These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
DELAWARE
|
|
36-4215970
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
500 WEST MADISON STREET,
SUITE 2800, CHICAGO, IL
|
|
60661
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
|
x
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except share and per share data)
|
|||||||
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Assets
|
|
|
|
||||
|
Current Assets:
|
|
|
|
||||
|
Cash and equivalents
|
$
|
137,086
|
|
|
$
|
114,605
|
|
|
Receivables, net
|
626,780
|
|
|
601,422
|
|
||
|
Inventory
|
1,464,627
|
|
|
1,433,847
|
|
||
|
Deferred income taxes
|
77,401
|
|
|
81,744
|
|
||
|
Prepaid expenses and other current assets
|
81,249
|
|
|
85,799
|
|
||
|
Total Current Assets
|
2,387,143
|
|
|
2,317,417
|
|
||
|
Property and Equipment, net
|
652,780
|
|
|
629,987
|
|
||
|
Intangible Assets:
|
|
|
|
||||
|
Goodwill
|
2,348,092
|
|
|
2,288,895
|
|
||
|
Other intangibles, net
|
219,632
|
|
|
245,525
|
|
||
|
Other Assets
|
96,385
|
|
|
91,668
|
|
||
|
Total Assets
|
$
|
5,704,032
|
|
|
$
|
5,573,492
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current Liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
416,341
|
|
|
$
|
400,202
|
|
|
Accrued expenses:
|
|
|
|
||||
|
Accrued payroll-related liabilities
|
95,014
|
|
|
86,016
|
|
||
|
Other accrued expenses
|
185,072
|
|
|
164,148
|
|
||
|
Other current liabilities
|
64,097
|
|
|
36,815
|
|
||
|
Current portion of long-term obligations
|
37,174
|
|
|
63,515
|
|
||
|
Total Current Liabilities
|
797,698
|
|
|
750,696
|
|
||
|
Long-Term Obligations, Excluding Current Portion
|
1,570,056
|
|
|
1,801,047
|
|
||
|
Deferred Income Taxes
|
175,310
|
|
|
181,662
|
|
||
|
Other Noncurrent Liabilities
|
124,255
|
|
|
119,430
|
|
||
|
Commitments and Contingencies
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 305,473,459 and 303,452,655 shares issued and outstanding at September 30, 2015 and December 31, 2014, respectively
|
3,054
|
|
|
3,035
|
|
||
|
Additional paid-in capital
|
1,084,423
|
|
|
1,054,686
|
|
||
|
Retained earnings
|
2,031,324
|
|
|
1,703,161
|
|
||
|
Accumulated other comprehensive loss
|
(82,088
|
)
|
|
(40,225
|
)
|
||
|
Total Stockholders’ Equity
|
3,036,713
|
|
|
2,720,657
|
|
||
|
Total Liabilities and Stockholders’ Equity
|
$
|
5,704,032
|
|
|
$
|
5,573,492
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income
(In thousands, except per share data)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenue
|
$
|
1,831,732
|
|
|
$
|
1,721,024
|
|
|
$
|
5,443,714
|
|
|
$
|
5,055,933
|
|
|
Cost of goods sold
|
1,118,953
|
|
|
1,056,613
|
|
|
3,307,512
|
|
|
3,068,579
|
|
||||
|
Gross margin
|
712,779
|
|
|
664,411
|
|
|
2,136,202
|
|
|
1,987,354
|
|
||||
|
Facility and warehouse expenses
|
143,918
|
|
|
133,330
|
|
|
412,954
|
|
|
387,995
|
|
||||
|
Distribution expenses
|
158,768
|
|
|
148,572
|
|
|
450,521
|
|
|
432,445
|
|
||||
|
Selling, general and administrative expenses
|
207,887
|
|
|
192,229
|
|
|
616,924
|
|
|
563,344
|
|
||||
|
Restructuring and acquisition related expenses
|
4,578
|
|
|
3,594
|
|
|
12,729
|
|
|
12,816
|
|
||||
|
Depreciation and amortization
|
30,883
|
|
|
30,498
|
|
|
90,118
|
|
|
87,136
|
|
||||
|
Operating income
|
166,745
|
|
|
156,188
|
|
|
552,956
|
|
|
503,618
|
|
||||
|
Other expense (income):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net
|
14,722
|
|
|
16,394
|
|
|
44,250
|
|
|
48,140
|
|
||||
|
Loss on debt extinguishment
|
—
|
|
|
—
|
|
|
—
|
|
|
324
|
|
||||
|
Change in fair value of contingent consideration liabilities
|
89
|
|
|
12
|
|
|
365
|
|
|
(2,000
|
)
|
||||
|
Other income, net
|
(3,017
|
)
|
|
(18
|
)
|
|
(1,277
|
)
|
|
(1,021
|
)
|
||||
|
Total other expense, net
|
11,794
|
|
|
16,388
|
|
|
43,338
|
|
|
45,443
|
|
||||
|
Income before provision for income taxes
|
154,951
|
|
|
139,800
|
|
|
509,618
|
|
|
458,175
|
|
||||
|
Provision for income taxes
|
52,475
|
|
|
47,564
|
|
|
177,255
|
|
|
155,926
|
|
||||
|
Equity in earnings of unconsolidated subsidiaries
|
(1,130
|
)
|
|
(721
|
)
|
|
(4,200
|
)
|
|
(1,199
|
)
|
||||
|
Net income
|
$
|
101,346
|
|
|
$
|
91,515
|
|
|
$
|
328,163
|
|
|
$
|
301,050
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.33
|
|
|
$
|
0.30
|
|
|
$
|
1.08
|
|
|
$
|
1.00
|
|
|
Diluted
|
$
|
0.33
|
|
|
$
|
0.30
|
|
|
$
|
1.07
|
|
|
$
|
0.98
|
|
|
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net income
|
$
|
101,346
|
|
|
$
|
91,515
|
|
|
$
|
328,163
|
|
|
$
|
301,050
|
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation
|
(33,458
|
)
|
|
(39,329
|
)
|
|
(43,758
|
)
|
|
(24,013
|
)
|
||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
612
|
|
|
817
|
|
|
1,813
|
|
|
2,067
|
|
||||
|
Net change in unrealized gains/losses on pension plan, net of tax
|
(25
|
)
|
|
(30
|
)
|
|
82
|
|
|
(97
|
)
|
||||
|
Total other comprehensive loss
|
(32,871
|
)
|
|
(38,542
|
)
|
|
(41,863
|
)
|
|
(22,043
|
)
|
||||
|
Total comprehensive income
|
$
|
68,475
|
|
|
$
|
52,973
|
|
|
$
|
286,300
|
|
|
$
|
279,007
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(In thousands)
|
|||||||
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
328,163
|
|
|
$
|
301,050
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
94,688
|
|
|
90,647
|
|
||
|
Stock-based compensation expense
|
16,291
|
|
|
16,967
|
|
||
|
Excess tax benefit from stock-based payments
|
(13,672
|
)
|
|
(14,455
|
)
|
||
|
Other
|
6,580
|
|
|
3,440
|
|
||
|
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
|
Receivables
|
(6,304
|
)
|
|
(69,680
|
)
|
||
|
Inventory
|
22,345
|
|
|
(55,266
|
)
|
||
|
Prepaid income taxes/income taxes payable
|
39,639
|
|
|
20,858
|
|
||
|
Accounts payable
|
(11,139
|
)
|
|
1,433
|
|
||
|
Other operating assets and liabilities
|
14,732
|
|
|
27,648
|
|
||
|
Net cash provided by operating activities
|
491,323
|
|
|
322,642
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of property and equipment
|
(99,573
|
)
|
|
(100,191
|
)
|
||
|
Acquisitions, net of cash acquired
|
(157,357
|
)
|
|
(650,614
|
)
|
||
|
Other investing activities, net
|
3,174
|
|
|
934
|
|
||
|
Net cash used in investing activities
|
(253,756
|
)
|
|
(749,871
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from exercise of stock options
|
7,534
|
|
|
6,520
|
|
||
|
Excess tax benefit from stock-based payments
|
13,672
|
|
|
14,455
|
|
||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(7,423
|
)
|
|
—
|
|
||
|
Borrowings under revolving credit facilities
|
282,421
|
|
|
1,299,821
|
|
||
|
Repayments under revolving credit facilities
|
(433,840
|
)
|
|
(808,039
|
)
|
||
|
Borrowings under term loans
|
—
|
|
|
11,250
|
|
||
|
Repayments under term loans
|
(16,875
|
)
|
|
(11,250
|
)
|
||
|
Borrowings under receivables securitization facility
|
3,858
|
|
|
80,000
|
|
||
|
Repayments under receivables securitization facility
|
(8,958
|
)
|
|
—
|
|
||
|
Repayments of other long-term debt
|
(50,843
|
)
|
|
(20,532
|
)
|
||
|
Payments of other obligations
|
(2,491
|
)
|
|
(41,934
|
)
|
||
|
Other financing activities, net
|
—
|
|
|
(6,881
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(212,945
|
)
|
|
523,410
|
|
||
|
Effect of exchange rate changes on cash and equivalents
|
(2,141
|
)
|
|
(2,023
|
)
|
||
|
Net increase in cash and equivalents
|
22,481
|
|
|
94,158
|
|
||
|
Cash and equivalents, beginning of period
|
114,605
|
|
|
150,488
|
|
||
|
Cash and equivalents, end of period
|
$
|
137,086
|
|
|
$
|
244,646
|
|
|
Supplemental disclosure of cash paid for:
|
|
|
|
||||
|
Income taxes, net of refunds
|
$
|
138,192
|
|
|
$
|
135,447
|
|
|
Interest
|
35,430
|
|
|
38,399
|
|
||
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
||||
|
Notes payable and other obligations, including notes issued and debt assumed in connection with business acquisitions
|
$
|
28,598
|
|
|
$
|
87,731
|
|
|
Contingent consideration liabilities
|
—
|
|
|
5,854
|
|
||
|
Noncash property and equipment additions
|
4,841
|
|
|
4,852
|
|
||
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Stockholders’ Equity
(In thousands)
|
||||||||||||||||||||||
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders’
Equity
|
|||||||||||||
|
|
Shares
Issued
|
|
Amount
|
|
||||||||||||||||||
|
BALANCE, January 1, 2015
|
303,453
|
|
|
$
|
3,035
|
|
|
$
|
1,054,686
|
|
|
$
|
1,703,161
|
|
|
$
|
(40,225
|
)
|
|
$
|
2,720,657
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
328,163
|
|
|
—
|
|
|
328,163
|
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41,863
|
)
|
|
(41,863
|
)
|
|||||
|
Restricted stock units vested, net of shares withheld for employee tax
|
840
|
|
|
8
|
|
|
(4,191
|
)
|
|
—
|
|
|
—
|
|
|
(4,183
|
)
|
|||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
16,291
|
|
|
—
|
|
|
—
|
|
|
16,291
|
|
|||||
|
Exercise of stock options
|
1,324
|
|
|
13
|
|
|
8,216
|
|
|
—
|
|
|
—
|
|
|
8,229
|
|
|||||
|
Shares withheld for net share settlements of stock option awards
|
(144
|
)
|
|
(2
|
)
|
|
(3,934
|
)
|
|
—
|
|
|
—
|
|
|
(3,936
|
)
|
|||||
|
Excess tax benefit from stock-based payments
|
—
|
|
|
—
|
|
|
13,355
|
|
|
—
|
|
|
—
|
|
|
13,355
|
|
|||||
|
BALANCE, September 30, 2015
|
305,473
|
|
|
$
|
3,054
|
|
|
$
|
1,084,423
|
|
|
$
|
2,031,324
|
|
|
$
|
(82,088
|
)
|
|
$
|
3,036,713
|
|
|
Note 1.
|
Interim Financial Statements
|
|
Note 2.
|
Financial Statement Information
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Aftermarket and refurbished products
|
$
|
1,070,673
|
|
|
$
|
1,022,549
|
|
|
Salvage and remanufactured products
|
393,954
|
|
|
411,298
|
|
||
|
|
$
|
1,464,627
|
|
|
$
|
1,433,847
|
|
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Total
|
||||||||
|
Balance as of January 1, 2015
|
$
|
1,392,032
|
|
|
$
|
616,819
|
|
|
$
|
280,044
|
|
|
$
|
2,288,895
|
|
|
Business acquisitions and adjustments to previously recorded goodwill
|
76,284
|
|
|
20,980
|
|
|
3,989
|
|
|
101,253
|
|
||||
|
Exchange rate effects
|
(14,730
|
)
|
|
(27,376
|
)
|
|
50
|
|
|
(42,056
|
)
|
||||
|
Balance as of September 30, 2015
|
$
|
1,453,586
|
|
|
$
|
610,423
|
|
|
$
|
284,083
|
|
|
$
|
2,348,092
|
|
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
Trade names and trademarks
|
$
|
171,165
|
|
|
$
|
(41,480
|
)
|
|
$
|
129,685
|
|
|
$
|
173,340
|
|
|
$
|
(35,538
|
)
|
|
$
|
137,802
|
|
|
Customer relationships
|
92,780
|
|
|
(37,121
|
)
|
|
55,659
|
|
|
92,972
|
|
|
(26,751
|
)
|
|
66,221
|
|
||||||
|
Software and other technology related assets
|
44,465
|
|
|
(16,028
|
)
|
|
28,437
|
|
|
44,640
|
|
|
(10,387
|
)
|
|
34,253
|
|
||||||
|
Covenants not to compete
|
10,937
|
|
|
(5,086
|
)
|
|
5,851
|
|
|
11,074
|
|
|
(3,825
|
)
|
|
7,249
|
|
||||||
|
|
$
|
319,347
|
|
|
$
|
(99,715
|
)
|
|
$
|
219,632
|
|
|
$
|
322,026
|
|
|
$
|
(76,501
|
)
|
|
$
|
245,525
|
|
|
Balance as of January 1, 2015
|
$
|
14,881
|
|
|
Warranty expense
|
26,294
|
|
|
|
Warranty claims
|
(23,517
|
)
|
|
|
Balance as of September 30, 2015
|
$
|
17,658
|
|
|
Note 3.
|
Stock-Based Compensation
|
|
|
Number
Outstanding
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Unvested as of January 1, 2015
|
2,151,232
|
|
|
$
|
20.97
|
|
|
$
|
60,493
|
|
|
Granted
|
915,386
|
|
|
$
|
27.04
|
|
|
|
||
|
Vested
|
(994,130
|
)
|
|
$
|
19.87
|
|
|
|
||
|
Forfeited / Canceled
|
(81,563
|
)
|
|
$
|
24.54
|
|
|
|
||
|
Unvested as of September 30, 2015
|
1,990,925
|
|
|
$
|
24.16
|
|
|
$
|
56,463
|
|
|
Expected to vest after September 30, 2015
|
1,935,514
|
|
|
$
|
24.08
|
|
|
$
|
54,891
|
|
|
|
Number
Outstanding
|
|
Weighted
Average Exercise Price
|
|
Weighted Average Remaining Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Balance as of January 1, 2015
|
5,207,772
|
|
|
$
|
8.04
|
|
|
3.6
|
|
$
|
105,038
|
|
|
Exercised
|
(1,324,150
|
)
|
|
$
|
6.21
|
|
|
|
|
|
|
|
|
Forfeited / Canceled
|
(13,599
|
)
|
|
$
|
28.13
|
|
|
|
|
|
|
|
|
Balance as of September 30, 2015
|
3,870,023
|
|
|
$
|
8.59
|
|
|
3.1
|
|
$
|
76,891
|
|
|
Exercisable as of September 30, 2015
|
3,775,341
|
|
|
$
|
7.99
|
|
|
3.1
|
|
$
|
76,891
|
|
|
Exercisable as of September 30, 2015 and expected to vest thereafter
|
3,860,555
|
|
|
$
|
8.53
|
|
|
3.1
|
|
$
|
76,891
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
RSUs
|
$
|
5,119
|
|
|
$
|
4,434
|
|
|
$
|
16,067
|
|
|
$
|
14,625
|
|
|
Stock options
|
58
|
|
|
703
|
|
|
224
|
|
|
2,203
|
|
||||
|
Restricted stock
|
—
|
|
|
47
|
|
|
—
|
|
|
139
|
|
||||
|
Total stock-based compensation expense
|
$
|
5,177
|
|
|
$
|
5,184
|
|
|
$
|
16,291
|
|
|
$
|
16,967
|
|
|
Note 4.
|
Long-Term Obligations
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Senior secured credit agreement:
|
|
|
|
||||
|
Term loans payable
|
$
|
416,250
|
|
|
$
|
433,125
|
|
|
Revolving credit facilities
|
475,308
|
|
|
663,912
|
|
||
|
Senior notes
|
600,000
|
|
|
600,000
|
|
||
|
Receivables securitization facility
|
89,800
|
|
|
94,900
|
|
||
|
Notes payable through November 2019 at weighted average interest rates of 1.1% and 1.0%, respectively
|
13,875
|
|
|
45,891
|
|
||
|
Other long-term debt at weighted average interest rates of 4.2% and 3.1%, respectively
|
11,997
|
|
|
26,734
|
|
||
|
|
1,607,230
|
|
|
1,864,562
|
|
||
|
Less current maturities
|
(37,174
|
)
|
|
(63,515
|
)
|
||
|
|
$
|
1,570,056
|
|
|
$
|
1,801,047
|
|
|
Note 5.
|
Derivative Instruments and Hedging Activities
|
|
|
|
Notional Amount
|
|
Fair Value at September 30, 2015 (USD)
|
|
Fair Value at December 31, 2014 (USD)
|
||||||||||||||||||
|
|
|
September 30, 2015
|
|
December 31, 2014
|
|
Other Accrued Expenses
|
|
Other Noncurrent Liabilities
|
|
Other Accrued Expenses
|
|
Other Noncurrent Liabilities
|
||||||||||||
|
Interest rate swap agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
USD denominated
|
|
$
|
420,000
|
|
|
$
|
420,000
|
|
|
$
|
140
|
|
|
$
|
1,519
|
|
|
$
|
2,691
|
|
|
$
|
1,615
|
|
|
GBP denominated
|
|
£
|
50,000
|
|
|
£
|
50,000
|
|
|
—
|
|
|
653
|
|
|
—
|
|
|
893
|
|
||||
|
CAD denominated
|
|
C$
|
25,000
|
|
|
C$
|
25,000
|
|
|
62
|
|
|
—
|
|
|
—
|
|
|
19
|
|
||||
|
Total cash flow hedges
|
|
$
|
202
|
|
|
$
|
2,172
|
|
|
$
|
2,691
|
|
|
$
|
2,527
|
|
||||||||
|
Note 6.
|
Fair Value Measurements
|
|
|
Balance as of September 30, 2015
|
|
Fair Value Measurements as of September 30, 2015
|
||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
28,787
|
|
|
$
|
—
|
|
|
$
|
28,787
|
|
|
$
|
—
|
|
|
Total Assets
|
$
|
28,787
|
|
|
$
|
—
|
|
|
$
|
28,787
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
4,548
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,548
|
|
|
Deferred compensation liabilities
|
28,388
|
|
|
—
|
|
|
28,388
|
|
|
—
|
|
||||
|
Interest rate swaps
|
2,374
|
|
|
—
|
|
|
2,374
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
35,310
|
|
|
$
|
—
|
|
|
$
|
30,762
|
|
|
$
|
4,548
|
|
|
|
Balance as of December 31, 2014
|
|
Fair Value Measurements as of December 31, 2014
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
28,242
|
|
|
$
|
—
|
|
|
$
|
28,242
|
|
|
$
|
—
|
|
|
Total Assets
|
$
|
28,242
|
|
|
$
|
—
|
|
|
$
|
28,242
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
7,295
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7,295
|
|
|
Deferred compensation liabilities
|
27,580
|
|
|
—
|
|
|
27,580
|
|
|
—
|
|
||||
|
Interest rate swaps
|
5,218
|
|
|
—
|
|
|
5,218
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
40,093
|
|
|
$
|
—
|
|
|
$
|
32,798
|
|
|
$
|
7,295
|
|
|
|
September 30,
|
|
December 31,
|
||
|
|
2015
|
|
2014
|
||
|
Unobservable Input
|
(Weighted Average)
|
||||
|
Probability of achieving payout targets
|
75.9
|
%
|
|
79.1
|
%
|
|
Discount rate
|
7.5
|
%
|
|
7.5
|
%
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Beginning Balance
|
$
|
5,191
|
|
|
$
|
8,762
|
|
|
$
|
7,295
|
|
|
$
|
55,653
|
|
|
Contingent consideration liabilities recorded for business acquisitions
|
—
|
|
|
(1,203
|
)
|
|
—
|
|
|
5,854
|
|
||||
|
Payments
|
(610
|
)
|
|
—
|
|
|
(2,815
|
)
|
|
(52,305
|
)
|
||||
|
Increase (decrease) in fair value included in earnings
|
89
|
|
|
12
|
|
|
365
|
|
|
(2,000
|
)
|
||||
|
Exchange rate effects
|
(122
|
)
|
|
(270
|
)
|
|
(297
|
)
|
|
99
|
|
||||
|
Ending Balance
|
$
|
4,548
|
|
|
$
|
7,301
|
|
|
$
|
4,548
|
|
|
$
|
7,301
|
|
|
Note 7.
|
Commitments and Contingencies
|
|
Three months ending December 31, 2015
|
$
|
40,241
|
|
|
Years ending December 31:
|
|
||
|
2016
|
146,774
|
|
|
|
2017
|
124,121
|
|
|
|
2018
|
102,397
|
|
|
|
2019
|
82,568
|
|
|
|
2020
|
66,396
|
|
|
|
Thereafter
|
232,894
|
|
|
|
Future Minimum Lease Payments
|
$
|
795,391
|
|
|
Note 8.
|
Business Combinations
|
|
|
Nine Months Ended
|
|
Year Ended
|
||||||||||||
|
|
September 30, 2015
|
|
December 31, 2014
|
||||||||||||
|
|
All Acquisitions
|
|
Keystone
Specialty
|
|
Other Acquisitions
|
|
Total
|
||||||||
|
Receivables
|
$
|
35,870
|
|
|
$
|
48,473
|
|
|
$
|
75,330
|
|
|
$
|
123,803
|
|
|
Receivable reserves
|
(1,167
|
)
|
|
(7,748
|
)
|
|
(7,383
|
)
|
|
(15,131
|
)
|
||||
|
Inventory
|
79,234
|
|
|
150,696
|
|
|
123,815
|
|
|
274,511
|
|
||||
|
Income taxes receivable
|
—
|
|
|
14,096
|
|
|
—
|
|
|
14,096
|
|
||||
|
Prepaid expenses and other current assets
|
3,352
|
|
|
8,085
|
|
|
4,050
|
|
|
12,135
|
|
||||
|
Property and equipment
|
8,671
|
|
|
38,080
|
|
|
27,026
|
|
|
65,106
|
|
||||
|
Goodwill
|
101,253
|
|
|
237,729
|
|
|
177,974
|
|
|
415,703
|
|
||||
|
Other intangibles
|
3,456
|
|
|
78,110
|
|
|
51,135
|
|
|
129,245
|
|
||||
|
Other assets
|
3,748
|
|
|
6,159
|
|
|
2,793
|
|
|
8,952
|
|
||||
|
Deferred income taxes
|
2,243
|
|
|
(26,591
|
)
|
|
313
|
|
|
(26,278
|
)
|
||||
|
Current liabilities assumed
|
(48,918
|
)
|
|
(63,513
|
)
|
|
(52,961
|
)
|
|
(116,474
|
)
|
||||
|
Debt assumed
|
(2,373
|
)
|
|
—
|
|
|
(32,441
|
)
|
|
(32,441
|
)
|
||||
|
Other noncurrent liabilities assumed
|
(832
|
)
|
|
(11,675
|
)
|
|
(10,573
|
)
|
|
(22,248
|
)
|
||||
|
Contingent consideration liabilities
|
—
|
|
|
—
|
|
|
(5,854
|
)
|
|
(5,854
|
)
|
||||
|
Other purchase price obligations
|
(22,077
|
)
|
|
(13,351
|
)
|
|
(333
|
)
|
|
(13,684
|
)
|
||||
|
Notes issued
|
(4,148
|
)
|
|
(31,500
|
)
|
|
(13,535
|
)
|
|
(45,035
|
)
|
||||
|
Settlement of pre-existing balances
|
(1,073
|
)
|
|
—
|
|
|
(5,052
|
)
|
|
(5,052
|
)
|
||||
|
Cash used in acquisitions, net of cash acquired
|
$
|
157,239
|
|
|
$
|
427,050
|
|
|
$
|
334,304
|
|
|
$
|
761,354
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenue, as reported
|
$
|
1,831,732
|
|
|
$
|
1,721,024
|
|
|
$
|
5,443,714
|
|
|
$
|
5,055,933
|
|
|
Revenue of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Keystone Specialty
|
—
|
|
|
—
|
|
|
—
|
|
|
3,443
|
|
||||
|
Other acquisitions
|
28,065
|
|
|
176,693
|
|
|
209,834
|
|
|
582,344
|
|
||||
|
Pro forma revenue
|
$
|
1,859,797
|
|
|
$
|
1,897,717
|
|
|
$
|
5,653,548
|
|
|
$
|
5,641,720
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income, as reported
|
$
|
101,346
|
|
|
$
|
91,515
|
|
|
$
|
328,163
|
|
|
$
|
301,050
|
|
|
Net income of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Keystone Specialty
|
—
|
|
|
144
|
|
|
—
|
|
|
497
|
|
||||
|
Other acquisitions
|
(288
|
)
|
|
6,841
|
|
|
5,501
|
|
|
17,872
|
|
||||
|
Pro forma net income
|
$
|
101,058
|
|
|
$
|
98,500
|
|
|
$
|
333,664
|
|
|
$
|
319,419
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share, basic—as reported
|
$
|
0.33
|
|
|
$
|
0.30
|
|
|
$
|
1.08
|
|
|
$
|
1.00
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Keystone Specialty
|
—
|
|
|
0.00
|
|
|
—
|
|
|
0.00
|
|
||||
|
Other acquisitions
|
(0.00
|
)
|
|
0.02
|
|
|
0.02
|
|
|
0.06
|
|
||||
|
Pro forma earnings per share, basic
(1)
|
$
|
0.33
|
|
|
$
|
0.32
|
|
|
$
|
1.10
|
|
|
$
|
1.06
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share, diluted—as reported
|
$
|
0.33
|
|
|
$
|
0.30
|
|
|
$
|
1.07
|
|
|
$
|
0.98
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Keystone Specialty
|
—
|
|
|
0.00
|
|
|
—
|
|
|
0.00
|
|
||||
|
Other acquisitions
|
(0.00
|
)
|
|
0.02
|
|
|
0.02
|
|
|
0.06
|
|
||||
|
Pro forma earnings per share, diluted
(1)
|
$
|
0.33
|
|
|
$
|
0.32
|
|
|
$
|
1.09
|
|
|
$
|
1.04
|
|
|
Note 9.
|
Restructuring and Acquisition Related Expenses
|
|
Note 10.
|
Earnings Per Share
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Net Income
|
$
|
101,346
|
|
|
$
|
91,515
|
|
|
$
|
328,163
|
|
|
$
|
301,050
|
|
|
Denominator for basic earnings per share—Weighted-average shares outstanding
|
305,059
|
|
|
302,724
|
|
|
304,453
|
|
|
302,058
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
RSUs
|
603
|
|
|
658
|
|
|
678
|
|
|
804
|
|
||||
|
Stock options
|
2,066
|
|
|
2,817
|
|
|
2,195
|
|
|
2,988
|
|
||||
|
Restricted stock
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
||||
|
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding
|
307,728
|
|
|
306,206
|
|
|
307,326
|
|
|
305,857
|
|
||||
|
Earnings per share, basic
|
$
|
0.33
|
|
|
$
|
0.30
|
|
|
$
|
1.08
|
|
|
$
|
1.00
|
|
|
Earnings per share, diluted
|
$
|
0.33
|
|
|
$
|
0.30
|
|
|
$
|
1.07
|
|
|
$
|
0.98
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
Antidilutive securities:
|
|
|
|
|
|
|
|
||||
|
RSUs
|
272
|
|
|
389
|
|
|
306
|
|
|
265
|
|
|
Stock options
|
95
|
|
|
115
|
|
|
97
|
|
|
120
|
|
|
Note 11.
|
Income Taxes
|
|
Note 12.
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||||||||||||
|
|
|
September 30, 2015
|
|
September 30, 2014
|
||||||||||||||||||||||||||||
|
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plan |
|
Accumulated
Other Comprehensive (Loss) Income |
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized Gain (Loss) on Pension Plan
|
|
Accumulated
Other Comprehensive Income (Loss) |
||||||||||||||||
|
Beginning balance
|
|
$
|
(37,373
|
)
|
|
$
|
(2,200
|
)
|
|
$
|
(9,644
|
)
|
|
$
|
(49,217
|
)
|
|
$
|
40,222
|
|
|
$
|
(4,346
|
)
|
|
$
|
634
|
|
|
$
|
36,510
|
|
|
Pretax (loss)income
|
|
(33,458
|
)
|
|
(575
|
)
|
|
—
|
|
|
(34,033
|
)
|
|
(39,329
|
)
|
|
(186
|
)
|
|
—
|
|
|
(39,515
|
)
|
||||||||
|
Income tax effect
|
|
—
|
|
|
185
|
|
|
—
|
|
|
185
|
|
|
—
|
|
|
(7
|
)
|
|
—
|
|
|
(7
|
)
|
||||||||
|
Reclassification of unrealized gain(loss)
|
|
—
|
|
|
1,542
|
|
|
(34
|
)
|
|
1,508
|
|
|
—
|
|
|
1,554
|
|
|
(39
|
)
|
|
1,515
|
|
||||||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
(540
|
)
|
|
9
|
|
|
(531
|
)
|
|
—
|
|
|
(544
|
)
|
|
9
|
|
|
(535
|
)
|
||||||||
|
Ending Balance
|
|
$
|
(70,831
|
)
|
|
$
|
(1,588
|
)
|
|
$
|
(9,669
|
)
|
|
$
|
(82,088
|
)
|
|
$
|
893
|
|
|
$
|
(3,529
|
)
|
|
$
|
604
|
|
|
$
|
(2,032
|
)
|
|
|
|
Nine Months Ended
|
|
Nine Months Ended
|
||||||||||||||||||||||||||||
|
|
|
September 30, 2015
|
|
September 30, 2014
|
||||||||||||||||||||||||||||
|
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plan |
|
Accumulated
Other Comprehensive (Loss) Income |
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized Gain (Loss) on Pension Plan
|
|
Accumulated
Other Comprehensive Income (Loss) |
||||||||||||||||
|
Beginning balance
|
|
$
|
(27,073
|
)
|
|
$
|
(3,401
|
)
|
|
$
|
(9,751
|
)
|
|
$
|
(40,225
|
)
|
|
$
|
24,906
|
|
|
$
|
(5,596
|
)
|
|
$
|
701
|
|
|
$
|
20,011
|
|
|
Pretax (loss) income
|
|
(43,758
|
)
|
|
(1,814
|
)
|
|
—
|
|
|
(45,572
|
)
|
|
(24,013
|
)
|
|
(362
|
)
|
|
—
|
|
|
(24,375
|
)
|
||||||||
|
Income tax effect
|
|
—
|
|
|
624
|
|
|
—
|
|
|
624
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
39
|
|
||||||||
|
Reclassification of unrealized gain(loss)
|
|
—
|
|
|
4,627
|
|
|
109
|
|
|
4,736
|
|
|
—
|
|
|
3,647
|
|
|
(129
|
)
|
|
3,518
|
|
||||||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
(1,624
|
)
|
|
(27
|
)
|
|
(1,651
|
)
|
|
—
|
|
|
(1,257
|
)
|
|
32
|
|
|
(1,225
|
)
|
||||||||
|
Ending Balance
|
|
$
|
(70,831
|
)
|
|
$
|
(1,588
|
)
|
|
$
|
(9,669
|
)
|
|
$
|
(82,088
|
)
|
|
$
|
893
|
|
|
$
|
(3,529
|
)
|
|
$
|
604
|
|
|
$
|
(2,032
|
)
|
|
Note 13.
|
Segment and Geographic Information
|
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Three Months Ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
1,037,130
|
|
|
$
|
511,146
|
|
|
$
|
283,456
|
|
|
$
|
—
|
|
|
$
|
1,831,732
|
|
|
Intersegment
|
160
|
|
|
—
|
|
|
850
|
|
|
(1,010
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
1,037,290
|
|
|
$
|
511,146
|
|
|
$
|
284,306
|
|
|
$
|
(1,010
|
)
|
|
$
|
1,831,732
|
|
|
Segment EBITDA
|
$
|
128,506
|
|
|
$
|
52,733
|
|
|
$
|
26,075
|
|
|
$
|
—
|
|
|
$
|
207,314
|
|
|
Depreciation and amortization
(1)
|
17,918
|
|
|
9,478
|
|
|
5,578
|
|
|
—
|
|
|
32,974
|
|
|||||
|
Three Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
1,024,835
|
|
|
$
|
495,776
|
|
|
$
|
200,413
|
|
|
$
|
—
|
|
|
$
|
1,721,024
|
|
|
Intersegment
|
132
|
|
|
—
|
|
|
594
|
|
|
(726
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
1,024,967
|
|
|
$
|
495,776
|
|
|
$
|
201,007
|
|
|
$
|
(726
|
)
|
|
$
|
1,721,024
|
|
|
Segment EBITDA
|
$
|
131,851
|
|
|
$
|
41,726
|
|
|
$
|
17,977
|
|
|
$
|
—
|
|
|
$
|
191,554
|
|
|
Depreciation and amortization
(1)
|
18,029
|
|
|
9,411
|
|
|
4,314
|
|
|
—
|
|
|
31,754
|
|
|||||
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Nine Months Ended September 30, 2015
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
3,127,988
|
|
|
$
|
1,508,325
|
|
|
$
|
807,401
|
|
|
$
|
—
|
|
|
$
|
5,443,714
|
|
|
Intersegment
|
626
|
|
|
70
|
|
|
2,457
|
|
|
(3,153
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
3,128,614
|
|
|
$
|
1,508,395
|
|
|
$
|
809,858
|
|
|
$
|
(3,153
|
)
|
|
$
|
5,443,714
|
|
|
Segment EBITDA
|
$
|
416,774
|
|
|
$
|
153,199
|
|
|
$
|
91,677
|
|
|
$
|
—
|
|
|
$
|
661,650
|
|
|
Depreciation and amortization
(1)
|
52,432
|
|
|
26,533
|
|
|
15,723
|
|
|
—
|
|
|
94,688
|
|
|||||
|
Nine Months Ended September 30, 2014
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
3,080,090
|
|
|
$
|
1,380,663
|
|
|
$
|
595,180
|
|
|
$
|
—
|
|
|
$
|
5,055,933
|
|
|
Intersegment
|
266
|
|
|
—
|
|
|
1,250
|
|
|
(1,516
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
3,080,356
|
|
|
$
|
1,380,663
|
|
|
$
|
596,430
|
|
|
$
|
(1,516
|
)
|
|
$
|
5,055,933
|
|
|
Segment EBITDA
|
$
|
415,139
|
|
|
$
|
128,826
|
|
|
$
|
64,137
|
|
|
$
|
—
|
|
|
$
|
608,102
|
|
|
Depreciation and amortization
(1)
|
52,682
|
|
|
24,868
|
|
|
13,097
|
|
|
—
|
|
|
90,647
|
|
|||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Segment EBITDA
|
$
|
207,314
|
|
|
$
|
191,554
|
|
|
$
|
661,650
|
|
|
$
|
608,102
|
|
|
Deduct:
|
|
|
|
|
|
|
|
||||||||
|
Restructuring and acquisition related expenses
(1)
|
4,578
|
|
|
3,594
|
|
|
12,729
|
|
|
12,816
|
|
||||
|
Change in fair value of contingent consideration liabilities
(2)
|
89
|
|
|
12
|
|
|
365
|
|
|
(2,000
|
)
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Equity in earnings of unconsolidated subsidiaries
|
(1,130
|
)
|
|
(721
|
)
|
|
(4,200
|
)
|
|
(1,199
|
)
|
||||
|
EBITDA
|
201,517
|
|
|
187,227
|
|
|
644,356
|
|
|
596,087
|
|
||||
|
Depreciation and amortization - cost of goods sold
|
2,091
|
|
|
1,256
|
|
|
4,570
|
|
|
3,511
|
|
||||
|
Depreciation and amortization
|
30,883
|
|
|
30,498
|
|
|
90,118
|
|
|
87,136
|
|
||||
|
Interest expense, net
|
14,722
|
|
|
16,394
|
|
|
44,250
|
|
|
48,140
|
|
||||
|
Loss on debt extinguishment
|
—
|
|
|
—
|
|
|
—
|
|
|
324
|
|
||||
|
Provision for income taxes
|
52,475
|
|
|
47,564
|
|
|
177,255
|
|
|
155,926
|
|
||||
|
Net income
|
$
|
101,346
|
|
|
$
|
91,515
|
|
|
$
|
328,163
|
|
|
$
|
301,050
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Capital Expenditures
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
11,615
|
|
|
$
|
20,986
|
|
|
$
|
41,762
|
|
|
$
|
61,262
|
|
|
Europe
|
16,966
|
|
|
8,652
|
|
|
47,138
|
|
|
32,927
|
|
||||
|
Specialty
|
4,229
|
|
|
3,222
|
|
|
10,673
|
|
|
6,002
|
|
||||
|
|
$
|
32,810
|
|
|
$
|
32,860
|
|
|
$
|
99,573
|
|
|
$
|
100,191
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Receivables, net
|
|
|
|
||||
|
North America
|
$
|
322,954
|
|
|
$
|
322,713
|
|
|
Europe
|
222,445
|
|
|
227,987
|
|
||
|
Specialty
|
81,381
|
|
|
50,722
|
|
||
|
Total receivables, net
|
626,780
|
|
|
601,422
|
|
||
|
Inventory
|
|
|
|
||||
|
North America
|
808,679
|
|
|
826,429
|
|
||
|
Europe
|
402,830
|
|
|
402,488
|
|
||
|
Specialty
|
253,118
|
|
|
204,930
|
|
||
|
Total inventory
|
1,464,627
|
|
|
1,433,847
|
|
||
|
Property and Equipment, net
|
|
|
|
||||
|
North America
|
450,748
|
|
|
456,288
|
|
||
|
Europe
|
152,881
|
|
|
128,309
|
|
||
|
Specialty
|
49,151
|
|
|
45,390
|
|
||
|
Total property and equipment, net
|
652,780
|
|
|
629,987
|
|
||
|
Other unallocated assets
|
2,959,845
|
|
|
2,908,236
|
|
||
|
Total assets
|
$
|
5,704,032
|
|
|
$
|
5,573,492
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
1,229,958
|
|
|
$
|
1,126,468
|
|
|
$
|
3,653,326
|
|
|
$
|
3,369,636
|
|
|
United Kingdom
|
358,925
|
|
|
349,012
|
|
|
1,049,596
|
|
|
1,003,889
|
|
||||
|
Other countries
|
242,849
|
|
|
245,544
|
|
|
740,792
|
|
|
682,408
|
|
||||
|
|
$
|
1,831,732
|
|
|
$
|
1,721,024
|
|
|
$
|
5,443,714
|
|
|
$
|
5,055,933
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
Long-lived Assets
|
|
|
|
||||
|
United States
|
$
|
471,549
|
|
|
$
|
469,450
|
|
|
United Kingdom
|
118,357
|
|
|
92,813
|
|
||
|
Other countries
|
62,874
|
|
|
67,724
|
|
||
|
|
$
|
652,780
|
|
|
$
|
629,987
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
Aftermarket, other new and refurbished products
|
$
|
1,307,399
|
|
|
$
|
1,171,706
|
|
|
$
|
3,850,038
|
|
|
$
|
3,445,376
|
|
|
Recycled, remanufactured and related products and services
|
401,292
|
|
|
371,632
|
|
|
1,207,917
|
|
|
1,108,376
|
|
||||
|
Other
|
123,041
|
|
|
177,686
|
|
|
385,759
|
|
|
502,181
|
|
||||
|
|
$
|
1,831,732
|
|
|
$
|
1,721,024
|
|
|
$
|
5,443,714
|
|
|
$
|
5,055,933
|
|
|
Note 14.
|
Condensed Consolidating Financial Information
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and equivalents
|
$
|
17,679
|
|
|
$
|
37,014
|
|
|
$
|
82,393
|
|
|
$
|
—
|
|
|
$
|
137,086
|
|
|
Receivables, net
|
—
|
|
|
246,035
|
|
|
380,745
|
|
|
—
|
|
|
626,780
|
|
|||||
|
Intercompany receivables, net
|
3,470
|
|
|
—
|
|
|
11,354
|
|
|
(14,824
|
)
|
|
—
|
|
|||||
|
Inventory
|
—
|
|
|
992,340
|
|
|
472,287
|
|
|
—
|
|
|
1,464,627
|
|
|||||
|
Deferred income taxes
|
3,123
|
|
|
71,356
|
|
|
2,922
|
|
|
—
|
|
|
77,401
|
|
|||||
|
Prepaid expenses and other current assets
|
548
|
|
|
40,005
|
|
|
40,696
|
|
|
—
|
|
|
81,249
|
|
|||||
|
Total Current Assets
|
24,820
|
|
|
1,386,750
|
|
|
990,397
|
|
|
(14,824
|
)
|
|
2,387,143
|
|
|||||
|
Property and Equipment, net
|
377
|
|
|
472,864
|
|
|
179,539
|
|
|
—
|
|
|
652,780
|
|
|||||
|
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
1,650,053
|
|
|
698,039
|
|
|
—
|
|
|
2,348,092
|
|
|||||
|
Other intangibles, net
|
—
|
|
|
141,644
|
|
|
77,988
|
|
|
—
|
|
|
219,632
|
|
|||||
|
Investment in Subsidiaries
|
3,385,478
|
|
|
288,999
|
|
|
—
|
|
|
(3,674,477
|
)
|
|
—
|
|
|||||
|
Intercompany Notes Receivable
|
651,424
|
|
|
27,252
|
|
|
—
|
|
|
(678,676
|
)
|
|
—
|
|
|||||
|
Other Assets
|
47,593
|
|
|
28,937
|
|
|
22,894
|
|
|
(3,039
|
)
|
|
96,385
|
|
|||||
|
Total Assets
|
$
|
4,109,692
|
|
|
$
|
3,996,499
|
|
|
$
|
1,968,857
|
|
|
$
|
(4,371,016
|
)
|
|
$
|
5,704,032
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
1,414
|
|
|
$
|
206,446
|
|
|
$
|
208,481
|
|
|
$
|
—
|
|
|
$
|
416,341
|
|
|
Intercompany payables, net
|
—
|
|
|
11,354
|
|
|
3,470
|
|
|
(14,824
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
6,448
|
|
|
56,682
|
|
|
31,884
|
|
|
—
|
|
|
95,014
|
|
|||||
|
Other accrued expenses
|
13,183
|
|
|
85,727
|
|
|
86,162
|
|
|
—
|
|
|
185,072
|
|
|||||
|
Other current liabilities
|
1,396
|
|
|
37,358
|
|
|
25,343
|
|
|
—
|
|
|
64,097
|
|
|||||
|
Current portion of long-term obligations
|
22,650
|
|
|
1,905
|
|
|
12,619
|
|
|
—
|
|
|
37,174
|
|
|||||
|
Total Current Liabilities
|
45,091
|
|
|
399,472
|
|
|
367,959
|
|
|
(14,824
|
)
|
|
797,698
|
|
|||||
|
Long-Term Obligations, Excluding Current Portion
|
995,450
|
|
|
4,643
|
|
|
569,963
|
|
|
—
|
|
|
1,570,056
|
|
|||||
|
Intercompany Notes Payable
|
—
|
|
|
635,594
|
|
|
43,082
|
|
|
(678,676
|
)
|
|
—
|
|
|||||
|
Deferred Income Taxes
|
—
|
|
|
163,107
|
|
|
15,242
|
|
|
(3,039
|
)
|
|
175,310
|
|
|||||
|
Other Noncurrent Liabilities
|
32,438
|
|
|
67,430
|
|
|
24,387
|
|
|
—
|
|
|
124,255
|
|
|||||
|
Stockholders’ Equity
|
3,036,713
|
|
|
2,726,253
|
|
|
948,224
|
|
|
(3,674,477
|
)
|
|
3,036,713
|
|
|||||
|
Total Liabilities and Stockholders' Equity
|
$
|
4,109,692
|
|
|
$
|
3,996,499
|
|
|
$
|
1,968,857
|
|
|
$
|
(4,371,016
|
)
|
|
$
|
5,704,032
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
December 31, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and equivalents
|
$
|
14,930
|
|
|
$
|
32,103
|
|
|
$
|
67,572
|
|
|
$
|
—
|
|
|
$
|
114,605
|
|
|
Receivables, net
|
145
|
|
|
217,542
|
|
|
383,735
|
|
|
—
|
|
|
601,422
|
|
|||||
|
Intercompany receivables, net
|
1,360
|
|
|
—
|
|
|
8,048
|
|
|
(9,408
|
)
|
|
—
|
|
|||||
|
Inventory
|
—
|
|
|
964,477
|
|
|
469,370
|
|
|
—
|
|
|
1,433,847
|
|
|||||
|
Deferred income taxes
|
4,064
|
|
|
62,850
|
|
|
10,215
|
|
|
4,615
|
|
|
81,744
|
|
|||||
|
Prepaid expenses and other current assets
|
20,640
|
|
|
36,553
|
|
|
28,606
|
|
|
—
|
|
|
85,799
|
|
|||||
|
Total Current Assets
|
41,139
|
|
|
1,313,525
|
|
|
967,546
|
|
|
(4,793
|
)
|
|
2,317,417
|
|
|||||
|
Property and Equipment, net
|
494
|
|
|
470,791
|
|
|
158,702
|
|
|
—
|
|
|
629,987
|
|
|||||
|
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
1,563,796
|
|
|
725,099
|
|
|
—
|
|
|
2,288,895
|
|
|||||
|
Other intangibles, net
|
—
|
|
|
155,819
|
|
|
89,706
|
|
|
—
|
|
|
245,525
|
|
|||||
|
Investment in Subsidiaries
|
3,216,039
|
|
|
279,967
|
|
|
—
|
|
|
(3,496,006
|
)
|
|
—
|
|
|||||
|
Intercompany Notes Receivable
|
667,949
|
|
|
23,449
|
|
|
—
|
|
|
(691,398
|
)
|
|
—
|
|
|||||
|
Other Assets
|
49,601
|
|
|
24,457
|
|
|
20,481
|
|
|
(2,871
|
)
|
|
91,668
|
|
|||||
|
Total Assets
|
$
|
3,975,222
|
|
|
$
|
3,831,804
|
|
|
$
|
1,961,534
|
|
|
$
|
(4,195,068
|
)
|
|
$
|
5,573,492
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
682
|
|
|
$
|
182,607
|
|
|
$
|
216,913
|
|
|
$
|
—
|
|
|
$
|
400,202
|
|
|
Intercompany payables, net
|
—
|
|
|
8,048
|
|
|
1,360
|
|
|
(9,408
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
8,075
|
|
|
48,850
|
|
|
29,091
|
|
|
—
|
|
|
86,016
|
|
|||||
|
Other accrued expenses
|
8,061
|
|
|
83,857
|
|
|
72,230
|
|
|
—
|
|
|
164,148
|
|
|||||
|
Other current liabilities
|
283
|
|
|
16,197
|
|
|
15,720
|
|
|
4,615
|
|
|
36,815
|
|
|||||
|
Current portion of long-term obligations
|
55,172
|
|
|
4,599
|
|
|
3,744
|
|
|
—
|
|
|
63,515
|
|
|||||
|
Total Current Liabilities
|
72,273
|
|
|
344,158
|
|
|
339,058
|
|
|
(4,793
|
)
|
|
750,696
|
|
|||||
|
Long-Term Obligations, Excluding Current Portion
|
1,150,624
|
|
|
6,561
|
|
|
643,862
|
|
|
—
|
|
|
1,801,047
|
|
|||||
|
Intercompany Notes Payable
|
—
|
|
|
649,824
|
|
|
41,574
|
|
|
(691,398
|
)
|
|
—
|
|
|||||
|
Deferred Income Taxes
|
—
|
|
|
156,727
|
|
|
27,806
|
|
|
(2,871
|
)
|
|
181,662
|
|
|||||
|
Other Noncurrent Liabilities
|
31,668
|
|
|
60,213
|
|
|
27,549
|
|
|
—
|
|
|
119,430
|
|
|||||
|
Stockholders’ Equity
|
2,720,657
|
|
|
2,614,321
|
|
|
881,685
|
|
|
(3,496,006
|
)
|
|
2,720,657
|
|
|||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
3,975,222
|
|
|
$
|
3,831,804
|
|
|
$
|
1,961,534
|
|
|
$
|
(4,195,068
|
)
|
|
$
|
5,573,492
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,263,397
|
|
|
$
|
595,769
|
|
|
$
|
(27,434
|
)
|
|
$
|
1,831,732
|
|
|
Cost of goods sold
|
—
|
|
|
773,957
|
|
|
372,430
|
|
|
(27,434
|
)
|
|
1,118,953
|
|
|||||
|
Gross margin
|
—
|
|
|
489,440
|
|
|
223,339
|
|
|
—
|
|
|
712,779
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
106,090
|
|
|
37,828
|
|
|
—
|
|
|
143,918
|
|
|||||
|
Distribution expenses
|
—
|
|
|
105,519
|
|
|
53,249
|
|
|
—
|
|
|
158,768
|
|
|||||
|
Selling, general and administrative expenses
|
8,484
|
|
|
124,678
|
|
|
74,725
|
|
|
—
|
|
|
207,887
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
3,754
|
|
|
824
|
|
|
—
|
|
|
4,578
|
|
|||||
|
Depreciation and amortization
|
38
|
|
|
21,133
|
|
|
9,712
|
|
|
—
|
|
|
30,883
|
|
|||||
|
Operating (loss) income
|
(8,522
|
)
|
|
128,266
|
|
|
47,001
|
|
|
—
|
|
|
166,745
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
12,049
|
|
|
460
|
|
|
2,213
|
|
|
—
|
|
|
14,722
|
|
|||||
|
Intercompany interest (income) expense, net
|
(10,146
|
)
|
|
7,183
|
|
|
2,963
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration liabilities
|
—
|
|
|
56
|
|
|
33
|
|
|
—
|
|
|
89
|
|
|||||
|
Other expense (income), net
|
8
|
|
|
(2,497
|
)
|
|
(528
|
)
|
|
—
|
|
|
(3,017
|
)
|
|||||
|
Total other expense, net
|
1,911
|
|
|
5,202
|
|
|
4,681
|
|
|
—
|
|
|
11,794
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(10,433
|
)
|
|
123,064
|
|
|
42,320
|
|
|
—
|
|
|
154,951
|
|
|||||
|
(Benefit) provision for income taxes
|
(4,012
|
)
|
|
48,089
|
|
|
8,398
|
|
|
—
|
|
|
52,475
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
17
|
|
|
(1,147
|
)
|
|
—
|
|
|
(1,130
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
107,767
|
|
|
6,328
|
|
|
—
|
|
|
(114,095
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
101,346
|
|
|
$
|
81,320
|
|
|
$
|
32,775
|
|
|
$
|
(114,095
|
)
|
|
$
|
101,346
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,165,794
|
|
|
$
|
588,852
|
|
|
$
|
(33,622
|
)
|
|
$
|
1,721,024
|
|
|
Cost of goods sold
|
—
|
|
|
709,985
|
|
|
380,250
|
|
|
(33,622
|
)
|
|
1,056,613
|
|
|||||
|
Gross margin
|
—
|
|
|
455,809
|
|
|
208,602
|
|
|
—
|
|
|
664,411
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
95,619
|
|
|
37,711
|
|
|
—
|
|
|
133,330
|
|
|||||
|
Distribution expenses
|
—
|
|
|
98,457
|
|
|
50,115
|
|
|
—
|
|
|
148,572
|
|
|||||
|
Selling, general and administrative expenses
|
5,178
|
|
|
114,926
|
|
|
72,125
|
|
|
—
|
|
|
192,229
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
882
|
|
|
2,712
|
|
|
—
|
|
|
3,594
|
|
|||||
|
Depreciation and amortization
|
50
|
|
|
19,592
|
|
|
10,856
|
|
|
—
|
|
|
30,498
|
|
|||||
|
Operating (loss) income
|
(5,228
|
)
|
|
126,333
|
|
|
35,083
|
|
|
—
|
|
|
156,188
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
12,338
|
|
|
71
|
|
|
3,985
|
|
|
—
|
|
|
16,394
|
|
|||||
|
Intercompany interest (income) expense, net
|
(12,638
|
)
|
|
6,207
|
|
|
6,431
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration liabilities
|
—
|
|
|
54
|
|
|
(42
|
)
|
|
—
|
|
|
12
|
|
|||||
|
Other expense (income), net
|
155
|
|
|
(1,164
|
)
|
|
991
|
|
|
—
|
|
|
(18
|
)
|
|||||
|
Total other expense, net
|
(145
|
)
|
|
5,168
|
|
|
11,365
|
|
|
—
|
|
|
16,388
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(5,083
|
)
|
|
121,165
|
|
|
23,718
|
|
|
—
|
|
|
139,800
|
|
|||||
|
(Benefit) provision for income taxes
|
(1,363
|
)
|
|
43,986
|
|
|
4,941
|
|
|
—
|
|
|
47,564
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
20
|
|
|
(741
|
)
|
|
—
|
|
|
(721
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
95,235
|
|
|
6,151
|
|
|
—
|
|
|
(101,386
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
91,515
|
|
|
$
|
83,350
|
|
|
$
|
18,036
|
|
|
$
|
(101,386
|
)
|
|
$
|
91,515
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
3,758,846
|
|
|
$
|
1,778,456
|
|
|
$
|
(93,588
|
)
|
|
$
|
5,443,714
|
|
|
Cost of goods sold
|
—
|
|
|
2,284,786
|
|
|
1,116,314
|
|
|
(93,588
|
)
|
|
3,307,512
|
|
|||||
|
Gross margin
|
—
|
|
|
1,474,060
|
|
|
662,142
|
|
|
—
|
|
|
2,136,202
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
304,140
|
|
|
108,814
|
|
|
—
|
|
|
412,954
|
|
|||||
|
Distribution expenses
|
—
|
|
|
304,264
|
|
|
146,257
|
|
|
—
|
|
|
450,521
|
|
|||||
|
Selling, general and administrative expenses
|
24,876
|
|
|
366,298
|
|
|
225,750
|
|
|
—
|
|
|
616,924
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
10,999
|
|
|
1,730
|
|
|
—
|
|
|
12,729
|
|
|||||
|
Depreciation and amortization
|
117
|
|
|
60,897
|
|
|
29,104
|
|
|
—
|
|
|
90,118
|
|
|||||
|
Operating (loss) income
|
(24,993
|
)
|
|
427,462
|
|
|
150,487
|
|
|
—
|
|
|
552,956
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
36,604
|
|
|
331
|
|
|
7,315
|
|
|
—
|
|
|
44,250
|
|
|||||
|
Intercompany interest (income) expense, net
|
(31,347
|
)
|
|
21,498
|
|
|
9,849
|
|
|
—
|
|
|
—
|
|
|||||
|
Change in fair value of contingent consideration liabilities
|
—
|
|
|
166
|
|
|
199
|
|
|
—
|
|
|
365
|
|
|||||
|
Other expense (income), net
|
35
|
|
|
(5,448
|
)
|
|
4,136
|
|
|
—
|
|
|
(1,277
|
)
|
|||||
|
Total other expense, net
|
5,292
|
|
|
16,547
|
|
|
21,499
|
|
|
—
|
|
|
43,338
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(30,285
|
)
|
|
410,915
|
|
|
128,988
|
|
|
—
|
|
|
509,618
|
|
|||||
|
(Benefit) provision for income taxes
|
(12,061
|
)
|
|
163,361
|
|
|
25,955
|
|
|
—
|
|
|
177,255
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
47
|
|
|
(4,247
|
)
|
|
—
|
|
|
(4,200
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
346,387
|
|
|
20,923
|
|
|
—
|
|
|
(367,310
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
328,163
|
|
|
$
|
268,524
|
|
|
$
|
98,786
|
|
|
$
|
(367,310
|
)
|
|
$
|
328,163
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
3,486,098
|
|
|
$
|
1,665,247
|
|
|
$
|
(95,412
|
)
|
|
$
|
5,055,933
|
|
|
Cost of goods sold
|
—
|
|
|
2,107,866
|
|
|
1,056,125
|
|
|
(95,412
|
)
|
|
3,068,579
|
|
|||||
|
Gross margin
|
—
|
|
|
1,378,232
|
|
|
609,122
|
|
|
—
|
|
|
1,987,354
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
281,805
|
|
|
106,190
|
|
|
—
|
|
|
387,995
|
|
|||||
|
Distribution expenses
|
—
|
|
|
291,187
|
|
|
141,258
|
|
|
—
|
|
|
432,445
|
|
|||||
|
Selling, general and administrative expenses
|
20,188
|
|
|
342,038
|
|
|
201,118
|
|
|
—
|
|
|
563,344
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
7,366
|
|
|
5,450
|
|
|
—
|
|
|
12,816
|
|
|||||
|
Depreciation and amortization
|
168
|
|
|
58,556
|
|
|
28,412
|
|
|
—
|
|
|
87,136
|
|
|||||
|
Operating (loss) income
|
(20,356
|
)
|
|
397,280
|
|
|
126,694
|
|
|
—
|
|
|
503,618
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
38,583
|
|
|
186
|
|
|
9,371
|
|
|
—
|
|
|
48,140
|
|
|||||
|
Intercompany interest (income) expense, net
|
(35,828
|
)
|
|
16,279
|
|
|
19,549
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on debt extinguishment
|
324
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
324
|
|
|||||
|
Change in fair value of contingent consideration liabilities
|
—
|
|
|
(2,183
|
)
|
|
183
|
|
|
—
|
|
|
(2,000
|
)
|
|||||
|
Other expense (income), net
|
81
|
|
|
(4,542
|
)
|
|
3,440
|
|
|
—
|
|
|
(1,021
|
)
|
|||||
|
Total other expense, net
|
3,160
|
|
|
9,740
|
|
|
32,543
|
|
|
—
|
|
|
45,443
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(23,516
|
)
|
|
387,540
|
|
|
94,151
|
|
|
—
|
|
|
458,175
|
|
|||||
|
(Benefit) provision for income taxes
|
(8,665
|
)
|
|
144,725
|
|
|
19,866
|
|
|
—
|
|
|
155,926
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
35
|
|
|
(1,234
|
)
|
|
—
|
|
|
(1,199
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
315,901
|
|
|
24,528
|
|
|
—
|
|
|
(340,429
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
301,050
|
|
|
$
|
267,378
|
|
|
$
|
73,051
|
|
|
$
|
(340,429
|
)
|
|
$
|
301,050
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
101,346
|
|
|
$
|
81,320
|
|
|
$
|
32,775
|
|
|
$
|
(114,095
|
)
|
|
$
|
101,346
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(33,458
|
)
|
|
(11,459
|
)
|
|
(32,073
|
)
|
|
43,532
|
|
|
(33,458
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
612
|
|
|
—
|
|
|
14
|
|
|
(14
|
)
|
|
612
|
|
|||||
|
Net change in unrealized gains/losses on pension plan, net of tax
|
(25
|
)
|
|
—
|
|
|
(25
|
)
|
|
25
|
|
|
(25
|
)
|
|||||
|
Total other comprehensive loss
|
(32,871
|
)
|
|
(11,459
|
)
|
|
(32,084
|
)
|
|
43,543
|
|
|
(32,871
|
)
|
|||||
|
Total comprehensive income
|
$
|
68,475
|
|
|
$
|
69,861
|
|
|
$
|
691
|
|
|
$
|
(70,552
|
)
|
|
$
|
68,475
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income (Loss)
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
91,515
|
|
|
$
|
83,350
|
|
|
$
|
18,036
|
|
|
$
|
(101,386
|
)
|
|
$
|
91,515
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(39,329
|
)
|
|
(14,554
|
)
|
|
(37,922
|
)
|
|
52,476
|
|
|
(39,329
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
817
|
|
|
—
|
|
|
(229
|
)
|
|
229
|
|
|
817
|
|
|||||
|
Change in unrealized gain on pension plan, net of tax
|
(30
|
)
|
|
—
|
|
|
(30
|
)
|
|
30
|
|
|
(30
|
)
|
|||||
|
Total other comprehensive loss
|
(38,542
|
)
|
|
(14,554
|
)
|
|
(38,181
|
)
|
|
52,735
|
|
|
(38,542
|
)
|
|||||
|
Total comprehensive income (loss)
|
$
|
52,973
|
|
|
$
|
68,796
|
|
|
$
|
(20,145
|
)
|
|
$
|
(48,651
|
)
|
|
$
|
52,973
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
328,163
|
|
|
$
|
268,524
|
|
|
$
|
98,786
|
|
|
$
|
(367,310
|
)
|
|
$
|
328,163
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(43,758
|
)
|
|
(12,697
|
)
|
|
(40,656
|
)
|
|
53,353
|
|
|
(43,758
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
1,813
|
|
|
—
|
|
|
143
|
|
|
(143
|
)
|
|
1,813
|
|
|||||
|
Net change in unrealized gains/losses on pension plan, net of tax
|
82
|
|
|
—
|
|
|
82
|
|
|
(82
|
)
|
|
82
|
|
|||||
|
Total other comprehensive loss
|
(41,863
|
)
|
|
(12,697
|
)
|
|
(40,431
|
)
|
|
53,128
|
|
|
(41,863
|
)
|
|||||
|
Total comprehensive income
|
$
|
286,300
|
|
|
$
|
255,827
|
|
|
$
|
58,355
|
|
|
$
|
(314,182
|
)
|
|
$
|
286,300
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
301,050
|
|
|
$
|
267,378
|
|
|
$
|
73,051
|
|
|
$
|
(340,429
|
)
|
|
$
|
301,050
|
|
|
Other comprehensive (loss) income, net of tax:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(24,013
|
)
|
|
(7,034
|
)
|
|
(22,610
|
)
|
|
29,644
|
|
|
(24,013
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
2,067
|
|
|
—
|
|
|
(48
|
)
|
|
48
|
|
|
2,067
|
|
|||||
|
Change in unrealized gain on pension plan, net of tax
|
(97
|
)
|
|
—
|
|
|
(97
|
)
|
|
97
|
|
|
(97
|
)
|
|||||
|
Total other comprehensive loss
|
(22,043
|
)
|
|
(7,034
|
)
|
|
(22,755
|
)
|
|
29,789
|
|
|
(22,043
|
)
|
|||||
|
Total comprehensive income
|
$
|
279,007
|
|
|
$
|
260,344
|
|
|
$
|
50,296
|
|
|
$
|
(310,640
|
)
|
|
$
|
279,007
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
243,988
|
|
|
$
|
329,740
|
|
|
$
|
136,686
|
|
|
$
|
(219,091
|
)
|
|
$
|
491,323
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property and equipment
|
(3
|
)
|
|
(49,023
|
)
|
|
(50,547
|
)
|
|
—
|
|
|
(99,573
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
(66,644
|
)
|
|
—
|
|
|
—
|
|
|
66,644
|
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(120,766
|
)
|
|
(36,591
|
)
|
|
—
|
|
|
(157,357
|
)
|
|||||
|
Other investing activities, net
|
—
|
|
|
8,832
|
|
|
(5,658
|
)
|
|
—
|
|
|
3,174
|
|
|||||
|
Net cash used in investing activities
|
(66,647
|
)
|
|
(160,957
|
)
|
|
(92,796
|
)
|
|
66,644
|
|
|
(253,756
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
7,534
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,534
|
|
|||||
|
Excess tax benefit from stock-based payments
|
13,672
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,672
|
|
|||||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(7,423
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,423
|
)
|
|||||
|
Borrowings under revolving credit facilities
|
207,000
|
|
|
—
|
|
|
75,421
|
|
|
—
|
|
|
282,421
|
|
|||||
|
Repayments under revolving credit facilities
|
(347,000
|
)
|
|
—
|
|
|
(86,840
|
)
|
|
—
|
|
|
(433,840
|
)
|
|||||
|
Repayments under term loans
|
(16,875
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,875
|
)
|
|||||
|
Borrowings under receivables securitization facility
|
—
|
|
|
—
|
|
|
3,858
|
|
|
—
|
|
|
3,858
|
|
|||||
|
Repayments under receivables securitization facility
|
—
|
|
|
—
|
|
|
(8,958
|
)
|
|
—
|
|
|
(8,958
|
)
|
|||||
|
Repayments of other long-term debt
|
(31,500
|
)
|
|
(5,962
|
)
|
|
(13,381
|
)
|
|
—
|
|
|
(50,843
|
)
|
|||||
|
Payments of other obligations
|
—
|
|
|
(1,596
|
)
|
|
(895
|
)
|
|
—
|
|
|
(2,491
|
)
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
62,540
|
|
|
4,104
|
|
|
(66,644
|
)
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(219,091
|
)
|
|
—
|
|
|
219,091
|
|
|
—
|
|
|||||
|
Net cash used in financing activities
|
(174,592
|
)
|
|
(164,109
|
)
|
|
(26,691
|
)
|
|
152,447
|
|
|
(212,945
|
)
|
|||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
237
|
|
|
(2,378
|
)
|
|
—
|
|
|
(2,141
|
)
|
|||||
|
Net increase in cash and equivalents
|
2,749
|
|
|
4,911
|
|
|
14,821
|
|
|
—
|
|
|
22,481
|
|
|||||
|
Cash and equivalents, beginning of period
|
14,930
|
|
|
32,103
|
|
|
67,572
|
|
|
—
|
|
|
114,605
|
|
|||||
|
Cash and equivalents, end of period
|
$
|
17,679
|
|
|
$
|
37,014
|
|
|
$
|
82,393
|
|
|
$
|
—
|
|
|
$
|
137,086
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by (used in) operating activities
|
$
|
264,870
|
|
|
$
|
361,218
|
|
|
$
|
(43,793
|
)
|
|
$
|
(259,653
|
)
|
|
$
|
322,642
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property and equipment
|
(37
|
)
|
|
(59,387
|
)
|
|
(40,767
|
)
|
|
—
|
|
|
(100,191
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
(197,714
|
)
|
|
(607
|
)
|
|
—
|
|
|
198,321
|
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(520,721
|
)
|
|
(129,893
|
)
|
|
—
|
|
|
(650,614
|
)
|
|||||
|
Other investing activities, net
|
—
|
|
|
618
|
|
|
316
|
|
|
—
|
|
|
934
|
|
|||||
|
Net cash used in investing activities
|
(197,751
|
)
|
|
(580,097
|
)
|
|
(170,344
|
)
|
|
198,321
|
|
|
(749,871
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
6,520
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,520
|
|
|||||
|
Excess tax benefit from stock-based payments
|
14,455
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,455
|
|
|||||
|
Borrowings under revolving credit facilities
|
693,000
|
|
|
—
|
|
|
606,821
|
|
|
—
|
|
|
1,299,821
|
|
|||||
|
Repayments under revolving credit facilities
|
(693,000
|
)
|
|
—
|
|
|
(115,039
|
)
|
|
—
|
|
|
(808,039
|
)
|
|||||
|
Borrowings under term loans
|
11,250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,250
|
|
|||||
|
Repayments under term loans
|
(11,250
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,250
|
)
|
|||||
|
Borrowings under receivables securitization facility
|
—
|
|
|
—
|
|
|
80,000
|
|
|
—
|
|
|
80,000
|
|
|||||
|
Repayments of other long-term debt
|
(1,920
|
)
|
|
(2,104
|
)
|
|
(16,508
|
)
|
|
—
|
|
|
(20,532
|
)
|
|||||
|
Payments of other obligations
|
—
|
|
|
(407
|
)
|
|
(41,527
|
)
|
|
—
|
|
|
(41,934
|
)
|
|||||
|
Other financing activities, net
|
(18,669
|
)
|
|
12,340
|
|
|
(552
|
)
|
|
—
|
|
|
(6,881
|
)
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
481,951
|
|
|
(283,630
|
)
|
|
(198,321
|
)
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(259,653
|
)
|
|
—
|
|
|
259,653
|
|
|
—
|
|
|||||
|
Net cash provided by financing activities
|
386
|
|
|
232,127
|
|
|
229,565
|
|
|
61,332
|
|
|
523,410
|
|
|||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
(86
|
)
|
|
(1,937
|
)
|
|
—
|
|
|
(2,023
|
)
|
|||||
|
Net increase in cash and equivalents
|
67,505
|
|
|
13,162
|
|
|
13,491
|
|
|
—
|
|
|
94,158
|
|
|||||
|
Cash and equivalents, beginning of period
|
77,926
|
|
|
13,693
|
|
|
58,869
|
|
|
—
|
|
|
150,488
|
|
|||||
|
Cash and equivalents, end of period
|
$
|
145,431
|
|
|
$
|
26,855
|
|
|
$
|
72,360
|
|
|
$
|
—
|
|
|
$
|
244,646
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||
|
Revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Cost of goods sold
|
61.1
|
%
|
|
61.4
|
%
|
|
60.8
|
%
|
|
60.7
|
%
|
|
Gross margin
|
38.9
|
%
|
|
38.6
|
%
|
|
39.2
|
%
|
|
39.3
|
%
|
|
Facility and warehouse expenses
|
7.9
|
%
|
|
7.7
|
%
|
|
7.6
|
%
|
|
7.7
|
%
|
|
Distribution expenses
|
8.7
|
%
|
|
8.6
|
%
|
|
8.3
|
%
|
|
8.6
|
%
|
|
Selling, general and administrative expenses
|
11.3
|
%
|
|
11.2
|
%
|
|
11.3
|
%
|
|
11.1
|
%
|
|
Restructuring and acquisition related expenses
|
0.2
|
%
|
|
0.2
|
%
|
|
0.2
|
%
|
|
0.3
|
%
|
|
Depreciation and amortization
|
1.7
|
%
|
|
1.8
|
%
|
|
1.7
|
%
|
|
1.7
|
%
|
|
Operating income
|
9.1
|
%
|
|
9.1
|
%
|
|
10.2
|
%
|
|
10.0
|
%
|
|
Other expense, net
|
0.6
|
%
|
|
1.0
|
%
|
|
0.8
|
%
|
|
0.9
|
%
|
|
Income before provision for income taxes
|
8.5
|
%
|
|
8.1
|
%
|
|
9.4
|
%
|
|
9.1
|
%
|
|
Provision for income taxes
|
2.9
|
%
|
|
2.8
|
%
|
|
3.3
|
%
|
|
3.1
|
%
|
|
Equity in earnings of unconsolidated subsidiaries
|
(0.1
|
)%
|
|
(0.0
|
)%
|
|
(0.1
|
)%
|
|
(0.0
|
)%
|
|
Net income
|
5.5
|
%
|
|
5.3
|
%
|
|
6.0
|
%
|
|
6.0
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
||||||||||
|
|
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2015
|
|
2014
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,708,691
|
|
|
$
|
1,543,337
|
|
|
6.8
|
%
|
|
8.1
|
%
|
|
(4.2
|
)%
|
|
10.7
|
%
|
|
Other revenue
|
123,041
|
|
|
177,687
|
|
|
(33.7
|
)%
|
|
3.4
|
%
|
|
(0.4
|
)%
|
|
(30.8
|
)%
|
||
|
Total revenue
|
$
|
1,831,732
|
|
|
$
|
1,721,024
|
|
|
2.6
|
%
|
|
7.6
|
%
|
|
(3.8
|
)%
|
|
6.4
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Three Months Ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
3,382
|
|
(1)
|
$
|
2,280
|
|
(2)
|
$
|
1,102
|
|
|
Acquisition related expenses
|
1,196
|
|
(3)
|
1,314
|
|
(4)
|
(118
|
)
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
4,578
|
|
|
$
|
3,594
|
|
|
$
|
984
|
|
|
(1)
|
Restructuring expenses for the third quarter of 2015 were primarily related to the integration of acquired businesses in our North America and Specialty segments. These integration activities included the closure of duplicate facilities and termination of employees in connection with the integration of recent acquisitions into our existing business.
|
|
(2)
|
Restructuring expenses for the third quarter of 2014 included $1.6 million related to the integration of certain of our other acquisitions into our existing business and $0.7 million of restructuring expenses related to the integration of our January 2014 Keystone Specialty acquisition. Our restructuring expenses included severance for termination of overlapping headcount, moving expenses, and excess facility costs, such as lease reserves and other lease termination costs.
|
|
(3)
|
Acquisition related expenses for the third quarter of 2015 included $0.5 million for our acquisitions of four aftermarket parts distribution businesses in the Netherlands, $0.3 million for potential acquisitions, and $0.4 million related our North America and Specialty acquisitions during the third quarter of 2015.
|
|
(4)
|
Acquisition related expenses for the third quarter of 2014 included $0.4 million for our acquisitions of seven aftermarket parts distribution businesses in the Netherlands and $0.8 million for potential acquisitions.
|
|
|
Three Months Ended
|
|
|
|
||||||||
|
|
September 30,
|
|
|
|
||||||||
|
|
2015
|
|
2014
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
22,569
|
|
|
$
|
21,806
|
|
|
$
|
763
|
|
(1)
|
|
Amortization
|
8,314
|
|
|
8,692
|
|
|
(378
|
)
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
30,883
|
|
|
$
|
30,498
|
|
|
$
|
385
|
|
|
|
(1)
|
The increase in depreciation expenses was due to increased levels of property and equipment to support our acquisition and organic related growth. The increase was partially offset by a decline in depreciation of $0.8 million attributable to the impact of foreign exchange rates.
|
|
(2)
|
Compared to the third quarter of 2014, amortization expense declined by $0.4 million related primarily to the impact of foreign exchange rates.
|
|
Other expense, net for the three months ended September 30, 2014
|
$
|
16,388
|
|
|
|
|
(Decrease) increase due to:
|
|
|
|||
|
Interest expense, net
|
(1,672
|
)
|
(1)
|
||
|
Change in fair value of contingent consideration liabilities
|
77
|
|
(2)
|
||
|
Other income, net
|
(2,999
|
)
|
(3)
|
||
|
Net decrease
|
(4,594
|
)
|
|
||
|
Other expense, net for the three months ended September 30, 2015
|
$
|
11,794
|
|
|
|
|
(1)
|
Approximately $1.0 million of the decrease was due to lower outstanding debt levels compared to the prior year period. The higher outstanding debt levels in the prior period were primarily related to borrowings used to finance the Keystone Specialty acquisition in January 2014. The remaining change was due to lower interest rates on borrowings under our senior secured credit agreement compared to the prior year quarter.
|
|
(2)
|
During the three months ended September 30, 2015, we recorded losses of
$0.1 million
as a result of fair value adjustments to our contingent consideration liabilities, which is comparable with the prior year quarter. See
Note 6, "Fair Value Measurements
" to the unaudited condensed consolidated financial statements in Part I, Item 1 of this Quarterly Report on Form 10-Q for further information on our contingent payment arrangements.
|
|
(3)
|
The impact of foreign currency transaction gains and losses was a net $1.5 million favorable impact to the prior year period. This impact includes unrealized and realized gains and losses on foreign currency transactions and unrealized mark-to-market losses on foreign currency forward contracts used to hedge the purchase of inventory. The remaining increase in other income included a $0.8 million increase in customer finance fees and $0.7 million increase in other income.
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
||||||||||
|
|
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2015
|
|
2014
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
5,057,955
|
|
|
$
|
4,553,752
|
|
|
7.3
|
%
|
|
7.9
|
%
|
|
(4.1
|
)%
|
|
11.1
|
%
|
|
Other revenue
|
385,759
|
|
|
502,181
|
|
|
(24.3
|
)%
|
|
1.5
|
%
|
|
(0.4
|
)%
|
|
(23.2
|
)%
|
||
|
Total revenue
|
$
|
5,443,714
|
|
|
$
|
5,055,933
|
|
|
4.1
|
%
|
|
7.3
|
%
|
|
(3.7
|
)%
|
|
7.7
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Nine Months Ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2015
|
|
2014
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
10,283
|
|
(1)
|
$
|
9,640
|
|
(2)
|
$
|
643
|
|
|
Acquisition related expenses
|
2,446
|
|
(3)
|
3,176
|
|
(4)
|
(730
|
)
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
12,729
|
|
|
$
|
12,816
|
|
|
$
|
(87
|
)
|
|
(1)
|
Restructuring expenses through the nine months ended September 30, 2015 primarily related to our October 2014 acquisition of a supplier of parts for recreational vehicles in addition to the July 2015 acquisition of Parts Channel. These integration activities included the closure of duplicate facilities and termination of employees in connection with the integration of the acquisitions into our existing business.
|
|
(2)
|
Restructuring expenses through the nine months ended September 30, 2014 included $5.8 million of restructuring expenses related to the integration of our January 2014 Keystone Specialty acquisition and $3.8 million of restructuring expenses related to the integration of certain of our other acquisitions into our existing business. Our restructuring expenses included severance for termination of overlapping headcount, excess facility costs, such as lease reserves and lease termination costs, and moving costs.
|
|
(3)
|
Acquisition related expenses through the nine months ended September 30, 2015 included $1.5 million of external costs related to our acquisitions of eleven aftermarket parts distribution businesses in the Netherlands through the third quarter of 2015. The remaining acquisition related expenses are primarily related to potential acquisitions.
|
|
(4)
|
Acquisition related expenses through the nine months ended September 30, 2014 included external costs primarily related to our acquisitions of seven aftermarket parts distribution businesses in the Netherlands through the third quarter of 2014.
|
|
|
Nine Months Ended
|
|
|
|
||||||||
|
|
September 30,
|
|
|
|
||||||||
|
|
2015
|
|
2014
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
65,126
|
|
|
$
|
62,549
|
|
|
$
|
2,577
|
|
(1)
|
|
Amortization
|
24,992
|
|
|
24,587
|
|
|
405
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
90,118
|
|
|
$
|
87,136
|
|
|
$
|
2,982
|
|
|
|
(1)
|
The increase in depreciation expense was a result of increased levels of property and equipment to support our acquisition and organic related growth, partially offset by a decline of $2.5 million attributable to the impact of foreign exchange rates.
|
|
(2)
|
The increase in amortization expense is a result of amortization of intangible assets related to our acquisitions completed since the beginning of the prior year. We recognized $29.1 million of intangibles related to our October 2014 acquisitions of two Specialty businesses. As we amortize customer relationship intangibles on an accelerated basis, amortization expense will be relatively higher in the initial post-acquisition years. Partially offsetting this increase was a decline in amortization of $1.3 million related to the impact of foreign exchange rates.
|
|
Other expense, net for the nine months ended September 30, 2014
|
$
|
45,443
|
|
|
|
|
(Decrease) increase due to:
|
|
|
|||
|
Interest expense, net
|
(3,890
|
)
|
(1)
|
||
|
Loss on debt extinguishment
|
(324
|
)
|
(2)
|
||
|
Change in fair value of contingent consideration liabilities
|
2,365
|
|
(3)
|
||
|
Other income, net
|
(256
|
)
|
(4)
|
||
|
Net decrease
|
(2,105
|
)
|
|
||
|
Other expense, net for the nine months ended September 30, 2015
|
$
|
43,338
|
|
|
|
|
(1)
|
Approximately half of the reduction in interest expense, net is due to lower interest rates on borrowings under our senior secured credit agreement compared to the prior year period, with the remainder of the decline attributable to lower outstanding borrowings. The higher outstanding debt levels in the prior year were primarily related to borrowings used to finance the Keystone Specialty acquisition in January 2014.
|
|
(2)
|
During the nine months ended September 30, 2014, we incurred a $0.3 million loss on debt extinguishment as a result of our March 2014 amendment to our senior secured credit agreement. We did not incur a similar charge during the current year period.
|
|
(3)
|
During the
nine months ended
September 30, 2015, we recorded losses of
$0.4 million
as a result of fair value adjustments to our contingent consideration liabilities, compared to gains of
$2.0 million
in the prior year period. See
|
|
(4)
|
The increase in other income, net reflects an increase in customer finance fees of $0.9 million. Offsetting this other income was a net unfavorable impact of $0.7 million due to greater foreign currency transaction losses, including the impact of unrealized mark-to-market losses on foreign currency forward contracts used to hedge the purchase of
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2015
|
|
% of Total Segment Revenue
|
|
2014
|
|
% of Total Segment Revenue
|
|
2015
|
|
% of Total Segment Revenue
|
|
2014
|
|
% of Total Segment Revenue
|
||||||||
|
Third Party Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
1,037,130
|
|
|
|
|
$
|
1,024,835
|
|
|
|
|
$
|
3,127,988
|
|
|
|
|
$
|
3,080,090
|
|
|
|
|
Europe
|
511,146
|
|
|
|
|
495,776
|
|
|
|
|
1,508,325
|
|
|
|
|
1,380,663
|
|
|
|
||||
|
Specialty
|
283,456
|
|
|
|
|
200,413
|
|
|
|
|
807,401
|
|
|
|
|
595,180
|
|
|
|
||||
|
Total third party revenue
|
$
|
1,831,732
|
|
|
|
|
$
|
1,721,024
|
|
|
|
|
$
|
5,443,714
|
|
|
|
|
$
|
5,055,933
|
|
|
|
|
Total Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
1,037,290
|
|
|
|
|
$
|
1,024,967
|
|
|
|
|
$
|
3,128,614
|
|
|
|
|
$
|
3,080,356
|
|
|
|
|
Europe
|
511,146
|
|
|
|
|
495,776
|
|
|
|
|
1,508,395
|
|
|
|
|
1,380,663
|
|
|
|
||||
|
Specialty
|
284,306
|
|
|
|
|
201,007
|
|
|
|
|
809,858
|
|
|
|
|
596,430
|
|
|
|
||||
|
Eliminations
|
(1,010
|
)
|
|
|
|
(726
|
)
|
|
|
|
(3,153
|
)
|
|
|
|
(1,516
|
)
|
|
|
||||
|
Total revenue
|
$
|
1,831,732
|
|
|
|
|
$
|
1,721,024
|
|
|
|
|
$
|
5,443,714
|
|
|
|
|
$
|
5,055,933
|
|
|
|
|
Segment EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
128,506
|
|
|
12.4%
|
|
$
|
131,851
|
|
|
12.9%
|
|
$
|
416,774
|
|
|
13.3%
|
|
$
|
415,139
|
|
|
13.5%
|
|
Europe
|
52,733
|
|
|
10.3%
|
|
41,726
|
|
|
8.4%
|
|
153,199
|
|
|
10.2%
|
|
128,826
|
|
|
9.3%
|
||||
|
Specialty
|
26,075
|
|
|
9.2%
|
|
17,977
|
|
|
8.9%
|
|
91,677
|
|
|
11.3%
|
|
64,137
|
|
|
10.8%
|
||||
|
Total Segment EBITDA
|
$
|
207,314
|
|
|
11.3%
|
|
$
|
191,554
|
|
|
11.1%
|
|
$
|
661,650
|
|
|
12.2%
|
|
$
|
608,102
|
|
|
12.0%
|
|
|
Three Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
North America
|
2015
|
|
2014
|
|
Organic
|
|
Acquisition
(1)
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
914,956
|
|
|
$
|
847,626
|
|
|
5.9
|
%
|
(2)
|
3.3
|
%
|
|
(1.3
|
)%
|
|
7.9
|
%
|
|
Other revenue
|
122,174
|
|
|
177,209
|
|
|
(33.9
|
)%
|
(3)
|
3.2
|
%
|
|
(0.4
|
)%
|
|
(31.1
|
)%
|
||
|
Total revenue
|
$
|
1,037,130
|
|
|
$
|
1,024,835
|
|
|
(1.0
|
)%
|
|
3.3
|
%
|
|
(1.1
|
)%
|
|
1.2
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Acquisition related revenue growth reflects the impact of six wholesale businesses and one self service retail operation acquired since the beginning of the third quarter of 2014.
|
|
(2)
|
Approximately 60% of our organic growth in parts and services revenue was due to increased sales volume in our wholesale operations, with
t
he remainder of our organic growth resulting from higher prices. In our salvage operations, we shifted our vehicle purchasing to higher quality vehicles beginning in the prior year third quarter, which increased the average revenue per part sold. The revenue growth from pricing also reflects, to a lesser extent, increased net prices to customers in our aftermarket product lines.
|
|
(3)
|
Approximately $51 million of the $60 million organic decline in other revenue was a result of lower prices received from the sale of scrap and other metals. This was primarily due to lower prices from the sale of crushed auto bodies, which fluctuate based on steel prices. Lower sales volumes were responsible for the remaining decline, primarily due to fewer vehicles processed relative to the prior year third quarter. In August, we sold our precious metals processing business. We will continue to generate revenue from the precious metals in the catalytic converters removed from salvage vehicles, but the other metals business, which represented $21 million in revenue through September 30, 2015, will not generate revenue going forward.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2014
|
|
12.9
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.3
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(1.0
|
)%
|
(2)
|
|
Change in other income, net
|
|
0.2
|
%
|
|
|
Segment EBITDA for the three months ended September 30, 2015
|
|
12.4
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin reflects a 0.3% improvement in gross margin primarily as a result of a 0.2% favorable mix impact resulting from more revenue being derived from our wholesale operations, which relative to our self service operations have higher gross margin percentages during periods when scrap and other metal prices decline.
|
|
(2)
|
The decrease in segment operating expenses was primarily the result of the negative impact on operating leverage caused by the decline in other revenue as a result of lower scrap steel and metal prices. In periods of falling scrap and other revenue, we do not experience a commensurate decline in operating expenses as we have few variable costs associated with the sale of scrap and other metals. Excluding the 1.3% impact of the decline in other revenue due to lower scrap and other metal prices, segment operating expenses improved by 0.3%, which is primarily the result of a 0.4% decline in fuel costs due to favorable fuel pricing compared to the prior year quarter.
|
|
|
Three Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2015
|
|
2014
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
510,279
|
|
|
$
|
495,300
|
|
|
7.2
|
%
|
|
5.7
|
%
|
|
(9.9
|
)%
|
|
3.0
|
%
|
|
Other revenue
|
867
|
|
|
476
|
|
|
21.3
|
%
|
|
67.8
|
%
|
|
(6.9
|
)%
|
|
82.2
|
%
|
||
|
Total revenue
|
$
|
511,146
|
|
|
$
|
495,776
|
|
|
7.2
|
%
|
|
5.8
|
%
|
|
(9.9
|
)%
|
|
3.1
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
In our U.K. operations, parts and services revenue grew organically by 10.1%, while in our continental European operations, parts and services revenue grew 0.3%, resulting in net organic revenue growth of
7.2%
over the prior year.
|
|
(2)
|
Includes $21.9 million from our acquisitions of 13 distribution companies in the Netherlands completed since the beginning of the prior year third quarter through the one year anniversary of acquisition.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by $49 million, or
9.9%
, primarily due to the strengthening U.S. dollar against both the pound sterling and euro relative to the third quarter of 2014. Based on exchange rates through October 2015 and projections for the remainder of the year, we expect there will be a negative effect on revenue growth for the remainder of 2015 as a result of foreign currency exchange movements.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2014
|
|
8.4
|
%
|
|
|
Increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
2.6
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.9
|
)%
|
(2)
|
|
Change in other income, net
|
|
0.2
|
%
|
|
|
Segment EBITDA for the three months ended September 30, 2015
|
|
10.3
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin reflects improvement of 1.3% in our continental European operations resulting from (i) a non-recurring decrease in gross margins in 2014 caused by the acquisitions of seven of our distributor customers and (ii) internalizing of the incremental gross margin generated by our acquired distributors. Also, gross margins in our U.K. operations improved by 1.2% as a result of a reduction in the net price paid for the purchase of aftermarket products.
|
|
(2)
|
The increase in segment operating expenses primarily reflects higher selling, general and administrative expenses in our UK operations as a result of higher personnel costs to support the growth of the business, including our e-commerce development. Our facility costs have a net immaterial effect as (i) increases in the UK operation as a result of additional space requirements in advance of the opening of a new distribution center expected in 2016 offset (ii) decreases in our continental Europe operations due to realization of synergies with personnel expenses as a result of our acquisitions.
|
|
|
Three Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2015
|
|
2014
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
283,456
|
|
|
$
|
200,413
|
|
|
10.0%
|
|
|
33.9%
|
|
|
(2.5%)
|
|
|
41.4%
|
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total revenue
|
$
|
283,456
|
|
|
$
|
200,413
|
|
|
10.0%
|
|
|
33.9%
|
|
|
(2.5%)
|
|
|
41.4%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
The growth in organic revenue was primarily due to increased sales volumes as a result of favorable economic conditions.
|
|
(2)
|
The acquisition related growth reflects the impact of two Specialty businesses acquired in the fourth quarter of 2014 in addition to the acquisition of Coast on August 19, 2015.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by 2.5%, primarily due to the strengthening U.S. dollar against the Canadian dollar in the third quarter of 2015 compared to the third quarter of 2014.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2014
|
|
8.9
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(1.2
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
1.5
|
%
|
(2)
|
|
Segment EBITDA for the three months ended September 30, 2015
|
|
9.2
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The decline in gross margin reflects a 1.0% increase in inventory costs, 0.3% of which we believe are temporary as we complete our integration plans and an unfavorable margin impact of 0.5% due to unfavorable customer pricing. These negative effects on gross margin were partially offset by a favorable mix effect of 0.4% resulting from a shift toward higher margin product lines.
|
|
(2)
|
Reflects a reduction in selling, general and administrative expenses as a percentage of revenue of 1.3% primarily as a result of integration synergies. Distribution expenses also declined 0.7% due to (i) favorable fuel pricing compared to the prior year third quarter of 0.5%, (ii) logistics synergies as we leverage our North American distribution network for the delivery of specialty products of 0.1%, and (iii) favorable headcount related expenses of 0.3% offset by (iv) higher freight costs of 0.2% driven by higher use of third-party freight to handle increased volumes as well as sales related to our October 2014 acquisition of a supplier of parts for recreational vehicles, which are all shipped via third party carriers. Facility and warehouse expenses increased 0.5% resulting from higher personnel expenses with higher headcount needed to support distribution center volume.
|
|
|
Nine Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
North America
|
2015
|
|
2014
|
|
Organic
|
|
Acquisition
(1)
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
2,745,448
|
|
|
$
|
2,579,598
|
|
|
5.6
|
%
|
(2)
|
1.9
|
%
|
|
(1.0
|
)%
|
|
6.4
|
%
|
|
Other revenue
|
382,540
|
|
|
500,492
|
|
|
(24.5
|
)%
|
(3)
|
1.3
|
%
|
|
(0.3
|
)%
|
|
(23.6
|
)%
|
||
|
Total revenue
|
$
|
3,127,988
|
|
|
$
|
3,080,090
|
|
|
0.7
|
%
|
|
1.8
|
%
|
|
(0.9
|
)%
|
|
1.6
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
The acquisition growth in parts and services revenue reflects the impact of 13 wholesale businesses and 3 self service retail operations acquired since the beginning of 2014 up to the one year anniversary of the acquisition date.
|
|
(2)
|
Approximately half of our organic growth in parts and services revenue was due to increased net pricing in our wholesale operations. In the third quarter of 2014, we shifted our salvage vehicle purchasing to higher quality vehicles, which increased the average revenue per part sold during through the third quarter of 2015. In our aftermarket operations, we increased our net prices to customers compared to the comparable period in the prior year. The remainder of our organic growth in parts and services revenue was primarily due to increased sales volumes in our salvage operations.
|
|
(3)
|
Approximately $100 million of the $122 million organic decline in other revenue was a result of lower prices received from the sale of scrap and other metals. This was primarily due to lower prices from the sale of crushed auto bodies, which fluctuate based on steel prices. Lower sales volumes were responsible for the remaining decline, primarily due to fewer vehicles processed relative to the prior year period.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2014
|
|
13.5
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.2
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.4
|
)%
|
(2)
|
|
Segment EBITDA for the nine months ended September 30, 2015
|
|
13.3
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The improvement in gross margin reflects a 0.1% favorable impact from our aftermarket product lines and a 0.1% favorable mix impact due to more revenue derived from our wholesale operations. In our aftermarket products, we improved our gross margin through increases in net prices to our customers. Despite the continued decline in scrap and other metal prices, margins in our self service operations have stayed consistent year over year, resulting from the continued effort to purchase higher quality cars that will yield more parts revenue per vehicle to offset the loss in scrap and other metal revenue.
|
|
(2)
|
The decline in segment operating expenses was primarily the result of the negative impact on operating leverage caused by the decrease in other revenue related to the declining prices of scrap steel and other metals. In periods of falling scrap revenue, we do not experience a commensurate decline in operating expenses as we have few variable costs associated with the sale of scrap and other metals. Excluding the 0.9% impact of the decline in scrap steel and other metals on other revenue, segment operating expenses improved by 0.5%, which is primarily the result of a 0.4% decline in distribution expenses due to a reduction in fuel costs.
|
|
|
Nine Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2015
|
|
2014
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,505,106
|
|
|
$
|
1,378,975
|
|
|
10.2
|
%
|
|
9.7
|
%
|
|
(10.8
|
)%
|
|
9.1
|
%
|
|
Other revenue
|
3,219
|
|
|
1,688
|
|
|
25.5
|
%
|
|
73.4
|
%
|
|
(8.2
|
)%
|
|
90.7
|
%
|
||
|
Total revenue
|
$
|
1,508,325
|
|
|
$
|
1,380,663
|
|
|
10.3
|
%
|
|
9.7
|
%
|
|
(10.7
|
)%
|
|
9.2
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
In our U.K. operations, parts and services revenue grew organically by 12.7%, while in our continental European operations, parts and services revenue grew organically by 3.6%, resulting in net organic revenue growth of 10.2% over the prior year. Our organic revenue growth in the U.K., which resulted from higher sales volumes, was composed of a 7.8% increase in revenue from stores open more than 12 months and a 5% increase from revenue generated by 53 branch openings since the beginning of the prior year through the one year anniversary of their respective opening dates. Organic revenue growth in our continental European operations was primarily due to the opening of a new warehouse location in France in 2014 and, to a lesser extent, growth in our Belgian market.
|
|
(2)
|
Acquisition related growth primarily includes $111.6 million from our acquisitions of 18 distribution companies in the Netherlands completed since the beginning of 2014 through the one year anniversary of acquisition.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by $148.4 million, or
10.8%
, primarily due to the strengthening U.S. dollar against both the pound sterling and euro relative to the first three quarters of 2014. Based on exchange rates through October 2015 and projections for the remainder of the year, we expect there will be a negative effect on revenue growth for the remainder of 2015 as a result of foreign currency exchange movements.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2014
|
|
9.3
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
1.2
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.3
|
)%
|
(2)
|
|
Change in other expenses
|
|
(0.1
|
)%
|
|
|
Segment EBITDA for the nine months ended September 30, 2015
|
|
10.2
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin reflects improvement of 0.4% in our UK operations, primarily as a result of a reduction in direct costs and 0.7% in our continental European operations as a result of internalizing incremental gross margin from our 2014 acquisitions of seven Netherlands distributors.
|
|
(2)
|
The decline in segment operating expenses reflects higher selling, general and administrative expenses of 0.7% in our UK operations as a result of higher personnel costs to support the growth of the business, including our e-commerce business. Distribution costs improved over to the prior year period by 0.3% due to internalizing previously outsourced delivery expenses as well as lower fuel costs.
|
|
|
Nine Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2015
|
|
2014
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
807,401
|
|
|
$
|
595,180
|
|
|
7.7%
|
|
|
30.0%
|
|
|
(2.0%)
|
|
|
35.7%
|
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total revenue
|
$
|
807,401
|
|
|
$
|
595,180
|
|
|
7.7%
|
|
|
30.0%
|
|
|
(2.0%)
|
|
|
35.7%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Organic growth in Specialty parts and services revenue reflects increased sales volumes as a result of favorable economic conditions.
|
|
(2)
|
Acquisition related growth reflects the impact of two Specialty businesses acquired in the fourth quarter of 2014 in addition to the acquisition of Coast on August 19, 2015.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by 2%, primarily due to the strengthening U.S. dollar against the Canadian dollar through the third quarter of 2015 compared to the comparative period in the prior year.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2014
|
|
10.8
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.8
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
1.3
|
%
|
(2)
|
|
Segment EBITDA for the nine months ended September 30, 2015
|
|
11.3
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
Our acquisition of a supplier of parts for recreational vehicles completed in the fourth quarter of 2014 resulted in a 0.6% decline in gross margin compared to the same period in the prior year. Compared to our existing Specialty business, this acquisition realizes lower gross margins than our other specialty product sales. The remaining decline in gross margin reflects an increase of 0.7% in inventory costs, most of which we expect to be temporary as integration plans are completed, offset by 0.5% for favorable product mix toward higher margin product lines, particularly truck and off road products due to improved economic conditions.
|
|
(2)
|
The decline in operating expenses reflects a reduction in selling, general and administrative expenses as a percentage of revenue of 0.8% primarily as a result of integration synergies. Distribution expenses decreased 0.8% due to (i) favorable fuel pricing compared to the same period in the prior year of 0.7%, ii) logistics synergies as we leverage our North American distribution network for the delivery of specialty products of 0.6%, offset by (iii) higher freight costs of 0.6% driven by higher use of third-party freight to handle increased volumes as well as sales related to our October 2014 acquisition of a supplier of parts for recreational vehicles, which are all shipped via third party carriers. We expect to realize additional integration synergies during the remainder of 2015 and into the first half of 2016 as we continue to rationalize our facilities within this segment. Offsetting these decreases was an increase in facility and warehouse expenses of 0.3% as a result of higher headcount due to increased volumes in our distribution centers.
|
|
|
September 30, 2015
|
|
December 31, 2014
|
|
September 30, 2014
|
||||||
|
Cash and equivalents
|
$
|
137,086
|
|
|
$
|
114,605
|
|
|
$
|
244,646
|
|
|
Total debt
|
1,607,230
|
|
|
1,864,562
|
|
|
1,898,041
|
|
|||
|
Net debt (total debt less cash and equivalents)
|
1,470,144
|
|
|
1,749,957
|
|
|
1,653,395
|
|
|||
|
Current maturities
|
37,174
|
|
|
63,515
|
|
|
72,908
|
|
|||
|
Capacity under credit facilities
(1)
|
1,947,000
|
|
|
1,947,000
|
|
|
1,947,000
|
|
|||
|
Availability under credit facilities
(1)
|
1,310,517
|
|
|
1,127,810
|
|
|
1,113,276
|
|
|||
|
Total liquidity (cash and equivalents plus availability under credit facilities)
|
1,447,603
|
|
|
1,242,415
|
|
|
1,357,922
|
|
|||
|
•
|
Senior secured credit facilities maturing in May 2019, composed of $450 million in term loans (
$416 million
outstanding at
September 30, 2015
) and $1.85 billion in revolving credit (
$475 million
outstanding at
September 30, 2015
), bearing interest at variable rates (although a portion of this debt is hedged through interest rate swap contracts)
|
|
•
|
Senior notes totaling
$600 million
, maturing in May 2023 and bearing interest at a 4.75% fixed rate
|
|
•
|
Receivables securitization facility with availability up to $97 million (
$90 million
outstanding as of
September 30, 2015
), maturing in October 2017 and bearing interest at variable commercial paper rates
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||||||||||
|
|
2015
|
|
2014
|
|
Change
|
|
2015
|
|
2014
|
|
Change
|
|
||||||||||||
|
North America
|
$
|
251,200
|
|
|
$
|
229,000
|
|
|
$
|
22,200
|
|
|
$
|
740,800
|
|
|
$
|
725,000
|
|
|
$
|
15,800
|
|
(1)
|
|
Europe
|
306,412
|
|
|
290,588
|
|
|
15,824
|
|
|
830,976
|
|
|
799,870
|
|
|
31,106
|
|
(2)
|
||||||
|
Specialty
|
189,710
|
|
|
145,357
|
|
|
44,353
|
|
|
564,176
|
|
|
440,085
|
|
|
124,091
|
|
(3)
|
||||||
|
Total
|
$
|
747,322
|
|
|
$
|
664,945
|
|
|
$
|
82,377
|
|
|
$
|
2,135,952
|
|
|
$
|
1,964,955
|
|
|
$
|
170,997
|
|
|
|
(1)
|
In North America, we accelerated our aftermarket inventory purchases in the fourth quarter of 2014 in anticipation of potential labor issues at West Coast ports in the U.S., leading to growth in the year-end inventory balance. As a result, our aftermarket inventory purchases in the first half of 2015 fell below 2014 levels. During the third quarter, we increased our aftermarket inventory purchases above the prior year levels as a result of an increase in sales and the depletion of the inventory acquired in the fourth quarter of 2014. For the nine months ended
September 30, 2015
, our North American purchases were $15.8 million higher than the prior year period.
|
|
(2)
|
In our European segment, our acquisitions of the Netherlands distributors in 2014 and the first nine months of 2015 contributed incremental inventory purchases of $4.9 million and $41.6 million during the three and nine months ended
September 30, 2015
, respectively; however, the greater purchase levels resulting from these acquisitions were offset by the devaluation of the pound sterling and euro compared to the prior year period.
|
|
(3)
|
The increases in Specialty aftermarket inventory purchases of $44.4 million and $124.1 million during the
three and nine months ended
September 30, 2015
, respectively, were related to our October 2014 acquisition of a supplier of parts for recreational vehicles as well as overall growth in the Specialty business.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||||
|
|
2015
|
|
2014
|
|
% Change
|
|
2015
|
|
2014
|
|
% Change
|
|
||||||
|
Wholesale salvage cars and trucks
|
71,000
|
|
|
72,000
|
|
|
(1.4
|
)%
|
|
216,000
|
|
|
215,000
|
|
|
0.5
|
%
|
|
|
Self service and "crush only" cars
|
128,000
|
|
|
134,000
|
|
|
(4.5
|
)%
|
|
359,000
|
|
|
397,000
|
|
|
(9.6
|
)%
|
(1)
|
|
(1)
|
Compared to the prior year periods we reduced our purchases of lower cost self service and "crush only" cars as prices demanded for vehicles in certain markets exceeded our acceptable cost given the prices of scrap and other metals.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
31.1
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
31.2
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
LKQ CORPORATION
|
|
|
|
|
|
/s/ DOMINICK ZARCONE
|
|
|
Dominick Zarcone
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
(As duly authorized officer and Principal Financial Officer)
|
|
|
|
|
|
/s/ MICHAEL S. CLARK
|
|
|
Michael S. Clark
|
|
|
Vice President — Finance and Controller
|
|
|
(As duly authorized officer and Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|