair value. Accordingly, the impairment test proceeded to step two, wherein the step one fair value of the EquipmentOne reporting unit was used to estimate the implied fair value of the goodwill.
The second step of the goodwill impairment test involved allocating the EquipmentOne reporting unit fair value to all the assets and liabilities of that reporting unit based on their estimated fair values. Management used a blended analysis of the earnings approach, which employs a discounted cash flow methodology, and the market approach, which employs a multiple of earnings methodology, to determine the fair values of the intangible assets and to measure the goodwill impairment loss.
Ritchie Bros. | 18 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
8. Impairment loss (continued)
Goodwill impairment (continued)
Based on the results of the goodwill impairment test, the Company recorded an impairment loss on the EquipmentOne reporting unit goodwill of $23,574,000 on September 30, 2016.
Long-lived asset impairment
Long-lived assets, which are comprised of property, plant and equipment and definite-lived intangible assets, are assessed for impairment whenever events or circumstances indicate that their carrying amounts may not be recoverable. For the purpose of impairment testing, long-lived assets are grouped and tested for recoverability at the lowest level that generates independent cash flows from another asset group. The carrying amount of the long-lived asset group is not recoverable if it exceeds the sum of the future undiscounted cash flows expected to result from the long-lived asset group’s use and eventual disposition. Where the carrying amount of the long-lived asset group is not recoverable, its fair value is determined in order to calculate any impairment loss. An impairment loss is measured as the excess of the long-lived asset group’s carrying amount over its fair value.
At September 30, 2016, for the same reason noted above under the goodwill impairment test, management determined that there was an indicator that the carrying amount of the long-lived assets arising from our acquisition of AssetNation (the “EquipmentOne long-lived assets”) might not have been recoverable. As such, the Company performed the recoverability test, for which purpose management determined that the asset group to which the EquipmentOne long-lived assets belonged was the EquipmentOne reporting unit.
The results of the recoverability test indicated that the EquipmentOne reporting unit carrying amount (including goodwill but excluding deferred tax assets, deferred tax liabilities, and income taxes payable) exceeded the sum of its future undiscounted cash flows. As such, management then used an earnings approach to estimate the fair values of the EquipmentOne long-lived assets and compared those fair values to their carrying amounts.
Based on the results of the long-lived asset impairment test, the Company recorded a pre-tax impairment loss on the EquipmentOne reporting unit customer relationships of $4,669,000 on September 30, 2016. In connection with this impairment loss, the Company recorded a deferred tax benefit of $1,798,000 to the income tax provision. The result of this impairment test was reflected in the carrying value of the EquipmentOne reporting unit prior to the completion of the goodwill impairment test described above.
9. Income taxes
At the end of each interim period, the Company estimates the effective tax rate expected to be applicable for the full fiscal year. The estimate reflects, among other items, management’s best estimate of operating results. It does not include the estimated impact of foreign exchange rates or unusual and/or infrequent items, which may cause significant variations in the customary relationship between income tax expense and income before income taxes.
The Company’s consolidated effective tax rate in respect of operations for the three and nine months ended September 30, 2016 was 329.4% and 31.3%, respectively (2015: 26.8% and 27.5%).
Ritchie Bros. | 19 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
10. Contingently redeemable non-controlling interest in Ritchie Bros. Financial Services
Until July 12, 2016, the Company held a 51% interest in Ritchie Bros. Financial Services (”RBFS”), an entity that provides loan origination services to enable the Company’s auction customers to obtain financing from third party lenders. As a result of the Company’s involvement with RBFS, the Company is exposed to risks related to the recovery of the net assets of RBFS as well as liquidity risks associated with the put option discussed below.
Management determined that RBFS was a variable interest entity because the Company provided subordinated financial support to RBFS and because the Company’s voting interest was disproportionately low in relation to its economic interest in RBFS while substantially all the activities of RBFS involved or were conducted on behalf of the Company. Management also determined that the Company was the primary beneficiary of RBFS as the Company was part of a related party group that had the power to direct the activities that most significantly impacted RBFS’s economic performance, and although no individual member of that group had such power, the Company represented the member of the related party group that was most closely associated with RBFS.
Until July 12, 2016, the Company and the non-controlling interest (“NCI”) holders each held options pursuant to which the Company could acquire, or be required to acquire, the NCI holders’ 49% interest in RBFS. These call and put options became exercisable on April 6, 2016, and the Company had the option to elect to pay the purchase price in either cash or shares of the Company, subject to the Company obtaining all relevant security exchange and regulatory consents and approvals. As a result of the existence of the put option, the NCI was accounted for as a contingently redeemable equity instrument (the “contingently redeemable NCI”). The NCI could be redeemed at a purchase price to be determined through an independent appraisal process conducted in accordance with the terms of the agreement, or at a negotiated price (the “redemption value”).
For the comparative reporting period presented, management determined that redemption was probable and measured the carrying amount of the contingently redeemable NCI at its estimated December 31, 2015 redemption value of $24,785,000. The estimation of redemption value at that date required management to make significant judgments, estimates, and assumptions.
On July 12, 2016 the Company completed its acquisition of the NCI. On that date, the Company acquired the NCI holders’ 49% interest in RBFS for total consideration of 57,900,000 Canadian dollars ($44,141,000). That purchase price consisted of cash consideration of 53,900,000 Canadian dollars ($41,092,000) and 4,000,000 Canadian dollars ($3,049,000) representing the acquisition date fair value of contingent consideration payable to the former shareholders of RBFS. The contingent payment is payable if RBFS achieves a specified annual revenue growth rate over a three-year post-acquisition period, and is calculated as a specified percentage of the accumulated earnings of RBFS after the three-year post-acquisition period. The maximum amount payable under the contingent payment arrangement is 10,000,000 Canadian dollars. The Company may pay an additional amount not exceeding 1,500,000 Canadian dollars over a three-year period based on the former NCI holders providing continued management services to RBFS.
Ritchie Bros. | 20 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
11. Earnings (loss) per share attributable to stockholders
Basic earnings per share (“EPS”) attributable to stockholders was calculated by dividing the net income attributable to stockholders by the weighted average (“WA”) number of common shares outstanding. Diluted EPS attributable to stockholders was calculated by dividing the net income attributable to stockholders after giving effect to outstanding dilutive stock options and PSUs by the WA number of shares outstanding adjusted for all dilutive securities.
Three months ended | Nine months ended | |||||||||||||||||||||||
September 30, 2016 | September 30, 2016 | |||||||||||||||||||||||
Net loss | WA | Net income | WA | |||||||||||||||||||||
attributable to | number | Per share | attributable to | number | Per share | |||||||||||||||||||
stockholders | of shares | amount | stockholders | of shares | amount | |||||||||||||||||||
Basic | $ | (5,137 | ) | 106,622,376 | $ | (0.05 | ) | $ | 63,979 | 106,595,088 | $ | 0.60 | ||||||||||||
Effect of dilutive securities: | ||||||||||||||||||||||||
PSUs | - | 81,610 | - | - | 27,203 | - | ||||||||||||||||||
Stock options | - | 821,065 | - | - | 599,099 | - | ||||||||||||||||||
Diluted | $ | (5,137 | ) | 107,525,051 | $ | (0.05 | ) | $ | 63,979 | 107,221,390 | $ | 0.60 |
Three months ended | Nine months ended | |||||||||||||||||||||||
September 30, 2015 | September 30, 2015 | |||||||||||||||||||||||
Net income | WA | Net income | WA | |||||||||||||||||||||
attributable to | number | Per share | attributable to | number | Per share | |||||||||||||||||||
stockholders | of shares | amount | stockholders | of shares | amount | |||||||||||||||||||
Basic | $ | 20,825 | 107,137,417 | $ | 0.19 | $ | 89,685 | 107,041,819 | $ | 0.84 | ||||||||||||||
Effect
of dilutive securities: Stock options | - | 380,471 | - | - | 391,540 | (0.01 | ) | |||||||||||||||||
Diluted | $ | 20,825 | 107,517,888 | $ | 0.19 | $ | 89,685 | 107,433,359 | $ | 0.83 |
In respect of PSUs awarded under the senior executive and employee PSU plans (described in note 22), performance and market conditions, depending on their outcome at the end of the contingency period, can reduce the number of vested awards to nil or to a maximum of 200% of the number of outstanding PSUs. For the three and nine months ended September 30, 2016, PSUs to purchase 253,646 and 231,671 common shares, respectively, were outstanding but excluded from the calculation of diluted EPS attributable to stockholders as they were anti-dilutive. For the three and nine months ended September 30, 2016, stock options to purchase nil and 1,002,929 common shares, respectively, were outstanding but excluded from the calculation of diluted EPS attributable to stockholders as they were anti-dilutive (2015: 113,073 and 206,733).
Ritchie Bros. | 21 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
12. Supplemental cash flow information
Nine months ended September 30, | 2016 | 2015 | ||||||
Restricted cash | $ | 2,002 | $ | (54,547 | ) | |||
Trade and other receivables | (129,980 | ) | (63,469 | ) | ||||
Inventory | 15,257 | (1,565 | ) | |||||
Advances against auction contracts | 914 | 23,146 | ||||||
Prepaid expenses and deposits | (774 | ) | 711 | |||||
Income taxes receivable | (3,387 | ) | (4,226 | ) | ||||
Auction proceeds payable | 172,273 | 140,728 | ||||||
Trade and other payables | (5,331 | ) | (15,754 | ) | ||||
Income taxes payable | (9,410 | ) | 5,520 | |||||
Share unit liabilities | 2,413 | 3,631 | ||||||
Other | (4,995 | ) | 2,747 | |||||
Net
changes in operating assets and liabilities | $ | 38,982 | $ | 36,922 |
Nine months ended September 30, | 2016 | 2015 | ||||||
Interest paid, net of interest capitalized | $ | 3,859 | $ | 3,856 | ||||
Interest received | 1,353 | 2,072 | ||||||
Net income taxes paid | 44,869 | 32,775 | ||||||
Non-cash transactions: | ||||||||
Non-cash
purchase of property, plant and equipment under capital lease | 1,009 | 53 |
13. Fair value measurement
All assets and liabilities for which fair value is measured or disclosed in the condensed consolidated financial statements are categorized within the fair value hierarchy, described as follows, based on the lowest level input that is significant to the fair value measurement or disclosure:
● Level 1: | Unadjusted quoted prices in active markets for identical assets or liabilities that the entity can access at measurement date; |
● Level 2: | Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly; and |
● Level 3: | Unobservable inputs for the asset or liability. |
Ritchie Bros. | 22 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
13. Fair value measurement (continued)
September 30, 2016 | December 31, 2015 | |||||||||||||||||
Category | Carrying amount | Fair value | Carrying amount | Fair value | ||||||||||||||
Fair values disclosed, recurring: | ||||||||||||||||||
Cash and cash equivalents | Level 1 | $ | 230,984 | $ | 230,984 | $ | 210,148 | $ | 210,148 | |||||||||
Restricted cash | Level 1 | 83,413 | 83,413 | 83,098 | 83,098 | |||||||||||||
Short-term debt (note 20) | Level 2 | 39,013 | 39,013 | 12,350 | 12,350 | |||||||||||||
Current portion of long-term debt (note 20) | Level 2 | - | - | 43,348 | 43,348 | |||||||||||||
Long-term debt (note 20) | Level 2 | 101,590 | 104,558 | 54,567 | 56,126 | |||||||||||||
Fair value measurements: | ||||||||||||||||||
EquipmentOne reporting unit: | ||||||||||||||||||
Customer relationships (note 17) | Level 3 | $ | 6,300 | $ | 6,300 | $ | 12,431 | $ | N/A | |||||||||
Goodwill (note 18) | Level 3 | $ | 14,357 | $ | 14,357 | $ | 37,931 | $ | N/A |
The carrying amount of the Company‘s cash and cash equivalents, restricted cash, trade and other current receivables, advances against auction contracts, auction proceeds payable, trade and other payables, short-term debt, and current portion of long-term debt approximate their fair values due to their short terms to maturity. The fair values of the Company’s long-term debt are determined through the calculation of each liability‘s present value using market rates of interest at period close.
14. Inventory
At each period end, inventory is reviewed to ensure that it is recorded at the lower of cost and net realizable value. During the three and nine months ended September 30, 2016, the Company recorded an inventory write-down of $882,000 and $2,284,000 respectively (2015: $167,000 and $480,000).
Of inventory held at September 30, 2016, 100% is expected to be sold prior to the end of December 2016 (December 31, 2015: 91% sold by the end of March 2016 with the remainder sold by the end of June 2016).
15. Assets held for sale
Balance, December 31, 2015 | $ | 629 | ||
Disposal | (242 | ) | ||
Other | 3 | |||
Balance, September 30, 2016 | $ | 390 |
During the three months ended September 30, 2016, the Company sold excess auction site acreage in Denver, United States, for net proceeds of $735,000 resulting in a gain of $493,000.
As at September 30, 2016, the Company’s assets held for sale consisted of excess auction site acreage located in Orlando, United States. Management made the strategic decision to sell this excess acreage to maximize the Company’s return on invested capital. This land asset belongs to the Core Auction reportable segment.
Ritchie Bros. | 23 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
15. Assets held for sale (continued)
The property continues to be actively marketed for sale through an independent real estate broker, and management expects the sales to be completed within 12 months of September 30, 2016.
16. Property, plant and equipment
As at September 30, 2016 | Cost | Accumulated depreciation | Net book value | |||||||||
Land and improvements | $ | 366,504 | $ | (60,194 | ) | $ | 306,310 | |||||
Buildings | 260,472 | (90,582 | ) | 169,890 | ||||||||
Yard and automotive equipment | 58,574 | (39,941 | ) | 18,633 | ||||||||
Computer software and equipment | 65,205 | (57,682 | ) | 7,523 | ||||||||
Office equipment | 23,249 | (16,839 | ) | 6,410 | ||||||||
Leasehold improvements | 22,000 | (13,780 | ) | 8,220 | ||||||||
Assets under development | 11,648 | - | 11,648 | |||||||||
$ | 807,652 | $ | (279,018 | ) | $ | 528,634 |
As at December 31, 2015 | Cost | Accumulated depreciation | Net book value | |||||||||
Land and improvements | $ | 356,905 | $ | (54,551 | ) | $ | 302,354 | |||||
Buildings | 254,760 | (82,100 | ) | 172,660 | ||||||||
Yard and automotive equipment | 59,957 | (38,848 | ) | 21,109 | ||||||||
Computer software and equipment | 60,586 | (50,754 | ) | 9,832 | ||||||||
Office equipment | 22,432 | (15,660 | ) | 6,772 | ||||||||
Leasehold improvements | 20,893 | (12,160 | ) | 8,733 | ||||||||
Assets under development | 7,131 | - | 7,131 | |||||||||
$ | 782,664 | $ | (254,073 | ) | $ | 528,591 |
17. Intangible assets
As at September 30, 2016 | Cost | Accumulated amortization | Net book value | |||||||||
Trade names and trademarks | $ | 4,959 | $ | - | $ | 4,959 | ||||||
Customer relationships | 22,538 | (544 | ) | 21,994 | ||||||||
Software | 34,496 | (11,245 | ) | 23,251 | ||||||||
Software under development | 16,477 | - | 16,477 | |||||||||
$ | 78,470 | $ | (11,789 | ) | $ | 66,681 |
Ritchie Bros. | 24 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
17. Intangible assets (continued)
As at December 31, 2015 | Cost | Accumulated amortization | Net book value | |||||||||
Trade names and trademarks | $ | 800 | $ | - | $ | 800 | ||||||
Customer relationships | 22,800 | (7,097 | ) | 15,703 | ||||||||
Software | 23,269 | (5,848 | ) | 17,421 | ||||||||
Software under development | 13,049 | - | 13,049 | |||||||||
$ | 59,918 | $ | (12,945 | ) | $ | 46,973 |
During the three and nine months ended September 30, 2016, interest of $111,000 and $287,000, respectively was capitalized to the cost of software under development (2015: $130,000 and $642,000). These interest costs relating to qualifying assets are capitalized at a weighted average rate of 5.32% (2015: 6.39%).
During the three and nine months ended September 30, 2016, an impairment loss of $4,669,000 was recognized on the customer relationships within the EquipmentOne reporting unit (note 8), reducing the carrying amount from $10,969,000 to an estimated fair value of $6,300,000, which formed the new cost basis of those assets at September 30, 2016. Subsequent to the EquipmentOne reporting unit indefinite-lived intangible asset impairment test, management concluded that an indefinite life of the EquipmentOne reporting unit trade names and trademarks could no longer be supported. Commencing September 30, 2016, the Company has commenced amortizing those trade names and trademarks over their useful life, which management has estimated to be 15 years.
18. Goodwill
Balance, December 31, 2015 | $ | 91,234 | ||
Additions (note 25) | 23,972 | |||
Impairment loss (note 8) | (23,574 | ) | ||
Foreign exchange movement | 675 | |||
Balance, September 30, 2016 | $ | 92,307 |
The carrying amount of goodwill has been allocated to reporting units for impairment testing purposes (note 8) as follows:
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
Core Auction | $ | 58,113 | $ | 53,303 | ||||
EquipmentOne | 14,357 | 37,931 | ||||||
Mascus | 19,837 | - | ||||||
$ | 92,307 | $ | 91,234 |
Ritchie Bros. | 25 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
19. Equity-accounted investments
The Company holds a 48% share interest in a group of companies detailed below (together, the Cura Classis entities), which have common ownership. The Cura Classis entities provide dedicated fleet management services in three jurisdictions to a common customer unrelated to the Company. The Company has determined the Cura Classis entities are variable interest entities and the Company is not the primary beneficiary, as it does not have the power to make any decisions that significantly affect the economic results of the Cura Classis entities. Accordingly, the Company accounts for its investments in the Cura Classis entities following the equity method.
A condensed summary of the Company's investments in and advances to equity-accounted investees are as follows (in thousands of U.S. dollars, except percentages):
Ownership | September 30, | December 31, | ||||||||||
percentage | 2016 | 2015 | ||||||||||
Cura Classis entities | 48 | % | $ | 4,821 | $ | 3,487 | ||||||
Other equity investments | 32 | % | 2,828 | 3,000 | ||||||||
7,649 | 6,487 |
As a result of the Company’s investments, the Company is exposed to risks associated with the results of operations of the Cura Classis entities. The Company has no other business relationships with the Cura Classis entities. The Company’s maximum risk of loss associated with these entities is the investment carrying amount.
Ritchie Bros. | 26 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
20. Debt
Carrying value | ||||||||
September 30, | December 31, | |||||||
2016 | 2015 | |||||||
Short-term debt | $ | 39,013 | $ | 12,350 | ||||
Long-term debt: | ||||||||
Term
loan, denominated in Canadian dollars, unsecured, bearing interest at 4.225%, due in quarterly installments of interest only, with the full amount of the principal due in May 2022. | 25,894 | 24,567 | ||||||
Term
loan, denominated in United States dollars, unsecured, bearing interest at 3.59%, due in quarterly installments of interest only, with the full amount of the principal due in May 2022. | 30,000 | 30,000 | ||||||
Revolving
loan, denominated in Canadian dollars, unsecured, bearing interest at a weighted average rate of 1.75%, due in monthly installments of interest only, with the committed, revolving credit facility available until May 2018. | 45,696 | - | ||||||
Term
loan, denominated in Canadian dollars, unsecured, bearing interest at 6.385%, due in quarterly installments of interest only, with the full amount of the principal due in May 2016. | - | 43,348 | ||||||
101,590 | 97,915 | |||||||
Total debt | $ | 140,603 | $ | 110,265 | ||||
Total long-term debt: | ||||||||
Current portion | $ | - | $ | 43,348 | ||||
Non-current portion | 101,590 | 54,567 | ||||||
$ | 101,590 | $ | 97,915 |
At December 31, 2015, the current portion of long-term debt consisted of a Canadian dollar 60,000,000 term loan under the Company’s uncommitted, revolving credit facility. The Company refinanced this term loan on a long-term basis when it fell due on May 4, 2016 by drawing on its committed, revolving credit facility.
Short-term debt at September 30, 2016 is comprised of drawings in different currencies on the Company’s committed and uncommitted revolving credit facilities of $359,358,000 (December 31, 2015: committed revolving credit facilities of $312,693,000), and have a weighted average interest rate of 1.6% (December 31, 2015: 1.8%).
As at September 30, 2016, the Company had available committed revolving credit facilities aggregating $256,801,000, of which $168,139,000 is available until May 2018. The Company also had available uncommitted credit facilities aggregating $193,367,000, of which $169,106,000 expires November 2017. The Company has a committed seasonal bulge credit facility of $50,000,000, which is available in February, March, August and September until May 2018. This bulge credit facility is not included in the available credit facilities totals above as at September 30, 2016.
Ritchie Bros. | 27 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
20. Debt (continued)
On August 29, 2016, the Company obtained a financing commitment (the “Commitment Letter”) from Goldman Sachs Bank USA (“GS Bank”) pursuant to which GS Bank is committing to provide (i) a senior secured revolving credit facility in an aggregate principal amount of $150,000,000 (the “Revolving Facility”) and (ii) a senior unsecured bridge loan facility in an aggregate principal amount of up to $850,000,000 (the “Bridge Loan Facility”, and together with the Revolving Facility, the “Facilities”). Under the terms of the Commitment Letter, the Company may replace all or a portion of the Bridge Loan Facility with senior unsecured debt securities or certain other bank loan facilities. Debt issue costs related to these Facilities are discussed in note 24.
21. Equity and dividends
Share capital
Preferred stock
Unlimited number of senior preferred shares, without par value, issuable in series.
Unlimited number of junior preferred shares, without par value, issuable in series.
All issued shares are fully paid. No preferred shares have been issued.
Share repurchase
During March 2016, 1,460,000 common shares (March 2015: 1,900,000) were repurchased at a weighted average (“WA”) share price of $25.16 (2015: $24.98) per common share. The repurchased shares were cancelled on March 15, 2016 (2015: March 26, 2015). There were no share repurchases during the three months ended September 30, 2016 and 2015.
The Company declared and paid the following dividends during the three and nine months ended September 30, 2016 and 2015:
Declaration date | Dividend
per share | Record date | Total dividends | Payment date | ||||||||||
Nine months ended September 30, 2016: | ||||||||||||||
Fourth quarter 2015 | January 15, 2016 | $ | 0.1600 | February 12, 2016 | $ | 17,154 | March 4, 2016 | |||||||
First quarter 2016 | May 9, 2016 | 0.1600 | May 24, 2016 | 17,022 | June 14, 2016 | |||||||||
Second quarter 2016 | August 5, 2016 | 0.1700 | September 2, 2016 | 18,127 | September 23, 2016 | |||||||||
Nine months ended September 30, 2015: | ||||||||||||||
Fourth quarter 2014 | January 12, 2015 | $ | 0.1400 | February 13, 2015 | $ | 15,089 | March 6, 2015 | |||||||
First quarter 2015 | May 7, 2015 | 0.1400 | May 29, 2015 | 14,955 | June 19, 2015 | |||||||||
Second quarter 2015 | August 6, 2015 | 0.1600 | September 4, 2015 | 17,147 | September 25, 2015 |
Declared and undistributed
Subsequent to September 30, 2016, the Company’s Board of Directors declared a quarterly dividend of $0.17 cents per common share, payable on December 19, 2016 to stockholders of record on November 28, 2016. This dividend payable has not been recognized as a liability in the financial statements. The payment of this dividend will not have any tax consequence for the Company.
Foreign currency translation reserve
Foreign currency translation adjustments include intra-entity foreign currency transactions that are of a long-term investment nature, which generated net gains of $958,000 and $9,569,000 for the three and nine months ended September 30, 2016, respectively (2015: net losses of $4,609,000 and $16,136,000).
Ritchie Bros. | 28 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
22. Share-based payments
Share-based payments consist of the following compensation costs recognized in selling, general and administrative expenses:
Three months ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||
Stock option compensation expense | $ | 1,555 | $ | 1,038 | $ | 4,025 | $ | 3,094 | ||||||||
Share unit expense: | ||||||||||||||||
Equity-classified PSUs | 736 | - | 1,222 | - | ||||||||||||
Liability-classified share units | 1,515 | (12 | ) | 8,295 | 3,907 | |||||||||||
Employee
share purchase plan - employer contributions | 403 | 346 | 1,152 | 977 | ||||||||||||
$ | 4,209 | $ | 1,372 | $ | 14,694 | $ | 7,978 |
Stock option plan
The Company has a stock option plan that provides for the award of stock options to selected employees, directors and officers of the Company. Stock option activity for the nine months ended September 30, 2016 and the year ended December 31, 2015 is presented below:
WA | ||||||||||||||||
Common | WA | remaining | Aggregate | |||||||||||||
shares under | exercise | contractual | intrinsic | |||||||||||||
option | price | life (in years) | value | |||||||||||||
Outstanding, December 31, 2014 | 3,897,791 | 22.09 | ||||||||||||||
Granted | 880,706 | 25.50 | ||||||||||||||
Exercised | (1,412,535 | ) | 21.11 | $ | 9,426 | |||||||||||
Forfeited | (89,884 | ) | 23.10 | |||||||||||||
Outstanding, December 31, 2015 | 3,276,078 | 23.40 | ||||||||||||||
Granted | 1,268,101 | 24.34 | ||||||||||||||
Exercised | (920,798 | ) | 22.48 | $ | 7,047 | |||||||||||
Forfeited | (82,256 | ) | 24.31 | |||||||||||||
Outstanding, September 30, 2016 | 3,541,125 | $ | 23.96 | 7.7 | $ | 39,352 | ||||||||||
Exercisable, September 30, 2016 | 1,413,544 | $ | 22.97 | 5.8 | $ | 17,110 |
The fair value of the stock option grants is estimated on the date of the grant using the Black-Scholes option pricing model. The significant assumptions used to estimate the fair value of stock options granted during the nine months ended September 30, 2016 and 2015 are presented in the following table on a weighted average basis:
Nine months ended September 30, | 2016 | 2015 | ||||||
Risk free interest rate | 1.1 | % | 1.8 | % | ||||
Expected dividend yield | 2.36 | % | 2.18 | % | ||||
Expected lives of the stock options | 5 years | 5 years | ||||||
Expected volatility | 26.9 | % | 26.4 | % |
Ritchie Bros. | 29 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
22. Share-based payments (continued)
Stock option plan (continued)
Risk free interest rate is the US Treasury Department five-year treasury yield curve rate on the date of the grant. Expected dividend yield assumes a continuation of the most recent quarterly dividend payments. Expected life of options is based on the age of the options on the exercise date over the past 25 years. Expected volatility is based on the historical common share price volatility over the past five years.
The compensation expense arising from option grants is amortized over the relevant vesting periods of the underlying options. As at September 30, 2016, the unrecognized stock-based compensation cost related to the non-vested stock options was $5,495,000, which is expected to be recognized over a weighted average period of 2.3 years.
Share unit plans
Share unit activity for the nine months ended September 30, 2016 and the year ended December 31, 2015 is presented below:
Equity-classified awards | Liability-classified awards | |||||||||||||||||||||||||||||||
PSUs | PSUs (1) | Restricted share units | DSUs | |||||||||||||||||||||||||||||
WA grant | WA grant | WA grant | WA grant | |||||||||||||||||||||||||||||
date fair | date fair | date fair | date fair | |||||||||||||||||||||||||||||
Number | value | Number | value | Number | value | Number | value | |||||||||||||||||||||||||
Outstanding, December 31, 2014 | - | $ | - | 238,573 | $ | 23.38 | 403,587 | $ | 22.32 | 42,289 | $ | 22.33 | ||||||||||||||||||||
Granted | - | - | 218,699 | 24.57 | 20,528 | 26.38 | 29,072 | 26.07 | ||||||||||||||||||||||||
Vested and settled | - | - | (6,870 | ) | 22.22 | (28,887 | ) | 22.53 | (13,365 | ) | 22.34 | |||||||||||||||||||||
Forfeited | - | - | (28,817 | ) | 23.23 | (62,274 | ) | 21.56 | - | - | ||||||||||||||||||||||
Outstanding, December 31, 2015 | - | $ | - | 421,585 | $ | 24.03 | 332,954 | $ | 22.70 | 57,996 | $ | 24.21 | ||||||||||||||||||||
Granted | 6,593 | 30.41 | 255,728 | 23.25 | 3,836 | 27.68 | 13,489 | 27.66 | ||||||||||||||||||||||||
Transferred
to (from) equity awards on modification | 257,934 | 27.34 | (257,934 | ) | 23.86 | - | - | - | - | |||||||||||||||||||||||
Vested and settled | - | - | (68,683 | ) | 23.08 | (158,704 | ) | 22.14 | (1,847 | ) | 25.28 | |||||||||||||||||||||
Forfeited | (11,663 | ) | 27.41 | (38,341 | ) | 22.69 | (15,050 | ) | 22.68 | - | - | |||||||||||||||||||||
Outstanding, September 30, 2016 | 252,864 | $ | 27.43 | 312,355 | $ | 23.90 | 163,036 | $ | 23.36 | 69,638 | $ | 24.85 |
(1) | Liability-classified PSUs include PSUs awarded under the employee PSU plan, the sign-on grant PSU plan, and other PSUs plans in place prior to 2015 that are cash-settled and not subject to market vesting conditions. |
As at September 30, 2016, the unrecognized share unit expense related to equity-classified PSUs was $5,708,000, which is expected to be recognized over a weighted average period of 2.0 years. The unrecognized share unit expense related to liability-classified PSUs was $6,215,000, which is expected to be recognized over a weighted average period of 2.0 years. The unrecognized share unit expense related to liability-classified restricted share units (“RSUs”) was $985,000, which is expected to be recognized over a weighted average period of 0.7 years. There is no unrecognized share unit expense related to liability-classified DSUs as they vest immediately upon grant.
Senior executive and employee PSU plans
In 2015 and 2016, the Company granted share units under two new PSU plans, a senior executive PSU plan and an employee PSU plan (the “new plans”). Under the new plans, the number of PSUs that vest is conditional upon specified market, service, and performance vesting conditions being met.
Ritchie Bros. | 30 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
22. Share-based payments (continued)
Share unit plans (continued)
Senior executive and employee PSU plans (continued)
The market vesting condition is based on the relative performance of the Company’s share price in comparison to the performance of a pre-determined portfolio of other companies’ share prices. The non-market vesting conditions are based on the achievement of specific performance measures and can result in participants earning between 0% and 200% of the target number of PSUs granted.
Prior to May 2, 2016, the Company was only able to settle the PSU awards under the new plans in cash, and as such, both new plans were classified as liability awards. On May 2, 2016 (the “modification date”), the shareholders approved amendments to the new plans, allowing the Company to choose whether to settle the awards in cash or in shares. With respect to settling in shares, the new settlement options allow the Company to either (i) arrange for the purchase shares on the open market on the employee’s behalf based on the cash value that otherwise would be delivered, or (ii) to issue a number of shares equal to the number of units that vest.
Under the first option, the shareholders authorized an unlimited number of open-market purchases of common shares for settlement of the PSUs. Under the second option, the shareholders authorized 1,000,000 shares to be issued for settlement of the PSUs.
On the modification date, the employee PSU plan remained classified as a liability and the senior executive PSU plan awards were reclassified to equity awards, based on the Company’s settlement intentions for each plan. The fair value of the senior executive awards outstanding on the modification date was $27.34. The share unit liability, representing the portion of the fair value attributable to past service, was $2,105,000, which was reclassified to equity on that date. No incremental compensation was recognized as a result of the modification. Unrecognized compensation expense based on the fair value of the senior executive PSU awards on the modification date will be amortized over the remaining service period.
Because the PSUs awarded under the new plans are contingently redeemable in cash in the event of death of the participant, on the modification date, the Company reclassified $2,175,000 to temporary equity, representing the portion of the contingent redemption amount of the senior executive PSU awards as if redeemable on May 2, 2016, to the extent attributable to prior service.
PSUs awarded under the new plans are subject to market vesting conditions. The fair value of the liability-classified PSUs awarded under the employee PSU plan is estimated on the date of grant and at each reporting date using a binomial model. The significant assumptions used to estimate the fair value of the liability-classified PSUs awarded under the employee PSU plan during the nine months ended September 30, 2016 and 2015 are presented in the following table on a weighted average basis:
Nine months ended September 30, | 2016 | 2015 | ||||||
Risk free interest rate | 1.2 | % | 1.3 | % | ||||
Expected dividend yield | 2.49 | % | 2.17 | % | ||||
Expected lives of the PSUs | 3 years | 3 years | ||||||
Expected volatility | 29.9 | % | 29.4 | % | ||||
Average expected volatility of comparable companies | 37.0 | % | 32.8 | % |
Ritchie Bros. | 31 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
22. Share-based payments (continued)
Senior executive and employee PSU plans (continued)
Risk free interest rate is estimated using Bloomberg’s U.S. dollar Swap Rate as of the valuation date. Expected dividend yield assumes a continuation of the most recent quarterly dividend payments. Given the limited historical information available for the PSUs, the Company estimated the expected life of PSUs with reference to the expected life of stock options. Stock options have five-year expected lives, whereas PSUs vest after three years. As such, the Company estimates the expected life of the PSUs to equal the three-year vesting period. Expected volatility is estimated from Bloomberg’s volatility surface of the common shares as of the valuation date.
The fair value of the equity-classified PSUs was estimated on the modification date using the same binomial model and the same significant assumptions as the liability-classified PSUs during the nine months ended September 30, 2016.
Sign-on grant PSUs
On August 11, 2014, the Company awarded 102,375 one-time sign-on grant PSUs (the “SOG PSUs”). The SOG PSUs are cash-settled and subject to market vesting conditions related to the Company’s share performance over rolling two, three, four, and five-year periods.
The fair value of the liability-classified SOG PSUs is estimated on the date of grant and at each reporting date using a binomial model. The significant assumptions used to estimate the fair value of the SOG PSUs during the nine months ended September 30, 2016 and 2015 are presented in the following table on a weighted average basis:
Nine months ended September 30, | 2016 | 2015 | ||||||
Risk free interest rate | 1.0 | % | 1.4 | % | ||||
Expected dividend yield | 2.34 | % | 2.12 | % | ||||
Expected volatility | 28.2 | % | 33.1 | % |
Risk free interest rate is estimated using Bloomberg’s U.S. dollar Swap Rate as of the valuation date. Expected dividend yield assumes a continuation of the most recent quarterly dividend payments. Given the limited historical information available for the SOG PSUs, the Company estimated the expected life of PSUs with reference to the expected life of stock options. Stock options have five-year expected lives. Comparatively, the SOG PSUs vest in four tranches with the last tranche vesting five years after the grant date. As such, the Company estimates the expected lives of each tranche of SOG PSUs to equal the respective vesting period for the tranche, which is two, three, four, or five years. Expected volatility is estimated from Bloomberg’s volatility surface of the common shares as of the valuation date.
Other PSUs
The Company also has other liability-classified PSUs granted under plans in place prior to 2015 that are cash-settled and not subject to market vesting conditions. The fair values of these liability-classified PSUs is estimated on grant date and at each reporting date using the 20-day volume weighted average price of the Company’s common shares listed on the New York Stock Exchange.
RSUs and DSUs
The Company has RSU and DSU plans that are cash-settled and not subject to market vesting conditions. Fair values of share units under these plans are estimated on grant date and at each reporting date using the 20-day volume weighted average price of the Company’s common shares listed on the New York Stock Exchange. DSUs are granted under the DSU plan to members of the Board of Directors.
Ritchie Bros. | 32 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
22. Share-based payments (continued)
Employee share purchase plan
The Company has an employee share purchase plan that allows all employees that have completed 60 days of service to contribute funds to purchase common shares at the current market value at the time of share purchase. Employees may contribute up to 4% of their salary. The Company will match between 50% and 100% of employees’ contributions, depending on the length of service of each employee with the Company.
23. Commitments
Commitment for inventory purchase
As at September 30, 2016, the Company had committed to, but not yet incurred, $7,900,000 relating to the purchase of inventory.
24. Contingencies
Costs contingent on consummation of IronPlanet acquisition
On August 29, 2016, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which it agreed to acquire IronPlanet (the “Merger”). Under the terms of Merger Agreement, the Company will acquire 100% of the equity of IronPlanet for approximately $740,000,000 in cash plus the assumption of unvested equity interests in IronPlanet, subject to adjustment, which brings the total transaction value to approximately $758,500,000. The Merger is subject to customary conditions, including (i) the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, as well as the obtaining of certain foreign antitrust clearances, and (ii) the Committee on Foreign Investment in the United States having provided written notice to the effect that review of the transactions contemplated by the Merger Agreement has been concluded and has terminated all action under the Section 721 of the Defence Production Act of 1950, as amended.
Debt issue costs
In connection with the execution of the Merger Agreement, the Company obtained the Commitment Letter, dated August 29, 2016, from GS Bank pursuant to which GS Bank is committing to provide the Facilities (discussed in note 20). Consideration for GS Bank’s services in this regard includes one-time fees that range from a minimum of $nil to a maximum of $34,500,000. The consideration is contingent upon the timing of the Merger consummation, the amount and nature of any drawings under the Facilities, and the amount of any alternate funding used by the Company to consummate the Merger. The consideration is payable at the earlier of the consummation of the Merger, the Company drawing from the Facilities, the conversion of bridge loans to other types of debt, and the Company using alternate funding to consummate the Merger.
These debt issue costs have not been recognized at September 30, 2016.
Advisory costs
The Company has entered into various contractual arrangements with Goldman, Sachs & Co. and GS Bank (together, “Goldman Sachs”) whereby Goldman Sachs has provided financial structuring and acquisition advisory services in relation to the Company’s agreement to acquire IronPlanet. Consideration for Goldman Sach’s services in this regard, for which the maximum amount payable by the Company at September 30, 2016 is $8,625,000, is contingent upon consummation of the Merger.
These advisory costs have not been recognized at September 30, 2016. They will be expensed as acquisition-related costs when they are recognized.
Ritchie Bros. | 33 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
24. Contingencies (continued)
Legal and other claims
The Company is subject to legal and other claims that arise in the ordinary course of its business. Management does not believe that the results of these claims will have a material effect on the Company’s balance sheet or income statement.
Guarantee contracts
In the normal course of business, the Company will in certain situations guarantee to a consignor a minimum level of proceeds in connection with the sale at auction of that consignor’s equipment.
At September 30, 2016 there was $30,132,000 of industrial assets guaranteed under contract, of which 100% is expected to be sold prior to the end of December 2016 (December 31, 2015: $25,267,000 of which 100% was expected to be sold prior to the end of May 2016).
At September 30, 2016 there was $18,725,000 of agricultural assets guaranteed under contract, of which 82% is expected to be sold prior to the end of December 2016, with the remainder to be sold by the end of June 2017 (December 31, 2015: $30,509,000 of which 100% was expected to be sold prior to the end of August 2016).
The outstanding guarantee amounts are undiscounted and before estimated proceeds from sale at auction.
25. Business combinations
(a) | Mascus acquisition |
On February 19, 2016 (the “Mascus Acquisition Date”), the Company acquired 100% of the issued and outstanding shares of Mascus for cash consideration of €26,553,000 ($29,580,000). In addition to cash consideration, consideration of up to €3,198,000 ($3,563,000) is contingent on Mascus achieving certain operating performance targets over the three-year period following acquisition. Mascus is based in Amsterdam and provides an online equipment listing service for used heavy machines and trucks. The acquisition expands the breadth and depth of equipment disposition and management solutions the Company can offer its customers.
The acquisition was accounted for in accordance with ASC 805, Business Combinations. The assets acquired and liabilities assumed were recorded at their estimated fair values at the Mascus Acquisition Date. Goodwill of $19,664,000 was calculated as the fair value of consideration over the estimated fair value of the net assets acquired.
Ritchie Bros. | 34 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
25. Business combinations
(a) | Mascus acquisition (continued) |
Mascus provisional purchase price allocation
February 19, 2016 | ||||
Purchase price | $ | 29,580 | ||
Fair value of contingent consideration | 3,431 | |||
Non-controlling interests (1) | 596 | |||
Total fair value at Mascus Acquisition Date | 33,607 | |||
Fair value of assets acquired: | ||||
Cash and cash equivalents | $ | 1,457 | ||
Trade and other receivables | 1,290 | |||
Prepaid expenses | 528 | |||
Property, plant and equipment | 104 | |||
Intangible assets (2) | 14,817 | |||
Fair value of liabilities assumed: | ||||
Trade and other payables | 1,533 | |||
Other non-current liabilities | 37 | |||
Deferred tax liabilities | 2,683 | |||
Fair value of identifiable net assets acquired | 13,943 | |||
Goodwill acquired on acquisition | $ | 19,664 |
(1) | The Company acquired 100% of Mascus and within the Mascus group of entities there were two subsidiaries that were not wholly-owned, one domiciled in the United States and one domiciled in Denmark. As such, the Company acquired non-controlling interests. The fair value of each non-controlling interest was determined using an income approach based on cash flows of the respective entities that were attributable to the non-controlling interest. On May 27, 2016, Ritchie Bros. Holdings (America) Inc. acquired the remaining issued and outstanding shares of the Mascus subsidiary domiciled in the United States for cash consideration of $226,000. |
(2) | Intangible assets consist of customer relationships with estimated useful lives of 17 years, indefinite-lived trade names, and software assets with estimated useful lives of five years. |
The amounts included in the Mascus provisional purchase price allocation are preliminary in nature and are subject to adjustment as additional information is obtained about the facts and circumstances that existed as of the Mascus Acquisition Date. The final determination of the fair values of certain assets and liabilities will be completed within the measurement period of up to one year from the Mascus Acquisition Date. Adjustments to the preliminary values during the measurement period will be recorded in the operating results of the period in which the adjustments are determined. Changes to the amounts recorded as assets and liabilities will result in a corresponding adjustment to goodwill.
Ritchie Bros. | 35 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
25. Business combinations (continued)
(a) | Mascus acquisition (continued) |
Goodwill
Goodwill has been allocated entirely to the Mascus reporting unit based on an analysis of the fair value of assets acquired. The main drivers generating goodwill are the anticipated synergies from (1) the Company's core auction expertise and transactional capabilities to Mascus' existing customer base, and (2) Mascus' providing existing technology to the Company's current customer base. Other factors generating goodwill include the acquisition of Mascus' assembled work force and their associated technical expertise.
Contributed revenue and net income
The results of Mascus’ operations are included in these condensed consolidated financial statements from Mascus’ Acquisition Date. For the three months ended September 30, 2016, and for the period from February 19, 2016 to September 30, 2016, Mascus’ contribution to the Company’s revenues was $1,977,000 and $5,282,000, respectively. Mascus’ contribution to net income during those periods was insignificant. Pro forma results of operations have not been presented as such pro forma financial information would not be materially different from historical results.
Contingent consideration
The Company may pay an additional amount not exceeding €3,198,000 ($3,563,000) contingent upon the achievement of certain operating performance targets over the next three-year period. The Company has recognized a liability equal to the estimated fair value of the contingent payments the Company expects to make as of the acquisition date, which is €3,080,000 ($3,431,000). The Company will re-measure this liability each reporting period and record changes in the fair value in the consolidated income statement. There was no change in the fair value in the three months ended September 30, 2016.
Transactions recognized separately from the acquisition of assets and assumptions of liabilities
Acquisition-related costs
Expenses totalling $749,000 for legal and other acquisition-related costs are included in the condensed consolidated income statement for the period ended September 30, 2016.
Employee compensation in exchange for continued services
The Company may pay additional amounts not exceeding €1,625,000 ($1,849,000) over three-year periods based on key employees’ continuing employment with Mascus.
(b) | Xcira acquisition |
On November 4, 2015 (the “Xcira Acquisition Date”), the Company acquired 75% of the issued and outstanding shares of Xcira for cash consideration of $12,359,000. The remaining 25% interests remain with the two founders of Xcira. Xcira is a Florida-based company, incorporated in the United States and its principal activity is the provision of software and technology solutions to auction companies. By acquiring Xcira, the Company acquired information technology capability and platform to build on its strong online bidding customer experience, and further differentiate itself from other industrial auction companies.
The Company has the option to buy out the remaining interest of the Xcira sellers subject to the terms of the Xcira Purchase Agreement. The acquisition was accounted for in accordance with ASC 805. The assets acquired, liabilities assumed, and the non-controlling interest were recorded at their estimated fair values at the Xcira Acquisition Date. Full goodwill of $10,659,000 was calculated as the fair value of consideration over the estimated fair value of the net assets acquired.
Ritchie Bros. | 36 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
25. Business combinations (continued)
(b) | Xcira acquisition (continue) |
Xcira final purchase price allocation
November 4, 2015 | ||||
Purchase price | $ | 12,359 | ||
Non-controlling interest | 4,119 | |||
Total fair value at Xcira Acquisition Date | 16,478 | |||
Assets acquired: | ||||
Cash and cash equivalents | $ | 252 | ||
Trade and other receivables | 1,382 | |||
Prepaid expenses | 62 | |||
Property, plant and equipment | 314 | |||
Other non-current assets | 11 | |||
Intangible assets ~ | 4,300 | |||
Liabilities assumed: | ||||
Trade and other payables | 502 | |||
Fair value of identifiable net assets acquired | 5,819 | |||
Goodwill acquired on acquisition | $ | 10,659 |
~Consists of existing technology and customer relationships with an amortization life of five and 20 years, respectively
There was no contingent consideration under the terms of the acquisition, and as such no acquisition provisions were created.
Assets acquired and liabilities assumed
At the date of acquisition, the carrying amounts of the assets and liabilities acquired approximated their fair values, except intangible assets, whose fair values were determined using appropriate valuation techniques.
Goodwill
Goodwill has been allocated entirely to the Company’s Core Auction segment and based on an analysis of the fair value of assets acquired. The main drivers generating goodwill are the Company’s ability to utilize Xcira’s experience to differentiate the Company’s online bidding service from other industrial auction companies, as well as to secure Xcira’s bidding technology. Online bidding represents a significant and growing portion of all bidding conducted at the Company’s auctions.
Non-controlling interests
The fair value of the 25% non-controlling interest in Xcira is estimated to be $4,119,000.
Contributed revenue and net income
The results of Xcira’s operations are included in these condensed consolidated financial statements from the date of acquisition. For the three and nine months ended September 30, 2016, Xcira recorded revenues of $1,892,000 and $6,189,000 respectively, and net income of $89,000 and $1,011,000, respectively. On consolidation, $845,000 and $2,707,000 of inter-entity revenues recorded by Xcira during the three and nine months ended September 30, 2016, respectively, were eliminated against the same amounts of inter-entity expenses recorded by another subsidiary within the wholly-owned group.
Ritchie Bros. | 37 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
25. Business combinations (continued)
(b) | Xcira acquisition (continued) |
Pro forma results of operations have not been presented as such pro forma financial information would not be materially different from historical results.
Future development of internally-generated software
The Company may pay an additional amount not exceeding $2,700,000 over a two-year period upon achievement of certain conditions related to the delivery of an upgrade to its existing technology.
Employee compensation in exchange for continued services
The Company may pay an additional amount not exceeding $2,000,000 over a three-year period based on the Founder’s continuing employment with Xcira.
(c) | Petrowsky acquisition |
On August 1, 2016 (the “Petrowsky Acquisition Date”), the Company acquired the assets of Petrowsky for cash consideration of $6,250,000. An additional $750,000 was paid for the retention of certain key employees. In addition to cash consideration, consideration of up to $3,000,000 is contingent on Petrowsky achieving certain revenue growth targets over the three-year period following acquisition.
Based in North Franklin, Connecticut, Petrowsky caters largely to equipment sellers in the construction and transportation industries. Petrowsky also serves customers selling assets in the underground utility, waste recycling, marine, and commercial real estate industries. The business operates one permanent auction site, in North Franklin, which will continue to hold auctions, and also specializes in off-site auctions held on the land of the consignor.
The acquisition was accounted for in accordance with ASC 805. The assets acquired were recorded at their estimated fair values at the Petrowsky Acquisition Date. Full goodwill of $4,308,000 was calculated as the fair value of consideration over the estimated fair value of the net assets acquired.
Petrowsky provisional purchase price allocation
August 1, 2016 | ||||
Purchase price | $ | 6,250 | ||
Fair value of contingent consideration | 1,433 | |||
Total fair value at Petrowsky Acquisition Date | 7,683 | |||
Assets acquired: | ||||
Property, plant and equipment | $ | 441 | ||
Intangible assets ~ | 2,934 | |||
Fair value of identifiable net assets acquired | 3,375 | |||
Goodwill acquired on acquisition | $ | 4,308 |
~Consists of customer relationships with an amortization life of 10 years.
The amounts included in the Petrowsky provisional purchase price allocation are preliminary in nature and are subject to adjustment as additional information is obtained about the facts and circumstances that existed as of the Petrowsky Acquisition Date. The final determination of the fair values of certain assets and liabilities will be completed within the measurement period of up to one year from the Petrowsky Acquisition Date.
Ritchie Bros. | 38 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
25. Business combinations (continued)
(c) | Petrowsky acquisition (continued) |
Adjustments to the preliminary values during the measurement period will be recorded in the operating results of the period in which the adjustments are determined. Changes to the amounts recorded as assets and liabilities will result in a corresponding adjustment to goodwill.
Assets acquired and liabilities assumed
At the date of the acquisition, the carrying amounts of the assets and liabilities acquired approximated their fair values, except customer relationships, whose fair value was determined using appropriate valuation techniques.
Goodwill
Goodwill has been allocated entirely to the Company’s Core Auction segment and based on an analysis of the fair value of assets acquired. Petrowsky is a highly complementary business that will broaden the Company’s base of equipment sellers, one of the main drivers generating goodwill. Petrowsky’s sellers are primarily in the construction and transportation industries, which are also well aligned with the Company’s sector focus.
Contributed revenue and net loss
The results of Petrowsky’s operations are included in these condensed consolidated financial statements from Petrowsky Acquisition Date. For the period from August 1, 2016 to September 30, 2016, Petrowsky’s contribution to the Company’s revenue and net income was $401,000 of revenue and a net loss of $231,000. Pro forma results of operations have not been presented as such pro forma financial information would not be materially different from historical results.
Contingent consideration
As part of the acquisition, contingent consideration of up to $3,000,000 is payable to Petrowsky if certain revenue growth targets are achieved. The contingent consideration is based on the cumulative revenue growth during a three-year period ending July 31, 2019. Based on the Company’s current three-year forecast for this new business, it is determined that the fair value of the contingent consideration is $1,433,000.
Transactions recognized separately from the acquisition of assets and assumptions of liabilities
Acquisition-related costs
Expenses totalling $177,000 for legal and other acquisition-related costs are included in the condensed consolidated income statement for the period ended September 30, 2016.
Employee compensation in exchange for continued services
As noted above, $750,000 was paid on the Petrowsky Acquisition Date in exchange for the continuing services of certain key employees. In addition, the Company may pay an amount not exceeding $1,000,000 over a three-year period based on the founder of Petrowsky’s continuing employment with the Company.
Ritchie Bros. | 39 |
Notes to the Condensed Consolidated Financial Statements
(Tabular amounts expressed in thousands of United States dollars, except where noted)
(Unaudited)
26. Subsequent event
On October 27, 2016, the Company entered into a credit agreement (the “Credit Agreement”) with a syndicate of lenders, including Bank of America, N.A. (“BofA”) and Royal Bank of Canada, which provides the Company with:
· | Multicurrency revolving facilities of up to $675,000,000 (the “Multicurrency Facilities”); |
· | A delayed-draw term loan facility of up to $325,000,000 (the “Delayed-Draw Facility” and together, the “New Facilities”); and |
· | At the Company’s election and subject to certain conditions, including receipt of related commitments, incremental term loan facilities and/or increases to the Multicurrency Facilities in an aggregate amount of up to $50,000,000. |
The Company may use the proceeds from the Multicurrency Facilities to refinance certain existing indebtedness and for other general corporate purposes. Proceeds from the Delayed-Draw Facility can only be used to finance transactions contemplated by the Merger Agreement. The Multicurrency Facilities remain in place and outstanding even if the Merger Agreement is terminated and the Merger is not consummated.
The New Facilities will remain unsecured until the closing of the Merger, after which the New Facilities will be secured by certain Company assets. The New Facilities may become unsecured again after the Merger is consummated, subject to the Company meeting specified credit rating or leverage ratio conditions. The New Facilities will mature five years after the closing date of the Credit Agreement. The Delayed-Draw Facility will amortize in equal quarterly installments in an annual amount of 5% for the first two years after the closing of the Merger, and 10% in the third through fifth years after the closing of the Merger, with the balance payable at maturity.
Borrowings under the Credit Agreement will bear interest, at the Company’s option, at a rate equal to either a base rate (or Canadian prime rate for certain Canadian dollar borrowings) or LIBOR (or such floating rate customarily used by BofA for currencies other than U.S. dollars). In either case, an applicable margin is added to the rate. The applicable margin ranges from 0.25% to 1.50% for base rate loans, and 1.25% to 2.50% for LIBOR (or the equivalent of such currency) loans, depending on the Company’s leverage ratio at the time of borrowing. The Company must also pay quarterly in arrears a commitment fee equal to the daily amount of the unused commitments under the New Facilities multiplied by an applicable percentage per annum (which ranges from 0.25% to 0.50% depending on the Company’s leverage ratio).
In conjunction with the closing of the Credit Agreement, the Company terminated the entire $150,000,000 Revolving Facility and $350,000,000 of the $850,000,000 Bridge Loan Facility with GS Bank. In addition, on October 27, 2016, the Company terminated its pre-existing revolving bi-lateral credit facilities, which consisted of $312,961,000 of committed revolving credit facilities and $292,159,000 of uncommitted credit facilities, as well as the $50,000,000 bulge credit facility (note 20). On the same day, the Company also prepaid all outstanding debt issued under the terminated facilities using funds from the New Facilities, which resulted in the fixed rate long-term debt being replaced by floating rate long-term debt and $6,857,000 in early termination fees, which were recognized in net income on the transaction date.
Ritchie Bros. | 40 |
ITEM 2: | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
About Us
Ritchie Bros. Auctioneers Incorporated (“Ritchie Bros.”, the “Company”, “we”, or “us”) (NYSE & TSX: RBA) is the world leader for the exchange of used equipment. Our expertise, global reach, market insight and trusted brand provide us with a unique and leading position in the used equipment market. We primarily sell equipment for our customers through unreserved auctions held on a worldwide basis. In addition, during 2013 we launched EquipmentOne, an online used equipment marketplace, to reach a broader customer base. These two complementary exchange solutions provide different value propositions to equipment owners and allow us to meet the needs and preferences of a wide spectrum of equipment sellers.
Ritchie Bros. focuses on the sale of heavy machinery. Through our unreserved auctions and online marketplaces, we sell a broad range of used and unused industrial assets, including equipment and other assets used in the construction, agricultural, transportation, energy, mining, forestry, material handling and marine industries. The majority of the assets sold through our sales channels represent construction machinery.
We operate from 45 permanent and regional auction sites in over 15 countries worldwide. Our world headquarters are located in Burnaby, Canada.
On November 4, 2015, we acquired a 75% interest in Xcira LLC (“Xcira”), a Florida-based company specializing in software and technology solutions related to online auction bidding and sales. Ritchie Bros. was one of Xcira’s first customers, and has worked very closely with Xcira over the past 14 years to customize Xcira’s solutions to meet our needs. Xcira primarily operates in the industrial auction space, but also offers solutions to auto, art, and other luxury item auctioneers.
On February 19, 2016, we acquired a 100% interest in Mascus International Holding BV (“Mascus”), an Amsterdam-based company that operates a global online portal for the sale and purchase of heavy equipment and vehicles, with the largest online market presence in Europe for heavy machinery and trucks. Mascus offers subscriptions to equipment dealers, brokers, exporters and equipment manufacturers to list equipment available for sale. In addition to online listing services, they also provide online advertising services, business tools, and other software solutions to many of the world’s leading equipment dealerships and equipment manufacturers. Founded in Scandinavia, Mascus has grown rapidly over the past 15 years and now includes operations across Europe, Asia, Africa, and North America, catering to the construction, transport, agriculture, material handling, forestry, and grounds-care industries.
On July 12, 2016, we completed our acquisition of the 49% non-controlling interest in Ritchie Bros. Financial Services (“RBFS”). RBFS provides equipment buyers with the confidence to make offers on equipment, trucks and other industrial assets, with pre-approved loans and financing arrangements. The business finances all brands of equipment and provides equipment buyers with the option to purchase assets at Ritchie Bros. auctions, Ritchie Bros. EquipmentOne, or through other sales channels. RBFS has arrangements with a diverse group of financial partners to provide lending solutions that meet the specific needs of equipment owners and dealers. Services offered include pre-approved commercial equipment financing, re-financing, and leasing, as well as equipment dealer financing.
Also on July 12, 2016, we announced our minority investment in Machinio Corp. (“Machinio”), a global search engine for finding, buying, and selling used machinery and equipment. With more active listings than any other website, Machinio is the most comprehensive real-time database of for-sale listings. Machinio connects hundreds of thousands of buyers each month with thousands of used machinery dealers from all over the world. Having launched in late 2012, Machinio is now the fastest growing online platform for used machinery.
On August 1, 2016, we acquired 100% of the assets of Petrowsky Auctioneers (“Petrowsky”), a Connecticut-based company that sold nearly $50 million worth of equipment and other assets at auctions in 2015, mostly in the New England, United States region.
Ritchie Bros. | 41 |
On August 29, 2016, we entered into an Agreement and Plan of Merger (the “Merger Agreement”) pursuant to which Ritchie Bros. agreed to acquire a 100% interest in IronPlanet Holdings, Inc. (“IronPlanet”), a private company based in the United States, for approximately $740 million in cash plus the assumption of unvested equity interests in IronPlanet, subject to adjustment, which brings the total transaction value to approximately $758.5 million. Under the terms of the Merger Agreement, a wholly-owned subsidiary of the Company will merge with and into IronPlanet, with the latter surviving the Merger as a wholly-owned subsidiary of the Company (the “Merger”). IronPlanet sold approximately $787 million worth of equipment and other assets through its sales channels during 2015, and has achieved a 25.2% compounded growth rate in assets sold from 2013 through 2015.
Consummation of the Merger is subject to customary conditions, including (i) the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended, and procurement of certain foreign antitrust clearances; (ii) the absence of a material adverse change with respect to IronPlanet since the date of the Merger Agreement, as described in the Merger Agreement; (iii) the Committee on Foreign Investment in the United States having provided written notice to the effect that review of the transactions contemplated by the Merger Agreement has been concluded and has terminated all action under Section 721 of the Defense Production Act of 1950, as amended; and (iv) absent termination of IronPlanet’s registrations or withdrawal of registrations under the International Traffic in Arms Regulations, the United States Department of State having concluded its review and not taken action to block or prevent the consummation of the Merger.
Also on August 29, 2016, we entered into a Strategic Alliance and Remarketing Agreement (the “Alliance”) with IronPlanet, Inc. (“IronPlanet subsidiary”) and Caterpillar Inc. (“Caterpillar”). The Alliance is subject to, contingent upon, and will not be effective until consummation of the Merger. The Merger and Alliance are discussed further below under “strategy”.
Overview
The following discussion and analysis summarizes significant factors affecting our consolidated operating results and financial condition for the three and nine months ended September 30, 2016 and 2015. This discussion and analysis contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from those expressed or implied in any forward-looking statements as a result of various factors, including those set forth in “Part II, Item 1A: Risk Factors” of this Quarterly Report on Form 10-Q and in “Part I, Item 1A: Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2015, which is available on our website at www.rbauction.com, on EDGAR at www.sec.gov, or on SEDAR at www.sedar.com.
This discussion and analysis should be read in conjunction with the “Cautionary Note Regarding Forward-Looking Statements” and the consolidated financial statements and the notes thereto included in “Part I, Item 1: Consolidated Financial Statements” of this Quarterly Report on Form 10-Q. The following discussion should also be read in conjunction with our Annual Report on Form 10-K for the year ended December 31, 2015. None of the information on our website, EDGAR, or SEDAR is incorporated by reference into this document by this or any other reference.
We prepare our consolidated financial statements in accordance with United States generally accepted accounting principles (“US GAAP”). Except for Gross Auction Proceeds1 (“GAP”) and Gross Transaction Value (“GTV”) (both described below), which are measures of operational performance and not measures of financial performance, liquidity, or revenue, the amounts discussed below are based on our consolidated financial statements and are presented in United States (“U.S.”) dollars. Unless indicated otherwise, all tabular dollar amounts, including related footnotes, presented below are expressed in thousands of dollars.
1 | GAP represents the total proceeds from all items sold at our auctions and online marketplaces. It is a measure of operational performance and not a measure of financial performance, liquidity, or revenue. It is not presented in our consolidated financial statements. |
Ritchie Bros. | 42 |
We make reference to various non-GAAP financial and performance measures throughout this discussion and analysis. These measures do not have a standardized meaning, and are therefore unlikely to be comparable to similar measures presented by other companies.
Consolidated Highlights
Key third quarter and first nine months 2016 financial results include:
· | Record third quarter 2016 revenues increased 18% over third quarter 2015 |
· | Third quarter Revenue Rate (as described below) of 12.90%, driven mostly by growing fee-based revenue streams |
· | Announcement of Merger Agreement with IronPlanet, which is associated with the recognition of $4.5 million of IronPlanet acquisition-related costs |
· | Impairment loss of $28.2 million recognized on EquipmentOne reporting unit goodwill and customer relationships |
· | Diluted loss per share attributable to stockholders of $0.05 in the third quarter, a 126% decrease relative to diluted earnings per share (“EPS”) of $0.19 in the third quarter of 2015 |
· | Acquisition of the 49% non-controlling interest in RBFS on July 12, 2016 and acquisition of 100% of the assets of Petrowsky on August 1, 2016 |
· | Net cash provided by operating activities during the first nine months of 2016 of $163.4 million, a 3% increase over the first nine months of 2015 |
· | Record third quarter and first nine months GAP of $1.0 billion and $3.3 billion, respectively |
· | $1.0 billion of credit facilities completed with bank syndicate subsequent to the third quarter 2016 |
Strategy
The following discussion highlights how we acted on the three main drivers to our strategy during the first nine months of 2016.
GROW Revenues and Net Income
Our revenues are comprised of:
· | commissions earned at our auctions where we act as an agent for consignors of equipment and other assets, as well as commissions on online marketplace sales; and |
· | fees earned in the process of conducting auctions through all our auction channels and from value-added service offerings, as well as subscription revenues from our listing and software services. |
Commissions from sales at our auctions represent the percentage we earn on GAP. GAP represents the total proceeds from all items sold at our auctions and the GTV of all items sold through our online marketplaces2. GTV represents total proceeds from all items sold at our online marketplaces, as well as a buyers’ premium component applicable only to our online marketplace transactions. The majority of commissions are earned as a pre-negotiated fixed rate of the gross selling price. Other commissions are earned from underwritten commission contracts, when we guarantee a certain level of proceeds to a consignor or purchase inventory to be sold at auction. We believe that revenues are best understood by considering their relationship to GAP. We use Revenue Rate, which is calculated by dividing revenues by GAP, to determine the amount of GAP changes that flow through to our revenues.
We saw strong revenue growth in the third quarter and first nine months of 2016, primarily as a result of an increase in GAP combined with a strong Revenue Rate compared to 2015. Changes in our Revenue Rate are driven by fluctuations in the commissions we charge on GAP and in our fee revenues, which are not directly linked to GAP.
2 | GAP and GTV are measures of operational performance and are not measures of our financial performance, liquidity or revenue. GAP and GTV are not presented in our consolidated income statements. We believe that comparing GAP and GTV for different financial periods provides useful information about the growth or decline of our revenue and net income for the relevant financial period. |
Ritchie Bros. | 43 |
The increase in Revenue Rate in the third quarter and first nine months of 2016 compared to the third quarter and first nine months of 2015 was primarily the result of the performance of our straight commission contracts combined with an increase in fee revenues.
Foreign currency exchange rates did not significantly impact our third quarter 2016 results. However, we did experience negative foreign currency exchange rate impacts on GAP and revenues in the first half of 2016 primarily due to the declining value of the Canadian dollar relative to the U.S. dollar, which ultimately had an insignificant impact on operating income as a result of the partially mitigating natural hedge we experience between our foreign-currency denominated revenues and operating expenses.
On a U.S. dollar basis, the proportion of GAP earned in Canada (30% of total GAP) grew in the first nine months of 2016 compared to the first nine months of 2015 (28% of total GAP), which is consistent with our focus on driving geographic depth in our existing geographies. The proportion of revenues attributable to Canada also grew by 131 basis points (“bps”) in the first nine months of 2016 compared to the first nine months of 2015.
On February 19, 2016, we acquired Mascus, a leading global online equipment listing service. The acquisition expands the breadth of equipment disposition and management solutions we can offer our customers. Mascus operates a vibrant online equipment listing service with over 360,000 items for sale and 3.3 million monthly website visits across 58 countries and in 42 languages. The business also provides equipment sellers with a turn-key suite of business tools and software solutions. Mascus customers will benefit from our deep equipment experience and extensive global buying audience, providing further global exposure for Mascus equipment listings.
On July 12, 2016, we completed our acquisition of the 49% non-controlling interest in RBFS and announced our strategic investment in Machinio. In 2015, RBFS received more than $1 billion of credit applications and facilitated $222 million in equipment financing for Ritchie Bros. customers – representing 31% growth in funded loans compared to 2014, and 116% growth compared to 2013. RBFS acts as an intermediary with select lending partners to find financing solutions for customers purchasing equipment, including loans and lease-to-own programs. RBFS does not utilize Ritchie Bros. capital in its financing activities. These corporate development initiatives are expected to help position us for future growth and further extend our involvement in the digital innovation of the equipment industry.
On August 1, 2016, we acquired Petrowsky, significantly enhancing our market presence in the New England, United States region and providing Ritchie Bros. with a new live reserve auction platform. Petrowsky’s auction sales are well aligned with Ritchie Bros.’ sector focus as they cater largely to equipment sellers in the construction and transportation industries. Petrowsky also serves customers selling assets in the underground utility, waste recycling, marine, and commercial real estate industries. The business operates one permanent auction site, in North Franklin, United States, which will continue to hold auctions, and also specializes in off-site auctions held on the land of the consignor. All Petrowsky auctions are also simulcast live online, allowing online bidders to participate. The Petrowsky brand will be maintained as a brand extension within the Ritchie Bros. family of brands, given its strong and loyal customer base and its offering of reserve auction options.
On August 29, 2016, we announced the Merger Agreement with IronPlanet. We believe that the Merger will accelerate our customer-centric, multi-channel diversification strategy by increasing customer choice, enhancing online offerings, and providing penetration into large, additional sectors. The Merger is expected to significantly increase revenue and net income by using the strength of our balance sheet. Founded in 1999, IronPlanet complements Ritchie Bros.’ primarily end-user customer base, as it focuses largely on the needs of corporate accounts, equipment manufacturers, dealers, and government entities in equipment disposition solutions. It conducts sales primarily through online-only platforms, with weekly online auctions and in other equipment marketplaces.
Ritchie Bros. | 44 |
Also on August 29, 2016, we entered into the Alliance, which provides that upon consummation of the Merger, Caterpillar shall designate Ritchie Bros. as a ‘preferred’ but nonexclusive provider of online and on-site auctions and marketplaces (including those of IronPlanet) in the countries where we do business. In exchange for this designation, Caterpillar will receive commission rate discounts to our standard rates, as well access to certain data and information. We believe the Alliance will significantly strengthen our relationship with Caterpillar dealers.
DRIVE Efficiencies and Effectiveness
In early 2016, we initiated a revision to our short-term incentive plans for all management levels. This revision simplified the plans to focus on three rather than four financial measures. For directors and above, the revision prioritizes financial measures above individual goals, with a minimum of 70% of the short-term incentive based on financial results, as opposed to a 50% minimum. We believe that such a shift will better align employee incentives with our objective of increasing shareholder value.
In addition, we announced the following appointments, which improved the alignment of our organizational structure:
· | Becky Alseth as Chief Marketing Officer effective January 4, 2016 |
· | Marianne Marck as Chief Information Officer effective April 18, 2016 |
Also in early 2016, we implemented a new capital expenditure approval process, which included the establishment of a Capital Committee to review and approve all significant capital information technology projects. The primary goal of the Capital Committee is to continue to control our capital expenditure, maximizing returns on information technology investments and realizing ‘quick wins’ with respect to process and customer service improvements.
During the second quarter of 2016, our first ‘quick win’ project was successfully launched. This project involved an integration of our auction site operational processes with our administrative office accounting procedures. By automating the post-sale customer receipt process, we were able to greatly reduce the amount of time and expense required to match customer receipts with sale invoices, thereby ensuring timely release of customer equipment purchased at auction. These time savings have enabled our personnel to focus on customer needs and improve the customer experience. The project qualified as a ‘quick win’ due to the minimal capital expenditure that was required, the short implementation timeframe, and the fact that it drove significant efficiencies in our post-sale processes.
During the first nine months of 2016, we continued to be diligent in our valuations and methodology as it pertains to sectors that continue to experience pressure, including oil and gas and mining, in order to compete effectively and grow the business in those sectors.
OPTIMIZE our Balance Sheet
On March 1, 2016, we were granted approval of a new normal course issuer bid by the Toronto Stock Exchange (“TSX”), to allow us to continue pursuing share repurchases through both the New York Stock Exchange and the TSX. We intend to continue using our share repurchase program to primarily neutralize dilution from options. In March 2016, we repurchased 1.46 million of our common shares at a total cost of $36.7 million in order to address option dilution, consistent with our capital allocation priorities.
Also during the first nine months of 2016, we paid dividends of $52.3 million to our stockholders. In total we returned $89.0 million to our stockholders as we executed on our capital allocation strategy during the first nine months of 2016. We also managed our net capital spending such that it remains well below our target of 10% of our revenues on a trailing 12-month basis. We calculate the GAAP measure, net capital spending, directly from consolidated statement of cash flows by adding property, plant and equipment additions to intangible asset additions, and subtracting proceeds on disposition of property, plant and equipment.
Ritchie Bros. | 45 |
On August 29 ,2016, in connection with the execution of the Merger Agreement, we obtained a financing commitment (the “Commitment Letter”) from Goldman Sachs Bank USA (“GS Bank”) pursuant to which GS Bank was committed to provide (i) a senior secured revolving credit facility in an aggregate principal amount of $150 million (the “Revolving Facility”), and (ii) a senior unsecured bridge loan facility in an aggregate principal amount of $850 million (the “Bridge Facility”, and together with the Revolving Facility, the “Facilities”).
As noted above, the Merger between Ritchie Bros. and IronPlanet is expected to significantly increase revenue and net income by using the strength of our balance sheet.
On October 27, 2016, we closed a new five-year credit agreement (the “Credit Agreement”) with a syndicate of lenders, including Bank of America, N.A. (“BofA”) and Royal Bank of Canada, which provides us with:
1) | Multicurrency revolving facilities of up to $675.0 million (the “Multicurrency Facilities”); |
2) | A delayed-draw term loan facility of up to $325.0 million (the “Delayed-Draw Facility” and together, the “New Facilities”); and |
3) | At our election and subject to certain conditions, including receipt of related commitments, incremental term loan facilities and/or increases to the Multicurrency Facilities in an aggregate amount of up to $50 million. |
In conjunction with the closing of the Credit Agreement, we terminated the entire $150 million Revolving Facility and $350 million of the $850 million Bridge Facility in order to provide us with more suitable covenants and financial flexibility. Debt from the Credit Agreement will initially be used to finance the Merger with IronPlanet.
Used Equipment Market Update
Overall, the used equipment market was stable through the first nine months of 2016. We saw a marginal improvement in pricing during the third quarter of 2016. However, pricing remained lower than the used equipment valuation peak that occurred in the first quarter of 2015.
We continued to see performance vary among asset sectors and geographies. Sectors that had been under extreme downward pressure in previous quarters, including the oil and gas and mining sectors, saw some positive movement in commodity pricing in the third quarter of 2016. As a result, we started to see some assets that had been immobile since early 2015 slowly begin to be utilized in certain geographies. In terms of equipment values, North America continued to be our strongest geographical region in the first nine months of 2016, responding most favorably to changes in commodity pricing and the overall economic environment.
We also continued to see an improvement in the overall age of equipment coming to market relative to recent years; a trend that we believe results from the increase in Original Equipment Manufacturer production that began in 2010 and is generating more transactions in the current used equipment marketplace, as well as creating larger pools of used equipment for future transactions. We continue to closely monitor new equipment production models, dealer and rental sales performance, and pricing actions in light of pressures in the broader industrial equipment sector.
Ritchie Bros. | 46 |
Results of Operations
Third Quarter Update
Financial overview | Three months ended September 30, | |||||||||||
Change | ||||||||||||
(in U.S.$000's, except EPS) | 2016 | 2015 | 2016 over 2015 | |||||||||
Revenues | $ | 128,876 | $ | 109,318 | 18 | % | ||||||
Costs of services, excluding depreciation and amortization | 14,750 | 12,045 | 22 | % | ||||||||
Selling, general and administrative expenses | 69,000 | 58,170 | 19 | % | ||||||||
Acquisition-related costs | 4,691 | - | 100 | % | ||||||||
Depreciation and amortization expenses | 10,196 | 10,017 | 2 | % | ||||||||
Gain on disposal of property, plant and equipment | (570 | ) | (234 | ) | 144 | % | ||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Foreign exchange loss | 281 | 718 | (61 | %) | ||||||||
Operating income | 2,285 | 28,602 | (92 | %) | ||||||||
Operating income margin | 1.8 | % | 26.2 | % | -2440 bps | |||||||
Other income (expense) | (105 | ) | 411 | (126 | %) | |||||||
Income tax expense | 7,180 | 7,766 | (8 | %) | ||||||||
Net income (loss) attributable to stockholders | (5,137 | ) | 20,825 | (125 | %) | |||||||
Diluted EPS (loss per share) attributable to stockholders | $ | (0.05 | ) | $ | 0.19 | (126 | %) | |||||
Effective tax rate | 329.4 | % | 26.8 | % | 30259 bps | |||||||
GAP | $ | 998,859 | $ | 894,509 | 12 | % | ||||||
Revenue Rate | 12.90 | % | 12.22 | % | 68 bps |
Gross Auction Proceeds
GAP was $1.0 billion for the three months ended September 30, 2016, a third quarter record and a 12% increase over the third quarter of 2015. Included in our third quarter 2016 GAP is $42.1 million of GTV from our online marketplaces, which represents a 39% increase over GTV of $30.4 million in the third quarter of 2015. The increase in GAP is primarily due to an increase in the number of core auction lots year-over-year. The total number of lots at industrial and agricultural auctions grew 6%, increasing to 98,500 in the third quarter of 2016 from 92,600 in the third quarter of 2015. In addition, core auction GAP increased 4% on a per-lot basis to $9,700 in the third quarter of 2016 from $9,300 in the third quarter of 2015.
GAP, on a U.S. dollar basis, grew in the United States and Canada in the third quarter of 2016 compared to the third quarter of 2015. However, this growth was partially offset by reductions in GAP in Europe and the rest of the world over the same comparative period.
Foreign exchange rates did not have a significant impact on GAP in the third quarter of 2016.
Ritchie Bros. | 47 |
During the third quarter of 2016, we continued to actively pursue the use of underwritten commission contracts from a strategic perspective, entering into such contracts only when the risk/reward profile of the terms were agreeable. The volume of underwritten commission contracts increased to 27% of our GAP in the third quarter of 2016 from 24% in the third quarter of 2015. Straight commission contracts continue to account for the majority of our GAP.
Revenues and Revenue Rate
(in U.S. $000's) | Three months ended September 30, | |||||||||||
Better/(Worse) | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
United States | $ | 72,469 | $ | 58,368 | 24 | % | ||||||
Canada | 35,590 | 27,047 | 32 | % | ||||||||
Europe | 10,810 | 12,891 | (16 | %) | ||||||||
Other | 10,007 | 11,012 | (9 | %) | ||||||||
Revenues | $ | 128,876 | $ | 109,318 | 18 | % |
Our commission rate and overall Revenue Rate are presented in the graph below:
The distribution of our revenues across the geographic regions in which we operate was as follows, where the geographic location of revenues corresponds to the location in which the sale occurred, or in the case of online sales, where the company earning the revenues is incorporated:
Revenue distribution | Canada | Outside
of Canada | United States | Europe | Other | |||||||||||||||
Three months ended September 30, 2016 | 28 | % | 72 | % | 56 | % | 8 | % | 8 | % | ||||||||||
Three months ended September 30, 2015 | 25 | % | 75 | % | 53 | % | 12 | % | 10 | % |
Revenues increased 18% in the third quarter of 2016 compared to the third quarter of 2015, primarily due to volume increases in GAP combined with a strong Revenue Rate. Included in third quarter 2016 revenues were $4.1 million of revenues from EquipmentOne, which represents a 5% increase over EquipmentOne revenues of $3.9 million in the third quarter of 2015. Petrowsky contributed $0.4 million in revenues during the third quarter of 2016, of which $0.2 million were commissions.
Ritchie Bros. | 48 |
Our Revenue Rate increased 68 bps to 12.90% in the third quarter of 2016 compared to 12.22% in the third quarter of 2015. This increase is primarily due to the performance of our underwritten contracts combined with an increase in fee revenue, which is not directly linked to GAP. Our third quarter 2016 overall average commission rate was 9.62%, compared to 9.35% in the third quarter of 2015. This increase is primarily due to the performance of our underwritten business. Our underwritten contract commission rates and volume increased during the three months ended September 30, 2016 compared to the same period in 2015.
Our fee revenue earned in the third quarter of 2016 represented 3.28% of GAP compared to 2.87% of GAP in the third quarter of 2015. The increase was primarily due to an increase in financing and other fees resulting from the improved performance of our value-added service offerings, combined with the mix of equipment sold at our auctions. Financing fees from RBFS increased 36% to $2.9 million in the third quarter of 2016 from $2.1 million in the third quarter of 2015. Mascus contributed $2.0 million of subscription, license, and other fee revenues in the third quarter of 2016. Xcira contributed $1.0 million of technology service fees in the third quarter of 2016. Petrowsky contributed $0.2 million of fees during the third quarter of 2016.
Revenue grew in Canada and the United States during the three months ended September 30, 2016 compared to the same period in 2015, primarily due to increases in GAP in those regions. Comparatively, revenues in Europe and the rest of the world decreased in the third quarter of 2016 compared to the third quarter of 2015, primarily due to the decreases in GAP in those regions.
Foreign exchange rates did not have a significant impact on revenues in the third quarter of 2016.
Costs of services
Costs of services are comprised of expenses incurred in direct relation to conducting auctions, earning online marketplace revenues, and earning other fee revenues. Costs incurred in direct relation to conducting our auctions include labour, buildings, facilities and technology expenses, and travel, advertising and promotion expenses. Costs of services incurred to earn online marketplace revenues include inventory management, referral, inspection, sampling, and appraisal fees. Costs of services incurred in earning other fee revenues include labour, commissions on sales, software maintenance fees, and materials.
Costs of services exclude depreciation, and amortization expenses. In comparative periods, costs of services consisted entirely of direct expenses. Primarily as a result of the Xcira and Mascus acquisitions, significant other costs of services are now incurred in earning our revenues.
Costs of services increased $2.7 million or 22% in the third quarter of 2016 compared to the third quarter of 2015. Costs of services related to our Core Auction segment were $14.1 million, or 1.41% of GAP, in the third quarter of 2016 compared $12.0 million, or 1.35% of GAP, in the third quarter of 2015. This $2.1 million increase is primarily due to the increase in number of lots at our auctions, combined with an increase in the number of agricultural auctions and auctions located in frontier regions – which typically cost more to operate than auctions held at our permanent and regional auction sites – and the recognition of costs of services from Xcira and Petrowsky of $0.7 million and $0.1 million, respectively.
During the third quarter of 2016, 88% of our GAP was attributable to auctions held at our permanent and regional auction sites, including those located in frontier regions, compared to 87% in the third quarter of 2015. We held 73 auctions in the each of the third quarters of 2016 and 2015.
EquipmentOne and Mascus contributed $0.4 million and $0.2 million, respectively, to our total costs of services in the third quarter of 2016. Prior to fiscal 2016, costs of services generated by EquipmentOne were insignificant and recorded within selling, general and administrative (“SG&A”) expenses.
Ritchie Bros. | 49 |
Selling, general and administrative expenses
SG&A expenses by nature are presented below:
(in U.S. $000's) | Three months ended September 30, | |||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Employee compensation | $ | 43,077 | $ | 36,287 | 19 | % | ||||||
Buildings, facilities and technology | 12,466 | 10,516 | 19 | % | ||||||||
Travel, advertising and promotion | 6,273 | 5,388 | 16 | % | ||||||||
Professional fees | 3,675 | 3,157 | 16 | % | ||||||||
Other SG&A expenses | 3,509 | 2,822 | 24 | % | ||||||||
$ | 69,000 | $ | 58,170 | 19 | % |
Our SG&A expenses increased $10.8 million, or 19%, in the third quarter of 2016 compared to the third quarter of 2015. Foreign exchange rates did not have a significant impact on SG&A expenses in the third quarter of 2016.
Employee compensation expenses increased $6.8 million in the third quarter of 2016 compared to the third quarter of 2015. The primary drivers of the increase in employee compensation were $2.8 million higher share-based payments and the 8% net growth of our headcount. Mascus, Xcira, and Petrowsky contributed $1.0 million, $0.8 million, and $0.3 million, respectively, to employee compensation expenses in the third quarter of 2016.
The increase in share-based payment expenses over the same period is primarily due to an increase in the fair value of our share units related to the performance of our common share price and an increase in the number of participants in the plans as a result of promotions and headcount increases (including new executives). Our share price closed at $35.07 per common share on September 30, 2016, compared to $25.88 per common share on September 30, 2015.
Buildings, facilities and technology costs increased $2.0 million in the third quarter of 2016 compared to the third quarter of 2015. This increase is primarily attributable to our value-added service offerings, and in particular, the costs required to support the growing fee revenues generated by that business. Mascus, Petrowsky, and Xcira contributed $0.2 million, $0.1 million, and $0.1 million, respectively, to buildings, facilities and technology costs in the third quarter of 2016.
Travel, advertising and promotion increased $0.9 million in the third quarter of 2016 compared to the third quarter of 2015, primarily due to an increase in rental fees as a result of a replacement of our aged and retired company vehicles with new vehicles under operating leases. Mascus and Petrowsky contributed $0.2 million and $0.1 million to travel, advertising and promotion expenses in the third quarter of 2016.
Professional fees increased $0.5 million in the third quarter of 2016 compared to the third quarter of 2015, primarily due to legal fees and accretion of deferred consulting service fees related to our acquisition of the 49% non-controlling interest in RBFS. These costs are not classified as ‘acquisition-related costs’ (as discussed below) as this transaction does not represent a business combination.
Other SG&A increased $0.7 million in the third quarter of 2016 compared to the third quarter of 2015, primarily in response to the increase in ancillary services and auction activity.
Included in third quarter 2016 SG&A expenses are $3.5 million of SG&A expenses from EquipmentOne, which increased 3% over EquipmentOne SG&A expenses of $3.4 million in the third quarter of 2015.
Ritchie Bros. | 50 |
Acquisition-related costs
Acquisition-related costs consist of operating expenses directly incurred as part of a business combination and the Merger, including advisory, legal, accounting, valuation, and other professional or consulting fees, as well as travel and securities filing fees.
Third quarter 2016 acquisition-related costs consisted of $4.5 million and $0.2 million associated with IronPlanet and Petrowsky, respectively.
Impairment loss
During the third quarter of 2016, we identified an indicator of impairment on our EquipmentOne reporting unit. The indicator consisted of a decline in actual and forecasted revenue and operating income compared with previously projected results, which was primarily due to the recent performance of the EquipmentOne reporting unit. Accordingly, we performed an impairment test that resulted in the recognition of an impairment loss of $28.2 million on our EquipmentOne reporting unit goodwill and customer relationships as at September 30, 2016. Refer to “Critical Accounting Policies, Judgments, Estimates and Assumptions” below for details of the EquipmentOne reporting unit impairment testing.
Operating income
Operating income decreased $26.3 million, or 92%, to $2.3 million in the third quarter of 2016 compared to $28.6 million in the third quarter of 2015. This decrease is primarily due to the impairment loss recognized on the EquipmentOne reporting unit goodwill and customer relationships during the third quarter of 2016 combined with increases in SG&A expenses, acquisition-related costs, and costs of services, and partially offset by the increase in revenues during the third quarter of 2016 compared to the third quarter of 2015. Adjusted operating income3 (non-GAAP measure) increased $1.9 million, or 7%, to $30.5 million in the third quarter of 2016 compared to $28.6 million in the third quarter of 2015.
Operating income margin, which is our operating income divided by revenues, decreased 2440 bps to 1.8% in the third quarter of 2016 compared to 26.2% in the third quarter of 2015. This decrease is primarily due to the impairment loss recognized on the EquipmentOne reporting unit goodwill and customer relationships during the third quarter of 2016 combined with increases in SG&A expenses, acquisition-related costs, and costs of services, partially offset by the increase in revenues during the third quarter of 2016 compared to the third quarter of 2015. Adjusted operating income margin4 (non-GAAP measure) decreased 250 bps to 23.7% in the third quarter of 2016 from 26.2% in the third quarter of 2015.
Foreign exchange rates did not have a significant impact on operating income in the third quarter of 2016.
3 | Adjusted operating income is a non-GAAP measure. We use income statement and balance sheet performance scorecards to align our operations with our strategic priorities. We concentrate on a limited number of metrics to ensure focus and to facilitate quarterly performance discussions. Our income statement scorecard includes the performance metric, adjusted operating income. We believe that comparing adjusted operating income for different financial periods provides useful information about the growth or decline of operating income for the relevant financial period. We calculate adjusted operating income by eliminating from operating income the pre-tax effects of significant non-recurring items that we do not consider to be part of our normal operating results, such as management reorganization costs, severance, gains/losses on sale of certain property, plant and equipment, impairment losses, and certain other items, which we refer to as ‘adjusting items’. Adjusted operating income is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
4 | Our income statement scorecard includes the performance metric, adjusted operating income margin, which is a non-GAAP measure. We believe that comparing adjusted operating income margin for different financial periods provides useful information about the growth or decline of our operating income for the relevant financial period. We calculate adjusted operating income margin by dividing adjusted operating income (non-GAAP measure) by revenues. Adjusted operating income margin is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
Ritchie Bros. | 51 |
Other income (expense)
Other income (expense) is comprised of the following:
(in U.S. $000's) | Three months ended September 30, | |||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Interest income | $ | 369 | $ | 548 | (33 | %) | ||||||
Interest expense | (934 | ) | (1,239 | ) | (25 | %) | ||||||
Equity income | 213 | 363 | (41 | %) | ||||||||
Other, net | 247 | 739 | (67 | %) | ||||||||
Other income (expense) | $ | (105 | ) | $ | 411 | (126 | %) |
Income tax expense and effective tax rate
At the end of each interim period, we make our best estimate of the effective tax rate expected to be applicable for the full fiscal year. The estimate reflects, among other items, our best estimate of operating results. It does not include the estimated impact of foreign exchange rates or unusual and/or infrequent items, which may cause significant variations in the customary relationship between income tax expense and income before income taxes.
For the three months ended September 30, 2016, income tax expense was $7.2 million, compared to an income tax expense of $7.8 million for the same comparative period in 2015. Our effective tax rate was 329.4% in the third quarter of 2016, compared to 26.8% in the third quarter of 2015. The increase in the effective tax rate in the third quarter of 2016 compared to the third quarter of 2015 was primarily due to the higher estimate of non-deductible goodwill impairment loss and acquisition-related costs.
Net income (loss)
Net income attributable to stockholders decreased $26.0 million, or 125% to a net loss attributable to stockholders of $5.1 million in the third quarter of 2016 compared to net income attributable to stockholders of $20.8 million in the third quarter of 2015. This decrease is primarily due the recognition of the $28.2 million impairment loss on the EquipmentOne reporting unit goodwill and customer relationships, combined with the increase in SG&A expenses, acquisition-related costs, and costs of services, and partially offset by the increase in revenues over the same comparative period. Adjusted net income attributable to stockholders5 (non-GAAP measure) increased $0.5 million, or 2%, to $21.3 million in the third quarter of 2016 from $20.8 million in the third quarter of 2015.
For these same reasons, net income decreased $26.2 million, or 124%, to a net loss of $5.0 million in the third quarter of 2016 from net income of $21.2 million in the third quarter of 2015. Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”)6 (non-GAAP measure) increased $1.5 million, or 4%, to $41.2 million, in the third quarter of 2016 from $39.7 million in the third quarter of 2015.
5 | Adjusted net income attributable to stockholders is a non-GAAP financial measure. We believe that comparing adjusted net income attributable to stockholders for different financial periods 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 stockholders represents net income attributable to stockholders excluding the effects of adjusting items and is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
6 | Adjusted EBITDA is a non-GAAP financial measure that we believe provides useful information about the growth or decline of our net income when compared between different financial periods. Adjusted EBITDA is also an element of the performance criteria for certain performance share units we granted to our employees and officers in 2013 and 2014. Adjusted EBITDA is calculated by adding back depreciation and amortization expenses, interest expense, and current income tax expense, and subtracting interest income and deferred income tax recovery from net income excluding the pre-tax effects of adjusting items. Adjusted EBITDA is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
Ritchie Bros. | 52 |
Net income margin, which we calculate by dividing net income by revenues, decreased 2330 bps to -3.9% in the third quarter of 2016 from 19.4% in the third quarter of 2015. This decrease is primarily due to the impairment loss on the EquipmentOne reporting unit goodwill and customer relationships, combined with the increase in SG&A expenses, acquisition-related costs, and costs of services, and partially offset by the increase in revenues over the same comparative period. Adjusted EBITDA margin7 (non-GAAP measure) decreased 430 bps to 32.0% in the third quarter of 2016 from 36.3% in the third quarter of 2015.
Diluted EPS
Diluted EPS attributable to stockholders decreased 126% to a diluted net loss per share attributable to stockholders of $0.05 per share in the third quarter of 2016 from diluted EPS attributable to stockholders of $0.19 per share in the third quarter of 2015. This decrease is primarily due to the decrease in net income attributable to stockholders over the same comparative period. Diluted adjusted EPS attributable to stockholders8 (non-GAAP measure) increased 5% to $0.20 per share in the third quarter of 2016 from $0.19 per share in the third quarter of 2015.
7 | Adjusted EBITDA margin is a non-GAAP financial measure that we believe provides useful information about the growth or decline of our net income when compared between different financial periods. Adjusted EBITDA margin presents adjusted EBITDA (non-GAAP measure) as a multiple of revenues. Adjusted EBITDA margin is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
8 | Diluted adjusted EPS attributable to stockholders is a non-GAAP financial measure. We believe that comparing diluted adjusted EPS attributable to stockholders for different financial periods provides useful information about the growth or decline of our diluted EPS 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. Diluted adjusted EPS attributable to stockholders is calculated by dividing adjusted net income attributable to stockholders (non-GAAP measure) by the weighted average number of dilutive shares outstanding. Diluted adjusted EPS attributable to stockholders is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
Ritchie Bros. | 53 |
Year-to-Date Performance
Financial overview | Nine months ended September 30, | |||||||||||
Change | ||||||||||||
(in U.S.$000's, except EPS) | 2016 | 2015 | 2016 over 2015 | |||||||||
Revenues | $ | 419,626 | $ | 380,413 | 10 | % | ||||||
Costs of services, excluding depreciation and amortization | 49,821 | 40,681 | 22 | % | ||||||||
Selling, general and administrative expenses | 211,153 | 187,165 | 13 | % | ||||||||
Acquisition-related costs | 5,440 | - | 100 | % | ||||||||
Depreciation and amortization expenses | 30,560 | 31,402 | (3 | %) | ||||||||
Gain on disposal of property, plant and equipment | (1,017 | ) | (1,200 | ) | (15 | %) | ||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Foreign exchange loss (gain) | 332 | (2,051 | ) | (116 | %) | |||||||
Operating income | 95,094 | 124,416 | (24 | %) | ||||||||
Operating income margin | 22.7 | % | 32.7 | % | -1000 bps | |||||||
Other income | 420 | 1,398 | (70 | %) | ||||||||
Income tax expense | 29,929 | 34,611 | (14 | %) | ||||||||
Net income attributable to stockholders | 63,979 | 89,685 | (29 | %) | ||||||||
Diluted EPS attributable to stockholders | $ | 0.60 | $ | 0.83 | (28 | %) | ||||||
Effective tax rate | 31.3 | % | 27.5 | % | 380 bps | |||||||
GAP | $ | 3,294,463 | $ | 3,112,238 | 6 | % | ||||||
Revenue Rate | 12.74 | % | 12.22 | % | 52 bps |
Gross Auction Proceeds
GAP was $3.3 billion for the nine months ended September 30, 2016, a 6% increase over the first nine months of 2015. Included in GAP for the first nine months of 2016 is $107.4 million of GTV from our online marketplaces, which represents a 28% increase over GTV of $83.9 million in the first nine months of 2015. The increase in GAP is primarily due to an increase in the number of core auction lots year-over-year. The total number of lots at industrial and agricultural auctions grew 14%, increasing to 321,400 in the first nine months of 2016 from 280,700 in the first nine months of 2015. However, core auction GAP decreased 8% on a per-lot basis to $9,900 in the first nine months of 2016 from $10,800 in the first nine months of 2015.
GAP, on a U.S. dollar basis, grew in the United States and Canada in the first nine months of 2016 compared to the first nine months of 2015. However, this growth was partially offset by a reduction in GAP in Europe over the same comparative period. GAP in the rest of the world grew during the nine months ended September 30, 2016 compared to the same period in 2015. GAP in the first nine months of 2016 would have been $52.6 million higher, resulting in an 8% increase over the first nine months of 2015, if foreign exchange rates had remained consistent with those in 2015. This adverse effect on GAP is primarily due to the declining value of the Canadian dollar and the Euro relative to the U.S. dollar.
Ritchie Bros. | 54 |
During the first nine months of 2016, we continued to actively pursue the use of underwritten commission contracts from a strategic perspective, entering into such contracts only when the risk/reward profile of the terms were agreeable. The volume of underwritten commission contracts decreased to 25% of our GAP in the first nine months of 2016 from 29% in the first nine months of 2015, primarily due to the underwritten contracts associated with the Casper, Wyoming, offsite auction that was held on March 25, 2015. Straight commission contracts continue to account for the majority of our GAP.
Revenues and Revenue Rate
(in U.S. $000's) | Nine months ended September 30, | |||||||||||
Better/(Worse) | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
United States | $ | 215,961 | $ | 195,382 | 11 | % | ||||||
Canada | 131,142 | 113,918 | 15 | % | ||||||||
Europe | 37,214 | 35,700 | 4 | % | ||||||||
Other | 35,309 | 35,413 | - | |||||||||
Revenues | $ | 419,626 | $ | 380,413 | 10 | % |
The distribution of our revenues across the geographic regions in which we operate was as follows, where the geographic location of revenues corresponds to the location in which the sale occurred, or in the case of online sales, where the company earning the revenues is incorporated:
Revenue distribution | Canada | Outside
of Canada | United States | Europe | Other | |||||||||||||||
Nine months ended September 30, 2016 | 31 | % | 69 | % | 51 | % | 9 | % | 9 | % | ||||||||||
Nine months ended September 30, 2015 | 30 | % | 70 | % | 51 | % | 9 | % | 10 | % |
Revenues increased 10% in the first nine months of 2016 compared to the first nine months of 2015, primarily due to volume increases in GAP combined with a strong Revenue Rate. Included in revenues for the first nine months of 2016 were $11.7 million of revenues from EquipmentOne, which represents a 9% increase over EquipmentOne revenues of $10.7 million in the first nine months of 2015.
Our Revenue Rate increased 52 bps to 12.74% in the first nine months of 2016 compared to 12.22% in the first nine months of 2015. This increase is primarily due to the performance of our straight commission contracts combined with an increase in fee revenue, which is not directly linked to GAP. Our overall average commission rate was 9.53% for the first nine months of 2016, compared to 9.68% in the first nine months of 2015. This decrease is primarily due to the performance of our underwritten business. Our underwritten contract commission rates and volume decreased during the first nine months of 2016 compared to the first nine months of 2015.
Our fee revenue earned in the first nine months of 2016 represented 3.20% of GAP compared to 2.54% of GAP in the first nine months of 2015. The increase was primarily due to an increase in financing and other fees resulting from the improved performance of our value-added service offerings, combined with the mix of equipment sold at our auctions. Financing fees from RBFS increased 32% to $8.9 million in the first nine months of 2016 from $6.8 million in the first nine months of 2015. Mascus contributed $5.3 million of subscription, license, and other fee revenues in the first nine months of 2016. Xcira contributed $3.5 million of technology service fees in the first nine months of 2016.
Revenue grew in Canada, the United States, and Europe in the first nine months of 2016 compared to the same period in 2015, primarily as a result of increases in GAP in Canada and the United States, an increase in Revenue Rate in the United States, as well as the acquisitions of Mascus and Xcira. Comparatively, revenues in the rest of the world were consistent year-over-year.
Ritchie Bros. | 55 |
Foreign exchange rates had a negative impact on revenues in the first nine months of 2016 as a significant portion of revenues are in Canada and the Netherlands. Refer to the table under “Translational impact of foreign exchange rates” below for details of the foreign exchange rate impact.
Costs of services
Costs of services increased $9.1 million or 22% in the first nine months of 2016 compared to the first nine months of 2015. Costs of services related to our Core Auction segment were $48.4 million, or 1.47% of GAP, in the first nine months of 2016 compared to $40.7 million, or 1.31% of GAP, in the first nine months of 2015.
This $7.7 million increase is primarily due to the increase in number of lots at our auctions, the increase in the number of agricultural auctions and auctions located in frontier regions, the recognition of costs of services from Xcira of $2.1 million, and a strategic increase in advertising and promotional expenditure targeted at our larger auctions, including our five-day, premier global auction in Orlando, United States. We believe the targeted increase in advertising and promotional expenditure contributed to the increase in GAP.
During the first nine months of 2016, 87% of our GAP was attributable to auctions held at our permanent and regional auction sites, including those located in frontier regions, compared to 85% in the first nine months of 2015. We held 267 auctions in the first nine months of 2016, compared to 262 in the first nine months of 2015. The proportion of GAP earned at those sites increased over the same comparative period.
EquipmentOne and Mascus contributed $0.9 million and $0.6 million, respectively, to our total costs of services in the first nine months of 2016. Prior to fiscal 2016, costs of services generated by EquipmentOne were insignificant and recorded within SG&A expenses.
Certain prior quarter expenses have been reclassified within costs of services to confirm with current year presentation.
Selling, general and administrative expenses
SG&A expenses by nature are presented below:
(in U.S. $000's) | Nine months ended September 30, | |||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Employee compensation | $ | 135,129 | $ | 122,062 | 11 | % | ||||||
Buildings, facilities and technology | 36,671 | 30,849 | 19 | % | ||||||||
Travel, advertising and promotion | 18,594 | 16,274 | 14 | % | ||||||||
Professional fees | 9,524 | 9,456 | 1 | % | ||||||||
Other SG&A expenses | 11,235 | 8,524 | 32 | % | ||||||||
$ | 211,153 | $ | 187,165 | 13 | % |
Our SG&A expenses increased $24.0 million, or 13%, in the first nine months of 2016 compared to the first nine months of 2015. Foreign exchange rates had a positive impact on SG&A expenses in the first nine months of 2016 as a significant portion of administration expenses are in Canada and the Netherlands. Refer to the table under “Translational impact of foreign exchange rates” below for details of the foreign exchange rate impact.
Prior period acquisition-related costs have been reclassified and presented separately from SG&A expenses to conform with current quarter presentation.
Ritchie Bros. | 56 |
Employee compensation expenses increased $13.1 million in the first nine months of 2016 compared to the first nine months of 2015. This increase included a positive effect from foreign exchange rates of $2.5 million. Removing foreign exchange impacts, the primary drivers of the increase in employee compensation were the 8% net growth of our headcount, $6.6 million higher share-based payments, $2.9 million from Mascus, and $2.1 million from Xcira. Employee compensation expenses in the first nine months of 2015 included $2.1 million in termination benefits resulting from the Separation Agreement with our former Chief Sales Officer.
The increase in share-based payment expenses over the same period is primarily due to an increase in the fair value of our share units related to the performance of our common share price, the impact of the change in accounting treatment of certain of our performance share units (“PSUs”) from liability to equity-classified as a result of shareholder approval of our PSU plans on May 2, 2016, and an increase in the number of participants in the plans as a result of promotions and headcount increases (including new executives).
Buildings, facilities and technology costs increased $5.8 million in the first nine months of 2016 compared to the first nine months of 2015. This increase is primarily attributable to our value-added service offerings, and in particular, the costs required to support the growing fee revenues generated by that business. Mascus and Xcira contributed $0.5 million and $0.3 million, respectively, in the first nine months of 2016. The increase is also due to the fact that we had fewer software capitalization projects to which various information technology costs were able to be capitalized to in the first nine months of 2016 compared to the first nine months of 2015. The reduction in the number of projects is a result of significant system transformation projects (in which legacy software systems were replaced or upgraded) having reached completion at the end of the first quarter of 2015, combined with controlled capital spending.
Travel, advertising and promotion increased $2.3 million in the first nine months of 2016 compared to the first nine months of 2015, primarily due to an increase in rental fees as a result of a replacement of our aged and retired company vehicles with new vehicles under operating leases. The increase was also due to a strategic increase in advertising and promotional expenditure targeted at our larger auction events and integration of acquired businesses, as well as an increase in the number of tradeshows we participated in during the first nine months of 2016 compared to the same period in 2015.
Other SG&A increased $2.7 million in the first nine months of 2016 compared to the first nine months of 2015, primarily due to increased yard and office supplies required to support the increased ancillary service and auction activity, as well as headcount.
Included in SG&A expenses for the first nine months of 2016 are $9.7 million of SG&A expenses from EquipmentOne, which decreased 3% over EquipmentOne SG&A expenses of $10.0 million in the first nine months of 2015.
Acquisition-related costs
Acquisition-related costs for the first nine months of 2016 consisted of $4.5 million, $0.7 million, and $0.2 million associated with IronPlanet, Mascus, and Petrowsky, respectively.
Impairment loss
During the nine months ended September 30, 2016, we recognized an impairment loss of $28.2 million on our EquipmentOne reporting unit goodwill and customer relationships.
Operating income
Operating income decreased $29.3 million, or 24% to $95.1 million in the first nine months of 2016 compared to $124.4 million in the first nine months of 2015. This decrease is primarily due to the impairment loss recognized on the EquipmentOne reporting unit goodwill and customer relationships during the third quarter of 2016 combined with increases in SG&A expenses, costs of services, acquisition-related costs, and foreign exchange losses, and partially offset by the increase in revenues during the first nine months of 2016 compared to the first nine months of 2015. Adjusted operating income (non-GAAP measure) decreased $1.1 million, or 1%, to $123.3 million in the first nine months of 2016 compared to $124.4 million in the first nine months of 2015.
Ritchie Bros. | 57 |
Operating income margin decreased 1000 bps to 22.7% in the first nine months of 2016 compared to 32.7% in the first nine months of 2015. This decrease is primarily due to the impairment loss recognized on the EquipmentOne reporting unit goodwill and customer relationships during the third quarter of 2016 combined with increases in SG&A expenses, costs of services, acquisition-related costs, and foreign exchange losses, and partially offset by the increase in revenues during the first nine months of 2016 compared to the first nine months of 2015. Adjusted operating income margin (non-GAAP measure) decreased 330 bps to 29.4% in the first nine months of 2016 from 32.7% in the first nine months of 2015.
Foreign exchange rates had a negative impact on operating income in the first nine months of 2016. Refer to the table under “Translational impact of foreign exchange rates” below for details of the foreign exchange rate impact.
Other income (expense)
Other income (expense) is comprised of the following:
(in U.S. $000's) | Nine months ended September 30, | |||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Interest income | $ | 1,354 | $ | 2,075 | (35 | %) | ||||||
Interest expense | (3,357 | ) | (3,816 | ) | (12 | %) | ||||||
Equity income | 1,209 | 769 | 57 | % | ||||||||
Other, net | 1,214 | 2,370 | (49 | %) | ||||||||
Other income | $ | 420 | $ | 1,398 | (70 | %) |
Income tax expense and effective tax rate
For the nine months ended September 30, 2016, income tax expense was $29.9 million, compared to an income tax expense of $34.6 million for the same comparative period in 2015. Our effective tax rate was 31.3% in the first nine months of 2016, compared to 27.5% in the first nine months of 2015. The increase in the effective tax rate in the first nine months of 2016 compared to the first nine months of 2015 was primarily due to the higher estimate of non-deductible goodwill impairment loss and acquisition-related costs, partially offset by a greater estimated proportion of annual earnings taxed in jurisdictions with lower tax rates for fiscal 2016 compared to fiscal 2015.
Net income
Net income attributable to stockholders decreased $25.7 million, or 29%, to $64.0 million in the first nine months of 2016 compared to $89.7 million in the first nine months of 2015. This decrease is primarily due to the impairment loss on the EquipmentOne reporting unit goodwill and customer relationships, combined with increases in SG&A expenses, costs of services, acquisition-related costs, and foreign exchange loss, and partially offset by the increase in revenues and decrease in income tax expense over the same comparative period. Adjusted net income attributable to stockholders (non-GAAP measure) increased $0.7 million, or 1%, to $90.4 million during the nine months ended September 30, 2016 from $89.7 million during the same period in 2015.
For these same reasons, net income decreased $25.6 million, or 28%, to $65.6 million in the first nine months of 2016 from $91.2 million in the first nine months of 2015. Adjusted EBITDA (non-GAAP measure) decreased $2.6 million, or 2%, to $156.3 million, in the first nine months of 2016 from $159.0 million in the first nine months of 2015.
Net income margin decreased 840 bps to 15.6% in the first nine months of 2016 from 24.0% in the first nine months of 2015. This decrease is primarily due to the impairment loss on the EquipmentOne reporting unit goodwill and customer relationships, combined with increases in SG&A expenses, costs of services, acquisition-related costs, and foreign exchange loss, and partially offset by the increase in revenues and decrease in income tax expense over the same comparative period. Adjusted EBITDA margin (non-GAAP measure) decreased 450 bps to 37.3% in the first nine months of 2016 from 41.8% in the first nine months of 2015.
Ritchie Bros. | 58 |
Debt at September 30, 2016 represented 1.2 times net income as at and for the 12 months ended September 30, 2016. This compares to debt at September 30, 2015, which represented 0.9 times net income as at and for the 12 months ended September 30, 2015. The increase in this debt/net income multiplier is primarily due to an increase in debt from September 30, 2015 to September 30, 2016, combined with a decrease in net income for the 12 months ended September 30, 2016 compared to the 12 months ended September 30, 2015. The increase in debt is primarily due to an increase in short-term debt, which was $39.0 million at September 30, 2016 compared to $9.7 million at September 30, 2015. This $29.3 million, or 302%, increase in short-term debt is primarily due to borrowings during the third quarter of 2016 to fund the acquisition of the 49% non-controlling interest in RBFS. Net income for the 12 months ended September 30, 2016 was $113.0 million compared to $123.2 million for the same period ended September 30, 2015. This $10.2 million, or 8%, decrease is primarily due to the impairment loss on the EquipmentOne reporting unit goodwill customer relationships, as well as increases in SG&A expenses, costs of services, and acquisition-related costs, partially offset by the increase in revenues and gains on disposition of property, plant and equipment, combined with a decrease in income tax expense. Debt/adjusted EBITDA9 (non-GAAP measure) was 0.7 as at and for the 12 months ended September 30, 2016 compared to 0.5 as at and for the 12 months ended September 30, 2015.
Diluted EPS
Diluted EPS attributable to stockholders decreased 28% to $0.60 per share in the first nine months of 2016 from $0.83 per share in the first nine months of 2015. This decrease is primarily due to the decrease in net income attributable to stockholders, partially offset by a 211,969 decrease in the weighted average number of dilutive shares outstanding over the same comparative period. Diluted adjusted EPS attributable to stockholders (non-GAAP measure) increased 1% to $0.84 per share in the first nine months of 2016 from $0.83 per share in the first nine months of 2015.
Foreign exchange loss and effect of exchange rate movement on income statement components
We conduct operations around the world in a number of different currencies, but our presentation currency is the U.S. dollar. In the first nine months of 2016, approximately 44% of our revenues and 57% of our operating expenses were denominated in currencies other than the U.S. dollar, compared to 43% and 58%, respectively in the first nine months of 2015.
Transactional impact of foreign exchange rates
We recognized $0.3 million of transactional foreign exchange losses in the first nine months of 2016, compared to $2.1 million of transactional foreign exchange gains during the same period in 2015. Foreign exchange losses and gains are primarily the result of settlement of foreign-denominated monetary assets and liabilities.
Translational impact of foreign exchange rates
Since late 2014, there has been significant weakening of the Canadian dollar and the Euro relative to the U.S. dollar. This weakening of the Canadian dollar and Euro has affected our reported operating income when non-U.S. dollar amounts were translated into U.S. dollars for financial statement reporting purposes.
9 | Our balance sheet scorecard includes the performance metric, debt/adjusted EBITDA, which is a non-GAAP financial measure. We believe that comparing debt/adjusted EBIDTA on a trailing 12-month basis for different financial periods provides useful information about the performance of our operations, and in particular, it is an indicator of the amount of time it would take for us to settle both our short and long-term debt. We do not consider this to be a measure of our liquidity, which is our ability to settle only short-term obligations, but rather a measure of how well we fund liquidity. Measures of liquidity are discussed further below under “liquidity and capital resources”. We calculate debt/adjusted EBITDA by dividing debt by adjusted EBITDA (non-GAAP measure). Debt/adjusted EBITDA is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
Ritchie Bros. | 59 |
Constant Currency amounts and Translational FX Impact are non-GAAP financial measures. We calculate our Constant Currency amounts by applying prior period foreign exchange rates to current period transactional currency amounts. We define Translational FX Impact as the amounts we report under GAAP, less Constant Currency amounts. We believe that presenting Constant Currency amounts and Translational FX Impact, and comparing Constant Currency amounts to prior period results, provides useful information regarding the potential effect of changes in foreign exchange rates on our performance and the growth or decline in our operating income by eliminating the financial impact of items we do not consider to be part of our normal operating results.
The following tables present our Constant Currency results and Translational FX Impact for the nine months ended September 30, 2016 and 2015, as well as reconcile those metrics to first nine months of 2016, 2015 and 2014 revenues, costs of services, SG&A expenses, acquisition-related costs, depreciation and amortization expenses, gain on disposition of property, plant and equipment, impairment loss, foreign exchange loss/gain, and operating income, which are the most directly comparable GAAP measures in our consolidated financial statements:
(in U.S. $000's) | Nine months ended September 30, | 2016 over 2015 | Constant | |||||||||||||||||||||||||||||
2016 | reported | Currency | ||||||||||||||||||||||||||||||
Translational | Constant | change | change | |||||||||||||||||||||||||||||
As reported | FX Impact | Currency | 2015 | $ | % | $ | % | |||||||||||||||||||||||||
GAP | $ | 3,294,463 | $ | 52,563 | $ | 3,347,026 | $ | 3,112,238 | $ | 182,225 | 6 | % | $ | 234,788 | 8 | % | ||||||||||||||||
Revenues | 419,626 | 6,364 | 425,990 | $ | 380,413 | $ | 39,213 | 10 | % | $ | 45,577 | 12 | % | |||||||||||||||||||
Costs of services, excluding depreciation and amortization | 49,821 | 528 | 50,349 | 40,681 | 9,140 | 22 | % | 9,668 | 24 | % | ||||||||||||||||||||||
SG&A expenses | 211,153 | 3,918 | 215,071 | 187,165 | 23,988 | 13 | % | 27,906 | 15 | % | ||||||||||||||||||||||
Acquisition-related costs | 5,440 | - | 5,440 | - | 5,440 | 100 | % | 5,440 | 100 | % | ||||||||||||||||||||||
Depreciation and amortization expenses | 30,560 | 650 | 31,210 | 31,402 | (842 | ) | (3 | %) | (192 | ) | (1 | %) | ||||||||||||||||||||
Gain on disposition of property, plant and equipment | (1,017 | ) | (4 | ) | (1,021 | ) | (1,200 | ) | 183 | (15 | %) | 179 | (15 | %) | ||||||||||||||||||
Impairment loss | 28,243 | - | 28,243 | - | 28,243 | 100 | % | 28,243 | 100 | % | ||||||||||||||||||||||
Foreign exchange loss (gain) | 332 | 543 | 875 | (2,051 | ) | 2,383 | (116 | %) | 2,926 | (143 | %) | |||||||||||||||||||||
Operating income | $ | 95,094 | $ | 729 | $ | 95,823 | $ | 124,416 | $ | (29,322 | ) | (24 | %) | $ | (28,593 | ) | (23 | %) |
(in U.S. $000's) | Nine months ended September 30, | 2015 over 2014 | Constant | |||||||||||||||||||||||||||||
2015 | reported | Currency | ||||||||||||||||||||||||||||||
Translational | Constant | change | change | |||||||||||||||||||||||||||||
As reported | FX Impact | Currency | 2014 | $ | % | $ | % | |||||||||||||||||||||||||
GAP | $ | 3,112,238 | $ | 227,225 | $ | 3,339,463 | $ | 2,971,457 | $ | 140,781 | 5 | % | $ | 368,006 | 12 | % | ||||||||||||||||
Revenues | 380,413 | 28,620 | 409,033 | $ | 342,640 | $ | 37,773 | 11 | % | $ | 66,393 | 19 | % | |||||||||||||||||||
Costs of services, excluding depreciation and amortization | 40,681 | 3,178 | 43,859 | 40,366 | 315 | 1 | % | 3,493 | 9 | % | ||||||||||||||||||||||
SG&A expenses | 187,165 | 16,274 | 203,439 | 180,041 | 7,124 | 4 | % | 23,398 | 13 | % | ||||||||||||||||||||||
Depreciation and amortization expenses | 31,402 | 2,807 | 34,209 | 32,982 | (1,580 | ) | (5 | %) | 1,227 | 4 | % | |||||||||||||||||||||
Gain on disposition of property, plant and equipment | (1,200 | ) | (51 | ) | (1,251 | ) | (3,433 | ) | 2,233 | (65 | %) | 2,182 | (64 | %) | ||||||||||||||||||
Impairment loss | - | - | - | 8,084 | (8,084 | ) | (100 | %) | (8,084 | ) | (100 | %) | ||||||||||||||||||||
Foreign exchange gain | (2,051 | ) | (170 | ) | (2,221 | ) | (2,157 | ) | 106 | (5 | %) | (64 | ) | 3 | % | |||||||||||||||||
Operating income | $ | 124,416 | $ | 6,582 | $ | 130,998 | $ | 86,757 | $ | 37,659 | 43 | % | $ | 44,241 | 51 | % |
Ritchie Bros. | 60 |
U.S. dollar exchange rate comparison
Value of one U.S. dollar | Nine months ended September 30, | |||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Period-end exchange rate | ||||||||||||
Canadian dollar | $ | 1.3130 | $ | 1.3312 | (1 | %) | ||||||
Euro | 0.8897 | 0.8947 | (1 | %) | ||||||||
Average exchange rate | ||||||||||||
Canadian dollar | $ | 1.3228 | $ | 1.2600 | 5 | % | ||||||
Euro | 0.8962 | 0.8975 | - |
The majority of the change in the value of the U.S. dollar to the Canadian dollar and the Euro occurred during the first quarter of 2015. Since that time, the U.S. dollar continued a more moderate appreciation against those currencies. The weakening of the U.S. dollar relative to the Canadian dollar and the Euro between September 30, 2015 and September 30, 2016 substantially occurred during the third quarter of 2016.
Operations Update
The majority of our business continues to be generated by our core auction operations. During the first nine months of 2016, we conducted 162 unreserved industrial auctions at locations in North America, Central America, Europe, the Middle East, Australia, New Zealand, and Asia, compared to 162 during the first nine months of 2015. We also held 105 unreserved agricultural auctions in the first nine months of 2016, compared to 100 in the first nine months of 2015.
Our key industrial auction metrics10 are shown below:
Nine months ended September 30, | ||||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Bidder registrations | 395,500 | 354,500 | 12 | % | ||||||||
Consignments | 39,250 | 33,450 | 17 | % | ||||||||
Buyers | 101,000 | 86,300 | 17 | % | ||||||||
Lots | 294,000 | 253,500 | 16 | % |
We continued to see increases in all key industrial auction metrics in the first nine months of 2016 compared to the first nine months of 2015, primarily as a result of our focused efforts on growing the business combined with a stable used equipment market.
10 | For a breakdown of these key industrial auction metrics by month, please refer to our website at www.rbauction.com. None of the information in our website is incorporated by reference into this document by this or any other reference. |
Ritchie Bros. | 61 |
Although our auctions vary in size, our average industrial auction results on a trailing 12-month basis are described in the following table:
12 months ended September 30, | ||||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
GAP | $ | 17.5 million | $ | 6.5 million | $ | 1.0 million | ||||||
Bidder registrations | 2,397 | 2,109 | 14 | % | ||||||||
Consignors | 234 | 195 | 20 | % | ||||||||
Lots | 1,718 | 1,473 | 17 | % |
For the same reasons discussed above, we continued to see improvements in all of our average industrial auction metrics for the 12 months ended September 30, 2016 compared to the 12 months ended September 30, 2015.
Website metrics11
The Ritchie Bros. website (www.rbauction.com) is a gateway to our online bidding system that allows bidders to participate in our auctions over the internet and showcases upcoming auctions and equipment to be sold. This online bidding service gives our auction customers the choice of how they want to do business with us and access to both live and online auction participation.
Internet bidders comprised 65% of the total bidder registrations at our industrial auctions in the first nine months of 2016, compared to 62% in the first nine months of 2015. This increase in the level of internet bidders continues to demonstrate our ability to drive multichannel participation at our auctions.
Our EquipmentOne website (www.equipmentone.com) provides access to our online equipment marketplace.
The following table provides information about the average monthly users of our websites:
As at September 30, | ||||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
www.rbauction.com | 841,536 | 828,833 | 2 | % | ||||||||
www.equipmentone.com | 99,965 | 110,872 | (10 | %) |
We continued to see an increase in the number of average monthly users of www.rbauction.com between September 30, 2015 and September 30, 2016. This increase is primarily due to greater search traffic, which we believe is a direct result of our search engine optimization efforts that were focused on adapting our website to mobile devices.
We saw a decrease in the number of average monthly users of www.equipmentone.com between September 30, 2015 and September 30, 2016, yet over that same comparative period, we saw an increase in bidding activity. We believe these variances are primarily the result of our continued efforts to focus the marketing to target an audience that is more likely to transact on the online marketplace. As such, we believe this targeted marketing contributed to the increase in EquipmentOne revenues in the first nine months of 2016 compared to the first nine months of 2015.
During the first nine months of 2016, the average number of monthly visits to Mascus’ global websites was 3,221,100.
11 | None of the information in our websites is incorporated by reference into this document by this or any other reference. |
Ritchie Bros. | 62 |
Online bidding and equipment marketplace purchase metrics
We continue to see an increase in the use and popularity of both our online bidding system and our online equipment marketplace. During the first nine months of 2016, we attracted record first nine months online bidder registrations and sold approximately $1.6 billion of equipment, trucks and other assets to online auction bidders and EquipmentOne customers. This represents a 13% increase over the $1.4 billion of assets sold online in the first nine months of 2015, and a first nine months sales record.
Productivity
We measure Sales Force Productivity as trailing 12-month core auction GAP per Revenue Producer12. It is an operational statistic that we believe provides a gauge of the effectiveness of Revenue Producers in increasing our GAP, and ultimately our net income. Sales Force Productivity increased to $12.1 million per Revenue Producer at September 30, 2016 from $11.9 million per Revenue Producer at September 30, 2015. The increase was primarily due to the fact that we maintained a consistent level of Revenue Producers while increasing our GAP during the 12 months ended September 30, 2016 compared to the 12 months ended September 30, 2015. In particular, we experienced increased productivity from our Strategic Accounts team in the United States, as well as from our Canadian, Australian, and East Asian Revenue Producers.
Our headcount statistics, which exclude Xcira and Mascus employees, as at the end of each period are presented below:
Q3 2016 | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | Q1 2015 | Q4 2014 | |||||||||||||||||||||||||
Total full-time employees | 1,641 | 1,600 | 1,559 | 1,522 | 1,513 | 1,515 | 1,479 | 1,468 | ||||||||||||||||||||||||
Regional Sales Managers | 50 | 45 | 49 | 46 | 48 | 46 | 45 | 46 | ||||||||||||||||||||||||
Territory Managers | 304 | 304 | 296 | 296 | 307 | 307 | 308 | 307 | ||||||||||||||||||||||||
Revenue Producers | 354 | 349 | 345 | 342 | 355 | 353 | 353 | 353 | ||||||||||||||||||||||||
Trainee Territory Managers | 22 | 28 | 26 | 31 | 26 | 24 | 30 | 29 | ||||||||||||||||||||||||
Other sales personnel | 110 | 103 | 99 | 95 | 88 | 87 | 79 | 81 | ||||||||||||||||||||||||
Sales personnel | 486 | 480 | 470 | 468 | 469 | 464 | 462 | 463 |
Total headcount (excluding Xcira and Mascus employees) increased by net 128 between September 30, 2015 and September 30, 2016, which consisted of increases of net 17 sales personnel and net 111 administrative and operational personnel. Included in the administrative and operational personnel increase was an increase of net 24 equipment inspectors, yard staff, and other personnel at our Edmonton, Canada, auction site to support growth in that region. While some of this increase came from the addition of new employees, a portion of the headcount increase in Edmonton was also the result of the conversion of part time employees to full time employees. The increase in administrative and operational personnel also included net 17 from RBFS13, net 15 from EquipmentOne, and net 11 from Petrowsky. In addition, between September 30, 2015 and September 30, 2016, our finance team increased by net 13 as a result of a restructure of the finance department for the strategic purpose of partnering finance personnel with the leaders responsible for driving growth in the business.
Between September 30, 2015 and September 30, 2016, the number of Revenue Producers decreased by net one while the number of Trainee Territory Managers and other sales personnel increased by net 18, resulting in the overall net 17 increase in total sales personnel. Compared to December 31, 2015, the number of Revenue Producers and Territory Managers increased by net 12 and eight, respectively, during the nine-month period ended September 30, 2016.
12 | Revenue Producers is a term used to describe our revenue-producing sales personnel. This definition is comprised of Regional Sales Managers and Territory Managers. |
13 | RBFS account managers generate financing fee revenue but do not produce GAP. As such, they are excluded from our definition of Revenue Producers and the measurement of Sales Force Productivity, which is based on core auction GAP. |
Ritchie Bros. | 63 |
Xcira had a total headcount of 54 full time employees at September 30, 2016, which has increased by net four since December 31, 2015. Mascus had a total headcount of 49 at September 30, 2016.
Outstanding Share Data
We are a public company and our common shares are listed under the symbol “RBA” on the NYSE and the TSX. On November 8, 2016, we had 106,679,740 common shares issued and outstanding, 434,413 share units awarded under our senior executive and employee PSU plans, and stock options outstanding to purchase a total of 3,520,202 common shares. No preferred shares have been issued or are outstanding. The outstanding stock options had a weighted average exercise price of $23.96 per share and a weighted average remaining term of 7.6 years. In respect of PSUs awarded under the senior executive and employee PSU plans, performance and market conditions, depending on their outcome at the end of the contingency period, can reduce the number of vested awards to nil or to a maximum of 200% of the number of outstanding PSUs. Certain of our PSUs are only cash-settled, whereas others may be settled, at our discretion, in cash or through the issuance of shares, by open market purchases of shares.
Share repurchase program
In March 2016, we executed the following share repurchases at a total cost of $36.7 million:
Issuer purchases of equity securities | ||||||||||||||
(a)
Total number of shares purchased (2) | (b)
Average price paid per share (2) | (c)
Total number of shares purchased as part of publically announced program (2) | (d)
Maximum approximate dollar value of shares that may yet be purchased under the program (1) | |||||||||||
March 2016 (3) | 1,460,000 | $ | 25.15 | 1,460,000 | $ | 15.8 million |
(1) | On January 12, 2015, we announced that our Board of Directors had authorized a share repurchase program for the repurchase of up $100 million worth of our common shares (subject to TSX approval) over the next three years. The initial normal course issuer bid approved by the TSX (the “initial NCIB”) was for a one-year period from March 3, 2015 through March 2, 2016. No purchases were made under the initial NCIB during the first quarter of 2016, and the initial NCIB expired in accordance with its terms on March 2, 2016. |
(2) | On February 25, 2016, we announced our intention to renew our normal course issuer bid on the expiry of the initial NCIB. On March 1, 2016, the TSX approved a new normal course issuer bid (the “new NCIB”) for a one-year period from March 3, 2016 to March 2, 2017. The information in the above table relates to purchases made, and eligible to be made in the future, pursuant to the new NCIB. |
(3) | Repurchases under the new NCIB during the month of March 2016 began on March 8, 2016 and ended on March 15, 2016. All repurchased shares were cancelled on March 15, 2016. No further share repurchases were made pursuant to the new NCIB, or by any other means, during the nine months ended September 30, 2016. |
Liquidity and Capital Resources
Working capital
(in U.S. $000's) | September 30, | December 31, | ||||||||||
2016 | 2015 | % Change | ||||||||||
Cash and cash equivalents | $ | 230,984 | $ | 210,148 | 10 | % | ||||||
Restricted cash | $ | 83,413 | $ | 83,098 | - | |||||||
Current assets | $ | 571,971 | $ | 430,099 | 33 | % | ||||||
Current liabilities | 440,341 | 289,966 | 52 | % | ||||||||
Working capital | $ | 131,630 | $ | 140,133 | (6 | %) |
Ritchie Bros. | 64 |
We believe that working capital is a more meaningful measure of our liquidity than cash alone. Our working capital decreased during the nine months ended September 30, 2016, primarily due to the payment of dividends of $55.7 million, the acquisition of the 49% non-controlling interest in RBFS for cash consideration of $41.1 million during the third quarter of 2016, and the repurchase of 1.46 million common shares for $36.7 million in the first quarter of 2016. Net income generated during the period partially offset this decrease, as did the refinancing of our long-term loan that fell due in May 2016, which resulted in the replacement of the current portion of long-term debt with non-current long-term debt.
Cash flows
(in U.S. $000's) | Nine months ended September 30, | |||||||||||
% Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Cash provided by (used in): | ||||||||||||
Operating activities | $ | 163,423 | $ | 158,428 | 3 | % | ||||||
Investing activities | (97,316 | ) | (12,191 | ) | 698 | % | ||||||
Financing activities | (49,610 | ) | (66,285 | ) | (25 | %) | ||||||
Effect of changes in foreign currency rates | 4,339 | (13,212 | ) | (133 | %) | |||||||
Net increase in cash and cash equivalents | $ | 20,836 | $ | 66,740 | (69 | %) |
Operating activities
Cash provided by operating activities increased $5.0 million, or 3%, during the first nine months of 2016 compared to the first nine months of 2015. Cash provided by operating activities can fluctuate significantly from period to period due to factors such as differences in the timing, size and number of auctions during the period, the timing of the receipt of auction proceeds from buyers and of the payment of net amounts due to consignors, as well as the location of the auction with respect to restrictions on the use of cash generated therein.
Investing activities
Net cash used in investing activities increased $85.1 million, or 698%, during the first nine months of 2016 compared to the first nine months of 2015. This increase is primarily due to the acquisition of the 49% non-controlling interest in RBFS for cash consideration of $41.1 million, the acquisition of Mascus for cash consideration of $28.1 million, net of cash and cash equivalents acquired, an increase in intangible asset additions of $7.8 million, and the acquisition of Petrowsky for cash consideration of $6.3 million. The increase in intangible asset additions is primarily due to the capitalization of costs to assets under development. Significant software development projects include those related to computer system transformation, customer experience and process improvements, website enhancement, adaptation of our website to mobile devices, and disaster recovery preparedness.
Ritchie Bros. | 65 |
CAPEX Intensity presents net capital spending as a percentage of revenue. We believe that comparing CAPEX Intensity on a trailing 12-month basis for different financial periods provides useful information as to the amount of capital expenditure that we require to generate revenues.
(in U.S. $ millions) | For the 12 months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Property, plant and equipment additions | $ | 22.0 | $ | 19.6 | 12 | % | ||||||
Intangible asset additions | 16.6 | 7.5 | 121 | % | ||||||||
Proceeds on disposition of property plant and equipment | (15.2 | ) | (5.5 | ) | 176 | % | ||||||
Net capital spending | $ | 23.4 | $ | 21.6 | 8 | % | ||||||
Revenues | $ | 555.1 | $ | 518.9 | 7 | % | ||||||
CAPEX intensity | 4.2 | % | 4.2 | % | - |
CAPEX Intensity for the 12 months ended September 30, 2016 remained consistent with CAPEX Intensity for the 12 months ended September 30, 2015 due to the fact that the increase in net capital spending was offset by the increase in revenues. The net capital spending increase was primarily the result of a $9.1 million, or 121%, increase in intangible asset additions and a $2.4 million, or 12%, increase in property, plant and equipment additions, partially offset by a $9.7 million, or 176%, increase in proceeds on disposition of property, plant and equipment.
The majority of the intangible asset and property, plant and equipment additions during the 12 months ended September 30, 2016 primarily relate to the capitalization of costs to assets under development. Significant software development projects include those related to computer system transformation, customer experience and process improvements, website enhancement, adaptation of our website to mobile devices, and disaster recovery preparedness. Significant property, plant and equipment additions primarily consist of property development projects that relate to auction site improvements, as well as the acquisition of yard and automotive equipment to support our operational and headcount growth.
The increase in proceeds on disposition of property, plant and equipment during the 12 months ended September 30, 2016 compared to the 12 months ended September 30, 2015 is primarily due to $8.4 million of proceeds from the sale of excess property in Edmonton, Canada, recognized in the fourth quarter of 2015.
Financing activities
Net cash used in financing activities decreased $16.7 million, or 25%, in the first nine months of 2016 compared to the first nine months of 2015, primarily due to a net increase in cash provided by short-term debt financing activities. In particular, proceeds from short-term debt increased $44.0 million during the nine months ended September 30, 2016 compared to the nine months ended September 30, 2015. This increase was partially offset by a $22.1 million increase in short-term debt repayments over the same comparative period.
The repayment of long-term debt of $46.6 million related to the Canadian dollar 60 million term loan that fell due in May 2016 was offset by the proceeds from long-term debt of $46.6 million received during the nine months ended September 30, 2016 in order to refinance the aforementioned term loan.
We declared and paid regular cash dividends of $0.16 per common share for the quarters ended September 30, 2015, December 31, 2015, and March 31, 2016, and we declared and paid regular cash dividends of $0.17 per common share for the quarter ended June 30, 2016. We have declared, but not yet paid, a dividend of $0.17 per common share for the quarter ended September 30, 2016.
Ritchie Bros. | 66 |
Total dividend payments during the nine months ended September 30, 2016 were $52.3 million to stockholders and $3.4 million to non-controlling interests. This compares to total dividend payments of $47.2 million to stockholders and $1.3 million to non-controlling interests during the nine months ended September 30, 2015. All dividends we pay are “eligible dividends” for Canadian income tax purposes unless indicated otherwise.
Our dividend payout ratio, which we calculate as dividends paid to stockholders divided by net income attributable to stockholders, increased 1153 bps to 62.9% for the 12 months ended September 30, 2016 from 51.4% for the 12 months ended September 30, 2015. This increase is primarily the result of the increase in our dividends paid to stockholders combined with the decrease in net income attributable to stockholders over the same comparative period. Our adjusted dividend payout ratio14 (non-GAAP measure) increased 750 bps to 57.1% for the 12 months ended September 30, 2016 from 49.6% for the 12 months ended September 30, 2015.
Cash provided by operating activities decreased $49.6 million, or 20%, to $201.4 million during the 12 months ended September 30, 2016 from $251.0 million during the 12 months ended September 30, 2015. This decrease was primarily due to changes in our operating assets and liabilities, and in particular, an increase in cash used in relation to trade and other receivables, inventory, income taxes payable, trade and other payables, and advances against auction contracts, partially offset by an increase in cash provided by restricted cash and auction proceeds payable. These balances can fluctuate significantly from period to period due to factors such as differences in the timing, size and location of the auction and the volume of our underwritten commission contracts. Operating free cash flow (“OFCF”)15 (non-GAAP measure) decreased $51.4 million, or 22%, to $178.0 million during the 12 months ended September 30, 2016 from $229.4 million during the 12 months ended September 30, 2015.
Our return on average invested capital is calculated as net income attributable to stockholders divided by our average invested capital. We measure average invested capital over a trailing 12-month period by adding the average long-term debt over that period to the average stockholders’ equity over that period. Return on average invested capital decreased 124 bps to 14.0% during the 12 months ended September 30, 2016 from 15.2% for the 12 months ended September 30, 2015. This decrease is primarily due to a $10.6 million, or 9%, decrease in net income attributable to stockholders over this same comparative period, partially offset by a $5.5 million decrease in average invested capital from September 30, 2015 to September 30, 2016. Return on invested capital (“ROIC”)16 (non-GAAP measure) decreased 40 bps to 15.4% during the 12 months ended September 30, 2016 from 15.8% for the 12 months ended September 30, 2015.
Debt and credit facilities
At September 30, 2016, our short-term debt of $39.0 million consisted of borrowings under our committed and uncommitted, revolving credit facilities, and had a weighted average annual interest rate of 1.6%. This compares to current borrowings of $12.4 million as at December 31, 2015, with a weighted average annual interest rate of 1.8%.
14 | Adjusted dividend payout ratio is non-GAAP financial measure. We believe that comparing the adjusted dividend payout ratio for different financial periods provides useful information about how well our net income supports our dividend payments. Adjusted dividend payout ratio is calculated by dividing dividends paid to stockholders by adjusted net income attributable to stockholders (non-GAAP measure). Adjusted dividend payout ratio is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
15 | OFCF is non-GAAP financial measure that we believe, when compared on a trailing 12-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. Our balance sheet scorecard includes the performance metric, OFCF. OFCF is also an element of the performance criteria for certain annual short-term incentive awards we grant to our employees and officers. We calculate OFCF by subtracting net capital spending from cash provided by operating activities. OFCF is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
16 | ROIC is a non-GAAP financial measure that we believe, by comparing on a trailing 12-month basis for different financial periods provides useful information about the after-tax return generated by our investments. Our balance sheet scorecard includes the performance metric, ROIC. ROIC is also an element of the performance criteria for certain PSUs we granted to our employees and officers in 2013 and 2014. We calculate ROIC as net income attributable to stockholders excluding the effects of adjusting items divided by average invested capital. Average invested capital is a GAAP measure calculated as the average long-term debt (including current and non-current portions) and stockholders’ equity over a trailing 12-month period. ROIC is reconciled to the most directly comparable GAAP measures in our consolidated financial statements under “Non-GAAP Measures” below. |
Ritchie Bros. | 67 |
The $43.3 million current portion of long-term debt as at December 31, 2015 consisted entirely of our Canadian dollar 60 million term loan under our uncommitted, revolving credit facility. We refinanced this term loan on a long-term basis when it fell due on May 4, 2016 by drawing on our committed, revolving credit facility. As at September 30, 2016, we had a total of $101.6 million long-term debt, with a weighted average annual interest rate of 2.9%. This compares to long-term debt of $97.9 million as at December 31, 2015, with a weighted average annual interest rate of 5.0%.
As noted under “Strategy” above, on August 29 ,2016, we obtained the Commitment Letter from GS Bank pursuant to which GS Bank was committed to provide the $150 million Revolving Facility and the $850 million Bridge Facility. No draws were made against these Facilities as at September 30, 2016.
Future scheduled interest payments over the next five years relating to our long-term debt outstanding at September 30, 2016 were as follows:
(in U.S. $000's) | Scheduled interest payments | |||||||||||||||||||||||
In 2016 | In 2017 | In 2018 | In 2019 | In 2020 | Thereafter | |||||||||||||||||||
On long-term debt | $ | 741 | $ | 2,963 | $ | 2,499 | $ | 2,171 | $ | 2,171 | $ | 2,991 |
On September 30, 2016, our credit facilities were with financial institutions in the United States, Canada and the Netherlands. Certain of the facilities include commitment fees applicable to the unused credit amount. We were in compliance with all financial and other covenants applicable to our credit facilities at September 30, 2016.
Subsequent event
As noted under “Strategy” above, on October 27, 2016, we closed the new five-year Credit Agreement with a syndicate of lenders, including BofA and Royal Bank of Canada, which provides us with:
1) | The $675.0 million Multicurrency Facilities; |
2) | The $325.0 million Delayed-Draw Facility; and |
3) | At our election and subject to certain conditions, including receipt of related commitments, incremental term loan facilities and/or increases to the Multicurrency Facilities in an aggregate amount of up to $50 million. |
In conjunction with the closing of the Credit Agreement, and as contemplated in the Commitment Letter, we terminated the entire $150 million Revolving Facility and $350 million of the $850 million Bridge Facility, neither of which had any draws at the date of cancellation, in order to provide us with more suitable covenants and financial flexibility. In addition, on October 27, 2016, the Company terminated its pre-existing revolving bi-lateral credit facilities, which consisted of $313.0 million of committed revolving credit facilities and $292.2 million of uncommitted credit facilities, as well as the $50 million bulge credit facility. On the same day, the Company also prepaid all outstanding debt issued under the terminated facilities using funds from the New Facilities, which resulted in the fixed rate long-term debt being replaced by floating rate long-term debt and $6.9 million in early termination fees, which were recognized as acquisition-related costs on the transaction date.
We may use the proceeds from the Multicurrency Facilities to refinance certain existing indebtedness and for other general corporate purposes. Proceeds from the Delayed-Draw Facility can only be used to finance transactions contemplated by the Merger Agreement. The Multicurrency Facilities remain in place and outstanding even if the Merger Agreement is terminated and the Merger is not consummated.
The New Facilities will remain unsecured until the closing of the Merger, after which the New Facilities will be secured by various of our assets. The New Facilities may become unsecured again after the Merger is consummated, subject to Ritchie Bros. meeting specified credit rating or leverage ratio conditions. The New Facilities will mature five years after the closing date of the Credit Agreement. The Delayed-Draw Facility will amortize in equal quarterly installments in an annual amount of 5% for the first two years after the closing of the Merger, and 10% in the third through fifth years after the closing of the Merger, with the balance payable at maturity.
Ritchie Bros. | 68 |
Borrowings under the Credit Agreement will bear floating rates of interest, which, at our option, will be based on either a base rate (or Canadian prime rate for certain Canadian dollar borrowings) or LIBOR (or such customary floating rate customarily used by BofA for currencies other than U.S. dollars). In either case, an applicable margin is added to the rate. The applicable margin ranges from 0.25% to 1.50% for base rate loans, and 1.25% to 2.50% for LIBOR (or the equivalent of such currency) loans, depending on our leverage ratio at the time of borrowing. We must also pay quarterly in arrears a commitment fee equal to the daily amount of the unused commitments under the New Facilities multiplied by an applicable percentage per annum (which ranges from 0.25% to 0.50% depending on our leverage ratio). On November 8, 2016, our draws on the New Facilities totaled $160.4 million.
We believe our existing working capital and availability under our credit facilities, including the New Facilities and the Bridge Facility remaining under the Commitment Letter, are sufficient to satisfy our present operating requirements, as well as to fund future growth including, but not limited to, mergers and acquisitions, development of EquipmentOne, and other growth opportunities.
Off-Balance Sheet Arrangements
We have no off-balance sheet arrangements that have or are reasonably likely to have a current or future material effect on our financial condition, changes in financial condition, revenues or expenses, financial performance, liquidity, capital expenditures or capital resources.
Critical Accounting Policies, Judgments, Estimates and Assumptions
Aside from those discussed below, there were no material changes in our critical accounting policies, judgments, estimates and assumptions from those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015, which is available on our website at www.rbauction.com, on EDGAR at www.sec.gov, or on SEDAR at www.sedar.com, or in the notes to our consolidated financial statements included in “Part I, Item 1: Consolidated Financial Statements” in this Quarterly Report on Form 10-Q.
Recoverability of goodwill
We perform impairment tests on goodwill on an annual basis in accordance with US GAAP, or more frequently if events or changes in circumstances indicate that those assets might be impaired. Goodwill is tested for impairment at a reporting unit level, which is at the same level or one level below an operating segment.
The first step of the two-step impairment test prescribed by US GAAP is to identify potential impairment by comparing the reporting unit fair value with its carrying amount, including goodwill. If the carrying amount of the reporting unit exceeds its fair value, the second step of the impairment test is performed, wherein the carrying amount of the goodwill in the reporting unit is compared to its implied fair value. The implied fair value is calculated by performing a hypothetical purchase price allocation in the same manner as if the reporting unit was being acquired in a business combination. An impairment loss is recognized for the excess of the goodwill’s carrying amount over its implied fair value.
We measure the fair value of our reporting units using a blended analysis of the earnings approach, which employs a discounted cash flow methodology, and the market approach, which employs a multiple of earnings methodology. We believe that using a blended approach compensates for the inherent risks associated with each model if used on a stand-alone basis. In applying these approaches, management is required to make significant estimates and assumptions about the timing and amount of future cash flows, revenue growth rates, and discount rates, which requires a significant amount of judgment. As a result, actual results may differ from those used in the two-step goodwill impairment test.
EquipmentOne reporting unit goodwill
Goodwill arising from the acquisition of AssetNation, the provider of our online marketplaces, forms part of the EquipmentOne reporting unit. During the three months ended September 30, 2016, an indicator of impairment was identified with respect to the EquipmentOne reporting unit.
Ritchie Bros. | 69 |
The indicator consisted of a decline in actual and forecasted revenue and operating income compared with previously projected results, which was primarily due to the recent performance of the EquipmentOne reporting unit.
As a result of the identification of an indicator of impairment of the EquipmentOne reporting unit, we performed the US GAAP two-step goodwill impairment test at September 30, 2016. Consistent with our policy noted above, we measured the fair value of the EquipmentOne reporting unit using a blended analysis of the earnings approach and the market approach, giving equal weighting to both.
Using the cash flow methodology of the earnings approach, the fair value of the EquipmentOne reporting unit was measured based on the present value of the cash flows that we expect the reporting unit to generate in the future. The earnings approach valuation was most sensitive to the following assumptions:
(i) | Revenue growth rate |
Cash flow forecasts estimate a compound annual growth rate of 5.5% in fiscal 2017, 10% in each of fiscal 2018 through 2021, 8.3% in fiscal 2022, 6.5% in fiscal 2023, and 4.8% in fiscal 2023. The estimated growth rate used in determining the EquipmentOne reporting unit’s future cash flows is based on our expectation of future growth rates resulting from application of our business strategy.
(ii) | Discount rate |
We applied a discount rate of 12% based on the revenue growth rate for the EquipmentOne reporting unit, with this discount rate reflecting the risk premium based on an assessment of risk related to projected cash flows. We have exercised significant judgment in determining that the discount rate reflects investors’ expectations and takes into consideration market rates of return, capital structure, company size, and industry risk.
Cash flows beyond the five-year period were extrapolated using a long-term growth rate estimated to be 3.0%.
The most significant estimates used in the market approach were (i) the determination of the most comparable publicly-traded firms in terms of the nature, size, growth, and profitability of the business, (ii) the risk and return on the investment, and (iii) an assessment of comparable revenue and operating income multiples.
As step one of the goodwill impairment test indicated that the carrying amount (including goodwill) of the EquipmentOne reporting unit exceeded its fair value, we proceeded to step two, wherein the step one fair value of the EquipmentOne reporting unit was used to estimate the implied fair value of the goodwill. The second step of the goodwill impairment test involved allocating the EquipmentOne reporting unit fair value to all the assets and liabilities of that reporting unit, including identifiable intangible assets, deferred tax assets, and deferred tax liabilities, based on their estimated fair values.
Based on the results of the goodwill impairment test, we recorded an impairment loss on the EquipmentOne reporting unit goodwill of $23.6 million during the quarter ended September 30, 2016.
Recoverability of long-lived assets
Long-lived assets, which are comprised of property, plant and equipment and definite-lived intangible assets, are assessed for impairment whenever events or circumstances indicate that their carrying amounts may not be recoverable, or earlier when the asset is classified as held for sale. For the purpose of impairment testing, long-lived assets are grouped and tested for recoverability at the lowest level that generates independent cash flows from another asset group. The carrying amount of the long-lived asset group is not recoverable if it exceeds the sum of the future undiscounted cash flows expected to result from the long-lived asset group’s use and eventual disposition.
In order to determine the future undiscounted cash flows, we are required to estimate the useful lives of the long-lived asset groups, as well as form expectations of future revenues and expenses, including costs to maintain the long-lived asset groups over their respective useful lives.
Ritchie Bros. | 70 |
Forming such expectations involves the use of significant judgments and estimates, which can vary depending on our intention with respect to the future use of the long-lived asset group, the past performance of the asset group, and availability of approved budgets and forecasts.
Where the carrying amount of the long-lived asset group is not recoverable because it exceeds the sum of the future undiscounted cash flows, the fair value of the long-lived asset group is determined in order to calculate any impairment loss. An impairment loss is measured as the excess of the long-lived asset group’s carrying amount over its fair value.
Fair value is based on valuation techniques or third party appraisals. Significant judgments and estimates used in determining fair value vary depending on the valuation approach adopted, but can include an assessment of who the comparable market participants are, which recent events impact the market the long-lived asset group operates in, planned future use of the long-lived asset group, our experience with similar long-lived asset group sales and related selling fees, as well as costs to prepare the long-lived asset group for sale.
At September 30, 2016, for the same reason noted above under the goodwill impairment test, management determined that there was an indicator that the carrying amount of the long-lived assets arising from our acquisition of AssetNation (the “EquipmentOne long-lived assets”) might not have been recoverable. As such, we performed the recoverability test, for which purpose management determined that the asset group to which the EquipmentOne long-lived assets belonged was the EquipmentOne reporting unit.
The results of the recoverability test indicated that the EquipmentOne reporting unit carrying amount (including goodwill but excluding deferred tax assets, deferred tax liabilities, and income taxes payable) exceeded the sum of its future undiscounted cash flows. As such, management then used an earnings approach to estimate the fair values of the EquipmentOne long-lived assets and compared those fair values to their carrying amounts.
Based on the results of the long-lived asset impairment test, we recorded a pre-tax impairment loss on the EquipmentOne reporting unit customer relationships of $4.7 million on September 30, 2016. In connection with this impairment loss, we recorded a deferred tax benefit of $1.8 million to the income tax provision. The result of this impairment test was reflected in the carrying value of the EquipmentOne reporting unit prior to the completion of the goodwill impairment test described above.
Recoverability of indefinite-lived intangible assets
We perform impairment tests on indefinite-lived intangible assets on an annual basis in accordance with US GAAP, or more frequently if events or changes in circumstances indicate that it is more likely than not that those assets are impaired. Generally, a qualitative assessment is performed first and where there is an indication that it is more likely than not that the asset is impaired, then a quantitative impairment test is performed. The quantitative impairment test compares the fair value of the asset to its carrying amount. If the carrying amount exceeds the fair value, then an impairment loss is recognized in an amount equal to that excess.
Management performed a qualitative assessment at September 30, 2016 on the trade names and trademarks arising from our acquisition of AssetNation (the “EquipmentOne trade names and trademarks”). Referencing the same indicator of impairment identified as part of the goodwill impairment test described above, management determined that it was more likely than not that the EquipmentOne trade names and trademarks were impaired at September 30, 2016 and proceeded to the quantitative impairment test.
Management used an income approach to determine the fair value of the EquipmentOne trade names and trademarks for purposes of conducting the quantitative impairment test. Based on the results of this test, the fair value was determined to exceed the carrying amount at September 30, 2016, and accordingly, no impairment loss was recognized.
Subsequent to performing this impairment test, management concluded that an indefinite life for these assets could no longer be supported. Commencing September 30, 2016, we began amortizing the EquipmentOne trade names and trademarks over their useful lives, which management has estimated to be 15 years.
Ritchie Bros. | 71 |
Changes in Accounting Policies
There have been no changes in our significant accounting policies during the three months ended September 30, 2016.
Non-GAAP Measures
We make reference to various non-GAAP measures throughout this Quarterly Report on Form 10-Q. These measures do not have a standardized meaning and are, therefore, unlikely to be comparable to similar measures presented by other companies. The presentation of this financial information, which is not prepared under any comprehensive set of accounting rules or principles, is not intended to be considered in isolation of, or as a substitute for, the financial information prepared and presented in accordance with generally accepted accounting principles.
The following tables present our adjusted operating income (non-GAAP measure) and adjusted operating income margin (non-GAAP measure) results for the three and nine months ended September 30, 2016 and 2015, as well as reconcile those metrics to operating income, revenues, and operating income margin, which are the most directly comparable GAAP measures in, or calculated from, our consolidated income statements:
(in U.S. $ thousands) | Three months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Operating income | $ | 2,285 | $ | 28,602 | (92 | %) | ||||||
Pre-tax adjusting item: | ||||||||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Adjusted operating income (non-GAAP measure) | $ | 30,528 | $ | 28,602 | 7 | % | ||||||
Revenues | $ | 128,876 | $ | 109,318 | 18 | % | ||||||
Operating income margin | 1.8 | % | 26.2 | % | -2440 bps | |||||||
Adjusted operating income margin (non-GAAP measure) | 23.7 | % | 26.2 | % | -250 bps |
(in U.S. $ thousands) | Nine months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Operating income | $ | 95,094 | $ | 124,416 | (24 | %) | ||||||
Pre-tax
adjusting item: Impairment loss | 28,243 | - | 100 | % | ||||||||
Adjusted operating income (non-GAAP measure) | $ | 123,337 | $ | 124,416 | (1 | %) | ||||||
Revenues | $ | 419,626 | $ | 380,413 | 10 | % | ||||||
Operating income margin | 22.7 | % | 32.7 | % | -1000 bps | |||||||
Adjusted operating income margin (non-GAAP measure) | 29.4 | % | 32.7 | % | -330 bps |
The adjusting item for the three and nine months ended September 30, 2016 was a $26.4 million ($28.2 million before tax, or $0.25 per diluted share) impairment loss on our EquipmentOne reporting unit goodwill and customer relationships recognized in the third quarter of 2016.
Ritchie Bros. | 72 |
The following tables present our adjusted net income attributable to stockholders (non-GAAP measure) and diluted adjusted EPS attributable to stockholders (non-GAAP measure) results for the three and nine months ended September 30, 2016 and 2015, as well as reconcile those metrics to net income (loss) attributable to stockholders, the weighted average number of dilutive shares outstanding, and diluted EPS (loss per share) attributable to stockholders, which are the most directly comparable GAAP measures in our consolidated income statements:
(in U.S. $ thousands, except share and | Three months ended September 30, | |||||||||||
per share data) | Change | |||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Net income (loss) attributable to stockholders | $ | (5,137 | ) | $ | 20,825 | (125 | %) | |||||
Pre-tax adjusting item: | ||||||||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Deferred income tax effect of adjusting item: | ||||||||||||
Impairment loss | (1,798 | ) | - | (100 | %) | |||||||
Adjusted net income attributable to stockholders (non-GAAP measure) | $ | 21,308 | $ | 20,825 | 2 | % | ||||||
Weighted average number of dilutive shares outstanding | 107,525,051 | 107,517,888 | - | |||||||||
Diluted EPS (loss per share) attributable to stockholders | $ | (0.05 | ) | $ | 0.19 | (126 | %) | |||||
Diluted adjusted EPS attributable to stockholders (non-GAAP measure) | $ | 0.20 | $ | 0.19 | 5 | % |
(in U.S. $ thousands, except share and | Nine months ended September 30, | |||||||||||
per share data) | Change | |||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Net income attributable to stockholders | $ | 63,979 | $ | 89,685 | (29 | %) | ||||||
Pre-tax adjusting item: | ||||||||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Deferred income tax effect of adjusting item: | ||||||||||||
Impairment loss | (1,798 | ) | - | (100 | %) | |||||||
Adjusted net income attributable to stockholders (non-GAAP measure) | $ | 90,424 | $ | 89,685 | 1 | % | ||||||
Weighted average number of dilutive shares outstanding | 107,221,390 | 107,433,359 | - | |||||||||
Diluted EPS attributable to stockholders | $ | 0.60 | $ | 0.83 | (28 | %) | ||||||
Diluted adjusted EPS attributable to stockholders (non-GAAP measure) | $ | 0.84 | $ | 0.83 | 1 | % |
The adjusting item for the three and nine months ended September 30, 2016 was a $26.4 million ($28.2 million before tax, or $0.25 per diluted share) impairment loss on our EquipmentOne reporting unit goodwill and customer relationships recognized in the third quarter of 2016.
Ritchie Bros. | 73 |
The following tables present our adjusted EBITDA (non-GAAP measure) and adjusted EBITDA margin (non-GAAP measure) results for the three and nine months ended September 30, 2016 and 2015, as well as reconcile those metrics to net income (loss), revenues, and net income margin, which are the most directly comparable GAAP measures in, or calculated from, our consolidated income statements:
(in U.S. $ thousands) | Three months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Net income (loss) | $ | (5,000 | ) | $ | 21,247 | (124 | %) | |||||
Add: depreciation and amortization expenses | 10,196 | 10,017 | 2 | % | ||||||||
Less: interest income | (369 | ) | (548 | ) | (33 | %) | ||||||
Add: interest expense | 934 | 1,239 | (25 | %) | ||||||||
Add: current income tax expense | 9,652 | 8,700 | 11 | % | ||||||||
Less: deferred income tax recovery | (2,472 | ) | (934 | ) | 165 | % | ||||||
Pre-tax adjusting item: | ||||||||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Adjusted EBITDA (non-GAAP measure) | $ | 41,184 | $ | 39,721 | 4 | % | ||||||
Revenues | $ | 128,876 | $ | 109,318 | 18 | % | ||||||
Net income margin | -3.9 | % | 19.4 | % | -2330 bps | |||||||
Adjusted EBITDA margin (non-GAAP measure) | 32.0 | % | 36.3 | % | -430 bps |
(in U.S. $ thousands) | Nine months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Net income | $ | 65,585 | $ | 91,203 | (28 | %) | ||||||
Add: depreciation and amortization expenses | 30,560 | 31,402 | (3 | %) | ||||||||
Less: interest income | (1,354 | ) | (2,075 | ) | (35 | %) | ||||||
Add: interest expense | 3,357 | 3,816 | (12 | %) | ||||||||
Add: current income tax expense | 35,767 | 38,778 | (8 | %) | ||||||||
Less: deferred income tax recovery | (5,838 | ) | (4,167 | ) | 40 | % | ||||||
Pre-tax adjusting item: | ||||||||||||
Impairment loss | 28,243 | - | 100 | % | ||||||||
Adjusted EBITDA | $ | 156,320 | $ | 158,957 | (2 | %) | ||||||
Revenues | $ | 419,626 | $ | 380,413 | 10 | % | ||||||
Net income margin | 15.6 | % | 24.0 | % | -840 bps | |||||||
Adjusted EBITDA margin (non-GAAP measure) | 37.3 | % | 41.8 | % | -450 bps |
The adjusting item for the three and nine months ended September 30, 2016 was a $26.4 million ($28.2 million before tax, or $0.25 per diluted share) impairment loss on our EquipmentOne reporting unit goodwill and customer relationships recognized in the third quarter of 2016.
Ritchie Bros. | 74 |
The following table presents our debt/adjusted EBITDA (non-GAAP measures) results as at and for the 12 months ended September 30, 2016 and 2015, as well as reconciles that metric to debt, net income, and debt as a multiple of net income, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements:
(in U.S. $ millions) | As at and for the 12 months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Short-term debt | $ | 39.0 | $ | 9.7 | 302 | % | ||||||
Long-term debt | 101.6 | 100.6 | 1 | % | ||||||||
Debt | $ | 140.6 | $ | 110.3 | 27 | % | ||||||
Net income | $ | 113.0 | $ | 123.2 | (8 | %) | ||||||
Add: depreciation and amortization expenses | 41.2 | 43.0 | (4 | %) | ||||||||
Less: interest income | (1.9 | ) | (2.6 | ) | (27 | %) | ||||||
Add: interest expense | 4.5 | 5.1 | (12 | %) | ||||||||
Add: current income tax expense | 39.4 | 48.4 | (19 | %) | ||||||||
Less: deferred income tax recovery | (6.2 | ) | (3.3 | ) | 88 | % | ||||||
Pre-tax adjusting item: | ||||||||||||
Management reorganization | - | 5.5 | (100 | %) | ||||||||
Gain on sale of excess property | (8.4 | ) | - | (100 | %) | |||||||
Impairment loss | 28.2 | - | 100 | % | ||||||||
Adjusted EBITDA | $ | 209.8 | $ | 219.3 | (4 | %) | ||||||
Debt/net income | 1.2 | x | 0.9 | x | 33 | % | ||||||
Debt/adjusted EBITDA (non-GAAP measure) | 0.7 | x | 0.5 | x | 40 | % |
Adjusting items for the 12 months ended September 30, 2016 included a $7.3 million ($8.4 million before tax, or $0.07 per diluted share) gain on the sale of excess property in Edmonton, Canada, recognized in the fourth quarter of 2015, and a $26.4 million ($28.2 million before tax, or $0.25 per diluted share) impairment loss on our EquipmentOne reporting unit goodwill and customer relationships recognized in the third quarter of 2016.
The adjusting item for the 12 months ended September 30, 2015 was a $4.2 million ($5.5 million before tax, or $0.04 per diluted share) termination benefit expense related to the fourth quarter 2014 management reorganization.
Ritchie Bros. | 75 |
The following table presents our adjusted net income attributable to stockholders (non-GAAP measure) and adjusted dividend payout ratio (non-GAAP measure) results on a trailing 12-month basis, and reconciles those metrics to dividends paid to stockholders, net income attributable to stockholders, and dividend payout ratio, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements:
(in U.S. $ millions) | For the 12 months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Dividends paid to stockholders | $ | 69.5 | $ | 62.2 | 12 | % | ||||||
Net income attributable to stockholders | $ | 110.5 | $ | 121.1 | (9 | %) | ||||||
Pre-tax adjusting items: | ||||||||||||
Management reorganization | - | 5.5 | (100 | %) | ||||||||
Gain on sale of excess property | (8.4 | ) | - | (100 | %) | |||||||
Impairment loss | 28.2 | - | 100 | % | ||||||||
Current income tax effect of adjusting items: | ||||||||||||
Management reorganization | - | (1.3 | ) | 100 | % | |||||||
Gain on sale of excess property | 1.1 | - | 100 | % | ||||||||
Deferred income tax effect of adjusting items: | ||||||||||||
Impairment loss | (1.8 | ) | - | (100 | %) | |||||||
Deferred tax adjusting items: | ||||||||||||
Tax loss utilization | (7.9 | ) | - | (100 | %) | |||||||
Adjusted net income attributable to stockholders (non-GAAP measure) | $ | 121.8 | $ | 125.3 | (3 | %) | ||||||
Dividend payout ratio | 62.9 | % | 51.4 | % | 1153 bps | |||||||
Adjusted dividend payout ratio (non-GAAP measure) | 57.1 | % | 49.6 | % | 750 bps |
Adjusting items for the 12 months ended September 30, 2016 included a $7.3 million ($8.4 million before tax, or $0.07 per diluted share) gain on the sale of excess property in Edmonton, Canada, and a $7.9 million (or $0.07 per diluted share) tax saving generated by tax loss utilization, both recognized in the fourth quarter of 2015, as well as a $26.4 million ($28.2 million before tax, or $0.25 per diluted share) impairment loss on our EquipmentOne reporting unit goodwill and customer relationships recognized in the third quarter of 2016.
The adjusting item for the 12 months ended September 30, 2015 was a $4.2 million ($5.5 million before tax, or $0.04 per diluted share) termination benefit expense related to the fourth quarter 2014 management reorganization.
Ritchie Bros. | 76 |
The following table presents our OFCF (non-GAAP measure) results on a trailing 12-month basis, and reconciles that metric to cash provided by operating activities and net capital spending, which are the most directly comparable GAAP measures in our consolidated statements of cash flows:
(in U.S. $ millions) | For the 12 months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Cash provided by operating activities | $ | 201.4 | $ | 251.0 | (20 | %) | ||||||
Property, plant and equipment additions | 22.0 | 19.6 | 12 | % | ||||||||
Intangible asset additions | 16.6 | 7.5 | 121 | % | ||||||||
Proceeds on disposition of property plant and equipment | (15.2 | ) | (5.5 | ) | 176 | % | ||||||
Net capital spending | $ | 23.4 | $ | 21.6 | 8 | % | ||||||
OFCF (non-GAAP measure) | $ | 178.0 | $ | 229.4 | (22 | %) |
The following table presents our ROIC (non-GAAP measure) results on a trailing 12-month basis, and reconciles that metric to net income attributable to stockholders, long-term debt, stockholders’ equity, and return on average invested capital, which are the most directly comparable GAAP measures in, or calculated from, our consolidated financial statements:
(in U.S. $ millions) | For the 12 months ended September 30, | |||||||||||
Change | ||||||||||||
2016 | 2015 | 2016 over 2015 | ||||||||||
Net income attributable to stockholders | $ | 110.5 | $ | 121.1 | (9 | %) | ||||||
Pre-tax adjusting items: | ||||||||||||
Management reorganization | - | 5.5 | (100 | %) | ||||||||
Gain on sale of excess property | (8.4 | ) | - | (100 | %) | |||||||
Impairment loss | 28.2 | - | 100 | % | ||||||||
Current income tax effect of adjusting items: | ||||||||||||
Management reorganization | - | (1.3 | ) | 100 | % | |||||||
Gain on sale of excess property | 1.1 | - | 100 | % | ||||||||
Deferred income tax effect of adjusting items: | ||||||||||||
Impairment loss | (1.8 | ) | - | (100 | %) | |||||||
Deferred tax adjusting item: | ||||||||||||
Tax loss utilization | (7.9 | ) | - | (100 | %) | |||||||
Adjusted net; income attributable to stockholders (non-GAAP measure) | $ | 121.8 | $ | 125.3 | (3 | %) | ||||||
Opening long-term debt | 100.6 | 113.9 | (12 | %) | ||||||||
Ending long-term debt | 101.6 | 100.6 | 1 | % | ||||||||
Average long-term debt | $ | 101.1 | $ | 107.3 | (6 | %) | ||||||
Opening stockholders' equity | 686.3 | 688.3 | - | |||||||||
Ending stockholders' equity | 689.6 | 686.3 | - | |||||||||
Average stockholders' equity | $ | 688.0 | $ | 687.3 | - | |||||||
Average invested capital | $ | 789.1 | $ | 794.6 | (1 | %) | ||||||
Return on average invested capital | 14.0 | % | 15.2 | % | -124 bps | |||||||
ROIC (non-GAAP measure) | 15.4 | % | 15.8 | % | -40 bps |
Ritchie Bros. | 77 |
Adjusting items for the 12 months ended September 30, 2016 included a $7.3 million ($8.4 million before tax, or $0.07 per diluted share) gain on the sale of excess property in Edmonton, Canada, and a $7.9 million (or $0.07 per diluted share) tax saving generated by tax loss utilization, both recognized in the fourth quarter of 2015, as well as a $26.4 million ($28.2 million before tax, or $0.25 per diluted share) impairment loss on our EquipmentOne reporting unit goodwill and customer relationships recognized in the third quarter of 2016.
The adjusting item for the 12 months ended September 30, 2015 was a $4.2 million ($5.5 million before tax, or $0.04 per diluted share) termination benefit expense related to the fourth quarter 2014 management reorganization.
ITEM 3: | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK |
There have been no material changes to the Company’s market risk during the nine months ended September 30, 2016 from those disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, which is available on our website at www.rbauction.com, on EDGAR at www.sec.gov, or on SEDAR at www.sedar.com.
ITEM 4: | CONTROLS AND PROCEDURES |
Disclosure Controls and Procedures
Management of the Company, including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), have evaluated the effectiveness of the Company’s disclosure controls and procedures as at September 30, 2016. The term “disclosure controls and procedures” means controls and other procedures established by the Company that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s (“SEC’s”) rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the Company’s management, including its CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure.
Based upon their evaluation of the Company’s disclosure controls and procedures, the CEO and the CFO concluded that the disclosure controls are effective to provide reasonable assurance that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to management, including the CEO and CFO, as appropriate, to allow timely decisions regarding required disclosure and are effective to provide reasonable assurance that such information is recorded, processed, summarized and reported within the time periods specified by the SEC’s rules and forms.
The Company, including its CEO and CFO, does not expect that its internal controls and procedures will prevent or detect all error and all fraud. A control system, no matter how well conceived or operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met.
Changes in Internal Control over Financial Reporting
Management, with the participation of the CEO and CFO, concluded that there were no changes in the Company’s internal control over financial reporting during the quarter ended September 30, 2016 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
Ritchie Bros. | 78 |
ITEM 1: | LEGAL PROCEEDINGS |
The Company has no material legal proceedings pending, other than ordinary routine litigation incidental to the business, and management does not know of any material proceedings contemplated by governmental authorities.
ITEM 1A: | RISK FACTORS |
Our business is subject to a number of risks and uncertainties, and our past performance is no guarantee of our performance in future periods. In addition to the other information set forth in this Quarterly Report on Form 10-Q, you should carefully consider the risks and uncertainties discussed in “Part I, Item 1A: Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2015, which is available on our website at www.rbauction.com, on EDGAR at www.sec.gov, or on SEDAR at www.sedar.com, before purchasing our common shares. Our business could also be affected by additional risks not currently known to us or that we currently deem to be immaterial. If any of the risks actually occur, our business, financial condition and results of operations could materially suffer. As a result, the trading price of our common shares could decline, and you may lose all or part of your investment.
There were no material changes in risk factors during the nine months ended September 30, 2016, except as outlined below.
Significant costs have been incurred and are expected to be incurred in connection with the consummation of the Merger and the integration of IronPlanet with Ritchie Bros. into a combined company, including legal, accounting, financial advisory and other costs.
We expect to incur one-time costs in connection with integrating our operations, products and personnel with those of IronPlanet into a combined company, in addition to costs related directly to completing the Merger. We would expect similar costs to be incurred in connection with any future acquisition. These costs may include expenditures for:
· | reorganization or closures of facilities; |
· | employee redeployment, relocation or severance; and |
· | integration of operations and information systems. |
In addition, we expect to incur a number of non-recurring costs associated with combining our operations with those of IronPlanet. Additional unanticipated costs may yet be incurred as we integrate our business with IronPlanet. Although we expect that the elimination of duplicative costs, as well as the realization of other efficiencies related to the integration of our operations with IronPlanet, may offset incremental transaction and transaction-related costs over time, this net benefit may not be achieved in the near term.
We may not realize the anticipated benefits of, and synergies from, the Merger and may become responsible for certain liabilities and integration costs as a result.
Business acquisitions involve the integration of new businesses that have previously operated independently from us. The integration of our operations with those of IronPlanet is expected to result in financial and operational benefits, including certain tax and run-rate synergies. There can be no assurance, however, regarding when or the extent to which we will be able to realize these and other benefits. Integration may also be difficult, unpredictable and subject to delay because of possible company culture conflicts and different opinions on future business development. We may be required to integrate or, in some cases, replace, numerous systems, including those involving management information, purchasing, accounting and finance, sales, billing, employee benefits, payroll and regulatory compliance, many of which may be dissimilar. Difficulties associated with the integration of acquired businesses could have a material adverse effect on our business.
Ritchie Bros. | 79 |
In addition, in connection with the Merger, we have assumed, and may assume in connection with future acquisitions, certain potential liabilities. To the extent such liabilities are not identified by us or to the extent indemnifications obtained from third parties are insufficient to cover such liabilities, these liabilities could have a material adverse effect on our business.
Integrating our business with IronPlanet’s may divert our management’s attention away from operations.
Successful integration of IronPlanet’s operations, products and personnel with ours may place a significant burden on our management and other internal resources. The diversion of management’s attention, and any difficulties encountered in the transition and integration process, could adversely affect our business, financial condition and operating results.
The Merger is subject to a number of conditions and may not be completed on the terms or timeline currently contemplated, or at all.
The completion of the Merger is subject to certain conditions, including, among other things: (a) the expiration or termination of the applicable waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended; (b) receipt by Ritchie Bros. of a warrant holder consent agreement duly executed by each holder of IronPlanet warrants; (c) the Committee on Foreign Investment in the United States having provided written notice to the effect that review of the transactions contemplated by the Merger Agreement has been concluded and has terminated all action under Section 721 of the Defense Production Act of 1950, as amended; (d) absent termination of IronPlanet’s registrations or withdrawal of registrations under the International Traffic in Arms Regulations, the United States Department of State having concluded its review and not taken action to block or prevent the consummation of the Merger; (e) the applicable time periods for the perfection of appraisal rights under Section 262(d)(2) of the Delaware General Corporation Law having lapsed and, as of the closing date, the total number of dissenting shares not exceeding 5% of the issued and outstanding shares of IronPlanet common stock; (f) the absence of any law, order or other legal restraint or prohibition entered, enacted, promulgated, enforced or issued by any court or other governmental authority of competent jurisdiction, which prohibits consummation of the Merger; (g) the truth of the other party’s representations and warranties in the merger agreement, subject to certain materiality standards; and (h) no material adverse change (as defined in the Merger Agreement) having occurred since the date of the Merger Agreement.
We cannot assure you that the Merger will be consummated on the terms or timeline currently contemplated, or at all. Many of the conditions to completion of the Merger are not within our control, and we cannot predict when or if these conditions will be satisfied. The failure to meet all of the required conditions could delay the completion of the Merger for a significant period of time or prevent it from occurring. Any delay in completing the Merger could cause Ritchie Bros. not to realize some or all of the benefits that it expects to achieve if the Merger is successfully completed within its expected timeframe.
We will incur a substantial amount of debt to complete the Merger. This indebtedness could have a material adverse effect on our business and financial condition.
At September 30, 2016, we had total debt of $140.6 million. We have the ability under the Credit Agreement to incur substantial additional indebtedness in the future, and we plan to incur significant additional indebtedness in the event we complete the planned Merger with IronPlanet. We expect to incur up to $850.0 million of debt to complete the acquisition of IronPlanet. Our ability to make payments on our debt, fund our other liquidity needs and make planned capital expenditures will depend on our ability to generate cash in the future. Our historical financial results have been, and we anticipate that our future financial results will be, subject to fluctuations. Our ability to generate cash is subject in part to general economic, financial, competitive, legislative, regulatory and other factors that are beyond our control. We cannot guarantee that our business will generate sufficient cash flow from our operations or that future borrowings will be available to us in an amount sufficient to enable us to make payments of our debt, fund other liquidity needs and make planned capital expenditures. If our cash flows and capital resources are insufficient to fund debt service obligations, we could face substantial liquidity problems and could be forced to reduce or delay investments and capital expenditures or to dispose of material assets or operations, seek additional debt or equity capital or restructure or refinance our indebtedness.
Ritchie Bros. | 80 |
We may not be able to effect any such alternative measures on commercially reasonable terms or at all and, even if successful, those alternatives may not allow us to meet our scheduled debt service obligations.
The degree to which we are currently leveraged and will be leveraged following the completion of the Merger could have important consequences for shareholders. For example, it could:
· | limit our ability to obtain additional financing to fund future working capital, capital expenditures, acquisitions or other general corporate requirements; |
· | require us to dedicate a substantial portion of our cash flow from operations to the payment of debt service, reducing the availability of our cash flow to fund working capital, capital expenditures, acquisitions, dividends and other corporate purposes; |
· | increase our vulnerability to general adverse economic or industry conditions; |
· | expose us to the risk of increased interest rates for any borrowings at variable rates of interest; |
· | limit our flexibility in planning for and reacting to changes in our industry; and |
· | place us at a competitive disadvantage compared to businesses in our industry that have less debt. |
Additionally, the Credit Agreement contains a number of covenants that impose operating and financial restrictions on Ritchie Bros. and may limit our ability to engage in acts that may be in our long-term best interests. The Credit Agreement contains customary restrictions and limitations on the ability of Ritchie Bros. and its subsidiaries to take certain actions, including incurring additional indebtedness, granting liens, making certain investments and making dividend payments or other distributions, in each case subject to customary carve-outs and exceptions. The Credit Agreement also includes a requirement that Ritchie Bros. maintain certain leverage and interest coverage ratios (each as defined in the Credit Agreement), in each case tested on a quarterly basis. Any failure to comply with covenants in the instruments governing our debt could result in an event of default which, if not cured or waived, would have a material adverse effect on us.
In conjunction with the Merger, we will grant security interests in favor of our Credit Agreement lenders over a substantial portion of the assets of Ritchie Bros. and certain of our subsidiaries in Canada and the United States, which may have a material adverse effect on us.
To secure our obligations under the Credit Agreement, upon closing of the Merger, we will enter into certain security agreements under which we will grant security interests in favor of the lenders under our Credit Agreement over a substantial portion of the assets of Ritchie Bros. and certain of our subsidiaries in Canada and the United States. The obligations under the Credit Agreement will remain unsecured until the closing of the Merger, after which they will become secured. After the closing of the Merger, if we meet certain specified credit ratings or leverage ratio conditions, the obligations under the Credit Agreement will again become unsecured. An event of default under the Credit Agreement would also allow the lenders to accelerate their debt and terminate all commitments to extend further credit thereunder. If we were unable to repay amounts due and payable under the Credit Agreement, the lenders would have the right to proceed against the collateral securing the indebtedness. In any of these events, we may seek to refinance our indebtedness but be unable to do so on commercially reasonable terms. As a result, such event of default could result in the loss of our interests in the secured assets and have a material adverse effect on us, including by limiting our ability to conduct our business, to raise additional debt or equity financing and to compete effectively or take advantage of new business opportunities.
ITEM 2: | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS |
None during the three months ended September 30, 2016.
Ritchie Bros. | 81 |
ITEM 6: | EXHIBITS |
Exhibits
The exhibits listed in below are filed as part of this Quarterly Report on Form 10-Q and incorporated herein by reference.
Exhibit | ||
Number | Document | |
2.1* | Agreement and Plan of Merger, dated August 29, 2016, by and among the Company, Topaz Mergersub, Inc., IronPlanet, and Fortis Advisors LLC (as representative of the indemnifying securityholders thereunder) (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed by the Company on August 31, 2016) | |
10.1** | Strategic Alliance and Remarketing Agreement, entered into as of August 29, 2016, by and between the Company, IronPlanet, Inc. and Caterpillar, Inc. | |
10.2 | Commitment Letter, dated August 29, 2016, from Goldman Sachs Bank USA | |
10.3 | Amended and Restated Commitment Letter, dated September 16, 2016, from Goldman Sachs Bank USA and Royal Bank of Canada | |
10.4 | Credit Agreement, dated as of October 27, 2016, by and among the Company, the other borrowers and guarantors party thereto, Bank of America, N.A., as administrative agent, U.S. swing line lender and L/C issuer, Royal Bank of Canada, as Canadian swing line lender and L/C issuer, and the other lenders party thereto (incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K/A filed by the Company on November 4, 2016) | |
31.1 | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended | |
31.2 | Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended | |
32.1 | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
32.2 | Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL
Taxonomy Extension Presentation Linkbase Document | |
* | Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The registrant will furnish copies of any such schedules to the U.S. Securities and Exchange Commission upon request. |
** | Certain portions of this exhibit have been omitted pursuant to a request for confidential treatment and have been filed separately with the Securities and Exchange Commission. |
Ritchie Bros. | 82 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
RITCHIE BROS. AUCTIONEERS INCORPORATED | ||
Dated: November 9, 2016 | By: | /s/ Ravichandra K. Saligram |
Ravichandra K. Saligram | ||
Chief Executive Officer | ||
Dated: November 9, 2016 | By: | /s/ Sharon R. Driscoll |
Sharon R. Driscoll | ||
Chief Financial Officer |
Ritchie Bros. | 83 |