|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | "we," "us," "our" and "the Company" refer, collectively, to KAR Auction Services, Inc. and all of its subsidiaries; |
• | "ADESA" refers, collectively, to ADESA, Inc., a wholly owned subsidiary of KAR Auction Services, and ADESA, Inc.'s subsidiaries, including OPENLANE, Inc. (together with OPENLANE, Inc.'s subsidiaries, "OPENLANE"); |
• | "AFC" refers, collectively, to Automotive Finance Corporation, a wholly owned subsidiary of ADESA, and Automotive Finance Corporation's subsidiaries and other related entities, including PWI Holdings, Inc.; |
• | "Axle LLC" refers to Axle Holdings II, LLC, which is owned by affiliates of certain of the Equity Sponsors (Kelso & Company and Parthenon), certain members or former members of IAA management and certain co-investors in connection with the acquisition of IAA in 2005. Axle LLC is the former ultimate parent company of IAA and is a holder of common equity interests in KAR LLC; |
• | "Credit Agreement" refers to the Credit Agreement, dated May 19, 2011, among KAR Auction Services, as the borrower, the several banks and other financial institutions or entities from time to time parties thereto and the administrative agent, as amended on November 29, 2012 and March 12, 2013; |
• | "Credit Facility" refers to the six year senior secured term loan facility ("Term Loan B") and the $250 million, five year senior secured revolving credit facility, the terms of which are set forth in the Credit Agreement; |
• | "Equity Sponsors" refers, collectively, to Kelso Investment Associates VII, L.P., GS Capital Partners VI, L.P., ValueAct Capital Master Fund, L.P. and Parthenon Investors II, L.P.; |
• | "IAA" refers, collectively, to Insurance Auto Auctions, Inc., a wholly owned subsidiary of KAR Auction Services, and Insurance Auto Auctions, Inc.'s subsidiaries; |
• | "KAR Auction Services" refers to KAR Auction Services, Inc. and not to its subsidiaries; and |
• | "KAR LLC" refers to KAR Holdings II, LLC, which is owned by affiliates of the Equity Sponsors, other equity co-investors and management of the Company. |
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service options | $ | 0.8 | $ | 0.7 | $ | 2.2 | $ | 1.9 | |||||||
Exit options | 0.3 | 1.9 | 2.3 | 7.0 | |||||||||||
KAR LLC profit interests | 3.3 | 2.7 | 3.8 | 6.4 | |||||||||||
Axle LLC profit interests | 8.0 | 2.3 | 8.5 | 5.6 | |||||||||||
Total | $ | 12.4 | $ | 7.6 | $ | 16.8 | $ | 20.9 | |||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net income | $ | 22.8 | $ | 19.2 | $ | 85.3 | $ | 69.1 | |||||||
Weighted average common shares outstanding | 138.3 | 136.5 | 137.5 | 136.4 | |||||||||||
Effect of dilutive stock options | 3.0 | 2.7 | 2.9 | 2.4 | |||||||||||
Weighted average common shares outstanding and potential common shares | 141.3 | 139.2 | 140.4 | 138.8 | |||||||||||
Net income per share | |||||||||||||||
Basic | $ | 0.16 | $ | 0.14 | $ | 0.62 | $ | 0.51 | |||||||
Diluted | $ | 0.16 | $ | 0.14 | $ | 0.61 | $ | 0.50 | |||||||
|
|||
September 30, 2013 | |||||||||||||||
Principal Amount of: | |||||||||||||||
Net Credit Losses Three Months Ended September 30, 2013 | Net Credit Losses Nine Months Ended September 30, 2013 | ||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 1,065.6 | $ | 4.5 | $ | 1.7 | $ | 6.3 | |||||||
Other loans | 8.4 | — | — | — | |||||||||||
Total receivables managed | $ | 1,074.0 | $ | 4.5 | $ | 1.7 | $ | 6.3 | |||||||
December 31, 2012 | |||||||||||||||
Principal Amount of: | |||||||||||||||
Net Credit Losses Three Months Ended September 30, 2012 | Net Credit Losses Nine Months Ended September 30, 2012 | ||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 996.2 | $ | 3.8 | $ | 0.9 | $ | 5.4 | |||||||
Other loans | 8.0 | — | 0.2 | 0.2 | |||||||||||
Total receivables managed | $ | 1,004.2 | $ | 3.8 | $ | 1.1 | $ | 5.6 | |||||||
|
|||
Interest Rate | Maturity | September 30, 2013 | December 31, 2012 | ||||||||||
Term Loan B | Adjusted LIBOR | + 2.75 | % | May 18, 2017 | $ | 1,775.3 | $ | 1,674.5 | |||||
$250 million revolving credit facility | Adjusted LIBOR | + 3.50 | % | May 18, 2016 | — | — | |||||||
Floating rate senior notes | LIBOR | + 4.00 | % | — | 150.0 | ||||||||
Canadian line of credit | CAD Prime | + 1.50 | % | Repayable upon demand | — | — | |||||||
Total debt | 1,775.3 | 1,824.5 | |||||||||||
Unamortized debt discount | (5.0 | ) | (6.2 | ) | |||||||||
Current portion of long-term debt | — | (43.7 | ) | ||||||||||
Long-term debt | $ | 1,770.3 | $ | 1,774.6 | |||||||||
|
|||
Asset Derivatives | |||||||||||
September 30, 2013 | December 31, 2012 | ||||||||||
Derivatives Not Designated as Hedging Instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||
Interest rate caps | Other assets | $ | 1.4 | Other assets | N/A | ||||||
Location of Gain / (Loss) Recognized in Income on Derivative | Amount of Gain / (Loss) Recognized in Income on Derivative | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
Derivatives Not Designated as Hedging Instruments | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Interest rate caps | Interest expense | $ | (0.8 | ) | N/A | $ | (0.8 | ) | N/A | |||||||
|
|||
|
|||
September 30, 2013 | December 31, 2012 | ||||||
Foreign currency translation gain | $ | 25.4 | $ | 35.1 | |||
Unrealized loss on interest rate derivatives, net of tax | — | (0.2 | ) | ||||
Unrealized gain on postretirement benefit obligation, net of tax | 0.2 | 0.2 | |||||
Accumulated other comprehensive income | $ | 25.6 | $ | 35.1 | |||
|
|||
• | Level 1 - Quoted prices in active markets for identical assets or liabilities. |
• | Level 2 - Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities in active markets; quoted prices in markets that are not active; or other inputs that are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities, such as models or other valuation methodologies. |
• | Level 3 - Unobservable inputs that are based on our assumptions, are supported by little or no market activity and are significant to the fair value of the assets or liabilities. Unobservable inputs reflect our own assumptions about how market participants would price the asset or liability. |
Description | September 30, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Interest rate caps | $ | 1.4 | $ | — | $ | 1.4 | $ | — | ||||||||
|
|||
|
|||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 275.4 | $ | 198.8 | $ | 59.5 | $ | — | $ | 533.7 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 152.0 | 128.1 | 16.1 | — | 296.2 | ||||||||||||||
Selling, general and administrative | 62.8 | 20.4 | 6.4 | 30.7 | 120.3 | ||||||||||||||
Depreciation and amortization | 22.6 | 18.5 | 7.2 | 1.3 | 49.6 | ||||||||||||||
Total operating expenses | 237.4 | 167.0 | 29.7 | 32.0 | 466.1 | ||||||||||||||
Operating profit (loss) | 38.0 | 31.8 | 29.8 | (32.0 | ) | 67.6 | |||||||||||||
Interest expense | 0.2 | 0.2 | 4.6 | 21.0 | 26.0 | ||||||||||||||
Other (income) expense, net | (0.6 | ) | (0.2 | ) | — | — | (0.8 | ) | |||||||||||
Intercompany expense (income) | 14.8 | 9.6 | (5.6 | ) | (18.8 | ) | — | ||||||||||||
Income (loss) before income taxes | 23.6 | 22.2 | 30.8 | (34.2 | ) | 42.4 | |||||||||||||
Income taxes | 9.1 | 8.4 | 12.0 | (9.9 | ) | 19.6 | |||||||||||||
Net income (loss) | $ | 14.5 | $ | 13.8 | $ | 18.8 | $ | (24.3 | ) | $ | 22.8 | ||||||||
Assets | $ | 2,328.7 | $ | 1,180.0 | $ | 1,531.4 | $ | 81.9 | $ | 5,122.0 | |||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 257.0 | $ | 167.4 | $ | 50.5 | $ | — | $ | 474.9 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 147.2 | 106.0 | 10.9 | — | 264.1 | ||||||||||||||
Selling, general and administrative | 61.6 | 14.8 | 5.0 | 20.9 | 102.3 | ||||||||||||||
Depreciation and amortization | 23.5 | 17.1 | 5.7 | 0.5 | 46.8 | ||||||||||||||
Total operating expenses | 232.3 | 137.9 | 21.6 | 21.4 | 413.2 | ||||||||||||||
Operating profit (loss) | 24.7 | 29.5 | 28.9 | (21.4 | ) | 61.7 | |||||||||||||
Interest expense | 0.2 | 0.3 | 3.8 | 25.6 | 29.9 | ||||||||||||||
Other (income) expense, net | (0.7 | ) | (0.2 | ) | — | (0.3 | ) | (1.2 | ) | ||||||||||
Intercompany expense (income) | 15.0 | 9.5 | (4.6 | ) | (19.9 | ) | — | ||||||||||||
Income (loss) before income taxes | 10.2 | 19.9 | 29.7 | (26.8 | ) | 33.0 | |||||||||||||
Income taxes | 4.6 | 7.7 | 10.9 | (9.4 | ) | 13.8 | |||||||||||||
Net income (loss) | $ | 5.6 | $ | 12.2 | $ | 18.8 | $ | (17.4 | ) | $ | 19.2 | ||||||||
Assets | $ | 2,402.1 | $ | 1,164.5 | $ | 1,323.8 | $ | 35.6 | $ | 4,926.0 | |||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 844.3 | $ | 623.2 | $ | 165.2 | $ | — | $ | 1,632.7 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 469.8 | 416.4 | 40.3 | — | 926.5 | ||||||||||||||
Selling, general and administrative | 187.7 | 59.5 | 18.2 | 67.9 | 333.3 | ||||||||||||||
Depreciation and amortization | 66.8 | 55.4 | 20.3 | 3.4 | 145.9 | ||||||||||||||
Total operating expenses | 724.3 | 531.3 | 78.8 | 71.3 | 1,405.7 | ||||||||||||||
Operating profit (loss) | 120.0 | 91.9 | 86.4 | (71.3 | ) | 227.0 | |||||||||||||
Interest expense | 0.7 | 0.7 | 12.3 | 65.6 | 79.3 | ||||||||||||||
Other (income) expense, net | (2.0 | ) | (0.5 | ) | — | — | (2.5 | ) | |||||||||||
Loss on modification/extinguishment of debt | — | — | 0.7 | 4.7 | 5.4 | ||||||||||||||
Intercompany expense (income) | 45.6 | 28.8 | (15.2 | ) | (59.2 | ) | — | ||||||||||||
Income (loss) before income taxes | 75.7 | 62.9 | 88.6 | (82.4 | ) | 144.8 | |||||||||||||
Income taxes | 28.2 | 23.6 | 34.2 | (26.5 | ) | 59.5 | |||||||||||||
Net income (loss) | $ | 47.5 | $ | 39.3 | $ | 54.4 | $ | (55.9 | ) | $ | 85.3 | ||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 791.4 | $ | 534.1 | $ | 144.2 | $ | — | $ | 1,469.7 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 442.6 | 322.8 | 31.3 | — | 796.7 | ||||||||||||||
Selling, general and administrative | 189.6 | 52.7 | 16.1 | 61.5 | 319.9 | ||||||||||||||
Depreciation and amortization | 73.6 | 50.8 | 17.6 | 1.4 | 143.4 | ||||||||||||||
Total operating expenses | 705.8 | 426.3 | 65.0 | 62.9 | 1,260.0 | ||||||||||||||
Operating profit (loss) | 85.6 | 107.8 | 79.2 | (62.9 | ) | 209.7 | |||||||||||||
Interest expense | 0.8 | 1.1 | 11.2 | 76.7 | 89.8 | ||||||||||||||
Other (income) expense, net | (1.8 | ) | 0.5 | — | (0.3 | ) | (1.6 | ) | |||||||||||
Intercompany expense (income) | 45.2 | 28.7 | (13.1 | ) | (60.8 | ) | — | ||||||||||||
Income (loss) before income taxes | 41.4 | 77.5 | 81.1 | (78.5 | ) | 121.5 | |||||||||||||
Income taxes | 19.5 | 30.8 | 29.8 | (27.7 | ) | 52.4 | |||||||||||||
Net income (loss) | $ | 21.9 | $ | 46.7 | $ | 51.3 | $ | (50.8 | ) | $ | 69.1 | ||||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Service options | $ | 0.8 | $ | 0.7 | $ | 2.2 | $ | 1.9 | |||||||
Exit options | 0.3 | 1.9 | 2.3 | 7.0 | |||||||||||
KAR LLC profit interests | 3.3 | 2.7 | 3.8 | 6.4 | |||||||||||
Axle LLC profit interests | 8.0 | 2.3 | 8.5 | 5.6 | |||||||||||
Total | $ | 12.4 | $ | 7.6 | $ | 16.8 | $ | 20.9 | |||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Net income | $ | 22.8 | $ | 19.2 | $ | 85.3 | $ | 69.1 | |||||||
Weighted average common shares outstanding | 138.3 | 136.5 | 137.5 | 136.4 | |||||||||||
Effect of dilutive stock options | 3.0 | 2.7 | 2.9 | 2.4 | |||||||||||
Weighted average common shares outstanding and potential common shares | 141.3 | 139.2 | 140.4 | 138.8 | |||||||||||
Net income per share | |||||||||||||||
Basic | $ | 0.16 | $ | 0.14 | $ | 0.62 | $ | 0.51 | |||||||
Diluted | $ | 0.16 | $ | 0.14 | $ | 0.61 | $ | 0.50 | |||||||
|
|||
September 30, 2013 | |||||||||||||||
Principal Amount of: | |||||||||||||||
Net Credit Losses Three Months Ended September 30, 2013 | Net Credit Losses Nine Months Ended September 30, 2013 | ||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 1,065.6 | $ | 4.5 | $ | 1.7 | $ | 6.3 | |||||||
Other loans | 8.4 | — | — | — | |||||||||||
Total receivables managed | $ | 1,074.0 | $ | 4.5 | $ | 1.7 | $ | 6.3 | |||||||
December 31, 2012 | |||||||||||||||
Principal Amount of: | |||||||||||||||
Net Credit Losses Three Months Ended September 30, 2012 | Net Credit Losses Nine Months Ended September 30, 2012 | ||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 996.2 | $ | 3.8 | $ | 0.9 | $ | 5.4 | |||||||
Other loans | 8.0 | — | 0.2 | 0.2 | |||||||||||
Total receivables managed | $ | 1,004.2 | $ | 3.8 | $ | 1.1 | $ | 5.6 | |||||||
|
|||
Interest Rate | Maturity | September 30, 2013 | December 31, 2012 | ||||||||||
Term Loan B | Adjusted LIBOR | + 2.75 | % | May 18, 2017 | $ | 1,775.3 | $ | 1,674.5 | |||||
$250 million revolving credit facility | Adjusted LIBOR | + 3.50 | % | May 18, 2016 | — | — | |||||||
Floating rate senior notes | LIBOR | + 4.00 | % | — | 150.0 | ||||||||
Canadian line of credit | CAD Prime | + 1.50 | % | Repayable upon demand | — | — | |||||||
Total debt | 1,775.3 | 1,824.5 | |||||||||||
Unamortized debt discount | (5.0 | ) | (6.2 | ) | |||||||||
Current portion of long-term debt | — | (43.7 | ) | ||||||||||
Long-term debt | $ | 1,770.3 | $ | 1,774.6 | |||||||||
|
|||
Asset Derivatives | |||||||||||
September 30, 2013 | December 31, 2012 | ||||||||||
Derivatives Not Designated as Hedging Instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | |||||||
Interest rate caps | Other assets | $ | 1.4 | Other assets | N/A | ||||||
Location of Gain / (Loss) Recognized in Income on Derivative | Amount of Gain / (Loss) Recognized in Income on Derivative | |||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
Derivatives Not Designated as Hedging Instruments | 2013 | 2012 | 2013 | 2012 | ||||||||||||
Interest rate caps | Interest expense | $ | (0.8 | ) | N/A | $ | (0.8 | ) | N/A | |||||||
|
|||
September 30, 2013 | December 31, 2012 | ||||||
Foreign currency translation gain | $ | 25.4 | $ | 35.1 | |||
Unrealized loss on interest rate derivatives, net of tax | — | (0.2 | ) | ||||
Unrealized gain on postretirement benefit obligation, net of tax | 0.2 | 0.2 | |||||
Accumulated other comprehensive income | $ | 25.6 | $ | 35.1 | |||
|
|||
Description | September 30, 2013 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
Interest rate caps | $ | 1.4 | $ | — | $ | 1.4 | $ | — | ||||||||
|
|||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 275.4 | $ | 198.8 | $ | 59.5 | $ | — | $ | 533.7 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 152.0 | 128.1 | 16.1 | — | 296.2 | ||||||||||||||
Selling, general and administrative | 62.8 | 20.4 | 6.4 | 30.7 | 120.3 | ||||||||||||||
Depreciation and amortization | 22.6 | 18.5 | 7.2 | 1.3 | 49.6 | ||||||||||||||
Total operating expenses | 237.4 | 167.0 | 29.7 | 32.0 | 466.1 | ||||||||||||||
Operating profit (loss) | 38.0 | 31.8 | 29.8 | (32.0 | ) | 67.6 | |||||||||||||
Interest expense | 0.2 | 0.2 | 4.6 | 21.0 | 26.0 | ||||||||||||||
Other (income) expense, net | (0.6 | ) | (0.2 | ) | — | — | (0.8 | ) | |||||||||||
Intercompany expense (income) | 14.8 | 9.6 | (5.6 | ) | (18.8 | ) | — | ||||||||||||
Income (loss) before income taxes | 23.6 | 22.2 | 30.8 | (34.2 | ) | 42.4 | |||||||||||||
Income taxes | 9.1 | 8.4 | 12.0 | (9.9 | ) | 19.6 | |||||||||||||
Net income (loss) | $ | 14.5 | $ | 13.8 | $ | 18.8 | $ | (24.3 | ) | $ | 22.8 | ||||||||
Assets | $ | 2,328.7 | $ | 1,180.0 | $ | 1,531.4 | $ | 81.9 | $ | 5,122.0 | |||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 257.0 | $ | 167.4 | $ | 50.5 | $ | — | $ | 474.9 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 147.2 | 106.0 | 10.9 | — | 264.1 | ||||||||||||||
Selling, general and administrative | 61.6 | 14.8 | 5.0 | 20.9 | 102.3 | ||||||||||||||
Depreciation and amortization | 23.5 | 17.1 | 5.7 | 0.5 | 46.8 | ||||||||||||||
Total operating expenses | 232.3 | 137.9 | 21.6 | 21.4 | 413.2 | ||||||||||||||
Operating profit (loss) | 24.7 | 29.5 | 28.9 | (21.4 | ) | 61.7 | |||||||||||||
Interest expense | 0.2 | 0.3 | 3.8 | 25.6 | 29.9 | ||||||||||||||
Other (income) expense, net | (0.7 | ) | (0.2 | ) | — | (0.3 | ) | (1.2 | ) | ||||||||||
Intercompany expense (income) | 15.0 | 9.5 | (4.6 | ) | (19.9 | ) | — | ||||||||||||
Income (loss) before income taxes | 10.2 | 19.9 | 29.7 | (26.8 | ) | 33.0 | |||||||||||||
Income taxes | 4.6 | 7.7 | 10.9 | (9.4 | ) | 13.8 | |||||||||||||
Net income (loss) | $ | 5.6 | $ | 12.2 | $ | 18.8 | $ | (17.4 | ) | $ | 19.2 | ||||||||
Assets | $ | 2,402.1 | $ | 1,164.5 | $ | 1,323.8 | $ | 35.6 | $ | 4,926.0 | |||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 844.3 | $ | 623.2 | $ | 165.2 | $ | — | $ | 1,632.7 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 469.8 | 416.4 | 40.3 | — | 926.5 | ||||||||||||||
Selling, general and administrative | 187.7 | 59.5 | 18.2 | 67.9 | 333.3 | ||||||||||||||
Depreciation and amortization | 66.8 | 55.4 | 20.3 | 3.4 | 145.9 | ||||||||||||||
Total operating expenses | 724.3 | 531.3 | 78.8 | 71.3 | 1,405.7 | ||||||||||||||
Operating profit (loss) | 120.0 | 91.9 | 86.4 | (71.3 | ) | 227.0 | |||||||||||||
Interest expense | 0.7 | 0.7 | 12.3 | 65.6 | 79.3 | ||||||||||||||
Other (income) expense, net | (2.0 | ) | (0.5 | ) | — | — | (2.5 | ) | |||||||||||
Loss on modification/extinguishment of debt | — | — | 0.7 | 4.7 | 5.4 | ||||||||||||||
Intercompany expense (income) | 45.6 | 28.8 | (15.2 | ) | (59.2 | ) | — | ||||||||||||
Income (loss) before income taxes | 75.7 | 62.9 | 88.6 | (82.4 | ) | 144.8 | |||||||||||||
Income taxes | 28.2 | 23.6 | 34.2 | (26.5 | ) | 59.5 | |||||||||||||
Net income (loss) | $ | 47.5 | $ | 39.3 | $ | 54.4 | $ | (55.9 | ) | $ | 85.3 | ||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 791.4 | $ | 534.1 | $ | 144.2 | $ | — | $ | 1,469.7 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 442.6 | 322.8 | 31.3 | — | 796.7 | ||||||||||||||
Selling, general and administrative | 189.6 | 52.7 | 16.1 | 61.5 | 319.9 | ||||||||||||||
Depreciation and amortization | 73.6 | 50.8 | 17.6 | 1.4 | 143.4 | ||||||||||||||
Total operating expenses | 705.8 | 426.3 | 65.0 | 62.9 | 1,260.0 | ||||||||||||||
Operating profit (loss) | 85.6 | 107.8 | 79.2 | (62.9 | ) | 209.7 | |||||||||||||
Interest expense | 0.8 | 1.1 | 11.2 | 76.7 | 89.8 | ||||||||||||||
Other (income) expense, net | (1.8 | ) | 0.5 | — | (0.3 | ) | (1.6 | ) | |||||||||||
Intercompany expense (income) | 45.2 | 28.7 | (13.1 | ) | (60.8 | ) | — | ||||||||||||
Income (loss) before income taxes | 41.4 | 77.5 | 81.1 | (78.5 | ) | 121.5 | |||||||||||||
Income taxes | 19.5 | 30.8 | 29.8 | (27.7 | ) | 52.4 | |||||||||||||
Net income (loss) | $ | 21.9 | $ | 46.7 | $ | 51.3 | $ | (50.8 | ) | $ | 69.1 | ||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||