|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
• | "we," "us," "our" and "the Company" refer, collectively, to KAR Auction Services, Inc. and all of its subsidiaries; |
• | "ADESA" or "ADESA Auctions" refer, 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, the former ultimate parent company of IAA and a holder of common equity interests in KAR LLC; |
• | "Credit Agreement" refers to the Amended and Restated Credit Agreement, dated March 11, 2014, 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; |
• | "Original 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 three year senior secured term loan B-1 facility ("Term Loan B-1"), the seven year senior secured term loan B-2 facility ("Term Loan B-2") and the $250 million, five year senior secured revolving credit facility (the "new revolving credit facility"), the terms of which are set forth in the Credit Agreement; |
• | "Original 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 "old revolving credit facility"), the terms of which are set forth in the Original 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, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service options | $ | 1.0 | $ | 0.8 | $ | 2.9 | $ | 2.2 | |||||||
Exit options | 3.8 | 0.3 | 21.1 | 2.3 | |||||||||||
PRSUs | 0.9 | — | 2.5 | — | |||||||||||
KAR LLC operating units - profit interests | — | 2.6 | — | 3.1 | |||||||||||
KAR LLC value units - profit interests | — | 0.7 | — | 0.7 | |||||||||||
Axle LLC operating units - profit interests | — | 1.9 | — | 2.4 | |||||||||||
Axle LLC value units - profit interests | — | 6.1 | — | 6.1 | |||||||||||
Total stock-based compensation expense | $ | 5.7 | $ | 12.4 | $ | 26.5 | $ | 16.8 | |||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income | $ | 47.5 | $ | 22.8 | $ | 119.0 | $ | 85.3 | |||||||
Weighted average common shares outstanding | 140.6 | 138.3 | 140.0 | 137.5 | |||||||||||
Effect of dilutive stock options and restricted stock awards | 1.7 | 3.0 | 1.4 | 2.9 | |||||||||||
Weighted average common shares outstanding and potential common shares | 142.3 | 141.3 | 141.4 | 140.4 | |||||||||||
Net income per share | |||||||||||||||
Basic | $ | 0.34 | $ | 0.16 | $ | 0.85 | $ | 0.62 | |||||||
Diluted | $ | 0.33 | $ | 0.16 | $ | 0.84 | $ | 0.61 | |||||||
|
|||
September 30, 2014 | Net Credit Losses Three Months Ended September 30, 2014 | Net Credit Losses Nine Months Ended September 30, 2014 | |||||||||||||
Principal Amount of: | |||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 1,278.5 | $ | 2.9 | $ | 3.3 | $ | 9.6 | |||||||
Other loans | 6.8 | — | — | — | |||||||||||
Total receivables managed | $ | 1,285.3 | $ | 2.9 | $ | 3.3 | $ | 9.6 | |||||||
December 31, 2013 | Net Credit Losses Three Months Ended September 30, 2013 | Net Credit Losses Nine Months Ended September 30, 2013 | |||||||||||||
Principal Amount of: | |||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 1,099.8 | $ | 5.1 | $ | 1.7 | $ | 6.3 | |||||||
Other loans | 7.8 | — | — | — | |||||||||||
Total receivables managed | $ | 1,107.6 | $ | 5.1 | $ | 1.7 | $ | 6.3 | |||||||
|
|||
Interest Rate | Maturity | September 30, 2014 | December 31, 2013 | ||||||||||
Term Loan B-1 | Adjusted LIBOR | + 2.50% | March 11, 2017 | $ | 646.2 | $ | — | ||||||
Term Loan B-2 | Adjusted LIBOR | + 2.75% | March 11, 2021 | 1,113.4 | — | ||||||||
Term Loan B | Adjusted LIBOR | + 2.75% | N/A | — | 1,771.8 | ||||||||
New revolving credit facility | Adjusted LIBOR | + 2.25% | March 11, 2019 | — | — | ||||||||
Old revolving credit facility | Adjusted LIBOR | + 3.50% | N/A | — | — | ||||||||
Canadian line of credit | CAD Prime | + 1.50% | Repayable upon demand | — | — | ||||||||
Total debt | 1,759.6 | 1,771.8 | |||||||||||
Unamortized debt discount | (2.6 | ) | (4.6 | ) | |||||||||
Current portion of long-term debt | (16.1 | ) | (32.5 | ) | |||||||||
Long-term debt | $ | 1,740.9 | $ | 1,734.7 | |||||||||
|
|||
Asset Derivatives | ||||||||||||
September 30, 2014 | December 31, 2013 | |||||||||||
Derivatives Not Designated as Hedging Instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
2013 Interest rate caps | Other assets | $ | 0.1 | Other assets | $ | 0.8 | ||||||
Location of Gain / (Loss) Recognized in Income on Derivatives | Amount of Gain / (Loss) Recognized in Income on Derivatives | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||
Derivatives Not Designated as Hedging Instruments | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
2013 Interest rate caps | Interest expense | $ | — | $ | (0.8 | ) | $ | (0.7 | ) | $ | (0.8 | ) | |||||||
|
|||
|
|||
September 30, 2014 | December 31, 2013 | ||||||
Foreign currency translation gain | $ | 7.1 | $ | 18.5 | |||
Unrealized gain on postretirement benefit obligation, net of tax | 0.2 | 0.2 | |||||
Accumulated other comprehensive income | $ | 7.3 | $ | 18.7 | |||
|
|||
• | 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, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
2013 Interest rate caps | $ | 0.1 | $ | — | $ | 0.1 | $ | — | ||||||||
|
|||
|
|||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 308.1 | $ | 217.5 | $ | 63.5 | $ | — | $ | 589.1 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 174.6 | 135.4 | 18.0 | — | 328.0 | ||||||||||||||
Selling, general and administrative | 64.1 | 23.5 | 6.8 | 22.1 | 116.5 | ||||||||||||||
Depreciation and amortization | 19.7 | 19.1 | 7.7 | 2.4 | 48.9 | ||||||||||||||
Total operating expenses | 258.4 | 178.0 | 32.5 | 24.5 | 493.4 | ||||||||||||||
Operating profit (loss) | 49.7 | 39.5 | 31.0 | (24.5 | ) | 95.7 | |||||||||||||
Interest expense | 0.2 | — | 4.7 | 15.4 | 20.3 | ||||||||||||||
Other (income) expense, net | (0.5 | ) | (0.2 | ) | — | 0.2 | (0.5 | ) | |||||||||||
Intercompany expense (income) | 14.3 | 9.6 | (5.8 | ) | (18.1 | ) | — | ||||||||||||
Income (loss) before income taxes | 35.7 | 30.1 | 32.1 | (22.0 | ) | 75.9 | |||||||||||||
Income taxes | 13.4 | 11.0 | 12.1 | (8.1 | ) | 28.4 | |||||||||||||
Net income (loss) | $ | 22.3 | $ | 19.1 | $ | 20.0 | $ | (13.9 | ) | $ | 47.5 | ||||||||
Total assets | $ | 2,388.5 | $ | 1,208.2 | $ | 1,708.7 | $ | 65.0 | $ | 5,370.4 | |||||||||
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, 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 | ||||||||
Total assets | $ | 2,328.7 | $ | 1,180.0 | $ | 1,531.4 | $ | 81.9 | $ | 5,122.0 | |||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 908.0 | $ | 666.3 | $ | 184.2 | $ | — | $ | 1,758.5 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 512.5 | 410.3 | 51.8 | — | 974.6 | ||||||||||||||
Selling, general and administrative | 196.7 | 73.6 | 22.1 | 65.2 | 357.6 | ||||||||||||||
Depreciation and amortization | 59.0 | 56.6 | 22.7 | 7.0 | 145.3 | ||||||||||||||
Total operating expenses | 768.2 | 540.5 | 96.6 | 72.2 | 1,477.5 | ||||||||||||||
Operating profit (loss) | 139.8 | 125.8 | 87.6 | (72.2 | ) | 281.0 | |||||||||||||
Interest expense | 0.7 | 0.2 | 13.8 | 50.6 | 65.3 | ||||||||||||||
Other income, net | (1.4 | ) | (0.5 | ) | — | — | (1.9 | ) | |||||||||||
Loss on extinguishment of debt | — | — | — | 30.3 | 30.3 | ||||||||||||||
Intercompany expense (income) | 42.3 | 28.9 | (17.6 | ) | (53.6 | ) | — | ||||||||||||
Income (loss) before income taxes | 98.2 | 97.2 | 91.4 | (99.5 | ) | 187.3 | |||||||||||||
Income taxes | 35.7 | 36.0 | 34.7 | (38.1 | ) | 68.3 | |||||||||||||
Net income (loss) | $ | 62.5 | $ | 61.2 | $ | 56.7 | $ | (61.4 | ) | $ | 119.0 | ||||||||
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, 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 | ||||||||
|
|||
|
|||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Service options | $ | 1.0 | $ | 0.8 | $ | 2.9 | $ | 2.2 | |||||||
Exit options | 3.8 | 0.3 | 21.1 | 2.3 | |||||||||||
PRSUs | 0.9 | — | 2.5 | — | |||||||||||
KAR LLC operating units - profit interests | — | 2.6 | — | 3.1 | |||||||||||
KAR LLC value units - profit interests | — | 0.7 | — | 0.7 | |||||||||||
Axle LLC operating units - profit interests | — | 1.9 | — | 2.4 | |||||||||||
Axle LLC value units - profit interests | — | 6.1 | — | 6.1 | |||||||||||
Total stock-based compensation expense | $ | 5.7 | $ | 12.4 | $ | 26.5 | $ | 16.8 | |||||||
|
|||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income | $ | 47.5 | $ | 22.8 | $ | 119.0 | $ | 85.3 | |||||||
Weighted average common shares outstanding | 140.6 | 138.3 | 140.0 | 137.5 | |||||||||||
Effect of dilutive stock options and restricted stock awards | 1.7 | 3.0 | 1.4 | 2.9 | |||||||||||
Weighted average common shares outstanding and potential common shares | 142.3 | 141.3 | 141.4 | 140.4 | |||||||||||
Net income per share | |||||||||||||||
Basic | $ | 0.34 | $ | 0.16 | $ | 0.85 | $ | 0.62 | |||||||
Diluted | $ | 0.33 | $ | 0.16 | $ | 0.84 | $ | 0.61 | |||||||
|
|||
September 30, 2014 | Net Credit Losses Three Months Ended September 30, 2014 | Net Credit Losses Nine Months Ended September 30, 2014 | |||||||||||||
Principal Amount of: | |||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 1,278.5 | $ | 2.9 | $ | 3.3 | $ | 9.6 | |||||||
Other loans | 6.8 | — | — | — | |||||||||||
Total receivables managed | $ | 1,285.3 | $ | 2.9 | $ | 3.3 | $ | 9.6 | |||||||
December 31, 2013 | Net Credit Losses Three Months Ended September 30, 2013 | Net Credit Losses Nine Months Ended September 30, 2013 | |||||||||||||
Principal Amount of: | |||||||||||||||
(in millions) | Receivables | Receivables Delinquent | |||||||||||||
Floorplan receivables | $ | 1,099.8 | $ | 5.1 | $ | 1.7 | $ | 6.3 | |||||||
Other loans | 7.8 | — | — | — | |||||||||||
Total receivables managed | $ | 1,107.6 | $ | 5.1 | $ | 1.7 | $ | 6.3 | |||||||
|
|||
Interest Rate | Maturity | September 30, 2014 | December 31, 2013 | ||||||||||
Term Loan B-1 | Adjusted LIBOR | + 2.50% | March 11, 2017 | $ | 646.2 | $ | — | ||||||
Term Loan B-2 | Adjusted LIBOR | + 2.75% | March 11, 2021 | 1,113.4 | — | ||||||||
Term Loan B | Adjusted LIBOR | + 2.75% | N/A | — | 1,771.8 | ||||||||
New revolving credit facility | Adjusted LIBOR | + 2.25% | March 11, 2019 | — | — | ||||||||
Old revolving credit facility | Adjusted LIBOR | + 3.50% | N/A | — | — | ||||||||
Canadian line of credit | CAD Prime | + 1.50% | Repayable upon demand | — | — | ||||||||
Total debt | 1,759.6 | 1,771.8 | |||||||||||
Unamortized debt discount | (2.6 | ) | (4.6 | ) | |||||||||
Current portion of long-term debt | (16.1 | ) | (32.5 | ) | |||||||||
Long-term debt | $ | 1,740.9 | $ | 1,734.7 | |||||||||
|
|||
Asset Derivatives | ||||||||||||
September 30, 2014 | December 31, 2013 | |||||||||||
Derivatives Not Designated as Hedging Instruments | Balance Sheet Location | Fair Value | Balance Sheet Location | Fair Value | ||||||||
2013 Interest rate caps | Other assets | $ | 0.1 | Other assets | $ | 0.8 | ||||||
Location of Gain / (Loss) Recognized in Income on Derivatives | Amount of Gain / (Loss) Recognized in Income on Derivatives | ||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||
Derivatives Not Designated as Hedging Instruments | 2014 | 2013 | 2014 | 2013 | |||||||||||||||
2013 Interest rate caps | Interest expense | $ | — | $ | (0.8 | ) | $ | (0.7 | ) | $ | (0.8 | ) | |||||||
|
|||
September 30, 2014 | December 31, 2013 | ||||||
Foreign currency translation gain | $ | 7.1 | $ | 18.5 | |||
Unrealized gain on postretirement benefit obligation, net of tax | 0.2 | 0.2 | |||||
Accumulated other comprehensive income | $ | 7.3 | $ | 18.7 | |||
|
|||
Description | September 30, 2014 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | ||||||||||||
2013 Interest rate caps | $ | 0.1 | $ | — | $ | 0.1 | $ | — | ||||||||
|
|||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 308.1 | $ | 217.5 | $ | 63.5 | $ | — | $ | 589.1 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 174.6 | 135.4 | 18.0 | — | 328.0 | ||||||||||||||
Selling, general and administrative | 64.1 | 23.5 | 6.8 | 22.1 | 116.5 | ||||||||||||||
Depreciation and amortization | 19.7 | 19.1 | 7.7 | 2.4 | 48.9 | ||||||||||||||
Total operating expenses | 258.4 | 178.0 | 32.5 | 24.5 | 493.4 | ||||||||||||||
Operating profit (loss) | 49.7 | 39.5 | 31.0 | (24.5 | ) | 95.7 | |||||||||||||
Interest expense | 0.2 | — | 4.7 | 15.4 | 20.3 | ||||||||||||||
Other (income) expense, net | (0.5 | ) | (0.2 | ) | — | 0.2 | (0.5 | ) | |||||||||||
Intercompany expense (income) | 14.3 | 9.6 | (5.8 | ) | (18.1 | ) | — | ||||||||||||
Income (loss) before income taxes | 35.7 | 30.1 | 32.1 | (22.0 | ) | 75.9 | |||||||||||||
Income taxes | 13.4 | 11.0 | 12.1 | (8.1 | ) | 28.4 | |||||||||||||
Net income (loss) | $ | 22.3 | $ | 19.1 | $ | 20.0 | $ | (13.9 | ) | $ | 47.5 | ||||||||
Total assets | $ | 2,388.5 | $ | 1,208.2 | $ | 1,708.7 | $ | 65.0 | $ | 5,370.4 | |||||||||
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, 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 | ||||||||
Total assets | $ | 2,328.7 | $ | 1,180.0 | $ | 1,531.4 | $ | 81.9 | $ | 5,122.0 | |||||||||
ADESA Auctions | IAA | AFC | Holding Company | Consolidated | |||||||||||||||
Operating revenues | $ | 908.0 | $ | 666.3 | $ | 184.2 | $ | — | $ | 1,758.5 | |||||||||
Operating expenses | |||||||||||||||||||
Cost of services (exclusive of depreciation and amortization) | 512.5 | 410.3 | 51.8 | — | 974.6 | ||||||||||||||
Selling, general and administrative | 196.7 | 73.6 | 22.1 | 65.2 | 357.6 | ||||||||||||||
Depreciation and amortization | 59.0 | 56.6 | 22.7 | 7.0 | 145.3 | ||||||||||||||
Total operating expenses | 768.2 | 540.5 | 96.6 | 72.2 | 1,477.5 | ||||||||||||||
Operating profit (loss) | 139.8 | 125.8 | 87.6 | (72.2 | ) | 281.0 | |||||||||||||
Interest expense | 0.7 | 0.2 | 13.8 | 50.6 | 65.3 | ||||||||||||||
Other income, net | (1.4 | ) | (0.5 | ) | — | — | (1.9 | ) | |||||||||||
Loss on extinguishment of debt | — | — | — | 30.3 | 30.3 | ||||||||||||||
Intercompany expense (income) | 42.3 | 28.9 | (17.6 | ) | (53.6 | ) | — | ||||||||||||
Income (loss) before income taxes | 98.2 | 97.2 | 91.4 | (99.5 | ) | 187.3 | |||||||||||||
Income taxes | 35.7 | 36.0 | 34.7 | (38.1 | ) | 68.3 | |||||||||||||
Net income (loss) | $ | 62.5 | $ | 61.2 | $ | 56.7 | $ | (61.4 | ) | $ | 119.0 | ||||||||
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, 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 | ||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||