JPM Global High Yield & Leveraged Finance Conference. March 1, 2016

Similar documents
KAR Auction Services, Inc. Corporate Update. June 2016

J.P. Morgan Auto Conference August 12, 2014

Bank of America Merrill Lynch 2013 New York Auto Summit March 27, 2013

KAR Auction Services, Inc. Corporate Update. Third Quarter 2017

KAR Auction Services, Inc. Corporate Update. Second Quarter 2018

Q & Year-to-Date Earnings Slides August 8, 2017

KAR Auction Services, Inc. Reports 2015 Financial Results and Dividend Increase

KAR Auction Services, Inc. Reports Double Digit Growth in Revenues, Adjusted EBITDA and Adjusted Net Income for Second Quarter 2015

For Immediate Release (317) (317)

Deutsche Bank 2008 Leveraged Finance Conference September 24, 2008

Bank of America 2008 Credit Conference November 20, 2008

ADESA Reports Second Quarter 2005 Results EPS of $0.40 driven by revenue growth and efficiency gains

KAR Holdings, Inc. Reports Earnings for the Year Ended December 31, 2008

Quarterly Investor Presentation. First Quarter 2017

Overview Presentation to Investors. February 2016

ADESA, Inc. Overview of Transaction February 2007

INVESTOR PRESENTATION

Investor Overview Presentation. August 2018

Presentation to Investors. November 2014

Enova International, Inc. Selected Historical Data (Unaudited) (In thousands, except per share data)

Dividend declared per common share $ 0.07 $ $ 0.21 $ Three Months Ended December 31, Year Ended December 31, 2017

Where Intelligence Meets Infrastructure

Second Quarter 2016 Earnings

Q COMPANY UPDATE

Forward-Looking Statements

INVESTOR PRESENTATION

Q and FY 2015 Investor Presentation

Reconciliation of Non-GAAP Financial Measures. Adjusted Operating Income Reconciliation

KAR Auction Services. March 10, :30 PM ET

Copart, Inc. Copart Reports Second Quarter Fiscal 2017 Financial Results

AUTOCANADA INCOME FUND MANAGEMENT S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

INVESTOR PRESENTATION

KAR Auction Services, Inc.. Bank of America Merrill Lynch 2013 New York Auto Summit March 27, 2013

Hertz Global Holdings, Inc. (1) First Quarter 2007 Performance Results Including Non-GAAP Measures, Definitions and Use/Importance

H1019-JPMorgan-2/09 1

American Railcar Industries, Inc. Reports Second Quarter 2018 Results

4Q 2017 Highlights and Operating Results

Where Intelligence Meets Infrastructure

VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited)

INVESTOR PRESENTATION

Second Quarter 2017 Reconciliation of Non-GAAP Financial Measures

Fourth Quarter 2015 Earnings Call

SECOND QUARTER 2018 EARNINGS CONFERENCE CALL

Investor Contact: Charlotte McLaughlin HD Supply Investor Relations

LKQ CORPORATION (Exact name of registrant as specified in its charter)

Horizon Global Reports Financial Results for the First Quarter 2017; Raises Full-Year 2017 Earnings Per Share Guidance and Announces Share Repurchase

TENNECO REPORTS SECOND QUARTER 2015 RESULTS

3Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

2Q 2017 Highlights and Operating Results

GMAC Financial Services Reports Preliminary First Quarter 2010 Financial Results

Second Quarter 2018 GAAP to Non-GAAP Reconciliations. July 25, 2018

LKQ CORPORATION (Exact name of registrant as specified in its charter)

4Q 2017 Presentation. February 27, 2018

Forward Looking Statement

Investor Contact: Charlotte McLaughlin HD Supply Investor Relations

LKQ CORPORATION (Exact name of registrant as specified in its charter)

VISTEON CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in Millions, Except Per Share Data) (Unaudited)

TopBuild Reports Strong Second Quarter 2018 Results

Investor Presentation January Asbury Automotive Group All rights reserved.

INVESTOR PRESENTATION

TENNECO REPORTS THIRD QUARTER 2014 RESULTS

Trimble Reports First Quarter Revenue of $289.0 Million and Non-GAAP Earnings Per Share of $0.28

First Quarter 2017 Results & Outlook for May 2, 2017

TENNECO REPORTS THIRD QUARTER RESULTS

JLG Industries, Inc. Delivering on the Plan. Credit Suisse Global Leveraged Finance Conference March 28, 2006

4Q 2018 Highlights and Operating Results. Products. Technology. Services. Delivered Globally.

Zayo Group Holdings, Inc. Reports Financial Results for the Second Fiscal Quarter Ended December 31, 2016

WestRock. Building a Paper and Packaging Solutions Leader. September 2017

December 4, Business Unit Performance. Facilities Maintenance

Sunoco LP Announces First Quarter Financial and Operating Results

Q EARNINGS PRESENTATION

AutoCanada Income Fund Interim Consolidated Financial Statements (Unaudited) March 31, 2007 (expressed in Canadian dollar thousands except unit and

SECURITIES AND EXCHANGE COMMISSION FORM 8-K. LKQ CORPORATION (Exact name of registrant as specified in its charter)

LKQ CORPORATION (Exact name of registrant as specified in its charter)

HD Supply Holdings, Inc. Announces Fiscal 2017 Full-Year and Fourth-Quarter Results

Enova International, Inc. Selected Historical Data (Unaudited) (In thousands, except per share data)

Third Quarter 2015 Earnings Call October 29, 2015

AutoCanada Income Fund

Where Intelligence Meets Infrastructure

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Q2 11 COMPANY UPDATE

NLSN 4Q and FY 2011 Investor Presentation

4Q 2016 Earnings Call February 28, :30am ET

SS&C Technologies Holdings, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (in thousands, except per share data) (unaudited)

CPI Card Group Inc. Reports Fourth Quarter and Full Year 2016 Results

4 TH QUARTER AND FULL YEAR 2015 RESULTS FEBRUARY 11, :00AM ET NYSE: NLSN

News Release H&R Block Announces Fiscal 2014 Results CEO Perspective

TRICAN WELL SERVICE LTD. Q INTERIM REPORT

First Quarter 2017 Earnings Call

Acquisition of Dealer Inspire and Launch Digital Marketing

LKQ CORPORATION (Exact name of registrant as specified in its charter)

Q EARNINGS PRESENTATION

SUPPLEMENTAL FINANCIAL INFORMATION FOR THE SIX MONTH PERIODS ENDED SEPTEMBER 30, 2018 AND 2017

FOURTH QUARTER 2018 INVESTOR CONFERENCE CALL. February 14, 2019

TENNECO REPORTS FOURTH QUARTER AND FULL-YEAR 2017 RESULTS

2018 FOURTH QUARTER EARNINGS CALL

HD Supply Holdings, Inc. Announces 2017 Third-Quarter Results, Raises Full-Year Guidance

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Fourth Quarter & Full Year 2017 Earnings Call

SiriusXM Reports Fourth Quarter and Full-Year 2015 Results

Transcription:

JPM Global High Yield & Leveraged Finance Conference March 1, 2016

Forward-Looking Statements This presentation includes forward-looking statements as that term is defined in the Private Securities Litigation Reform Act of 1995. Such forward looking statements are subject to certain risks, trends, and uncertainties that could cause actual results to differ materially from those projected, expressed or implied by such forward-looking statements. Many of these risk factors are outside of the company s control, and as such, they involve risks which are not currently known to the company that could cause actual results to differ materially from forecasted results. Factors that could cause or contribute to such differences include those matters disclosed in the company s Securities and Exchange Commission filings. The forward-looking statements in this document are made as of the date hereof and the company does not undertake to update its forward-looking statements. 2

Key Investment Highlights Experienced Management Team with Proven Track Record Attractive Financial Model Generating Significant Free Cash Poised to Benefit from Positive Cyclical Trends Expected Increases in Forward Volumes Established Market Leader Across Core Businesses Multiple Avenues for Continued Organic and Acquisition Expansion Proven and Resilient Growth through a Diversified Business Mix 3

Leading Provider of Vehicle Auction Services in North America 2015 Revenue by Segment 2015 Adj. EBITDA by Segment (1) AFC 10% AFC 20% IAA 38% ADESA 52% 4.4mm vehicles sold in 2015 Revenue $2,640mm Adj. EBITDA $650mm % margin 24.6% IAA 36% ADESA 44% Whole Car Auctions 2015 Revenue: $1,377mm Salvage Vehicle Auctions 2015 Revenue: $995mm Vehicle Floorplan Financing 2015 Revenue: $268mm 2015 Adj. EBITDA: $329mm 2015 Adj. EBITDA: $265mm 2015 Adj. EBITDA: $147mm Adj. EBITDA margin: 23.9% Adj. EBITDA margin: 26.7% Adj. EBITDA margin: 54.9% (1) Excludes $91 million of holding company costs. 4

The North American Car Parc: Vehicle Remarketing is a Large and Growing Market Vehicles in Operation 283 Million units Salvage Auctions 4+ Million Units New Vehicle Sales 20 Million Units Used Vehicle Transactions in North America ~42 Million units Removed from Operation 13 Million Units Consumer-to-Consumer 12 Million Units Retail Used Vehicle Sales 30 Million Units Wholesale Auctions (Physical & Virtual) 10 Million units Trade-Ins & Other Purchases 20 Million units Source: National Auto Auction Association, R.L. Polk & Co., National Automobile Dealer s Association, DesRosiers Automotive Consultants and Management estimates TRADEREV * Instant valuation * Dealer-to-dealer transactions * Fresh Trades 5

Vehicle Flow Whole Car and Salvage Markets Whole Car Consignors Whole Car Buyers Dealers Franchised Dealers OEMs and their Captive Finance Arms Independent Dealers Commercial Fleet Customers Wholesale Dealers Financial Institutions Rental Car Companies Revenue: ~$560 / vehicle* Revenue: ~$445 / vehicle** Seller Auction Fee Auction Fee Buyer Salvage Vehicle Consignors Insurance Companies Charities Used Vehicle Dealers Financial Institutions RPU as of 12/31/15 * Includes online only ** Excludes HBC Vehicle Services *** Excludes Other service revenue Revenue: ~$150 / LTU*** Value-Added Ancillary Services Salvage Vehicle Buyers Dismantlers Rebuilders & Resellers Recyclers International Buyers 6

Poised to Benefit from Volume Recovery in Whole Car Positive Demand Drivers North American Whole Car Auction Volume & New Vehicle Sales 2013 was inflection point for whole car auction volumes Average 2-4 year lag between whole car volumes and new car sales New vehicle sales continue to grow Significant increase in lease penetration since the 2008-2009 financial crisis With higher retail sales overall, off-lease volumes expected to show continued growth in 2016-2018 12 10 8 6 4 2 0 (Units in millions) 9.5 10.0 9.7 9.4 9.5 9.5 9.5 9.0 8.3 8.0 8.2 8.7 9.2 1 11.2 10.2 10.7 9.8 20 16 12 8 4 0 U.S. Seasonally Adjusted Annual Rate ( SAAR ) (units in millions) Dealers Fleet / Lease Manufacturers U.S. SAAR Online (1) only Source:BEA, IHS Automotive, Kontos Total Market Estimates, NAAA 2014 Annual Review and Management estimates. (1) Includes OPENLANE. 7

Off-lease Auction Funnel Revenue Per Unit ~$100 Inventory Online Only Private Label ~2-3 days Online Only Open ~2-3 days Gross Margin % Higher ~$700 ADESA In-lane buyer or Online buyer Competitors Lower 8

Continued Positive Salvage Market Fundamentals Positive Demand Drivers Increased use of alternative parts in collision repair Increasing vehicle complexity and technology content Increase in non-insurance supply, including charity, direct-to-consumer and dealer sales International demand Large Aging North American Car Parc Alternative Parts Utilization 244 251 258 264 269 271 271 270 271 272 275 276 283 11.5 11.0 10.5 10.0 (% of total parts dollars) 35.0% 33.0% 31.0% 9.5 29.0% 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Size (millions) Average Vehicle Age (years) 9.0 27.0% 25.0% Source: Polk and Mitchell International. 9

AFC Presents a Significant Competitive Advantage for KAR AFC Highlights Revenue Per Loan Transaction (2) Portfolio managed to short duration with strong underwriting and control environment Short-term secured financing Grow portfolio Consistent credit standards Sufficient liquidity Low cost debt, unfunded revolver and strong cash balance AFC funding in place through June 2018 US$1,150 million and C$125 million committed liquidity (1) ($1,201 million drawn as of 12/31/15) Ability to expand service offerings Preferred Warranties, Inc. Experienced management team $159 $156 $157 $155 $150 2011 2012 2013 2014 2015 (Units in thousands) Loan Transaction Units 1,355 1,445 1,607 1,240 1,065 2011 2012 2013 2014 2015 (1) USD & CAD facility commitments through June 2018. (2) 2013-2015 excludes Other service revenue. 10

Long-term Outlook Opportunities Challenges 11

Financial Overview

Historical Financial Performance Revenue Gross Profit ($ in millions) ($ in millions) $2,640 $1,963 $2,173 $2,365 $851 $876 $941 $1,046 $1,886 $250 $268 $225 $169 $194 $700 $716 $830 $896 $995 $1,142 $1,017 $1,053 $1,118 $1,219 $1,377 2011 2012 2013 2014 2015 ADESA IAA AFC 2011 2012 2013 2014 2015 Visible and predictable top line growth History of growing profitability Adjusted EBITDA Adjusted Net Income Per Share ($ in millions) $487 $500 $538 $102 $120 $134 $212 $206 $219 $599 $144 $247 $650 $147 $265 $1.16 $1.07 $1.19 $1.62 $1.70 $232 $231 $256 $285 $329 ($59) ($57) ($71) ($77) ($91) 2011 2012 2013 2014 2015 ADESA IAA AFC Corporate Diversified segment mix 2011 2012 2013 2014 2015 History of bottom line growth Note: Please see appendix for EBITDA adjustments. 13

($mm) ($mm) ($mm) Fourth Quarter 2015 Performance Revenue Gross Profit* $750 $600 $606 $682 $450 $300 $150 $0 Q4 2014 Q4 2015 $300 $200 $100 $0 $262 $281 44.3% 43.2% 43.3% 41.2% 44.2% Q4 2014 Q4 2015 Adjusted EBITDA Adjusted Net Income Per Share $0.60 $200 $150 $149 $155 $0.40 $0.40 $0.40 $100 $50 24.5% 22.6% $0.20 $0 Q4 2014 Q4 2015 $0.00 Q4 2014 Q4 2015 * Excludes depreciation and amortization expense 14

December 31, 2015 Leverage (US$ in millions) 12/31/2015 Maturity Term Loan B-1 $637.2 2017 Term Loan B-2* 1,096.0 2021 Revolving Credit Facility 1 140.0 2019 Capital Leases 47.2 ** Total 1,920.4 Less: Available Cash (113.2) Net Debt $1,807.2 Net Debt /Adjusted EBITDA 2.78X * Includes unamortized debt discount ** Various maturities 1 On February 17, 2016, KAR announced the exercise of the $300M accordion feature of its $250M revolving credit facility 15

Capital Allocation Framework Dividends Strategic Investments Share Repurchase Program Qtrly dividend of $0.27 per share 45% - 50% of free cash flow Highlights strength of free cash flow Priority for free cash flow Acquisitions that leverage the cyclical recovery New geographies / technologies Increases enterprise value $300M Two year authorization Tool for managing cash / leverage Capital Allocation - 2015 $152M returned to shareholders 45% of free cash flow Invested $118M Acquired annual revenue and Adjusted EBITDA of approx. $110M and $15M, respectively $228M returned to shareholders in 2015 $200M ASR announced August 4 16

2016 Capital Allocation Actions Completed ASR; Retired an Additional 800K Shares in January 2016 Increased Annual Dividend 7% to $1.16 Per Share Announced Agreement to Acquire Brasher s Auto Auctions Increased Revolving Credit Facility $300M to $550M Announced Intent to Refinance Credit Agreement 17

Brasher s Acquisition 8 locations in Western U.S. Sacramento, Salt Lake City, Portland, Boise, Eugene, Fresno, San Jose, Reno Purchase price; ~$283M ~190,000 vehicles sold Revenue ~$140M; Adjusted EBITDA ~$34M Subject to regulatory approvals and other customary closing conditions 18

Key Investment Highlights Experienced Management Team with Proven Track Record Attractive Financial Model Generating Significant Free Cash Poised to Benefit from Positive Cyclical Trends Expected Increases in Forward Volumes Established Market Leader Across Core Businesses Multiple Avenues for Continued Organic and Acquisition Expansion Proven and Resilient Growth through a Diversified Business Mix 19

Appendix

Non-GAAP Financial Measures EBITDA is defined as net income (loss), plus interest expense net of interest income, income tax provision (benefit), depreciation and amortization. Adjusted EBITDA is EBITDA adjusted for the items of income and expense and expected incremental revenue and cost savings as described in the company's senior secured credit agreement covenant calculations. Management believes that the inclusion of supplementary adjustments to EBITDA applied in presenting Adjusted EBITDA is appropriate to provide additional information to investors about one of the principal measures of performance used by the company s creditors. In addition, management uses EBITDA and Adjusted EBITDA to evaluate the company s performance. Free cash flow is defined as Adjusted EBITDA minus cash paid for capital expenditures, taxes (net) and interest on corporate debt. Management believes that free cash flow is useful to investors and other users of our financial information because management regularly reviews free cash flow as an indicator of how much cash is generated by normal business operations. The revaluation of certain assets of the company, and resultant increase in depreciation and amortization expense which resulted from the 2007 merger, as well as stock-based compensation expense incurred in connection with service and exit options tied to the 2007 merger, have had a continuing effect on the company s reported results. Non-GAAP measures of adjusted net income and adjusted net income per share, in the opinion of the company, provide comparability to other companies that may have not incurred these types of noncash expenses. In addition, net income and net income per share have been adjusted for certain other charges, as seen in the reconciliations that follow. EBITDA, Adjusted EBITDA, free cash flow, adjusted net income and adjusted net income per share have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analysis of the results as reported under GAAP. These measures may not be comparable to similarly titled measures reported by other companies. 21

2011 Adjusted EBITDA Reconciliation ($ in millions) Year ended December 31, 2011 ADESA IAA AFC Corporate Consolidated Net income (loss) $55.8 $65.5 $57.2 ($106.3) $72.2 Add back: Income taxes 17.9 36.1 29.6 (65.8) 17.8 Interest expense, net of interest income 0.7 2.1 12.0 128.0 142.8 Depreciation and amortization 88.1 65.8 24.7 1.2 179.8 Intercompany interest 46.9 37.8 (14.4) (70.3) EBITDA $209.4 $207.3 $109.1 ($113.2) $412.6 Adjustments per the Credit Agreement 22.8 4.4 (7.2) 54.6 74.6 Adjusted EBITDA $232.2 $211.7 $101.9 ($58.6) $487.2 Cash paid for capital expenditures (85.8) Cash paid for taxes, net of refunds (36.5) Cash paid for interest, as adjusted (1) (111.6) Free Cash Flow $253.3 Revenue $1,017.4 $700.1 $168.8 $1,886.3 Adjusted EBITDA % margin 22.8% 30.2% 60.4% 25.8% Free cash flow as a % of revenue 13.4% (1) Cash paid for interest excludes interest paid for standby letters of credit and securitization interest paid on obligations for securitization receivables of $0.6 million and $10.1 million, respectively, for the year ended December 31, 2011. Cash paid for interest in 2011 also excludes $14.5 million related to the early termination and settlement of an interest rate swap agreement. 22

2012 Adjusted EBITDA Reconciliation ($ in millions) Year ended December 31, 2012 ADESA IAA AFC Corporate Consolidated Net income (loss) $38.4 $56.5 $64.1 ($67.0) $92.0 Add back: Income taxes 14.5 33.7 46.0 (34.6) 59.6 Interest expense, net of interest income 0.8 1.4 15.0 101.9 119.1 Depreciation and amortization 96.9 68.1 23.3 1.9 190.2 Intercompany interest 54.3 37.8 (17.8) (74.3) EBITDA $204.9 $197.5 $130.6 ($72.1) $460.9 Adjustments per the Credit Agreement 26.2 (0.2) (10.4) 14.6 30.2 Superstorm Sandy 9.1 9.1 Adjusted EBITDA $231.1 $206.4 $120.2 ($57.5) $500.2 Cash paid for capital expenditures (102.0) Cash paid for taxes, net of refunds (65.3) Cash paid for interest, as adjusted (1) (94.8) Free Cash Flow $238.1 Revenue $1,053.5 $716.1 $193.8 $1,963.4 Adjusted EBITDA % margin 21.9% 28.8% 62.0% 25.5% Free cash flow as a % of revenue 12.1% (1) Cash paid for interest excludes interest paid for standby letters of credit and securitization interest paid on obligations for securitization receivables of $1.0 million and $12.8 million, respectively, for the year ended December 31, 2012. Cash paid for interest in 2012 also excludes $0.4 million related to interest on a tax audit and reassessment in Canada. 23

2013 Adjusted EBITDA Reconciliation ($ in millions) Year ended December 31, 2013 ADESA IAA AFC Corporate Consolidated Net income (loss) $50.2 $56.6 $76.1 ($115.2) $67.7 Add back: Income taxes 40.1 32.8 40.2 (31.6) 81.5 Interest expense, net of interest income 0.6 0.8 16.7 86.2 104.3 Depreciation and amortization 87.9 73.8 27.6 5.1 194.4 Intercompany interest 52.5 37.8 (19.9) (70.4) EBITDA $231.3 $201.8 $140.7 ($125.9) $447.9 Adjustments per the Credit Agreement 24.7 3.9 (7.1) 55.3 76.8 Superstorm Sandy 13.5 13.5 Adjusted EBITDA $256.0 $219.2 $133.6 ($70.6) $538.2 Revenue $1,118.6 $830.0 $224.7 $2,173.3 Adjusted EBITDA % margin 22.9% 26.4% 59.5% 24.8% 24

2014 Adjusted EBITDA Reconciliation ($ in millions) Year ended December 31, 2014 ADESA IAA AFC Corporate Consolidated Net income (loss) $86.4 $79.7 $76.6 ($73.4) $169.3 Add back: Income taxes 43.2 48.4 48.6 (44.5) 95.7 Interest expense, net of interest income 0.6 0.2 18.7 66.4 85.9 Depreciation and amortization 80.2 76.2 30.4 9.8 196.6 Intercompany interest 50.6 37.7 (22.7) (65.6) EBITDA $261.0 $242.2 $151.6 ($107.3) $547.5 Adjustments per the Credit Agreement 24.0 5.2 (8.1) 30.2 51.3 Adjusted EBITDA $285.0 $247.4 $143.5 ($77.1) $598.8 Revenue $1,218.5 $895.9 $250.1 $2,364.5 Adjusted EBITDA % margin 23.4% 27.6% 57.4% 25.3% 25

2015 Adjusted EBITDA Reconciliation ($ in millions) Year ended December 31, 2015 ADESA IAA AFC Corporate Consolidated Net income (loss) $109.2 $92.8 $83.2 ($70.6) $214.6 Add back: Income taxes 62.3 52.4 51.3 (40.1) 125.9 Interest expense, net of interest income 0.1 24.1 66.6 90.8 Depreciation and amortization 86.2 80.8 30.8 15.0 212.8 Intercompany interest 49.7 37.7 (25.3) (62.1) EBITDA $307.5 $263.7 $164.1 ($91.2) $644.1 Adjustments per the Credit Agreement 21.1 1.4 (16.8) 5.7 Adjusted EBITDA $328.6 $265.1 $147.3 ($91.2) $649.8 Revenue $1,376.8 $994.4 $268.4 $2,639.6 Adjusted EBITDA % margin 23.9% 26.7% 54.9% 24.6% 26

Q4 2014 Adjusted EBITDA Reconciliation ($ in millions) Three Months ended December 31, 2014 ADESA IAA AFC Corporate Consolidated Net income (loss) $23.9 $18.5 $19.9 ($12.0) $50.3 Add back: Income taxes 7.5 12.4 13.9 (6.4) 27.4 Interest expense, net of interest income 0.1 4.9 15.8 20.8 Depreciation and amortization 21.2 19.6 7.7 2.8 51.3 Intercompany interest 13.0 9.4 (5.1) (17.3) EBITDA $65.7 $59.9 $41.3 ($17.1) $149.8 Adjustments per the Credit Agreement 3.2 0.1 (2.7) (1.9) (1.3) Adjusted EBITDA $68.9 $60.0 $38.6 ($19.0) $148.5 Revenue $310.5 $229.6 $65.9 $606.0 Adjusted EBITDA % margin 22.2% 26.1% 58.6% 24.5% 27

Q4 2015 Adjusted EBITDA Reconciliation ($ in millions) Three Months ended December 31, 2015 ADESA IAA AFC Corporate Consolidated Net income (loss) $25.1 $23.3 $21.4 ($21.5) $48.3 Add back: Income taxes 13.9 11.1 13.4 (11.5) 26.9 Interest expense, net of interest income (0.3) 6.9 17.2 23.8 Depreciation and amortization 22.4 21.7 7.6 4.3 56.0 Intercompany interest 12.1 9.5 (7.9) (13.7) EBITDA $73.2 $65.6 $41.4 ($25.2) $155.0 Adjustments per the Credit Agreement 4.4 (4.7) (0.2) (0.5) Adjusted EBITDA $77.6 $65.6 $36.7 ($25.4) $154.5 Revenue $352.4 $261.6 $68.2 $682.2 Adjusted EBITDA % margin 22.0% 25.1% 53.8% 22.6% 28

LTM Adjusted EBITDA Reconciliation ($ in millions) (unaudited) Three months ended Twelve months ended March 31, 2015 June 30, 2015 September 30, 2015 December 31, 2015 December 31, 2015 Net income (loss) $54.5 $59.5 $52.3 $48.3 $214.6 Add back: Income taxes 34.6 34.8 29.6 26.9 125.9 Interest expense, net of interest income 20.9 21.8 24.3 23.8 90.8 Depreciation and amortization 50.9 51.8 54.1 56.0 212.8 EBITDA $160.9 $167.9 $160.3 $155.0 $644.1 Other adjustments per the Credit Agreement 0.9 2.0 2.4 2.7 8.0 Noncash charges 4.3 4.3 5.5 2.3 16.4 AFC interest expense (3.9) (4.2) (5.1) (5.5) (18.7) Adjusted EBITDA $162.2 $170.0 $163.1 $154.5 $649.8 29

Adjusted Net Income Per Share Reconciliation ($ in millions, except per share amounts) Year ended December 31, 2015 2014 2013 2012 2011 Net income $214.6 $169.3 $67.7 $92.0 $72.2 Loss on modification/extinguishment of debt, net of tax (1) 19.3 3.2 33.2 Swap termination, net of tax (2) 9.0 Stepped up depreciation and amortization expense, net of tax (3) 27.2 28.6 28.7 32.5 38.6 Stock-based compensation, net of tax (4) 13.2 60.2 18.2 10.4 Contingent consideration adjustment, net of tax (5) 0.7 (2.9) Superstorm Sandy, net of tax (6) 8.0 5.4 Adjusted net income $241.8 $230.4 $167.8 $148.8 $160.5 Net income per share diluted $1.51 $1.19 $0.48 $0.66 $0.52 Loss on modification/extinguishment of debt, net of tax 0.14 0.02 0.24 Swap termination, net of tax 0.07 Stepped up depreciation and amortization expense, net of tax 0.19 0.20 0.20 0.23 0.28 Stock-based compensation, net of tax 0.09 0.43 0.13 0.07 Contingent consideration adjustment, net of tax 0.01 (0.02) Superstorm Sandy, net of tax 0.06 0.04 Adjusted net income per share diluted $1.70 $1.62 $1.19 $1.07 $1.16 Weighted average diluted shares 142.3 141.8 140.8 139.0 137.8 30

Adjusted Net Income Per Share Reconciliation (Q4 2015 & Q4 2014) ($ in millions, except per share amounts) Three Months ended December 31, 2015 2014 Net income $48.3 $50.3 Stepped up depreciation and amortization expense, net of tax (3) 7.0 7.2 Stock-based compensation, net of tax (4) (0.3) Adjusted net income $55.3 $57.2 Net income per share diluted $0.35 $0.35 Stepped up depreciation and amortization expense, net of tax 0.05 0.05 Stock-based compensation, net of tax Adjusted net income per share diluted $0.40 $0.40 Weighted average diluted shares 139.6 142.8 31

Adjusted Net Income Explanatory Footnotes (1) In 2011 there were losses on extinguishments of debt totaling $53.5 million ($33.2 million net of tax). We incurred a loss on the extinguishment/modification of debt totaling $30.3 million ($19.3 million net of tax) and $5.4 million ($3.2 million net of tax) for the year ended December 31, 2014 and 2013, respectively. (2) In connection with our debt refinancing, in the second quarter of 2011 we de-designated our interest rate swap and entered into a swap termination agreement. We paid $14.5 million ($9.0 million net of tax) to settle and terminate the swap agreement. (3) Increased depreciation and amortization expense was $43.2 million ($27.2 million net of tax), $44.8 million ($28.6 million net of tax), $45.8 million ($28.7 million net of tax), $51.8 million ($32.5 million net of tax) and $61.4 million ($38.6 million net of tax) for the years ended December 31, 2015, 2014, 2013, 2012 and 2011, respectively. Increased depreciation and amortization expense was $10.9 million ($7.0 million net of tax) and $11.1 million ($7.2 million net of tax) for the three months ended December 31, 2015 and 2014, respectively. (4) Stock-based compensation resulting from the 2007 merger was $20.6 million ($13.2 million net of tax), $64.5 million ($60.2 million net of tax), $20.9 million ($18.2 million net of tax) and $16.1 million ($10.4 million net of tax) for the years ended December 31, 2014, 2013, 2012 and 2011, respectively. For the three months ended December 31, 2014, there was a reduction in stock-based compensation resulting from the 2007 merger of $0.5 million ($0.3 million benefit net of tax). (5) We recorded and reversed accrued contingent consideration of approximately $1.1 million ($0.7 million net of tax) and $4.6 million ($2.9 million benefit net of tax) for the years ended December 31, 2012 and 2011, respectively. (6) In the fourth quarter of 2012, we incurred a loss resulting from Superstorm Sandy of $9.1 million ($5.4 million net of tax). We incurred a loss resulting from Superstorm Sandy of approximately $13.5 million ($8.0 million net of tax) for the year ended December 31, 2013. 32