RBA
RB Global, Inc. (RBA)
Last Price$101.41.7%
Market Cap$18.7B
$4,279.2M
+15.4% YoY
$413.1M
+100.1% YoY
$3,664.4M
Net Debt to FCF - 3.7x
$1,001.4M
23.4% margin

RBA Income Statement

RBA Income Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
$4,284.2M 16.4% YoY
$4,284.2M 140.9% YoY
100.0% margin
Operating income
$761.2M 61.5% YoY
17.8% margin
Other: $471.0M
Net interest: $259.9M
Operating expenses
$3,526.8M 169.8% YoY
Pre-tax income
$550.1M 94.8% YoY
12.8% margin
Net income
$413.1M 100.0% YoY
9.6% margin
Income tax
$137.3M
25.0% tax rate
SG&A
$773.9M 4.1% YoY
18.1% of revenue

RBA Income statement key metrics

Annual
Quarterly
LTM

Revenue

$4,284.2M +16.4% YoY

Operating Income

$761.2M +61.5% YoY

Net Income

$413.1M +100.0% YoY

RBA Balance Sheet

RBA Balance Sheet Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Assets
Liabilities
Total assets
$11.8B
Current assets ($1,714.8M, 14.5% of total)
$533.9M (4.5%)
$709.4M (6.0%)
Other current assets
$471.5M (4.0%)
Non-current assets ($10.1B, 85.5% of total)
$2,668.7M (22.6%)
Other non-current assets
$4,607.1M (39.0%)
Financial position
$3,664.4M
$533.9M$4,198.3M
Cash & Short-term Investments
Total Debt

RBA Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$11.8B -1.4% YoY

Liabilities

$6,090.6M -6.2% YoY

Shareholder's Equity

$5,716.4M +4.3% YoY

RBA Cash Flow Statement

RBA Cash Flow Statement Overview

Annual
Quarterly
LTM
Dec'15
Dec'16
Dec'17
Dec'18
Dec'19
Dec'20
Dec'21
Dec'22
Dec'23
Dec'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$747.9M$932.0M($301.6M)($645.5M)($24.0M)$708.8M

RBA Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$932.0M +92.3% YoY

Capital Expenditure (CAPEX)

($167.4M) -63.7% YoY

Free Cash Flow (FCF)

$764.6M +321.0% YoY

RBA Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Dec'05Dec'06Dec'07Dec'08Dec'09Dec'10Dec'11Dec'12Dec'13Dec'14Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
% growth
182.8
0.3%
224.1
22.6%
315.2
40.7%
292.2
(7.3%)
377.2
29.1%
357.4
(5.3%)
396.1
10.8%
438.0
10.6%
467.4
6.7%
481.1
2.9%
515.9
7.2%
566.4
9.8%
610.5
7.8%
1,170.0
91.6%
1,318.6
12.7%
1,377.3
4.4%
1,417.0
2.9%
1,733.8
22.4%
3,679.6
112.2%
4,284.2
16.4%
Cost of Goods Sold (COGS)23.231.742.441.049.947.048.049.754.057.956.066.179.0533.4645.8615.6594.8776.71,901.20.0
% margin
159.6
87.3%
192.3
85.8%
272.8
86.5%
251.3
86.0%
327.3
86.8%
310.3
86.8%
348.1
87.9%
388.3
88.7%
413.4
88.4%
423.2
88.0%
459.8
89.1%
500.3
88.3%
531.5
87.1%
636.6
54.4%
672.8
51.0%
761.7
55.3%
822.2
58.0%
957.1
55.2%
1,778.4
48.3%
4,284.2
100.0%
Operating Expenses92.7114.3161.4155.9200.1218.3244.3269.1284.5288.6297.0324.4376.0449.3452.9492.4552.5637.11,307.13,526.8
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)81.4101.4142.0135.5168.3180.5201.9227.1243.7248.2255.0283.5323.3382.7382.4417.5464.6539.9743.7773.9
66.9
36.6%
78.0
34.8%
111.4
35.3%
95.3
32.6%
127.2
33.7%
92.0
25.7%
103.7
26.2%
119.1
27.2%
128.9
27.6%
134.6
28.0%
162.8
31.6%
135.7
24.0%
107.5
17.6%
185.2
15.8%
223.2
16.9%
263.2
19.1%
240.1
16.9%
328.1
18.9%
471.3
12.8%
761.2
17.8%
Interest Income0.00.00.04.12.42.02.32.42.72.22.71.93.20.041.333.21.47.022.026.2
Interest Expense1.91.01.20.70.55.25.56.97.45.35.05.638.344.541.335.637.057.9213.8(233.7)
Pre-tax Income71.079.0111.9114.7131.590.8108.0112.0134.8129.0176.4130.577.4152.5190.8235.9205.2406.0282.4550.1
% effective tax rate
24.9
35.1%
29.9
37.9%
35.9
32.1%
31.2
27.2%
38.1
28.9%
24.9
27.4%
31.4
29.1%
32.5
29.0%
40.1
29.8%
36.0
27.9%
37.9
21.5%
37.0
28.3%
2.1
2.7%
31.0
20.3%
41.6
21.8%
65.5
27.8%
53.4
26.0%
86.2
21.2%
76.4
27.1%
137.3
25.0%
% margin
46.1
25.2%
49.1
21.9%
76.0
24.1%
83.5
28.6%
93.5
24.8%
65.9
18.4%
76.6
19.3%
79.5
18.2%
93.8
20.1%
91.5
19.0%
136.2
26.4%
91.8
16.2%
75.0
12.3%
121.5
10.4%
149.0
11.3%
170.1
12.4%
119.1
8.4%
319.7
18.4%
206.5
5.6%
413.1
9.6%
EPS0.520.550.730.970.890.620.720.750.880.851.270.860.701.121.411.641.082.891.052.25
Diluted EPS0.510.550.720.960.880.620.720.740.870.851.270.850.691.111.391.621.072.861.042.23
% margin
90.9
49.7%
85.6
38.2%
121.4
38.5%
99.7
34.1%
163.8
43.4%
131.9
36.9%
148.4
37.5%
162.7
37.2%
174.9
37.4%
178.9
37.2%
211.4
41.0%
174.8
30.9%
168.4
27.6%
263.7
22.5%
322.1
24.4%
358.6
26.0%
339.9
24.0%
557.4
32.1%
975.9
26.5%
761.1
17.8%