A global leader in used equipment sales Investor overview - - PowerPoint PPT Presentation

a global leader in used equipment sales
SMART_READER_LITE
LIVE PREVIEW

A global leader in used equipment sales Investor overview - - PowerPoint PPT Presentation

A global leader in used equipment sales Investor overview presentation June 2016 1 Forward looking statements and non-GAAP measures This presentation contains forward-looking statements. Forward-looking statements are not guarantees of future


slide-1
SLIDE 1

1

A global leader in used equipment sales

Investor overview presentation June 2016

slide-2
SLIDE 2

2

Forward looking statements and non-GAAP measures

This presentation contains forward-looking statements.

Forward-looking statements are not guarantees of future performance and involve certain risks, uncertainties and assumptions. Actual results may differ materially from those expressed herein. Additional information concerning factors that could affect the Company’s actual results is included in the Company’s filings with securities regulators. The Company undertakes no obligation to update publicly any forward-looking statements except as required by securities legislation.

This presentation contains non-GAAP financial measures.

For a discussion of non-GAAP measures and the most directly comparable GAAP financial measures, see the Appendix to this presentation as well as our earnings releases, our Form 10-Q interim report and 10-K annual report, which are available at: investor.ritchiebros.com All figures are in US dollars, unless otherwise noted. While rounding may occur in performance numbers for presentation purposes, percent change figures are calculated using full, unrounded numbers.

2

slide-3
SLIDE 3

3

Ritchie Bros. overview

The trusted source for buying and selling industrial equipment

  • Global leader for industrial auctions; unreserved process

– No minimum bid/reserved price. No buy-backs. – Ensures the sale of goods on the day of the auction at global market price

  • Cater to the needs of heavy equipment owners

– Customers are from the construction, trucking, agricultural & resource sectors

  • 345 auctions; $4.25 billion in Gross Auction Proceeds during 2015

– Industry leader by wide margin; Enormous growth opportunity, with a highly fragmented market

  • Provide multichannel sales solutions to expand the breadth of

services available to equipment sellers:

– EquipmentOne launched in 2013 – Mascus (equipment sales listing service) acquired in 2016

Strong financial performance

  • $515.9 million of revenue during fiscal 2015
  • $121.1 million of adjusted net income¹ during fiscal 2015

Publicly listed on the NYSE and TSX (as RBA)

  • Market cap of approx. US$3.5 billion

RBA Auction - Circa 1958 RBA Auction - Now

Ritchie Bros. has a strong heritage – selling used equipment since 1958

3

¹ Net Income attributable to stockholders

slide-4
SLIDE 4

4 32% 50% 10% 7%

Canada United States Europe Other

Global reach

44 auction sites in 14 countries worldwide

  • More than half of auction purchases are made by bidders from
  • utside the region of the auction
  • Allows RBA to effectively transfer equipment between regions

experiencing different economic cycles

  • Consignors benefit from global market pricing for their

equipment, generated by international demand

  • Buyers benefit from a global supply, with an ability to purchase

and ship equipment from weak economic regions to areas with stronger growth

32% 47% 12% 9%

Canada United States Europe Other

2015 Regional breakdown of revenue

(Revenue breakdown - % of 2015 total)

Ritchie Bros.’ online bidding allows customers from around the world to bid on equipment at any of our auctions.

  • Real-time information from live auctions available online to registered

bidders

4

$481 Mil

2014 Revenue breakdown - % of 2014 total

$516 Mil

US comprised a great proportion of revenue in 2015 relative to 2014.

slide-5
SLIDE 5

5

Global equipment market size is $360 billion

Ritchie Bros. is a global leader in used equipment sales, with $4.2 billion of equipment sold in 2014 However, this represents only 1.2% of a highly fragmented global used equipment exchange market The US market alone represents over $50 billion, 7x Canada – a key market for growth

Mining Oil & Gas Transportation Agriculture Construction

Source: Internal estimates; based on historical OEM unit sales, estimates of fleet turnover, and average selling prices at RB

  • auctions. Allocation by geography

based on sector GDP.

5

Mining Oil & Gas Transportation Agriculture Construction

slide-6
SLIDE 6

6

100,000 200,000 300,000 400,000 500,000 600,000 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Registrants Lots 20,000 40,000 60,000 80,000 100,000 120,000 140,000 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Consignors Buyers

Growing seller and buyer base

5.0% CAGR in consignments

  • ver last 10 years

6.4% CAGR in buyers

  • ver last 10 years

8.2% CAGR in registrants

  • ver last 10 years

5.2% CAGR in Lots

  • ver last 10 years

Consignments & buyer base

(Metrics are for industrial auctions only)

Auction registrants & lots

(Metrics are for industrial auctions only)

6

slide-7
SLIDE 7

7

Growth of Gross Auction Proceeds (GAP)

US$4.25 billion of GAP produced during fiscal 2015 GAP: The aggregate dollar amount transacted through Ritchie

  • Bros. Auctioneers

and EquipmentOne

7

Includes transactions of AssetNation and EquipmentOne online marketplaces in 2012 - 2015

Gross Auction Proceeds (US$ millions)

4,245 $- $500 $1,000 $1,500 $2,000 $2,500 $3,000 $3,500 $4,000 $4,500 1980 1981 1982 1983 1984 1985 1986 1987 1988 1989 1990 1991 1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015

slide-8
SLIDE 8

8

Four external influences on GAP

The pricing environment

  • A strong pricing environment will enhance market values of equipment sold at auctions
  • Stable or increasing pricing environment provides consignors with more confidence to

sell equipment through unreserved auctions

The mix of categories of assets sold

  • RBA sells a wide variety of industrial and agricultural equipment and other products.

There is no consistency to the mix of assets sold, as it varies at each auction held due to regional, seasonal and cyclical factors.

  • The proportion of higher-valued items sold at each auction relative to smaller goods

impacts the auction proceeds generated

The mix of equipment age

  • Newer equipment generally has a higher market value compared to older machinery

The number of Lots consigned

  • Each sale generates proceeds. Increasing the number of Lots sold can bolster gross

auction proceeds

1 2 3 4

8

slide-9
SLIDE 9

9

Unreserved auction revenue model

Four main revenue streams support Ritchie Bros.’ unreserved auction business:

Unreserved Auction Straight Commission Guaranteed Proceeds (underwritten transaction) Inventory (underwritten transaction)

Consignors contract to sell their equipment through one of Ritchie

  • Bros. unreserved auctions. A pre-determined percentage of the

selling price is provided to RBA as commission. Consignors are guaranteed to receive a pre-determined amount for their equipment, regardless of the final selling price at the auction. A stepped commission fee is negotiated, accounting for the additional risk being assumed by RBA. (Also known as an ‘at risk’ transaction) On rare occasions, Ritchie Bros. may choose to purchase equipment

  • utright, obtaining title of the piece to sell at an upcoming auction.

TRANSACTION TYPE REVENUE

Straight Commission fee (% of auction proceeds) Stepped commission fee (x% of guaranteed proceeds; x+y% for proceeds above guaranteed amount) Gains on sale

Sellers

(Consignors)

Buyers Admin Fees & Value-added Services (VAS)

Admin fees and fees from value-added service activities

RBA provides many services to assist with the purchase of equipment, including financing , inspection services, painting etc.

9

Revenue from other business lines supplement our revenue: EquipmentOne buyer and seller fees; Xcira revenue; Mascus revenue

slide-10
SLIDE 10

10

50% of our buyers are now online

The strength of our live (simulcast) online bidding capabilities is valued by

  • ur customers
  • During Q1 2016 we attracted record first quarter online bidder registrations
  • 62% of registered bidders during Q1 were online bidders
  • Sold approx. $449 million of assets through online transactions during Q1 2016, an increase of

11% from Q1 2015; comprising 44% of Q1 2016 GAP

*Industrial auction data 36% 64% 50% 0% 10% 20% 30% 40% 50% 60% 70% 80% Q1 2012 Q 2 Q 3 Q 4 Q1 2013 Q 2 Q 3 Q 4 Q1 2014 Q 2 Q 3 Q 4 Q1 2015 Q 2 Q 3 Q 4 Q1 2016 Online Onsite

10

Percent of buyers: On site or online

slide-11
SLIDE 11

11

The Ritchie Bros. App – Launching soon

11

The Ritchie Bros. app provides a mobile channel with which to stay connected to and purchase equipment at auction.

Feature list:

  • Equipment Search
  • Equipment Details
  • Auction Listing / Details
  • Auction Registration
  • Sign In / Authentication
  • Profile & Bidding Limit Information
  • Live Auction Bidding and Viewing
  • Multi Ring participation and navigation
  • Purchase History (proforma invoice)
slide-12
SLIDE 12

12

We are fast becoming a multichannel, digital powerhouse

Ritchie Bros. now offers four main sales channels to equipment owners

Business units are supported through Ritchie Bros. ownership of Xcira (online auction technology provider) and Ritchie Bros. Financial Services (financial solutions partner for equipment buyers).

75% ownership 51% ownership

RITCHIE BROS. GROUP OF COMPANIES:

Integrated technology platform Financial intermediary capitalizing on captive customer base to provide an alternative source of capital Integrated onsite/online unreserved auction network Online marketplace Online listing service Brokerage channel for highly specialized assets

12

slide-13
SLIDE 13

13

Multichannel solutions:

  • Offers sellers more control over the sales price, time and

purchaser; opens up opportunities for RBA to bid on RFPs

  • During 2015, EquipmentOne contributed approx. $120 million
  • f GTV (Gross Transaction Value) to GAP; up 13% from 2014
  • Operates primarily in the United States; expanded into

Canada in Q1 2016

  • Website traffic up 11% in 2015, compared to 2014 (average

monthly user)

Commercially launched in 2013

Customers of EquipmentOne value having control over the process and price, more than the guarantee of sale. They prefer a negotiated price, over global market value.

13

The launch of EquipmentOne provided customers with another sales solution – an online equipment marketplace The seller journey: sellers choose methods based upon needed degree of control

Our vision is to position appropriate solutions at each point of seller journey and connect them

High Control to Seller Low Effort for Seller Control over: Price Time Location Buyer Low High Uncertain Certain Some Certainty of Sale

Result: Transacting anyhow, anytime, anywhere

slide-14
SLIDE 14

14

Multichannel solutions:

14

  • Acquired during Q1 2016
  • Provides equipment sellers with a turn-key suite of business tools

and software solutions catering to the needs of OEMs, dealers and large equipment fleet owners

– Generates sticky customer relationships

  • Mascus generates 3.2 million monthly website visits
  • Business currently has 360,000+ listings of equipment and other assets for sale
  • Financial terms: €24.0 million (US$26.6 million)

– Additional cash consideration, totaling no more that €3.4 million (US$3.8 million) may be paid contingent upon certain operating performance targets being achieved over the next 3 years

  • Expected to be marginally accretive to RBA’s performance immediately
  • Performance of Mascus is fully consolidated into RBA’s financial reports

Mascus is a leading global online equipment sales listing service

Grows our service offering, to offer additional sales solutions to equipment sellers. Expands our buyer audience. Established a large presence in Europe.

slide-15
SLIDE 15

15

Strategic Roadmap

Objective: grow revenue & earnings, drive cash flow, improve RONA

slide-16
SLIDE 16

16

Acquisition of the minority interest in RBFS

16

  • Contributions from RBFS are already accounted for on a fully consolidated basis in our financial

statements

  • Allocation of 49% interest is noted within the minority interest line of our income statement
  • Minority interest valued at US$41.4 million; final purchase price could differ from fair value estimates

contained in our Q1 2016 disclosure

Ritchie Bros. Financial Services has performed extremely well in the last 18 months

  • We currently own 51% of this business; have signed a binding letter of intent to acquire

100% of the company

  • Transaction closing expected by July 1, 2016, at which time we will make a formal

announcement

slide-17
SLIDE 17

17

Priority Discussion

  • 1. Grow dividends with earnings

Highly valued return of cash to shareholders

  • 2. Hold fully-diluted shares flat

Offset dilution from management stock options through share buybacks

  • 3. Acquisitions

Accelerate top-line growth and leverage the model

  • 4. Share buy-backs

Growth initiatives are a higher priority at this time

  • 5. Pay down debt

Only if better economic returns are not available

Capital allocation priorities

Consistently make use of cash on our balance sheet to facilitate underwritten transactions; The strength of our balance sheet is a competitive advantage.

(1) Priorities for cash utilization after operating CAPEX needs have been met.

17

 

slide-18
SLIDE 18

18

Performance Metric

  • Avg. Annual Growth Targets

2015 performance

  • GAP Growth (%)

High Single Digit to Low Double Digits

+8% (organic)

  • Revenue Growth (%) (1)

Mid Single Digit to High Single Digit

+16% (organic)

  • SG&A Growth (%)

Will grow slower than revenues  +12% (organic, excl. D&A)

  • Operating Income Margin

50 bps +  +360 bps

  • EPS Growth (%) (2)

High Single Digit to Low Double Digits  +22% (adjusted)

  • Net Capex Intensity (3)

<10%  2.8% (abnormally low)

  • OFCF (4) % of Net Earnings

>100%  150%

  • RONA (5) Increase

50 bps +  +910 bps

(excl. current portion of long term debt)

  • Dividend Payout Ratio

55% to 60% * 53%

(*announced 14% increase in dividend in

  • Aug. 2015 based on TTM earnings)
  • Net Debt / EBITDA

<2.5X  0.5x

RBA’s evergreen financial model

Above model reflects our aspiration on how the model should work in the next 5 to 7 years

(1) Includes Tuck In and Bolt On acquisitions (2) Variances may occur in certain years based on tax rate that is influenced by geographic revenue mix (3) Net Capital Spending as % of Revenue (4) Operating Free Cash Flow (5) Return on Net Assets

18

slide-19
SLIDE 19

19

0.1050 0.1125 0.1125 0.1125 0.1125 0.1225 0.1225 0.1225 0.1225 0.1300 0.1300 0.1300 0.1300 0.1400 0.1400 0.1400 0.1400 0.1600 0.1600 0.1600 0.1600

0.1000 0.1100 0.1200 0.1300 0.1400 0.1500 0.1600 0.1700 Q1/11 Q2/11 Q3/11 Q4/11 Q1/12 Q2/12 Q3/12 Q4/12 Q1/13 Q2/13 Q3/13 Q4/13 Q1/14 Q2/14 Q3/14 Q4/14 Q1/15 Q2/15 Q3/15 Q4/15 Q1/16

Sustained dividend growth

Growing our dividend alongside earnings; Committed to 55-60% dividend payout, based on earnings trailing 12 months

19

Dividends declared

($US cash dividends) 7.1% increase 8.9% increase 6.1% increase 7.7% increase 14.0% increase

slide-20
SLIDE 20

20

$121 $64 $15 $15 $48

$0 $25 $50 $75 $100 $125 $150

2015 Net Income Cash returned to shareholders

Returning cash to shareholders

93% of 2015 adjusted net income returned to shareholders via dividends and share repurchases

82% of unadjusted (US GAAP) net income (includes income from land sales and tax loss utilizations) 1.9 million shares repurchased and cancelled in 2015; pursuing share repurchases in 2016 to hold share count flat.

2015 Cash Returned to Shareholders, relative to Net Income ($US millions)

$112 million

Dividends Share Repurchases

20 $136 million (US GAAP)

$121 million

(Adjusted)

93% of adjusted net income

slide-21
SLIDE 21

Q1 2016 financial performance

All figures for three months ended March 31, 2016.

21

slide-22
SLIDE 22

22

Reported - % Growth Organic - % Growth

Versus Q1 2015 Versus Q1 2015

GAP 7% 9% Revenue 14% 17% Operating Income 19% 17% | 27%* Diluted EPS 23% n/a Operating Free Cash Flow

(12 month rolling)

20% n/a RONA

(12 month rolling)

1350 bps n/a ROIC

(12 month rolling)

250 bps

Q1 2016 financial highlights

We grew all key financial metrics significantly in Q1 2016

Foreign exchange continues to have an impact on quarterly comparators

22

attributable to stockholders

* Excludes the impact of both translational and transactional foreign exchange in Q1 2015 and Q1 2016. 17% improvement if FX gains are included in both periods, due to fluctuations in FX gains.

slide-23
SLIDE 23

23

Meaningful growth in Revenue Rate in Q1 2016: +84 bps

Quarterly revenue & revenue rate ($US millions)

23

2013 2014

Revenue Rate Revenue

2015

Translational foreign exchange continued to affect revenue line

$102 $128 $106 $131 $99 $142 $102 $139 $116 $156 $109 $136 $132 12.1% 12.9% 0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0% 14.0% 16.0% $0 $25 $50 $75 $100 $125 $150 $175 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1

2016

slide-24
SLIDE 24

24

Revenue rate strength from various components

24

Our core auction business is performing well

Our service businesses, both new and existing, are rapidly contributing to revenue growth

  • New services based business units (Mascus and Xcira) contributed

16 bps of revenue rate growth

  • Growth in revenue from existing services based businesses (RBFS,

refurbishment, painting, shipping, etc.) improved the Q1 2016 rate by 38 bps compared to Q1 2015

Components of Rev Rate improvement

Ritchie Bros. Auctioneers EquipmentOne 11.85% revenue rate (Q1 2016) 13.96% revenue rate (Q1 2016)

Our auction businesses continue to generate healthy revenue rates: We continue to believe that an 11 to 12% revenue rate for the core auction business (Ritchie Bros. Auctioneers) is appropriate. Service based businesses will further bolster the total revenue rate.

29 bps

1 bp

16 bps 38 bps

10 20 30 40 50 60 70 80 90

Basis Point Improvement Q1 2016 vs. Q1 2015

Existing service business revenue New service business revenue EquipmentOne Ritchie Bros. Auctioneers

We believe about 12% or more is an appropriate revenue rate for the total company on an annual basis*

*Quarterly fluctuations should be expected given the lumpy nature of the business. +84 basis points

slide-25
SLIDE 25

25

$14 $30 $16 $30 $13 $37 $15 $36 $24 $45 $21 $31 $29 0.0 5.0 10.0 15.0 20.0 25.0 30.0 35.0 40.0 45.0 50.0 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1

Strong earnings growth

Q1 2016 net income grew 24% relative to Q1 2015

Driven by strong revenue growth

2016 2013 2014 2015

Quarterly Adjusted Net Income attributable to Stockholders¹

($US millions)

25

¹ Earnings attributable to Ritchie Bros. Incorporated. Excludes minority interest of Ritchie Bros. Financial Services and Xcira.

24% increase from Q1 2015 123% increase from Q1 2014

slide-26
SLIDE 26

26

Income statement scorecard – Q1 2016

26

3 months trailing

($US Millions except for EPS, %)

March 31, 2016 March 31, 2015 Better / (Worse) GAP $1,019.9 $955.6 7% Revenues $131.9 $115.6 14% Revenue Rate 12.94% 12.10% 84 bps Adjusted Operating Income* $39.2 $33.0 19% Adjusted Operating Income Margin* 29.7% 28.5% 120 bps EBITDA $49.3 $43.6 13% Diluted EPS $0.27 $0.22 23% Q1 2016 Income statement scorecard

GAP and revenue rate growth bolstered earnings

Operating income would have grown 29% if not for FX gains now accounted for above the line (US GAAP)

attributable to stockholders

*There were no adjusting items during Q1 2016 and Q1 2015.

slide-27
SLIDE 27

27

Balance sheet scorecard – Q1 2016

27

12 months trailing

($US Millions except for percent figures)

March 31, 2016 March 31, 2015 Better / (Worse) Operating free cash flow $205.5 $171.7 20% Working Capital Intensity

  • 34.6%
  • 27.7%

690 bps Capex Intensity 2.7% 4.9% 220 bps ROIC (Return on Invested Capital) 16.7% 14.2% 250 bps RONA (Return on Net Assets) 34.8% 21.3% 1350 bps RONA excluding term loan reclassification 31.3% 21.3% 1000 bps Debt / Adjusted EBITDA 0.7x 0.6x (0.1x) Q1 2016 Balance sheet scorecard

slide-28
SLIDE 28

2015 financial performance

All figures for twelve months ended December 31, 2015

28

slide-29
SLIDE 29

29

Very strong results in 2015

Performance during 2015 demonstrates our commitment to execution, our strategy is gaining traction, and our agility in leveraging market opportunities

Foreign exchange remains a headwind

29 2015 Reported - % Growth 2015 Organic - % Growth

Versus 2014 Versus 2014

GAP

1%

8% Revenue

7%

16% Adjusted Operating Income

20%

46% Diluted Adjusted EPS

22%

n/a Operating Free Cash Flow

(12 month rolling)

28%

n/a RONA

(12 month rolling)

1100 bps

n/a RONA excluding effects of

term loan reclassification

910 bps

n/a

attributable to stockholders

slide-30
SLIDE 30

30

Income statement scorecard – 2015

30

12 months trailing

($US Millions except for EPS, %)

  • Dec. 31, 2015
  • Dec. 31, 2014

Better / (Worse) GAP $4,247.6 $4,212.6 1% Revenues $515.9 $481.1 7% Revenue Rate 12.14% 11.42% 72 bps Adjusted Operating Income $166.5 $138.2 20% Adjusted Operating Income Margin 32.3% 28.7% 360 bps Diluted EPS $1.27 $0.85 50% Diluted Adjusted EPS $1.13 $0.93 22% Full year 2015 Income statement scorecard

Increased Diluted EPS by 50% versus last year – through GAP growth, revenue rate improvement, expense control, excess land sales and tax planning strategies

attributable to stockholders attributable to stockholders

slide-31
SLIDE 31

31

Balance sheet scorecard – 2015

31

12 months trailing

($US Millions except for percent figures)

  • Dec. 31, 2015
  • Dec. 31, 2014

Better / (Worse) Operating free cash flow $182.2 $141.8 28% Working Capital Intensity

  • 3.2%
  • 2.3%

90 bps Capex Intensity 2.8% 6.2% 340 bps ROIC (Return on Invested Capital) 15.1% 12.0% 310 bps RONA (Return on Net Assets) 25.7% 14.7% 1100 bps RONA excluding term loan reclassification 23.8% 14.7% 910 bps Debt / Adjusted EBITDA 0.5x 0.6x 0.1x 2015 Balance sheet scorecard

slide-32
SLIDE 32

32

Focused on generating long-term shareholder value through continued earnings and dividend growth.

Global leader in industrial auctions

  • Substantial growth opportunity
  • Focused on capturing increased market share in the US and Canada

Diversifying services to meet broader customer needs

  • Sales solutions: Ritchie Bros. Auctioneers, EquipmentOne, Mascus
  • Complementary services: Ritchie Bros. Financial Services, Logistical Services
  • Supportive business unit: Xcira (online auction technology solutions)

Focused on basics of:

  • EPS growth
  • Return on Net Assets
  • EBITDA margin
  • Operating free cash flow

Summary

Moerdijk, Netherlands auction

32

Learn more about Ritchie Bros. auctions through our online videos:

www.youtube.com/ritchiebros

slide-33
SLIDE 33

Appendices

Age of equipment sold trends Global auction site network

33

slide-34
SLIDE 34

34

11.5% 9.6% 4.2% 3.6% 8.7% 10.9% 8.5% 13.1% 12.1% 11.0% 5.0% 4.8% 8.7% 10.9% 11.2% 12.1% 12.2% 10.3% 5.0% 4.6% 10.2%

0% 10% 20% 30% 40% 50% 60% 70% 80% 90% 100%

New 1 Yr Old 2 Yrs Old 3 Yrs Old 4 Yrs Old 5 Yrs Old 6 Yrs Old 7 Yrs Old 8 Yrs Old 9 Yrs Old 10 Yrs Old

18.5% of GAP¹ 3-5 yrs old: 35.8% of GAP¹

¹ Industrial auctions only. Excludes equipment over 10+ years and equipment with unknown ages.

Highest proportion of GAP from 3-5 yr old equipment since 2011

Age of Equipment sold at Ritchie Bros. Auctions¹

34

3-5 yrs old: 29.6% of GAP¹

6+ Yrs Old New to 1 yr Old

slide-35
SLIDE 35

35

Auction sites

35

slide-36
SLIDE 36

36

Investor Questions: ir@rbauction.com | 1-778-331-5500

36

slide-37
SLIDE 37

US GAAP

Reconciliation of Non-GAAP measures

Non- GAAP Measures

The following tables reconcile non-GAAP measures referred to in this presentation to the most directly comparable GAAP measure reflected in the Company’s financial statements

37

slide-38
SLIDE 38

38

38

Reconciliation of Non-GAAP Measures

slide-39
SLIDE 39

39

39

Reconciliation of Non-GAAP Measures

slide-40
SLIDE 40

40

40

Reconciliation of Non-GAAP Measures

slide-41
SLIDE 41

41

41

Reconciliation of Non-GAAP Measures

slide-42
SLIDE 42

42

Reconciliation of Non-GAAP Measures

42

slide-43
SLIDE 43

43

Reconciliation of Non-GAAP Measures

43

slide-44
SLIDE 44

44

Reconciliation of Non-GAAP Measures

44

slide-45
SLIDE 45

45

Reconciliation of Non-GAAP Measures

45