Ritchie Bros Auctioneers Inc
TSX:RBA
Income Statement
Earnings Waterfall
Ritchie Bros Auctioneers Inc
Revenue
|
3.7B
USD
|
Cost of Revenue
|
-1.9B
USD
|
Gross Profit
|
1.8B
USD
|
Operating Expenses
|
-1.1B
USD
|
Operating Income
|
682.5m
USD
|
Other Expenses
|
-507.6m
USD
|
Net Income
|
174.9m
USD
|
Income Statement
Ritchie Bros Auctioneers Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
467
N/A
|
464
-1%
|
477
+3%
|
474
-1%
|
481
+2%
|
498
+4%
|
512
+3%
|
519
+1%
|
516
-1%
|
532
+3%
|
536
+1%
|
555
+4%
|
1 127
+103%
|
1 195
+6%
|
1 288
+8%
|
1 387
+8%
|
971
-30%
|
1 032
+6%
|
1 088
+5%
|
1 106
+2%
|
1 170
+6%
|
1 213
+4%
|
1 298
+7%
|
1 342
+3%
|
1 319
-2%
|
1 289
-2%
|
1 284
0%
|
1 326
+3%
|
1 377
+4%
|
1 436
+4%
|
1 443
+1%
|
1 441
0%
|
1 417
-2%
|
1 479
+4%
|
1 568
+6%
|
1 649
+5%
|
1 734
+5%
|
1 852
+7%
|
2 474
+34%
|
3 083
+25%
|
3 680
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(54)
|
(55)
|
(57)
|
(58)
|
(56)
|
(59)
|
(59)
|
(58)
|
(54)
|
(60)
|
(62)
|
(65)
|
(627)
|
(699)
|
(787)
|
(878)
|
(440)
|
(464)
|
(481)
|
(483)
|
(533)
|
(577)
|
(653)
|
(684)
|
(646)
|
(610)
|
(593)
|
(589)
|
(616)
|
(642)
|
(629)
|
(629)
|
(595)
|
(619)
|
(670)
|
(722)
|
(777)
|
(834)
|
(1 192)
|
(1 550)
|
(1 901)
|
|
Gross Profit |
413
N/A
|
409
-1%
|
420
+3%
|
416
-1%
|
425
+2%
|
439
+3%
|
453
+3%
|
461
+2%
|
462
+0%
|
473
+2%
|
473
+0%
|
490
+4%
|
500
+2%
|
495
-1%
|
501
+1%
|
508
+1%
|
532
+5%
|
568
+7%
|
607
+7%
|
623
+3%
|
637
+2%
|
636
0%
|
645
+1%
|
658
+2%
|
673
+2%
|
678
+1%
|
692
+2%
|
737
+7%
|
762
+3%
|
794
+4%
|
814
+2%
|
812
0%
|
822
+1%
|
861
+5%
|
898
+4%
|
927
+3%
|
957
+3%
|
1 018
+6%
|
1 282
+26%
|
1 533
+20%
|
1 778
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(287)
|
(285)
|
(287)
|
(287)
|
(289)
|
(293)
|
(296)
|
(296)
|
(287)
|
(292)
|
(301)
|
(321)
|
(324)
|
(328)
|
(329)
|
(350)
|
(376)
|
(409)
|
(440)
|
(445)
|
(449)
|
(448)
|
(445)
|
(451)
|
(453)
|
(458)
|
(462)
|
(479)
|
(492)
|
(512)
|
(527)
|
(529)
|
(552)
|
(566)
|
(601)
|
(628)
|
(637)
|
(670)
|
(806)
|
(953)
|
(1 096)
|
|
Selling, General & Administrative |
(244)
|
(242)
|
(243)
|
(243)
|
(245)
|
(248)
|
(252)
|
(253)
|
(245)
|
(260)
|
(269)
|
(280)
|
(284)
|
(287)
|
(286)
|
(303)
|
(323)
|
(350)
|
(377)
|
(380)
|
(383)
|
(380)
|
(377)
|
(382)
|
(382)
|
(386)
|
(389)
|
(405)
|
(418)
|
(435)
|
(446)
|
(445)
|
(465)
|
(475)
|
(508)
|
(532)
|
(540)
|
(562)
|
(612)
|
(682)
|
(744)
|
|
Depreciation & Amortization |
(43)
|
(44)
|
(44)
|
(44)
|
(45)
|
(45)
|
(44)
|
(43)
|
(42)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(43)
|
(47)
|
(53)
|
(59)
|
(63)
|
(65)
|
(67)
|
(68)
|
(68)
|
(69)
|
(71)
|
(73)
|
(74)
|
(74)
|
(75)
|
(77)
|
(81)
|
(84)
|
(88)
|
(91)
|
(93)
|
(96)
|
(97)
|
(109)
|
(194)
|
(271)
|
(352)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
127
N/A
|
124
-2%
|
134
+8%
|
129
-3%
|
136
+5%
|
146
+8%
|
157
+7%
|
165
+5%
|
175
+6%
|
181
+4%
|
172
-5%
|
169
-2%
|
176
+4%
|
168
-5%
|
172
+3%
|
158
-8%
|
156
-2%
|
159
+2%
|
166
+5%
|
178
+7%
|
187
+5%
|
188
+0%
|
200
+7%
|
207
+3%
|
220
+6%
|
220
N/A
|
230
+4%
|
258
+12%
|
269
+5%
|
282
+5%
|
287
+2%
|
283
-1%
|
270
-5%
|
295
+9%
|
297
+1%
|
299
+1%
|
320
+7%
|
348
+9%
|
477
+37%
|
579
+22%
|
683
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(15)
|
(22)
|
(33)
|
(41)
|
(45)
|
(47)
|
(46)
|
(44)
|
(44)
|
(44)
|
(44)
|
(38)
|
(37)
|
(36)
|
(34)
|
(37)
|
(37)
|
(36)
|
(36)
|
(39)
|
(49)
|
(58)
|
(58)
|
(49)
|
(44)
|
(86)
|
(136)
|
(195)
|
|
Non-Reccuring Items |
11
|
11
|
11
|
5
|
(8)
|
(4)
|
(4)
|
1
|
0
|
0
|
0
|
(24)
|
(46)
|
(53)
|
(84)
|
(55)
|
(46)
|
(39)
|
(8)
|
(7)
|
(2)
|
(2)
|
(0)
|
2
|
0
|
1
|
2
|
2
|
(5)
|
(7)
|
(11)
|
(21)
|
(29)
|
134
|
134
|
142
|
134
|
(152)
|
(192)
|
(213)
|
(211)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
3
|
2
|
1
|
1
|
7
|
9
|
12
|
12
|
8
|
7
|
4
|
11
|
12
|
13
|
14
|
9
|
9
|
11
|
10
|
10
|
8
|
6
|
6
|
4
|
3
|
3
|
4
|
6
|
1
|
1
|
(0)
|
(3)
|
6
|
|
Pre-Tax Income |
135
N/A
|
133
-1%
|
144
+8%
|
134
-7%
|
129
-4%
|
144
+11%
|
155
+8%
|
168
+8%
|
176
+5%
|
182
+3%
|
173
-5%
|
146
-16%
|
131
-11%
|
109
-17%
|
77
-30%
|
81
+6%
|
77
-5%
|
82
+6%
|
115
+40%
|
136
+18%
|
153
+12%
|
155
+2%
|
170
+9%
|
174
+2%
|
191
+10%
|
194
+2%
|
206
+6%
|
235
+14%
|
236
+1%
|
244
+3%
|
245
+0%
|
230
-6%
|
205
-11%
|
383
+87%
|
376
-2%
|
388
+3%
|
406
+5%
|
154
-62%
|
199
+29%
|
227
+14%
|
282
+24%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(40)
|
(38)
|
(40)
|
(37)
|
(37)
|
(41)
|
(46)
|
(48)
|
(38)
|
(39)
|
(34)
|
(34)
|
(37)
|
(35)
|
(26)
|
(15)
|
(2)
|
0
|
(5)
|
(13)
|
(31)
|
(32)
|
(39)
|
(41)
|
(42)
|
(41)
|
(47)
|
(55)
|
(58)
|
(61)
|
(60)
|
(58)
|
(53)
|
(81)
|
(82)
|
(83)
|
(86)
|
(41)
|
(52)
|
(60)
|
(76)
|
|
Income from Continuing Operations |
95
|
95
|
104
|
97
|
93
|
102
|
109
|
120
|
139
|
144
|
139
|
112
|
94
|
74
|
51
|
66
|
75
|
82
|
110
|
123
|
122
|
123
|
131
|
133
|
149
|
154
|
159
|
179
|
178
|
183
|
185
|
172
|
152
|
302
|
294
|
305
|
320
|
113
|
147
|
167
|
206
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
|
Net Income (Common) |
94
N/A
|
94
+0%
|
103
+9%
|
96
-7%
|
91
-5%
|
101
+10%
|
107
+6%
|
119
+11%
|
136
+15%
|
141
+4%
|
136
-4%
|
110
-19%
|
92
-16%
|
73
-21%
|
51
-30%
|
66
+30%
|
75
+13%
|
82
+9%
|
110
+34%
|
123
+12%
|
122
-1%
|
123
+1%
|
131
+7%
|
133
+2%
|
149
+12%
|
154
+3%
|
153
-1%
|
173
+13%
|
170
-2%
|
176
+3%
|
183
+4%
|
170
-7%
|
152
-11%
|
302
+99%
|
294
-2%
|
305
+4%
|
320
+5%
|
107
-66%
|
131
+22%
|
143
+9%
|
175
+22%
|
|
EPS (Diluted) |
0.87
N/A
|
0.87
N/A
|
0.95
+9%
|
0.89
-6%
|
0.85
-4%
|
0.94
+11%
|
1
+6%
|
1.1
+10%
|
1.27
+15%
|
1.31
+3%
|
1.26
-4%
|
1.02
-19%
|
0.85
-17%
|
0.68
-20%
|
0.47
-31%
|
0.61
+30%
|
0.69
+13%
|
0.75
+9%
|
1.01
+35%
|
1.13
+12%
|
1.11
-2%
|
1.12
+1%
|
1.19
+6%
|
1.21
+2%
|
1.36
+12%
|
1.4
+3%
|
1.39
-1%
|
1.56
+12%
|
1.54
-1%
|
1.57
+2%
|
1.66
+6%
|
1.54
-7%
|
1.36
-12%
|
2.71
+99%
|
2.64
-3%
|
2.73
+3%
|
2.86
+5%
|
0.89
-69%
|
0.71
-20%
|
0.77
+8%
|
1.04
+35%
|