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
(In thousands, except share and per share data)
|
|||||||
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Assets
|
|
|
|
||||
|
Current Assets:
|
|
|
|
||||
|
Cash and equivalents
|
$
|
273,203
|
|
|
$
|
87,397
|
|
|
Receivables, net
|
995,153
|
|
|
590,160
|
|
||
|
Inventories, net
|
1,890,536
|
|
|
1,556,552
|
|
||
|
Prepaid expenses and other current assets
|
139,536
|
|
|
106,603
|
|
||
|
Total Current Assets
|
3,298,428
|
|
|
2,340,712
|
|
||
|
Property, Plant and Equipment, net
|
1,055,046
|
|
|
696,567
|
|
||
|
Intangible Assets:
|
|
|
|
||||
|
Goodwill
|
3,059,488
|
|
|
2,319,246
|
|
||
|
Other intangibles, net
|
630,360
|
|
|
215,117
|
|
||
|
Other Assets
|
142,622
|
|
|
76,195
|
|
||
|
Total Assets
|
$
|
8,185,944
|
|
|
$
|
5,647,837
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current Liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
735,138
|
|
|
$
|
415,588
|
|
|
Accrued expenses:
|
|
|
|
||||
|
Accrued payroll-related liabilities
|
102,962
|
|
|
86,527
|
|
||
|
Other accrued expenses
|
228,656
|
|
|
162,225
|
|
||
|
Other current liabilities
|
40,794
|
|
|
31,596
|
|
||
|
Current portion of long-term obligations
|
60,832
|
|
|
56,034
|
|
||
|
Total Current Liabilities
|
1,168,382
|
|
|
751,970
|
|
||
|
Long-Term Obligations, Excluding Current Portion
|
3,274,629
|
|
|
1,528,668
|
|
||
|
Deferred Income Taxes
|
225,338
|
|
|
127,239
|
|
||
|
Other Noncurrent Liabilities
|
209,956
|
|
|
125,278
|
|
||
|
Commitments and Contingencies
|
|
|
|
||||
|
Stockholders’ Equity:
|
|
|
|
||||
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 306,785,582 and 305,574,384 shares issued and outstanding at June 30, 2016 and December 31, 2015, respectively
|
3,067
|
|
|
3,055
|
|
||
|
Additional paid-in capital
|
1,111,221
|
|
|
1,090,713
|
|
||
|
Retained earnings
|
2,374,853
|
|
|
2,126,384
|
|
||
|
Accumulated other comprehensive loss
|
(181,502
|
)
|
|
(105,470
|
)
|
||
|
Total Stockholders’ Equity
|
3,307,639
|
|
|
3,114,682
|
|
||
|
Total Liabilities and Stockholders’ Equity
|
$
|
8,185,944
|
|
|
$
|
5,647,837
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
(In thousands, except per share data)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue
|
$
|
2,450,693
|
|
|
$
|
1,838,070
|
|
|
$
|
4,372,169
|
|
|
$
|
3,611,982
|
|
|
Cost of goods sold
|
1,528,746
|
|
|
1,114,126
|
|
|
2,689,785
|
|
|
2,188,559
|
|
||||
|
Gross margin
|
921,947
|
|
|
723,944
|
|
|
1,682,384
|
|
|
1,423,423
|
|
||||
|
Facility and warehouse expenses
|
178,670
|
|
|
136,379
|
|
|
336,275
|
|
|
269,036
|
|
||||
|
Distribution expenses
|
184,331
|
|
|
150,039
|
|
|
336,674
|
|
|
291,753
|
|
||||
|
Selling, general and administrative expenses
|
254,153
|
|
|
205,796
|
|
|
472,471
|
|
|
409,037
|
|
||||
|
Restructuring and acquisition related expenses
|
9,080
|
|
|
1,663
|
|
|
23,891
|
|
|
8,151
|
|
||||
|
Depreciation and amortization
|
52,529
|
|
|
29,782
|
|
|
84,217
|
|
|
59,235
|
|
||||
|
Operating income
|
243,184
|
|
|
200,285
|
|
|
428,856
|
|
|
386,211
|
|
||||
|
Other expense (income):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net
|
26,381
|
|
|
14,622
|
|
|
40,973
|
|
|
29,528
|
|
||||
|
Loss on debt extinguishment
|
—
|
|
|
—
|
|
|
26,650
|
|
|
—
|
|
||||
|
Gains on foreign exchange contracts - acquisition related
|
—
|
|
|
—
|
|
|
(18,342
|
)
|
|
—
|
|
||||
|
Other expense (income), net
|
1,339
|
|
|
97
|
|
|
(1,550
|
)
|
|
2,016
|
|
||||
|
Total other expense, net
|
27,720
|
|
|
14,719
|
|
|
47,731
|
|
|
31,544
|
|
||||
|
Income before provision for income taxes
|
215,464
|
|
|
185,566
|
|
|
381,125
|
|
|
354,667
|
|
||||
|
Provision for income taxes
|
74,874
|
|
|
64,682
|
|
|
132,441
|
|
|
124,780
|
|
||||
|
Equity in earnings of unconsolidated subsidiaries
|
147
|
|
|
(1,162
|
)
|
|
(215
|
)
|
|
(3,070
|
)
|
||||
|
Net income
|
$
|
140,737
|
|
|
$
|
119,722
|
|
|
$
|
248,469
|
|
|
$
|
226,817
|
|
|
Earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.75
|
|
|
Diluted
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
|
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
140,737
|
|
|
$
|
119,722
|
|
|
$
|
248,469
|
|
|
$
|
226,817
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation
|
(73,257
|
)
|
|
44,510
|
|
|
(73,117
|
)
|
|
(10,300
|
)
|
||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
(3,614
|
)
|
|
918
|
|
|
(3,182
|
)
|
|
1,201
|
|
||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
120
|
|
|
(21
|
)
|
|
267
|
|
|
107
|
|
||||
|
Total other comprehensive (loss) income
|
(76,751
|
)
|
|
45,407
|
|
|
(76,032
|
)
|
|
(8,992
|
)
|
||||
|
Total comprehensive income
|
$
|
63,986
|
|
|
$
|
165,129
|
|
|
$
|
172,437
|
|
|
$
|
217,825
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
(In thousands)
|
|||||||
|
|
Six Months Ended
|
||||||
|
|
June 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
248,469
|
|
|
$
|
226,817
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
90,882
|
|
|
61,714
|
|
||
|
Stock-based compensation expense
|
11,425
|
|
|
11,114
|
|
||
|
Excess tax benefit from stock-based payments
|
(6,685
|
)
|
|
(6,737
|
)
|
||
|
Loss on debt extinguishment
|
26,650
|
|
|
—
|
|
||
|
Gains on foreign exchange contracts - acquisition related
|
(18,342
|
)
|
|
—
|
|
||
|
Other
|
7,193
|
|
|
5,880
|
|
||
|
Changes in operating assets and liabilities, net of effects from acquisitions:
|
|
|
|
||||
|
Receivables, net
|
(83,515
|
)
|
|
(48,995
|
)
|
||
|
Inventories, net
|
42,548
|
|
|
38,399
|
|
||
|
Prepaid income taxes/income taxes payable
|
23,029
|
|
|
21,052
|
|
||
|
Accounts payable
|
31,004
|
|
|
(18,597
|
)
|
||
|
Other operating assets and liabilities
|
(17,428
|
)
|
|
(7,948
|
)
|
||
|
Net cash provided by operating activities
|
355,230
|
|
|
282,699
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of property, plant and equipment
|
(102,319
|
)
|
|
(66,763
|
)
|
||
|
Acquisitions, net of cash acquired
|
(1,268,841
|
)
|
|
(37,208
|
)
|
||
|
Proceeds from foreign exchange contracts
|
18,342
|
|
|
—
|
|
||
|
Other investing activities, net
|
11,313
|
|
|
(5,209
|
)
|
||
|
Net cash used in investing activities
|
(1,341,505
|
)
|
|
(109,180
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from exercise of stock options
|
4,889
|
|
|
3,288
|
|
||
|
Excess tax benefit from stock-based payments
|
6,685
|
|
|
6,737
|
|
||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(2,281
|
)
|
|
(5,243
|
)
|
||
|
Debt issuance costs
|
(16,171
|
)
|
|
—
|
|
||
|
Proceeds from issuance of Euro notes
|
563,450
|
|
|
—
|
|
||
|
Borrowings under revolving credit facilities
|
1,822,020
|
|
|
199,621
|
|
||
|
Repayments under revolving credit facilities
|
(1,012,362
|
)
|
|
(294,276
|
)
|
||
|
Borrowings under term loans
|
338,478
|
|
|
—
|
|
||
|
Repayments under term loans
|
(4,721
|
)
|
|
(11,250
|
)
|
||
|
Borrowings under receivables securitization facility
|
97,000
|
|
|
2,100
|
|
||
|
Repayments under receivables securitization facility
|
(66,480
|
)
|
|
(1,758
|
)
|
||
|
Repayments of other debt, net
|
(7,824
|
)
|
|
(42,090
|
)
|
||
|
Repayment of Rhiag debt and related payments
|
(543,347
|
)
|
|
—
|
|
||
|
Payments of other obligations
|
(1,371
|
)
|
|
(2,050
|
)
|
||
|
Net cash provided by (used in) financing activities
|
1,177,965
|
|
|
(144,921
|
)
|
||
|
Effect of exchange rate changes on cash and equivalents
|
(5,884
|
)
|
|
220
|
|
||
|
Net increase in cash and equivalents
|
185,806
|
|
|
28,818
|
|
||
|
Cash and equivalents, beginning of period
|
87,397
|
|
|
114,605
|
|
||
|
Cash and equivalents, end of period
|
$
|
273,203
|
|
|
$
|
143,423
|
|
|
Supplemental disclosure of cash paid for:
|
|
|
|
||||
|
Income taxes, net of refunds
|
$
|
115,346
|
|
|
$
|
102,747
|
|
|
Interest
|
42,340
|
|
|
28,656
|
|
||
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
||||
|
Notes payable and other financing obligations, including notes issued and debt assumed in connection with business acquisitions
|
$
|
555,335
|
|
|
$
|
4,366
|
|
|
Noncash property, plant and equipment additions
|
3,555
|
|
|
4,387
|
|
||
|
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) Income
|
|
Total
Stockholders’
Equity
|
|||||||||||||
|
|
Shares
Issued
|
|
Amount
|
|
||||||||||||||||||
|
BALANCE, January 1, 2016
|
305,574
|
|
|
$
|
3,055
|
|
|
$
|
1,090,713
|
|
|
$
|
2,126,384
|
|
|
$
|
(105,470
|
)
|
|
$
|
3,114,682
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
248,469
|
|
|
—
|
|
|
248,469
|
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(76,032
|
)
|
|
(76,032
|
)
|
|||||
|
Restricted stock units vested, net of shares withheld for employee tax
|
519
|
|
|
5
|
|
|
(2,286
|
)
|
|
—
|
|
|
—
|
|
|
(2,281
|
)
|
|||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
11,425
|
|
|
—
|
|
|
—
|
|
|
11,425
|
|
|||||
|
Exercise of stock options
|
693
|
|
|
7
|
|
|
4,882
|
|
|
—
|
|
|
—
|
|
|
4,889
|
|
|||||
|
Excess tax benefit from stock-based payments
|
—
|
|
|
—
|
|
|
6,487
|
|
|
—
|
|
|
—
|
|
|
6,487
|
|
|||||
|
BALANCE, June 30, 2016
|
306,786
|
|
|
$
|
3,067
|
|
|
$
|
1,111,221
|
|
|
$
|
2,374,853
|
|
|
$
|
(181,502
|
)
|
|
$
|
3,307,639
|
|
|
Note 1.
|
Interim Financial Statements
|
|
Note 2.
|
Business Combinations
|
|
|
Six Months Ended
|
|
Year Ended
|
||||||||||||||||
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||||||
|
|
Rhiag
|
|
PGW
|
|
Other Acquisitions
|
|
Total
|
|
All Acquisitions
|
||||||||||
|
Receivables
|
$
|
235,358
|
|
|
$
|
136,529
|
|
|
$
|
996
|
|
|
$
|
372,883
|
|
|
$
|
29,628
|
|
|
Receivable reserves
|
(28,243
|
)
|
|
(6,146
|
)
|
|
(53
|
)
|
|
(34,442
|
)
|
|
(3,926
|
)
|
|||||
|
Inventories, net
(1)
|
239,559
|
|
|
169,558
|
|
|
840
|
|
|
409,957
|
|
|
79,646
|
|
|||||
|
Prepaid expenses and other current assets
|
14,465
|
|
|
38,762
|
|
|
(13
|
)
|
|
53,214
|
|
|
3,337
|
|
|||||
|
Property, plant and equipment
|
58,275
|
|
|
271,641
|
|
|
431
|
|
|
330,347
|
|
|
11,989
|
|
|||||
|
Goodwill
|
585,112
|
|
|
183,970
|
|
|
5,107
|
|
|
774,189
|
|
|
92,175
|
|
|||||
|
Other intangibles
|
424,754
|
|
|
31,126
|
|
|
—
|
|
|
455,880
|
|
|
9,926
|
|
|||||
|
Other assets
|
2,101
|
|
|
57,396
|
|
|
(407
|
)
|
|
59,090
|
|
|
5,166
|
|
|||||
|
Deferred income taxes
|
(109,067
|
)
|
|
2,024
|
|
|
(216
|
)
|
|
(107,259
|
)
|
|
4,102
|
|
|||||
|
Current liabilities assumed
|
(246,546
|
)
|
|
(168,442
|
)
|
|
(615
|
)
|
|
(415,603
|
)
|
|
(39,191
|
)
|
|||||
|
Debt assumed
|
(550,843
|
)
|
|
(4,027
|
)
|
|
—
|
|
|
(554,870
|
)
|
|
(2,365
|
)
|
|||||
|
Other noncurrent liabilities assumed
|
(22,918
|
)
|
|
(50,539
|
)
|
|
—
|
|
|
(73,457
|
)
|
|
(2,651
|
)
|
|||||
|
Other purchase price obligations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,199
|
)
|
|||||
|
Notes issued
|
—
|
|
|
—
|
|
|
(465
|
)
|
|
(465
|
)
|
|
(4,296
|
)
|
|||||
|
Settlement of pre-existing balances
|
(591
|
)
|
|
—
|
|
|
(32
|
)
|
|
(623
|
)
|
|
(1,073
|
)
|
|||||
|
Cash used in acquisitions, net of cash acquired
|
$
|
601,416
|
|
|
$
|
661,852
|
|
|
$
|
5,573
|
|
|
$
|
1,268,841
|
|
|
$
|
161,268
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue, as reported
|
$
|
2,450,693
|
|
|
$
|
1,838,070
|
|
|
$
|
4,372,169
|
|
|
$
|
3,611,982
|
|
|
Revenue of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
246,583
|
|
|
213,376
|
|
|
481,885
|
|
||||
|
PGW
|
61,667
|
|
|
279,729
|
|
|
328,000
|
|
|
537,385
|
|
||||
|
Other acquisitions
|
347
|
|
|
92,376
|
|
|
1,531
|
|
|
187,786
|
|
||||
|
Pro forma revenue
|
$
|
2,512,707
|
|
|
$
|
2,456,758
|
|
|
$
|
4,915,076
|
|
|
$
|
4,819,038
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income, as reported
|
$
|
140,737
|
|
|
$
|
119,722
|
|
|
$
|
248,469
|
|
|
$
|
226,817
|
|
|
Net income of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
5,069
|
|
|
(178
|
)
|
|
5,201
|
|
||||
|
PGW
|
6,357
|
|
|
8,880
|
|
|
13,860
|
|
|
2,992
|
|
||||
|
Other acquisitions
|
16
|
|
|
3,374
|
|
|
73
|
|
|
6,655
|
|
||||
|
Acquisition related costs of acquisitions closed in the period, net of tax
|
1,604
|
|
|
—
|
|
|
10,101
|
|
|
—
|
|
||||
|
Pro forma net income
|
$
|
148,714
|
|
|
$
|
137,045
|
|
|
$
|
272,325
|
|
|
$
|
241,665
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share, basic—as reported
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.75
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
0.02
|
|
|
(0.00)
|
|
|
0.02
|
|
||||
|
PGW
|
0.02
|
|
|
0.03
|
|
|
0.05
|
|
|
0.01
|
|
||||
|
Other acquisitions
|
0.00
|
|
|
0.01
|
|
|
0.00
|
|
|
0.02
|
|
||||
|
Acquisition related costs of acquisitions closed in the period, net of tax
|
0.01
|
|
|
—
|
|
|
0.03
|
|
|
—
|
|
||||
|
Pro forma earnings per share, basic
(1)
|
$
|
0.48
|
|
|
$
|
0.45
|
|
|
$
|
0.89
|
|
|
$
|
0.79
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share, diluted—as reported
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
0.02
|
|
|
(0.00)
|
|
|
0.02
|
|
||||
|
PGW
|
0.02
|
|
|
0.03
|
|
|
0.04
|
|
|
0.01
|
|
||||
|
Other acquisitions
|
0.00
|
|
|
0.01
|
|
|
0.00
|
|
|
0.02
|
|
||||
|
Acquisition related costs of acquisitions closed in the period, net of tax
|
0.01
|
|
|
—
|
|
|
0.03
|
|
|
—
|
|
||||
|
Pro forma earnings per share, diluted
(1)
|
$
|
0.48
|
|
|
$
|
0.45
|
|
|
$
|
0.88
|
|
|
$
|
0.79
|
|
|
Note 3.
|
Financial Statement Information
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Aftermarket and refurbished products
|
$
|
1,422,701
|
|
|
$
|
1,146,162
|
|
|
Salvage and remanufactured products
|
397,522
|
|
|
410,390
|
|
||
|
Glass manufacturing products
(1)
|
70,313
|
|
|
—
|
|
||
|
Total inventories, net
|
$
|
1,890,536
|
|
|
$
|
1,556,552
|
|
|
Land improvements
|
10-20 years
|
|
Buildings and improvements
|
20-40 years
|
|
Machinery and equipment
|
3-20 years
|
|
Computer equipment and software
|
3-10 years
|
|
Vehicles and trailers
|
3-10 years
|
|
Furniture and fixtures
|
5-7 years
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Land and improvements
|
$
|
135,171
|
|
|
$
|
118,420
|
|
|
Buildings and improvements
|
253,389
|
|
|
183,480
|
|
||
|
Machinery and equipment
|
574,195
|
|
|
355,313
|
|
||
|
Computer equipment and software
|
137,197
|
|
|
130,363
|
|
||
|
Vehicles and trailers
|
117,831
|
|
|
101,201
|
|
||
|
Furniture and fixtures
|
29,203
|
|
|
24,332
|
|
||
|
Leasehold improvements
|
150,086
|
|
|
140,732
|
|
||
|
|
1,397,072
|
|
|
1,053,841
|
|
||
|
Less—Accumulated depreciation
|
(485,592
|
)
|
|
(437,946
|
)
|
||
|
Construction in progress
|
143,566
|
|
|
80,672
|
|
||
|
Total property, plant and equipment, net
|
$
|
1,055,046
|
|
|
$
|
696,567
|
|
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Glass
|
|
Total
|
||||||||||
|
Balance as of January 1, 2016
|
$
|
1,445,850
|
|
|
$
|
594,482
|
|
|
$
|
278,914
|
|
|
$
|
—
|
|
|
$
|
2,319,246
|
|
|
Business acquisitions and adjustments to previously recorded goodwill
|
715
|
|
|
589,952
|
|
|
(448
|
)
|
|
183,970
|
|
|
774,189
|
|
|||||
|
Exchange rate effects
|
6,729
|
|
|
(40,292
|
)
|
|
(384
|
)
|
|
—
|
|
|
(33,947
|
)
|
|||||
|
Balance as of June 30, 2016
|
$
|
1,453,294
|
|
|
$
|
1,144,142
|
|
|
$
|
278,082
|
|
|
$
|
183,970
|
|
|
$
|
3,059,488
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
Trade names and trademarks
|
$
|
295,384
|
|
|
$
|
(49,152
|
)
|
|
$
|
246,232
|
|
|
$
|
172,219
|
|
|
$
|
(43,458
|
)
|
|
$
|
128,761
|
|
|
Customer and supplier relationships
|
405,547
|
|
|
(60,752
|
)
|
|
344,795
|
|
|
95,508
|
|
|
(41,007
|
)
|
|
54,501
|
|
||||||
|
Software and other technology related assets
|
57,253
|
|
|
(23,219
|
)
|
|
34,034
|
|
|
44,500
|
|
|
(17,844
|
)
|
|
26,656
|
|
||||||
|
Covenants not to compete
|
11,719
|
|
|
(6,420
|
)
|
|
5,299
|
|
|
10,774
|
|
|
(5,575
|
)
|
|
5,199
|
|
||||||
|
|
$
|
769,903
|
|
|
$
|
(139,543
|
)
|
|
$
|
630,360
|
|
|
$
|
323,001
|
|
|
$
|
(107,884
|
)
|
|
$
|
215,117
|
|
|
|
Gross Amount
|
||||||
|
|
Rhiag
|
|
PGW
|
||||
|
Trade names and trademarks
|
$
|
124,074
|
|
|
$
|
4,200
|
|
|
Customer and supplier relationships
|
290,766
|
|
|
24,500
|
|
||
|
Software and other technology related assets
|
9,914
|
|
|
1,026
|
|
||
|
Covenants not to compete
|
—
|
|
|
1,400
|
|
||
|
|
$
|
424,754
|
|
|
$
|
31,126
|
|
|
|
Method of Amortization
|
|
Useful Life
|
|
Trade names and trademarks
|
Straight-line
|
|
4-30 years
|
|
Customer and supplier relationships
|
Accelerated
|
|
4-20 years
|
|
Software and other technology related assets
|
Straight-line
|
|
3-6 years
|
|
Covenants not to compete
|
Straight-line
|
|
1-5 years
|
|
Balance as of January 1, 2016
|
$
|
17,363
|
|
|
Warranty expense
|
16,341
|
|
|
|
Warranty claims
|
(14,256
|
)
|
|
|
Balance as of June 30, 2016
|
$
|
19,448
|
|
|
Note 4.
|
Restructuring and Acquisition Related Expenses
|
|
Note 5.
|
Stock-Based Compensation
|
|
|
Number
Outstanding
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Unvested as of January 1, 2016
|
1,981,292
|
|
|
$
|
24.19
|
|
|
$
|
58,706
|
|
|
Granted
|
976,318
|
|
|
$
|
29.05
|
|
|
|
||
|
Vested
|
(605,151
|
)
|
|
$
|
21.20
|
|
|
|
||
|
Forfeited / Canceled
|
(53,449
|
)
|
|
$
|
27.34
|
|
|
|
||
|
Unvested as of June 30, 2016
|
2,299,010
|
|
|
$
|
26.96
|
|
|
$
|
72,879
|
|
|
Expected to vest after June 30, 2016
|
2,198,889
|
|
|
$
|
26.98
|
|
|
$
|
69,705
|
|
|
|
Number
Outstanding
|
|
Weighted
Average Exercise Price
|
|
Weighted Average Remaining Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Balance as of January 1, 2016
|
3,765,952
|
|
|
$
|
8.63
|
|
|
2.9
|
|
$
|
79,317
|
|
|
Exercised
|
(692,610
|
)
|
|
$
|
7.06
|
|
|
|
|
|
||
|
Forfeited / Canceled
|
(9,364
|
)
|
|
$
|
31.83
|
|
|
|
|
|
||
|
Balance as of June 30, 2016
|
3,063,978
|
|
|
$
|
8.92
|
|
|
2.6
|
|
$
|
69,851
|
|
|
Exercisable as of June 30, 2016
|
2,981,006
|
|
|
$
|
8.27
|
|
|
2.6
|
|
$
|
69,851
|
|
|
Exercisable as of June 30, 2016 and expected to vest thereafter
|
3,055,681
|
|
|
$
|
8.86
|
|
|
2.6
|
|
$
|
69,851
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
RSUs
|
$
|
5,480
|
|
|
$
|
5,528
|
|
|
$
|
11,359
|
|
|
$
|
10,948
|
|
|
Stock options
|
29
|
|
|
40
|
|
|
66
|
|
|
166
|
|
||||
|
Total stock-based compensation expense
|
$
|
5,509
|
|
|
$
|
5,568
|
|
|
$
|
11,425
|
|
|
$
|
11,114
|
|
|
Note 6.
|
Earnings Per Share
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net Income
|
$
|
140,737
|
|
|
$
|
119,722
|
|
|
$
|
248,469
|
|
|
$
|
226,817
|
|
|
Denominator for basic earnings per share—Weighted-average shares outstanding
|
306,718
|
|
|
304,286
|
|
|
306,437
|
|
|
304,145
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
RSUs
|
646
|
|
|
732
|
|
|
584
|
|
|
700
|
|
||||
|
Stock options
|
1,534
|
|
|
2,229
|
|
|
1,613
|
|
|
2,260
|
|
||||
|
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding
|
308,898
|
|
|
307,247
|
|
|
308,634
|
|
|
307,105
|
|
||||
|
Earnings per share, basic
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.75
|
|
|
Earnings per share, diluted
|
$
|
0.46
|
|
|
$
|
0.39
|
|
|
$
|
0.81
|
|
|
$
|
0.74
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
|
June 30,
|
|
June 30,
|
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Antidilutive securities:
|
|
|
|
|
|
|
|
||||
|
RSUs
|
—
|
|
|
310
|
|
|
112
|
|
|
323
|
|
|
Stock options
|
—
|
|
|
98
|
|
|
44
|
|
|
99
|
|
|
Note 7.
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
Three Months Ended
|
|
Three Months Ended
|
||||||||||||||||||||||||||||
|
|
|
June 30, 2016
|
|
June 30, 2015
|
||||||||||||||||||||||||||||
|
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plans |
|
Accumulated
Other Comprehensive (Loss) Income |
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain on Pension Plan
|
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||||||||||
|
Beginning balance
|
|
$
|
(96,750
|
)
|
|
$
|
(500
|
)
|
|
$
|
(7,501
|
)
|
|
$
|
(104,751
|
)
|
|
$
|
(81,883
|
)
|
|
$
|
(3,118
|
)
|
|
$
|
(9,623
|
)
|
|
$
|
(94,624
|
)
|
|
Pretax (loss)
income
|
|
(73,257
|
)
|
|
(6,528
|
)
|
|
—
|
|
|
(79,785
|
)
|
|
44,510
|
|
|
(166
|
)
|
|
—
|
|
|
44,344
|
|
||||||||
|
Income tax effect
|
|
—
|
|
|
2,250
|
|
|
—
|
|
|
2,250
|
|
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
||||||||
|
Reclassification of unrealized loss
|
|
—
|
|
|
984
|
|
|
160
|
|
|
1,144
|
|
|
—
|
|
|
1,564
|
|
|
(27
|
)
|
|
1,537
|
|
||||||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
(320
|
)
|
|
(40
|
)
|
|
(360
|
)
|
|
—
|
|
|
(549
|
)
|
|
6
|
|
|
(543
|
)
|
||||||||
|
Ending Balance
|
|
$
|
(170,007
|
)
|
|
$
|
(4,114
|
)
|
|
$
|
(7,381
|
)
|
|
$
|
(181,502
|
)
|
|
$
|
(37,373
|
)
|
|
$
|
(2,200
|
)
|
|
$
|
(9,644
|
)
|
|
$
|
(49,217
|
)
|
|
|
|
Six Months Ended
|
|
Six Months Ended
|
||||||||||||||||||||||||||||
|
|
|
June 30, 2016
|
|
June 30, 2015
|
||||||||||||||||||||||||||||
|
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plans |
|
Accumulated
Other Comprehensive (Loss) Income |
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain on Pension Plan
|
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||||||||||
|
Beginning balance
|
|
$
|
(96,890
|
)
|
|
$
|
(932
|
)
|
|
$
|
(7,648
|
)
|
|
$
|
(105,470
|
)
|
|
$
|
(27,073
|
)
|
|
$
|
(3,401
|
)
|
|
$
|
(9,751
|
)
|
|
$
|
(40,225
|
)
|
|
Pretax (loss)
income
|
|
(73,117
|
)
|
|
(6,672
|
)
|
|
—
|
|
|
(79,789
|
)
|
|
(10,300
|
)
|
|
(1,239
|
)
|
|
—
|
|
|
(11,539
|
)
|
||||||||
|
Income tax effect
|
|
—
|
|
|
2,278
|
|
|
—
|
|
|
2,278
|
|
|
—
|
|
|
439
|
|
|
—
|
|
|
439
|
|
||||||||
|
Reclassification of unrealized loss
|
|
—
|
|
|
1,790
|
|
|
357
|
|
|
2,147
|
|
|
—
|
|
|
3,085
|
|
|
143
|
|
|
3,228
|
|
||||||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
(578
|
)
|
|
(90
|
)
|
|
(668
|
)
|
|
—
|
|
|
(1,084
|
)
|
|
(36
|
)
|
|
(1,120
|
)
|
||||||||
|
Ending Balance
|
|
$
|
(170,007
|
)
|
|
$
|
(4,114
|
)
|
|
$
|
(7,381
|
)
|
|
$
|
(181,502
|
)
|
|
$
|
(37,373
|
)
|
|
$
|
(2,200
|
)
|
|
$
|
(9,644
|
)
|
|
$
|
(49,217
|
)
|
|
Note 8.
|
Long-Term Obligations
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Senior secured credit agreement:
|
|
|
|
||||
|
Term loans payable
|
$
|
750,707
|
|
|
$
|
410,625
|
|
|
Revolving credit facilities
|
1,292,734
|
|
|
480,481
|
|
||
|
Senior notes
|
600,000
|
|
|
600,000
|
|
||
|
Euro notes
|
555,400
|
|
|
—
|
|
||
|
Receivables securitization facility
|
93,520
|
|
|
63,000
|
|
||
|
Notes payable through October 2025 at weighted average interest rates of 2.3% and 2.2%, respectively
|
9,866
|
|
|
16,104
|
|
||
|
Other long-term debt at weighted average interest rates of 2.3% and 2.4%, respectively
|
59,457
|
|
|
29,485
|
|
||
|
Total debt
|
3,361,684
|
|
|
1,599,695
|
|
||
|
Less: long-term debt issuance costs
|
(23,925
|
)
|
|
(13,533
|
)
|
||
|
Less: current debt issuance cost
|
(2,298
|
)
|
|
(1,460
|
)
|
||
|
Total debt, net of issuance costs
|
3,335,461
|
|
|
1,584,702
|
|
||
|
Less: current maturities, net of debt issuance costs
|
(60,832
|
)
|
|
(56,034
|
)
|
||
|
Long term debt, net of debt issuance costs
|
$
|
3,274,629
|
|
|
$
|
1,528,668
|
|
|
Note 9.
|
Derivative Instruments and Hedging Activities
|
|
|
|
Notional Amount
|
|
Fair Value at June 30, 2016 (USD)
|
|
Fair Value at December 31, 2015 (USD)
|
||||||||||||||
|
|
|
June 30, 2016
|
|
December 31, 2015
|
|
Other Accrued Expenses
|
|
Other Noncurrent Liabilities
|
|
Other Accrued Expenses
|
||||||||||
|
Interest rate swap agreements
|
|
|
|
|
|
|
||||||||||||||
|
USD denominated
|
|
$
|
760,000
|
|
|
$
|
170,000
|
|
|
$
|
500
|
|
|
$
|
5,715
|
|
|
$
|
858
|
|
|
GBP denominated
|
|
£
|
50,000
|
|
|
£
|
50,000
|
|
|
209
|
|
|
—
|
|
|
465
|
|
|||
|
CAD denominated
|
|
C$
|
—
|
|
|
C$
|
25,000
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|||
|
Total cash flow hedges
|
|
$
|
709
|
|
|
$
|
5,715
|
|
|
$
|
1,347
|
|
||||||||
|
Note 10.
|
Fair Value Measurements
|
|
|
Balance as of June 30, 2016
|
|
Fair Value Measurements as of June 30, 2016
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
33,574
|
|
|
$
|
—
|
|
|
$
|
33,574
|
|
|
$
|
—
|
|
|
Total Assets
|
$
|
33,574
|
|
|
$
|
—
|
|
|
$
|
33,574
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
3,134
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,134
|
|
|
Deferred compensation liabilities
|
34,742
|
|
|
—
|
|
|
34,742
|
|
|
—
|
|
||||
|
Interest rate swaps
|
6,424
|
|
|
—
|
|
|
6,424
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
44,300
|
|
|
$
|
—
|
|
|
$
|
41,166
|
|
|
$
|
3,134
|
|
|
|
Balance as of December 31, 2015
|
|
Fair Value Measurements as of December 31, 2015
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
29,782
|
|
|
$
|
—
|
|
|
$
|
29,782
|
|
|
$
|
—
|
|
|
Total Assets
|
$
|
29,782
|
|
|
$
|
—
|
|
|
$
|
29,782
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
4,584
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,584
|
|
|
Deferred compensation liabilities
|
30,336
|
|
|
—
|
|
|
30,336
|
|
|
—
|
|
||||
|
Interest rate swaps
|
1,347
|
|
|
—
|
|
|
1,347
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
36,267
|
|
|
$
|
—
|
|
|
$
|
31,683
|
|
|
$
|
4,584
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Beginning balance
|
$
|
3,079
|
|
|
$
|
5,561
|
|
|
$
|
4,584
|
|
|
$
|
7,295
|
|
|
Payments
|
—
|
|
|
(538
|
)
|
|
(1,667
|
)
|
|
(2,205
|
)
|
||||
|
Increase in fair value included in earnings
|
46
|
|
|
125
|
|
|
119
|
|
|
276
|
|
||||
|
Exchange rate effects
|
9
|
|
|
43
|
|
|
98
|
|
|
(175
|
)
|
||||
|
Balance as of June 30
|
$
|
3,134
|
|
|
$
|
5,191
|
|
|
$
|
3,134
|
|
|
$
|
5,191
|
|
|
Note 11.
|
Commitments and Contingencies
|
|
Six months ending December 31, 2016
|
$
|
97,039
|
|
|
Years ending December 31:
|
|
||
|
2017
|
172,688
|
|
|
|
2018
|
142,782
|
|
|
|
2019
|
114,178
|
|
|
|
2020
|
92,563
|
|
|
|
2021
|
70,136
|
|
|
|
Thereafter
|
351,954
|
|
|
|
Future Minimum Lease Payments
|
$
|
1,041,340
|
|
|
Note 12.
|
Income Taxes
|
|
Note 13.
|
Segment and Geographic Information
|
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Glass
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Three Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Third Party
|
$
|
1,080,401
|
|
|
$
|
824,216
|
|
|
$
|
335,972
|
|
|
$
|
210,104
|
|
|
$
|
—
|
|
|
$
|
2,450,693
|
|
|
Intersegment
|
119
|
|
|
(10
|
)
|
|
1,094
|
|
|
74
|
|
|
(1,277
|
)
|
|
—
|
|
||||||
|
Total segment revenue
|
$
|
1,080,520
|
|
|
$
|
824,206
|
|
|
$
|
337,066
|
|
|
$
|
210,178
|
|
|
$
|
(1,277
|
)
|
|
$
|
2,450,693
|
|
|
Segment EBITDA
|
$
|
163,825
|
|
|
$
|
89,982
|
|
|
$
|
41,792
|
|
|
$
|
23,301
|
|
|
$
|
—
|
|
|
$
|
318,900
|
|
|
Depreciation and amortization
(1)
|
17,622
|
|
|
28,280
|
|
|
5,283
|
|
|
6,531
|
|
|
—
|
|
|
57,716
|
|
||||||
|
Three Months Ended June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Third Party
|
$
|
1,044,779
|
|
|
$
|
509,833
|
|
|
$
|
283,458
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,838,070
|
|
|
Intersegment
|
372
|
|
|
70
|
|
|
872
|
|
|
—
|
|
|
(1,314
|
)
|
|
—
|
|
||||||
|
Total segment revenue
|
$
|
1,045,151
|
|
|
$
|
509,903
|
|
|
$
|
284,330
|
|
|
$
|
—
|
|
|
$
|
(1,314
|
)
|
|
$
|
1,838,070
|
|
|
Segment EBITDA
|
$
|
138,880
|
|
|
$
|
53,943
|
|
|
$
|
40,198
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
233,021
|
|
|
Depreciation and amortization
(1)
|
17,249
|
|
|
8,704
|
|
|
5,092
|
|
|
—
|
|
|
—
|
|
|
31,045
|
|
||||||
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Glass
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Six Months Ended June 30, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Third Party
|
$
|
2,167,764
|
|
|
$
|
1,370,967
|
|
|
$
|
623,334
|
|
|
$
|
210,104
|
|
|
$
|
—
|
|
|
$
|
4,372,169
|
|
|
Intersegment
|
333
|
|
|
—
|
|
|
2,045
|
|
|
74
|
|
|
(2,452
|
)
|
|
—
|
|
||||||
|
Total segment revenue
|
$
|
2,168,097
|
|
|
$
|
1,370,967
|
|
|
$
|
625,379
|
|
|
$
|
210,178
|
|
|
$
|
(2,452
|
)
|
|
$
|
4,372,169
|
|
|
Segment EBITDA
|
$
|
311,200
|
|
|
$
|
147,480
|
|
|
$
|
73,530
|
|
|
$
|
23,301
|
|
|
$
|
—
|
|
|
$
|
555,511
|
|
|
Depreciation and amortization
(1)
|
35,137
|
|
|
38,588
|
|
|
10,626
|
|
|
6,531
|
|
|
—
|
|
|
90,882
|
|
||||||
|
Six Months Ended June 30, 2015
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Third Party
|
$
|
2,090,858
|
|
|
$
|
997,179
|
|
|
$
|
523,945
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,611,982
|
|
|
Intersegment
|
466
|
|
|
70
|
|
|
1,607
|
|
|
—
|
|
|
(2,143
|
)
|
|
—
|
|
||||||
|
Total segment revenue
|
$
|
2,091,324
|
|
|
$
|
997,249
|
|
|
$
|
525,552
|
|
|
$
|
—
|
|
|
$
|
(2,143
|
)
|
|
$
|
3,611,982
|
|
|
Segment EBITDA
|
$
|
288,268
|
|
|
$
|
100,466
|
|
|
$
|
65,602
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
454,336
|
|
|
Depreciation and amortization
(1)
|
34,515
|
|
|
17,055
|
|
|
10,144
|
|
|
—
|
|
|
—
|
|
|
61,714
|
|
||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Segment EBITDA
|
$
|
318,900
|
|
|
$
|
233,021
|
|
|
$
|
555,511
|
|
|
$
|
454,336
|
|
|
Deduct:
|
|
|
|
|
|
|
|
||||||||
|
Restructuring and acquisition related expenses
(1)
|
9,080
|
|
|
1,663
|
|
|
23,891
|
|
|
8,151
|
|
||||
|
Inventory step-up adjustment - acquisition related
(2)
|
10,213
|
|
|
—
|
|
|
10,213
|
|
|
—
|
|
||||
|
Change in fair value of contingent consideration liabilities
(3)
|
46
|
|
|
125
|
|
|
119
|
|
|
276
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Equity in earnings of unconsolidated subsidiaries
|
147
|
|
|
(1,162
|
)
|
|
(215
|
)
|
|
(3,070
|
)
|
||||
|
Gains on foreign exchange contracts - acquisition related
(4)
|
—
|
|
|
—
|
|
|
18,342
|
|
|
—
|
|
||||
|
EBITDA
|
299,708
|
|
|
230,071
|
|
|
539,415
|
|
|
442,839
|
|
||||
|
Depreciation and amortization - cost of goods sold
|
5,187
|
|
|
1,263
|
|
|
6,665
|
|
|
2,479
|
|
||||
|
Depreciation and amortization
|
52,529
|
|
|
29,782
|
|
|
84,217
|
|
|
59,235
|
|
||||
|
Interest expense, net
|
26,381
|
|
|
14,622
|
|
|
40,973
|
|
|
29,528
|
|
||||
|
Loss on debt extinguishment
|
—
|
|
|
—
|
|
|
26,650
|
|
|
—
|
|
||||
|
Provision for income taxes
|
74,874
|
|
|
64,682
|
|
|
132,441
|
|
|
124,780
|
|
||||
|
Net income
|
$
|
140,737
|
|
|
$
|
119,722
|
|
|
$
|
248,469
|
|
|
$
|
226,817
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Capital Expenditures
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
19,448
|
|
|
$
|
14,744
|
|
|
$
|
42,231
|
|
|
$
|
30,147
|
|
|
Europe
|
21,444
|
|
|
22,303
|
|
|
40,551
|
|
|
30,172
|
|
||||
|
Specialty
|
2,150
|
|
|
3,620
|
|
|
10,653
|
|
|
6,444
|
|
||||
|
Glass
|
8,884
|
|
|
—
|
|
|
8,884
|
|
|
—
|
|
||||
|
|
$
|
51,926
|
|
|
$
|
40,667
|
|
|
$
|
102,319
|
|
|
$
|
66,763
|
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Receivables, net
|
|
|
|
||||
|
North America
|
$
|
331,359
|
|
|
$
|
314,743
|
|
|
Europe
(1)
|
444,064
|
|
|
215,710
|
|
||
|
Specialty
|
99,871
|
|
|
59,707
|
|
||
|
Glass
(1)
|
119,859
|
|
|
—
|
|
||
|
Total receivables, net
|
995,153
|
|
|
590,160
|
|
||
|
Inventories, net
|
|
|
|
||||
|
North America
|
807,132
|
|
|
847,787
|
|
||
|
Europe
(1)
|
613,928
|
|
|
427,323
|
|
||
|
Specialty
|
305,396
|
|
|
281,442
|
|
||
|
Glass
(1)
|
164,080
|
|
|
—
|
|
||
|
Total inventories, net
|
1,890,536
|
|
|
1,556,552
|
|
||
|
Property, Plant and Equipment, net
|
|
|
|
||||
|
North America
|
479,907
|
|
|
467,961
|
|
||
|
Europe
(1)
|
242,741
|
|
|
175,455
|
|
||
|
Specialty
|
58,443
|
|
|
53,151
|
|
||
|
Glass
(1)
|
273,955
|
|
|
—
|
|
||
|
Total property, plant and equipment, net
|
1,055,046
|
|
|
696,567
|
|
||
|
Other unallocated assets
|
4,245,209
|
|
|
2,804,558
|
|
||
|
Total assets
|
$
|
8,185,944
|
|
|
$
|
5,647,837
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
1,483,840
|
|
|
$
|
1,228,424
|
|
|
$
|
2,768,807
|
|
|
$
|
2,423,369
|
|
|
United Kingdom
|
358,266
|
|
|
347,064
|
|
|
707,942
|
|
|
690,671
|
|
||||
|
Other countries
|
608,587
|
|
|
262,582
|
|
|
895,420
|
|
|
497,942
|
|
||||
|
|
$
|
2,450,693
|
|
|
$
|
1,838,070
|
|
|
$
|
4,372,169
|
|
|
$
|
3,611,982
|
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2016
|
|
2015
|
||||
|
Long-lived Assets
|
|
|
|
||||
|
United States
|
$
|
749,504
|
|
|
$
|
493,300
|
|
|
United Kingdom
|
147,556
|
|
|
138,546
|
|
||
|
Other countries
|
157,986
|
|
|
64,721
|
|
||
|
|
$
|
1,055,046
|
|
|
$
|
696,567
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Aftermarket, other new and refurbished products
|
$
|
1,756,334
|
|
|
$
|
1,296,168
|
|
|
$
|
3,144,070
|
|
|
$
|
2,542,639
|
|
|
Recycled, remanufactured and related products and services
|
435,023
|
|
|
408,180
|
|
|
865,612
|
|
|
806,625
|
|
||||
|
Manufactured products
(1)
|
140,632
|
|
|
—
|
|
|
140,632
|
|
|
—
|
|
||||
|
Other
|
118,704
|
|
|
133,722
|
|
|
221,855
|
|
|
262,718
|
|
||||
|
|
$
|
2,450,693
|
|
|
$
|
1,838,070
|
|
|
$
|
4,372,169
|
|
|
$
|
3,611,982
|
|
|
Note 14.
|
Condensed Consolidating Financial Information
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
June 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and equivalents
|
$
|
52,144
|
|
|
$
|
31,140
|
|
|
$
|
189,919
|
|
|
$
|
—
|
|
|
$
|
273,203
|
|
|
Receivables, net
|
—
|
|
|
372,413
|
|
|
622,740
|
|
|
—
|
|
|
995,153
|
|
|||||
|
Intercompany receivables, net
|
14,864
|
|
|
11,224
|
|
|
—
|
|
|
(26,088
|
)
|
|
—
|
|
|||||
|
Inventories, net
|
—
|
|
|
1,203,556
|
|
|
686,980
|
|
|
—
|
|
|
1,890,536
|
|
|||||
|
Prepaid expenses and other current assets
|
2,083
|
|
|
53,520
|
|
|
83,933
|
|
|
—
|
|
|
139,536
|
|
|||||
|
Total Current Assets
|
69,091
|
|
|
1,671,853
|
|
|
1,583,572
|
|
|
(26,088
|
)
|
|
3,298,428
|
|
|||||
|
Property, Plant and Equipment, net
|
271
|
|
|
743,265
|
|
|
311,510
|
|
|
—
|
|
|
1,055,046
|
|
|||||
|
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
1,825,033
|
|
|
1,234,455
|
|
|
—
|
|
|
3,059,488
|
|
|||||
|
Other intangibles, net
|
—
|
|
|
161,257
|
|
|
469,103
|
|
|
—
|
|
|
630,360
|
|
|||||
|
Investment in Subsidiaries
|
5,038,195
|
|
|
278,799
|
|
|
—
|
|
|
(5,316,994
|
)
|
|
—
|
|
|||||
|
Intercompany Notes Receivable
|
1,130,732
|
|
|
780,340
|
|
|
—
|
|
|
(1,911,072
|
)
|
|
—
|
|
|||||
|
Other Assets
|
41,418
|
|
|
80,687
|
|
|
28,361
|
|
|
(7,844
|
)
|
|
142,622
|
|
|||||
|
Total Assets
|
$
|
6,279,707
|
|
|
$
|
5,541,234
|
|
|
$
|
3,627,001
|
|
|
$
|
(7,261,998
|
)
|
|
$
|
8,185,944
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
1,669
|
|
|
$
|
355,545
|
|
|
$
|
377,924
|
|
|
$
|
—
|
|
|
$
|
735,138
|
|
|
Intercompany payables, net
|
—
|
|
|
—
|
|
|
26,088
|
|
|
(26,088
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
4,726
|
|
|
48,724
|
|
|
49,512
|
|
|
—
|
|
|
102,962
|
|
|||||
|
Other accrued expenses
|
5,085
|
|
|
90,554
|
|
|
133,017
|
|
|
—
|
|
|
228,656
|
|
|||||
|
Other current liabilities
|
283
|
|
|
16,820
|
|
|
23,691
|
|
|
—
|
|
|
40,794
|
|
|||||
|
Current portion of long-term obligations
|
19,262
|
|
|
2,826
|
|
|
38,744
|
|
|
—
|
|
|
60,832
|
|
|||||
|
Total Current Liabilities
|
31,025
|
|
|
514,469
|
|
|
648,976
|
|
|
(26,088
|
)
|
|
1,168,382
|
|
|||||
|
Long-Term Obligations, Excluding Current Portion
|
2,146,730
|
|
|
8,449
|
|
|
1,119,450
|
|
|
—
|
|
|
3,274,629
|
|
|||||
|
Intercompany Notes Payable
|
750,000
|
|
|
1,114,430
|
|
|
46,642
|
|
|
(1,911,072
|
)
|
|
—
|
|
|||||
|
Deferred Income Taxes
|
—
|
|
|
111,766
|
|
|
121,416
|
|
|
(7,844
|
)
|
|
225,338
|
|
|||||
|
Other Noncurrent Liabilities
|
44,313
|
|
|
124,822
|
|
|
40,821
|
|
|
—
|
|
|
209,956
|
|
|||||
|
Stockholders’ Equity
|
3,307,639
|
|
|
3,667,298
|
|
|
1,649,696
|
|
|
(5,316,994
|
)
|
|
3,307,639
|
|
|||||
|
Total Liabilities and Stockholders' Equity
|
$
|
6,279,707
|
|
|
$
|
5,541,234
|
|
|
$
|
3,627,001
|
|
|
$
|
(7,261,998
|
)
|
|
$
|
8,185,944
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
December 31, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and equivalents
|
$
|
17,616
|
|
|
$
|
13,432
|
|
|
$
|
56,349
|
|
|
$
|
—
|
|
|
$
|
87,397
|
|
|
Receivables, net
|
—
|
|
|
214,502
|
|
|
375,658
|
|
|
—
|
|
|
590,160
|
|
|||||
|
Intercompany receivables, net
|
3
|
|
|
—
|
|
|
13,544
|
|
|
(13,547
|
)
|
|
—
|
|
|||||
|
Inventories, net
|
—
|
|
|
1,060,834
|
|
|
495,718
|
|
|
—
|
|
|
1,556,552
|
|
|||||
|
Prepaid expenses and other current assets
|
15,254
|
|
|
44,810
|
|
|
46,539
|
|
|
—
|
|
|
106,603
|
|
|||||
|
Total Current Assets
|
32,873
|
|
|
1,333,578
|
|
|
987,808
|
|
|
(13,547
|
)
|
|
2,340,712
|
|
|||||
|
Property, Plant and Equipment, net
|
339
|
|
|
494,658
|
|
|
201,570
|
|
|
—
|
|
|
696,567
|
|
|||||
|
Intangible Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
1,640,745
|
|
|
678,501
|
|
|
—
|
|
|
2,319,246
|
|
|||||
|
Other intangibles, net
|
—
|
|
|
141,537
|
|
|
73,580
|
|
|
—
|
|
|
215,117
|
|
|||||
|
Investment in Subsidiaries
|
3,456,837
|
|
|
285,284
|
|
|
—
|
|
|
(3,742,121
|
)
|
|
—
|
|
|||||
|
Intercompany Notes Receivable
|
630,717
|
|
|
61,764
|
|
|
—
|
|
|
(692,481
|
)
|
|
—
|
|
|||||
|
Other Assets
|
35,649
|
|
|
28,184
|
|
|
18,218
|
|
|
(5,856
|
)
|
|
76,195
|
|
|||||
|
Total Assets
|
$
|
4,156,415
|
|
|
$
|
3,985,750
|
|
|
$
|
1,959,677
|
|
|
$
|
(4,454,005
|
)
|
|
$
|
5,647,837
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current Liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
681
|
|
|
$
|
229,519
|
|
|
$
|
185,388
|
|
|
$
|
—
|
|
|
$
|
415,588
|
|
|
Intercompany payables, net
|
—
|
|
|
13,544
|
|
|
3
|
|
|
(13,547
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
4,395
|
|
|
48,698
|
|
|
33,434
|
|
|
—
|
|
|
86,527
|
|
|||||
|
Other accrued expenses
|
5,399
|
|
|
80,886
|
|
|
75,940
|
|
|
—
|
|
|
162,225
|
|
|||||
|
Other current liabilities
|
284
|
|
|
15,953
|
|
|
15,359
|
|
|
—
|
|
|
31,596
|
|
|||||
|
Current portion of long-term obligations
|
21,041
|
|
|
1,425
|
|
|
33,568
|
|
|
—
|
|
|
56,034
|
|
|||||
|
Total Current Liabilities
|
31,800
|
|
|
390,025
|
|
|
343,692
|
|
|
(13,547
|
)
|
|
751,970
|
|
|||||
|
Long-Term Obligations, Excluding Current Portion
|
976,353
|
|
|
7,487
|
|
|
544,828
|
|
|
—
|
|
|
1,528,668
|
|
|||||
|
Intercompany Notes Payable
|
—
|
|
|
615,488
|
|
|
76,993
|
|
|
(692,481
|
)
|
|
—
|
|
|||||
|
Deferred Income Taxes
|
—
|
|
|
113,905
|
|
|
19,190
|
|
|
(5,856
|
)
|
|
127,239
|
|
|||||
|
Other Noncurrent Liabilities
|
33,580
|
|
|
70,109
|
|
|
21,589
|
|
|
—
|
|
|
125,278
|
|
|||||
|
Stockholders’ Equity
|
3,114,682
|
|
|
2,788,736
|
|
|
953,385
|
|
|
(3,742,121
|
)
|
|
3,114,682
|
|
|||||
|
Total Liabilities and Stockholders’ Equity
|
$
|
4,156,415
|
|
|
$
|
3,985,750
|
|
|
$
|
1,959,677
|
|
|
$
|
(4,454,005
|
)
|
|
$
|
5,647,837
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,530,947
|
|
|
$
|
953,917
|
|
|
$
|
(34,171
|
)
|
|
$
|
2,450,693
|
|
|
Cost of goods sold
|
—
|
|
|
951,356
|
|
|
611,561
|
|
|
(34,171
|
)
|
|
1,528,746
|
|
|||||
|
Gross margin
|
—
|
|
|
579,591
|
|
|
342,356
|
|
|
—
|
|
|
921,947
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
118,649
|
|
|
60,021
|
|
|
—
|
|
|
178,670
|
|
|||||
|
Distribution expenses
|
—
|
|
|
118,321
|
|
|
66,010
|
|
|
—
|
|
|
184,331
|
|
|||||
|
Selling, general and administrative expenses
|
8,887
|
|
|
132,488
|
|
|
112,778
|
|
|
—
|
|
|
254,153
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
7,082
|
|
|
1,998
|
|
|
—
|
|
|
9,080
|
|
|||||
|
Depreciation and amortization
|
33
|
|
|
23,461
|
|
|
29,035
|
|
|
—
|
|
|
52,529
|
|
|||||
|
Operating (loss) income
|
(8,920
|
)
|
|
179,590
|
|
|
72,514
|
|
|
—
|
|
|
243,184
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense (income), net
|
17,804
|
|
|
(309
|
)
|
|
8,886
|
|
|
—
|
|
|
26,381
|
|
|||||
|
Intercompany interest (income) expense, net
|
(2,355
|
)
|
|
2,376
|
|
|
(21
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Other expense (income), net
|
33
|
|
|
(284
|
)
|
|
1,590
|
|
|
—
|
|
|
1,339
|
|
|||||
|
Total other expense, net
|
15,482
|
|
|
1,783
|
|
|
10,455
|
|
|
—
|
|
|
27,720
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(24,402
|
)
|
|
177,807
|
|
|
62,059
|
|
|
—
|
|
|
215,464
|
|
|||||
|
(Benefit) provision for income taxes
|
(9,384
|
)
|
|
72,019
|
|
|
12,239
|
|
|
—
|
|
|
74,874
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
347
|
|
|
(200
|
)
|
|
—
|
|
|
147
|
|
|||||
|
Equity in earnings of subsidiaries
|
155,755
|
|
|
431
|
|
|
—
|
|
|
(156,186
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
140,737
|
|
|
$
|
106,566
|
|
|
$
|
49,620
|
|
|
$
|
(156,186
|
)
|
|
$
|
140,737
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended June 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,269,541
|
|
|
$
|
599,744
|
|
|
$
|
(31,215
|
)
|
|
$
|
1,838,070
|
|
|
Cost of goods sold
|
—
|
|
|
770,026
|
|
|
375,315
|
|
|
(31,215
|
)
|
|
1,114,126
|
|
|||||
|
Gross margin
|
—
|
|
|
499,515
|
|
|
224,429
|
|
|
—
|
|
|
723,944
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
100,289
|
|
|
36,090
|
|
|
—
|
|
|
136,379
|
|
|||||
|
Distribution expenses
|
—
|
|
|
102,753
|
|
|
47,286
|
|
|
—
|
|
|
150,039
|
|
|||||
|
Selling, general and administrative expenses
|
8,761
|
|
|
119,958
|
|
|
77,077
|
|
|
—
|
|
|
205,796
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
1,185
|
|
|
478
|
|
|
—
|
|
|
1,663
|
|
|||||
|
Depreciation and amortization
|
39
|
|
|
19,873
|
|
|
9,870
|
|
|
—
|
|
|
29,782
|
|
|||||
|
Operating (loss) income
|
(8,800
|
)
|
|
155,457
|
|
|
53,628
|
|
|
—
|
|
|
200,285
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense (income), net
|
12,241
|
|
|
(172
|
)
|
|
2,553
|
|
|
—
|
|
|
14,622
|
|
|||||
|
Intercompany interest (income) expense, net
|
(10,378
|
)
|
|
7,056
|
|
|
3,322
|
|
|
—
|
|
|
—
|
|
|||||
|
Other expense (income), net
|
2
|
|
|
(1,106
|
)
|
|
1,201
|
|
|
—
|
|
|
97
|
|
|||||
|
Total other expense, net
|
1,865
|
|
|
5,778
|
|
|
7,076
|
|
|
—
|
|
|
14,719
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(10,665
|
)
|
|
149,679
|
|
|
46,552
|
|
|
—
|
|
|
185,566
|
|
|||||
|
(Benefit) provision for income taxes
|
(4,294
|
)
|
|
59,495
|
|
|
9,481
|
|
|
—
|
|
|
64,682
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
19
|
|
|
(1,181
|
)
|
|
—
|
|
|
(1,162
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
126,093
|
|
|
7,335
|
|
|
—
|
|
|
(133,428
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
119,722
|
|
|
$
|
97,538
|
|
|
$
|
35,890
|
|
|
$
|
(133,428
|
)
|
|
$
|
119,722
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Six Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
2,849,114
|
|
|
$
|
1,589,554
|
|
|
$
|
(66,499
|
)
|
|
$
|
4,372,169
|
|
|
Cost of goods sold
|
—
|
|
|
1,746,596
|
|
|
1,009,688
|
|
|
(66,499
|
)
|
|
2,689,785
|
|
|||||
|
Gross margin
|
—
|
|
|
1,102,518
|
|
|
579,866
|
|
|
—
|
|
|
1,682,384
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
233,859
|
|
|
102,416
|
|
|
—
|
|
|
336,275
|
|
|||||
|
Distribution expenses
|
—
|
|
|
222,475
|
|
|
114,199
|
|
|
—
|
|
|
336,674
|
|
|||||
|
Selling, general and administrative expenses
|
19,266
|
|
|
259,156
|
|
|
194,049
|
|
|
—
|
|
|
472,471
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
11,118
|
|
|
12,773
|
|
|
—
|
|
|
23,891
|
|
|||||
|
Depreciation and amortization
|
69
|
|
|
44,005
|
|
|
40,143
|
|
|
—
|
|
|
84,217
|
|
|||||
|
Operating (loss) income
|
(19,335
|
)
|
|
331,905
|
|
|
116,286
|
|
|
—
|
|
|
428,856
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense (income), net
|
29,921
|
|
|
(166
|
)
|
|
11,218
|
|
|
—
|
|
|
40,973
|
|
|||||
|
Intercompany interest (income) expense, net
|
(13,032
|
)
|
|
8,966
|
|
|
4,066
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss on debt extinguishment
|
2,894
|
|
|
—
|
|
|
23,756
|
|
|
—
|
|
|
26,650
|
|
|||||
|
Gains on foreign exchange contracts - acquisition related
|
(18,342
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,342
|
)
|
|||||
|
Other (income) expense, net
|
(78
|
)
|
|
(3,084
|
)
|
|
1,612
|
|
|
—
|
|
|
(1,550
|
)
|
|||||
|
Total other expense, net
|
1,363
|
|
|
5,716
|
|
|
40,652
|
|
|
—
|
|
|
47,731
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(20,698
|
)
|
|
326,189
|
|
|
75,634
|
|
|
—
|
|
|
381,125
|
|
|||||
|
(Benefit) provision for income taxes
|
(7,961
|
)
|
|
125,464
|
|
|
14,938
|
|
|
—
|
|
|
132,441
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
(795
|
)
|
|
352
|
|
|
228
|
|
|
—
|
|
|
(215
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
262,001
|
|
|
12,373
|
|
|
—
|
|
|
(274,374
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
248,469
|
|
|
$
|
213,450
|
|
|
$
|
60,924
|
|
|
$
|
(274,374
|
)
|
|
$
|
248,469
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Six Months Ended June 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
2,495,449
|
|
|
$
|
1,182,687
|
|
|
$
|
(66,154
|
)
|
|
$
|
3,611,982
|
|
|
Cost of goods sold
|
—
|
|
|
1,510,829
|
|
|
743,884
|
|
|
(66,154
|
)
|
|
2,188,559
|
|
|||||
|
Gross margin
|
—
|
|
|
984,620
|
|
|
438,803
|
|
|
—
|
|
|
1,423,423
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
198,050
|
|
|
70,986
|
|
|
—
|
|
|
269,036
|
|
|||||
|
Distribution expenses
|
—
|
|
|
198,745
|
|
|
93,008
|
|
|
—
|
|
|
291,753
|
|
|||||
|
Selling, general and administrative expenses
|
16,392
|
|
|
241,620
|
|
|
151,025
|
|
|
—
|
|
|
409,037
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
7,245
|
|
|
906
|
|
|
—
|
|
|
8,151
|
|
|||||
|
Depreciation and amortization
|
79
|
|
|
39,764
|
|
|
19,392
|
|
|
—
|
|
|
59,235
|
|
|||||
|
Operating (loss) income
|
(16,471
|
)
|
|
299,196
|
|
|
103,486
|
|
|
—
|
|
|
386,211
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense (income), net
|
24,555
|
|
|
(129
|
)
|
|
5,102
|
|
|
—
|
|
|
29,528
|
|
|||||
|
Intercompany interest (income) expense, net
|
(21,201
|
)
|
|
14,315
|
|
|
6,886
|
|
|
—
|
|
|
—
|
|
|||||
|
Other expense (income), net
|
27
|
|
|
(2,841
|
)
|
|
4,830
|
|
|
—
|
|
|
2,016
|
|
|||||
|
Total other expense, net
|
3,381
|
|
|
11,345
|
|
|
16,818
|
|
|
—
|
|
|
31,544
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(19,852
|
)
|
|
287,851
|
|
|
86,668
|
|
|
—
|
|
|
354,667
|
|
|||||
|
(Benefit) provision for income taxes
|
(8,049
|
)
|
|
115,272
|
|
|
17,557
|
|
|
—
|
|
|
124,780
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
30
|
|
|
(3,100
|
)
|
|
—
|
|
|
(3,070
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
238,620
|
|
|
14,595
|
|
|
—
|
|
|
(253,215
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
226,817
|
|
|
$
|
187,204
|
|
|
$
|
66,011
|
|
|
$
|
(253,215
|
)
|
|
$
|
226,817
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
140,737
|
|
|
$
|
106,566
|
|
|
$
|
49,620
|
|
|
$
|
(156,186
|
)
|
|
$
|
140,737
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(73,257
|
)
|
|
(15,116
|
)
|
|
(73,830
|
)
|
|
88,946
|
|
|
(73,257
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
(3,614
|
)
|
|
—
|
|
|
99
|
|
|
(99
|
)
|
|
(3,614
|
)
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
120
|
|
|
—
|
|
|
120
|
|
|
(120
|
)
|
|
120
|
|
|||||
|
Total other comprehensive loss
|
(76,751
|
)
|
|
(15,116
|
)
|
|
(73,611
|
)
|
|
88,727
|
|
|
(76,751
|
)
|
|||||
|
Total comprehensive income (loss)
|
$
|
63,986
|
|
|
$
|
91,450
|
|
|
$
|
(23,991
|
)
|
|
$
|
(67,459
|
)
|
|
$
|
63,986
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended June 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
119,722
|
|
|
$
|
97,538
|
|
|
$
|
35,890
|
|
|
$
|
(133,428
|
)
|
|
$
|
119,722
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
44,510
|
|
|
13,134
|
|
|
44,216
|
|
|
(57,350
|
)
|
|
44,510
|
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
918
|
|
|
—
|
|
|
191
|
|
|
(191
|
)
|
|
918
|
|
|||||
|
Change in unrealized gain on pension plans, net of tax
|
(21
|
)
|
|
—
|
|
|
(21
|
)
|
|
21
|
|
|
(21
|
)
|
|||||
|
Total other comprehensive income
|
45,407
|
|
|
13,134
|
|
|
44,386
|
|
|
(57,520
|
)
|
|
45,407
|
|
|||||
|
Total comprehensive income
|
$
|
165,129
|
|
|
$
|
110,672
|
|
|
$
|
80,276
|
|
|
$
|
(190,948
|
)
|
|
$
|
165,129
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Six Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
248,469
|
|
|
$
|
213,450
|
|
|
$
|
60,924
|
|
|
$
|
(274,374
|
)
|
|
$
|
248,469
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(73,117
|
)
|
|
(17,971
|
)
|
|
(76,869
|
)
|
|
94,840
|
|
|
(73,117
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
(3,182
|
)
|
|
—
|
|
|
195
|
|
|
(195
|
)
|
|
(3,182
|
)
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
267
|
|
|
—
|
|
|
267
|
|
|
(267
|
)
|
|
267
|
|
|||||
|
Total other comprehensive loss
|
(76,032
|
)
|
|
(17,971
|
)
|
|
(76,407
|
)
|
|
94,378
|
|
|
(76,032
|
)
|
|||||
|
Total comprehensive income (loss)
|
$
|
172,437
|
|
|
$
|
195,479
|
|
|
$
|
(15,483
|
)
|
|
$
|
(179,996
|
)
|
|
$
|
172,437
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Six Months Ended June 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
226,817
|
|
|
$
|
187,204
|
|
|
$
|
66,011
|
|
|
$
|
(253,215
|
)
|
|
$
|
226,817
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(10,300
|
)
|
|
(1,238
|
)
|
|
(8,583
|
)
|
|
9,821
|
|
|
(10,300
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
1,201
|
|
|
—
|
|
|
129
|
|
|
(129
|
)
|
|
1,201
|
|
|||||
|
Change in unrealized gains/losses on pension plans, net of tax
|
107
|
|
|
—
|
|
|
107
|
|
|
(107
|
)
|
|
107
|
|
|||||
|
Total other comprehensive loss
|
(8,992
|
)
|
|
(1,238
|
)
|
|
(8,347
|
)
|
|
9,585
|
|
|
(8,992
|
)
|
|||||
|
Total comprehensive income
|
$
|
217,825
|
|
|
$
|
185,966
|
|
|
$
|
57,664
|
|
|
$
|
(243,630
|
)
|
|
$
|
217,825
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Six Months Ended June 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
136,098
|
|
|
$
|
300,978
|
|
|
$
|
66,346
|
|
|
$
|
(148,192
|
)
|
|
$
|
355,230
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property, plant and equipment
|
(2
|
)
|
|
(57,742
|
)
|
|
(44,575
|
)
|
|
—
|
|
|
(102,319
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
(1,293,298
|
)
|
|
(34,448
|
)
|
|
—
|
|
|
1,327,746
|
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(661,852
|
)
|
|
(606,989
|
)
|
|
—
|
|
|
(1,268,841
|
)
|
|||||
|
Proceeds from foreign exchange contracts
|
18,342
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,342
|
|
|||||
|
Other investing activities, net
|
—
|
|
|
400
|
|
|
10,913
|
|
|
—
|
|
|
11,313
|
|
|||||
|
Net cash used in investing activities
|
(1,274,958
|
)
|
|
(753,642
|
)
|
|
(640,651
|
)
|
|
1,327,746
|
|
|
(1,341,505
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
4,889
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,889
|
|
|||||
|
Excess tax benefit from stock-based payments
|
6,685
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,685
|
|
|||||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(2,281
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,281
|
)
|
|||||
|
Debt issuance costs
|
(7,100
|
)
|
|
—
|
|
|
(9,071
|
)
|
|
—
|
|
|
(16,171
|
)
|
|||||
|
Proceeds from issuance of Euro notes
|
—
|
|
|
—
|
|
|
563,450
|
|
|
—
|
|
|
563,450
|
|
|||||
|
Borrowings under revolving credit facilities
|
1,204,000
|
|
|
—
|
|
|
618,020
|
|
|
—
|
|
|
1,822,020
|
|
|||||
|
Repayments under revolving credit facilities
|
(119,000
|
)
|
|
—
|
|
|
(893,362
|
)
|
|
—
|
|
|
(1,012,362
|
)
|
|||||
|
Borrowings under term loans
|
89,317
|
|
|
—
|
|
|
249,161
|
|
|
—
|
|
|
338,478
|
|
|||||
|
Repayments under term loans
|
(3,122
|
)
|
|
—
|
|
|
(1,599
|
)
|
|
—
|
|
|
(4,721
|
)
|
|||||
|
Borrowings under receivables securitization facility
|
—
|
|
|
—
|
|
|
97,000
|
|
|
—
|
|
|
97,000
|
|
|||||
|
Repayments under receivables securitization facility
|
—
|
|
|
—
|
|
|
(66,480
|
)
|
|
—
|
|
|
(66,480
|
)
|
|||||
|
Repayments of other debt, net
|
—
|
|
|
(1,657
|
)
|
|
(6,167
|
)
|
|
—
|
|
|
(7,824
|
)
|
|||||
|
Repayment of Rhiag debt and related payments
|
—
|
|
|
—
|
|
|
(543,347
|
)
|
|
—
|
|
|
(543,347
|
)
|
|||||
|
Payments of other obligations
|
—
|
|
|
(1,371
|
)
|
|
—
|
|
|
—
|
|
|
(1,371
|
)
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
621,619
|
|
|
706,127
|
|
|
(1,327,746
|
)
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(148,192
|
)
|
|
—
|
|
|
148,192
|
|
|
—
|
|
|||||
|
Net cash provided by financing activities
|
1,173,388
|
|
|
470,399
|
|
|
713,732
|
|
|
(1,179,554
|
)
|
|
1,177,965
|
|
|||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
(27
|
)
|
|
(5,857
|
)
|
|
—
|
|
|
(5,884
|
)
|
|||||
|
Net increase in cash and equivalents
|
34,528
|
|
|
17,708
|
|
|
133,570
|
|
|
—
|
|
|
185,806
|
|
|||||
|
Cash and equivalents, beginning of period
|
17,616
|
|
|
13,432
|
|
|
56,349
|
|
|
—
|
|
|
87,397
|
|
|||||
|
Cash and equivalents, end of period
|
$
|
52,144
|
|
|
$
|
31,140
|
|
|
$
|
189,919
|
|
|
$
|
—
|
|
|
$
|
273,203
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Six Months Ended June 30, 2015
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
121,024
|
|
|
$
|
188,713
|
|
|
$
|
89,630
|
|
|
$
|
(116,668
|
)
|
|
$
|
282,699
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property, plant and equipment
|
(3
|
)
|
|
(34,791
|
)
|
|
(31,969
|
)
|
|
—
|
|
|
(66,763
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
30,818
|
|
|
—
|
|
|
—
|
|
|
(30,818
|
)
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(6,583
|
)
|
|
(30,625
|
)
|
|
—
|
|
|
(37,208
|
)
|
|||||
|
Other investing activities, net
|
—
|
|
|
585
|
|
|
(5,794
|
)
|
|
—
|
|
|
(5,209
|
)
|
|||||
|
Net cash provided by (used in) investing activities
|
30,815
|
|
|
(40,789
|
)
|
|
(68,388
|
)
|
|
(30,818
|
)
|
|
(109,180
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
3,288
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,288
|
|
|||||
|
Excess tax benefit from stock-based payments
|
6,737
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,737
|
|
|||||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(5,243
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,243
|
)
|
|||||
|
Borrowings under revolving credit facilities
|
132,000
|
|
|
—
|
|
|
67,621
|
|
|
—
|
|
|
199,621
|
|
|||||
|
Repayments under revolving credit facilities
|
(215,000
|
)
|
|
—
|
|
|
(79,276
|
)
|
|
—
|
|
|
(294,276
|
)
|
|||||
|
Repayments under term loans
|
(11,250
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,250
|
)
|
|||||
|
Borrowings under receivables securitization facility
|
—
|
|
|
—
|
|
|
2,100
|
|
|
—
|
|
|
2,100
|
|
|||||
|
Repayments under receivables securitization facility
|
—
|
|
|
—
|
|
|
(1,758
|
)
|
|
—
|
|
|
(1,758
|
)
|
|||||
|
Repayments of other debt, net
|
(31,500
|
)
|
|
(596
|
)
|
|
(9,994
|
)
|
|
—
|
|
|
(42,090
|
)
|
|||||
|
Payments of other obligations
|
—
|
|
|
(2,050
|
)
|
|
—
|
|
|
—
|
|
|
(2,050
|
)
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
(32,051
|
)
|
|
1,233
|
|
|
30,818
|
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(116,668
|
)
|
|
—
|
|
|
116,668
|
|
|
—
|
|
|||||
|
Net cash used in financing activities
|
(120,968
|
)
|
|
(151,365
|
)
|
|
(20,074
|
)
|
|
147,486
|
|
|
(144,921
|
)
|
|||||
|
Effect of exchange rate changes on cash and equivalents
|
—
|
|
|
53
|
|
|
167
|
|
|
—
|
|
|
220
|
|
|||||
|
Net increase (decrease) in cash and equivalents
|
30,871
|
|
|
(3,388
|
)
|
|
1,335
|
|
|
—
|
|
|
28,818
|
|
|||||
|
Cash and equivalents, beginning of period
|
14,930
|
|
|
32,103
|
|
|
67,572
|
|
|
—
|
|
|
114,605
|
|
|||||
|
Cash and equivalents, end of period
|
$
|
45,801
|
|
|
$
|
28,715
|
|
|
$
|
68,907
|
|
|
$
|
—
|
|
|
$
|
143,423
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||
|
|
June 30,
|
|
June 30,
|
||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
Revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Cost of goods sold
|
62.4
|
%
|
|
60.6
|
%
|
|
61.5
|
%
|
|
60.6
|
%
|
|
Gross margin
|
37.6
|
%
|
|
39.4
|
%
|
|
38.5
|
%
|
|
39.4
|
%
|
|
Facility and warehouse expenses
|
7.3
|
%
|
|
7.4
|
%
|
|
7.7
|
%
|
|
7.4
|
%
|
|
Distribution expenses
|
7.5
|
%
|
|
8.2
|
%
|
|
7.7
|
%
|
|
8.1
|
%
|
|
Selling, general and administrative expenses
|
10.4
|
%
|
|
11.2
|
%
|
|
10.8
|
%
|
|
11.3
|
%
|
|
Restructuring and acquisition related expenses
|
0.4
|
%
|
|
0.1
|
%
|
|
0.5
|
%
|
|
0.2
|
%
|
|
Depreciation and amortization
|
2.1
|
%
|
|
1.6
|
%
|
|
1.9
|
%
|
|
1.6
|
%
|
|
Operating income
|
9.9
|
%
|
|
10.9
|
%
|
|
9.8
|
%
|
|
10.7
|
%
|
|
Other expense, net
|
1.1
|
%
|
|
0.8
|
%
|
|
1.1
|
%
|
|
0.9
|
%
|
|
Income before provision for income taxes
|
8.8
|
%
|
|
10.1
|
%
|
|
8.7
|
%
|
|
9.8
|
%
|
|
Provision for income taxes
|
3.1
|
%
|
|
3.5
|
%
|
|
3.0
|
%
|
|
3.5
|
%
|
|
Equity in earnings of unconsolidated subsidiaries
|
0.0
|
%
|
|
(0.1
|
)%
|
|
(0.0
|
)%
|
|
(0.1
|
)%
|
|
Net income
|
5.7
|
%
|
|
6.5
|
%
|
|
5.7
|
%
|
|
6.3
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
||||||||||
|
|
June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
2,331,989
|
|
|
$
|
1,704,348
|
|
|
5.4
|
%
|
|
32.8
|
%
|
|
(1.4
|
)%
|
|
36.8
|
%
|
|
Other revenue
|
118,704
|
|
|
133,722
|
|
|
(16.2
|
)%
|
|
5.2
|
%
|
|
(0.2
|
)%
|
|
(11.2
|
)%
|
||
|
Total revenue
|
$
|
2,450,693
|
|
|
$
|
1,838,070
|
|
|
3.8
|
%
|
|
30.8
|
%
|
|
(1.3
|
)%
|
|
33.3
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Three Months Ended
|
|
|
||||||||
|
|
June 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
6,051
|
|
(1)
|
$
|
937
|
|
(2)
|
$
|
5,114
|
|
|
Acquisition related expenses
|
3,029
|
|
(3)
|
726
|
|
(4)
|
2,303
|
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
9,080
|
|
|
$
|
1,663
|
|
|
$
|
7,417
|
|
|
(1)
|
Restructuring expenses of $4.6 million, $1.0 million, and $0.5 million for the quarter ended June 30, 2016 were primarily related to the integration of acquired businesses in our Specialty, Europe, and North America segments, respectively. These integration activities included the closure of duplicate facilities and termination of employees.
|
|
(2)
|
Restructuring expenses for the quarter ended June 30, 2015 were primarily related to the integration of acquired businesses in our Specialty segment. 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.
|
|
(3)
|
Acquisition related expenses for the quarter ended June 30, 2016 included $2.1 million for the acquisition of PGW, $0.4 million for our acquisition of Rhiag, and $0.5 million of external costs related to other potential acquisitions.
|
|
(4)
|
Acquisition related expenses for the second quarter of 2015 were primarily related to our acquisitions of six aftermarket parts distribution businesses in the Netherlands during the second quarter of 2015.
|
|
|
Three Months Ended
|
|
|
|
||||||||
|
|
June 30,
|
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
28,279
|
|
|
$
|
21,557
|
|
|
$
|
6,722
|
|
(1)
|
|
Amortization
|
24,250
|
|
|
8,225
|
|
|
16,025
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
52,529
|
|
|
$
|
29,782
|
|
|
$
|
22,747
|
|
|
|
(1)
|
The increase in depreciation expense primarily reflects depreciation expense for property, plant and equipment recorded related to our acquisitions of Rhiag and PGW of $3.5 million and $1.0 million, respectively. The remaining change reflects increased levels of property and equipment to support our organic related growth.
|
|
(2)
|
The increase in amortization expense primarily reflects amortization expense for intangible assets recorded related to our acquisitions of Rhiag and PGW of $14.9 million and $1.8 million, respectively.
|
|
Other expense, net for the three months ended June 30, 2015
|
$
|
14,719
|
|
|
|
|
Increase due to:
|
|
|
|||
|
Interest expense, net
|
11,759
|
|
(1)
|
||
|
Other income, net
|
1,242
|
|
|
||
|
Net increase
|
13,001
|
|
|
||
|
Other expense, net for the three months ended June 30, 2016
|
$
|
27,720
|
|
|
|
|
(1)
|
Additional interest primarily relates to borrowings used to fund the acquisitions of Rhiag and PGW.
|
|
|
Six Months Ended
|
|
|
|
|
|
|
|
|
||||||||||
|
|
June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
4,150,314
|
|
|
$
|
3,349,264
|
|
|
5.8
|
%
|
|
19.7
|
%
|
|
(1.6
|
)%
|
|
23.9
|
%
|
|
Other revenue
|
221,855
|
|
|
262,718
|
|
|
(20.6
|
)%
|
|
5.2
|
%
|
|
(0.2
|
)%
|
|
(15.6
|
)%
|
||
|
Total revenue
|
$
|
4,372,169
|
|
|
$
|
3,611,982
|
|
|
3.9
|
%
|
|
18.6
|
%
|
|
(1.5
|
)%
|
|
21.0
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Six Months Ended
|
|
|
||||||||
|
|
June 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
8,187
|
|
(1)
|
$
|
6,901
|
|
(2)
|
$
|
1,286
|
|
|
Acquisition related expenses
|
15,704
|
|
(3)
|
1,250
|
|
(4)
|
14,454
|
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
23,891
|
|
|
$
|
8,151
|
|
|
$
|
15,740
|
|
|
(1)
|
Restructuring expenses of $6.1 million, $1.2 million, and $0.9 million for the six months ended June 30, 2016 related to the integration of acquired businesses in our Specialty, North America, and Europe segments, respectively. These integration activities included the closure of duplicate facilities and termination of employees.
|
|
(2)
|
Restructuring expenses for the six months ended June 30, 2015 primarily related to the integration of acquired businesses in our Specialty segment. 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.
|
|
(3)
|
Acquisition related expenses of $15.7 million for the six months ended June 30, 2016 reflect $11.0 million and $3.9 million related to the acquisitions of Rhiag and PGW, respectively. The remaining expense was related to other completed and potential acquisitions.
|
|
(4)
|
Acquisition related expenses for the six months ended June 30, 2015 included $0.9 million of external costs related to our acquisitions of seven aftermarket parts distribution businesses in the Netherlands during the first half of 2015. The remaining restructuring expenses were external costs primarily related to potential acquisitions.
|
|
|
Six Months Ended
|
|
|
|
||||||||
|
|
June 30,
|
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
51,066
|
|
|
$
|
42,739
|
|
|
$
|
8,327
|
|
(1)
|
|
Amortization
|
33,151
|
|
|
16,496
|
|
|
16,655
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
84,217
|
|
|
$
|
59,235
|
|
|
$
|
24,982
|
|
|
|
(1)
|
The increase in depreciation expense primarily reflects depreciation expense for property, plant and equipment recorded related to our acquisitions of Rhiag and PGW of $3.8 million and $1.0 million, respectively. The remaining change reflects increased levels of property and equipment to support our organic related growth.
|
|
(2)
|
The increase in amortization expense primarily reflects amortization expense for intangible assets recorded related to our acquisitions of Rhiag and PGW of $16.1 million and $1.8 million, respectively. These increases are offset by a decline in accelerated amortization for intangibles recognized in previous years.
|
|
Other expense, net for the six months ended June 30, 2015
|
$
|
31,544
|
|
|
|
|
Increase (Decrease) due to:
|
|
|
|||
|
Interest expense, net
|
11,445
|
|
(1)
|
||
|
Loss on debt extinguishment
|
26,650
|
|
(2)
|
||
|
Gains on foreign exchange contracts - acquisition related
|
(18,342
|
)
|
(3)
|
||
|
Other income, net
|
(3,566
|
)
|
(4)
|
||
|
Net increase
|
16,187
|
|
|
||
|
Other expense, net for the six months ended June 30, 2016
|
$
|
47,731
|
|
|
|
|
(1)
|
Additional interest primarily relates to borrowings used to fund the acquisitions of Rhiag and PGW.
|
|
(2)
|
During the first quarter of 2016, we incurred a $23.8 million loss on debt extinguishment as a result of our early payment of Rhiag debt assumed as part of the acquisition, and we incurred a $2.9 million loss on debt extinguishment as a result of our January 2016 amendment to our senior secured credit agreement.
|
|
(3)
|
In March 2016, we entered into foreign currency forward contracts to acquire a total of €588 million used to fund the purchase price of the Rhiag acquisition. The rates under the foreign currency forwards were favorable to the spot rate on March 17, 2016, and as result, these derivatives contracts generated a gain of $18.3 million.
|
|
(4)
|
The change in Other income, net primarily reflects the impact of foreign currency transaction gains and losses, which was a net $1.9 million favorable impact compared to the prior year period. This includes unrealized gains and losses on foreign currency transactions and unrealized mark-to-market gains and losses on foreign currency forward contracts used to hedge the purchase of inventory in our U.K. operations. The remaining change relates to miscellaneous other income.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||
|
|
2016
|
|
% of Total Segment Revenue
|
|
2015
|
|
% of Total Segment Revenue
|
|
2016
|
|
% of Total Segment Revenue
|
|
2015
|
|
% of Total Segment Revenue
|
||||||||
|
Third Party Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
1,080,401
|
|
|
|
|
$
|
1,044,779
|
|
|
|
|
$
|
2,167,764
|
|
|
|
|
$
|
2,090,858
|
|
|
|
|
Europe
|
824,216
|
|
|
|
|
509,833
|
|
|
|
|
1,370,967
|
|
|
|
|
997,179
|
|
|
|
||||
|
Specialty
|
335,972
|
|
|
|
|
283,458
|
|
|
|
|
623,334
|
|
|
|
|
523,945
|
|
|
|
||||
|
Glass
|
210,104
|
|
|
|
|
—
|
|
|
|
|
210,104
|
|
|
|
|
—
|
|
|
|
||||
|
Total third party revenue
|
$
|
2,450,693
|
|
|
|
|
$
|
1,838,070
|
|
|
|
|
$
|
4,372,169
|
|
|
|
|
$
|
3,611,982
|
|
|
|
|
Total Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
1,080,520
|
|
|
|
|
$
|
1,045,151
|
|
|
|
|
$
|
2,168,097
|
|
|
|
|
$
|
2,091,324
|
|
|
|
|
Europe
|
824,206
|
|
|
|
|
509,903
|
|
|
|
|
1,370,967
|
|
|
|
|
997,249
|
|
|
|
||||
|
Specialty
|
337,066
|
|
|
|
|
284,330
|
|
|
|
|
625,379
|
|
|
|
|
525,552
|
|
|
|
||||
|
Glass
|
210,178
|
|
|
|
|
—
|
|
|
|
|
210,178
|
|
|
|
|
—
|
|
|
|
||||
|
Eliminations
|
(1,277
|
)
|
|
|
|
(1,314
|
)
|
|
|
|
(2,452
|
)
|
|
|
|
(2,143
|
)
|
|
|
||||
|
Total revenue
|
$
|
2,450,693
|
|
|
|
|
$
|
1,838,070
|
|
|
|
|
$
|
4,372,169
|
|
|
|
|
$
|
3,611,982
|
|
|
|
|
Segment EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
163,825
|
|
|
15.2%
|
|
$
|
138,880
|
|
|
13.3%
|
|
$
|
311,200
|
|
|
14.4%
|
|
$
|
288,268
|
|
|
13.8%
|
|
Europe
|
89,982
|
|
|
10.9%
|
|
53,943
|
|
|
10.6%
|
|
147,480
|
|
|
10.8%
|
|
100,466
|
|
|
10.1%
|
||||
|
Specialty
|
41,792
|
|
|
12.4%
|
|
40,198
|
|
|
14.1%
|
|
73,530
|
|
|
11.8%
|
|
65,602
|
|
|
12.5%
|
||||
|
Glass
|
23,301
|
|
|
11.1%
|
|
—
|
|
|
n/m
|
|
23,301
|
|
|
11.1%
|
|
—
|
|
|
n/m
|
||||
|
Total Segment EBITDA
|
$
|
318,900
|
|
|
13.0%
|
|
$
|
233,021
|
|
|
12.7%
|
|
$
|
555,511
|
|
|
12.7%
|
|
$
|
454,336
|
|
|
12.6%
|
|
|
Three Months Ended June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
North America
|
2016
|
|
2015
|
|
Organic
|
|
Acquisition
(3)
|
|
Foreign Exchange
(4)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
962,954
|
|
|
$
|
912,159
|
|
|
3.1
|
%
|
(1)
|
2.8
|
%
|
|
(0.3
|
)%
|
|
5.6
|
%
|
|
Other revenue
|
117,447
|
|
|
132,620
|
|
|
(16.3
|
)%
|
(2)
|
5.0
|
%
|
|
(0.2
|
)%
|
|
(11.4
|
)%
|
||
|
Total third party revenue
|
$
|
1,080,401
|
|
|
$
|
1,044,779
|
|
|
0.6
|
%
|
|
3.1
|
%
|
|
(0.3
|
)%
|
|
3.4
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Organic growth in parts and services revenue was predominantly attributable to pricing in our wholesale operations. In addition, revenue grew as we generated higher sales volumes in our salvage operations in the second quarter of 2016 compared to the same period in 2015. The volume increase was offset by a negative mix impact as we saw a smaller percentage of sales from high value salvage part types in 2016. Aftermarket sales volumes were flat quarter over quarter as we believe milder winter weather conditions in North America in the first quarter of 2016 negatively impacted collision part sales into the second quarter. Sales volumes in the first half of the second quarter are typically influenced by accident activity in the winter months, and the milder conditions reduced the backlog at repair shops relative to the same period in the prior year.
|
|
(2)
|
The $15 million decrease in other revenue related primarily to (i) a $7 million reduction due to the sale of our precious metals business late in the second quarter of 2015 and (ii) a $7 million decline in revenue from metals, such as those found in catalytic converters (platinum, palladium and rhodium), aluminum wheels and copper wiring, all due to lower prices year over year.
|
|
(3)
|
The acquired revenue growth reflects the impact of our acquisition of three wholesale businesses and one self service retail operation acquired since the beginning of the second quarter of 2015 up to the one year anniversary of the acquisition date.
|
|
(4)
|
Compared to the prior year, exchange rates reduced our revenue growth by 0.3%, primarily due to the strengthening of the U.S. dollar against the Canadian dollar in the second quarter 2016 compared to the prior year second quarter.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended June 30, 2015
|
|
13.3
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
1.7
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
0.3
|
%
|
(2)
|
|
Change in other expense, net
|
|
(0.1
|
)%
|
|
|
Segment EBITDA for the three months ended June 30, 2016
|
|
15.2
|
%
|
|
|
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 1.1% favorable impact from our self service operations, as well as a favorable impact of 0.6% from our wholesale operations. Gross margins at our self service operations improved as car costs have decreased by a greater percentage year over year than revenue. We experienced a 0.4% favorable impact on gross margin as a result of procurement initiatives implemented in our aftermarket operations during 2016, which reduced our product costs. Aftermarket gross margins also improved as a result of a favorable price impact as mentioned in the third party revenue discussion above.
|
|
(2)
|
The decline in segment operating expenses as a percentage of revenue was primarily due to a 0.2% improvement in facility costs as a percentage of revenue and a 0.2% improvement in fuel costs as a percentage of revenue, partially offset by a 0.3% increase in freight costs as a percentage of revenue. The remaining reduction in segment operating expenses as a percentage of revenue was attributable to a number of
individually insignificant decreases across various operating expense categories.
|
|
|
Three Months Ended June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2016
|
|
2015
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
822,959
|
|
|
$
|
508,731
|
|
|
8.0
|
%
|
|
57.5
|
%
|
|
(3.7
|
)%
|
|
61.8
|
%
|
|
Other revenue
|
1,257
|
|
|
1,102
|
|
|
(4.9
|
)%
|
|
21.6
|
%
|
|
(2.6
|
)%
|
|
14.1
|
%
|
||
|
Total third party revenue
|
$
|
824,216
|
|
|
$
|
509,833
|
|
|
8.0
|
%
|
|
57.4
|
%
|
|
(3.7
|
)%
|
|
61.7
|
%
|
|
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 9.6%, while in our Benelux region operations, parts and services revenue grew organically by 4.4%. Our organic revenue growth in the U.K. operations, which primarily resulted from higher sales volumes, was composed of a 7.8% increase in revenue from stores open more than 12 months, a 1.8% increase from revenue generated by 14 branch openings since the second quarter of the prior year through the one year anniversary of their respective opening dates, and two additional selling days in the second quarter of 2016 compared to the prior year quarter. Organic revenue growth in our Benelux operations was primarily due to two additional selling days in the second quarter of 2016 compared to the prior year quarter.
|
|
(2)
|
Acquisition related growth for the second quarter of 2016 includes
$284.3 million from our acquisition of Rhiag. The remainder of our acquired revenue growth reflects our acquisition of 12 distribution companies in the Netherlands and 2 salvage businesses in Sweden acquired since the beginning of the second quarter of 2015 up to the one year anniversary of the acquisition date.
|
|
(3)
|
Compared to the prior year quarter, exchange rates reduced our revenue growth by $19.0 million, or 3.7%, primarily due to the strengthening of the U.S. dollar against the pound sterling in the second quarter of 2016, partially offset by the weakening of the U.S. dollar against the euro in the second quarter of 2016.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended June 30, 2015
|
|
10.6
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.5
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
0.7
|
%
|
(2)
|
|
Change in other expense, net
|
|
0.1
|
%
|
|
|
Segment EBITDA for the three months ended June 30, 2016
|
|
10.9
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The decrease in gross margin is primarily due to a 1.5% decline in gross margins as a result of the acquisition of Rhiag, which has lower gross margins than our other Europe operations. This decrease was partially offset by a 1.0% increase related to our Benelux operations primarily as a result of internalizing incremental gross margin from our 2015 acquisitions of 11 Netherlands distributors and the introduction of new product lines with higher margins than our existing product line sales.
|
|
(2)
|
The decrease in segment operating expenses as a percentage of revenue reflects (i) a 1.7% decrease related to the acquisition of Rhiag, which has lower operating expenses as a percentage of revenue than our existing Europe operations and (ii) a decrease of 0.4% in selling, general, and administrative expenses from our U.K. operations due to an increase in operating leverage. These decreases are partially offset by (i) an increase in facility and warehouse expenses of 1.1% primarily from our U.K. operations due to increases from opening 14 new branches and 4 new hubs since the beginning of the prior year second quarter as well as the addition of facility and personnel costs for the newly operating Tamworth distribution facility and (ii) an increase of 0.3% in facility and warehouse personnel expenses from our Benelux operations primarily related to the introduction of new product lines.
|
|
|
Three Months Ended June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2016
|
|
2015
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
335,972
|
|
|
$
|
283,458
|
|
|
8.0
|
%
|
|
11.1
|
%
|
|
(0.5
|
)%
|
|
18.5
|
%
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total third party revenue
|
$
|
335,972
|
|
|
$
|
283,458
|
|
|
8.0
|
%
|
|
11.1
|
%
|
|
(0.5
|
)%
|
|
18.5
|
%
|
|
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 an increase in service levels in various regions of North America as we expand the breadth and depth of our inventory offerings and add delivery capacity to our integrated distribution network to allow us to realize synergies associated with the integration of Coast. In addition, we continue to see growth from favorable macro trends and economic conditions, which has increased consumer discretionary spending on automotive and recreational vehicle ("RV") parts and accessories.
|
|
(2)
|
Acquisition related growth reflects the impact of the acquisition of Coast on August 19, 2015.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by 0.5%, primarily due to the strengthening of the U.S. dollar against the Canadian dollar in the second quarter 2016 compared to the prior year second quarter.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended June 30, 2015
|
|
14.1
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(1.6
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.3
|
)%
|
(2)
|
|
Change in other expense, net
|
|
0.2
|
%
|
|
|
Segment EBITDA for the three months ended June 30, 2016
|
|
12.4
|
%
|
|
|
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 (i) a 0.9% increase in inventory costs, which were higher due to the stocking of two distribution centers in the second quarter of 2016 which were not yet operational in the prior year period, (ii) 0.7% of unfavorable gross margin impact due to customer volume rebate adjustments which have increased along with sales volumes, and (iii) a 0.3% net negative impact from the timing of recognizing certain advertising credits in comparison to the prior year quarter, offset by (iv) a 0.2% favorable impact due to product mix with a continued shift to higher gross margin products sold, primarily truck and off road products.
|
|
(2)
|
The increase in segment operating expenses reflects an increase in facilities and warehouse expense of 0.9% from the addition of two distribution facilities in late 2015 and the higher cost of Coast facilities in comparison to our existing business. These negative effects were partially offset by a 0.4% reduction in selling, general and administrative expenses as a percentage of revenue primarily due to realization of acquisition related synergies
and 0
.2% improvement in distribution expenses primarily related to the impact of lower fuel rates and lower rental and maintenance costs.
|
|
|
Six Months Ended June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
North America
|
2016
|
|
2015
|
|
Organic
|
|
Acquisition
(3)
|
|
Foreign Exchange
(4)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,948,210
|
|
|
$
|
1,830,492
|
|
|
4.0
|
%
|
(1)
|
3.0
|
%
|
|
(0.5
|
)%
|
|
6.4
|
%
|
|
Other revenue
|
219,554
|
|
|
260,366
|
|
|
(20.6
|
)%
|
(2)
|
5.1
|
%
|
|
(0.2
|
)%
|
|
(15.7
|
)%
|
||
|
Total third party revenue
|
$
|
2,167,764
|
|
|
$
|
2,090,858
|
|
|
0.9
|
%
|
|
3.2
|
%
|
|
(0.5
|
)%
|
|
3.7
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Organic growth in parts and services revenue was attributable to similar changes in volume and price. Sales volumes increased in our wholesale operations resulting from improved fill rates and in-stock rates, as well as increased purchasing levels, which contributed to a greater volume of parts available for sale. Organic revenue growth in parts and services was negatively affected by milder winter weather conditions in North America in the first quarter of 2016. Organic revenue also grew due to increased prices in our wholesale operations, primarily in our salvage operations as a result of shifting our salvage vehicle purchasing to higher quality vehicles, which raised the average revenue per part sold. The organic growth was partially offset by a negative mix impact as we saw a smaller percentage of sales from high value salvage part types in 2016.
|
|
(2)
|
The $41 million decrease in other revenue related primarily to (i) a $15 million decline in revenue from metals, such as those found in catalytic converters (platinum, palladium and rhodium), aluminum wheels and copper wiring, all due to lower prices year over year, (ii) a $13 million reduction due to the sale of our precious metals business late in the second quarter of 2015, and (iii) a $13 million decline in revenue from scrap steel and other metals primarily related to lower scrap steel prices partially offset by higher volumes processed in 2016.
|
|
(3)
|
The acquired revenue growth reflects the impact of our acquisition of four wholesale businesses and one self service retail operation acquired since the beginning of 2015 up to the one year anniversary of the acquisition date.
|
|
(4)
|
Compared to the prior year, exchange rates reduced our revenue growth by 0.5%, primarily due to the strengthening of the U.S. dollar against the Canadian dollar in the first half of 2016 compared to the prior year period.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the six months ended June 30, 2015
|
|
13.8
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.8
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.4
|
)%
|
(2)
|
|
Change in other income
|
|
0.2
|
%
|
|
|
Segment EBITDA for the six months ended June 30, 2016
|
|
14.4
|
%
|
|
|
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 primarily reflects a 0.8% favorable impact from our self service operations. Gross margins at our self service operations have improved as car costs have decreased by a greater percentage year over year than revenue.
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue was primarily the result of a 0.4% increase in personnel costs as a percentage of revenue. Further contributing to the increase in operating expenses was a 0.2% increase in freight costs as a percentage of revenue, partially offset by a 0.2% improvement in fuel prices.
|
|
|
Six Months Ended June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2016
|
|
2015
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,368,666
|
|
|
$
|
994,827
|
|
|
7.5
|
%
|
|
34.2
|
%
|
|
(4.1
|
)%
|
|
37.6
|
%
|
|
Other revenue
|
2,301
|
|
|
2,352
|
|
|
(14.2
|
)%
|
|
15.6
|
%
|
|
(3.6
|
)%
|
|
(2.1
|
)%
|
||
|
Total third party revenue
|
$
|
1,370,967
|
|
|
$
|
997,179
|
|
|
7.4
|
%
|
|
34.2
|
%
|
|
(4.1
|
)%
|
|
37.5
|
%
|
|
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 8.5%, while in our Benelux region operations, parts and services revenue grew organically by 5.2%. Our organic revenue growth in the U.K., which primarily resulted from higher sales volumes, was composed of an 6.8% increase in revenue from stores open more than 12 months, a 1.6% increase from revenue generated by 14 branch openings since the second quarter of the prior year through the one year anniversary of their respective opening dates. Organic revenue growth in parts and services in our U.K. operations was negatively affected by milder winter weather conditions in the U.K. in the first quarter of 2016. Organic revenue growth in our Benelux operations was primarily due to higher sales volumes as a result of the introduction of new product lines and two additional selling days in the first half of 2016 compared to the prior year period.
|
|
(2)
|
Acquisition related growth for the first half of 2016 includes
$318.1 million from our acquisition of Rhiag. The remainder of our acquired revenue growth reflects our acquisition of 12 distribution companies in the Netherlands and 2 salvage businesses in Sweden acquired since the beginning of 2015 up to the one year anniversary of the acquisition date.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by $41.0 million, or 4.1%, primarily due to the strengthening of the U.S. dollar against the pound sterling relative to the first half of 2015.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the six months ended June 30, 2015
|
|
10.1
|
%
|
|
|
Increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.1
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
0.2
|
%
|
(2)
|
|
Change in other expense, net
|
|
0.4
|
%
|
(3)
|
|
Segment EBITDA for the six months ended June 30, 2016
|
|
10.8
|
%
|
|
|
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 (i) 0.8% related to our Benelux operations primarily as a result of internalizing incremental gross margin from our 2015 acquisitions of 11 Netherlands distributors and the introduction of new product lines with higher margins than our existing product line sales and (ii) 0.3% related to our U.K. operations, primarily as a result of a reduction in product costs. The increase in gross margin from our U.K. and Benelux operations was partially offset by a 0.9% decline in gross margin due to the acquisition of Rhiag, which has lower gross margins than our other Europe operations.
|
|
(2)
|
The decrease in segment operating expenses as a percentage of revenue reflects (i) a decrease of 1.1% in operating expenses as a result of the acquisition of Rhiag, which has lower operating expenses as a percentage of revenue than our existing Europe operations and (ii) an increase in facility and warehouse expenses of 0.9% from our U.K. operations due to increases from opening 14 new branches and 4 new hubs since the prior year second quarter as well as the addition of facility and personnel costs for the Tamworth distribution facility.
|
|
(3)
|
The decrease in other expense, net is a result of gains on foreign currency forward contracts used to manage the foreign currency exposure on inventory purchases in our U.K. operations.
|
|
|
Six Months Ended June 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2016
|
|
2015
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
623,334
|
|
|
$
|
523,945
|
|
|
9.3
|
%
|
|
10.3
|
%
|
|
(0.6
|
)%
|
|
19.0
|
%
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total third party revenue
|
$
|
623,334
|
|
|
$
|
523,945
|
|
|
9.3
|
%
|
|
10.3
|
%
|
|
(0.6
|
)%
|
|
19.0
|
%
|
|
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 an increase in service levels in various regions of North America as we expand the breadth and depth of our inventory offerings and add delivery capacity to our integrated distribution network to allow us to realize synergies associated with the integration of Coast. In addition, we continue to see growth from favorable macro trends and economic conditions, which has increased consumer discretionary spending on automotive and RV parts and accessories.
|
|
(2)
|
Acquisition related growth reflects the impact of the acquisition of Coast on August 19, 2015.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by 0.6%, primarily due to the strengthening U.S. dollar against the Canadian dollar in the first half of 2016 compared to the first half of 2015.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the six months ended June 30, 2015
|
|
12.5
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.8
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.1
|
)%
|
(2)
|
|
Change in other expense, net
|
|
0.2
|
%
|
|
|
Segment EBITDA for the six months ended June 30, 2016
|
|
11.8
|
%
|
|
|
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 (i) a 0.5% increase in inventory costs, which were higher due to the stocking of two distribution centers in the second quarter of 2016 which were not yet operational in the prior year period, and (ii) a 0.6% unfavorable margin impact due to customer volume rebate adjustments which have increased along with sales volume
. These negative effects were partially offset by
a 0.3% favorable mix effect resulting from a shift toward higher margin products, particularly truck and off road products.
|
|
(2)
|
The increase in segment operating expenses reflects an increase in facilities and warehouse expense of 0.8% from the addition of two distribution facilities in late 2015 and the higher cost of Coast facilities in comparison to our existing business. These negative effects were offset by 0.7% reduction in selling, general and administrative expenses primarily related to
(i) a 0.3% decline in personnel costs for the realization of integration synergies and (ii) individually insignificant decreases across various selling, general and administrative expense categories totaling 0.4%.
|
|
|
June 30, 2016
|
|
December 31, 2015
|
|
June 30, 2015
|
||||||
|
Cash and equivalents
|
$
|
273,203
|
|
|
$
|
87,397
|
|
|
$
|
143,423
|
|
|
Total debt
(1)
|
3,361,684
|
|
|
1,599,695
|
|
|
1,691,442
|
|
|||
|
Net debt (total debt less cash and equivalents)
|
3,088,481
|
|
|
1,512,298
|
|
|
1,548,019
|
|
|||
|
Current maturities
(2)
|
63,130
|
|
|
57,494
|
|
|
39,378
|
|
|||
|
Capacity under credit facilities
(3)
|
2,547,000
|
|
|
1,947,000
|
|
|
1,947,000
|
|
|||
|
Availability under credit facilities
(3)
|
1,088,846
|
|
|
1,337,653
|
|
|
1,238,780
|
|
|||
|
Total liquidity (cash and equivalents plus availability under credit facilities)
|
1,362,049
|
|
|
1,425,050
|
|
|
1,382,203
|
|
|||
|
•
|
Senior secured credit facilities maturing in January 2021, composed of a term loan of $500 million and a €230 million term loan (
$751 million
of term loans outstanding at
June 30, 2016
) and $2.45 billion in revolving credit (
$1.29 billion
outstanding at
June 30, 2016
), bearing interest at variable rates (although a portion of this debt is hedged through interest rate swap contracts) reduced by
$71.9 million
of amounts outstanding under letters of credit
|
|
•
|
Senior Notes totaling
$600 million
, maturing in May 2023 and bearing interest at a 4.75% fixed rate
|
|
•
|
Euro Notes totaling
$555 million
(€500 million), maturing in April 2024 and bearing interest at a 3.875% fixed rate
|
|
•
|
Receivables securitization facility with availability up to $97 million (
$94 million
outstanding as of
June 30, 2016
), maturing in October 2017 and bearing interest at variable commercial paper rates
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||||||||||||||
|
|
June 30,
|
|
June 30,
|
|
||||||||||||||||||||
|
|
2016
|
|
2015
|
|
Change
|
|
2016
|
|
2015
|
|
Change
|
|
||||||||||||
|
North America
|
$
|
258,900
|
|
|
$
|
257,600
|
|
|
$
|
1,300
|
|
|
$
|
519,100
|
|
|
$
|
489,600
|
|
|
$
|
29,500
|
|
(1)
|
|
Europe
|
568,900
|
|
|
253,800
|
|
|
315,100
|
|
|
868,100
|
|
|
524,600
|
|
|
343,500
|
|
(2)
|
||||||
|
Specialty
|
237,100
|
|
|
186,800
|
|
|
50,300
|
|
|
499,400
|
|
|
374,400
|
|
|
125,000
|
|
(3)
|
||||||
|
Glass
|
167,000
|
|
|
—
|
|
|
167,000
|
|
|
167,000
|
|
|
—
|
|
|
167,000
|
|
(4)
|
||||||
|
Total
|
$
|
1,231,900
|
|
|
$
|
698,200
|
|
|
$
|
533,700
|
|
|
$
|
2,053,600
|
|
|
$
|
1,388,600
|
|
|
$
|
665,000
|
|
|
|
(1)
|
In North America, aftermarket purchases during the six months ended June 30, 2016 increased primarily as a result of our July 2015 acquisition of Parts Channel coupled with lower purchase levels in Q1 2015, due to accelerated purchases in the fourth quarter of 2014 in anticipation of potential labor issues at West Coast ports in the United States.
|
|
(2)
|
In our Europe segment, the increase in purchases was primarily due to our acquisition of Rhiag in March of 2016, which added incremental purchases of $241.8 million in the second quarter of 2016 and $262.5 million year to date. Purchases for our U.K. operations increased in the three and six months ended June 30, 2016 compared to the prior year periods primarily as a result of opening four new hubs since the prior year second quarter and incremental inventory purchases to stock the Tamworth, England national distribution center. These increase
s were partially offset by the devaluation of the pound sterling in the first half of 2016 compared to the prior year period.
|
|
(3)
|
The increase in Specialty aftermarket purchases during the three and six months ended June 30, 2016 is primarily due to (i) accelerated inventory purchases to stock two new distribution centers during the first quarter of 2016, (ii) additional purchases to support the increased sales volume as a result of the Coast acquisition, and (iii) additional inventory purchases in the second quarter due to stronger than anticipated sales volumes as a result of our annual trade shows.
|
|
(4)
|
Glass inventory purchases reflect inventory purchases made during the three months ended June 30, 2016 as a result of our April 2016 acquisition of PGW. The amount includes purchases of raw materials used in PGW's manufacturing and fabrication of automotive glass products as well as purchases of aftermarket and refurbished automotive replacement glass and assemblies.
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
||||||||||||||
|
|
June 30,
|
|
June 30,
|
|
||||||||||||||
|
|
2016
|
|
2015
|
|
% Change
|
|
2016
|
|
2015
|
|
% Change
|
|
||||||
|
North America Wholesale salvage cars and trucks
|
72
|
|
|
75
|
|
|
(4.0
|
)%
|
|
144
|
|
|
145
|
|
|
(0.7
|
)%
|
|
|
Europe Wholesale salvage cars and trucks
|
6
|
|
|
5
|
|
|
20.0
|
%
|
|
12
|
|
|
11
|
|
|
9.1
|
%
|
|
|
Self service and "crush only" cars
|
138
|
|
|
131
|
|
|
5.3
|
%
|
|
263
|
|
|
231
|
|
|
13.9
|
%
|
(1)
|
|
(1)
|
Compared to the the prior year period, we increased our purchases of lower cost self service and "crush only" cars as prices for vehicles have come down in certain markets due to the decline in the prices of scrap and other metals, allowing us to purchase higher quality vehicles at favorable prices.
|
|
|
Total
|
|
Remainder of 2016-2017
|
|
2018-2019
|
|
2020-2021
|
|
Thereafter
|
||||||||||
|
Contractual obligations
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Long-term debt
(1)
|
$
|
3,793.4
|
|
|
$
|
287.7
|
|
|
$
|
201.8
|
|
|
$
|
2,064.0
|
|
|
$
|
1,239.9
|
|
|
Capital lease obligations
(2)
|
28.4
|
|
|
10.8
|
|
|
4.2
|
|
|
1.8
|
|
|
11.6
|
|
|||||
|
Operating leases
(3)
|
1,041.3
|
|
|
269.7
|
|
|
257.0
|
|
|
162.7
|
|
|
351.9
|
|
|||||
|
Purchase obligations
(4)
|
391.2
|
|
|
391.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Contingent consideration liabilities
(5)
|
3.2
|
|
|
2.8
|
|
|
0.4
|
|
|
—
|
|
|
—
|
|
|||||
|
Outstanding letters of credit
|
71.9
|
|
|
71.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other asset purchase commitments
(6)
|
93.4
|
|
|
79.4
|
|
|
11.7
|
|
|
2.3
|
|
|
—
|
|
|||||
|
Other long-term obligations
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Self-insurance reserves
(7)
|
77.0
|
|
|
37.8
|
|
|
26.0
|
|
|
8.9
|
|
|
4.3
|
|
|||||
|
Deferred compensation plans and other retirement obligations
(8)
|
38.4
|
|
|
4.9
|
|
|
—
|
|
|
—
|
|
|
33.5
|
|
|||||
|
Long term incentive plan
|
8.6
|
|
|
4.5
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
|||||
|
Liabilities for unrecognized tax benefits
|
2.3
|
|
|
0.1
|
|
|
1.3
|
|
|
0.6
|
|
|
0.3
|
|
|||||
|
Total
|
$
|
5,549.1
|
|
|
$
|
1,160.8
|
|
|
$
|
506.5
|
|
|
$
|
2,240.3
|
|
|
$
|
1,641.5
|
|
|
(1)
|
Our long-term debt under contractual obligations above includes interest of $476.3 million on the balances outstanding as of
June 30, 2016
. The long-term debt balance excludes debt issuances costs as these expenses have already been paid. Interest on our senior notes, notes payable, and other long-term debt is calculated based on the respective stated rates. Interest on our variable rate credit facilities is calculated based on the weighted average rates, including the impact of interest rate swaps through their respective expiration dates, in effect for each tranche of borrowings as of
June 30, 2016
. Future estimated interest expense for the remainder of 2016 through 2017, 2018 through 2019, and 2020 through 2021 is $123.7 million, $132.5 million and $133.6 million, respectively. Estimated interest expense beyond 2021 is $86.4 million.
|
|
(2)
|
Interest on capital lease obligations of $1.1 million is included based on incremental borrowing or implied rates. Future estimated interest expense for the remainder of 2016 through 2017, 2018 through 2019, and 2020 through 2021 is $1.1 million, $0.7 million and $0.5 million, respectively. Estimated interest expense beyond 2021 is $7.9 million.
|
|
(3)
|
The operating lease payments above do not include certain tax, insurance and maintenance costs, which are also required contractual obligations under our operating leases but are generally not fixed and can fluctuate from year to year. Historically, these expenses have averaged approximately 25% of the corresponding lease payments.
|
|
(4)
|
Our purchase obligations include open purchase orders for aftermarket inventory.
|
|
(5)
|
Our contingent consideration liabilities reflect the undiscounted estimated payments of additional consideration related to business combinations. The actual payments will be determined at the end of the applicable performance periods based on the acquired entities' achievement of the targets specified in the purchase agreements.
|
|
(6)
|
Includes asset purchase commitments related to the construction of a new distribution center for our U.K. operations, commitments to purchase land and buildings, IT related expenditures, and other asset purchase commitments.
|
|
(7)
|
Self-insurance reserves include undiscounted estimated payments, net of estimated insurance recoveries, for our employee medical benefits, automobile liability, general liability, directors and officers liability, workers' compensation and property insurance.
|
|
(8)
|
Deferred compensation payments are dependent on elected payment dates. While we expect that these payments will be made more than five years from the latest balance sheet date, payments may be made earlier depending on such elections. Our deferred compensation plans are funded through investments in life insurance policies. Other retirement obligations consist of our expected required contributions to our pension plans. We have not included future funding requirements beyond 2016 in the table above, as these funding projections are not practicable to estimate.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
4.1
|
Indenture dated as of April 14, 2016 among LKQ Italia Bondco S.p.A., as Issuer, LKQ Corporation, certain subsidiaries of LKQ Corporation, the trustee, paying agent, transfer agent, and registar (incorporated herein by reference to Exhibit 4.1 to the Company’s report on Form 8-K filed with the SEC on April 18, 2016).
|
|
4.2
|
Supplemental Indenture dated as of June 13, 2016 among Auto Kelly a.s., LKQ Corporation, LKQ Italia Bondco S.p.A. and the trustee.
|
|
4.3
|
Supplemental Indenture dated as of June 13, 2016 among ELIT CZ, spol. s.r.o., LKQ Corporation, LKQ Italia Bondco S.p.A. and the trustee.
|
|
4.4
|
Supplemental Indenture dated as of June 13, 2016 among Rhiag-Inter Auto Parts Italia S.p.A., LKQ Corporation, LKQ Italia Bondco S.p.A. and the trustee.
|
|
4.5
|
Supplemental Indenture dated as of June 13, 2016 among Bertolotti S.p.A., LKQ Corporation, LKQ Italia Bondco S.p.A. and the trustee.
|
|
10.1
|
Change of Control Agreement between LKQ Corporation and Ash T. Brooks dated as of May 2, 2016.
|
|
10.2
|
ISDA 2002 Master Agreement between Banco Bilbao Vizcaya Argentaria, S.A. and LKQ Corporation, and related Schedule.
|
|
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 |
|---|