XML 44 R33.htm IDEA: XBRL DOCUMENT v3.23.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2023
Business Acquisition [Line Items]  
Schedule of consideration transferred

Cash consideration

$

1,714.2

Fair value of common shares issued

3,713.0

Fair value of exchanged IAA equity awards attributable to pre-combination service

13.1

Reimbursement of sell-side acquisition costs

48.8

Repayment of IAA net debt

1,157.1

Total fair value of consideration transferred

$

6,646.2

Schedule of pro forma results

Three months ended

Six months ended

June 30, 

June 30, 

    

2022

2023

2022

Revenue

$

1,004.4

$

2,094.5

$

1,955.2

Net income

40.6

186.9

42.5

IAA  
Business Acquisition [Line Items]  
Schedule of purchase price allocation

 

Purchase price

$

6,646.2

Assets acquired:

 

Cash and cash equivalents

164.9

Trade and other receivables

 

499.2

Prepaid consigned vehicle charges

8.7

Inventory

57.6

Other current assets

29.2

Income taxes receivable

1.9

Property, plant and equipment

 

634.3

Operating lease right-of-use assets

1,272.2

Other non-current assets

 

34.8

Intangible assets

 

2,447.7

 

Liabilities assumed:

 

Auction proceeds payable

60.7

Trade and other liabilities

 

259.2

Current operating lease liability

78.1

Income taxes payable

6.3

Long-term operating lease liability

1,166.1

Other non-current liabilities

22.4

Deferred tax liabilities

 

628.3

Fair value of identifiable net assets acquired

 

2,929.4

Goodwill acquired on acquisition

$

3,716.8

Schedule of fair values of the identifiable intangible assets acquired and their related estimated useful lives

Preliminary fair value

Weighted average

Asset

at acquisition

amortization period

Customer relationships

$

2,035.9

12 years

Developed technology

245.2

4 years

Trade names and trademarks

166.6

5 years

Total

$

2,447.7

10.7 years

VeriTread  
Business Acquisition [Line Items]  
Schedule of purchase price allocation

Total cash consideration paid

$

28.1

Fair value of previously held interest

4.3

Purchase price

$

32.4

 

  

Assets acquired:

 

  

Cash and cash equivalents

3.4

Trade and other receivables, and other current assets

 

0.9

Intangible assets

 

14.7

 

  

Liabilities assumed:

 

  

Trade and other liabilities

 

1.1

Fair value of identifiable net assets acquired

 

17.9

Redeemable non-controlling interest

(8.9)

Non-controlling interest

(1.8)

Goodwill acquired on acquisition

$

25.2

Schedule of fair values of the identifiable intangible assets acquired and their related estimated useful lives

Preliminary fair value

Weighted average

Asset

at acquisition

amortization period

Customer relationships

$

7.2

5 years

Software and technology assets

7.1

7 years

Trade names and trademarks

0.4

2 years

Total

$

14.7

5.9 years