|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||
Note 1—Organization and Other Matters
KAR Auction Services, Inc. was organized in the State of Delaware on November 9, 2006. We are a holding company that was organized for the purpose of consummating a merger with ADESA, Inc. and related transactions that resulted in ADESA and Insurance Auto Auction, Inc. becoming, directly or indirectly, subsidiaries of the Company. We had no operations prior to the merger transactions on April 20, 2007. In December 2009, KAR Auction Services, Inc. completed an initial public offering, which resulted in the sale of 27,656,050 shares of common stock.
Defined Terms
Unless otherwise indicated, the following terms used herein shall have the following meanings:
Business and Nature of Operations
As of December 31, 2012, we have a network of 67 ADESA whole car auction sites and 163 IAA salvage vehicle auction sites; in addition, we offer online auctions for both whole car and salvage vehicles. Our auctions facilitate the sale of used and salvage vehicles through physical, online or hybrid auctions, which permit internet buyers to participate in physical auctions. ADESA Auctions and IAA are leading, national providers of wholesale and salvage vehicle auctions and related vehicle remarketing services for the automotive industry in North America. ADESA's online service offerings include OPENLANE, a leader in internet-based remarketing solutions, and allow us to offer vehicles for sale from any location. Remarketing services include a variety of activities designed to transfer used and salvage vehicles between sellers and buyers throughout the vehicle life cycle. ADESA Auctions and IAA facilitate the exchange of these vehicles through an auction marketplace, which aligns sellers and buyers. As an agent for customers, the Company generally does not take title to or ownership to vehicles sold at the auctions. Generally fees are earned from the seller and buyer on each successful auction transaction in addition to fees earned for ancillary services.
ADESA has the second largest used vehicle auction network in North America, based upon the number of used vehicles sold through auctions annually, and also provides services such as inbound and outbound transportation logistics, reconditioning, vehicle inspection and certification, titling, administrative and salvage recovery services. ADESA is able to serve the diverse and multi-faceted needs of its customers through the wide range of services offered.
IAA is one of the two largest providers of salvage vehicle auctions and related services in North America. The salvage auctions facilitate the remarketing of damaged vehicles that are designated as total losses by insurance companies, recovered stolen vehicles for which an insurance settlement with the vehicle owner has already been made and older model vehicles donated to charity or sold by dealers in salvage auctions. The salvage auction business specializes in providing services such as inbound transportation logistics, inspections, evaluations, salvage recovery services, titling and settlement administrative services.
AFC is a leading provider of floorplan financing to independent used vehicle dealers and this financing was provided through 104 locations throughout the United States and Canada at December 31, 2012. Floorplan financing supports independent used vehicle dealers in North America who purchase vehicles at ADESA, IAA, other used vehicle and salvage auctions and non-auction purchases.
|
|||
Note 2—Summary of Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements include the accounts of KAR Auction Services and all of its majority owned subsidiaries. Significant intercompany transactions and balances have been eliminated.
Use of Estimates
The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates based in part on assumptions about current, and for some estimates, future economic and market conditions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the period. Although the current estimates contemplate current conditions and expected future changes, as appropriate, it is reasonably possible that future conditions could differ from these estimates, which could materially affect our results of operations and financial position. Among other effects, such changes could result in future impairments of goodwill, intangible assets and long-lived assets, incremental losses on finance receivables, additional allowances on accounts receivable and deferred tax assets and changes in self insurance reserves.
Business Segments
Our operations are grouped into three operating segments: ADESA Auctions, IAA and AFC. The three operating segments also serve as our reportable business segments. Operations are measured through detailed budgeting and monitoring of contributions to consolidated income by each business segment.
Derivative Instruments and Hedging Activity
We recognize all derivative financial instruments in the consolidated financial statements at fair value in accordance with Accounting Standards Codification ("ASC") 815, Derivatives and Hedging. We currently use three interest rate caps that are designated and qualify as cash flow hedges to manage the variability of cash flows to be paid due to interest rate movements on our variable rate debt. We do not, however, enter into hedging contracts for trading or speculative purposes. The fair values of the interest rate derivatives are based on quoted market prices for similar instruments from commercial banks. The fair value of the derivatives is recorded in "Other current assets," "Other assets" or "Other liabilities" on the consolidated balance sheet based on the gain or loss position of the contracts and their remaining term. Changes in the fair value of the interest rate derivatives designated as cash flow hedges are recorded net of tax in "Other comprehensive income." Gains and losses on the interest rate derivatives are subsequently included in earnings as an adjustment to interest expense in the same periods in which the related interest payment being hedged is recognized in earnings. We use the change in variable cash flows method to assess hedge effectiveness in accordance with ASC 815.
Foreign Currency Translation
Revenues and expenses denominated in foreign currencies are translated into U.S. dollars at average exchange rates in effect during the year. Assets and liabilities of foreign operations are translated using the exchange rates in effect at year end. Foreign currency transaction gains and losses are included in the consolidated statements of income within "Other (income) expense, net" and resulted in a gain of $0.4 million for the year ended December 31, 2012, a loss of $0.9 million for the year ended December 31, 2011 and a gain of $1.1 million for the year ended December 31, 2010. Adjustments arising from the translation of net assets located outside the U.S. (gains and losses) are shown as a component of "Accumulated other comprehensive income."
Cash Equivalents
All highly liquid investments with an original maturity of three months or less are considered to be cash equivalents. These investments are valued at cost, which approximates fair value.
Restricted Cash
AFC Funding Corporation, a wholly owned, bankruptcy remote, consolidated, special purpose subsidiary of AFC, is required to maintain a cash reserve of 1 percent of total receivables sold to the bank conduit facility as security for the receivables sold. Automotive Finance Canada, Inc. ("AFCI") is also required to maintain a cash reserve of 1 percent of total receivables sold to its securitization facility. The amount of the cash reserve depends on circumstances which are set forth in the securitization agreements. AFC also maintains other cash reserves from time to time associated with its banking relationships.
Receivables
Trade receivables include the unremitted purchase price of vehicles purchased by third parties at the auctions, fees to be collected from those buyers and amounts due for services provided by us related to certain consigned vehicles in our possession. The amounts due with respect to the consigned vehicles are generally deducted from the sales proceeds upon the eventual auction or other disposition of the related vehicles.
Finance receivables include floorplan receivables created by financing dealer purchases of vehicles in exchange for a security interest in those vehicles and special purpose loans. Floorplan receivables become due at the earlier of the dealer subsequently selling the vehicle or a predetermined time period (generally 30 to 60 days). Special purpose loans relate to loans that are either line of credit loans or working capital loans that can be either secured or unsecured based on the facts and circumstances of the specific loans.
Due to the nature of our business, substantially all trade and finance receivables are due from vehicle dealers, salvage buyers, institutional sellers and insurance companies. We have possession of vehicles or vehicle titles collateralizing a significant portion of the trade and finance receivables.
Trade receivables and finance receivables are reported net of an allowance for doubtful accounts and credit losses. The allowances for doubtful accounts and credit losses are based on management's evaluation of the receivables portfolio under current conditions, the volume of the portfolio, overall portfolio credit quality, review of specific collection issues and such other factors which in management's judgment deserve recognition in estimating losses.
Other Current Assets
Other current assets consist of inventories, prepaid expenses, taxes receivable and notes receivable. The inventories, which consist of vehicles, supplies and parts, are accounted for on the specific identification method and are stated at the lower of cost or net realizable value.
Goodwill
Goodwill represents the excess of cost over fair value of identifiable net assets of businesses acquired. Goodwill is tested for impairment annually in the second quarter, or more frequently as impairment indicators arise. ASC 350, Intangibles—Goodwill and Other, permits an entity to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount before applying the two-step goodwill impairment model. If it is determined through the qualitative assessment that a reporting unit's fair value is more likely than not greater than its carrying value, the remaining impairment steps would be unnecessary. The qualitative assessment is optional, allowing companies to go directly to the quantitative assessment. The quantitative assessment for goodwill impairment is a two-step test. Under the first step, the fair value of each reporting unit is compared with its carrying value (including goodwill). If the fair value of the reporting unit is less than its carrying value, an indication of goodwill impairment exists for the reporting unit and we must perform step two of the impairment test (measurement). Under step two, an impairment loss is recognized for any excess of the carrying amount of the reporting unit's goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation, in accordance with ASC 805, Business Combinations. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. Fair value of the reporting unit is determined using a discounted cash flow analysis. If the fair value of the reporting unit exceeds its carrying value, step two does not need to be performed.
Customer Relationships and Other Intangible Assets
Customer relationships are amortized on a straight-line basis over the life determined in the valuation of the particular acquisition. Other intangible assets generally consist of tradenames, computer software and non-compete agreements, which if amortized, are amortized using the straight-line method. Tradenames with indefinite lives are not amortized and tradenames that have been assigned a useful life are amortized over their estimated useful lives. Costs incurred related to software developed or obtained for internal use are capitalized during the application development stage of software development and amortized over their estimated useful lives. The non-compete agreements are amortized over the life of the agreements. The lives of other intangible assets are re-evaluated periodically when facts and circumstances indicate that revised estimates of useful lives may be warranted.
Property and Equipment
Property and equipment are stated at historical cost less accumulated depreciation. Depreciation is computed using the straight-line method at rates intended to depreciate the costs of assets over their estimated useful lives. Upon retirement or sale of property and equipment, the cost of the disposed assets and related accumulated depreciation is removed from the accounts and any resulting gain or loss is credited or charged to selling, general and administrative expenses. Expenditures for normal repairs and maintenance are charged to expense as incurred. Additions and expenditures for improving or rebuilding existing assets that extend the useful life are capitalized. Leasehold improvements made either at the inception of the lease or during the lease term are amortized over the shorter of their economic lives or the lease term including any renewals that are reasonably assured.
Unamortized Debt Issuance Costs
Debt issuance costs reflect the expenditures incurred in conjunction with Term Loan B, the floating senior notes, the bank credit facility and the U.S. and Canadian receivables purchase agreements. The debt issuance costs are being amortized to interest expense using the effective interest method over the lives of the related debt issues.
Other Assets
Other assets consist of below market leases, deposits and other long-term assets.
Long-Lived Assets
Management reviews our property and equipment, customer relationships and other intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. The determination includes evaluation of factors such as current market value, future asset utilization, business climate, and future cash flows expected to result from the use of the related assets. If the carrying amount of a long-lived asset exceeds the total amount of the estimated undiscounted future cash flows from that asset, a loss is recognized in the period to the extent that the carrying amount exceeds the fair value of the asset. The impairment analysis is based on our current business strategy, expected growth rates and estimated future economic and regulatory conditions.
Accounts Payable
Accounts payable include amounts due sellers from the proceeds of the sale of their consigned vehicles less any fees, as well as outstanding checks to sellers and vendors. Book overdrafts, representing outstanding checks in excess of funds on deposit, are recorded in "Accounts payable" and amounted to $112.4 million and $136.5 million at December 31, 2012 and 2011, respectively.
Environmental Liabilities
Accruals for environmental matters are recorded when it is probable that a liability has been incurred and the amount of the liability can be reasonably estimated, based on current law and existing technologies. These accruals are adjusted periodically as assessment and remediation efforts progress, or as additional technical or legal information becomes available. Accruals for environmental liabilities are included in "Other accrued expenses" at undiscounted amounts and exclude claims for recoveries from insurance or other third parties.
Revenue Recognition
ADESA Auction Services
Revenues and the related costs are recognized when the services are performed. Auction fees from sellers and buyers are recognized upon the sale of the vehicle through the auction process. Most of the vehicles that are sold through auctions are consigned to ADESA by the seller and held at ADESA's facilities or third party locations. ADESA does not take title to these consigned vehicles and recognizes revenue when a service is performed as requested by the owner of the vehicle. ADESA does not record the gross selling price of the consigned vehicles sold at auction as revenue. Instead, ADESA records only its auction fees as revenue because it does not take title to the consigned vehicles, has no influence on the vehicle auction selling price agreed to by the seller and buyer at the auction and the fees that ADESA receives for its services are generally a fixed amount. Revenues from reconditioning, logistics, vehicle inspection and certification, titling, evaluation and salvage recovery services are generally recognized when the services are performed.
IAA Salvage Services
Revenues (including vehicle sales and fee income) are generally recognized at the date the vehicles are sold at auction. Revenue not recognized at the date the vehicles are sold at auction includes annual buyer registration fees, which are recognized on a straight-line basis, and certain buyer-related fees, which are recognized when payment is received.
AFC
AFC's revenue is comprised of interest and fee income, provision for credit losses and other revenues associated with our finance receivables. The following table summarizes the primary components of AFC's revenue:
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
AFC Revenue (In millions) |
2012 | 2011 | 2010 | |||||||
|
Interest and fee income |
$ | 190.3 | $ | 163.7 | $ | 137.9 | ||||
|
Other revenue |
10.7 | 11.2 | 9.6 | |||||||
|
Provision for credit losses |
(7.2 | ) | (6.1 | ) | (11.2 | ) | ||||
|
|
$ | 193.8 | $ | 168.8 | $ | 136.3 | ||||
Interest and fee income
Interest on finance receivables is recognized based on the number of days the vehicle remains financed. AFC ceases recognition of interest on finance receivables when the loans become delinquent, which is generally 31 days past due. Dealers are also charged a fee to floorplan a vehicle ("floorplan fee") and extend the terms of the receivable ("curtailment fee"). AFC fee income including floorplan and curtailment fees is recognized over the life of the finance receivable.
Other revenue
Other revenue includes lot check fees, filing fees and postage fees, each of which are charged to and collected from AFC's customers.
Loan origination costs
Loan origination costs incurred by AFC in originating floorplan receivables are capitalized at the origination of the customer contract. Such costs for receivables retained are amortized over the estimated life of the customer contract.
Income Taxes
We file federal, state and foreign income tax returns in accordance with the applicable rules of each jurisdiction. We account for income taxes under the asset and liability method in accordance with ASC 740, Income Taxes. The provision for income taxes includes federal, foreign, state and local income taxes currently payable, as well as deferred taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable amounts in years in which those temporary differences are expected to be recovered or settled. If it is more likely than not that some portion or all of a deferred tax asset will not be realized, a valuation allowance is recognized.
In accordance with ASC 740, we recognize the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.
Net Income per Share
Basic net income per share is computed by dividing net income by the weighted average common shares outstanding during the year. Diluted net income per share represents net income divided by the sum of the weighted average common shares outstanding plus potential dilutive instruments such as stock options. The effect of stock options on net income per share-diluted is determined through the application of the treasury stock method, whereby net proceeds received by the Company based on assumed exercises are hypothetically used to repurchase our common stock at the average market price during the period. Stock options that would have an anti-dilutive effect on net income per share are excluded from the calculations.
Accounting for Stock-Based Compensation
The Company accounts for stock-based compensation under ASC 718, Compensation—Stock Compensation. We recognize all stock-based compensation as expense in the financial statements and that cost is measured as the fair value of the award at the grant date for equity-classified awards, while liability-classified awards are remeasured each reporting period at fair value. We also consider estimated forfeitures in determining compensation expense. Additionally, in accordance with ASC 718, cash flows resulting from tax deductions from the exercise of stock options in excess of recognized compensation cost (excess tax benefits) are classified as financing cash flows.
|
|||
Note 3—Acquisitions
Some of our acquisitions from prior years include contingent payments related to revenues or unit volumes of certain vehicles sold subsequent to the purchase dates. We made payments for contingent consideration and deferred acquisition costs in 2012, 2011 and 2010 totaling approximately $5.6 million, $3.9 million and $2.0 million, respectively, of which approximately $0.1 million, $1.8 million and $2.0 million resulted in additional goodwill for the years ended December 31, 2012, 2011 and 2010, respectively. In addition, in 2012 and 2011, we recorded and reversed contingent consideration of approximately $1.1 million and $4.6 million, respectively, related to certain prior year acquisitions based on revised forecasts which indicated the unit volumes required during the measurement period in order for the contingent consideration to become payable would or would not be met. The contingent consideration adjustments were recorded to "Other (income) expense, net" in the consolidated statements of income.
2011 Acquisitions
In August 2011, ADESA entered into an Agreement and Plan of Merger (the "Merger Agreement") with OPENLANE. In October 2011, we completed the acquisition of OPENLANE, which became a wholly owned subsidiary of ADESA. OPENLANE is a North American online automotive auction company that provides a market for online buyers and sellers of wholesale vehicles. OPENLANE offers its comprehensive remarketing solutions to auto manufacturers, captive finance companies, lease and daily rental companies, used vehicle dealers, financial institutions and wholesale auto auctions throughout the United States and Canada.
As a result of the merger and pursuant to the terms of the Merger Agreement, each outstanding share of OPENLANE common stock and preferred stock (other than those shares of common stock or preferred stock held by OPENLANE) was converted into the right to receive an amount in cash as set forth in the Merger Agreement. The value of the cash consideration payable in the merger was $208.4 million plus approximately $35 million for excess cash on OPENLANE's balance sheet at the closing of the merger. We funded the cash consideration paid at closing with a combination of approximately $98.4 million of existing cash on-hand and borrowings of approximately $145 million from our revolving credit facility. We utilized approximately $35 million of acquired cash to immediately repay a portion of the borrowings on the revolving credit facility. In addition, we entered into operating lease obligations related to various facilities through 2017. Initial annual lease payments for the various facilities were approximately $1.6 million per year. Financial results for the acquisition have been included in our consolidated financial statements from the date of acquisition.
During 2011, we also completed the acquisitions of a company that auctions heavy machinery, a company that develops satellite-based GPS technology for advanced vehicle tracking and a salvage facility. The purchase agreements included contingent payments related to financial results and business deployments subsequent to the purchase date. The purchased assets included fixed assets, software, inventory, accounts receivable and other intangible assets. Financial results for each acquisition have been included in our consolidated financial statements from the date of acquisition.
The aggregate purchase price for the businesses acquired in 2011, net of cash, was approximately $214.0 million, which included estimated contingent payments with a present value of $0.4 million. The maximum amount of undiscounted contingent payments related to these acquisitions could approximate $0.4 million. The acquired assets and liabilities were recorded based upon fair values, including $94.7 million assigned to intangible assets, representing the fair value of acquired customer relationships, tradenames, software and noncompete agreements, which are being amortized over their expected useful lives. The acquisitions resulted in aggregate goodwill of $123.6 million. The financial impact of these acquisitions, including pro forma financial results, was immaterial to the Company's statement of income.
2010 Acquisitions
During the fourth quarter of 2010 the Company completed the acquisition of six used vehicle auctions, two processors of charity donation vehicles which are primarily sold through salvage operations, a loan servicing company focused on servicing loans made by automobile lenders and a company focused on remarketing repossessed vehicles for credit unions. The various purchase agreements included contingent payments related to revenues or unit volumes subsequent to the purchase dates. The purchased assets included land, buildings, accounts receivable, operating equipment, customer relationships and other intangible assets. In addition, we entered into operating lease obligations related to certain facilities with initial annual lease payments aggregating approximately $0.8 million. Financial results for each acquisition have been included in our consolidated financial statements from the date of acquisition.
The aggregate purchase price for the businesses acquired in 2010 was approximately $59.4 million, which included estimated contingent payments with a present value of $10.7 million. The maximum amount of undiscounted contingent payments related to these acquisitions could approximate $11.1 million. The acquired assets and liabilities were recorded based upon fair values, including $27.9 million assigned to intangible assets, representing the fair value of acquired customer relationships, tradenames and noncompete agreements which are being amortized over their expected useful lives. The acquisitions resulted in aggregate goodwill of $26.2 million. The financial impact of these acquisitions, including pro forma financial results, was immaterial to the Company's balance sheet and statement of income.
|
|||
Note 4—Stock-Based Compensation Plans
Our stock-based compensation expense includes expense associated with KAR Auction Services, Inc. service and exit option awards, KAR LLC profit interests and Axle LLC profit interests. We have classified the KAR LLC and Axle LLC profit interests as liability awards. We have classified the KAR Auction Services, Inc. service and exit option as equity awards. The main difference between a liability-classified award and an equity-classified award is that liability-classified awards are remeasured each reporting period at fair value.
The compensation cost that was charged against income for all stock-based compensation plans was $23.2 million, $17.0 million and $19.8 million for the years ended December 31, 2012, 2011 and 2010, respectively, and the total income tax benefit recognized in the consolidated statement of income for options was approximately $3.6 million, $6.1 million and $6.6 million for the years ended December 31, 2012, 2011 and 2010, respectively. There is no income tax benefit recognized by us with respect to the KAR LLC and Axle LLC profit interests. We did not capitalize any stock-based compensation cost in the years ended December 31, 2012, 2011 or 2010. The following table summarizes our stock-based compensation expense by type of award (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Service options |
$ | 2.3 | $ | 1.2 | $ | 0.3 | ||||
|
Exit options |
8.0 | 15.9 | 18.0 | |||||||
|
KAR LLC profit interests |
6.9 | 0.3 | 1.6 | |||||||
|
Axle LLC profit interests |
6.0 | (0.4 | ) | (0.1 | ) | |||||
|
Total |
$ | 23.2 | $ | 17.0 | $ | 19.8 | ||||
Axle Holdings, Inc. Stock Incentive Plan
Prior to the merger transactions, IAA was a subsidiary of Axle Holdings, Inc. ("Axle Holdings"), which in turn was a subsidiary of Axle LLC. Axle Holdings maintained the Axle Holdings, Inc. Stock Incentive Plan to provide equity incentive benefits to the IAA employees. Under the Axle Holdings plan, service options and exit options were awarded. The service options vested in three equal annual installments from the grant date based upon service with Axle Holdings and its subsidiaries. The exit options vested upon a change in equity control of Axle LLC. In connection with the completion of the merger transactions, the options (service and exit) to purchase shares of Axle Holdings, Inc. stock were converted into options (service and exit) to purchase shares of KAR Auction Services; these converted options have the same terms and conditions as were applicable to the options to purchase shares of Axle Holdings, Inc. The converted options are included in the KAR Auction Services, Inc. service option table and exit option table below.
On December 10, 2009, in conjunction with the initial public offering, all outstanding service options became fully vested and exercisable. In addition, the vesting criteria and exercisability of the exit options were modified. Our board amended the terms of all exit options to substitute the existing criteria governing the exercisability of the exit options with criteria governing exercisability based on the price per share of our common stock. Accordingly, rather than vest upon the achievement of certain specified performance goals at the time of an exit event, the exit options originally granted under the Axle Holdings, Inc. Stock Incentive Plan vest as follows:
|
Amount Vested |
Conditions to Vesting | |
|---|---|---|
|
25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $16.01* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $19.21* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $22.41* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $25.62* |
For purposes of determining the conditions to vesting, the "fair market value" of any share of Company common stock, on any date of determination, shall be the average for 90 consecutive trading days prior to such date of determination of the last sales price for a share of Company common stock on the principal securities exchange on which the Company common stock is then listed.
In May 2011, the vesting criteria for the first 25% of the exit options was met and as such 25% of the outstanding exit options became exercisable. In January 2013, the vesting criteria for the second 25% of the exit options was met and as such an additional 25% of the outstanding exit options became exercisable.
Axle LLC Profit Interests
Axle LLC also maintained two types of profit interests, operating units and value units, which are held by certain designated employees of IAA. Upon an exit event as defined by the Axle LLC operating agreement, holders of the profit interests will receive a cash distribution from Axle LLC. The service requirement for the operating units was fulfilled during 2008 and as such the operating units are fully vested. The value units vest upon a change in equity control of Axle LLC. The number of value units eligible for distribution will be determined based on the strike price and certain performance hurdles based on the Equity Sponsors and other investors' achievement of certain multiples on their original indirect equity investment in Axle Holdings subject to a minimum internal rate of return at the time of distribution. A total of 191,152 operating units and 382,304 value units are maintained by Axle LLC and there were no changes to the terms and conditions of the units as a result of the merger transactions.
The operating units are accounted for as liability awards and as such, compensation expense related to the operating units is recognized using the graded-vesting attribution method. Compensation expense related to the Axle LLC operating units was $6.0 million for the year ended December 31, 2012. For the years ended December 31, 2011 and 2010, $0.4 million and $0.1 million, respectively, of compensation expense for the Axle LLC operating units was reversed as the fair value of the operating units declined.
The Company has not recorded compensation expense related to the value units and none will be recognized on the value units until it becomes probable that an exit event (specifically, a change in control) will occur.
KAR Auction Services, Inc. 2009 Omnibus Stock and Incentive Plan
We adopted the KAR Auction Services, Inc. 2009 Omnibus and Stock Incentive Plan ("Omnibus Plan") in December 2009. The Omnibus Plan is intended to provide equity or cash based awards to our employees. The maximum number of shares that may be issued pursuant to awards under the Omnibus Plan is approximately 6.5 million. The Omnibus Plan provides for the grant of options, restricted stock, stock appreciation rights, other stock-based awards and cash based awards.
In 2012, we granted approximately 0.7 million service options with a weighted average exercise price of $16.18 per share under the Omnibus Plan, and in 2011 we granted approximately 1.3 million service options with a weighted average exercise price of $15.05 per share. In addition, in 2010 we granted approximately 0.5 million service options with a weighted average exercise price of $12.90 per share and approximately 0.7 million exit options with an exercise price per share of $13.46 under the Omnibus Plan. The service and exit options have a ten year life and the service options vest in four equal annual installments, commencing on the first anniversary of the respective grant dates. The exit options contain the same vesting criteria as the exit options noted below under the KAR Auctions Services, Inc. Stock Incentive Plan.
KAR Auction Services, Inc. Stock Incentive Plan
The Company adopted the KAR Auction Services, Inc. Stock Incentive Plan ("the Plan") in May 2007. The Plan was intended to provide equity incentive benefits to the Company's employees. The maximum number of shares that were to be issued pursuant to awards under the Plan was approximately 7.9 million. The Plan provided for the grant of incentive stock options and non-qualified stock options and restricted stock. Awards granted since the adoption of the Plan were non-qualified stock options, and no further grants will be awarded under the Plan.
The Plan provided two types of stock options: service-related options, which were to vest ratably in four annual installments from the date of grant based upon the passage of time, and performance-related "exit" options, which were generally to become exercisable upon a change in equity control of KAR LLC. Under the exit options, in addition to the change in equity control requirement, the number of options that vest were to be determined based on the strike price and certain performance hurdles based on the Equity Sponsors and other investors' achievement of certain multiples on their original indirect equity investment in KAR Auction Services subject to a minimum internal rate of return at the time of change in equity control. All vesting criteria was subject to continued employment with KAR LLC or affiliates thereof. Options were to be granted under the Plan at an exercise price of not less than the fair market value of a share of KAR Auction Services common stock on the date of grant and have a contractual life of ten years. In the event of a change in control, any unvested options were to become fully vested and cashed out.
On December 10, 2009, in conjunction with the initial public offering, all outstanding service options became fully vested and exercisable. In addition, the vesting criteria and exercisability of the exit options was modified. The board amended the terms of all exit options to substitute the existing criteria governing the exercisability of the exit options with criteria governing exercisability based on the price per share of our common stock. Accordingly, rather than vest upon the achievement of certain specified performance goals at the time of an exit event, the exit options granted under the KAR Auction Services, Inc. Stock Incentive Plan vest as follows:
|
Amount Vested |
Conditions to Vesting | |
|---|---|---|
|
25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $20.00* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $25.00* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $30.00* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $35.00* |
For purposes of determining the conditions to vesting, the "fair market value" of any share of Company common stock, on any date of determination, shall be the average for 90 consecutive trading days prior to such date of determination of the last sales price for a share of Company common stock on the principal securities exchange on which the Company common stock is then listed.
The following table summarizes service option activity under the Omnibus Plan and the Plan for the year ended December 31, 2012:
|
Service Options |
Number | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value (in millions) |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Outstanding at January 1, 2012 |
3,257,593 | $ | 12.17 | ||||||||||
|
Granted |
703,160 | 16.18 | |||||||||||
|
Exercised |
(348,986 | ) | 8.12 | ||||||||||
|
Forfeited |
(182,836 | ) | 14.25 | ||||||||||
|
Cancelled |
(8,467 | ) | 13.97 | ||||||||||
|
Outstanding at December 31, 2012 |
3,420,464 | $ | 13.31 | 7.2 years | $ | 23.7 | |||||||
|
Exercisable at December 31, 2012 |
1,673,231 | $ | 11.28 | 5.6 years | $ | 15.0 | |||||||
The intrinsic value presented in the table above represents the amount by which the market value of the underlying stock exceeds the exercise price of the option at December 31, 2012. The intrinsic value changes continuously based on the fair value of our stock. The market value is based on KAR Auction Services' closing stock price of $20.24 on December 31, 2012. The total intrinsic value of service options exercised during the year ended December 31, 2012 was $3.4 million. The fair value of all vested and exercisable service options at December 31, 2012, 2011 and 2010 was $33.9 million, $22.0 million and $30.9 million, respectively.
We recognized compensation expense for the service options of approximately $2.3 million, $1.2 million and $0.3 million for the years ended December 31, 2012, 2011 and 2010, respectively. As of December 31, 2012, there was approximately $6.8 million of unrecognized compensation expense related to nonvested service options which is expected to be recognized over a weighted average term of 2.7 years.
Service options have been accounted for as equity awards and, as such, compensation expense was measured based on the fair value of the award at the date of grant and recognized over the four year service period, using the straight-line attribution method. The weighted average fair value of the service options granted was $4.94 per share, $4.69 per share and $4.07 per share for the years ended December 31, 2012, 2011 and 2010, respectively. The fair value of service options granted was estimated on the date of grant using the Black-Scholes option pricing model and the following assumptions:
|
Assumptions |
2012 | 2011 | 2010 | |||
|---|---|---|---|---|---|---|
|
Risk-free interest rate |
0.555% - 0.65% | 0.625% - 1.69% | 0.805% - 1.81% | |||
|
Expected life |
4 years | 4 years | 4 years | |||
|
Expected volatility |
38.0% | 38.0% | 38.0% | |||
|
Dividend yield |
0% | 0% | 0% |
Risk-free interest rate—This is the yield on U.S. Treasury Securities posted at the date of grant (or date of modification) having a term equal to the expected life of the option. An increase in the risk-free interest rate will increase compensation expense.
Expected life—years—This is the period of time over which the options granted are expected to remain outstanding. Options granted by KAR Auction Services have a maximum term of ten years. An increase in the expected life will increase compensation expense.
Expected volatility—Actual changes in the market value of stock are used to calculate the volatility assumption. Based on the Company's limited time as a publicly traded company, the expected volatility used was determined based on a combination of historical volatility, the volatility of selected comparable companies and other relevant factors. An increase in the expected volatility will increase compensation expense.
Dividend yield—This is the annual rate of dividends per share over the exercise price of the option. An increase in the dividend yield will decrease compensation expense.
The following table summarizes exit option activity under the Omnibus Plan and the Plan for the year ended December 31, 2012:
|
Exit Options |
Number | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value (in millions) |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Outstanding at January 1, 2012 |
6,303,386 | $ | 10.49 | ||||||||||
|
Granted |
0 | N/A | |||||||||||
|
Exercised |
(22,003 | ) | 6.59 | ||||||||||
|
Forfeited |
(98,312 | ) | 10.48 | ||||||||||
|
Cancelled |
0 | N/A | |||||||||||
|
Outstanding at December 31, 2012 |
6,183,071 | $ | 10.52 | 5.0 years | $ | 60.1 | |||||||
|
Exercisable at December 31, 2012 |
94,711 | $ | 6.67 | 2.9 years | $ | 1.3 | |||||||
The intrinsic value presented in the table above represents the amount by which the market value of the underlying stock exceeds the exercise price of the option at December 31, 2012. The intrinsic value changes continuously based on the fair value of our stock. The market value is based on KAR Auction Services' closing stock price of $20.24 on December 31, 2012. The total intrinsic value of exit options exercised during the year ended December 31, 2012 was $0.2 million. The fair value of all vested and exercisable exit options at December 31, 2012 was $1.9 million.
The requisite service period and the fair value of the exit options granted in 2010 and at the date of the modification were developed in consultation with independent valuation specialists. The weighted average fair value of exit options granted in 2010 was $7.89 per share. The time horizons over which our stock price is projected to achieve the market conditions noted in the above tables ranges from 1.2 years to 3.9 years. As a result, compensation expense will be recognized over the derived service periods ranging from 1.2 years to 3.9 years. We recognized compensation expense for these exit options of approximately $8.0 million, $15.9 million and $18.0 million for the years ended December 31, 2012, 2011 and 2010, respectively. As of December 31, 2012, there was approximately $2.1 million of total unrecognized compensation expense related to the nonvested exit options which is expected to be recognized over a weighted average term of 0.7 years.
KAR LLC Profit Interests
Prior to December 10, 2009, KAR LLC owned 100% of the outstanding shares of KAR Auction Services. The KAR LLC operating agreement provides for profit interests in KAR LLC to be granted and held by certain designated employees of the Company. Upon an exit event as defined by the KAR LLC operating agreement, and at any other time determined by the board, holders of the profit interests will receive a cash distribution from KAR LLC.
Two types of profit interests were created by the KAR LLC operating agreement: (1) operating units, which vest in four equal installments commencing on the first anniversary of the grant date based upon service, and (2) value units, which are eligible for distributions upon attaining certain performance hurdles. The service requirement for the operating units was fulfilled during 2011 and as such the operating units are fully vested. The number of value units eligible for distributions will be determined based on the strike price and certain performance hurdles based on the Equity Sponsors and other investors' achievement of certain multiples on their original indirect equity investment in KAR Auction Services subject to an internal rate of return minimum at the time of distribution.
A total of 121,046 operating units and 363,139 value units are maintained by KAR LLC and there have been no changes to the number outstanding since the profit interests were awarded in June 2007. The grant date fair value of the operating units and value units was $36.90 and $45.21, respectively. The fair value of each operating unit was estimated on the date of grant using the Black-Scholes option pricing model. The fair value of each value unit was estimated on the date of grant using a lattice-based valuation model.
The compensation expense of KAR LLC, which is for the benefit of Company employees, will result in a capital contribution from KAR LLC to the Company and compensation expense for the Company. Compensation expense related to the operating units is recognized using the straight-line attribution method and resulted in $6.9 million, $0.3 million and $1.6 million for the years ended December 31, 2012, 2011 and 2010, respectively.
The Company has not recorded compensation expense related to the value units and none will be recognized until it becomes probable that the performance conditions associated with the value units will be achieved.
KAR Auction Services, Inc. Employee Stock Purchase Plan
Our board of directors and stockholders adopted the KAR Auction Services, Inc. Employee Stock Purchase Plan ("ESPP") in December 2009 and the ESPP was implemented in the second quarter of 2010. A maximum of 1,000,000 shares of our common stock have been reserved for issuance under the ESPP and at December 31, 2012, 822,182 shares remain available for purchase under the ESPP. The ESPP provides for one month offering periods with a 15% discount from the fair market value of a share on the date of purchase. In accordance with ASC 718, Compensation—Stock Compensation, the entire 15% purchase discount is recorded as compensation expense. A participant's combined payroll deductions and cash payments in the ESPP may not exceed $25,000 per year.
|
|||
Note 5—Net Income Per Share
The following table sets forth the computation of net income per share (in millions except per share amounts):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Net income |
$ | 92.0 | $ | 72.2 | $ | 69.6 | ||||
|
Weighted average common shares outstanding |
136.5 | 136.0 | 134.9 | |||||||
|
Effect of dilutive stock options |
2.5 | 1.8 | 1.0 | |||||||
|
Weighted average common shares outstanding and potential common shares |
139.0 | 137.8 | 135.9 | |||||||
|
Net income per share |
||||||||||
|
Basic |
$ | 0.67 | $ | 0.53 | $ | 0.52 | ||||
|
Diluted |
$ | 0.66 | $ | 0.52 | $ | 0.51 | ||||
Basic net income per share was calculated by dividing net income by the weighted-average number of outstanding common shares for the period. Diluted net income per share was calculated consistent with basic net income per share including the effect of dilutive unissued common shares related to our stock-based employee compensation program. The effect of stock options on net income per share—diluted is determined through the application of the treasury stock method, whereby proceeds received by the Company based on assumed exercises are hypothetically used to repurchase our common stock at the average market price during the period. Stock options that would have an anti-dilutive effect on net income per diluted share are excluded from the calculations. Approximately 0.4 million, 0.9 million and 0.6 million options were excluded from the calculation of diluted net income per share for the years ended December 31, 2012, 2011 and 2010, respectively. Total options outstanding at December 31, 2012, 2011 and 2010 were 9.6 million, 9.6 million and 9.2 million, respectively.
|
|||
Note 6—Allowance for Credit Losses and Doubtful Accounts
The following is a summary of the changes in the allowance for credit losses related to finance receivables (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Allowance for Credit Losses |
||||||||||
|
Balance at beginning of period |
$ | 9.0 | $ | 9.7 | $ | 5.9 | ||||
|
Provision for credit losses |
7.2 | 6.1 | 11.2 | |||||||
|
Recoveries |
3.4 | 4.5 | 4.0 | |||||||
|
Less charge-offs |
(11.6 | ) | (11.3 | ) | (11.4 | ) | ||||
|
Balance at end of period |
$ | 8.0 | $ | 9.0 | $ | 9.7 | ||||
AFC's allowance for credit losses includes estimated losses for finance receivables currently held on the balance sheet of AFC and its subsidiaries.
The following is a summary of changes in the allowance for doubtful accounts related to trade receivables (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Allowance for Doubtful Accounts |
||||||||||
|
Balance at beginning of period |
$ | 6.4 | $ | 6.3 | $ | 6.9 | ||||
|
Provision for credit losses |
2.3 | 2.2 | 2.6 | |||||||
|
Less net charge-offs |
(3.4 | ) | (2.1 | ) | (3.2 | ) | ||||
|
Balance at end of period |
$ | 5.3 | $ | 6.4 | $ | 6.3 | ||||
Recoveries of trade receivables were netted with charge-offs, as they were not material. Changes in the Canadian exchange rate did not have a material effect on the allowance for doubtful accounts.
|
|||
Note 7—Finance Receivables and Obligations Collateralized by Finance Receivables
AFC sells the majority of its U.S. dollar denominated finance receivables on a revolving basis and without recourse to a wholly owned, bankruptcy remote, consolidated, special purpose subsidiary ("AFC Funding Corporation"), established for the purpose of purchasing AFC's finance receivables. A securitization agreement allows for the revolving sale by AFC Funding Corporation to a bank conduit facility of undivided interests in certain eligible finance receivables subject to committed liquidity. The agreement expires on June 30, 2014. AFC Funding Corporation had committed liquidity of $650 million for U.S. finance receivables at December 31, 2012.
We also have an agreement for the securitization of Automotive Finance Canada, Inc.'s ("AFCI") receivables. This securitization facility expires on June 30, 2014. AFCI's committed liquidity is provided through a third party conduit (separate from the U.S. conduit) and was C$100 million at December 31, 2012. The receivables sold pursuant to both the U.S. and Canadian securitization agreements are accounted for as secured borrowings.
The following tables present quantitative information about delinquencies, credit losses less recoveries ("net credit losses") and components of securitized financial assets and other related assets managed. For purposes of this illustration, delinquent receivables are defined as receivables 31 days or more past due.
| |
December 31, 2012 | |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Principal Amount of: | |
||||||||
|
(in millions) |
Receivables | Receivables Delinquent |
Net Credit Losses During 2012 |
|||||||
|
Floorplan receivables |
$ | 996.2 | $ | 3.8 | $ | 8.0 | ||||
|
Special purpose loans |
8.0 | 0 | 0.2 | |||||||
|
Total receivables managed |
$ | 1,004.2 | $ | 3.8 | $ | 8.2 | ||||
| |
December 31, 2011 | |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Principal Amount of: | |
||||||||
|
(in millions) |
Receivables | Receivables Delinquent |
Net Credit Losses During 2011 |
|||||||
|
Floorplan receivables |
$ | 877.6 | $ | 3.3 | $ | 6.8 | ||||
|
Special purpose loans |
5.6 | 0.3 | 0 | |||||||
|
Total receivables managed |
$ | 883.2 | $ | 3.6 | $ | 6.8 | ||||
AFC's allowance for losses was $8.0 million and $9.0 million at December 31, 2012 and 2011, respectively.
As of December 31, 2012 and 2011, $996.0 million and $877.6 million, respectively, of finance receivables and a cash reserve of 1 percent of the obligations collateralized by finance receivables served as security for the $713.3 million and $610.3 million of obligations collateralized by finance receivables at December 31, 2012 and 2011, respectively.
Proceeds from the revolving sale of receivables to the bank conduit facility are used to fund new loans to customers. AFC, AFC Funding Corporation and AFCI must maintain certain financial covenants including, among others, limits on the amount of debt AFC and AFCI can incur, minimum levels of tangible net worth, and other covenants tied to the performance of the finance receivables portfolio. The securitization agreements also incorporate the financial covenants of our Credit Facility. At December 31, 2012, we were in compliance with the covenants in the securitization agreements.
|
|||
Note 8—Goodwill and Other Intangible Assets
Goodwill consisted of the following (in millions):
| |
ADESA Auctions |
IAA | AFC | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at December 31, 2010 |
$ | 835.6 | $ | 521.6 | $ | 196.9 | $ | 1,554.1 | |||||
|
Increase for acquisition activity |
123.6 | 1.8 | 0 | 125.4 | |||||||||
|
Balance at December 31, 2011 |
$ | 959.2 | $ | 523.4 | $ | 196.9 | $ | 1,679.5 | |||||
|
Increase for acquisition activity |
0 | 0.1 | 0 | 0.1 | |||||||||
|
Balance at December 31, 2012 |
$ | 959.2 | $ | 523.5 | $ | 196.9 | $ | 1,679.6 | |||||
Goodwill represents the excess cost over fair value of identifiable net assets of businesses acquired. At December 31, 2011, there was $1,679.5 million of goodwill recorded on our consolidated balance sheet that was recorded as a result of the merger transactions, post merger acquisitions and contingent consideration related to prior year acquisitions. Goodwill increased in 2011 primarily as a result of acquisitions and contingent consideration related to prior year acquisitions. Most of the goodwill resulting from the businesses acquired in 2011 is not expected to be deductible for tax purposes.
A summary of customer relationships is as follows (in millions):
| |
|
December 31, 2012 | December 31, 2011 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Useful Lives (in years) |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
||||||||||||||
|
Customer relationships |
9 - 19 | $ | 1,024.2 | $ | (405.3 | ) | $ | 618.9 | $ | 1,019.8 | $ | (325.8 | ) | $ | 694.0 | ||||||
The decrease in customer relationships in 2012 was primarily related to the amortization of existing customer relationships, partially offset by changes in the Canadian exchange rate.
A summary of other intangibles is as follows (in millions):
| |
|
December 31, 2012 | December 31, 2011 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Useful Lives (in years) |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
||||||||||||||
|
Tradenames |
2 - Indefinite | $ | 197.1 | $ | (1.8 | ) | $ | 195.3 | $ | 197.1 | $ | (1.1 | ) | $ | 196.0 | ||||||
|
Computer software & technology |
3 - 7 | 251.5 | (144.0 | ) | 107.5 | 223.9 | (120.2 | ) | 103.7 | ||||||||||||
|
Covenants not to compete |
1 - 5 | 25.5 | (23.1 | ) | 2.4 | 24.4 | (18.2 | ) | 6.2 | ||||||||||||
|
Total |
$ | 474.1 | $ | (168.9 | ) | $ | 305.2 | $ | 445.4 | $ | (139.5 | ) | $ | 305.9 | |||||||
Other intangibles decreased in 2012 primarily as a result of the amortization of existing intangibles, partially offset by computer software additions.
We have acquired software by undertaking capital lease obligations. The software under the capital leases is amortized in a manner consistent with our policy for owned intangibles. The assets included above that are held under capital leases are summarized below (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
|
Classes of Property |
2012 | 2011 | |||||
|
Computer software |
$ | 2.7 | $ | 2.7 | |||
|
Accumulated amortization |
(1.4 | ) | (0.5 | ) | |||
|
Capital lease assets |
$ | 1.3 | $ | 2.2 | |||
Amortization expense for customer relationships and other intangibles was $117.8 million, $108.1 million and $100.3 million for the years ended December 31, 2012, 2011 and 2010, respectively. Estimated amortization expense for the next five years is $119.2 million for 2013, $107.5 million for 2014, $98.9 million for 2015, $82.1 million for 2016 and $80.4 million for 2017.
|
|||
Note 9—Property and Equipment
Property and equipment consisted of the following (in millions):
| |
|
December 31, | |||||||
|---|---|---|---|---|---|---|---|---|---|
| |
Useful Lives (in years) |
||||||||
| |
2012 | 2011 | |||||||
|
Land |
$ | 257.9 | $ | 260.7 | |||||
|
Buildings |
5 - 40 | 232.1 | 224.8 | ||||||
|
Land improvements |
5 - 20 | 141.7 | 130.4 | ||||||
|
Building and leasehold improvements |
3 - 33 | 231.7 | 193.1 | ||||||
|
Furniture, fixtures and equipment |
1 - 10 | 231.8 | 199.8 | ||||||
|
Vehicles |
3 - 6 | 6.3 | 6.8 | ||||||
|
Construction in progress |
14.7 | 33.5 | |||||||
|
|
1,116.2 | 1,049.1 | |||||||
|
Accumulated depreciation |
(415.5 | ) | (362.4 | ) | |||||
|
Property and equipment, net |
$ | 700.7 | $ | 686.7 | |||||
Depreciation expense for the years ended December 31, 2012, 2011 and 2010 was $72.4 million, $71.7 million and $71.0 million, respectively.
We have acquired furniture, fixtures and equipment by undertaking capital lease obligations. Assets held under the capital leases are depreciated in a manner consistent with our depreciation policy for owned assets. The assets included above that are held under capital leases are summarized below (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
|
Classes of Property |
2012 | 2011 | |||||
|
Furniture, fixtures and equipment |
$ | 53.1 | $ | 38.0 | |||
|
Accumulated depreciation |
(23.6 | ) | (13.4 | ) | |||
|
Capital lease assets |
$ | 29.5 | $ | 24.6 | |||
|
|||
Note 10—Self Insurance and Retained Loss Reserves
We self-insure our employee medical benefits, as well as a portion of our automobile, general liability and workers' compensation claims. We have insurance coverage that limits the exposure on individual claims. We also have insurance coverage that limits the total exposure to overall automobile, general liability and workers' compensation claims. The cost of the insurance is expensed over the contract periods. We record an accrual for the claims expense related to our employee medical benefits, automobile, general liability and workers' compensation claims based upon the expected amount of all such claims. Accrued medical benefits and workers' compensation expenses are included in "Accrued employee benefits and compensation expenses" while accrued automobile and general liability expenses are included in "Other accrued expenses."
The following is a summary of the changes in the reserves for self-insurance and the retained losses (in millions):
| |
Year Ended December 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Balance at beginning of period |
$ | 24.0 | $ | 27.1 | |||
|
Net payments |
(51.0 | ) | (49.2 | ) | |||
|
Expense |
51.0 | 46.1 | |||||
|
Balance at end of period |
$ | 24.0 | $ | 24.0 | |||
Individual stop-loss coverage for medical benefits was $0.3 million for 2012 and 2011. There was no aggregate policy limit for medical benefits for the Company in either year. The retention for automobile, general liability and workers' compensation claims was $0.5 million per occurrence with a $1.0 million corridor deductible in both the 2012 and 2011 policy years. Once the $1.0 million corridor deductible is met, the deductible reverts back to $0.5 million per occurrence. The aggregate policy limits for the combined automobile, general liability and workers' compensation program was $20.0 million for both the 2012 and 2011 policy years.
|
|||
Note 11—Long-Term Debt
Long-term debt consisted of the following (in millions):
| |
|
|
December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Interest Rate | Maturity | 2012 | 2011 | |||||||
|
Term Loan B |
Adjusted LIBOR + 3.75% | May 18, 2017 | $ | 1,674.5 | $ | 1,691.5 | |||||
|
$250 million revolving credit facility |
Adjusted LIBOR + 3.50% | May 18, 2016 | 0 | 68.9 | |||||||
|
Floating rate senior notes |
LIBOR + 4.00% | May 01, 2014 | 150.0 | 150.0 | |||||||
|
Canadian line of credit |
CAD Prime + 1.5% | Repayable upon demand | 0 | 0 | |||||||
|
Total debt |
1,824.5 | 1,910.4 | |||||||||
|
Unamortized debt discount |
(6.2 | ) | (7.6 | ) | |||||||
|
Current portion of long-term debt |
(43.7 | ) | (85.9 | ) | |||||||
|
Long-term debt |
$ | 1,774.6 | $ | 1,816.9 | |||||||
The weighted average interest rate on our variable rate debt was 4.9% at December 31, 2012 and 2011.
Credit Facilities
On May 19, 2011, we established a $1.7 billion, six-year senior secured term loan facility (Term Loan B in the table above) and a $250 million, five-year senior secured revolving credit facility ($250 million revolving credit facility in the table above), the terms of which are set forth in the Credit Agreement, dated as of May 19, 2011. Concurrently with our entry into the Credit Agreement, we terminated our previous credit facility, dated as of April 20, 2007 (as amended, the "2007 Credit Agreement"). On May 19, 2011, we paid all principal outstanding and interest due under the 2007 Credit Agreement. No early termination penalties were incurred by the Company in connection with the termination of the 2007 Credit Agreement; however, we incurred a non-cash loss on the extinguishment of the term loan under the 2007 Credit Agreement of $24.5 million as a result of the write-off of certain unamortized debt issuance costs.
On November 29, 2012, we entered into an amendment to the Credit Agreement. The amendment provided for, among other things, modifications to the Consolidated Senior Secured Leverage Ratio (as defined in the Credit Agreement) financial covenant and modifications to increase the amount of Restricted Payments (as defined in the Credit Agreement) permitted to be paid under the Credit Agreement. Restricted payments include, among other things, dividends, stock buybacks and other payments made in respect of the Company's equity securities.
The Credit Facility is available for letters of credit, working capital and general corporate purposes (including refinancing certain Existing Indebtedness (as defined in the Credit Agreement)). The Credit Agreement provides that with respect to the revolving credit facility, up to $75 million is available for letters of credit and up to $75 million is available for swing line loans. The Credit Agreement also permits up to $300 million of additional revolving or term loan commitments from one or more of the existing lenders or other lenders (with the consent of the administrative agent).
Term Loan B was issued at a discount of $8.5 million. The discount is being amortized to interest expense over the six-year term of the loan. Term Loan B is payable in quarterly installments equal to 0.25% of the original aggregate principal amount. Payments commenced on September 30, 2011, and the balance is payable at maturity. The Credit Facility is subject to mandatory prepayments and reduction in an amount equal to (i) the net proceeds of certain debt offerings, asset sales and certain insurance recovery events; and (ii) for any fiscal year ending on or after December 31, 2011, any Excess Cash Flow, as defined in the Credit Agreement, on or before the 105th day following the end of the fiscal year. There were no excess cash flow payments, as defined, due for the year ended December 31, 2011. For the year ended December 31, 2012, the Company has estimated that an excess cash flow payment of approximately $39.4 million will be made in the second quarter of 2013. The prepayment will be credited to prepay in order of maturity the unpaid amounts due on the next eight scheduled quarterly installments of Term Loan B, and thereafter to the remaining scheduled quarterly installments of Term Loan B on a pro rata basis. As such, after the March 31, 2013 quarterly installment on Term Loan B and the excess cash flow payment, there will be no further quarterly installments due until June 30, 2015.
The obligations of the Company under the Credit Facility are guaranteed by certain of our domestic subsidiaries (the "Subsidiary Guarantors") and are secured by substantially all of the assets of the Company and the Subsidiary Guarantors, including but not limited to: (a) pledges of and perfected first-priority security interests in 100% of the equity interests of certain of the Company's and the Subsidiary Guarantors' domestic subsidiaries and 65% of the equity interests of certain of the Company's and the Subsidiary Guarantors' first-tier foreign subsidiaries and (b) perfected first-priority security interests in substantially all other tangible and intangible assets of the Company and each Subsidiary Guarantor, subject to certain exceptions. The Credit Agreement contains affirmative and negative covenants that we believe are usual and customary for a senior secured credit agreement. The negative covenants include, among other things, limitations on capital expenditures, asset sales, mergers and acquisitions, indebtedness, liens, dividends, investments and transactions with our affiliates. The Credit Agreement also requires us to maintain a maximum leverage ratio, provided there are revolving loans outstanding. We were in compliance with the covenants in the Credit Agreement at December 31, 2012.
Term Loan B bears interest at an adjusted LIBOR rate plus 3.75% (with an adjusted LIBOR rate floor of 1.25% per annum) and revolving loan borrowings at an adjusted LIBOR rate plus 3.50%; however, for specified types of borrowings, the Company may elect to make term loan borrowings at a Base Rate (as defined in the Credit Agreement) plus 2.75% and revolving loan borrowings at a Base Rate plus 2.50%. The rate on Term Loan B was 5.0% at December 31, 2012. In addition, if the Company reduces its Consolidated Senior Secured Leverage Ratio (as defined in the Credit Agreement), which is based on a net debt calculation, to levels specified in the Credit Agreement, the applicable interest rate will step down by 25 basis points. The Company also pays a commitment fee of 50 basis points, payable quarterly, on the average daily unused amount of the credit facility. The fee may step down to 37.5 basis points based on the Company's Consolidated Senior Secured Leverage Ratio as described above.
There were no borrowings on the revolving credit facility at December 31, 2012. On December 31, 2011, $68.9 million was outstanding on the revolving credit facility. In addition, we had related outstanding letters of credit in the aggregate amount of $23.6 million and $28.5 million at December 31, 2012 and 2011, respectively, which reduce the amount available for borrowings under the credit facility.
Senior Notes
In 2007 we issued $450.0 million of 83/4% senior notes and $150.0 million of floating rate senior notes, both of which were due May 1, 2014. In addition, we issued $425.0 million of 10% senior subordinated notes due May 1, 2015. The floating rate notes were non-callable for two years, after which they became callable at a premium declining ratably to par at the end of year four. Interest on the floating rate notes is payable quarterly in arrears and commenced on August 1, 2007.
In June 2011, we prepaid $450.0 million principal amount of the 83/4% senior notes and the remaining $131.1 million principal balance of the 10% senior subordinated notes with proceeds received from Term Loan B and cash on hand. We incurred a loss on the extinguishment of the notes of $29.0 million in the second quarter of 2011 representative of the net premiums payable related to the repurchase of the notes and the write-off of certain unamortized debt issuance costs.
The remaining $150.0 million floating rate senior notes contain covenants that among other things, limit the issuance of additional indebtedness, the incurrence of liens, the repurchase of stock, making certain investments, the payment of dividends or other distributions, distributions from certain subsidiaries, the sale of assets and subsidiary stock, transactions with affiliates and consolidations, mergers and transfers of assets. All of these limitations and prohibitions, however, are subject to a number of important qualifications set forth in the indenture.
Canadian Line of Credit
ADESA Canada has a C$8 million line of credit. The line of credit bears interest at a rate equal to the Canadian prime rate plus 150 basis points. There were no borrowings under the Canadian line of credit at December 31, 2012 or 2011. There were related letters of credit outstanding totaling approximately C$1.2 million and C$2.2 million at December 31, 2012 and 2011, respectively, which reduce credit available under the Canadian line of credit, but do not affect amounts available for borrowings under our revolving credit facility. The line of credit is guaranteed by certain ADESA Canada companies.
Future Principal Payments
At December 31, 2012, aggregate future principal payments on long-term debt are as follows (in millions):
|
2013 |
$ | 43.7 | ||
|
2014 |
150.0 | |||
|
2015 |
12.8 | |||
|
2016 |
17.0 | |||
|
2017 |
1,601.0 | |||
|
Thereafter |
0 | |||
|
|
$ | 1,824.5 | ||
|
|||
Note 12—Financial Instruments
Our derivative activities are initiated within the guidelines of documented corporate risk management policies. We do not enter into any derivative transactions for speculative or trading purposes.
Interest Rate Risk Management
We are exposed to interest rate risk on our variable rate borrowings. Accordingly, interest rate fluctuations affect the amount of interest expense we are obligated to pay. In August 2011, we purchased three interest rate caps for approximately $1.1 million with an aggregate notional amount of $925 million to manage our exposure to interest rate movements on our variable rate Term Loan B credit facility when one-month LIBOR exceeds 1.25%. The interest rate cap agreements each had an effective date of August 16, 2011 and each mature on August 16, 2013. The unamortized portion of the $1.1 million investment is recorded in "Other current assets" or "Other assets" on the consolidated balance sheet, based on the remaining term of the investment, and is being amortized over the remaining life of the interest rate caps to interest expense. We are exposed to credit loss in the event of non-performance by the counterparties; however, non-performance is not anticipated.
ASC 815 requires companies to recognize all derivative instruments as either assets or liabilities at fair value in the balance sheet. In accordance with ASC 815, we designated our interest rate derivatives as cash flow hedges. The fair values of the interest rate derivatives are based on quoted market prices for similar instruments from commercial banks. The following table presents the fair value of our interest rate derivatives included in the consolidated balance sheets for the periods presented (in millions):
| |
Asset Derivatives | Liability Derivatives | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31, 2012 | December 31, 2011 | December 31, 2012 | December 31, 2011 | |||||||||||||||||
|
Derivatives Designated as Hedging Instruments Under ASC 815 |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
|||||||||||||
|
Aggregate $925 million notional interest rate caps |
Other current assets |
$ | 0 | Other assets | $ | 1.0 | Other accrued expenses |
$ | 0 | Other accrued expenses |
$ | 0 | |||||||||
The earnings impact of the interest rate derivatives designated as cash flow hedges is recorded upon the recognition of the interest related to the hedged debt. Any ineffectiveness in the hedging relationships is recognized in current earnings. There was no significant ineffectiveness in 2012, 2011 or 2010. Unrealized gains or losses on the interest rate derivatives are included as a component of "Accumulated other comprehensive income." At December 31, 2012, there was a net unrealized loss totaling $0.2 million, net of tax benefits of $0.1 million. At December 31, 2011, there was a net unrealized gain totaling $0.1 million, net of tax benefits of less than $0.1 million. The following table presents the effect of the interest rate derivatives on our statement of equity and consolidated statements of income for the periods presented (in millions):
| |
Amount of Gain / (Loss) Recognized in OCI on Derivative (Effective Portion) |
|
Amount of Gain / (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Location of Gain / (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
||||||||||||||
| |
Year Ended December 31, |
Year Ended December 31, |
|||||||||||||
|
Derivatives in ASC 815 Cash Flow Hedging Relationships |
2012 | 2011 | 2012 | 2011 | |||||||||||
|
Aggregate $925 million notional interest rate caps |
$ | (0.5 | ) | $ | 0.1 | Interest expense | $ | 0 | $ | 0 | |||||
|
$650 million notional interest rate swap* |
N/A | $ | 2.1 | Interest expense | N/A | $ | (18.6 | ) | |||||||
|
$250 million notional interest rate cap* |
N/A | $ | 0.3 | N/A | N/A | $ | 0 | ||||||||
Concentrations of Credit Risk
Financial instruments that potentially subject us to credit risk consist principally of interest-bearing investments, finance receivables, trade receivables and interest rate derivatives. We maintain cash and cash equivalents, short-term investments, and certain other financial instruments with various major financial institutions. We perform periodic evaluations of the relative credit standing of these financial institutions and companies and limit the amount of credit exposure with any one institution. Cash and cash equivalents include interest-bearing investments with maturities of three months or less. Due to the nature of our business, substantially all trade and finance receivables are due from vehicle dealers, salvage buyers, institutional sellers and insurance companies. We have possession of vehicles or vehicle titles collateralizing a significant portion of the trade and finance receivables. The risk associated with this concentration is limited due to the large number of accounts and their geographic dispersion. We monitor the creditworthiness of customers to which we grant credit terms in the normal course of business. In the event of nonperformance by counterparties to financial instruments we are exposed to credit-related losses, but management believes this credit risk is limited by periodically reviewing the creditworthiness of the counterparties to the transactions.
Financial Instruments
The carrying amounts of trade receivables, finance receivables, other current assets, accounts payable, accrued expenses and borrowings under our short-term revolving line of credit facilities approximate fair value because of the short-term nature of those instruments.
The fair value of our notes receivable is determined by calculating the present value of expected future cash receipts associated with these instruments. The discount rate used is equivalent to the current rate offered to us for notes of similar maturities. As of December 31, 2012, the fair value of our notes receivable approximated the carrying value.
As of December 31, 2012 and 2011, the estimated fair value of our long-term debt amounted to $1,843.5 million and $1,831.0 million, respectively. The estimates of fair value are based on the market prices for our publicly-traded debt as of December 31, 2012 and 2011. The estimates presented on long-term financial instruments are not necessarily indicative of the amounts that would be realized in a current market exchange.
|
|||
Note 13—Leasing Agreements
We lease property, computer equipment and software, automobiles, trucks and trailers, pursuant to operating lease agreements with terms expiring through 2034. Some of the leases contain renewal provisions upon the expiration of the initial lease term, as well as fair market value purchase provisions. In accordance with ASC 840, Leases, rental expense is being recognized ratably over the lease period, including those leases containing escalation clauses. The deferred portion of the rent, for the leases containing escalation clauses, is included in "Other liabilities" on the consolidated balance sheet.
We also lease furniture, fixtures and equipment under capital leases. The economic substance of the leases is that we are financing the purchase of furniture, fixtures and equipment through leases and, accordingly, they are recorded as assets and liabilities. The capital lease liabilities are included in "Other accrued expenses" and "Other liabilities" on the consolidated balance sheet. Depreciation expense includes the amortization of assets held under capital leases. Total future minimum lease payments for non-cancellable operating and capital leases with terms in excess of one year (excluding renewal periods) as of December 31, 2012 are as follows (in millions):
| |
Operating Leases |
Capital Leases |
|||||
|---|---|---|---|---|---|---|---|
|
2013 |
$ | 95.0 | $ | 15.5 | |||
|
2014 |
85.4 | 12.1 | |||||
|
2015 |
78.3 | 4.1 | |||||
|
2016 |
71.1 | 0.4 | |||||
|
2017 |
67.1 | 0 | |||||
|
Thereafter |
536.9 | 0 | |||||
|
|
$ | 933.8 | $ | 32.1 | |||
|
Less: interest portion of capital leases |
2.0 | ||||||
|
Total |
$ | 30.1 | |||||
Total lease expense for the years ended December 31, 2012, 2011 and 2010 was $96.1 million, $90.0 million and $88.0 million, respectively.
|
|||
Note 14—Income Taxes
The components of our income before income taxes and the provision for income taxes are as follows (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Income before income taxes: |
||||||||||
|
Domestic |
$ | 92.4 | $ | 26.0 | $ | 31.8 | ||||
|
Foreign |
59.2 | 64.0 | 65.0 | |||||||
|
Total |
$ | 151.6 | $ | 90.0 | $ | 96.8 | ||||
|
Income tax expense (benefit): |
||||||||||
|
Current: |
||||||||||
|
Federal |
$ | 35.2 | $ | (13.5 | ) | $ | (0.3 | ) | ||
|
Foreign |
21.9 | 26.4 | 24.6 | |||||||
|
State |
6.2 | 8.4 | 5.2 | |||||||
|
Total current provision |
63.3 | 21.3 | 29.5 | |||||||
|
Deferred: |
||||||||||
|
Federal |
0.8 | 4.3 | 7.8 | |||||||
|
Foreign |
(3.0 | ) | (4.4 | ) | (4.5 | ) | ||||
|
State |
(1.5 | ) | (3.4 | ) | (5.6 | ) | ||||
|
Total deferred provision |
(3.7 | ) | (3.5 | ) | (2.3 | ) | ||||
|
Income tax expense |
$ | 59.6 | $ | 17.8 | $ | 27.2 | ||||
The provision for income taxes was different from the U.S. federal statutory rate applied to income before taxes, and is reconciled as follows:
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Statutory rate |
35.0 | % | 35.0 | % | 35.0 | % | ||||
|
State and local income taxes, net |
2.5 | % | 1.2 | % | 2.6 | % | ||||
|
Reserves for tax exposures |
1.2 | % | (18.5 | )% | (0.7 | )% | ||||
|
Valuation allowance reversal |
(3.1 | )% | 0 | % | (3.9 | )% | ||||
|
International operations |
0 | % | 0.5 | % | (5.1 | )% | ||||
|
Stock-based compensation |
3.0 | % | 0 | % | 0.5 | % | ||||
|
Other, net |
0.7 | % | 1.6 | % | (0.3 | )% | ||||
|
Effective rate |
39.3 | % | 19.8 | % | 28.1 | % | ||||
During 2012, the effective tax rate benefited from the recognition of previously unrecognized deferred tax assets related to foreign tax credits and state net operating losses. During 2011, the effective rate benefited from the reversal of $18.6 million in tax reserves for uncertain tax positions due to the expiration of certain statute of limitations. During 2010, the effective rate benefited from lower tax rates in state and foreign jurisdictions, the release of tax reserves for uncertain tax positions due to the expiration of certain statute of limitations and the recognition of previously unrecognized deferred tax assets related to state net operating losses.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amount of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. We believe that it is more likely than not that results of future operations will generate sufficient taxable income to realize the net deferred tax assets.
Deferred tax assets (liabilities) are comprised of the following at December 31 (in millions):
| |
2012 | 2011 | |||||
|---|---|---|---|---|---|---|---|
|
Gross deferred tax assets: |
|||||||
|
Allowances for trade and finance receivables |
$ | 5.1 | $ | 5.9 | |||
|
Accruals and liabilities |
34.0 | 32.2 | |||||
|
Employee benefits and compensation |
36.8 | 32.1 | |||||
|
Interest rate cap |
0.1 | (0.1 | ) | ||||
|
Net operating loss carryforwards |
39.8 | 47.8 | |||||
|
Investment basis difference |
1.7 | 2.1 | |||||
|
Foreign tax credit |
3.4 | 2.0 | |||||
|
Other |
3.2 | 2.7 | |||||
|
Total deferred tax assets |
124.1 | 124.7 | |||||
|
Deferred tax asset valuation allowance |
(12.6 | ) | (13.2 | ) | |||
|
Total |
111.5 | 111.5 | |||||
|
Gross deferred tax liabilities: |
|||||||
|
Property and equipment |
(55.1 | ) | (31.0 | ) | |||
|
Goodwill and intangible assets |
(337.3 | ) | (365.8 | ) | |||
|
Other |
(2.3 | ) | (1.1 | ) | |||
|
Total |
(394.7 | ) | (397.9 | ) | |||
|
Net deferred tax liabilities |
$ | (283.2 | ) | $ | (286.4 | ) | |
The gross tax benefit from state and federal net operating loss carryforwards expires as follows (in millions):
|
2013 |
$ | 0.4 | ||
|
2014 |
0.2 | |||
|
2015 |
0.8 | |||
|
2016 |
0.3 | |||
|
2017 |
0.2 | |||
|
2018 to 2032 |
37.9 | |||
|
|
$ | 39.8 | ||
Permanently reinvested undistributed earnings of our foreign subsidiaries were approximately $153.7 million at December 31, 2012. Because these amounts have been or will be permanently reinvested in properties and working capital, we have not recorded the deferred taxes associated with these earnings. If the undistributed earnings of foreign subsidiaries were to be remitted, tax expense would need to be recognized at the U.S. statutory rate, net of any applicable foreign tax credits. It is not practical for us to determine the additional tax that would be incurred upon remittance of these earnings.
We made federal income tax payments, net of federal income tax refunds, of $34.6 million, $0.3 million and $5.3 million in 2012, 2011 and 2010, respectively. State and foreign income taxes paid by us, net of refunds, totaled $30.7 million, $36.2 million and $31.0 million in 2012, 2011 and 2010, respectively.
We apply the provisions of ASC 740, Income Taxes. ASC 740 clarifies the accounting and reporting for uncertainty in income taxes recognized in an enterprise's financial statements. These provisions prescribe a comprehensive model for the financial statement recognition, measurement, presentation and disclosure of uncertain tax positions taken or expected to be taken on income tax returns.
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Balance at beginning of period |
$ | 17.4 | $ | 25.9 | |||
|
Increase in tax positions related to acquisitions |
0 | 8.6 | |||||
|
Increase in prior year tax positions |
2.1 | 1.1 | |||||
|
Decrease in prior year tax positions |
(0.1 | ) | (0.2 | ) | |||
|
Increase in current year tax positions |
1.0 | 1.3 | |||||
|
Settlements |
(0.3 | ) | (0.7 | ) | |||
|
Lapse in statute of limitations |
(0.9 | ) | (18.6 | ) | |||
|
Balance at end of period |
$ | 19.2 | $ | 17.4 | |||
The total amount of unrecognized tax benefits that, if recognized, would affect our effective tax rate was $11.2 million and $9.5 million at December 31, 2012 and 2011, respectively.
We record interest and penalties associated with the uncertain tax positions within our provision for income taxes on the income statement. We had reserves totaling $4.6 million and $4.2 million in 2012 and 2011, respectively, associated with interest and penalties, net of tax.
The provision for income taxes involves management judgment regarding interpretation of relevant facts and laws in the jurisdictions in which the Company operates. Future changes in applicable laws, projected levels of taxable income and tax planning could change the effective tax rate and tax balances recorded by us. In addition, U.S. and non-U.S. tax authorities periodically review income tax returns filed by us and can raise issues regarding our filing positions, timing and amount of income or deductions and the allocation of income among the jurisdictions in which we operate. A significant period of time may elapse between the filing of an income tax return and the ultimate resolution of an issue raised by a revenue authority with respect to that return. In the normal course of business we are subject to examination by taxing authorities in the U.S., Canada, Australia and Mexico. In general, the examination of our material tax returns is completed for the years prior to 2006.
Based on the potential outcome of the Company's tax examinations and the expiration of the statute of limitations for specific jurisdictions, it is reasonably possible that the currently remaining unrecognized tax benefits will change within the next 12 months. The associated net tax impact on the reserve balance is estimated to be in the range of a $0.7 to $2.0 million decrease.
|
|||
Note 15—Employee Benefit Plans
401(k) Plan
We maintain a defined contribution 401(k) plan that covers substantially all U.S. employees. Participants are generally allowed to make non-forfeitable contributions up to the annual IRS limits. In 2010 and 2011, the Company matched 50 percent of participant contributions up to 4 percent. Effective January 1, 2012, we began to match 100 percent of the amounts contributed by each individual participant up to 4 percent of the participant's compensation. Participants are 100 percent vested in the Company's contributions. For the years ended December 31, 2012, 2011 and 2010 we contributed $7.7 million, $3.4 million and $3.2 million, respectively.
Postretirement Benefits
IAA assumed the obligation for certain health care and death benefits for the retired employees of Underwriters Salvage Company ("USC") in connection with the acquisition of the capital stock of USC in 1994.
We apply the applicable provisions of ASC 715, Compensation-Retirement Benefits. The guidance requires employers to recognize the over funded or under funded status of a defined benefit postretirement plan as an asset or liability in its statement of financial position and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. ASC 715 also requires an employer to measure the funded status of a plan as of the date of its year-end statement of financial position, with limited exceptions.
The net liability recognized in the balance sheet at December 31, 2012 and 2011 was $0.4 million. The amounts recognized as a charge against accumulated other comprehensive income at December 31, 2012 and 2011 were $0.3 million.
Effective January 20, 1994, the date of the USC acquisition, IAA discontinued future participation for active employees. The contribution for 2013 is not expected to exceed $0.1 million.
|
|||
Note 16—Commitments and Contingencies
We are involved in litigation and disputes arising in the ordinary course of business, such as actions related to injuries; property damage; handling, storage or disposal of vehicles; environmental laws and regulations; and other litigation incidental to the business such as employment matters and dealer disputes. Management considers the likelihood of loss or the incurrence of a liability, as well as the ability to reasonably estimate the amount of loss, in determining loss contingencies. We accrue an estimated loss contingency when it is probable that a liability has been incurred and the amount of loss (or range of possible losses) can be reasonably estimated. Management regularly evaluates current information available to determine whether accrual amounts should be adjusted. Accruals for contingencies including litigation and environmental matters are included in "Other accrued expenses" at undiscounted amounts and exclude claims for recoveries from insurance or other third parties. These accruals are adjusted periodically as assessment and remediation efforts progress, or as additional technical or legal information becomes available. If the amount of an actual loss is greater than the amount accrued, this could have an adverse impact on our operating results in that period. Legal fees are expensed as incurred.
We have accrued, as appropriate, for environmental remediation costs anticipated to be incurred at certain of our auction facilities. Liabilities for environmental matters included in "Other accrued expenses" were $0.2 million and $0.1 million at December 31, 2012 and December 31, 2011, respectively. No amounts have been accrued as receivables for potential reimbursement or recoveries to offset this liability.
We store a significant number of vehicles owned by various customers that are consigned to us to be auctioned. We are contingently liable for each consigned vehicle until the eventual sale or other disposition, subject to certain natural disaster exceptions. Individual stop loss and aggregate insurance coverage is maintained on the consigned vehicles. These consigned vehicles are not included in the consolidated balance sheets.
In the normal course of business, we also enter into various other guarantees and indemnities in our relationships with suppliers, service providers, customers and others. These guarantees and indemnifications do not materially impact our financial condition or results of operations, but indemnifications associated with our actions generally have no dollar limitations and currently cannot be quantified.
As noted above, we are involved in litigation and disputes arising in the ordinary course of business, such as actions related to injuries; property damage; handling, storage or disposal of vehicles; environmental laws and regulations; and other litigation incidental to the business such as employment matters and dealer disputes. Such litigation is generally not, in the opinion of management, likely to have a material adverse effect on our financial condition, results of operations or cash flows. Legal and regulatory proceedings which could be material are discussed below.
IAA—Lower Duwamish Waterway
On March 25, 2008, the United States Environmental Protection Agency, or the "EPA," issued a General Notice of Potential Liability, or "General Notice," pursuant to Section 107(a), and a Request for Information pursuant to Section 104(e) of the Comprehensive Environmental Response, Compensation, and Liability Act, or "CERCLA" to IAA for a Superfund site known as the Lower Duwamish Waterway Superfund Site ("LDW Site") in Seattle, Washington. On November 7, 2012, the EPA issued a Second General Notice of Potential Liability, or "Second General Notice," to IAA for the LDW Site. Since 2004, IAA has operated a branch on property it leases in Tukwila, Washington, which is located adjacent to the LDW Site. The LDW Site was identified as a Superfund site in 2001, three years before IAA began leasing the branch in Tukwila. At this time, the EPA has not demanded that IAA pay any funds or take any action apart from responding to the Section 104(e) Information Request. The EPA's website indicates that the EPA has issued notice letters to approximately 111 entities, and has issued Section 104(e) Requests to more than 300 entities. Four Potentially Responsible Parties, or "PRPs," The Boeing Company, the City of Seattle, the Port of Seattle and King County, have funded a remedial investigation and feasibility study of the LDW Site, but the EPA has not yet issued a plan for remediating the site. IAA is aware that certain authorities may bring natural resource damage claims against PRPs. In the General Notice and Second General Notice, the EPA informed IAA that the EPA believes IAA may be a PRP, but the EPA has not specified the factual basis for this assertion. At this time, the Company does not have adequate information to determine IAA's responsibility for contamination at this site, if any, or to estimate IAA's loss as a result of this potential liability.
In addition, the Washington State Department of Ecology is working with the EPA in relation to the LDW Site, primarily to investigate and address sources of potential contamination contributing to the LDW Site. The current Tukwila property owner, the former Tukwila property owner and IAA have had discussions with the Washington State Department of Ecology concerning possible source control obligations, including an investigation of the water and soils entering the stormwater system, an analysis of the source of any contamination identified within the system and possible repairs and upgrades to the stormwater capture and filtration system. In 2011, IAA submitted results of its stormwater system investigation to comply with the Washington State Department of Ecology source control requirements. Additional source control obligations, if any, are not expected to have a material adverse effect on future recurring operating costs.
|
|||
Note 17—Accumulated Other Comprehensive Income
Accumulated other comprehensive income consisted of the following (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Foreign currency translation gain |
$ | 35.1 | $ | 27.8 | |||
|
Unrealized gain (loss) on interest rate derivatives, net of tax |
(0.2 | ) | 0.1 | ||||
|
Unrealized gain on postretirement benefit obligation, net of tax |
0.2 | 0.2 | |||||
|
Accumulated other comprehensive income |
$ | 35.1 | $ | 28.1 | |||
|
|||
Note 18—Related Party Transactions
Financial Advisory Agreements
The Equity Sponsors own the controlling interest in KAR LLC. We pay the Equity Sponsors travel expenses related to KAR Auction Services, pursuant to the terms contained in the financial advisory agreements. We paid the Equity Sponsors approximately $0.1 million, $0.1 million and $0.2 million for travel expenses for the years ended December 31, 2012, 2011 and 2010, respectively.
Additionally, the financial advisory agreements provide that KAR Auction Services indemnify the Equity Sponsors and their respective officers, directors, partners, employees, agents and control persons (as such term is used in the Securities Act and the rules and regulations thereunder) against any and all claims, losses and expenses as incurred arising in connection with the merger and the transactions contemplated by the merger agreement (including the financing of the merger) entered into in connection with the 2007 Transactions.
Registration Rights Agreement
Pursuant to a registration rights agreement entered into in connection with the 2007 Transactions, KAR LLC caused us to file a registration statement (Registration No. 333-174038) under the Securities Act. In December 2012, pursuant to the registration statement, KAR LLC sold 15,525,000 of its shares in KAR Auction Services. We incurred expenses of $0.6 million related to such sale and we received no proceeds from the sale. After such sale, as of December 31, 2012, affiliates of the Equity Sponsors, other equity co-investors and members of our management held approximately 67% of our outstanding common stock directly or indirectly through their investment in KAR LLC.
|
|||
Note 19—Segment Information
ASC 280, Segment Reporting, requires reporting of segment information that is consistent with the manner in which the chief operating decision maker operates and views the Company. Our operations are grouped into three operating segments: ADESA Auctions, IAA and AFC, which also serve as our reportable business segments. None of our operating segments have been aggregated in our segment reporting. These reportable business segments offer different services and have fundamental differences in their operations.
ADESA Auctions encompasses all physical and online wholesale auctions throughout North America (U.S., Canada and Mexico). ADESA Auctions relates to used vehicle remarketing, including auction services, remarketing, or make ready services and all are interrelated, synergistic elements along the auto remarketing chain.
IAA encompasses all salvage auctions throughout North America (U.S. and Canada). IAA provides insurance companies and other vehicle suppliers cost-effective salvage processing solutions, including selling total loss and recovered theft vehicles. As such, IAA relates to total loss vehicle remarketing, including auction services, remarketing, or make ready services. All are interrelated, synergistic elements along the total loss vehicle remarketing chain.
AFC is primarily engaged in the business of providing short-term, inventory-secured financing to independent, used vehicle dealers. AFC also includes other businesses and ventures that AFC may enter into, focusing on providing independent used vehicle dealer customers with other related services and products. AFC conducts business primarily at or near wholesale used vehicle auctions in the U.S. and Canada.
The holding company is maintained separately from the three reportable segments and includes expenses associated with the corporate office, such as salaries, benefits, and travel costs for the corporate management team, certain human resources, information technology and accounting costs, and certain insurance, treasury, legal and risk management costs. Holding company interest expense includes the interest expense incurred on the corporate debt structure. Intercompany charges relate primarily to interest on intercompany debt or receivables and certain administrative costs allocated by the holding company.
Financial information regarding our reportable segments is set forth below for the year ended December 31, 2012 (in millions):
| |
ADESA Auctions |
IAA | AFC | Holding Company |
Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 1,053.5 | $ | 716.1 | $ | 193.8 | $ | 0 | $ | 1,963.4 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
595.7 | 449.5 | 41.9 | 0 | 1,087.1 | |||||||||||
|
Selling, general and administrative |
249.3 | 69.8 | 21.3 | 78.7 | 419.1 | |||||||||||
|
Depreciation and amortization |
96.9 | 68.1 | 23.3 | 1.9 | 190.2 | |||||||||||
|
Total operating expenses |
941.9 | 587.4 | 86.5 | 80.6 | 1,696.4 | |||||||||||
|
Operating profit (loss) |
111.6 | 128.7 | 107.3 | (80.6 | ) | 267.0 | ||||||||||
|
Interest expense |
1.1 |
1.4 |
15.0 |
101.9 |
119.4 |
|||||||||||
|
Other (income) expense, net |
(2.6 | ) | (1.2 | ) | 0 | (0.2 | ) | (4.0 | ) | |||||||
|
Intercompany expense (income) |
60.2 | 38.3 | (17.8 | ) | (80.7 | ) | 0 | |||||||||
|
Income (loss) before income taxes |
52.9 | 90.2 | 110.1 | (101.6 | ) | 151.6 | ||||||||||
|
Income taxes |
14.5 |
33.7 |
46.0 |
(34.6 |
) |
59.6 |
||||||||||
|
Net income (loss) |
$ | 38.4 | $ | 56.5 | $ | 64.1 | $ | (67.0 | ) | $ | 92.0 | |||||
|
Assets |
$ | 2,270.1 | $ | 1,228.9 | $ | 1,386.5 | $ | 36.8 | $ | 4,922.3 | ||||||
|
Capital expenditures |
$ | 42.4 | $ | 47.3 | $ | 7.0 | $ | 5.3 | $ | 102.0 | ||||||
Financial information regarding our reportable segments is set forth below for the year ended December 31, 2011 (in millions):
| |
ADESA Auctions |
IAA | AFC | Holding Company |
Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 1,017.4 | $ | 700.1 | $ | 168.8 | $ | 0 | $ | 1,886.3 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
582.3 | 415.3 | 37.6 | 0 | 1,035.2 | |||||||||||
|
Selling, general and administrative |
219.6 | 82.3 | 22.1 | 65.4 | 389.4 | |||||||||||
|
Depreciation and amortization |
88.1 | 65.8 | 24.7 | 1.2 | 179.8 | |||||||||||
|
Total operating expenses |
890.0 | 563.4 | 84.4 | 66.6 | 1,604.4 | |||||||||||
|
Operating profit (loss) |
127.4 | 136.7 | 84.4 | (66.6 | ) | 281.9 | ||||||||||
|
Interest expense |
1.0 |
2.1 |
12.0 |
128.0 |
143.1 |
|||||||||||
|
Other (income) expense, net |
0.3 | (5.3 | ) | 0 | 0.3 | (4.7 | ) | |||||||||
|
Loss on extinguishment of debt |
0 | 0 | 0 | 53.5 | 53.5 | |||||||||||
|
Intercompany expense (income) |
52.4 | 38.3 | (14.4 | ) | (76.3 | ) | 0 | |||||||||
|
Income (loss) before income taxes |
73.7 | 101.6 | 86.8 | (172.1 | ) | 90.0 | ||||||||||
|
Income taxes |
17.9 |
36.1 |
29.6 |
(65.8 |
) |
17.8 |
||||||||||
|
Net income (loss) |
$ | 55.8 | $ | 65.5 | $ | 57.2 | $ | (106.3 | ) | $ | 72.2 | |||||
|
Assets |
$ | 2,281.1 | $ | 1,177.7 | $ | 1,282.4 | $ | 37.9 | $ | 4,779.1 | ||||||
|
Capital expenditures |
$ | 45.5 | $ | 34.6 | $ | 5.7 | $ | 0 | $ | 85.8 | ||||||
Financial information regarding our reportable segments is set forth below for the year ended December 31, 2010 (in millions):
| |
ADESA Auctions |
IAA | AFC | Holding Company |
Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 1,075.9 | $ | 610.4 | $ | 136.3 | $ | 0 | $ | 1,822.6 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
611.2 | 362.0 | 34.1 | 0 | 1,007.3 | |||||||||||
|
Selling, general and administrative |
211.9 | 78.9 | 20.6 | 63.8 | 375.2 | |||||||||||
|
Depreciation and amortization |
86.9 | 58.9 | 25.0 | 0.5 | 171.3 | |||||||||||
|
Total operating expenses |
910.0 | 499.8 | 79.7 | 64.3 | 1,553.8 | |||||||||||
|
Operating profit (loss) |
165.9 | 110.6 | 56.6 | (64.3 | ) | 268.8 | ||||||||||
|
Interest expense |
0.9 |
2.3 |
7.2 |
131.0 |
141.4 |
|||||||||||
|
Other (income) expense, net |
(1.0 | ) | (1.3 | ) | 1.6 | (1.4 | ) | (2.1 | ) | |||||||
|
Loss on extinguishment of debt |
0 | 0 | 0 | 32.7 | 32.7 | |||||||||||
|
Intercompany expense (income) |
42.3 | 38.2 | (11.7 | ) | (68.8 | ) | 0 | |||||||||
|
Income (loss) before income taxes |
123.7 | 71.4 | 59.5 | (157.8 | ) | 96.8 | ||||||||||
|
Income taxes |
43.6 |
26.7 |
21.1 |
(64.2 |
) |
27.2 |
||||||||||
|
Net income (loss) |
$ | 80.1 | $ | 44.7 | $ | 38.4 | $ | (93.6 | ) | $ | 69.6 | |||||
|
Assets |
$ | 2,036.4 | $ | 1,188.9 | $ | 1,171.7 | $ | 128.0 | $ | 4,525.0 | ||||||
|
Capital expenditures |
$ | 44.3 | $ | 34.3 | $ | 0.3 | $ | 0 | $ | 78.9 | ||||||
Geographic Information
Most of our operations outside the U.S. are in Canada. Information regarding the geographic areas of our operations is set forth below (in millions) :
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Operating revenues |
||||||||||
|
U.S. |
$ | 1,645.9 | $ | 1,563.9 | $ | 1,500.3 | ||||
|
Foreign |
317.5 | 322.4 | 322.3 | |||||||
|
|
$ | 1,963.4 | $ | 1,886.3 | $ | 1,822.6 | ||||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Long-lived assets |
|||||||
|
U.S. |
$ | 3,097.3 | $ | 3,158.4 | |||
|
Foreign |
243.6 | 247.5 | |||||
|
|
$ | 3,340.9 | $ | 3,405.9 | |||
No single customer accounted for more than ten percent of our total revenues.
|
|||
Note 20—Quarterly Financial Data (Unaudited)
Information for any one quarterly period is not necessarily indicative of the results that may be expected for the year.
|
2012 Quarter Ended |
March 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 506.9 | $ | 487.9 | $ | 474.9 | $ | 493.7 | |||||
|
Operating expenses |
|||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
269.4 | 263.2 | 264.1 | 290.4 | |||||||||
|
Selling, general, and administrative expenses |
114.1 | 103.5 | 102.3 | 99.2 | |||||||||
|
Depreciation and amortization |
48.6 | 48.0 | 46.8 | 46.8 | |||||||||
|
Total operating expenses |
432.1 | 414.7 | 413.2 | 436.4 | |||||||||
|
Operating profit |
74.8 | 73.2 | 61.7 | 57.3 | |||||||||
|
Interest expense |
30.3 |
29.6 |
29.9 |
29.6 |
|||||||||
|
Other (income) expense, net |
0.1 | (0.5 | ) | (1.2 | ) | (2.4 | ) | ||||||
|
Income before income taxes |
44.4 | 44.1 | 33.0 | 30.1 | |||||||||
|
Income taxes |
18.4 | 20.2 | 13.8 | 7.2 | |||||||||
|
Net income |
$ | 26.0 | $ | 23.9 | $ | 19.2 | $ | 22.9 | |||||
|
Basic net income per share of common stock |
$ | 0.19 | $ | 0.18 | $ | 0.14 | $ | 0.17 | |||||
|
Diluted net income per share of common stock |
$ | 0.19 | $ | 0.17 | $ | 0.14 | $ | 0.16 | |||||
|
2011 Quarter Ended |
March 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 484.7 | $ | 472.7 | $ | 449.1 | $ | 479.8 | |||||
|
Operating expenses |
|||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
264.5 | 254.4 | 247.3 | 269.0 | |||||||||
|
Selling, general, and administrative expenses |
102.7 | 99.4 | 80.4 | 106.9 | |||||||||
|
Depreciation and amortization |
44.1 | 43.6 | 43.8 | 48.3 | |||||||||
|
Total operating expenses |
411.3 | 397.4 | 371.5 | 424.2 | |||||||||
|
Operating profit |
73.4 | 75.3 | 77.6 | 55.6 | |||||||||
|
Interest expense |
33.2 |
49.7 |
29.4 |
30.8 |
|||||||||
|
Other (income) expense, net |
(0.6 | ) | (6.7 | ) | 1.3 | 1.3 | |||||||
|
Loss on extinguishment of debt |
0 | 53.5 | 0 | 0 | |||||||||
|
Income (loss) before income taxes |
40.8 | (21.2 | ) | 46.9 | 23.5 | ||||||||
|
Income taxes |
1.0 | (6.9 | ) | 14.7 | 9.0 | ||||||||
|
Net income (loss) |
$ | 39.8 | $ | (14.3 | ) | $ | 32.2 | $ | 14.5 | ||||
|
Basic net income (loss) per share of common stock |
$ | 0.29 | $ | (0.11 | ) | $ | 0.24 | $ | 0.11 | ||||
|
Diluted net income (loss) per share of common stock |
$ | 0.29 | $ | (0.11 | ) | $ | 0.23 | $ | 0.11 | ||||
|
|||
Note 21—Supplemental Guarantor Information
Our obligations related to the floating rate senior notes are guaranteed on a full, unconditional, joint and several basis by certain direct and indirect present and future domestic subsidiaries (the "Guarantor Subsidiaries"). AFC Funding Corporation and all of our foreign subsidiaries are not guarantors (the "Non-Guarantor Subsidiaries"). The following financial information sets forth, on a condensed consolidating basis, the balance sheets, statements of income, statements of comprehensive income and statements of cash flows for the periods indicated for KAR Auction Services, the Guarantor Subsidiaries, the Non-Guarantor Subsidiaries and the eliminations to arrive at KAR Auction Services on a consolidated basis.
The condensed consolidating financial statements are provided as an alternative to filing separate financial statements of the Guarantor Subsidiaries. The condensed consolidating financial statements should be read in conjunction with our consolidated financial statements and notes thereto.
Condensed Consolidating Statement of Income
For the Year Ended December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 0 | $ | 1,481.7 | $ | 481.7 | $ | 0 | $ | 1,963.4 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
0 | 931.5 | 155.6 | 0 | 1,087.1 | |||||||||||
|
Selling, general and administrative |
16.4 | 341.8 | 60.9 | 0 | 419.1 | |||||||||||
|
Depreciation and amortization |
0 | 167.4 | 22.8 | 0 | 190.2 | |||||||||||
|
Total operating expenses |
16.4 | 1,440.7 | 239.3 | 0 | 1,696.4 | |||||||||||
|
Operating profit (loss) |
(16.4 | ) | 41.0 | 242.4 | 0 | 267.0 | ||||||||||
|
Interest expense |
46.0 |
55.9 |
17.5 |
0 |
119.4 |
|||||||||||
|
Other (income) expense, net |
0 | (1.8 | ) | (2.2 | ) | 0 | (4.0 | ) | ||||||||
|
Intercompany expense (income) |
0 | (17.8 | ) | 17.8 | 0 | 0 | ||||||||||
|
Income (loss) before income taxes |
(62.4 | ) | 4.7 | 209.3 | 0 | 151.6 | ||||||||||
|
Income taxes |
(22.0 |
) |
6.3 |
75.3 |
0 |
59.6 |
||||||||||
|
Net income (loss) |
$ | (40.4 | ) | $ | (1.6 | ) | $ | 134.0 | $ | 0 | $ | 92.0 | ||||
Condensed Consolidating Statement of Income
For the Year Ended December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 0 | $ | 1,423.8 | $ | 462.5 | $ | 0 | $ | 1,886.3 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
0 | 876.0 | 159.2 | 0 | 1,035.2 | |||||||||||
|
Selling, general and administrative |
4.3 | 330.1 | 55.0 | 0 | 389.4 | |||||||||||
|
Depreciation and amortization |
0 | 155.3 | 24.5 | 0 | 179.8 | |||||||||||
|
Total operating expenses |
4.3 | 1,361.4 | 238.7 | 0 | 1,604.4 | |||||||||||
|
Operating profit (loss) |
(4.3 | ) | 62.4 | 223.8 | 0 | 281.9 | ||||||||||
|
Interest expense |
69.5 |
59.4 |
14.2 |
0 |
143.1 |
|||||||||||
|
Other (income) expense, net |
0 | (3.0 | ) | (1.7 | ) | 0 | (4.7 | ) | ||||||||
|
Loss on extinguishment of debt |
53.5 | 0 | 0 | 0 | 53.5 | |||||||||||
|
Intercompany expense (income) |
0 | (17.1 | ) | 17.1 | 0 | 0 | ||||||||||
|
Income (loss) before income taxes |
(127.3 | ) | 23.1 | 194.2 | 0 | 90.0 | ||||||||||
|
Income taxes |
(48.8 |
) |
(1.5 |
) |
68.1 |
0 |
17.8 |
|||||||||
|
Net income (loss) |
$ | (78.5 | ) | $ | 24.6 | $ | 126.1 | $ | 0 | $ | 72.2 | |||||
Condensed Consolidating Statement of Income
For the Year Ended December 31, 2010
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 0 | $ | 1,389.8 | $ | 432.8 | $ | 0 | $ | 1,822.6 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
0 | 847.0 | 160.3 | 0 | 1,007.3 | |||||||||||
|
Selling, general and administrative |
5.1 | 321.9 | 48.2 | 0 | 375.2 | |||||||||||
|
Depreciation and amortization |
0 | 147.7 | 23.6 | 0 | 171.3 | |||||||||||
|
Total operating expenses |
5.1 | 1,316.6 | 232.1 | 0 | 1,553.8 | |||||||||||
|
Operating profit (loss) |
(5.1 | ) | 73.2 | 200.7 | 0 | 268.8 | ||||||||||
|
Interest expense |
70.7 |
58.6 |
12.1 |
0 |
141.4 |
|||||||||||
|
Other (income) expense, net |
0 | (1.2 | ) | (0.9 | ) | 0 | (2.1 | ) | ||||||||
|
Loss on extinguishment of debt |
32.7 | 0 | 0 | 0 | 32.7 | |||||||||||
|
Intercompany expense (income) |
0 | (17.9 | ) | 17.9 | 0 | 0 | ||||||||||
|
Income (loss) before income taxes |
(108.5 | ) | 33.7 | 171.6 | 0 | 96.8 | ||||||||||
|
Income taxes |
(44.1 |
) |
10.5 |
60.8 |
0 |
27.2 |
||||||||||
|
Net income (loss) |
$ | (64.4 | ) | $ | 23.2 | $ | 110.8 | $ | 0 | $ | 69.6 | |||||
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss) |
$ | (40.4 | ) | $ | (1.6 | ) | $ | 134.0 | $ | 0 | $ | 92.0 | ||||
|
Other comprehensive income (loss) |
||||||||||||||||
|
Foreign currency translation gain |
0 | 0 | 7.3 | 0 | 7.3 | |||||||||||
|
Unrealized gain (loss) on interest rate deriviatives, net of tax |
(0.3 | ) | 0 | 0 | 0 | (0.3 | ) | |||||||||
|
Total other comprehensive income (loss) |
(0.3 | ) | 0 | 7.3 | 0 | 7.0 | ||||||||||
|
Comprehensive income (loss) |
$ | (40.7 | ) | $ | (1.6 | ) | $ | 141.3 | $ | 0 | $ | 99.0 | ||||
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss) |
$ | (78.5 | ) | $ | 24.6 | $ | 126.1 | $ | 0 | $ | 72.2 | |||||
|
Other comprehensive income (loss) |
||||||||||||||||
|
Foreign currency translation gain (loss) |
0 | 0 | (9.0 | ) | 0 | (9.0 | ) | |||||||||
|
Unrealized gain (loss) on interest rate deriviatives, net of tax |
1.6 | 0 | 0 | 0 | 1.6 | |||||||||||
|
Early termination of swap agreement, net of tax |
9.0 | 0 | 0 | 0 | 9.0 | |||||||||||
|
Total other comprehensive income (loss) |
10.6 | 0 | (9.0 | ) | 0 | 1.6 | ||||||||||
|
Comprehensive income (loss) |
$ | (67.9 | ) | $ | 24.6 | $ | 117.1 | $ | 0 | $ | 73.8 | |||||
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2010
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss) |
$ | (64.4 | ) | $ | 23.2 | $ | 110.8 | $ | 0 | $ | 69.6 | |||||
|
Other comprehensive income (loss) |
||||||||||||||||
|
Foreign currency translation gain |
0 | 0 | 12.0 | 0 | 12.0 | |||||||||||
|
Unrealized gain (loss) on interest rate deriviatives, net of tax |
(4.8 | ) | 0 | 0 | 0 | (4.8 | ) | |||||||||
|
Unrealized loss on postretirement benefit obligation |
0 | (0.1 | ) | 0 | 0 | (0.1 | ) | |||||||||
|
Total other comprehensive income (loss) |
(4.8 | ) | (0.1 | ) | 12.0 | 0 | 7.1 | |||||||||
|
Comprehensive income (loss) |
$ | (69.2 | ) | $ | 23.1 | $ | 122.8 | $ | 0 | $ | 76.7 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Assets |
||||||||||||||||
|
Current assets |
||||||||||||||||
|
Cash and cash equivalents |
$ | 0 | $ | 70.7 | $ | 38.0 | $ | 0 | $ | 108.7 | ||||||
|
Restricted cash |
0 | 0 | 11.9 | 0 | 11.9 | |||||||||||
|
Trade receivables, net of allowances |
0 | 300.2 | 62.2 | (20.0 | ) | 342.4 | ||||||||||
|
Finance receivables, net of allowances |
0 | 8.2 | 988.0 | 0 | 996.2 | |||||||||||
|
Deferred income tax assets |
0.1 | 35.3 | 0 | 0 | 35.4 | |||||||||||
|
Other current assets |
1.8 | 75.8 | 9.2 | 0 | 86.8 | |||||||||||
|
Total current assets |
1.9 | 490.2 | 1,109.3 | (20.0 | ) | 1,581.4 | ||||||||||
|
Other assets |
||||||||||||||||
|
Investments in and advances to affiliates, net |
2,387.5 | 360.3 | 202.7 | (2,950.5 | ) | 0 | ||||||||||
|
Goodwill |
0 | 1,674.7 | 4.9 | 0 | 1,679.6 | |||||||||||
|
Customer relationships, net of accumulated amortization |
0 | 520.4 | 98.5 | 0 | 618.9 | |||||||||||
|
Other intangible assets, net of accumulated amortization |
0 | 304.4 | 0.8 | 0 | 305.2 | |||||||||||
|
Unamortized debt issuance costs |
21.8 | 0 | 3.1 | 0 | 24.9 | |||||||||||
|
Other assets |
0 | 10.9 | 0.7 | 0 | 11.6 | |||||||||||
|
Total other assets |
2,409.3 | 2,870.7 | 310.7 | (2,950.5 | ) | 2,640.2 | ||||||||||
|
Property and equipment, net of accumulated depreciation |
0 |
565.0 |
135.7 |
0 |
700.7 |
|||||||||||
|
Total assets |
$ | 2,411.2 | $ | 3,925.9 | $ | 1,555.7 | $ | (2,970.5 | ) | $ | 4,922.3 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Liabilities and Stockholders' Equity |
||||||||||||||||
|
Current liabilities |
||||||||||||||||
|
Accounts payable |
$ | 0 | $ | 379.0 | $ | 29.3 | $ | (19.9 | ) | $ | 388.4 | |||||
|
Accrued employee benefits and compensation expenses |
0 | 56.1 | 7.4 | 0 | 63.5 | |||||||||||
|
Accrued interest |
1.4 | 0 | 0.2 | 0 | 1.6 | |||||||||||
|
Other accrued expenses |
0 | 63.8 | 12.0 | 0 | 75.8 | |||||||||||
|
Income taxes payable |
0 | 0.6 | 0 | 0 | 0.6 | |||||||||||
|
Obligations collateralized by finance receivables |
0 | 0 | 713.3 | 0 | 713.3 | |||||||||||
|
Current maturities of long-term debt |
43.7 | 0 | 0 | 0 | 43.7 | |||||||||||
|
Total current liabilities |
45.1 | 499.5 | 762.2 | (19.9 | ) | 1,286.9 | ||||||||||
|
Non-current liabilities |
||||||||||||||||
|
Investments by and advances from affiliates, net |
178.7 | 0 | 0 | (178.7 | ) | 0 | ||||||||||
|
Long-term debt |
953.1 | 821.5 | 0 | 0 | 1,774.6 | |||||||||||
|
Deferred income tax liabilities |
0 | 297.3 | 21.3 | 0 | 318.6 | |||||||||||
|
Other liabilities |
0 | 80.6 | 17.9 | 0 | 98.5 | |||||||||||
|
Total non-current liabilities |
1,131.8 | 1,199.4 | 39.2 | (178.7 | ) | 2,191.7 | ||||||||||
|
Commitments and contingencies |
||||||||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Total stockholders' equity |
1,234.3 | 2,227.0 | 754.3 | (2,771.9 | ) | 1,443.7 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 2,411.2 | $ | 3,925.9 | $ | 1,555.7 | $ | (2,970.5 | ) | $ | 4,922.3 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Assets |
||||||||||||||||
|
Current assets |
||||||||||||||||
|
Cash and cash equivalents |
$ | 0 | $ | 68.3 | $ | 29.1 | $ | 0 | $ | 97.4 | ||||||
|
Restricted cash |
0 | 0 | 8.2 | 0 | 8.2 | |||||||||||
|
Trade receivables, net of allowances |
0 | 256.8 | 59.4 | (18.8 | ) | 297.4 | ||||||||||
|
Finance receivables, net of allowances |
0 | 5.5 | 868.7 | 0 | 874.2 | |||||||||||
|
Deferred income tax assets |
0 | 37.5 | 0 | 0 | 37.5 | |||||||||||
|
Other current assets |
1.5 | 49.9 | 7.1 | 0 | 58.5 | |||||||||||
|
Total current assets |
1.5 | 418.0 | 972.5 | (18.8 | ) | 1,373.2 | ||||||||||
|
Other assets |
||||||||||||||||
|
Investments in and advances to affiliates, net |
2,475.5 | 285.5 | 130.8 | (2,891.8 | ) | 0 | ||||||||||
|
Goodwill |
0 | 1,674.8 | 4.7 | 0 | 1,679.5 | |||||||||||
|
Customer relationships, net of accumulated amortization |
0 | 588.6 | 105.4 | 0 | 694.0 | |||||||||||
|
Other intangible assets, net of accumulated amortization |
0 | 301.4 | 4.5 | 0 | 305.9 | |||||||||||
|
Unamortized debt issuance costs |
23.5 | 0 | 5.1 | 0 | 28.6 | |||||||||||
|
Other assets |
1.0 | 9.6 | 0.6 | 0 | 11.2 | |||||||||||
|
Total other assets |
2,500.0 | 2,859.9 | 251.1 | (2,891.8 | ) | 2,719.2 | ||||||||||
|
Property and equipment, net of accumulated depreciation |
0 |
555.4 |
131.3 |
0 |
686.7 |
|||||||||||
|
Total assets |
$ | 2,501.5 | $ | 3,833.3 | $ | 1,354.9 | $ | (2,910.6 | ) | $ | 4,779.1 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Liabilities and Stockholders' Equity |
||||||||||||||||
|
Current liabilities |
||||||||||||||||
|
Accounts payable |
$ | 0 | $ | 351.7 | $ | 34.9 | $ | (18.8 | ) | $ | 367.8 | |||||
|
Accrued employee benefits and compensation expenses |
0 | 52.8 | 4.9 | 0 | 57.7 | |||||||||||
|
Accrued interest |
2.1 | 0 | 0.2 | 0 | 2.3 | |||||||||||
|
Other accrued expenses |
0.4 | 61.5 | 9.8 | 0 | 71.7 | |||||||||||
|
Income taxes payable |
0 | 0.5 | 0 | 0 | 0.5 | |||||||||||
|
Obligations collateralized by finance receivables |
0 | 0 | 610.3 | 0 | 610.3 | |||||||||||
|
Current maturities of long-term debt |
85.9 | 0 | 0 | 0 | 85.9 | |||||||||||
|
Total current liabilities |
88.4 | 466.5 | 660.1 | (18.8 | ) | 1,196.2 | ||||||||||
|
Non-current liabilities |
||||||||||||||||
|
Investments by and advances from affiliates, net |
119.9 | 0 | 0 | (119.9 | ) | 0 | ||||||||||
|
Long-term debt |
995.4 | 821.5 | 0 | 0 | 1,816.9 | |||||||||||
|
Deferred income tax liabilities |
0 | 300.2 | 23.7 | 0 | 323.9 | |||||||||||
|
Other liabilities |
0 | 82.4 | 16.5 | 0 | 98.9 | |||||||||||
|
Total non-current liabilities |
1,115.3 | 1,204.1 | 40.2 | (119.9 | ) | 2,239.7 | ||||||||||
|
Commitments and contingencies |
||||||||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Total stockholders' equity |
1,297.8 | 2,162.7 | 654.6 | (2,771.9 | ) | 1,343.2 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 2,501.5 | $ | 3,833.3 | $ | 1,354.9 | $ | (2,910.6 | ) | $ | 4,779.1 | |||||
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net cash (used by) provided by operating activities |
$ | 112.0 | $ | 131.0 | $ | 47.2 | $ | 0 | $ | 290.2 | ||||||
|
Investing activities |
||||||||||||||||
|
Net decrease (increase) in finance receivables held for investment |
0 | (2.9 | ) | (123.6 | ) | 0 | (126.5 | ) | ||||||||
|
Acquisition of businesses, net of cash acquired |
0 | (1.1 | ) | 0 | 0 | (1.1 | ) | |||||||||
|
Purchases of property, equipment and computer software |
0 | (93.1 | ) | (8.9 | ) | 0 | (102.0 | ) | ||||||||
|
Proceeds from the sale of property and equipment |
0 | 5.7 | 0 | 0 | 5.7 | |||||||||||
|
(Increase) decrease in restricted cash |
0 | 0 | (3.7 | ) | 0 | (3.7 | ) | |||||||||
|
Net cash (used by) provided by investing activities |
0 | (91.4 | ) | (136.2 | ) | 0 | (227.6 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Net increase (decrease) in book overdrafts |
0 | (19.2 | ) | (4.9 | ) | 0 | (24.1 | ) | ||||||||
|
Net increase (decrease) in borrowings from lines of credit |
(68.9 | ) | 0 | 0 | 0 | (68.9 | ) | |||||||||
|
Net increase (decrease) in obligations collateralized by finance receivables |
0 | 0 | 101.1 | 0 | 101.1 | |||||||||||
|
Payments for debt issuance costs/amendments |
(3.4 | ) | 0 | 0 | 0 | (3.4 | ) | |||||||||
|
Payments on long-term debt |
(17.0 | ) | 0 | 0 | 0 | (17.0 | ) | |||||||||
|
Payments on capital leases |
0 | (13.4 | ) | (0.5 | ) | 0 | (13.9 | ) | ||||||||
|
Payments of contingent consideration and deferred acquisition costs |
0 | (5.6 | ) | 0 | 0 | (5.6 | ) | |||||||||
|
Issuance of common stock under stock plans |
3.3 | 0 | 0 | 0 | 3.3 | |||||||||||
|
Excess tax benefits from stock-based compensation |
0 | 1.0 | 0 | 0 | 1.0 | |||||||||||
|
Dividends paid to stockholders |
(26.0 | ) | 0 | 0 | 0 | (26.0 | ) | |||||||||
|
Net cash provided by (used by) financing activities |
(112.0 | ) | (37.2 | ) | 95.7 | 0 | (53.5 | ) | ||||||||
|
Effect of exchange rate changes on cash |
0 | 0 | 2.2 | 0 | 2.2 | |||||||||||
|
Net increase (decrease) in cash and cash equivalents |
0 | 2.4 | 8.9 | 0 | 11.3 | |||||||||||
|
Cash and cash equivalents at beginning of period |
0 | 68.3 | 29.1 | 0 | 97.4 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 0 | $ | 70.7 | $ | 38.0 | $ | 0 | $ | 108.7 | ||||||
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net cash (used by) provided by operating activities |
$ | 12.8 | $ | 251.9 | $ | 41.1 | $ | 0 | $ | 305.8 | ||||||
|
Investing activities |
||||||||||||||||
|
Net decrease (increase) in finance receivables held for investment |
0 | 2.2 | (122.3 | ) | 0 | (120.1 | ) | |||||||||
|
Acquisition of businesses, net of cash acquired |
0 | (214.6 | ) | 0 | 0 | (214.6 | ) | |||||||||
|
Purchases of property, equipment and computer software |
0 | (83.6 | ) | (2.2 | ) | 0 | (85.8 | ) | ||||||||
|
Proceeds from the sale of property, equipment and computer software |
0 | 0.3 | 0 | 0 | 0.3 | |||||||||||
|
Decrease (increase) in restricted cash |
0 | 0 | 0.4 | 0 | 0.4 | |||||||||||
|
Net cash (used by) provided by investing activities |
0 | (295.7 | ) | (124.1 | ) | 0 | (419.8 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Net (decrease) increase in book overdrafts |
0 | 28.1 | 4.4 | 0 | 32.5 | |||||||||||
|
Net (decrease) increase in borrowings from lines of credit |
68.9 | 0 | 0 | 0 | 68.9 | |||||||||||
|
Net increase in obligations collateralized by finance receivables |
0 | 0 | 90.2 | 0 | 90.2 | |||||||||||
|
Proceeds from long-term debt |
1,691.5 | 0 | 0 | 0 | 1,691.5 | |||||||||||
|
Payments for debt issuance costs/amendments |
(24.3 | ) | (5.2 | ) | (1.1 | ) | 0 | (30.6 | ) | |||||||
|
Payments on long-term debt |
(1,153.1 | ) | 0 | 0 | 0 | (1,153.1 | ) | |||||||||
|
Payments for early extinguishment of debt |
(600.7 | ) | 0 | 0 | 0 | (600.7 | ) | |||||||||
|
Payments on capital leases |
0 | (8.0 | ) | (0.5 | ) | 0 | (8.5 | ) | ||||||||
|
Payments of contingent consideration and deferred acquisition costs |
0 | (3.9 | ) | 0 | 0 | (3.9 | ) | |||||||||
|
Initial net investment for interest rate caps |
(1.1 | ) | 0 | 0 | 0 | (1.1 | ) | |||||||||
|
Issuance of common stock under stock plans |
6.0 | 0 | 0 | 0 | 6.0 | |||||||||||
|
Excess tax benefits from stock-based compensation |
0 | 1.8 | 0 | 0 | 1.8 | |||||||||||
|
Net cash (used by) provided by financing activities |
(12.8 | ) | 12.8 | 93.0 | 0 | 93.0 | ||||||||||
|
Effect of exchange rate changes on cash |
0 | 0 | (0.7 | ) | 0 | (0.7 | ) | |||||||||
|
Net increase (decrease) in cash and cash equivalents |
0 | (31.0 | ) | 9.3 | 0 | (21.7 | ) | |||||||||
|
Cash and cash equivalents at beginning of period |
0 | 99.3 | 19.8 | 0 | 119.1 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 0 | $ | 68.3 | $ | 29.1 | $ | 0 | $ | 97.4 | ||||||
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2010
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net cash (used by) provided by operating activities |
$ | 417.1 | $ | (105.5 | ) | $ | 156.0 | $ | 0 | $ | 467.6 | |||||
|
Investing activities |
||||||||||||||||
|
Net decrease (increase) in finance receivables held for investment |
0 | 5.6 | (674.6 | ) | 0 | (669.0 | ) | |||||||||
|
Acquisition of businesses, net of cash acquired |
0 | (48.7 | ) | 0 | 0 | (48.7 | ) | |||||||||
|
Purchases of property, equipment and computer software |
0 | (75.6 | ) | (3.3 | ) | 0 | (78.9 | ) | ||||||||
|
Proceeds from the sale of property, equipment and computer software |
0 | 2.0 | 0 | 0 | 2.0 | |||||||||||
|
Decrease (increase) in restricted cash |
0 | 3.7 | (3.0 | ) | 0 | 0.7 | ||||||||||
|
Net cash (used by) provided by investing activities |
0 | (113.0 | ) | (680.9 | ) | 0 | (793.9 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Net (decrease) increase in book overdrafts |
0 | (17.1 | ) | 0.4 | 0 | (16.7 | ) | |||||||||
|
Net increase in obligations collateralized by finance receivables |
0 | 0 | 520.1 | 0 | 520.1 | |||||||||||
|
Payments for debt issuance costs/amendments |
(1.3 | ) | 0 | 0 | 0 | (1.3 | ) | |||||||||
|
Payments on long-term debt |
(103.3 | ) | 0 | 0 | 0 | (103.3 | ) | |||||||||
|
Payments for early extinguishment of debt |
(317.4 | ) | 0 | 0 | 0 | (317.4 | ) | |||||||||
|
Payments on capital leases |
0 | (4.6 | ) | (0.4 | ) | 0 | (5.0 | ) | ||||||||
|
Payments of contingent consideration |
0 | (2.0 | ) | 0 | 0 | (2.0 | ) | |||||||||
|
Issuance of common stock under stock plans |
4.9 | 0 | 0 | 0 | 4.9 | |||||||||||
|
Excess tax benefits from stock-based compensation |
0 | 1.7 | 0 | 0 | 1.7 | |||||||||||
|
Net cash (used by) provided by financing activities |
(417.1 | ) | (22.0 | ) | 520.1 | 0 | 81.0 | |||||||||
|
Effect of exchange rate changes on cash |
0 | 0 | 0.5 | 0 | 0.5 | |||||||||||
|
Net increase (decrease) in cash and cash equivalents |
0 | (240.5 | ) | (4.3 | ) | 0 | (244.8 | ) | ||||||||
|
Cash and cash equivalents at beginning of period |
0 | 339.8 | 24.1 | 0 | 363.9 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 0 | $ | 99.3 | $ | 19.8 | $ | 0 | $ | 119.1 | ||||||
|
|||
Principles of Consolidation
The consolidated financial statements include the accounts of KAR Auction Services and all of its majority owned subsidiaries. Significant intercompany transactions and balances have been eliminated.
Use of Estimates
The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the U.S. requires management to make estimates based in part on assumptions about current, and for some estimates, future economic and market conditions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the period. Although the current estimates contemplate current conditions and expected future changes, as appropriate, it is reasonably possible that future conditions could differ from these estimates, which could materially affect our results of operations and financial position. Among other effects, such changes could result in future impairments of goodwill, intangible assets and long-lived assets, incremental losses on finance receivables, additional allowances on accounts receivable and deferred tax assets and changes in self insurance reserves.
Business Segments
Our operations are grouped into three operating segments: ADESA Auctions, IAA and AFC. The three operating segments also serve as our reportable business segments. Operations are measured through detailed budgeting and monitoring of contributions to consolidated income by each business segment.
Derivative Instruments and Hedging Activity
We recognize all derivative financial instruments in the consolidated financial statements at fair value in accordance with Accounting Standards Codification ("ASC") 815, Derivatives and Hedging. We currently use three interest rate caps that are designated and qualify as cash flow hedges to manage the variability of cash flows to be paid due to interest rate movements on our variable rate debt. We do not, however, enter into hedging contracts for trading or speculative purposes. The fair values of the interest rate derivatives are based on quoted market prices for similar instruments from commercial banks. The fair value of the derivatives is recorded in "Other current assets," "Other assets" or "Other liabilities" on the consolidated balance sheet based on the gain or loss position of the contracts and their remaining term. Changes in the fair value of the interest rate derivatives designated as cash flow hedges are recorded net of tax in "Other comprehensive income." Gains and losses on the interest rate derivatives are subsequently included in earnings as an adjustment to interest expense in the same periods in which the related interest payment being hedged is recognized in earnings. We use the change in variable cash flows method to assess hedge effectiveness in accordance with ASC 815.
Foreign Currency Translation
Revenues and expenses denominated in foreign currencies are translated into U.S. dollars at average exchange rates in effect during the year. Assets and liabilities of foreign operations are translated using the exchange rates in effect at year end. Foreign currency transaction gains and losses are included in the consolidated statements of income within "Other (income) expense, net" and resulted in a gain of $0.4 million for the year ended December 31, 2012, a loss of $0.9 million for the year ended December 31, 2011 and a gain of $1.1 million for the year ended December 31, 2010. Adjustments arising from the translation of net assets located outside the U.S. (gains and losses) are shown as a component of "Accumulated other comprehensive income."
Cash Equivalents
All highly liquid investments with an original maturity of three months or less are considered to be cash equivalents. These investments are valued at cost, which approximates fair value.
Restricted Cash
AFC Funding Corporation, a wholly owned, bankruptcy remote, consolidated, special purpose subsidiary of AFC, is required to maintain a cash reserve of 1 percent of total receivables sold to the bank conduit facility as security for the receivables sold. Automotive Finance Canada, Inc. ("AFCI") is also required to maintain a cash reserve of 1 percent of total receivables sold to its securitization facility. The amount of the cash reserve depends on circumstances which are set forth in the securitization agreements. AFC also maintains other cash reserves from time to time associated with its banking relationships.
Receivables
Trade receivables include the unremitted purchase price of vehicles purchased by third parties at the auctions, fees to be collected from those buyers and amounts due for services provided by us related to certain consigned vehicles in our possession. The amounts due with respect to the consigned vehicles are generally deducted from the sales proceeds upon the eventual auction or other disposition of the related vehicles.
Finance receivables include floorplan receivables created by financing dealer purchases of vehicles in exchange for a security interest in those vehicles and special purpose loans. Floorplan receivables become due at the earlier of the dealer subsequently selling the vehicle or a predetermined time period (generally 30 to 60 days). Special purpose loans relate to loans that are either line of credit loans or working capital loans that can be either secured or unsecured based on the facts and circumstances of the specific loans.
Due to the nature of our business, substantially all trade and finance receivables are due from vehicle dealers, salvage buyers, institutional sellers and insurance companies. We have possession of vehicles or vehicle titles collateralizing a significant portion of the trade and finance receivables.
Trade receivables and finance receivables are reported net of an allowance for doubtful accounts and credit losses. The allowances for doubtful accounts and credit losses are based on management's evaluation of the receivables portfolio under current conditions, the volume of the portfolio, overall portfolio credit quality, review of specific collection issues and such other factors which in management's judgment deserve recognition in estimating losses.
Other Current Assets
Other current assets consist of inventories, prepaid expenses, taxes receivable and notes receivable. The inventories, which consist of vehicles, supplies and parts, are accounted for on the specific identification method and are stated at the lower of cost or net realizable value.
Goodwill
Goodwill represents the excess of cost over fair value of identifiable net assets of businesses acquired. Goodwill is tested for impairment annually in the second quarter, or more frequently as impairment indicators arise. ASC 350, Intangibles—Goodwill and Other, permits an entity to assess qualitative factors to determine whether it is more likely than not that the fair value of a reporting unit is less than its carrying amount before applying the two-step goodwill impairment model. If it is determined through the qualitative assessment that a reporting unit's fair value is more likely than not greater than its carrying value, the remaining impairment steps would be unnecessary. The qualitative assessment is optional, allowing companies to go directly to the quantitative assessment. The quantitative assessment for goodwill impairment is a two-step test. Under the first step, the fair value of each reporting unit is compared with its carrying value (including goodwill). If the fair value of the reporting unit is less than its carrying value, an indication of goodwill impairment exists for the reporting unit and we must perform step two of the impairment test (measurement). Under step two, an impairment loss is recognized for any excess of the carrying amount of the reporting unit's goodwill over the implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating the fair value of the reporting unit in a manner similar to a purchase price allocation, in accordance with ASC 805, Business Combinations. The residual fair value after this allocation is the implied fair value of the reporting unit goodwill. Fair value of the reporting unit is determined using a discounted cash flow analysis. If the fair value of the reporting unit exceeds its carrying value, step two does not need to be performed.
Customer Relationships and Other Intangible Assets
Customer relationships are amortized on a straight-line basis over the life determined in the valuation of the particular acquisition. Other intangible assets generally consist of tradenames, computer software and non-compete agreements, which if amortized, are amortized using the straight-line method. Tradenames with indefinite lives are not amortized and tradenames that have been assigned a useful life are amortized over their estimated useful lives. Costs incurred related to software developed or obtained for internal use are capitalized during the application development stage of software development and amortized over their estimated useful lives. The non-compete agreements are amortized over the life of the agreements. The lives of other intangible assets are re-evaluated periodically when facts and circumstances indicate that revised estimates of useful lives may be warranted.
Property and Equipment
Property and equipment are stated at historical cost less accumulated depreciation. Depreciation is computed using the straight-line method at rates intended to depreciate the costs of assets over their estimated useful lives. Upon retirement or sale of property and equipment, the cost of the disposed assets and related accumulated depreciation is removed from the accounts and any resulting gain or loss is credited or charged to selling, general and administrative expenses. Expenditures for normal repairs and maintenance are charged to expense as incurred. Additions and expenditures for improving or rebuilding existing assets that extend the useful life are capitalized. Leasehold improvements made either at the inception of the lease or during the lease term are amortized over the shorter of their economic lives or the lease term including any renewals that are reasonably assured.
Unamortized Debt Issuance Costs
Debt issuance costs reflect the expenditures incurred in conjunction with Term Loan B, the floating senior notes, the bank credit facility and the U.S. and Canadian receivables purchase agreements. The debt issuance costs are being amortized to interest expense using the effective interest method over the lives of the related debt issues.
Other Assets
Other assets consist of below market leases, deposits and other long-term assets.
Long-Lived Assets
Management reviews our property and equipment, customer relationships and other intangible assets for impairment whenever events or changes in circumstances indicate that their carrying amount may not be recoverable. The determination includes evaluation of factors such as current market value, future asset utilization, business climate, and future cash flows expected to result from the use of the related assets. If the carrying amount of a long-lived asset exceeds the total amount of the estimated undiscounted future cash flows from that asset, a loss is recognized in the period to the extent that the carrying amount exceeds the fair value of the asset. The impairment analysis is based on our current business strategy, expected growth rates and estimated future economic and regulatory conditions.
Accounts Payable
Accounts payable include amounts due sellers from the proceeds of the sale of their consigned vehicles less any fees, as well as outstanding checks to sellers and vendors. Book overdrafts, representing outstanding checks in excess of funds on deposit, are recorded in "Accounts payable" and amounted to $112.4 million and $136.5 million at December 31, 2012 and 2011, respectively
Environmental Liabilities
Accruals for environmental matters are recorded when it is probable that a liability has been incurred and the amount of the liability can be reasonably estimated, based on current law and existing technologies. These accruals are adjusted periodically as assessment and remediation efforts progress, or as additional technical or legal information becomes available. Accruals for environmental liabilities are included in "Other accrued expenses" at undiscounted amounts and exclude claims for recoveries from insurance or other third parties.
Revenue Recognition
ADESA Auction Services
Revenues and the related costs are recognized when the services are performed. Auction fees from sellers and buyers are recognized upon the sale of the vehicle through the auction process. Most of the vehicles that are sold through auctions are consigned to ADESA by the seller and held at ADESA's facilities or third party locations. ADESA does not take title to these consigned vehicles and recognizes revenue when a service is performed as requested by the owner of the vehicle. ADESA does not record the gross selling price of the consigned vehicles sold at auction as revenue. Instead, ADESA records only its auction fees as revenue because it does not take title to the consigned vehicles, has no influence on the vehicle auction selling price agreed to by the seller and buyer at the auction and the fees that ADESA receives for its services are generally a fixed amount. Revenues from reconditioning, logistics, vehicle inspection and certification, titling, evaluation and salvage recovery services are generally recognized when the services are performed.
IAA Salvage Services
Revenues (including vehicle sales and fee income) are generally recognized at the date the vehicles are sold at auction. Revenue not recognized at the date the vehicles are sold at auction includes annual buyer registration fees, which are recognized on a straight-line basis, and certain buyer-related fees, which are recognized when payment is received.
AFC
AFC's revenue is comprised of interest and fee income, provision for credit losses and other revenues associated with our finance receivables. The following table summarizes the primary components of AFC's revenue:
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
AFC Revenue (In millions) |
2012 | 2011 | 2010 | |||||||
|
Interest and fee income |
$ | 190.3 | $ | 163.7 | $ | 137.9 | ||||
|
Other revenue |
10.7 | 11.2 | 9.6 | |||||||
|
Provision for credit losses |
(7.2 | ) | (6.1 | ) | (11.2 | ) | ||||
|
|
$ | 193.8 | $ | 168.8 | $ | 136.3 | ||||
Interest and fee income
Interest on finance receivables is recognized based on the number of days the vehicle remains financed. AFC ceases recognition of interest on finance receivables when the loans become delinquent, which is generally 31 days past due. Dealers are also charged a fee to floorplan a vehicle ("floorplan fee") and extend the terms of the receivable ("curtailment fee"). AFC fee income including floorplan and curtailment fees is recognized over the life of the finance receivable.
Other revenue
Other revenue includes lot check fees, filing fees and postage fees, each of which are charged to and collected from AFC's customers.
Loan origination costs
Loan origination costs incurred by AFC in originating floorplan receivables are capitalized at the origination of the customer contract. Such costs for receivables retained are amortized over the estimated life of the customer contract.
Income Taxes
We file federal, state and foreign income tax returns in accordance with the applicable rules of each jurisdiction. We account for income taxes under the asset and liability method in accordance with ASC 740, Income Taxes. The provision for income taxes includes federal, foreign, state and local income taxes currently payable, as well as deferred taxes. Deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable amounts in years in which those temporary differences are expected to be recovered or settled. If it is more likely than not that some portion or all of a deferred tax asset will not be realized, a valuation allowance is recognized.
In accordance with ASC 740, we recognize the effect of income tax positions only if those positions are more likely than not of being sustained. Recognized income tax positions are measured at the largest amount that is greater than 50% likely of being realized. Changes in recognition or measurement are reflected in the period in which the change in judgment occurs.
Net Income per Share
Basic net income per share is computed by dividing net income by the weighted average common shares outstanding during the year. Diluted net income per share represents net income divided by the sum of the weighted average common shares outstanding plus potential dilutive instruments such as stock options. The effect of stock options on net income per share-diluted is determined through the application of the treasury stock method, whereby net proceeds received by the Company based on assumed exercises are hypothetically used to repurchase our common stock at the average market price during the period. Stock options that would have an anti-dilutive effect on net income per share are excluded from the calculations.
Accounting for Stock-Based Compensation
The Company accounts for stock-based compensation under ASC 718, Compensation—Stock Compensation. We recognize all stock-based compensation as expense in the financial statements and that cost is measured as the fair value of the award at the grant date for equity-classified awards, while liability-classified awards are remeasured each reporting period at fair value. We also consider estimated forfeitures in determining compensation expense. Additionally, in accordance with ASC 718, cash flows resulting from tax deductions from the exercise of stock options in excess of recognized compensation cost (excess tax benefits) are classified as financing cash flows.
|
|||
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|
AFC Revenue (In millions) |
2012 | 2011 | 2010 | |||||||
|
Interest and fee income |
$ | 190.3 | $ | 163.7 | $ | 137.9 | ||||
|
Other revenue |
10.7 | 11.2 | 9.6 | |||||||
|
Provision for credit losses |
(7.2 | ) | (6.1 | ) | (11.2 | ) | ||||
|
|
$ | 193.8 | $ | 168.8 | $ | 136.3 | ||||
|
|||
The following table summarizes our stock-based compensation expense by type of award (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Service options |
$ | 2.3 | $ | 1.2 | $ | 0.3 | ||||
|
Exit options |
8.0 | 15.9 | 18.0 | |||||||
|
KAR LLC profit interests |
6.9 | 0.3 | 1.6 | |||||||
|
Axle LLC profit interests |
6.0 | (0.4 | ) | (0.1 | ) | |||||
|
Total |
$ | 23.2 | $ | 17.0 | $ | 19.8 | ||||
|
Service Options |
Number | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value (in millions) |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Outstanding at January 1, 2012 |
3,257,593 | $ | 12.17 | ||||||||||
|
Granted |
703,160 | 16.18 | |||||||||||
|
Exercised |
(348,986 | ) | 8.12 | ||||||||||
|
Forfeited |
(182,836 | ) | 14.25 | ||||||||||
|
Cancelled |
(8,467 | ) | 13.97 | ||||||||||
|
Outstanding at December 31, 2012 |
3,420,464 | $ | 13.31 | 7.2 years | $ | 23.7 | |||||||
|
Exercisable at December 31, 2012 |
1,673,231 | $ | 11.28 | 5.6 years | $ | 15.0 | |||||||
|
Assumptions |
2012 | 2011 | 2010 | |||
|---|---|---|---|---|---|---|
|
Risk-free interest rate |
0.555% - 0.65% | 0.625% - 1.69% | 0.805% - 1.81% | |||
|
Expected life |
4 years | 4 years | 4 years | |||
|
Expected volatility |
38.0% | 38.0% | 38.0% | |||
|
Dividend yield |
0% | 0% | 0% |
|
Exit Options |
Number | Weighted Average Exercise Price |
Weighted Average Remaining Contractual Term |
Aggregate Intrinsic Value (in millions) |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Outstanding at January 1, 2012 |
6,303,386 | $ | 10.49 | ||||||||||
|
Granted |
0 | N/A | |||||||||||
|
Exercised |
(22,003 | ) | 6.59 | ||||||||||
|
Forfeited |
(98,312 | ) | 10.48 | ||||||||||
|
Cancelled |
0 | N/A | |||||||||||
|
Outstanding at December 31, 2012 |
6,183,071 | $ | 10.52 | 5.0 years | $ | 60.1 | |||||||
|
Exercisable at December 31, 2012 |
94,711 | $ | 6.67 | 2.9 years | $ | 1.3 | |||||||
|
Amount Vested |
Conditions to Vesting | |
|---|---|---|
|
25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $16.01* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $19.21* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $22.41* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $25.62* |
|
Amount Vested |
Conditions to Vesting | |
|---|---|---|
|
25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $20.00* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $25.00* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $30.00* | |
|
An additional 25% of exit options shall vest and become exercisable if |
(i) the fair market value of Company common stock exceeds $35.00* |
|
|||
The following table sets forth the computation of net income per share (in millions except per share amounts):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Net income |
$ | 92.0 | $ | 72.2 | $ | 69.6 | ||||
|
Weighted average common shares outstanding |
136.5 | 136.0 | 134.9 | |||||||
|
Effect of dilutive stock options |
2.5 | 1.8 | 1.0 | |||||||
|
Weighted average common shares outstanding and potential common shares |
139.0 | 137.8 | 135.9 | |||||||
|
Net income per share |
||||||||||
|
Basic |
$ | 0.67 | $ | 0.53 | $ | 0.52 | ||||
|
Diluted |
$ | 0.66 | $ | 0.52 | $ | 0.51 | ||||
|
|||
The following is a summary of the changes in the allowance for credit losses related to finance receivables (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Allowance for Credit Losses |
||||||||||
|
Balance at beginning of period |
$ | 9.0 | $ | 9.7 | $ | 5.9 | ||||
|
Provision for credit losses |
7.2 | 6.1 | 11.2 | |||||||
|
Recoveries |
3.4 | 4.5 | 4.0 | |||||||
|
Less charge-offs |
(11.6 | ) | (11.3 | ) | (11.4 | ) | ||||
|
Balance at end of period |
$ | 8.0 | $ | 9.0 | $ | 9.7 | ||||
The following is a summary of changes in the allowance for doubtful accounts related to trade receivables (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Allowance for Doubtful Accounts |
||||||||||
|
Balance at beginning of period |
$ | 6.4 | $ | 6.3 | $ | 6.9 | ||||
|
Provision for credit losses |
2.3 | 2.2 | 2.6 | |||||||
|
Less net charge-offs |
(3.4 | ) | (2.1 | ) | (3.2 | ) | ||||
|
Balance at end of period |
$ | 5.3 | $ | 6.4 | $ | 6.3 | ||||
|
|||
| |
December 31, 2012 | |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Principal Amount of: | |
||||||||
|
(in millions) |
Receivables | Receivables Delinquent |
Net Credit Losses During 2012 |
|||||||
|
Floorplan receivables |
$ | 996.2 | $ | 3.8 | $ | 8.0 | ||||
|
Special purpose loans |
8.0 | 0 | 0.2 | |||||||
|
Total receivables managed |
$ | 1,004.2 | $ | 3.8 | $ | 8.2 | ||||
| |
December 31, 2011 | |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
Principal Amount of: | |
||||||||
|
(in millions) |
Receivables | Receivables Delinquent |
Net Credit Losses During 2011 |
|||||||
|
Floorplan receivables |
$ | 877.6 | $ | 3.3 | $ | 6.8 | ||||
|
Special purpose loans |
5.6 | 0.3 | 0 | |||||||
|
Total receivables managed |
$ | 883.2 | $ | 3.6 | $ | 6.8 | ||||
|
|||
Goodwill consisted of the following (in millions):
| |
ADESA Auctions |
IAA | AFC | Total | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Balance at December 31, 2010 |
$ | 835.6 | $ | 521.6 | $ | 196.9 | $ | 1,554.1 | |||||
|
Increase for acquisition activity |
123.6 | 1.8 | 0 | 125.4 | |||||||||
|
Balance at December 31, 2011 |
$ | 959.2 | $ | 523.4 | $ | 196.9 | $ | 1,679.5 | |||||
|
Increase for acquisition activity |
0 | 0.1 | 0 | 0.1 | |||||||||
|
Balance at December 31, 2012 |
$ | 959.2 | $ | 523.5 | $ | 196.9 | $ | 1,679.6 | |||||
A summary of customer relationships is as follows (in millions):
| |
|
December 31, 2012 | December 31, 2011 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Useful Lives (in years) |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
||||||||||||||
|
Customer relationships |
9 - 19 | $ | 1,024.2 | $ | (405.3 | ) | $ | 618.9 | $ | 1,019.8 | $ | (325.8 | ) | $ | 694.0 | ||||||
A summary of other intangibles is as follows (in millions):
| |
|
December 31, 2012 | December 31, 2011 | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Useful Lives (in years) |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
Gross Carrying Amount |
Accumulated Amortization |
Carrying Value |
||||||||||||||
|
Tradenames |
2 - Indefinite | $ | 197.1 | $ | (1.8 | ) | $ | 195.3 | $ | 197.1 | $ | (1.1 | ) | $ | 196.0 | ||||||
|
Computer software & technology |
3 - 7 | 251.5 | (144.0 | ) | 107.5 | 223.9 | (120.2 | ) | 103.7 | ||||||||||||
|
Covenants not to compete |
1 - 5 | 25.5 | (23.1 | ) | 2.4 | 24.4 | (18.2 | ) | 6.2 | ||||||||||||
|
Total |
$ | 474.1 | $ | (168.9 | ) | $ | 305.2 | $ | 445.4 | $ | (139.5 | ) | $ | 305.9 | |||||||
The assets included above that are held under capital leases are summarized below (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
|
Classes of Property |
2012 | 2011 | |||||
|
Computer software |
$ | 2.7 | $ | 2.7 | |||
|
Accumulated amortization |
(1.4 | ) | (0.5 | ) | |||
|
Capital lease assets |
$ | 1.3 | $ | 2.2 | |||
|
|||
Property and equipment consisted of the following (in millions):
| |
|
December 31, | |||||||
|---|---|---|---|---|---|---|---|---|---|
| |
Useful Lives (in years) |
||||||||
| |
2012 | 2011 | |||||||
|
Land |
$ | 257.9 | $ | 260.7 | |||||
|
Buildings |
5 - 40 | 232.1 | 224.8 | ||||||
|
Land improvements |
5 - 20 | 141.7 | 130.4 | ||||||
|
Building and leasehold improvements |
3 - 33 | 231.7 | 193.1 | ||||||
|
Furniture, fixtures and equipment |
1 - 10 | 231.8 | 199.8 | ||||||
|
Vehicles |
3 - 6 | 6.3 | 6.8 | ||||||
|
Construction in progress |
14.7 | 33.5 | |||||||
|
|
1,116.2 | 1,049.1 | |||||||
|
Accumulated depreciation |
(415.5 | ) | (362.4 | ) | |||||
|
Property and equipment, net |
$ | 700.7 | $ | 686.7 | |||||
The assets included above that are held under capital leases are summarized below (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
|
Classes of Property |
2012 | 2011 | |||||
|
Furniture, fixtures and equipment |
$ | 53.1 | $ | 38.0 | |||
|
Accumulated depreciation |
(23.6 | ) | (13.4 | ) | |||
|
Capital lease assets |
$ | 29.5 | $ | 24.6 | |||
|
|||
The following is a summary of the changes in the reserves for self-insurance and the retained losses (in millions):
| |
Year Ended December 31, |
||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Balance at beginning of period |
$ | 24.0 | $ | 27.1 | |||
|
Net payments |
(51.0 | ) | (49.2 | ) | |||
|
Expense |
51.0 | 46.1 | |||||
|
Balance at end of period |
$ | 24.0 | $ | 24.0 | |||
|
|||
Long-term debt consisted of the following (in millions):
| |
|
|
December 31, | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Interest Rate | Maturity | 2012 | 2011 | |||||||
|
Term Loan B |
Adjusted LIBOR + 3.75% | May 18, 2017 | $ | 1,674.5 | $ | 1,691.5 | |||||
|
$250 million revolving credit facility |
Adjusted LIBOR + 3.50% | May 18, 2016 | 0 | 68.9 | |||||||
|
Floating rate senior notes |
LIBOR + 4.00% | May 01, 2014 | 150.0 | 150.0 | |||||||
|
Canadian line of credit |
CAD Prime + 1.5% | Repayable upon demand | 0 | 0 | |||||||
|
Total debt |
1,824.5 | 1,910.4 | |||||||||
|
Unamortized debt discount |
(6.2 | ) | (7.6 | ) | |||||||
|
Current portion of long-term debt |
(43.7 | ) | (85.9 | ) | |||||||
|
Long-term debt |
$ | 1,774.6 | $ | 1,816.9 | |||||||
At December 31, 2012, aggregate future principal payments on long-term debt are as follows (in millions):
|
2013 |
$ | 43.7 | ||
|
2014 |
150.0 | |||
|
2015 |
12.8 | |||
|
2016 |
17.0 | |||
|
2017 |
1,601.0 | |||
|
Thereafter |
0 | |||
|
|
$ | 1,824.5 | ||
|
|||
The following table presents the fair value of our interest rate derivatives included in the consolidated balance sheets for the periods presented (in millions):
| |
Asset Derivatives | Liability Derivatives | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
December 31, 2012 | December 31, 2011 | December 31, 2012 | December 31, 2011 | |||||||||||||||||
|
Derivatives Designated as Hedging Instruments Under ASC 815 |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
Balance Sheet Location |
Fair Value |
|||||||||||||
|
Aggregate $925 million notional interest rate caps |
Other current assets |
$ | 0 | Other assets | $ | 1.0 | Other accrued expenses |
$ | 0 | Other accrued expenses |
$ | 0 | |||||||||
The following table presents the effect of the interest rate derivatives on our statement of equity and consolidated statements of income for the periods presented (in millions):
| |
Amount of Gain / (Loss) Recognized in OCI on Derivative (Effective Portion) |
|
Amount of Gain / (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| |
Location of Gain / (Loss) Reclassified from Accumulated OCI into Income (Effective Portion) |
||||||||||||||
| |
Year Ended December 31, |
Year Ended December 31, |
|||||||||||||
|
Derivatives in ASC 815 Cash Flow Hedging Relationships |
2012 | 2011 | 2012 | 2011 | |||||||||||
|
Aggregate $925 million notional interest rate caps |
$ | (0.5 | ) | $ | 0.1 | Interest expense | $ | 0 | $ | 0 | |||||
|
$650 million notional interest rate swap* |
N/A | $ | 2.1 | Interest expense | N/A | $ | (18.6 | ) | |||||||
|
$250 million notional interest rate cap* |
N/A | $ | 0.3 | N/A | N/A | $ | 0 | ||||||||
|
|||
Total future minimum lease payments for non-cancellable operating and capital leases with terms in excess of one year (excluding renewal periods) as of December 31, 2012 are as follows (in millions):
| |
Operating Leases |
Capital Leases |
|||||
|---|---|---|---|---|---|---|---|
|
2013 |
$ | 95.0 | $ | 15.5 | |||
|
2014 |
85.4 | 12.1 | |||||
|
2015 |
78.3 | 4.1 | |||||
|
2016 |
71.1 | 0.4 | |||||
|
2017 |
67.1 | 0 | |||||
|
Thereafter |
536.9 | 0 | |||||
|
|
$ | 933.8 | $ | 32.1 | |||
|
Less: interest portion of capital leases |
2.0 | ||||||
|
Total |
$ | 30.1 | |||||
|
|||
The components of our income before income taxes and the provision for income taxes are as follows (in millions):
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Income before income taxes: |
||||||||||
|
Domestic |
$ | 92.4 | $ | 26.0 | $ | 31.8 | ||||
|
Foreign |
59.2 | 64.0 | 65.0 | |||||||
|
Total |
$ | 151.6 | $ | 90.0 | $ | 96.8 | ||||
|
Income tax expense (benefit): |
||||||||||
|
Current: |
||||||||||
|
Federal |
$ | 35.2 | $ | (13.5 | ) | $ | (0.3 | ) | ||
|
Foreign |
21.9 | 26.4 | 24.6 | |||||||
|
State |
6.2 | 8.4 | 5.2 | |||||||
|
Total current provision |
63.3 | 21.3 | 29.5 | |||||||
|
Deferred: |
||||||||||
|
Federal |
0.8 | 4.3 | 7.8 | |||||||
|
Foreign |
(3.0 | ) | (4.4 | ) | (4.5 | ) | ||||
|
State |
(1.5 | ) | (3.4 | ) | (5.6 | ) | ||||
|
Total deferred provision |
(3.7 | ) | (3.5 | ) | (2.3 | ) | ||||
|
Income tax expense |
$ | 59.6 | $ | 17.8 | $ | 27.2 | ||||
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Statutory rate |
35.0 | % | 35.0 | % | 35.0 | % | ||||
|
State and local income taxes, net |
2.5 | % | 1.2 | % | 2.6 | % | ||||
|
Reserves for tax exposures |
1.2 | % | (18.5 | )% | (0.7 | )% | ||||
|
Valuation allowance reversal |
(3.1 | )% | 0 | % | (3.9 | )% | ||||
|
International operations |
0 | % | 0.5 | % | (5.1 | )% | ||||
|
Stock-based compensation |
3.0 | % | 0 | % | 0.5 | % | ||||
|
Other, net |
0.7 | % | 1.6 | % | (0.3 | )% | ||||
|
Effective rate |
39.3 | % | 19.8 | % | 28.1 | % | ||||
Deferred tax assets (liabilities) are comprised of the following at December 31 (in millions):
| |
2012 | 2011 | |||||
|---|---|---|---|---|---|---|---|
|
Gross deferred tax assets: |
|||||||
|
Allowances for trade and finance receivables |
$ | 5.1 | $ | 5.9 | |||
|
Accruals and liabilities |
34.0 | 32.2 | |||||
|
Employee benefits and compensation |
36.8 | 32.1 | |||||
|
Interest rate cap |
0.1 | (0.1 | ) | ||||
|
Net operating loss carryforwards |
39.8 | 47.8 | |||||
|
Investment basis difference |
1.7 | 2.1 | |||||
|
Foreign tax credit |
3.4 | 2.0 | |||||
|
Other |
3.2 | 2.7 | |||||
|
Total deferred tax assets |
124.1 | 124.7 | |||||
|
Deferred tax asset valuation allowance |
(12.6 | ) | (13.2 | ) | |||
|
Total |
111.5 | 111.5 | |||||
|
Gross deferred tax liabilities: |
|||||||
|
Property and equipment |
(55.1 | ) | (31.0 | ) | |||
|
Goodwill and intangible assets |
(337.3 | ) | (365.8 | ) | |||
|
Other |
(2.3 | ) | (1.1 | ) | |||
|
Total |
(394.7 | ) | (397.9 | ) | |||
|
Net deferred tax liabilities |
$ | (283.2 | ) | $ | (286.4 | ) | |
The gross tax benefit from state and federal net operating loss carryforwards expires as follows (in millions):
|
2013 |
$ | 0.4 | ||
|
2014 |
0.2 | |||
|
2015 |
0.8 | |||
|
2016 |
0.3 | |||
|
2017 |
0.2 | |||
|
2018 to 2032 |
37.9 | |||
|
|
$ | 39.8 | ||
A reconciliation of the beginning and ending amount of unrecognized tax benefits is as follows (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Balance at beginning of period |
$ | 17.4 | $ | 25.9 | |||
|
Increase in tax positions related to acquisitions |
0 | 8.6 | |||||
|
Increase in prior year tax positions |
2.1 | 1.1 | |||||
|
Decrease in prior year tax positions |
(0.1 | ) | (0.2 | ) | |||
|
Increase in current year tax positions |
1.0 | 1.3 | |||||
|
Settlements |
(0.3 | ) | (0.7 | ) | |||
|
Lapse in statute of limitations |
(0.9 | ) | (18.6 | ) | |||
|
Balance at end of period |
$ | 19.2 | $ | 17.4 | |||
|
|||
Accumulated other comprehensive income consisted of the following (in millions):
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Foreign currency translation gain |
$ | 35.1 | $ | 27.8 | |||
|
Unrealized gain (loss) on interest rate derivatives, net of tax |
(0.2 | ) | 0.1 | ||||
|
Unrealized gain on postretirement benefit obligation, net of tax |
0.2 | 0.2 | |||||
|
Accumulated other comprehensive income |
$ | 35.1 | $ | 28.1 | |||
|
|||
Financial information regarding our reportable segments is set forth below for the year ended December 31, 2012 (in millions):
| |
ADESA Auctions |
IAA | AFC | Holding Company |
Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 1,053.5 | $ | 716.1 | $ | 193.8 | $ | 0 | $ | 1,963.4 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
595.7 | 449.5 | 41.9 | 0 | 1,087.1 | |||||||||||
|
Selling, general and administrative |
249.3 | 69.8 | 21.3 | 78.7 | 419.1 | |||||||||||
|
Depreciation and amortization |
96.9 | 68.1 | 23.3 | 1.9 | 190.2 | |||||||||||
|
Total operating expenses |
941.9 | 587.4 | 86.5 | 80.6 | 1,696.4 | |||||||||||
|
Operating profit (loss) |
111.6 | 128.7 | 107.3 | (80.6 | ) | 267.0 | ||||||||||
|
Interest expense |
1.1 |
1.4 |
15.0 |
101.9 |
119.4 |
|||||||||||
|
Other (income) expense, net |
(2.6 | ) | (1.2 | ) | 0 | (0.2 | ) | (4.0 | ) | |||||||
|
Intercompany expense (income) |
60.2 | 38.3 | (17.8 | ) | (80.7 | ) | 0 | |||||||||
|
Income (loss) before income taxes |
52.9 | 90.2 | 110.1 | (101.6 | ) | 151.6 | ||||||||||
|
Income taxes |
14.5 |
33.7 |
46.0 |
(34.6 |
) |
59.6 |
||||||||||
|
Net income (loss) |
$ | 38.4 | $ | 56.5 | $ | 64.1 | $ | (67.0 | ) | $ | 92.0 | |||||
|
Assets |
$ | 2,270.1 | $ | 1,228.9 | $ | 1,386.5 | $ | 36.8 | $ | 4,922.3 | ||||||
|
Capital expenditures |
$ | 42.4 | $ | 47.3 | $ | 7.0 | $ | 5.3 | $ | 102.0 | ||||||
Financial information regarding our reportable segments is set forth below for the year ended December 31, 2011 (in millions):
| |
ADESA Auctions |
IAA | AFC | Holding Company |
Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 1,017.4 | $ | 700.1 | $ | 168.8 | $ | 0 | $ | 1,886.3 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
582.3 | 415.3 | 37.6 | 0 | 1,035.2 | |||||||||||
|
Selling, general and administrative |
219.6 | 82.3 | 22.1 | 65.4 | 389.4 | |||||||||||
|
Depreciation and amortization |
88.1 | 65.8 | 24.7 | 1.2 | 179.8 | |||||||||||
|
Total operating expenses |
890.0 | 563.4 | 84.4 | 66.6 | 1,604.4 | |||||||||||
|
Operating profit (loss) |
127.4 | 136.7 | 84.4 | (66.6 | ) | 281.9 | ||||||||||
|
Interest expense |
1.0 |
2.1 |
12.0 |
128.0 |
143.1 |
|||||||||||
|
Other (income) expense, net |
0.3 | (5.3 | ) | 0 | 0.3 | (4.7 | ) | |||||||||
|
Loss on extinguishment of debt |
0 | 0 | 0 | 53.5 | 53.5 | |||||||||||
|
Intercompany expense (income) |
52.4 | 38.3 | (14.4 | ) | (76.3 | ) | 0 | |||||||||
|
Income (loss) before income taxes |
73.7 | 101.6 | 86.8 | (172.1 | ) | 90.0 | ||||||||||
|
Income taxes |
17.9 |
36.1 |
29.6 |
(65.8 |
) |
17.8 |
||||||||||
|
Net income (loss) |
$ | 55.8 | $ | 65.5 | $ | 57.2 | $ | (106.3 | ) | $ | 72.2 | |||||
|
Assets |
$ | 2,281.1 | $ | 1,177.7 | $ | 1,282.4 | $ | 37.9 | $ | 4,779.1 | ||||||
|
Capital expenditures |
$ | 45.5 | $ | 34.6 | $ | 5.7 | $ | 0 | $ | 85.8 | ||||||
Financial information regarding our reportable segments is set forth below for the year ended December 31, 2010 (in millions):
| |
ADESA Auctions |
IAA | AFC | Holding Company |
Consolidated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 1,075.9 | $ | 610.4 | $ | 136.3 | $ | 0 | $ | 1,822.6 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
611.2 | 362.0 | 34.1 | 0 | 1,007.3 | |||||||||||
|
Selling, general and administrative |
211.9 | 78.9 | 20.6 | 63.8 | 375.2 | |||||||||||
|
Depreciation and amortization |
86.9 | 58.9 | 25.0 | 0.5 | 171.3 | |||||||||||
|
Total operating expenses |
910.0 | 499.8 | 79.7 | 64.3 | 1,553.8 | |||||||||||
|
Operating profit (loss) |
165.9 | 110.6 | 56.6 | (64.3 | ) | 268.8 | ||||||||||
|
Interest expense |
0.9 |
2.3 |
7.2 |
131.0 |
141.4 |
|||||||||||
|
Other (income) expense, net |
(1.0 | ) | (1.3 | ) | 1.6 | (1.4 | ) | (2.1 | ) | |||||||
|
Loss on extinguishment of debt |
0 | 0 | 0 | 32.7 | 32.7 | |||||||||||
|
Intercompany expense (income) |
42.3 | 38.2 | (11.7 | ) | (68.8 | ) | 0 | |||||||||
|
Income (loss) before income taxes |
123.7 | 71.4 | 59.5 | (157.8 | ) | 96.8 | ||||||||||
|
Income taxes |
43.6 |
26.7 |
21.1 |
(64.2 |
) |
27.2 |
||||||||||
|
Net income (loss) |
$ | 80.1 | $ | 44.7 | $ | 38.4 | $ | (93.6 | ) | $ | 69.6 | |||||
|
Assets |
$ | 2,036.4 | $ | 1,188.9 | $ | 1,171.7 | $ | 128.0 | $ | 4,525.0 | ||||||
|
Capital expenditures |
$ | 44.3 | $ | 34.3 | $ | 0.3 | $ | 0 | $ | 78.9 | ||||||
Information regarding the geographic areas of our operations is set forth below (in millions) :
| |
Year Ended December 31, | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | 2010 | |||||||
|
Operating revenues |
||||||||||
|
U.S. |
$ | 1,645.9 | $ | 1,563.9 | $ | 1,500.3 | ||||
|
Foreign |
317.5 | 322.4 | 322.3 | |||||||
|
|
$ | 1,963.4 | $ | 1,886.3 | $ | 1,822.6 | ||||
| |
December 31, | ||||||
|---|---|---|---|---|---|---|---|
| |
2012 | 2011 | |||||
|
Long-lived assets |
|||||||
|
U.S. |
$ | 3,097.3 | $ | 3,158.4 | |||
|
Foreign |
243.6 | 247.5 | |||||
|
|
$ | 3,340.9 | $ | 3,405.9 | |||
|
|||
|
2012 Quarter Ended |
March 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 506.9 | $ | 487.9 | $ | 474.9 | $ | 493.7 | |||||
|
Operating expenses |
|||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
269.4 | 263.2 | 264.1 | 290.4 | |||||||||
|
Selling, general, and administrative expenses |
114.1 | 103.5 | 102.3 | 99.2 | |||||||||
|
Depreciation and amortization |
48.6 | 48.0 | 46.8 | 46.8 | |||||||||
|
Total operating expenses |
432.1 | 414.7 | 413.2 | 436.4 | |||||||||
|
Operating profit |
74.8 | 73.2 | 61.7 | 57.3 | |||||||||
|
Interest expense |
30.3 |
29.6 |
29.9 |
29.6 |
|||||||||
|
Other (income) expense, net |
0.1 | (0.5 | ) | (1.2 | ) | (2.4 | ) | ||||||
|
Income before income taxes |
44.4 | 44.1 | 33.0 | 30.1 | |||||||||
|
Income taxes |
18.4 | 20.2 | 13.8 | 7.2 | |||||||||
|
Net income |
$ | 26.0 | $ | 23.9 | $ | 19.2 | $ | 22.9 | |||||
|
Basic net income per share of common stock |
$ | 0.19 | $ | 0.18 | $ | 0.14 | $ | 0.17 | |||||
|
Diluted net income per share of common stock |
$ | 0.19 | $ | 0.17 | $ | 0.14 | $ | 0.16 | |||||
|
2011 Quarter Ended |
March 31 | June 30 | Sept. 30 | Dec. 31 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 484.7 | $ | 472.7 | $ | 449.1 | $ | 479.8 | |||||
|
Operating expenses |
|||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
264.5 | 254.4 | 247.3 | 269.0 | |||||||||
|
Selling, general, and administrative expenses |
102.7 | 99.4 | 80.4 | 106.9 | |||||||||
|
Depreciation and amortization |
44.1 | 43.6 | 43.8 | 48.3 | |||||||||
|
Total operating expenses |
411.3 | 397.4 | 371.5 | 424.2 | |||||||||
|
Operating profit |
73.4 | 75.3 | 77.6 | 55.6 | |||||||||
|
Interest expense |
33.2 |
49.7 |
29.4 |
30.8 |
|||||||||
|
Other (income) expense, net |
(0.6 | ) | (6.7 | ) | 1.3 | 1.3 | |||||||
|
Loss on extinguishment of debt |
0 | 53.5 | 0 | 0 | |||||||||
|
Income (loss) before income taxes |
40.8 | (21.2 | ) | 46.9 | 23.5 | ||||||||
|
Income taxes |
1.0 | (6.9 | ) | 14.7 | 9.0 | ||||||||
|
Net income (loss) |
$ | 39.8 | $ | (14.3 | ) | $ | 32.2 | $ | 14.5 | ||||
|
Basic net income (loss) per share of common stock |
$ | 0.29 | $ | (0.11 | ) | $ | 0.24 | $ | 0.11 | ||||
|
Diluted net income (loss) per share of common stock |
$ | 0.29 | $ | (0.11 | ) | $ | 0.23 | $ | 0.11 | ||||
|
|||
Condensed Consolidating Statement of Income
For the Year Ended December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 0 | $ | 1,481.7 | $ | 481.7 | $ | 0 | $ | 1,963.4 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
0 | 931.5 | 155.6 | 0 | 1,087.1 | |||||||||||
|
Selling, general and administrative |
16.4 | 341.8 | 60.9 | 0 | 419.1 | |||||||||||
|
Depreciation and amortization |
0 | 167.4 | 22.8 | 0 | 190.2 | |||||||||||
|
Total operating expenses |
16.4 | 1,440.7 | 239.3 | 0 | 1,696.4 | |||||||||||
|
Operating profit (loss) |
(16.4 | ) | 41.0 | 242.4 | 0 | 267.0 | ||||||||||
|
Interest expense |
46.0 |
55.9 |
17.5 |
0 |
119.4 |
|||||||||||
|
Other (income) expense, net |
0 | (1.8 | ) | (2.2 | ) | 0 | (4.0 | ) | ||||||||
|
Intercompany expense (income) |
0 | (17.8 | ) | 17.8 | 0 | 0 | ||||||||||
|
Income (loss) before income taxes |
(62.4 | ) | 4.7 | 209.3 | 0 | 151.6 | ||||||||||
|
Income taxes |
(22.0 |
) |
6.3 |
75.3 |
0 |
59.6 |
||||||||||
|
Net income (loss) |
$ | (40.4 | ) | $ | (1.6 | ) | $ | 134.0 | $ | 0 | $ | 92.0 | ||||
Condensed Consolidating Statement of Income
For the Year Ended December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 0 | $ | 1,423.8 | $ | 462.5 | $ | 0 | $ | 1,886.3 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
0 | 876.0 | 159.2 | 0 | 1,035.2 | |||||||||||
|
Selling, general and administrative |
4.3 | 330.1 | 55.0 | 0 | 389.4 | |||||||||||
|
Depreciation and amortization |
0 | 155.3 | 24.5 | 0 | 179.8 | |||||||||||
|
Total operating expenses |
4.3 | 1,361.4 | 238.7 | 0 | 1,604.4 | |||||||||||
|
Operating profit (loss) |
(4.3 | ) | 62.4 | 223.8 | 0 | 281.9 | ||||||||||
|
Interest expense |
69.5 |
59.4 |
14.2 |
0 |
143.1 |
|||||||||||
|
Other (income) expense, net |
0 | (3.0 | ) | (1.7 | ) | 0 | (4.7 | ) | ||||||||
|
Loss on extinguishment of debt |
53.5 | 0 | 0 | 0 | 53.5 | |||||||||||
|
Intercompany expense (income) |
0 | (17.1 | ) | 17.1 | 0 | 0 | ||||||||||
|
Income (loss) before income taxes |
(127.3 | ) | 23.1 | 194.2 | 0 | 90.0 | ||||||||||
|
Income taxes |
(48.8 |
) |
(1.5 |
) |
68.1 |
0 |
17.8 |
|||||||||
|
Net income (loss) |
$ | (78.5 | ) | $ | 24.6 | $ | 126.1 | $ | 0 | $ | 72.2 | |||||
Condensed Consolidating Statement of Income
For the Year Ended December 31, 2010
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating revenues |
$ | 0 | $ | 1,389.8 | $ | 432.8 | $ | 0 | $ | 1,822.6 | ||||||
|
Operating expenses |
||||||||||||||||
|
Cost of services (exclusive of depreciation and amortization) |
0 | 847.0 | 160.3 | 0 | 1,007.3 | |||||||||||
|
Selling, general and administrative |
5.1 | 321.9 | 48.2 | 0 | 375.2 | |||||||||||
|
Depreciation and amortization |
0 | 147.7 | 23.6 | 0 | 171.3 | |||||||||||
|
Total operating expenses |
5.1 | 1,316.6 | 232.1 | 0 | 1,553.8 | |||||||||||
|
Operating profit (loss) |
(5.1 | ) | 73.2 | 200.7 | 0 | 268.8 | ||||||||||
|
Interest expense |
70.7 |
58.6 |
12.1 |
0 |
141.4 |
|||||||||||
|
Other (income) expense, net |
0 | (1.2 | ) | (0.9 | ) | 0 | (2.1 | ) | ||||||||
|
Loss on extinguishment of debt |
32.7 | 0 | 0 | 0 | 32.7 | |||||||||||
|
Intercompany expense (income) |
0 | (17.9 | ) | 17.9 | 0 | 0 | ||||||||||
|
Income (loss) before income taxes |
(108.5 | ) | 33.7 | 171.6 | 0 | 96.8 | ||||||||||
|
Income taxes |
(44.1 |
) |
10.5 |
60.8 |
0 |
27.2 |
||||||||||
|
Net income (loss) |
$ | (64.4 | ) | $ | 23.2 | $ | 110.8 | $ | 0 | $ | 69.6 | |||||
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss) |
$ | (40.4 | ) | $ | (1.6 | ) | $ | 134.0 | $ | 0 | $ | 92.0 | ||||
|
Other comprehensive income (loss) |
||||||||||||||||
|
Foreign currency translation gain |
0 | 0 | 7.3 | 0 | 7.3 | |||||||||||
|
Unrealized gain (loss) on interest rate deriviatives, net of tax |
(0.3 | ) | 0 | 0 | 0 | (0.3 | ) | |||||||||
|
Total other comprehensive income (loss) |
(0.3 | ) | 0 | 7.3 | 0 | 7.0 | ||||||||||
|
Comprehensive income (loss) |
$ | (40.7 | ) | $ | (1.6 | ) | $ | 141.3 | $ | 0 | $ | 99.0 | ||||
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss) |
$ | (78.5 | ) | $ | 24.6 | $ | 126.1 | $ | 0 | $ | 72.2 | |||||
|
Other comprehensive income (loss) |
||||||||||||||||
|
Foreign currency translation gain (loss) |
0 | 0 | (9.0 | ) | 0 | (9.0 | ) | |||||||||
|
Unrealized gain (loss) on interest rate deriviatives, net of tax |
1.6 | 0 | 0 | 0 | 1.6 | |||||||||||
|
Early termination of swap agreement, net of tax |
9.0 | 0 | 0 | 0 | 9.0 | |||||||||||
|
Total other comprehensive income (loss) |
10.6 | 0 | (9.0 | ) | 0 | 1.6 | ||||||||||
|
Comprehensive income (loss) |
$ | (67.9 | ) | $ | 24.6 | $ | 117.1 | $ | 0 | $ | 73.8 | |||||
Condensed Consolidating Statement of Comprehensive Income (Loss)
For the Year Ended December 31, 2010
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net income (loss) |
$ | (64.4 | ) | $ | 23.2 | $ | 110.8 | $ | 0 | $ | 69.6 | |||||
|
Other comprehensive income (loss) |
||||||||||||||||
|
Foreign currency translation gain |
0 | 0 | 12.0 | 0 | 12.0 | |||||||||||
|
Unrealized gain (loss) on interest rate deriviatives, net of tax |
(4.8 | ) | 0 | 0 | 0 | (4.8 | ) | |||||||||
|
Unrealized loss on postretirement benefit obligation |
0 | (0.1 | ) | 0 | 0 | (0.1 | ) | |||||||||
|
Total other comprehensive income (loss) |
(4.8 | ) | (0.1 | ) | 12.0 | 0 | 7.1 | |||||||||
|
Comprehensive income (loss) |
$ | (69.2 | ) | $ | 23.1 | $ | 122.8 | $ | 0 | $ | 76.7 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Assets |
||||||||||||||||
|
Current assets |
||||||||||||||||
|
Cash and cash equivalents |
$ | 0 | $ | 70.7 | $ | 38.0 | $ | 0 | $ | 108.7 | ||||||
|
Restricted cash |
0 | 0 | 11.9 | 0 | 11.9 | |||||||||||
|
Trade receivables, net of allowances |
0 | 300.2 | 62.2 | (20.0 | ) | 342.4 | ||||||||||
|
Finance receivables, net of allowances |
0 | 8.2 | 988.0 | 0 | 996.2 | |||||||||||
|
Deferred income tax assets |
0.1 | 35.3 | 0 | 0 | 35.4 | |||||||||||
|
Other current assets |
1.8 | 75.8 | 9.2 | 0 | 86.8 | |||||||||||
|
Total current assets |
1.9 | 490.2 | 1,109.3 | (20.0 | ) | 1,581.4 | ||||||||||
|
Other assets |
||||||||||||||||
|
Investments in and advances to affiliates, net |
2,387.5 | 360.3 | 202.7 | (2,950.5 | ) | 0 | ||||||||||
|
Goodwill |
0 | 1,674.7 | 4.9 | 0 | 1,679.6 | |||||||||||
|
Customer relationships, net of accumulated amortization |
0 | 520.4 | 98.5 | 0 | 618.9 | |||||||||||
|
Other intangible assets, net of accumulated amortization |
0 | 304.4 | 0.8 | 0 | 305.2 | |||||||||||
|
Unamortized debt issuance costs |
21.8 | 0 | 3.1 | 0 | 24.9 | |||||||||||
|
Other assets |
0 | 10.9 | 0.7 | 0 | 11.6 | |||||||||||
|
Total other assets |
2,409.3 | 2,870.7 | 310.7 | (2,950.5 | ) | 2,640.2 | ||||||||||
|
Property and equipment, net of accumulated depreciation |
0 |
565.0 |
135.7 |
0 |
700.7 |
|||||||||||
|
Total assets |
$ | 2,411.2 | $ | 3,925.9 | $ | 1,555.7 | $ | (2,970.5 | ) | $ | 4,922.3 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Liabilities and Stockholders' Equity |
||||||||||||||||
|
Current liabilities |
||||||||||||||||
|
Accounts payable |
$ | 0 | $ | 379.0 | $ | 29.3 | $ | (19.9 | ) | $ | 388.4 | |||||
|
Accrued employee benefits and compensation expenses |
0 | 56.1 | 7.4 | 0 | 63.5 | |||||||||||
|
Accrued interest |
1.4 | 0 | 0.2 | 0 | 1.6 | |||||||||||
|
Other accrued expenses |
0 | 63.8 | 12.0 | 0 | 75.8 | |||||||||||
|
Income taxes payable |
0 | 0.6 | 0 | 0 | 0.6 | |||||||||||
|
Obligations collateralized by finance receivables |
0 | 0 | 713.3 | 0 | 713.3 | |||||||||||
|
Current maturities of long-term debt |
43.7 | 0 | 0 | 0 | 43.7 | |||||||||||
|
Total current liabilities |
45.1 | 499.5 | 762.2 | (19.9 | ) | 1,286.9 | ||||||||||
|
Non-current liabilities |
||||||||||||||||
|
Investments by and advances from affiliates, net |
178.7 | 0 | 0 | (178.7 | ) | 0 | ||||||||||
|
Long-term debt |
953.1 | 821.5 | 0 | 0 | 1,774.6 | |||||||||||
|
Deferred income tax liabilities |
0 | 297.3 | 21.3 | 0 | 318.6 | |||||||||||
|
Other liabilities |
0 | 80.6 | 17.9 | 0 | 98.5 | |||||||||||
|
Total non-current liabilities |
1,131.8 | 1,199.4 | 39.2 | (178.7 | ) | 2,191.7 | ||||||||||
|
Commitments and contingencies |
||||||||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Total stockholders' equity |
1,234.3 | 2,227.0 | 754.3 | (2,771.9 | ) | 1,443.7 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 2,411.2 | $ | 3,925.9 | $ | 1,555.7 | $ | (2,970.5 | ) | $ | 4,922.3 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Assets |
||||||||||||||||
|
Current assets |
||||||||||||||||
|
Cash and cash equivalents |
$ | 0 | $ | 68.3 | $ | 29.1 | $ | 0 | $ | 97.4 | ||||||
|
Restricted cash |
0 | 0 | 8.2 | 0 | 8.2 | |||||||||||
|
Trade receivables, net of allowances |
0 | 256.8 | 59.4 | (18.8 | ) | 297.4 | ||||||||||
|
Finance receivables, net of allowances |
0 | 5.5 | 868.7 | 0 | 874.2 | |||||||||||
|
Deferred income tax assets |
0 | 37.5 | 0 | 0 | 37.5 | |||||||||||
|
Other current assets |
1.5 | 49.9 | 7.1 | 0 | 58.5 | |||||||||||
|
Total current assets |
1.5 | 418.0 | 972.5 | (18.8 | ) | 1,373.2 | ||||||||||
|
Other assets |
||||||||||||||||
|
Investments in and advances to affiliates, net |
2,475.5 | 285.5 | 130.8 | (2,891.8 | ) | 0 | ||||||||||
|
Goodwill |
0 | 1,674.8 | 4.7 | 0 | 1,679.5 | |||||||||||
|
Customer relationships, net of accumulated amortization |
0 | 588.6 | 105.4 | 0 | 694.0 | |||||||||||
|
Other intangible assets, net of accumulated amortization |
0 | 301.4 | 4.5 | 0 | 305.9 | |||||||||||
|
Unamortized debt issuance costs |
23.5 | 0 | 5.1 | 0 | 28.6 | |||||||||||
|
Other assets |
1.0 | 9.6 | 0.6 | 0 | 11.2 | |||||||||||
|
Total other assets |
2,500.0 | 2,859.9 | 251.1 | (2,891.8 | ) | 2,719.2 | ||||||||||
|
Property and equipment, net of accumulated depreciation |
0 |
555.4 |
131.3 |
0 |
686.7 |
|||||||||||
|
Total assets |
$ | 2,501.5 | $ | 3,833.3 | $ | 1,354.9 | $ | (2,910.6 | ) | $ | 4,779.1 | |||||
Condensed Consolidating Balance Sheet
As of December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Liabilities and Stockholders' Equity |
||||||||||||||||
|
Current liabilities |
||||||||||||||||
|
Accounts payable |
$ | 0 | $ | 351.7 | $ | 34.9 | $ | (18.8 | ) | $ | 367.8 | |||||
|
Accrued employee benefits and compensation expenses |
0 | 52.8 | 4.9 | 0 | 57.7 | |||||||||||
|
Accrued interest |
2.1 | 0 | 0.2 | 0 | 2.3 | |||||||||||
|
Other accrued expenses |
0.4 | 61.5 | 9.8 | 0 | 71.7 | |||||||||||
|
Income taxes payable |
0 | 0.5 | 0 | 0 | 0.5 | |||||||||||
|
Obligations collateralized by finance receivables |
0 | 0 | 610.3 | 0 | 610.3 | |||||||||||
|
Current maturities of long-term debt |
85.9 | 0 | 0 | 0 | 85.9 | |||||||||||
|
Total current liabilities |
88.4 | 466.5 | 660.1 | (18.8 | ) | 1,196.2 | ||||||||||
|
Non-current liabilities |
||||||||||||||||
|
Investments by and advances from affiliates, net |
119.9 | 0 | 0 | (119.9 | ) | 0 | ||||||||||
|
Long-term debt |
995.4 | 821.5 | 0 | 0 | 1,816.9 | |||||||||||
|
Deferred income tax liabilities |
0 | 300.2 | 23.7 | 0 | 323.9 | |||||||||||
|
Other liabilities |
0 | 82.4 | 16.5 | 0 | 98.9 | |||||||||||
|
Total non-current liabilities |
1,115.3 | 1,204.1 | 40.2 | (119.9 | ) | 2,239.7 | ||||||||||
|
Commitments and contingencies |
||||||||||||||||
|
Stockholders' equity |
||||||||||||||||
|
Total stockholders' equity |
1,297.8 | 2,162.7 | 654.6 | (2,771.9 | ) | 1,343.2 | ||||||||||
|
Total liabilities and stockholders' equity |
$ | 2,501.5 | $ | 3,833.3 | $ | 1,354.9 | $ | (2,910.6 | ) | $ | 4,779.1 | |||||
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2012
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net cash (used by) provided by operating activities |
$ | 112.0 | $ | 131.0 | $ | 47.2 | $ | 0 | $ | 290.2 | ||||||
|
Investing activities |
||||||||||||||||
|
Net decrease (increase) in finance receivables held for investment |
0 | (2.9 | ) | (123.6 | ) | 0 | (126.5 | ) | ||||||||
|
Acquisition of businesses, net of cash acquired |
0 | (1.1 | ) | 0 | 0 | (1.1 | ) | |||||||||
|
Purchases of property, equipment and computer software |
0 | (93.1 | ) | (8.9 | ) | 0 | (102.0 | ) | ||||||||
|
Proceeds from the sale of property and equipment |
0 | 5.7 | 0 | 0 | 5.7 | |||||||||||
|
(Increase) decrease in restricted cash |
0 | 0 | (3.7 | ) | 0 | (3.7 | ) | |||||||||
|
Net cash (used by) provided by investing activities |
0 | (91.4 | ) | (136.2 | ) | 0 | (227.6 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Net increase (decrease) in book overdrafts |
0 | (19.2 | ) | (4.9 | ) | 0 | (24.1 | ) | ||||||||
|
Net increase (decrease) in borrowings from lines of credit |
(68.9 | ) | 0 | 0 | 0 | (68.9 | ) | |||||||||
|
Net increase (decrease) in obligations collateralized by finance receivables |
0 | 0 | 101.1 | 0 | 101.1 | |||||||||||
|
Payments for debt issuance costs/amendments |
(3.4 | ) | 0 | 0 | 0 | (3.4 | ) | |||||||||
|
Payments on long-term debt |
(17.0 | ) | 0 | 0 | 0 | (17.0 | ) | |||||||||
|
Payments on capital leases |
0 | (13.4 | ) | (0.5 | ) | 0 | (13.9 | ) | ||||||||
|
Payments of contingent consideration and deferred acquisition costs |
0 | (5.6 | ) | 0 | 0 | (5.6 | ) | |||||||||
|
Issuance of common stock under stock plans |
3.3 | 0 | 0 | 0 | 3.3 | |||||||||||
|
Excess tax benefits from stock-based compensation |
0 | 1.0 | 0 | 0 | 1.0 | |||||||||||
|
Dividends paid to stockholders |
(26.0 | ) | 0 | 0 | 0 | (26.0 | ) | |||||||||
|
Net cash provided by (used by) financing activities |
(112.0 | ) | (37.2 | ) | 95.7 | 0 | (53.5 | ) | ||||||||
|
Effect of exchange rate changes on cash |
0 | 0 | 2.2 | 0 | 2.2 | |||||||||||
|
Net increase (decrease) in cash and cash equivalents |
0 | 2.4 | 8.9 | 0 | 11.3 | |||||||||||
|
Cash and cash equivalents at beginning of period |
0 | 68.3 | 29.1 | 0 | 97.4 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 0 | $ | 70.7 | $ | 38.0 | $ | 0 | $ | 108.7 | ||||||
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2011
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net cash (used by) provided by operating activities |
$ | 12.8 | $ | 251.9 | $ | 41.1 | $ | 0 | $ | 305.8 | ||||||
|
Investing activities |
||||||||||||||||
|
Net decrease (increase) in finance receivables held for investment |
0 | 2.2 | (122.3 | ) | 0 | (120.1 | ) | |||||||||
|
Acquisition of businesses, net of cash acquired |
0 | (214.6 | ) | 0 | 0 | (214.6 | ) | |||||||||
|
Purchases of property, equipment and computer software |
0 | (83.6 | ) | (2.2 | ) | 0 | (85.8 | ) | ||||||||
|
Proceeds from the sale of property, equipment and computer software |
0 | 0.3 | 0 | 0 | 0.3 | |||||||||||
|
Decrease (increase) in restricted cash |
0 | 0 | 0.4 | 0 | 0.4 | |||||||||||
|
Net cash (used by) provided by investing activities |
0 | (295.7 | ) | (124.1 | ) | 0 | (419.8 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Net (decrease) increase in book overdrafts |
0 | 28.1 | 4.4 | 0 | 32.5 | |||||||||||
|
Net (decrease) increase in borrowings from lines of credit |
68.9 | 0 | 0 | 0 | 68.9 | |||||||||||
|
Net increase in obligations collateralized by finance receivables |
0 | 0 | 90.2 | 0 | 90.2 | |||||||||||
|
Proceeds from long-term debt |
1,691.5 | 0 | 0 | 0 | 1,691.5 | |||||||||||
|
Payments for debt issuance costs/amendments |
(24.3 | ) | (5.2 | ) | (1.1 | ) | 0 | (30.6 | ) | |||||||
|
Payments on long-term debt |
(1,153.1 | ) | 0 | 0 | 0 | (1,153.1 | ) | |||||||||
|
Payments for early extinguishment of debt |
(600.7 | ) | 0 | 0 | 0 | (600.7 | ) | |||||||||
|
Payments on capital leases |
0 | (8.0 | ) | (0.5 | ) | 0 | (8.5 | ) | ||||||||
|
Payments of contingent consideration and deferred acquisition costs |
0 | (3.9 | ) | 0 | 0 | (3.9 | ) | |||||||||
|
Initial net investment for interest rate caps |
(1.1 | ) | 0 | 0 | 0 | (1.1 | ) | |||||||||
|
Issuance of common stock under stock plans |
6.0 | 0 | 0 | 0 | 6.0 | |||||||||||
|
Excess tax benefits from stock-based compensation |
0 | 1.8 | 0 | 0 | 1.8 | |||||||||||
|
Net cash (used by) provided by financing activities |
(12.8 | ) | 12.8 | 93.0 | 0 | 93.0 | ||||||||||
|
Effect of exchange rate changes on cash |
0 | 0 | (0.7 | ) | 0 | (0.7 | ) | |||||||||
|
Net increase (decrease) in cash and cash equivalents |
0 | (31.0 | ) | 9.3 | 0 | (21.7 | ) | |||||||||
|
Cash and cash equivalents at beginning of period |
0 | 99.3 | 19.8 | 0 | 119.1 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 0 | $ | 68.3 | $ | 29.1 | $ | 0 | $ | 97.4 | ||||||
Condensed Consolidating Statement of Cash Flows
For the Year Ended December 31, 2010
(In millions)
| |
Parent | Guarantor Subsidiaries |
Non- Guarantor Subsidiaries |
Eliminations and Adjustments |
Total | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Net cash (used by) provided by operating activities |
$ | 417.1 | $ | (105.5 | ) | $ | 156.0 | $ | 0 | $ | 467.6 | |||||
|
Investing activities |
||||||||||||||||
|
Net decrease (increase) in finance receivables held for investment |
0 | 5.6 | (674.6 | ) | 0 | (669.0 | ) | |||||||||
|
Acquisition of businesses, net of cash acquired |
0 | (48.7 | ) | 0 | 0 | (48.7 | ) | |||||||||
|
Purchases of property, equipment and computer software |
0 | (75.6 | ) | (3.3 | ) | 0 | (78.9 | ) | ||||||||
|
Proceeds from the sale of property, equipment and computer software |
0 | 2.0 | 0 | 0 | 2.0 | |||||||||||
|
Decrease (increase) in restricted cash |
0 | 3.7 | (3.0 | ) | 0 | 0.7 | ||||||||||
|
Net cash (used by) provided by investing activities |
0 | (113.0 | ) | (680.9 | ) | 0 | (793.9 | ) | ||||||||
|
Financing activities |
||||||||||||||||
|
Net (decrease) increase in book overdrafts |
0 | (17.1 | ) | 0.4 | 0 | (16.7 | ) | |||||||||
|
Net increase in obligations collateralized by finance receivables |
0 | 0 | 520.1 | 0 | 520.1 | |||||||||||
|
Payments for debt issuance costs/amendments |
(1.3 | ) | 0 | 0 | 0 | (1.3 | ) | |||||||||
|
Payments on long-term debt |
(103.3 | ) | 0 | 0 | 0 | (103.3 | ) | |||||||||
|
Payments for early extinguishment of debt |
(317.4 | ) | 0 | 0 | 0 | (317.4 | ) | |||||||||
|
Payments on capital leases |
0 | (4.6 | ) | (0.4 | ) | 0 | (5.0 | ) | ||||||||
|
Payments of contingent consideration |
0 | (2.0 | ) | 0 | 0 | (2.0 | ) | |||||||||
|
Issuance of common stock under stock plans |
4.9 | 0 | 0 | 0 | 4.9 | |||||||||||
|
Excess tax benefits from stock-based compensation |
0 | 1.7 | 0 | 0 | 1.7 | |||||||||||
|
Net cash (used by) provided by financing activities |
(417.1 | ) | (22.0 | ) | 520.1 | 0 | 81.0 | |||||||||
|
Effect of exchange rate changes on cash |
0 | 0 | 0.5 | 0 | 0.5 | |||||||||||
|
Net increase (decrease) in cash and cash equivalents |
0 | (240.5 | ) | (4.3 | ) | 0 | (244.8 | ) | ||||||||
|
Cash and cash equivalents at beginning of period |
0 | 339.8 | 24.1 | 0 | 363.9 | |||||||||||
|
Cash and cash equivalents at end of period |
$ | 0 | $ | 99.3 | $ | 19.8 | $ | 0 | $ | 119.1 | ||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||