
Rb Global (RBA) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2024Income Metrics
Revenue
1.1B
Gross Profit
516.4M
45.23%
Operating Income
212.5M
18.61%
Net Income
118.4M
10.37%
Balance Sheet Metrics
Total Assets
11.8B
Total Liabilities
6.1B
Shareholders Equity
5.7B
Debt to Equity
1.07
Cash Flow Metrics
Operating Cash Flow
329.8M
Free Cash Flow
102.1M
Revenue & Profitability Trend
Rb Global Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.3B | 3.7B | 1.7B | 1.4B | 1.4B |
Cost of Goods Sold | 2.3B | 1.9B | 776.7M | 603.1M | 615.6M |
Gross Profit | 2.0B | 1.8B | 957.1M | 813.9M | 761.7M |
Gross Margin % | 46.8% | 48.3% | 55.2% | 57.4% | 55.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 773.9M | 743.7M | 539.9M | 456.2M | 417.5M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 773.9M | 743.7M | 539.9M | 456.2M | 417.5M |
Operating Income | 786.4M | 682.5M | 320.0M | 269.8M | 269.2M |
Operating Margin % | 18.4% | 18.5% | 18.5% | 19.0% | 19.5% |
Non-Operating Items | |||||
Interest Income | 26.2M | 22.0M | 7.0M | 1.4M | - |
Interest Expense | 233.7M | 213.8M | 57.9M | 37.0M | 35.6M |
Other Non-Operating Income | -28.8M | -208.3M | 136.9M | -28.9M | 2.2M |
Pre-tax Income | 550.1M | 282.4M | 406.0M | 205.3M | 235.9M |
Income Tax | 137.3M | 76.4M | 86.2M | 53.4M | 65.5M |
Effective Tax Rate % | 25.0% | 27.1% | 21.2% | 26.0% | 27.8% |
Net Income | 412.8M | 206.0M | 319.8M | 151.9M | 170.4M |
Net Margin % | 9.6% | 5.6% | 18.4% | 10.7% | 12.4% |
Key Metrics | |||||
EBITDA | 1.4B | 1.2B | 444.7M | 373.8M | 364.7M |
EPS (Basic) | $2.03 | $1.05 | $2.89 | $1.38 | $1.56 |
EPS (Diluted) | $2.01 | $1.04 | $2.86 | $1.36 | $1.54 |
Basic Shares Outstanding | 183958258 | 166963575 | 110781282 | 110315782 | 109054493 |
Diluted Shares Outstanding | 183958258 | 166963575 | 110781282 | 110315782 | 109054493 |
Income Statement Trend
Rb Global Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 533.9M | 576.2M | 494.3M | 326.1M | 278.8M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 301.7M | 315.8M | 143.8M | 123.2M | 111.5M |
Inventory | 121.5M | 166.5M | 103.1M | 102.5M | 86.3M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 1.7B | 1.8B | 963.1M | 762.2M | 556.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.9B | 1.8B | 247.4M | 194.0M | 190.7M |
Goodwill | 11.7B | 12.0B | 2.2B | 2.2B | 2.0B |
Intangible Assets | 2.7B | 2.9B | 322.7M | 350.5M | 300.9M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 47.0M | 39.2M | 29.7M | 969.0M | 39.7M |
Total Non-Current Assets | 10.1B | 10.2B | 1.9B | 2.8B | 1.8B |
Total Assets | 11.8B | 12.0B | 2.9B | 3.6B | 2.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 139.7M | 138.9M | 54.3M | 85.7M | 75.5M |
Short-term Debt | 171.1M | 170.3M | 55.5M | 9.6M | 39.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 29.0K | 2.0M | - |
Total Current Liabilities | 1.3B | 1.3B | 795.2M | 588.4M | 514.6M |
Non-Current Liabilities | |||||
Long-term Debt | 4.1B | 4.4B | 704.3M | 1.9B | 756.2M |
Deferred Tax Liabilities | 608.7M | 682.7M | 54.0M | 52.2M | 45.3M |
Other Non-Current Liabilities | 7.9M | 45.2M | 4.0M | 4.5M | 3.4M |
Total Non-Current Liabilities | 4.8B | 5.7B | 778.3M | 1.9B | 824.6M |
Total Liabilities | 6.1B | 7.0B | 1.6B | 2.5B | 1.3B |
Equity | |||||
Common Stock | 4.2B | 4.1B | 246.3M | 227.5M | 200.5M |
Retained Earnings | 1.1B | 918.5M | 1.0B | 839.6M | 791.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.7B | 5.0B | 1.3B | 1.1B | 1.0B |
Key Metrics | |||||
Total Debt | 4.3B | 4.6B | 759.8M | 1.9B | 795.7M |
Working Capital | 383.5M | 471.3M | 167.9M | 173.8M | 42.2M |
Balance Sheet Composition
Rb Global Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 412.8M | 206.0M | 319.8M | 151.9M | 170.4M |
Depreciation & Amortization | 598.8M | 462.1M | 116.6M | 100.7M | 87.2M |
Stock-Based Compensation | 62.4M | 55.8M | 41.7M | 31.3M | 16.6M |
Working Capital Changes | -2.8M | -29.0M | -25.7M | -28.9M | 33.1M |
Operating Cash Flow | 1.0B | 652.5M | 463.5M | 265.8M | 319.2M |
Investing Activities | |||||
Capital Expenditures | -164.8M | -195.3M | 133.5M | -7.9M | 2.1M |
Acquisitions | -8.6M | -2.8B | -100.0K | -171.0M | -248.3M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 1.7M |
Investing Cash Flow | -192.1M | -3.0B | 117.2M | -180.4M | -250.4M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -53.2M |
Dividends Paid | -240.2M | -328.4M | -115.2M | -103.8M | -91.7M |
Debt Issuance | 2.6M | 3.2B | 0 | 1.1B | 0 |
Debt Repayment | -480.9M | -673.6M | -1.1B | -16.3M | -23.1M |
Financing Cash Flow | -721.0M | 2.6B | -1.3B | 944.6M | -155.6M |
Free Cash Flow | 655.1M | 197.8M | 391.1M | 274.1M | 214.7M |
Net Change in Cash | 100.1M | 295.0M | -683.3M | 1.0B | -86.7M |
Cash Flow Trend
Rb Global Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
52.98
Forward P/E
21.13
Price to Book
3.77
Price to Sales
4.60
PEG Ratio
21.13
Profitability Ratios
Profit Margin
9.68%
Operating Margin
17.34%
Return on Equity
7.39%
Return on Assets
4.02%
Financial Health
Current Ratio
1.31
Debt to Equity
76.45
Beta
0.78
Per Share Data
EPS (TTM)
$2.03
Book Value per Share
$28.54
Revenue per Share
$23.47
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rba | 19.9B | 52.98 | 3.77 | 7.39% | 9.68% | 76.45 |
Cintas | 86.4B | 48.81 | 18.43 | 40.27% | 17.53% | 56.67 |
Copart | 45.5B | 31.18 | 5.18 | 18.44% | 32.21% | 1.15 |
Global Payments | 21.0B | 14.76 | 0.93 | 6.59% | 14.20% | 71.17 |
Ul Solutions | 13.4B | 41.25 | 12.28 | 36.55% | 11.08% | 72.33 |
Rentokil Initial plc | 12.5B | 38.33 | 11.56 | 5.13% | 4.46% | 115.51 |
Financial data is updated regularly. All figures are in the company's reporting currency.