0001395942false00013959422024-11-062024-11-06
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): November 6, 2024
OPENLANE, Inc.
(Exact name of Registrant as specified in its charter)
| | | | | | | | | | | | | | |
Delaware | | 001-34568 | | 20-8744739 |
(State or other jurisdiction of incorporation) | | (Commission File Number) | | (IRS Employer Identification No.) |
11299 N. Illinois Street, Suite 500
Carmel, Indiana 46032
(Address of principal executive offices)
(Zip Code)
(800) 923-3725
(Registrant’s telephone number, including area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act: | | | | | | | | | | | | | | |
| Title of each class | | Trading symbol | | Name of each exchange on which registered |
| Common Stock, par value $0.01 per share | | KAR | | New York Stock Exchange |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On November 6, 2024, OPENLANE, Inc. (“OPENLANE” or the “Company”) issued a press release announcing its financial results for the three and nine months ended September 30, 2024. OPENLANE will host an earnings conference call and webcast, Wednesday, November 6, 2024 at 5:00 p.m., Eastern Time. The conference call may be accessed by calling 1-833-634-2155 and asking to join the OPENLANE call, and the live webcast may be accessed at the investor relations section of corporate.openlane.com. The call will be hosted by OPENLANE Chief Executive Officer Peter Kelly and Chief Financial Officer Brad Lakhia. The call will feature a review of operating highlights and financial results for the three and nine months ended September 30, 2024. The press release dated November 6, 2024 is attached to this Current Report on Form 8-K as Exhibit 99.1 and is incorporated herein by reference in its entirety.
On November 6, 2024, OPENLANE also posted supplemental financial information for the three and nine months ended September 30, 2024, and Earnings Slides for the three and nine months ended September 30, 2024. The supplemental financial information and Earnings Slides can be located at the investor relations section of corporate.openlane.com. The supplemental financial information and Earnings Slides posted on November 6, 2024 are attached to this Current Report on Form 8-K as Exhibits 99.2 and 99.3, respectively, and are incorporated herein by reference in their entirety.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
EXHIBIT NO. DESCRIPTION OF EXHIBIT
104 Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.
| | | | | |
| Dated: November 6, 2024 | OPENLANE, Inc. |
| |
| |
| /s/ BRAD S. LAKHIA |
| Brad S. Lakhia Executive Vice President and Chief Financial Officer |
EXHIBIT 99.1
For Immediate Release
Analyst Inquiries: Media Inquiries:
Itunu Orelaru Laurie Dippold
(317) 249-4559 (317) 468-3900
investor_relations@openlane.com laurie.dippold@openlane.com
OPENLANE, Inc. Reports Third Quarter 2024 Financial Results
Carmel, IN, November 6, 2024 — OPENLANE, Inc. (NYSE: KAR), today reported its third quarter financial results for the period ended September 30, 2024.
"OPENLANE delivered strong third quarter results while advancing a differentiated pipeline of innovation and expanding our investments in people, technology and the customer experience," said Peter Kelly, CEO of OPENLANE. "I’m particularly pleased with the performance of our marketplace business, which grew volumes, gross profit and adjusted EBITDA with positive contributions from our US, Canadian and European marketplaces."
"OPENLANE extended its track record of strong financial and operational performance in the third quarter" said Brad Lakhia, EVP and CFO of OPENLANE. "On a consolidated basis, we delivered revenue of $448 million driven by 6% volume growth, income from continuing operations of $28 million, adjusted EBITDA of $75 million, and year-to-date cash flow from operating activities of $260 million. Our marketplace segment also demonstrated continued resiliency and profitability, with significant adjusted EBITDA growth while increasing our Gross Merchandise Value by 12% to nearly $7 billion."
Third Quarter 2024 Financial Highlights
•Total revenue of $448 million in Q3 2024, representing 8% YoY growth
•Consolidated income from continuing operations of $28 million, with Marketplace contributing $5 million
•Consolidated adjusted EBITDA of $75 million in Q3 2024, representing 10% YoY growth
•$260 million of cash flow from operating activities on a year-to-date basis
•Marketplace revenue of $354 million in Q3 2024, representing 12% YoY growth
•Marketplace adjusted EBITDA of $36 million, representing 34% YoY growth
•Marketplace volumes increased 6% YoY
•Gross Merchandise Value (GMV) of approximately $7 billion, representing 12% YoY growth
2024 Guidance
The company is updating its annual guidance to the following:
| | | | | |
| Annual Guidance |
Income from continuing operations (in millions) | $73 - $81 |
Adjusted EBITDA (in millions) | $285 - $295 |
| Income from continuing operations per share - diluted * | $0.21 - $0.27 |
| Operating adjusted net income from continuing operations per share - diluted | $0.81 - $0.87 |
* The company uses the two-class method of calculating income from continuing operations per diluted share. Under the two-class method, income from continuing operations is adjusted for dividends and undistributed earnings (losses) to the holders of the Series A Preferred Stock, and the weighted average diluted shares do not assume conversion of the preferred shares to common shares.
Earnings guidance does not contemplate future items such as business development activities, strategic developments (such as restructurings, spin-offs or dispositions of assets or investments), contingent purchase price adjustments, significant expenses related to litigation, tax adjustments and changes in applicable laws and regulations (including significant accounting and tax matters) and intangible impairments. The timing and amounts of these items are highly variable, difficult to predict, and of a potential size that could have a substantial impact on the company’s reported results for any given period. Prospective quantification of these items is generally not practicable. Operating adjusted net income from continuing operations per share excludes amortization expense associated with acquired intangible assets, as well as one-time charges, net of taxes. See reconciliations of the company's guidance included below.
Share Repurchase Authorization
The board of directors authorized an increase in the size of the company’s share repurchase program by approximately $5 million and an extension of the share repurchase program through December 31, 2025. With the increase, and giving effect to the company’s previous repurchases, approximately $100 million remains available for repurchases under the share repurchase program.
Earnings Conference Call Information
OPENLANE will be hosting an earnings conference call and webcast on Wednesday, November 6, 2024 at 5:00 p.m. ET. The call will be hosted by OPENLANE Chief Executive Officer Peter Kelly and Chief Financial Officer Brad Lakhia. The conference call may be accessed by calling 1-833-634-2155 and asking to join the OPENLANE call. A live webcast will be available at the investor relations section of corporate.openlane.com. Supplemental financial information for OPENLANE’s third quarter 2024 results is available at the investor relations section of corporate.openlane.com.
The archive of the webcast will be available following the call at the investor relations section of corporate.openlane.com for a limited time.
About OPENLANE
OPENLANE, Inc. (NYSE: KAR), provides sellers and buyers across the global wholesale used vehicle industry with innovative, technology-driven remarketing solutions. OPENLANE's unique end-to-end platform supports whole car, financing, logistics and other ancillary and related services. Our integrated marketplaces reduce risk, improve transparency and streamline transactions for customers around the globe. Headquartered in Carmel, Indiana, OPENLANE has employees across the United States, Canada, Europe, Uruguay and the Philippines. For more information and the latest OPENLANE news, visit corporate.openlane.com.
Forward-Looking Statements
Certain statements contained in this release include, and the company may make related oral, "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and which are subject to certain risks, trends and uncertainties. In particular, statements made that are not historical facts may be forward-looking statements. Words such as "should," "may," "will," "would," "anticipate," "expect," "project," "intend," “contemplate,” "plan," "believe," "seek," "estimate," "assume," “can,” "could," "continue,” "of the opinion," "confident," "is set," "is on track," "outlook," “target,” “positioned,” “predict,” “initiative," "goal," "opportunity" and similar expressions identify forward-looking statements. Such statements are based on management's current assumptions, expectations and/or beliefs, are not guarantees of future performance and are subject to substantial risks, uncertainties and changes that could cause actual results to differ materially from the results projected, expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section entitled "Risk Factors" in the company's Form 10-K for the year ended December 31, 2023 and in the company's other filings and reports filed with the Securities and Exchange Commission. The forward-looking statements are made as of the date of this release. The company undertakes no obligation to update any forward-looking statements.
OPENLANE, Inc.
Condensed Consolidated Statements of Income
(In millions) (Unaudited)
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| 2024 | | 2023 | | 2024 | | 2023 |
| Operating revenues | | | | | | | |
| Auction fees | $ | 113.2 | | | $ | 102.1 | | | $ | 331.8 | | | $ | 305.3 | |
| Service revenue | 148.1 | | | 153.9 | | | 445.4 | | | 475.2 | |
| Purchased vehicle sales | 93.0 | | | 60.6 | | | 231.4 | | | 176.5 | |
| Finance-related revenue | 94.1 | | | 99.7 | | | 287.9 | | | 296.8 | |
| Total operating revenues | 448.4 | | | 416.3 | | | 1,296.5 | | | 1,253.8 | |
| | | | | | | |
| Operating expenses | | | | | | | |
| Cost of services (exclusive of depreciation and amortization) | 252.0 | | | 216.0 | | | 711.8 | | | 662.8 | |
| Selling, general and administrative | 99.4 | | | 107.4 | | | 314.1 | | | 326.6 | |
| Depreciation and amortization | 23.8 | | | 26.4 | | | 72.2 | | | 76.2 | |
| Goodwill and other intangibles impairment | — | | | — | | | — | | | 250.8 | |
| Total operating expenses | 375.2 | | | 349.8 | | | 1,098.1 | | | 1,316.4 | |
| | | | | | | |
| Operating profit (loss) | 73.2 | | | 66.5 | | | 198.4 | | | (62.6) | |
| | | | | | | |
| Interest expense | 35.3 | | | 39.4 | | | 112.4 | | | 116.5 | |
| Other (income) expense, net | (3.6) | | | 1.7 | | | (2.9) | | | (12.5) | |
| Loss on extinguishment of debt | — | | | — | | | — | | | 1.1 |
| | | | | | | |
| Income (loss) from continuing operations before income taxes | 41.5 | | | 25.4 | | | 88.9 | | | (167.7) | |
| | | | | | | |
| Income taxes | 13.1 | | | 12.7 | | | 31.3 | | | 0.7 | |
| | | | | | | |
| Income (loss) from continuing operations | 28.4 | | | 12.7 | | | 57.6 | | | (168.4) | |
| Income from discontinued operations, net of income taxes | — | | | — | | | — | | | — | |
| Net income (loss) | $ | 28.4 | | | $ | 12.7 | | | $ | 57.6 | | | $ | (168.4) | |
| | | | | | | |
| Net income (loss) per share - basic | | | | | | | |
| Income (loss) from continuing operations | $ | 0.12 | | | $ | 0.01 | | | $ | 0.17 | | | $ | (1.84) | |
| Income from discontinued operations | — | | | — | | | — | | | — | |
| Net income (loss) per share - basic | $ | 0.12 | | | $ | 0.01 | | | $ | 0.17 | | | $ | (1.84) | |
| | | | | | | |
| Net income (loss) per share - diluted | | | | | | | |
| Income (loss) from continuing operations | $ | 0.12 | | | $ | 0.01 | | | $ | 0.17 | | | $ | (1.84) | |
| Income from discontinued operations | — | | | — | | | — | | | — | |
| Net income (loss) per share - diluted | $ | 0.12 | | | $ | 0.01 | | | $ | 0.17 | | | $ | (1.84) | |
OPENLANE, Inc.
Condensed Consolidated Balance Sheets
(In millions) (Unaudited)
| | | | | | | | | | | |
| September 30,
2024 | | December 31,
2023 |
| Cash and cash equivalents | $ | 132.1 | | | $ | 93.5 | |
| Restricted cash | 28.5 | | | 65.4 | |
| Trade receivables, net of allowances | 300.0 | | | 291.8 | |
| Finance receivables, net of allowances | 2,192.5 | | | 2,282.0 | |
| Other current assets | 131.7 | | | 109.2 | |
| Total current assets | 2,784.8 | | | 2,841.9 | |
| | | |
| Goodwill | 1,269.9 | | | 1,271.2 | |
| Customer relationships, net of accumulated amortization | 123.0 | | | 136.1 | |
| Operating lease right-of-use assets | 70.6 | | | 75.9 | |
| Property and equipment, net of accumulated depreciation | 159.6 | | | 169.8 | |
| Intangible and other assets | 217.9 | | | 231.4 | |
| Total assets | $ | 4,625.8 | | | $ | 4,726.3 | |
| | | |
Current liabilities, excluding obligations collateralized by
finance receivables and current maturities of debt | $ | 788.7 | | | $ | 692.3 | |
| Obligations collateralized by finance receivables | 1,528.8 | | | 1,631.9 | |
| Current maturities of debt | 267.8 | | | 154.6 | |
| Total current liabilities | 2,585.3 | | | 2,478.8 | |
| | | |
| Long-term debt | — | | | 202.4 | |
| Operating lease liabilities | 64.1 | | | 70.4 | |
| Other non-current liabilities | 36.8 | | | 35.2 | |
| Temporary equity | 612.5 | | | 612.5 | |
| Stockholders’ equity | 1,327.1 | | | 1,327.0 | |
| Total liabilities, temporary equity and stockholders’ equity | $ | 4,625.8 | | | $ | 4,726.3 | |
OPENLANE, Inc.
Condensed Consolidated Statements of Cash Flows
(In millions) (Unaudited)
| | | | | | | | | | | |
| Nine Months Ended September 30, |
| 2024 | | 2023 |
| Operating activities | | | |
| Net income (loss) | $ | 57.6 | | | $ | (168.4) | |
| Net income from discontinued operations | — | | | — | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | | | |
| Depreciation and amortization | 72.2 | | | 76.2 | |
| Provision for credit losses | 42.2 | | | 42.0 | |
| Deferred income taxes | (0.1) | | | (26.8) | |
| Amortization of debt issuance costs | 6.9 | | | 6.6 | |
| Stock-based compensation | 13.9 | | | 13.1 | |
| Contingent consideration adjustment | — | | | 1.3 | |
| Net change in unrealized loss on investment securities | — | | | 0.4 | |
| Investment and note receivable impairment | — | | | 11.0 | |
| Goodwill and other intangibles impairment | — | | | 250.8 | |
| Loss on extinguishment of debt | — | | | 1.1 | |
| Other non-cash, net | (0.3) | | | 0.8 | |
Changes in operating assets and liabilities, net of acquisitions: | | | |
| Trade receivables and other assets | (36.1) | | | (94.0) | |
| Accounts payable and accrued expenses | 103.8 | | | 104.7 | |
| Payments of contingent consideration in excess of acquisition-date fair value | — | | | (2.6) | |
| Net cash provided by operating activities - continuing operations | 260.1 | | | 216.2 | |
Net cash used by operating activities - discontinued operations | (1.4) | | | (0.1) | |
| Investing activities | | | |
| Net decrease in finance receivables held for investment | 50.4 | | | 1.3 | |
| Purchases of property, equipment and computer software | (39.0) | | | (39.8) | |
| Investments in securities | (1.9) | | | (1.0) | |
Proceeds from the sale of property and equipment | 0.9 | | | 0.3 | |
| Net cash provided by (used by) investing activities - continuing operations | 10.4 | | | (39.2) | |
| Net cash provided by investing activities - discontinued operations | — | | | 7.0 | |
| Financing activities | | | |
| Net decrease in book overdrafts | (3.6) | | | (3.5) | |
| Net repayments of lines of credit | (86.4) | | | (106.4) | |
| Net (decrease) increase in obligations collateralized by finance receivables | (93.0) | | | 13.2 | |
| Payments for debt issuance costs/amendments | (14.7) | | | (5.4) | |
| Payment for early extinguishment of debt | — | | | (140.1) | |
| Payments on finance leases | (0.9) | | | (1.6) | |
| Payments of contingent consideration and deferred acquisition costs | — | | | (12.4) | |
| Issuance of common stock under stock plans | 1.0 | | | 2.1 | |
| Tax withholding payments for vested RSUs | (3.4) | | | (2.5) | |
| Repurchase and retirement of common stock | (30.0) | | | (22.2) | |
| Dividends paid on Series A Preferred Stock | (33.3) | | | (33.3) | |
| Net cash used by financing activities - continuing operations | (264.3) | | | (312.1) | |
| Net cash provided by financing activities - discontinued operations | — | | | — | |
| Net change in cash balances of discontinued operations | — | | | — | |
| Effect of exchange rate changes on cash | (3.1) | | | 2.6 | |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 1.7 | | | (125.6) | |
| Cash, cash equivalents and restricted cash at beginning of period | 158.9 | | | 277.7 | |
| Cash, cash equivalents and restricted cash at end of period | $ | 160.6 | | | $ | 152.1 | |
| Cash paid for interest | $ | 105.8 | | | $ | 106.5 | |
| Cash paid for taxes, net of refunds - continuing operations | $ | 34.7 | | | $ | 28.3 | |
| Cash paid for taxes, net of refunds - discontinued operations | $ | (0.5) | | | $ | — | |
OPENLANE, Inc.
Reconciliation of Non-GAAP Financial Measures
EBITDA, Adjusted EBITDA, operating adjusted net income (loss) and operating adjusted net income (loss) per share as presented herein are supplemental measures of our performance that are not required by, or presented in accordance with, generally accepted accounting principles in the United States (“GAAP”). They are not measurements of our financial performance under GAAP and should not be considered as substitutes for net income (loss) or any other performance measures derived in accordance with GAAP. Management believes that these measures provide investors additional meaningful methods to evaluate certain aspects of the company’s results period over period and for the other reasons set forth below.
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 our 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 our creditors. In addition, management uses EBITDA and Adjusted EBITDA to evaluate our performance.
Depreciation expense for property and equipment and amortization expense of capitalized internally developed software costs relate to ongoing capital expenditures; however, amortization expense associated with acquired intangible assets, such as customer relationships, software, tradenames and noncompete agreements are not representative of ongoing capital expenditures, but have a continuing effect on our reported results. Non-GAAP financial measures of operating adjusted net income (loss) and operating adjusted net income (loss) per share, in the opinion of the company, provide comparability of the company's performance to other companies that may not have incurred these types of non-cash expenses or that report a similar measure. In addition, operating adjusted net income (loss) and operating adjusted net income (loss) per share may include adjustments for certain other charges.
EBITDA, Adjusted EBITDA, operating adjusted net income (loss) and operating adjusted net income (loss) 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.
The following tables reconcile EBITDA and Adjusted EBITDA to income (loss) from continuing operations for the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended
September 30, | | Nine Months Ended
September 30, |
(In millions), (Unaudited) | 2024 | | 2023 | | 2024 | | 2023 |
Income (loss) from continuing operations | $ | 28.4 | | | $ | 12.7 | | | $ | 57.6 | | | $ | (168.4) | |
| Add back: | | | | | | | |
| Income taxes | 13.1 | | | 12.7 | | | 31.3 | | | 0.7 | |
| Interest expense, net of interest income | 34.9 | | | 38.5 | | | 111.3 | | | 113.4 | |
| Depreciation and amortization | 23.8 | | | 26.4 | | | 72.2 | | | 76.2 | |
| EBITDA | 100.2 | | | 90.3 | | | 272.4 | | | 21.9 | |
| Non-cash stock-based compensation | 4.1 | | | 4.5 | | | 14.8 | | | 13.8 | |
| Loss on extinguishment of debt | — | | | — | | | — | | | 1.1 | |
| Acquisition related costs | — | | | 0.5 | | | 0.5 | | | 1.1 | |
| Securitization interest | (27.9) | | | (31.6) | | | (87.0) | | | (89.0) | |
| Severance | 1.5 | | | 1.9 | | | 9.2 | | | 3.4 | |
| Foreign currency (gains)/losses | (3.2) | | | (1.2) | | | (0.7) | | | (0.8) | |
| Goodwill and other intangibles impairment | — | | | — | | | — | | | 250.8 | |
| Contingent consideration adjustment | — | | | — | | | — | | | 1.3 | |
| Net change in unrealized (gains) losses on investment securities | — | | | 0.5 | | | — | | | 0.4 | |
| Professional fees related to business improvement efforts | — | | | 1.7 | | | 1.5 | | | 4.5 | |
Impact for newly enacted Canadian DST related to prior years | — | | | — | | | 10.0 | | | — | |
| Other | (0.2) | | | 0.9 | | | — | | | 1.7 | |
| Total addbacks/(deductions) | (25.7) | | | (22.8) | | | (51.7) | | | 188.3 | |
| Adjusted EBITDA | $ | 74.5 | | | $ | 67.5 | | | $ | 220.7 | | | $ | 210.2 | |
| | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2024 |
(Dollars in millions), (Unaudited) | Marketplace | | Finance | | Consolidated |
Income from continuing operations | $ | 4.8 | | | $ | 23.6 | | | $ | 28.4 | |
| Add back: | | | | | |
| Income taxes | 5.0 | | | 8.1 | | | 13.1 | |
| Interest expense, net of interest income | 4.2 | | | 30.7 | | | 34.9 | |
| Depreciation and amortization | 20.6 | | | 3.2 | | | 23.8 | |
| EBITDA | 34.6 | | | 65.6 | | | 100.2 | |
| Non-cash stock-based compensation | 3.2 | | | 0.9 | | | 4.1 | |
| Securitization interest | — | | | (27.9) | | | (27.9) | |
| Severance | 1.4 | | | 0.1 | | | 1.5 | |
| Foreign currency (gains)/losses | (3.1) | | | (0.1) | | | (3.2) | |
Other | (0.3) | | | 0.1 | | | (0.2) | |
| Total addbacks/(deductions) | 1.2 | | | (26.9) | | | (25.7) | |
| Adjusted EBITDA | $ | 35.8 | | | $ | 38.7 | | | $ | 74.5 | |
| | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2023 |
(Dollars in millions), (Unaudited) | Marketplace | | Finance | | Consolidated |
Income (loss) from continuing operations | $ | (19.3) | | | $ | 32.0 | | | $ | 12.7 | |
| Add back: | | | | | |
| Income taxes | 2.0 | | | 10.7 | | | 12.7 | |
| Interest expense, net of interest income | 4.3 | | | 34.2 | | | 38.5 | |
| Depreciation and amortization | 23.8 | | | 2.6 | | | 26.4 | |
| Intercompany interest | 9.6 | | | (9.6) | | | — | |
| EBITDA | 20.4 | | | 69.9 | | | 90.3 | |
| Non-cash stock-based compensation | 3.5 | | | 1.0 | | | 4.5 | |
| Acquisition related costs | 0.5 | | | — | | | 0.5 | |
| Securitization interest | — | | | (31.6) | | | (31.6) | |
| Severance | 1.7 | | | 0.2 | | | 1.9 | |
| Foreign currency (gains)/losses | (1.2) | | | — | | | (1.2) | |
| Net change in unrealized (gains) losses on investment securities | — | | | 0.5 | | | 0.5 | |
| Professional fees related to business improvement efforts | 1.4 | | | 0.3 | | | 1.7 | |
| Other | 0.5 | | | 0.4 | | | 0.9 | |
| Total addbacks/(deductions) | 6.4 | | | (29.2) | | | (22.8) | |
| Adjusted EBITDA | $ | 26.8 | | | $ | 40.7 | | | $ | 67.5 | |
The following table reconciles operating adjusted net income and operating adjusted net income per diluted share to net income (loss) from continuing operations for the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended
September 30, | | Nine Months Ended
September 30, |
(In millions, except per share amounts), (Unaudited) | 2024 | | 2023 | | 2024 | | 2023 |
Net income (loss) from continuing operations (1) | $ | 28.4 | | | $ | 12.7 | | | $ | 57.6 | | | $ | (168.4) | |
| Acquired amortization expense | 9.0 | | | 11.1 | | | 27.4 | | | 28.3 | |
Impact for newly enacted Canadian DST related to prior years | — | | | — | | | 10.0 | | | — | |
| Loss on extinguishment of debt | — | | | — | | | — | | | 1.1 | |
| Contingent consideration adjustment | — | | | — | | | — | | | 1.3 | |
| Goodwill and other intangibles impairment | — | | | — | | | — | | | 250.8 | |
Income taxes (2) | (0.4) | | | 1.9 | | | (2.9) | | | (32.3) | |
| Operating adjusted net income from continuing operations | $ | 37.0 | | | $ | 25.7 | | | $ | 92.1 | | | $ | 80.8 | |
| | | | | | | |
| Operating adjusted net income from discontinued operations | $ | — | | | $ | — | | | $ | — | | | $ | — | |
| | | | | | | |
| Operating adjusted net income | $ | 37.0 | | | $ | 25.7 | | | $ | 92.1 | | | $ | 80.8 | |
| | | | | | | |
Operating adjusted net income from continuing operations per share - diluted | $ | 0.26 | | | $ | 0.18 | | | $ | 0.64 | | | $ | 0.56 | |
| Operating adjusted net income from discontinued operations per share - diluted | — | | | — | | | — | | | — | |
| Operating adjusted net income per share - diluted | $ | 0.26 | | | $ | 0.18 | | | $ | 0.64 | | | $ | 0.56 | |
| | | | | | | |
Weighted average diluted shares - including assumed conversion of preferred shares | 144.8 | | | 145.6 | | | 145.0 | | | 145.1 | |
(1)The Series A Preferred Stock dividends and undistributed earnings allocated to participating securities have not been included in the calculation of operating adjusted net income and operating adjusted net income per diluted share.
(2)For the three and nine months ended September 30, 2024 and 2023, each tax deductible item was booked to the applicable statutory rate. The deferred tax benefits of $52.5 million and $6.5 million associated with the goodwill and tradename impairments in 2023, respectively, resulted in the U.S. being in a net deferred tax asset position. Due to the three-year cumulative loss related to U.S. operations, we currently have a $42.9 million valuation allowance against the U.S. net deferred tax asset.
The following table reconciles EBITDA and Adjusted EBITDA to income from continuing operations for the 2024 guidance presented:
| | | | | | | | | | | |
| 2024 Guidance |
(In millions), (Unaudited) | Low | | High |
| Income from continuing operations | $ | 73 | | | $ | 81 | |
| Add back: | | | |
| Income taxes | 40 | | | 45 | |
| Interest expense, net of interest income | 144 | | | 142 | |
| Depreciation and amortization | 99 | | | 97 | |
| EBITDA | 356 | | | 365 | |
| Total addbacks/(deductions), net | (71) | | | (70) | |
| Adjusted EBITDA | $ | 285 | | | $ | 295 | |
The following table reconciles operating adjusted net income from continuing operations and operating adjusted net income from continuing operations per diluted share to income from continuing operations for the 2024 guidance presented:
| | | | | | | | | | | |
| 2024 Guidance |
(In millions, except per share amounts), (Unaudited) | Low | | High |
| Income from continuing operations | $ | 73 | | | $ | 81 | |
Total adjustments, net | 44 | | | 44 | |
| Operating adjusted net income from continuing operations | $ | 117 | | | $ | 125 | |
| | | |
| Operating adjusted net income from continuing operations per share – diluted | $ | 0.81 | | | $ | 0.87 | |
| | | |
| Weighted average diluted shares - including assumed conversion of preferred shares | 145 | | | 145 | |
EXHIBIT 99.2
OPENLANE, Inc.
Third Quarter 2024 Supplemental Financial Information
November 6, 2024
OPENLANE, Inc.
EBITDA and Adjusted EBITDA Measures
EBITDA and Adjusted EBITDA as presented herein are supplemental measures of our performance that are not required by, or presented in accordance with, generally accepted accounting principles in the United States (“GAAP”). They are not measurements of our financial performance under GAAP and should not be considered as substitutes for net income (loss) or any other performance measures derived in accordance with GAAP.
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 our 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 our creditors. In addition, management uses EBITDA and Adjusted EBITDA to evaluate our performance. EBITDA and Adjusted EBITDA 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.
The following tables reconcile EBITDA and Adjusted EBITDA to income (loss) from continuing operations for the periods presented:
| | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2024 |
(Dollars in millions), (Unaudited) | Marketplace | | Finance | | Consolidated |
Income from continuing operations | $ | 4.8 | | | $ | 23.6 | | | $ | 28.4 | |
| Add back: | | | | | |
| Income taxes | 5.0 | | | 8.1 | | | 13.1 | |
| Interest expense, net of interest income | 4.2 | | | 30.7 | | | 34.9 | |
| Depreciation and amortization | 20.6 | | | 3.2 | | | 23.8 | |
| EBITDA | 34.6 | | | 65.6 | | | 100.2 | |
| Non-cash stock-based compensation | 3.2 | | | 0.9 | | | 4.1 | |
| Securitization interest | — | | | (27.9) | | | (27.9) | |
| Severance | 1.4 | | | 0.1 | | | 1.5 | |
| Foreign currency (gains)/losses | (3.1) | | | (0.1) | | | (3.2) | |
Other | (0.3) | | | 0.1 | | | (0.2) | |
| Total addbacks/(deductions) | 1.2 | | | (26.9) | | | (25.7) | |
| Adjusted EBITDA | $ | 35.8 | | | $ | 38.7 | | | $ | 74.5 | |
| | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2023 |
(Dollars in millions), (Unaudited) | Marketplace | | Finance | | Consolidated |
Income (loss) from continuing operations | $ | (19.3) | | | $ | 32.0 | | | $ | 12.7 | |
| Add back: | | | | | |
| Income taxes | 2.0 | | | 10.7 | | | 12.7 | |
| Interest expense, net of interest income | 4.3 | | | 34.2 | | | 38.5 | |
| Depreciation and amortization | 23.8 | | | 2.6 | | | 26.4 | |
| Intercompany interest | 9.6 | | | (9.6) | | | — | |
| EBITDA | 20.4 | | | 69.9 | | | 90.3 | |
| Non-cash stock-based compensation | 3.5 | | | 1.0 | | | 4.5 | |
| Acquisition related costs | 0.5 | | | — | | | 0.5 | |
| Securitization interest | — | | | (31.6) | | | (31.6) | |
| Severance | 1.7 | | | 0.2 | | | 1.9 | |
| Foreign currency (gains)/losses | (1.2) | | | — | | | (1.2) | |
| Net change in unrealized (gains) losses on investment securities | — | | | 0.5 | | | 0.5 | |
| Professional fees related to business improvement efforts | 1.4 | | | 0.3 | | | 1.7 | |
| Other | 0.5 | | | 0.4 | | | 0.9 | |
| Total addbacks/(deductions) | 6.4 | | | (29.2) | | | (22.8) | |
| Adjusted EBITDA | $ | 26.8 | | | $ | 40.7 | | | $ | 67.5 | |
| | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2024 |
(Dollars in millions), (Unaudited) | Marketplace | | Finance | | Consolidated |
Income (loss) from continuing operations | $ | (24.2) | | | $ | 81.8 | | | $ | 57.6 | |
| Add back: | | | | | |
| Income taxes | 4.0 | | | 27.3 | | | 31.3 | |
| Interest expense, net of interest income | 16.1 | | | 95.2 | | | 111.3 | |
| Depreciation and amortization | 63.3 | | | 8.9 | | | 72.2 | |
| Intercompany interest | 13.3 | | | (13.3) | | | — | |
| EBITDA | 72.5 | | | 199.9 | | | 272.4 | |
| Non-cash stock-based compensation | 12.0 | | | 2.8 | | | 14.8 | |
| Acquisition related costs | 0.5 | | | — | | | 0.5 | |
| Securitization interest | — | | | (87.0) | | | (87.0) | |
| Severance | 8.2 | | | 1.0 | | | 9.2 | |
| Foreign currency (gains)/losses | (0.6) | | | (0.1) | | | (0.7) | |
| Professional fees related to business improvement efforts | 1.2 | | | 0.3 | | | 1.5 | |
Impact for newly enacted Canadian DST related to prior years | 10.0 | | | — | | | 10.0 | |
| Other | (0.2) | | | 0.2 | | | — | |
| Total addbacks/(deductions) | 31.1 | | | (82.8) | | | (51.7) | |
| Adjusted EBITDA | $ | 103.6 | | | $ | 117.1 | | | $ | 220.7 | |
| | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2023 |
(Dollars in millions), (Unaudited) | Marketplace | | Finance | | Consolidated |
Income (loss) from continuing operations | $ | (259.8) | | | $ | 91.4 | | | $ | (168.4) | |
| Add back: | | | | | |
| Income taxes | (37.9) | | | 38.6 | | | 0.7 | |
| Interest expense, net of interest income | 16.8 | | | 96.6 | | | 113.4 | |
| Depreciation and amortization | 69.5 | | | 6.7 | | | 76.2 | |
| Intercompany interest | 24.1 | | | (24.1) | | | — | |
| EBITDA | (187.3) | | | 209.2 | | | 21.9 | |
| Non-cash stock-based compensation | 10.5 | | | 3.3 | | | 13.8 | |
| Loss on extinguishment of debt | 1.1 | | | — | | | 1.1 | |
| Acquisition related costs | 1.1 | | | — | | | 1.1 | |
| Securitization interest | — | | | (89.0) | | | (89.0) | |
| Severance | 3.1 | | | 0.3 | | | 3.4 | |
| Foreign currency (gains)/losses | (0.8) | | | — | | | (0.8) | |
| Goodwill and other intangibles impairment | 250.8 | | | — | | | 250.8 | |
| Contingent consideration adjustment | 1.3 | | | — | | | 1.3 | |
| Net change in unrealized (gains) losses on investment securities | — | | | 0.4 | | | 0.4 | |
| Professional fees related to business improvement efforts | 3.7 | | | 0.8 | | | 4.5 | |
| Other | 1.1 | | | 0.6 | | | 1.7 | |
| Total addbacks/(deductions) | 271.9 | | | (83.6) | | | 188.3 | |
| Adjusted EBITDA | $ | 84.6 | | | $ | 125.6 | | | $ | 210.2 | |
Certain of our loan covenant calculations utilize financial results for the most recent four consecutive fiscal quarters. The following table reconciles EBITDA and Adjusted EBITDA to net income (loss) for the periods presented:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended | | Twelve Months Ended |
(Dollars in millions), (Unaudited) | December 31,
2023 | | March 31,
2024 | | June 30,
2024 | | September 30,
2024 | | September 30,
2024 |
Net income | $ | 14.3 | | | $ | 18.5 | | | $ | 10.7 | | | $ | 28.4 | | | $ | 71.9 | |
| Less: Income from discontinued operations | 0.7 | | | — | | | — | | | — | | | 0.7 | |
Income from continuing operations | 13.6 | | | 18.5 | | | 10.7 | | | 28.4 | | | 71.2 | |
| Add back: | | | | | | | | | |
| Income taxes | 7.6 | | | 10.7 | | | 7.5 | | | 13.1 | | | 38.9 | |
| Interest expense, net of interest income | 38.9 | | | 39.3 | | | 37.1 | | | 34.9 | | | 150.2 | |
| Depreciation and amortization | 25.3 | | | 24.3 | | | 24.1 | | | 23.8 | | | 97.5 | |
| EBITDA | 85.4 | | | 92.8 | | | 79.4 | | | 100.2 | | | 357.8 | |
| Non-cash stock-based compensation | 3.6 | | | 7.0 | | | 3.7 | | | 4.1 | | | 18.4 | |
| Acquisition related costs | 2.0 | | | 0.3 | | | 0.2 | | | — | | | 2.5 | |
| Securitization interest | (31.4) | | | (29.9) | | | (29.2) | | | (27.9) | | | (118.4) | |
| Severance | 2.1 | | | 1.7 | | | 6.0 | | | 1.5 | | | 11.3 | |
| Foreign currency (gains)/losses | (2.1) | | | 2.0 | | | 0.5 | | | (3.2) | | | (2.8) | |
| Net change in unrealized (gains) losses on investment securities | (0.4) | | | — | | | — | | | — | | | (0.4) | |
| Professional fees related to business improvement efforts | 2.1 | | | 0.8 | | | 0.7 | | | — | | | 3.6 | |
Impact for newly enacted Canadian DST related to prior years | — | | | — | | | 10.0 | | | — | | | 10.0 | |
| Other | 0.5 | | | 0.1 | | | 0.1 | | | (0.2) | | | 0.5 | |
| Total addbacks/(deductions) | (23.6) | | | (18.0) | | | (8.0) | | | (25.7) | | | (75.3) | |
| Adjusted EBITDA from continuing operations | $ | 61.8 | | | $ | 74.8 | | | $ | 71.4 | | | $ | 74.5 | | | $ | 282.5 | |
Results of Operations
OPENLANE Results | | | | | | | | | | | | | | | | | | | | | | | |
| | Three Months Ended September 30, | | Nine Months Ended September 30, |
| (Dollars in millions except per share amounts) | 2024 | | 2023 | | 2024 | | 2023 |
| Revenues from continuing operations | | | | | | | |
| Auction fees | $ | 113.2 | | | $ | 102.1 | | | $ | 331.8 | | | $ | 305.3 | |
| Service revenue | 148.1 | | | 153.9 | | | 445.4 | | | 475.2 | |
| Purchased vehicle sales | 93.0 | | | 60.6 | | | 231.4 | | | 176.5 | |
| Finance-related revenue | 94.1 | | | 99.7 | | | 287.9 | | | 296.8 | |
| Total revenues from continuing operations | 448.4 | | | 416.3 | | | 1,296.5 | | | 1,253.8 | |
| Cost of services* | 252.0 | | | 216.0 | | | 711.8 | | | 662.8 | |
| Gross profit* | 196.4 | | | 200.3 | | | 584.7 | | | 591.0 | |
| Selling, general and administrative | 99.4 | | | 107.4 | | 314.1 | | | 326.6 | |
| Depreciation and amortization | 23.8 | | | 26.4 | | 72.2 | | | 76.2 | |
| Goodwill and other intangibles impairment | — | | | — | | | — | | | 250.8 | |
Operating profit (loss) | 73.2 | | | 66.5 | | | 198.4 | | | (62.6) | |
| Interest expense | 35.3 | | | 39.4 | | | 112.4 | | | 116.5 | |
| Other (income) expense, net | (3.6) | | | 1.7 | | | (2.9) | | | (12.5) | |
| Loss on extinguishment of debt | — | | | — | | | — | | | 1.1 | |
Income (loss) from continuing operations before income taxes | 41.5 | | | 25.4 | | | 88.9 | | | (167.7) | |
| Income taxes | 13.1 | | | 12.7 | | | 31.3 | | | 0.7 | |
Income (loss) from continuing operations | 28.4 | | | 12.7 | | | 57.6 | | | (168.4) | |
| Income from discontinued operations, net of income taxes | — | | | — | | | — | | | — | |
Net income (loss) | $ | 28.4 | | | $ | 12.7 | | | $ | 57.6 | | | $ | (168.4) | |
Income (loss) from continuing operations per share | | | | | | | |
| Basic | $ | 0.12 | | | $ | 0.01 | | | $ | 0.17 | | | $ | (1.84) | |
| Diluted | $ | 0.12 | | | $ | 0.01 | | | $ | 0.17 | | | $ | (1.84) | |
* Exclusive of depreciation and amortization
Overview of OPENLANE Results for the Three Months Ended September 30, 2024 and 2023
Overview
For the three months ended September 30, 2024, we had revenue of $448.4 million compared with revenue of $416.3 million for the three months ended September 30, 2023, an increase of 8%. For a further discussion of revenues, gross profit and selling, general and administrative expenses, see the segment results discussions below.
Depreciation and Amortization
Depreciation and amortization decreased $2.6 million, or 10%, to $23.8 million for the three months ended September 30, 2024, compared with $26.4 million for the three months ended September 30, 2023. The decrease in depreciation and amortization was primarily the result of assets that have become fully amortized.
Interest Expense
Interest expense decreased $4.1 million, or 10%, to $35.3 million for the three months ended September 30, 2024, compared with $39.4 million for the three months ended September 30, 2023. The decrease was attributable to a decrease in the average balance on the AFC securitization obligations, resulting in a decrease in interest expense of $3.5 million at AFC (to $30.7 million from $34.2 million).
Other (Income) Expense, Net
For the three months ended September 30, 2024, we had other income of $3.6 million compared with other expense of $1.7 million for the three months ended September 30, 2023. The increase in other income was primarily attributable to an increase in foreign currency gains on intercompany balances of $2.0 million, a decrease in unrealized losses on investment securities of $0.5 million and a net decrease in other miscellaneous expense aggregating $2.8 million.
Income Taxes
We had an effective tax rate of 31.6% for the three months ended September 30, 2024, compared with an effective tax rate of 50.0% for the three months ended September 30, 2023. The effective tax rate for the three months ended September 30, 2024 was unfavorably impacted by an increase in the valuation allowance related to current year movement of the adjusted U.S. net deferred tax asset. The effective tax rate for the three months ended September 30, 2023 was unfavorably impacted by an increase in the valuation allowance related to 2023 current year movement of the adjusted U.S. net deferred tax asset.
We recorded a $42.9 million and $36.4 million valuation allowance against the U.S. net deferred tax asset at September 30, 2024 and December 31, 2023, respectively. The realization of the net deferred tax assets is dependent on our ability to generate sufficient future taxable income to utilize these assets. Depending on our current and anticipated future earnings, we may release a significant portion of our valuation allowance in a future period if there is sufficient positive evidence which would result in a corresponding decrease to income tax expense in such period. The actual timing and amount of the valuation allowance to be released is uncertain.
Impact of Foreign Currency
For the three months ended September 30, 2024 compared with the three months ended September 30, 2023, the change in the Canadian dollar exchange rate decreased revenue by $1.6 million, operating profit by $0.3 million and had no impact on net income. For the three months ended September 30, 2024 compared with the three months ended September 30, 2023, the change in the euro exchange rate increased revenue by $0.8 million, operating profit by $0.1 million and had no impact on net income.
Overview of OPENLANE Results for the Nine Months Ended September 30, 2024 and 2023
Overview
For the nine months ended September 30, 2024, we had revenue of $1,296.5 million compared with revenue of $1,253.8 million for the nine months ended September 30, 2023, an increase of 3%. For a further discussion of revenues, gross profit and selling, general and administrative expenses, see the segment results discussions below.
Depreciation and Amortization
Depreciation and amortization decreased $4.0 million, or 5%, to $72.2 million for the nine months ended September 30, 2024, compared with $76.2 million for the nine months ended September 30, 2023. The decrease in depreciation and amortization was primarily the result of assets that have become fully amortized.
Goodwill and Other Intangibles Impairment
In the second quarter of 2023 the Company recorded non-cash goodwill impairment charges totaling $218.9 million related to our U.S. Dealer-to-Dealer reporting unit and $6.4 million related to our Europe reporting unit (both within the Marketplace segment). The goodwill impairment related to our U.S. Dealer-to-Dealer reporting unit was primarily driven by lower near-term and long-term revenue growth associated with a slower overall recovery in vehicle volumes. The goodwill impairment related to our Europe reporting unit was driven by combining two previously separate reporting units (ADESA U.K. and ADESA Europe) into a single reporting unit. Including ADESA U.K. in the reporting unit resulted in a reduction in the overall fair value of the combined reporting unit, resulting in an impairment charge. The impairment charges were reported as a component of "Goodwill and other intangibles impairment" in the consolidated statements of income (loss).
In addition, the second quarter 2023 announcement of the rebrand to an OPENLANE branded marketplace from the ADESA branded marketplaces resulted in a non-cash impairment charge totaling $25.5 million (within the Marketplace segment). The impairment charge was reported as a component of "Goodwill and other intangibles impairment" in the consolidated statements of income (loss).
The deferred tax benefits of $52.5 million and $6.5 million associated with the goodwill and tradename impairments in the second quarter of 2023, respectively, resulted in the U.S. being in a net deferred tax asset position. Due to the three-year cumulative loss related to U.S. operations, we recorded a $42.9 million and $36.4 million valuation allowance against the U.S. net deferred tax asset at September 30, 2024 and December 31, 2023, respectively.
Interest Expense
Interest expense decreased $4.1 million, or 4%, to $112.4 million for the nine months ended September 30, 2024, compared with $116.5 million for the nine months ended September 30, 2023. Interest expense decreased as a result of the partial repayment of senior note debt in 2023. In addition, AFC had a $1.4 million decrease in interest expense (to $95.2 million from $96.6 million) attributable to a decrease in the average balance on the AFC securitization obligations.
Other (Income) Expense, Net
For the nine months ended September 30, 2024, we had other income of $2.9 million compared with $12.5 million for the nine months ended September 30, 2023. The decrease in other income was primarily attributable to the receipt of $20.0 million in connection with the early termination of a contractual arrangement that occurred during the second quarter of 2023 and a net decrease in other miscellaneous income aggregating $1.9 million, partially offset by the 2023 impairment of an equity security and note receivable with the same investee aggregating $11.0 million and a $1.3 million contingent consideration valuation adjustment in 2023.
Loss on Extinguishment of Debt
In June 2023, we prepaid $140 million of the senior notes at par with proceeds from the Transaction. We incurred a loss on the extinguishment of the senior notes of $0.7 million in the second quarter of 2023 primarily representative of the write-off of unamortized debt issuance costs associated with the portion of the senior notes repaid, as well as purchase offer expenses. In June 2023, we also entered into the Revolving Credit Facility and incurred a loss on extinguishment of approximately $0.4 million for the debt issuance costs associated with certain banks that are no longer a part of the facility.
Income Taxes
We had an effective tax rate of 35.2% for the nine months ended September 30, 2024, compared with an effective tax rate of -0.4% resulting in expense on a pre-tax loss for the nine months ended September 30, 2023. The effective tax rate for the nine months ended September 30, 2024 was unfavorably impacted by an increase in the valuation allowance related to current year movement of the adjusted U.S. net deferred tax asset. The effective tax rate for the nine months ended September 30, 2023 was impacted by the goodwill and other intangibles impairment charges and resulting $59.0 million deferred tax benefit recorded with respect to the impairment of tax deductible goodwill and the impairment of other intangibles, partially offset by the $34.2 million deferred tax expense associated with the recording of valuation allowance against the U.S. net deferred tax asset.
We recorded a $42.9 million and $36.4 million valuation allowance against the U.S. net deferred tax asset at September 30, 2024 and December 31, 2023, respectively. The realization of the net deferred tax assets is dependent on our ability to generate sufficient future taxable income to utilize these assets. Depending on our current and anticipated future earnings, we may release a significant portion of our valuation allowance in a future period if there is sufficient positive evidence which would result in a corresponding decrease to income tax expense in such period. The actual timing and amount of the valuation allowance to be released is uncertain.
Impact of Foreign Currency
For the nine months ended September 30, 2024 compared with the nine months ended September 30, 2023, the change in the Canadian dollar exchange rate decreased revenue by $2.9 million, operating profit by $0.7 million and net income by $0.2 million. For the nine months ended September 30, 2024 compared with the nine months ended September 30, 2023, the change in the euro exchange rate increased revenue by $0.8 million and had no impact on operating profit and net income.
Marketplace Results | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
(Dollars in millions, except volumes) | 2024 | | 2023 | | 2024 | | 2023 |
| Auction fees | $ | 113.2 | | | $ | 102.1 | | | $ | 331.8 | | | $ | 305.3 | |
| Service revenue | 148.1 | | | 153.9 | | | 445.4 | | | 475.2 | |
| Purchased vehicle sales | 93.0 | | | 60.6 | | | 231.4 | | | 176.5 | |
| Total Marketplace revenue from continuing operations | 354.3 | | | 316.6 | | | 1,008.6 | | | 957.0 | |
| Cost of services* | 235.2 | | | 199.3 | | | 661.4 | | | 613.2 | |
| Gross profit* | 119.1 | | | 117.3 | | | 347.2 | | | 343.8 | |
| Selling, general and administrative | 87.7 | | | 94.8 | | | 276.5 | | | 288.9 | |
| Depreciation and amortization | 20.6 | | | 23.8 | | | 63.3 | | | 69.5 | |
| Goodwill and other intangibles impairment | — | | | — | | | — | | | 250.8 | |
| Operating profit (loss) | $ | 10.8 | | | $ | (1.3) | | | $ | 7.4 | | | $ | (265.4) | |
| | | | | | | |
| Commercial vehicles sold | 195,000 | | | 180,000 | | | 634,000 | | | 527,000 | |
| Dealer consignment vehicles sold | 164,000 | | 159,000 | | | 465,000 | | | 486,000 | |
| Total vehicles sold | 359,000 | | 339,000 | | 1,099,000 | | 1,013,000 |
| Gross profit percentage, excluding purchased vehicles* | 45.6% | | 45.8% | | 44.7% | | 44.0% |
* Exclusive of depreciation and amortization
Overview of Marketplace Results for the Three Months Ended September 30, 2024 and 2023
Total Marketplace Revenue
Revenue from the Marketplace segment increased $37.7 million, or 12%, to $354.3 million for the three months ended September 30, 2024, compared with $316.6 million for the three months ended September 30, 2023. The increase in revenue was primarily attributable to the 6% increase in the number of vehicles sold. For the three months ended September 30, 2024, there was an increase in purchased vehicle sales and an increase in auction fees, partially offset by a decrease in service revenue (discussed below). The change in revenue included the impact of a decrease in revenue of $1.3 million due to fluctuations in the Canadian dollar exchange rate and an increase of $0.8 million due to fluctuations in the euro exchange rate.
The 6% increase in the number of vehicles sold was comprised of an 8% increase in commercial volumes and a 3% increase in dealer consignment volumes. The gross merchandise value ("GMV") of vehicles sold for the three months ended September 30, 2024 and 2023 was approximately $6.7 billion and $6.0 billion, respectively.
Auction Fees
Auction fees increased $11.1 million, or 11%, to $113.2 million for the three months ended September 30, 2024, compared with $102.1 million for the three months ended September 30, 2023. The number of vehicles sold increased 6%. Auction fees per vehicle sold for the three months ended September 30, 2024 increased $14, or 5%, to $315, compared with $301 for the three months ended September 30, 2023. The increase in auction fees per vehicle sold reflects the mix of vehicles sold in the third quarter of 2024 and the impact of price increases.
Service Revenue
Service revenue decreased $5.8 million, or 4%, to $148.1 million for the three months ended September 30, 2024, compared with $153.9 million for the three months ended September 30, 2023, primarily as a result of a decrease in transportation revenue of $6.4 million, of which $12.6 million related to a change in a key customer contract that resulted in the customer's third quarter of 2024 revenue being recorded on a net commission basis instead of a gross basis, as it was recorded in the third quarter of 2023. In addition, there was a net decrease in other miscellaneous service revenues aggregating $3.8 million, partially offset by increases in inspection service revenue of $2.8 million and reconditioning revenue of $1.6 million.
Purchased Vehicle Sales
The entire selling and purchase price of the vehicle is recorded as revenue and cost of services for purchased vehicles sold, which represent approximately 2% of total vehicles sold. Purchased vehicle sales increased $32.4 million, or 53%, to $93.0 million for the three months ended September 30, 2024, compared with $60.6 million for the three months ended September 30, 2023, primarily as a result of an increase in purchased vehicles sold in Europe.
Gross Profit
For the three months ended September 30, 2024, gross profit from the Marketplace segment increased $1.8 million, or 2%, to $119.1 million, compared with $117.3 million for the three months ended September 30, 2023. Gross profit improvements were driven by a $10.8 million increase in auction and service volumes and $0.4 million from pricing. These improvements were partially offset by a $9.4 million decrease in gross profit resulting from a higher mix of commercial volumes.
Gross profit from the Marketplace segment was 33.6% of revenue for the three months ended September 30, 2024, compared with 37.0% of revenue for the three months ended September 30, 2023. Excluding purchased vehicle sales, gross profit as a percentage of revenue was 45.6% and 45.8% for the three months ended September 30, 2024 and 2023, respectively.
On June 28, 2024, Canada enacted a new 3% Digital Services Tax (“Canadian DST”) on certain online revenues, including online marketplace service revenues, of companies with consolidated revenues of at least €750 million. The Company recorded $1.2 million of Canadian DST to cost of services in the third quarter of 2024, which was partially mitigated by corresponding price increases during the quarter.
Selling, General and Administrative
Selling, general and administrative expenses from the Marketplace segment decreased $7.1 million, or 7%, to $87.7 million for the three months ended September 30, 2024, compared with $94.8 million for the three months ended September 30, 2023, primarily as a result of decreases in information technology costs of $3.1 million, professional fees of $1.7 million, compensation expense of $1.2 million and miscellaneous expenses aggregating $1.1 million.
Overview of Marketplace Results for the Nine Months Ended September 30, 2024 and 2023
Total Marketplace Revenue
Revenue from the Marketplace segment increased $51.6 million, or 5%, to $1,008.6 million for the nine months ended September 30, 2024, compared with $957.0 million for the nine months ended September 30, 2023. The increase in revenue was primarily attributable to the 8% increase in the number of vehicles sold. For the nine months ended September 30, 2024, there was an increase in purchased vehicle sales and auction fees, partially offset by the decrease in service revenue (discussed below). The change in revenue included the impact of a decrease in revenue of $2.3 million due to fluctuations in the Canadian dollar exchange rate and an increase of $0.8 million due to fluctuations in the euro exchange rate.
The 8% increase in the number of vehicles sold was comprised of a 20% increase in commercial volumes and a 4% decrease in dealer consignment volumes. The gross merchandise value ("GMV") of vehicles sold for the nine months ended September 30, 2024 and 2023 was approximately $20.5 billion and $18.4 billion, respectively.
Auction Fees
Auction fees increased $26.5 million, or 9%, to $331.8 million for the nine months ended September 30, 2024, compared with $305.3 million for the nine months ended September 30, 2023. The number of vehicles sold increased 8%. Auction fees per vehicle sold for the nine months ended September 30, 2024 increased $1, or 0%, to $302, compared with $301 for the nine months ended September 30, 2023.
Service Revenue
Service revenue decreased $29.8 million, or 6%, to $445.4 million for the nine months ended September 30, 2024, compared with $475.2 million for the nine months ended September 30, 2023, primarily as a result of a decrease in transportation revenue of $47.2 million, of which $55.0 million related to a change in a key customer contract that resulted in the customer's revenue for the first nine months of 2024 being recorded on a net commission basis instead of a gross basis, as it was recorded in the first nine months of 2023. In addition, there was a net decrease in other miscellaneous service revenues aggregating approximately $1.8 million, partially offset by increases in
inspection service revenue of $8.2 million, repossession and remarketing fees of $4.9 million, reconditioning revenue of $3.4 million and key service revenue of $2.7 million.
Purchased Vehicle Sales
The entire selling and purchase price of the vehicle is recorded as revenue and cost of services for purchased vehicles sold, which represent approximately 2% of total vehicles sold. Purchased vehicle sales increased $54.9 million, or 31%, to $231.4 million for the nine months ended September 30, 2024, compared with $176.5 million for the nine months ended September 30, 2023, primarily as a result of an increase in purchased vehicles sold in Europe.
Gross Profit
For the nine months ended September 30, 2024, gross profit from the Marketplace segment increased $3.4 million, or 1%, to $347.2 million, compared with $343.8 million for the nine months ended September 30, 2023. Gross profit improvements were driven by a $24.2 million increase in auction and service volumes and $4.8 million from pricing. These improvements were partially offset by the Canadian DST, which represented a decrease of $13.2 million and a $12.4 million decrease in gross profit resulting from a higher mix of commercial volumes.
Gross profit from the Marketplace segment was 34.4% of revenue for the nine months ended September 30, 2024, compared with 35.9% of revenue for the nine months ended September 30, 2023. The Canadian DST decreased gross profit as a percentage of revenue by 130 basis points for the nine months ended September 30, 2024. Excluding purchased vehicle sales, gross profit as a percentage of revenue was 44.7% and 44.0% for the nine months ended September 30, 2024 and 2023, respectively. Excluding purchased vehicle sales, gross profit as a percentage of revenue increased for the nine months ended September 30, 2024 as compared with the nine months ended September 30, 2023, primarily due to a change in a key customer contract (see discussion in "Service revenue" above), increased volumes, increased prices and cost savings initiatives, partially offset by the Canadian DST.
As a result of the Canadian DST being retroactive to January 1, 2022, the Company recorded $13.2 million of Canadian DST to cost of services for the nine months ended September 30, 2024. Approximately $3.2 million, $5 million and $5 million relates to Canadian DST for the nine months ended September 30, 2024 and the years ended December 31, 2023 and 2022, respectively. During the third quarter of 2024, the Company increased its prices to prospectively mitigate the Canadian DST.
Selling, General and Administrative
Selling, general and administrative expenses from the Marketplace segment decreased $12.4 million, or 4%, to $276.5 million for the nine months ended September 30, 2024, compared with $288.9 million for the nine months ended September 30, 2023, primarily as a result of decreases in compensation expense of $7.8 million, incentive-based compensation of $5.0 million, professional fees of $2.9 million, information technology costs of $1.8 million and other miscellaneous expenses aggregating $1.9 million, partially offset by increases in severance of $4.1 million, marketing costs of $1.5 million and stock-based compensation expense of $1.4 million.
Goodwill and Other Intangibles Impairment
See the above discussion of goodwill and other intangibles impairment in the consolidated results of operations for OPENLANE, Inc.
Finance Results | | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, | | Nine Months Ended September 30, |
| (Dollars in millions, except volumes and per loan amounts) | 2024 | | 2023 | | 2024 | | 2023 |
| Finance-related revenue | | | | | | | |
| Interest income | $ | 56.1 | | | $ | 63.0 | | | $ | 176.6 | | | $ | 185.5 | |
| Fee income | 47.1 | | | 45.6 | | | 141.5 | | | 137.3 | |
| Other revenue | 2.3 | | | 2.7 | | | 6.8 | | | 9.8 | |
| Provision for credit losses | (11.4) | | | (11.6) | | | (37.0) | | | (35.8) | |
| Total Finance revenue | 94.1 | | | 99.7 | | | 287.9 | | | 296.8 | |
| Cost of services* | 16.8 | | | 16.7 | | | 50.4 | | | 49.6 | |
| Gross profit* | 77.3 | | | 83.0 | | | 237.5 | | | 247.2 | |
| Selling, general and administrative | 11.7 | | | 12.6 | | | 37.6 | | | 37.7 | |
| Depreciation and amortization | 3.2 | | | 2.6 | | | 8.9 | | | 6.7 | |
| Operating profit | $ | 62.4 | | | $ | 67.8 | | | $ | 191.0 | | | $ | 202.8 | |
| | | | | | | |
| Loan transactions | 406,000 | | 406,000 | | | 1,243,000 | | | 1,228,000 | |
| Revenue per loan transaction | $ | 232 | | | $ | 246 | | | $ | 232 | | | $ | 242 | |
* Exclusive of depreciation and amortization
Overview of Finance Results for the Three Months Ended September 30, 2024 and 2023
Revenue
For the three months ended September 30, 2024, the Finance segment revenue decreased $5.6 million, or 6%, to $94.1 million, compared with $99.7 million for the three months ended September 30, 2023. The decrease in revenue was primarily the result of a 6% decrease in revenue per loan transaction. Revenue per loan transaction, which includes both loans paid off and loans curtailed, decreased $14, or 6%, primarily as a result of a decrease in interest yields and a decrease in vehicle values, partially offset by an increase in floorplan fee per unit and an increase in average portfolio duration.
The provision for credit losses increased to 2.1% of the average managed receivables for the three months ended September 30, 2024 from 2.0% for the three months ended September 30, 2023. The provision for credit losses is expected to be approximately 2% or under, on a long-term basis, of the average managed receivables balance. However, the actual losses in any particular quarter or year could deviate from this range.
Gross Profit
For the three months ended September 30, 2024, gross profit for the Finance segment decreased $5.7 million, or 7%, to $77.3 million, or 82.1% of revenue, compared with $83.0 million, or 83.2% of revenue, for the three months ended September 30, 2023. The decrease in gross profit as a percent of revenue was primarily the result of the 6% decrease in revenue and a less than 1% increase in cost of services.
Selling, General and Administrative
Selling, general and administrative expenses for the Finance segment decreased $0.9 million, or 7%, to $11.7 million for the three months ended September 30, 2024, compared with $12.6 million for the three months ended September 30, 2023 primarily as a result of decreases in information technology costs of $1.1 million and incentive-based compensation of $0.3 million, partially offset by increases in title handling costs of $0.3 million and other miscellaneous expenses aggregating $0.2 million.
Overview of Finance Results for the Nine Months Ended September 30, 2024 and 2023
Revenue
For the nine months ended September 30, 2024, the Finance segment revenue decreased $8.9 million, or 3%, to $287.9 million, compared with $296.8 million for the nine months ended September 30, 2023. The decrease in revenue was primarily the result of a 4% decrease in revenue per loan transaction, partially offset by a 1% increase in loan transactions. Revenue per loan transaction, which includes both loans paid off and loans curtailed, decreased $10, or 4%, primarily as a result of a decrease in vehicle values, partially offset by an increase in interest yields and an increase in floorplan fee per unit.
The provision for credit losses increased to 2.2% of the average managed receivables for the nine months ended September 30, 2024 from 2.0% for the nine months ended September 30, 2023. The provision for credit losses is expected to be approximately 2% or under, on a long-term basis, of the average managed receivables balance. However, the actual losses in any particular quarter or year could deviate from this range.
Gross Profit
For the nine months September 30, 2024, gross profit for the Finance segment decreased $9.7 million, or 4%, to $237.5 million, or 82.5% of revenue, compared with $247.2 million, or 83.3% of revenue, for the nine months ended September 30, 2023. The decrease in gross profit as a percent of revenue was primarily the result of a 2% increase in cost of services and the 3% decrease in revenue. The increase in cost of services of $0.8 million was primarily the result of increases in professional fees of $0.5 million, travel expenses of $0.4 million and other miscellaneous expenses aggregating $0.7 million, partially offset by a decrease in lot check expenses of $0.8 million.
Selling, General and Administrative
Selling, general and administrative expenses for the Finance segment decreased $0.1 million, or 0%, to $37.6 million for the nine months ended September 30, 2024, compared with $37.7 million for the nine months ended September 30, 2023.
LIQUIDITY AND CAPITAL RESOURCES
As of September 30, 2024, our sources of liquidity consisted of cash on hand, working capital and amounts available under our Revolving Credit Facilities. Our principal ongoing sources of liquidity consist of cash generated by operations and borrowings under our Revolving Credit Facilities.
| | | | | | | | | | | | | | | | | |
| September 30, | | December 31, | | September 30, |
| (Dollars in millions) | 2024 | | 2023 | | 2023 |
| Cash and cash equivalents | $ | 132.1 | | | $ | 93.5 | | | $ | 110.3 | |
| Working capital | 199.5 | | 363.1 | | 432.1 |
| Amounts available under the Revolving Credit Facilities | 349.3 | | 133.3 | | 247.3 |
| Cash provided by operating activities for the nine months ended | 260.1 | | | | 216.2 | |
We regularly evaluate alternatives for our capital structure and liquidity given our expected cash flows, growth and operating capital requirements as well as capital market conditions.
Summary of Cash Flows
| | | | | | | | | | | |
| Nine Months Ended
September 30, |
| (Dollars in millions) | 2024 | | 2023 |
| Net cash provided by (used by): | | | |
| Operating activities - continuing operations | $ | 260.1 | | | $ | 216.2 | |
| Operating activities - discontinued operations | (1.4) | | | (0.1) | |
| Investing activities - continuing operations | 10.4 | | | (39.2) | |
| Investing activities - discontinued operations | — | | | 7.0 | |
| Financing activities - continuing operations | (264.3) | | | (312.1) | |
| Financing activities - discontinued operations | — | | | — | |
| Net change in cash balances of discontinued operations | — | | | — | |
| Effect of exchange rate on cash | (3.1) | | | 2.6 | |
Net increase (decrease) in cash, cash equivalents and restricted cash | $ | 1.7 | | | $ | (125.6) | |
Cash flow from operating activities (continuing operations) Net cash provided by operating activities (continuing operations) was $260.1 million for the nine months ended September 30, 2024, compared with $216.2 million for the nine months ended September 30, 2023. Cash provided by continuing operations for the nine months ended September 30, 2024 consisted primarily of cash earnings and an increase in accounts payable and accrued expenses, partially offset by an increase in trade receivables and other assets. Cash provided by continuing operations for the nine months ended September 30, 2023 consisted primarily of cash earnings and an increase in accounts payable and accrued expenses, partially offset by an increase in trade receivables and other assets. The increase in operating cash flow was primarily attributable to changes in operating assets and liabilities as a result of the timing of collections and the disbursement of funds to consignors for marketplace sales held near period-ends.
Changes in AFC’s accounts payable balance are presented in cash flows from operating activities while changes in AFC’s finance receivables are presented in cash flows from investing activities. Changes in these balances can cause variations in operating and investing cash flows.
Cash flow from investing activities (continuing operations) Net cash provided by investing activities (continuing operations) was $10.4 million for the nine months ended September 30, 2024, compared with net cash used by investing activities of $39.2 million for the nine months ended September 30, 2023. The cash provided by investing activities for the nine months ended September 30, 2024 was primarily from a decrease in finance receivables held for investment, partially offset by purchases of property and equipment. The cash used by investing activities for the nine months ended September 30, 2023 was primarily from purchases of property and equipment.
Cash flow from financing activities (continuing operations) Net cash used by financing activities (continuing operations) was $264.3 million for the nine months ended September 30, 2024, compared with $312.1 million for the nine months ended September 30, 2023. The cash used by financing activities for the nine months ended September 30, 2024 was primarily due to a net decrease in obligations collateralized by finance receivables,
repayments on lines of credit, dividends paid on the Series A Preferred Stock, repurchases and retirement of common stock and payments for debt issuance costs. The cash used by financing activities for the nine months ended September 30, 2023 was primarily due to the early repayment of senior notes, repayments on lines of credit, dividends paid on the Series A Preferred Stock, repurchases and retirement of common stock, payments of contingent consideration and payments for debt issuance costs, partially offset by a net increase in obligations collateralized by finance receivables.
Cash flow from operating activities (discontinued operations) Net cash used by operating activities (discontinued operations) was $1.4 million for the nine months ended September 30, 2024 compared with $0.1 million for the nine months ended September 30, 2023. The cash used by operating activities for the nine months ended September 30, 2024 was primarily attributable to the payment of an accrued obligation.
Cash flow from investing activities (discontinued operations) There were no investing activities (discontinued operations) for the nine months ended September 30, 2024, compared with net cash provided by investing activities of $7.0 million for the nine months ended September 30, 2023. The cash provided by investing activities for the nine months ended September 30, 2023 was attributable to the final proceeds from the sale of the ADESA U.S. physical auction business.
Cash flow from financing activities (discontinued operations) There were no financing activities (discontinued operations) for the nine months ended September 30, 2024 and 2023.
Third Quarter 2024 Earnings Slides // November 6, 2024
2 Q3 | 2024 Forward-Looking Statements Certain statements contained in this presentation include, and OPENLANE may make related oral, "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. In particular, statements made that are not historical facts (including but not limited to expectations, estimates, assumptions, projections and/or financial guidance) may be forward-looking statements. Words such as "should," "may," "will," "would," "anticipate," "expect," "project," "intend,“ “contemplate,” "plan," "believe," "seek," "estimate," "assume," “can,” "could," "continue,” "outlook," “target” and similar expressions identify forward-looking statements. Such statements are based on management's current assumptions, expectations and/or beliefs, are not guarantees of future performance and are subject to substantial risks, uncertainties and changes that could cause actual results to differ materially from the results projected, expressed or implied by these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the section entitled "Risk Factors" in OPENLANE’s Form 10-K for the year ended December 31, 2023 and in OPENLANE’s other filings and reports filed with the Securities and Exchange Commission. Many of these risk factors are outside of our control, and as such, they involve risks which are not currently known that could cause actual results to differ materially from those discussed or implied herein. The forward-looking statements are made as of the date of this presentation. OPENLANE undertakes no obligation to update any forward-looking statements.
3 Q3 | 2024 2024 Guidance The company is updating its annual guidance to the following: * The company uses the two-class method of calculating income from continuing operations per diluted share. Under the two-class method, income from continuing operations is adjusted for dividends and undistributed earnings (losses) to the holders of the Series A Preferred Stock, and the weighted average diluted shares do not assume conversion of the preferred shares to common shares. 2024 GUIDANCE (In millions, except per share amounts) (Unaudited) Low High Income from continuing operations $73 $81 Add back: Income taxes 40 45 Interest expense, net of interest income 144 142 Depreciation and amortization 99 97 EBITDA $356 $365 Total addbacks/(deductions), net (71) (70) Adjusted EBITDA $285 $295 Income from continuing operations per share – diluted * $0.21 $0.27 Income from continuing operations $73 $81 Total adjustments, net 44 44 Operating adjusted net income from continuing operations $117 $125 Operating adjusted net income from continuing operations per share – diluted $0.81 $0.87 Weighted average diluted shares – including assumed conversion of preferred shares 145 145
4 Q3 | 2024 Third Quarter & Year-to-Date Results
5 Q3 | 2024 OPENLANE Q3 & YTD 2024 Highlights* ($ in millions, except per share amounts) OPENLANE Q3 2024 Q3 2023 YTD 2024 YTD 2023 Total operating revenues from continuing operations $448.4 $416.3 $1,296.5 $1,253.8 Gross profit** $196.4 $200.3 $584.7 $591.0 % of revenue** 43.8% 48.1% 45.1% 47.1% SG&A $99.4 $107.4 $314.1 $326.6 Other (income) expense, net*** ($3.6) $1.7 ($2.9) ($12.5) EBITDA $100.2 $90.3 $272.4 $21.9 Adjusted EBITDA $74.5 $67.5 $220.7 $210.2 Income (loss) from continuing operations $28.4 $12.7 $57.6 ($168.4) Income (loss) from continuing operations per share – diluted $0.12 $0.01 $0.17 ($1.84) Weighted average diluted shares 109.0 109.9 109.2 109.3 Operating adjusted net income from continuing operations per share – diluted $0.26 $0.18 $0.64 $0.56 Weighted average diluted shares – including assumed conversion of preferred shares 144.8 145.6 145.0 145.1 Effective tax rate 31.6% 50.0% 35.2% -0.4% Capital expenditures $13.1 $12.9 $39.0 $39.8 * For a more complete explanation of these changes, see the MD&A in the company's supplemental financial information and Form 10-Q, both for the three and nine months ended September 30, 2024. ** Exclusive of depreciation and amortization. *** The first quarter of 2023 included an $11 million charge related to an investment in an early-stage automotive company. The second quarter of 2023 included the receipt of a $20 million early termination payment.
6 Q3 | 2024 Marketplace Q3 & YTD 2024 Highlights* ($ in millions, except volumes) Marketplace Q3 2024 Q3 2023 YTD 2024 YTD 2023 Auction fees $113.2 $102.1 $331.8 $305.3 Service revenue $148.1 $153.9 $445.4 $475.2 Purchased vehicle sales $93.0 $60.6 $231.4 $176.5 Total Marketplace revenue from continuing operations $354.3 $316.6 $1,008.6 $957.0 Gross profit** $119.1 $117.3 $347.2 $343.8 % of revenue, excluding purchased vehicles** 45.6% 45.8% 44.7% 44.0% SG&A $87.7 $94.8 $276.5 $288.9 Other (income) expense, net*** ($3.6) $1.2 ($2.9) ($12.8) EBITDA $34.6 $20.4 $72.5 ($187.3) Adjusted EBITDA $35.8 $26.8 $103.6 $84.6 % of revenue 10.1% 8.5% 10.3% 8.8% Commercial vehicles sold 195,000 180,000 634,000 527,000 Dealer consignment vehicles sold 164,000 159,000 465,000 486,000 Total vehicles sold 359,000 339,000 1,099,000 1,013,000 * For a more complete explanation of these changes, see the MD&A in the company's supplemental financial information and Form 10-Q, both for the three and nine months ended September 30, 2024. ** Exclusive of depreciation and amortization. *** The first quarter of 2023 included an $11 million charge related to an investment in an early-stage automotive company. The second quarter of 2023 included the receipt of a $20 million early termination payment.
7 Q3 | 2024 Finance Q3 & YTD 2024 Highlights* ($ in millions, except for revenue per loan transaction) Finance Q3 2024 Q3 2023 YTD 2024 YTD 2023 Interest income $56.1 $63.0 $176.6 $185.5 Fee income $47.1 $45.6 $141.5 $137.3 Other revenue $2.3 $2.7 $6.8 $9.8 Provision for credit losses ($11.4) ($11.6) ($37.0) ($35.8) Total Finance revenue $94.1 $99.7 $287.9 $296.8 Gross profit** $77.3 $83.0 $237.5 $247.2 % of revenue** 82.1% 83.2% 82.5% 83.3% SG&A $11.7 $12.6 $37.6 $37.7 Other (income) expense, net $ - $0.5 $ - $0.3 EBITDA $65.6 $69.9 $199.9 $209.2 Adjusted EBITDA $38.7 $40.7 $117.1 $125.6 Loan transactions 406,000 406,000 1,243,000 1,228,000 Revenue per loan transaction $232 $246 $232 $242 Provision for credit losses % of finance receivables 2.1% 2.0% 2.2% 2.0% Managed receivables $2,211.5 $2,379.1 $2,211.5 $2,379.1 Obligations collateralized by finance receivables $1,528.8 $1,695.3 $1,528.8 $1,695.3 * For a more complete explanation of these changes, see the MD&A in the company's supplemental financial information and Form 10-Q, both for the three and nine months ended September 30, 2024. ** Exclusive of depreciation and amortization.
8 Q3 | 2024 September 30, 2024 Leverage (US$ in millions) Balance Maturity Revolving Credit Facility (Adjusted Term SOFR + 2.25%) $56 2028 Canadian Revolving Credit Facility (Adjusted Term CORRA +2.50%) - 2028 Senior Notes (Fixed 5.125%) 210 2025 Other 11 Total 277 Less: Cash and cash equivalents 132 Net Debt 145 Net Debt Ratio 1 0.5 Corporate Credit Ratings: S&P B, Moodys B1 1 When calculating the corporate net debt to Adjusted EBITDA leverage ratio, we use the balance sheet “Cash and cash equivalents” amount instead of available cash as defined by our credit agreement.
9 Q3 | 2024 Historical Data
10 Q3 | 2024 Marketplace Metrics (Volumes in thousands) 3Q24 2Q24 1Q24 2023 4Q23 3Q23 2Q23 1Q23 Revenue1 ($M) $354.3 $336.0 $318.3 $1,251.7 $294.7 $316.6 $319.4 $321.0 Commercial vehicles sold 195 217 222 710 183 180 180 167 Dealer consignment vehicles sold 164 151 150 621 135 159 164 163 Total vehicles sold 359 368 372 1,331 318 339 344 330 Gross profit percentage1 33.6% 31.8% 38.1% 36.0% 36.0% 37.0% 35.5% 35.3% Gross profit percentage, excluding purchased vehicles 45.6% 41.8% 46.6% 44.3% 45.3% 45.8% 43.8% 42.6% Income (loss) from continuing operations ($M) $4.8 ($16.1) ($12.9) ($277.5) ($17.7) ($19.3) ($219.4) ($21.1) Adjusted EBITDA ($M) $35.8 $32.7 $35.1 $108.3 $23.7 $26.8 $43.5 $14.3 Gross Merchandise Value ($B) $6.7 $6.8 $7.0 $24.1 $5.7 $6.0 $6.4 $6.0 1 Includes purchased vehicle sales
11 Q3 | 2024 Finance Metrics ($ in millions, except for revenue per loan transaction; LTUs in thousands) 3Q24 2Q24 1Q24 2023 4Q23 3Q23 2Q23 1Q23 Interest income $56.1 $59.5 $61.0 $248.4 $62.9 $63.0 $61.9 $60.6 Fee income $47.1 $45.9 $48.5 $183.3 $46.0 $45.6 $44.1 $47.6 Other revenue $2.3 $2.4 $2.1 $12.3 $2.5 $2.7 $3.7 $3.4 Provision for credit losses ($11.4) ($12.0) ($13.6) ($50.6) ($14.8) ($11.6) ($12.2) ($12.0) Total Finance revenue $94.1 $95.8 $98.0 $393.4 $96.6 $99.7 $97.5 $99.6 Loan Transaction Units (LTU) 406 415 422 1,625 397 406 402 420 Revenue per Loan Transaction $232 $231 $232 $242 $243 $246 $243 $237 Income (loss) from continuing operations $23.6 $26.8 $31.4 $122.7 $31.3 $32.0 $25.6 $33.8 Adjusted EBITDA $38.7 $38.7 $39.7 $163.7 $38.1 $40.7 $40.3 $44.6 Ending Managed Finance Receivables $2,211.5 $2,239.1 $2,313.7 $2,305.0 $2,305.0 $2,379.1 $2,418.3 $2,406.4 Ending Obligations Collateralized by Finance Receivables $1,528.8 $1,573.6 $1,597.2 $1,631.9 $1,631.9 $1,695.3 $1,717.4 $1,638.2
12 Q3 | 2024 APPENDIX
13 Q3 | 2024 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. Depreciation expense for property and equipment and amortization expense of capitalized internally developed software costs relate to ongoing capital expenditures; however, amortization expense associated with acquired intangible assets, such as customer relationships, software, tradenames and non-compete agreements are not representative of ongoing capital expenditures but have a continuing effect on our reported results. Non-GAAP financial measures of operating adjusted net income (loss) and operating adjusted net income (loss) per share, in the opinion of the company, provide comparability to other companies that may not have incurred these types of non-cash expenses or that report a similar measure. In addition, net income (loss) and net income (loss) per share have been adjusted for certain other charges, as seen in the following reconciliation. EBITDA, Adjusted EBITDA, operating adjusted net income (loss) and operating adjusted net income (loss) 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.
14 Q3 | 2024 Q3 2024 Adjusted EBITDA Reconciliation ($ in millions) Three Months ended September 30, 2024 Marketplace Finance Consolidated Income from continuing operations $4.8 $23.6 $28.4 Add back: Income taxes 5.0 8.1 13.1 Interest expense, net of interest income 4.2 30.7 34.9 Depreciation and amortization 20.6 3.2 23.8 EBITDA $34.6 $65.6 $100.2 Non-cash stock-based compensation 3.2 0.9 4.1 Securitization interest - (27.9) (27.9) Severance 1.4 0.1 1.5 Foreign currency (gains)/losses (3.1) (0.1) (3.2) Other (0.3) 0.1 (0.2) Total addbacks/(deductions) 1.2 (26.9) (25.7) Adjusted EBITDA $35.8 $38.7 $74.5 Revenue $354.3 $94.1 $448.4 Adjusted EBITDA % margin 10.1% 41.1% 16.6%
15 Q3 | 2024 Q3 2023 Adjusted EBITDA Reconciliation ($ in millions) Three Months ended September 30, 2023 Marketplace Finance Consolidated Income (loss) from continuing operations ($19.3) $32.0 $12.7 Add back: Income taxes 2.0 10.7 12.7 Interest expense, net of interest income 4.3 34.2 38.5 Depreciation and amortization 23.8 2.6 26.4 Intercompany interest 9.6 (9.6) - EBITDA $20.4 $69.9 $90.3 Non-cash stock-based compensation 3.5 1.0 4.5 Acquisition related costs 0.5 - 0.5 Securitization interest - (31.6) (31.6) Severance 1.7 0.2 1.9 Foreign currency (gains)/losses (1.2) - (1.2) Net change in unrealized (gains) losses on investment securities - 0.5 0.5 Professional fees related to business improvement efforts 1.4 0.3 1.7 Other 0.5 0.4 0.9 Total addbacks/(deductions) 6.4 (29.2) (22.8) Adjusted EBITDA $26.8 $40.7 $67.5 Revenue $316.6 $99.7 $416.3 Adjusted EBITDA % margin 8.5% 40.8% 16.2%
16 Q3 | 2024 YTD 2024 Adjusted EBITDA Reconciliation ($ in millions) Nine Months ended September 30, 2024 Marketplace Finance Consolidated Income (loss) from continuing operations ($24.2) $81.8 $57.6 Add back: Income taxes 4.0 27.3 31.3 Interest expense, net of interest income 16.1 95.2 111.3 Depreciation and amortization 63.3 8.9 72.2 Intercompany interest 13.3 (13.3) - EBITDA $72.5 $199.9 $272.4 Non-cash stock-based compensation 12.0 2.8 14.8 Acquisition related costs 0.5 - 0.5 Securitization interest - (87.0) (87.0) Severance 8.2 1.0 9.2 Foreign currency (gains)/losses (0.6) (0.1) (0.7) Professional fees related to business improvement efforts 1.2 0.3 1.5 Impact for newly enacted Canadian DST related to prior years 10.0 - 10.0 Other (0.2) 0.2 - Total addbacks/(deductions) 31.1 (82.8) (51.7) Adjusted EBITDA $103.6 $117.1 $220.7 Revenue $1,008.6 $287.9 $1,296.5 Adjusted EBITDA % margin 10.3% 40.7% 17.0%
17 Q3 | 2024 YTD 2023 Adjusted EBITDA Reconciliation ($ in millions) Nine Months ended September 30, 2023 Marketplace Finance Consolidated Income (loss) from continuing operations ($259.8) $91.4 ($168.4) Add back: Income taxes (37.9) 38.6 0.7 Interest expense, net of interest income 16.8 96.6 113.4 Depreciation and amortization 69.5 6.7 76.2 Intercompany interest 24.1 (24.1) - EBITDA ($187.3) $209.2 $21.9 Non-cash stock-based compensation 10.5 3.3 13.8 Loss on extinguishment of debt 1.1 - 1.1 Acquisition related costs 1.1 - 1.1 Securitization interest - (89.0) (89.0) Severance 3.1 0.3 3.4 Foreign currency (gains)/losses (0.8) - (0.8) Goodwill and other intangibles impairment 250.8 - 250.8 Contingent consideration adjustment 1.3 - 1.3 Net change in unrealized (gains) losses on investment securities - 0.4 0.4 Professional fees related to business improvement efforts 3.7 0.8 4.5 Other 1.1 0.6 1.7 Total addbacks/(deductions) 271.9 (83.6) 188.3 Adjusted EBITDA $84.6 $125.6 $210.2 Revenue $957.0 $296.8 $1,253.8 Adjusted EBITDA % margin 8.8% 42.3% 16.8%
18 Q3 | 2024 Operating Adjusted Net Income per Share Reconciliation ($ in millions, except per share amounts), (Unaudited) Three Months ended Nine Months ended September 30, September 30, 2024 2023 2024 2023 Net income (loss) from continuing operations (1) $28.4 $12.7 $57.6 ($168.4) Acquired amortization expense 9.0 11.1 27.4 28.3 Impact for newly enacted Canadian DST related to prior years - - 10.0 - Loss on extinguishment of debt - - - 1.1 Contingent consideration adjustment - - - 1.3 Goodwill and other intangibles impairment - - - 250.8 Income taxes (2) (0.4) 1.9 (2.9) (32.3) Operating adjusted net income from continuing operations $37.0 $25.7 $92.1 $80.8 Operating adjusted net income from discontinued operations $- $- $- $- Operating adjusted net income $37.0 $25.7 $92.1 $80.8 Operating adjusted net income from continuing operations per share – diluted $0.26 $0.18 $0.64 $0.56 Operating adjusted net income from discontinued operations per share – diluted - - - - Operating adjusted net income per share – diluted $0.26 $0.18 $0.64 $0.56 Weighted average diluted shares - including assumed conversion of preferred shares 144.8 145.6 145.0 145.1 (1) The Series A Preferred Stock dividends and undistributed earnings allocated to participating securities have not been included in the calculation of operating adjusted net income and operating adjusted net income per diluted share. (2) For the three and nine months ended September 30, 2024 and 2023, each tax deductible item was booked to the applicable statutory rate. The deferred tax benefits of $52.5 million and $6.5 million associated with the goodwill and tradename impairments in 2023, respectively, resulted in the U.S. being in a net deferred tax asset position. Due to the three-year cumulative loss related to U.S. operations, we currently have a $42.9 million valuation allowance against the U.S. net deferred tax asset.
v3.24.3
Document and Entity Information Document
|
Nov. 06, 2024 |
| Cover [Abstract] |
|
| Document Type |
8-K
|
| Document Period End Date |
Nov. 06, 2024
|
| Entity Registrant Name |
OPENLANE, Inc.
|
| Entity Incorporation, State or Country Code |
DE
|
| Entity File Number |
001-34568
|
| Entity Tax Identification Number |
20-8744739
|
| Entity Address, Address Line One |
11299 N. Illinois Street, Suite 500
|
| Entity Address, City or Town |
Carmel
|
| Entity Address, State or Province |
IN
|
| Entity Address, Postal Zip Code |
46032
|
| City Area Code |
800
|
| Local Phone Number |
923-3725
|
| Written Communications |
false
|
| Soliciting Material |
false
|
| Pre-commencement Tender Offer |
false
|
| Pre-commencement Issuer Tender Offer |
false
|
| Title of 12(b) Security |
Common Stock, par value $0.01 per share
|
| Trading Symbol |
KAR
|
| Security Exchange Name |
NYSE
|
| Entity Emerging Growth Company |
false
|
| Entity Central Index Key |
0001395942
|
| Amendment Flag |
false
|
| X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
| Name: |
dei_AmendmentFlag |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
| Name: |
dei_DocumentPeriodEndDate |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:dateItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
| Name: |
dei_DocumentType |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:submissionTypeItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
| Name: |
dei_EntityAddressAddressLine1 |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- Definition
+ References
+ Details
| Name: |
dei_EntityAddressCityOrTown |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionCode for the postal or zip code
| Name: |
dei_EntityAddressPostalZipCode |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionName of the state or province.
| Name: |
dei_EntityAddressStateOrProvince |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:stateOrProvinceItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityCentralIndexKey |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:centralIndexKeyItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionIndicate if registrant meets the emerging growth company criteria. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityEmergingGrowthCompany |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
| Name: |
dei_EntityFileNumber |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:fileNumberItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
| Name: |
dei_EntityIncorporationStateCountryCode |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:edgarStateCountryItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityRegistrantName |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityTaxIdentificationNumber |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:employerIdItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionLocal phone number for entity.
| Name: |
dei_LocalPhoneNumber |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
| Name: |
dei_PreCommencementIssuerTenderOffer |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
| Name: |
dei_PreCommencementTenderOffer |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionTitle of a 12(b) registered security. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
| Name: |
dei_Security12bTitle |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:securityTitleItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionName of the Exchange on which a security is registered. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
| Name: |
dei_SecurityExchangeName |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:edgarExchangeCodeItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12
| Name: |
dei_SolicitingMaterial |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
| Name: |
dei_TradingSymbol |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:tradingSymbolItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
| Name: |
dei_WrittenCommunications |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
OPENLANE (NYSE:KAR)
過去 株価チャート
から 11 2024 まで 12 2024
OPENLANE (NYSE:KAR)
過去 株価チャート
から 12 2023 まで 12 2024
