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
|
¨
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income
(In thousands, except per share data)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenue
|
$
|
2,465,800
|
|
|
$
|
2,207,343
|
|
|
$
|
7,267,054
|
|
|
$
|
6,433,625
|
|
|
Cost of goods sold
|
1,508,924
|
|
|
1,351,899
|
|
|
4,415,076
|
|
|
3,911,928
|
|
||||
|
Gross margin
|
956,876
|
|
|
855,444
|
|
|
2,851,978
|
|
|
2,521,697
|
|
||||
|
Facility and warehouse expenses
|
202,514
|
|
|
181,244
|
|
|
583,230
|
|
|
516,227
|
|
||||
|
Distribution expenses
|
202,829
|
|
|
172,565
|
|
|
583,031
|
|
|
509,234
|
|
||||
|
Selling, general and administrative expenses
|
290,635
|
|
|
258,332
|
|
|
836,804
|
|
|
726,736
|
|
||||
|
Restructuring and acquisition related expenses
|
4,922
|
|
|
6,923
|
|
|
10,371
|
|
|
30,814
|
|
||||
|
Depreciation and amortization
|
56,877
|
|
|
52,979
|
|
|
159,178
|
|
|
137,168
|
|
||||
|
Operating income
|
199,099
|
|
|
183,401
|
|
|
679,364
|
|
|
601,518
|
|
||||
|
Other expense (income):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net
|
25,222
|
|
|
24,761
|
|
|
73,806
|
|
|
64,002
|
|
||||
|
Loss on debt extinguishment
|
—
|
|
|
—
|
|
|
—
|
|
|
26,650
|
|
||||
|
Gains on foreign exchange contracts - acquisition related
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,342
|
)
|
||||
|
Gains on bargain purchases
|
(913
|
)
|
|
—
|
|
|
(3,990
|
)
|
|
—
|
|
||||
|
Other income, net
|
(3,107
|
)
|
|
(1,010
|
)
|
|
(6,884
|
)
|
|
(4,361
|
)
|
||||
|
Total other expense, net
|
21,202
|
|
|
23,751
|
|
|
62,932
|
|
|
67,949
|
|
||||
|
Income from continuing operations before provision for income taxes
|
177,897
|
|
|
159,650
|
|
|
616,432
|
|
|
533,569
|
|
||||
|
Provision for income taxes
|
58,189
|
|
|
49,835
|
|
|
206,206
|
|
|
173,225
|
|
||||
|
Equity in earnings (loss) of unconsolidated subsidiaries
|
2,673
|
|
|
29
|
|
|
3,878
|
|
|
(519
|
)
|
||||
|
Income from continuing operations
|
122,381
|
|
|
109,844
|
|
|
414,104
|
|
|
359,825
|
|
||||
|
Income (loss) from discontinued operations, net of tax
|
—
|
|
|
12,844
|
|
|
(4,531
|
)
|
|
17,819
|
|
||||
|
Net income
|
$
|
122,381
|
|
|
$
|
122,688
|
|
|
$
|
409,573
|
|
|
$
|
377,644
|
|
|
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.40
|
|
|
$
|
0.36
|
|
|
$
|
1.34
|
|
|
$
|
1.17
|
|
|
Income (loss) from discontinued operations
|
—
|
|
|
0.04
|
|
|
(0.01
|
)
|
|
0.06
|
|
||||
|
Net income
(1)
|
$
|
0.40
|
|
|
$
|
0.40
|
|
|
$
|
1.33
|
|
|
$
|
1.23
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.39
|
|
|
$
|
0.35
|
|
|
$
|
1.33
|
|
|
$
|
1.16
|
|
|
Income (loss) from discontinued operations
|
—
|
|
|
0.04
|
|
|
(0.01
|
)
|
|
0.06
|
|
||||
|
Net income
(1)
|
$
|
0.39
|
|
|
$
|
0.40
|
|
|
$
|
1.32
|
|
|
$
|
1.22
|
|
|
(1)
The sum of the individual earnings per share amounts may not equal the total due to rounding.
|
|||||||||||||||
|
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
122,381
|
|
|
$
|
122,688
|
|
|
$
|
409,573
|
|
|
$
|
377,644
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation
|
59,618
|
|
|
(12,317
|
)
|
|
174,794
|
|
|
(85,434
|
)
|
||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
(1,776
|
)
|
|
3,059
|
|
|
457
|
|
|
(123
|
)
|
||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
(150
|
)
|
|
94
|
|
|
(4,053
|
)
|
|
361
|
|
||||
|
Net change in other comprehensive loss from unconsolidated subsidiaries
|
(1,034
|
)
|
|
—
|
|
|
(1,635
|
)
|
|
—
|
|
||||
|
Total other comprehensive income (loss)
|
56,658
|
|
|
(9,164
|
)
|
|
169,563
|
|
|
(85,196
|
)
|
||||
|
Total comprehensive income
|
$
|
179,039
|
|
|
$
|
113,524
|
|
|
$
|
579,136
|
|
|
$
|
292,448
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(In thousands, except share and per share data)
|
|||||||
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
275,077
|
|
|
$
|
227,400
|
|
|
Receivables, net
|
1,021,728
|
|
|
860,549
|
|
||
|
Inventories
|
2,236,376
|
|
|
1,935,237
|
|
||
|
Prepaid expenses and other current assets
|
135,192
|
|
|
87,768
|
|
||
|
Assets of discontinued operations
|
—
|
|
|
456,640
|
|
||
|
Total current assets
|
3,668,373
|
|
|
3,567,594
|
|
||
|
Property and equipment, net
|
867,972
|
|
|
811,576
|
|
||
|
Intangible assets:
|
|
|
|
||||
|
Goodwill
|
3,392,363
|
|
|
3,054,769
|
|
||
|
Other intangibles, net
|
602,424
|
|
|
584,231
|
|
||
|
Equity method investments
|
199,246
|
|
|
183,467
|
|
||
|
Other assets
|
133,560
|
|
|
101,562
|
|
||
|
Total assets
|
$
|
8,863,938
|
|
|
$
|
8,303,199
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
749,852
|
|
|
$
|
633,773
|
|
|
Accrued expenses:
|
|
|
|
||||
|
Accrued payroll-related liabilities
|
120,575
|
|
|
118,755
|
|
||
|
Other accrued expenses
|
253,241
|
|
|
209,101
|
|
||
|
Other current liabilities
|
51,783
|
|
|
37,943
|
|
||
|
Current portion of long-term obligations
|
126,887
|
|
|
66,109
|
|
||
|
Liabilities of discontinued operations
|
—
|
|
|
145,104
|
|
||
|
Total current liabilities
|
1,302,338
|
|
|
1,210,785
|
|
||
|
Long-term obligations, excluding current portion
|
3,021,717
|
|
|
3,275,662
|
|
||
|
Deferred income taxes
|
241,544
|
|
|
199,657
|
|
||
|
Other noncurrent liabilities
|
257,302
|
|
|
174,146
|
|
||
|
Commitments and contingencies
|
|
|
|
||||
|
Stockholders’ equity:
|
|
|
|
||||
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 309,018,211 and 307,544,759 shares issued and outstanding at September 30, 2017 and December 31, 2016, respectively
|
3,090
|
|
|
3,075
|
|
||
|
Additional paid-in capital
|
1,135,627
|
|
|
1,116,690
|
|
||
|
Retained earnings
|
2,999,932
|
|
|
2,590,359
|
|
||
|
Accumulated other comprehensive loss
|
(97,612
|
)
|
|
(267,175
|
)
|
||
|
Total stockholders’ equity
|
4,041,037
|
|
|
3,442,949
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
8,863,938
|
|
|
$
|
8,303,199
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(In thousands)
|
|||||||
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
409,573
|
|
|
$
|
377,644
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
166,508
|
|
|
150,370
|
|
||
|
Stock-based compensation expense
|
17,582
|
|
|
17,062
|
|
||
|
Loss on debt extinguishment
|
—
|
|
|
26,650
|
|
||
|
Loss on sale of business
|
8,580
|
|
|
—
|
|
||
|
Gains on foreign exchange contracts - acquisition related
|
—
|
|
|
(18,342
|
)
|
||
|
Other
|
(11,982
|
)
|
|
6,711
|
|
||
|
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
|
|
|
|
||||
|
Receivables, net
|
(75,444
|
)
|
|
(46,376
|
)
|
||
|
Inventories
|
(97,584
|
)
|
|
27,070
|
|
||
|
Prepaid income taxes/income taxes payable
|
(928
|
)
|
|
4,134
|
|
||
|
Accounts payable
|
42,175
|
|
|
(12,412
|
)
|
||
|
Other operating assets and liabilities
|
(9,237
|
)
|
|
(8,360
|
)
|
||
|
Net cash provided by operating activities
|
449,243
|
|
|
524,151
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of property and equipment
|
(135,537
|
)
|
|
(152,746
|
)
|
||
|
Acquisitions, net of cash acquired
|
(252,667
|
)
|
|
(1,301,127
|
)
|
||
|
Proceeds from disposals of business/investment
|
301,297
|
|
|
10,304
|
|
||
|
Proceeds from foreign exchange contracts
|
—
|
|
|
18,342
|
|
||
|
Other investing activities, net
|
2,750
|
|
|
537
|
|
||
|
Net cash used in investing activities
|
(84,157
|
)
|
|
(1,424,690
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from exercise of stock options
|
6,465
|
|
|
7,525
|
|
||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(5,095
|
)
|
|
(4,440
|
)
|
||
|
Debt issuance costs
|
—
|
|
|
(16,404
|
)
|
||
|
Proceeds from issuance of Euro notes
|
—
|
|
|
563,450
|
|
||
|
Borrowings under revolving credit facilities
|
424,976
|
|
|
1,961,702
|
|
||
|
Repayments under revolving credit facilities
|
(770,884
|
)
|
|
(1,239,234
|
)
|
||
|
Borrowings under term loans
|
—
|
|
|
338,478
|
|
||
|
Repayments under term loans
|
(27,884
|
)
|
|
(9,461
|
)
|
||
|
Borrowings under receivables securitization facility
|
8,525
|
|
|
100,480
|
|
||
|
Repayments under receivables securitization facility
|
(9,925
|
)
|
|
(66,500
|
)
|
||
|
Borrowings (repayments) of other debt, net
|
24,522
|
|
|
(2,362
|
)
|
||
|
Payments of Rhiag debt and related payments
|
—
|
|
|
(543,347
|
)
|
||
|
Payments of other obligations
|
(2,079
|
)
|
|
(1,405
|
)
|
||
|
Other financing activities, net
|
4,316
|
|
|
—
|
|
||
|
Net cash (used in) provided by financing activities
|
(347,063
|
)
|
|
1,088,482
|
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
22,538
|
|
|
(3,489
|
)
|
||
|
Net increase in cash and cash equivalents
|
40,561
|
|
|
184,454
|
|
||
|
Cash and cash equivalents of continuing operations, beginning of period
|
227,400
|
|
|
87,397
|
|
||
|
Add: Cash and cash equivalents of discontinued operations, beginning of period
|
7,116
|
|
|
—
|
|
||
|
Cash and cash equivalents of continuing and discontinued operations, beginning of period
|
234,516
|
|
|
87,397
|
|
||
|
Cash and cash equivalents of continuing and discontinued operations, end of period
|
275,077
|
|
|
271,851
|
|
||
|
Less: Cash and cash equivalents of discontinued operations, end of period
|
—
|
|
|
13,826
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
275,077
|
|
|
$
|
258,025
|
|
|
Supplemental disclosure of cash paid for:
|
|
|
|
||||
|
Income taxes, net of refunds
|
$
|
218,332
|
|
|
$
|
184,719
|
|
|
Interest
|
57,519
|
|
|
65,888
|
|
||
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
||||
|
Contingent consideration liabilities
|
$
|
6,234
|
|
|
$
|
—
|
|
|
Notes payable and other financing obligations, including notes issued and debt assumed in connection with business acquisitions
|
52,576
|
|
|
560,955
|
|
||
|
Noncash property and equipment additions
|
4,918
|
|
|
1,617
|
|
||
|
Notes and other financing receivables in connection with disposals of business/investment
|
5,848
|
|
|
—
|
|
||
|
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, 2017
|
307,545
|
|
|
$
|
3,075
|
|
|
$
|
1,116,690
|
|
|
$
|
2,590,359
|
|
|
$
|
(267,175
|
)
|
|
$
|
3,442,949
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
409,573
|
|
|
—
|
|
|
409,573
|
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
169,563
|
|
|
169,563
|
|
|||||
|
Restricted stock units vested, net of shares withheld for employee tax
|
736
|
|
|
7
|
|
|
(3,902
|
)
|
|
—
|
|
|
—
|
|
|
(3,895
|
)
|
|||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
17,582
|
|
|
—
|
|
|
—
|
|
|
17,582
|
|
|||||
|
Exercise of stock options
|
772
|
|
|
8
|
|
|
6,457
|
|
|
—
|
|
|
—
|
|
|
6,465
|
|
|||||
|
Tax withholdings related to net share settlements of stock-based compensation awards
|
(35
|
)
|
|
—
|
|
|
(1,200
|
)
|
|
—
|
|
|
—
|
|
|
(1,200
|
)
|
|||||
|
BALANCE, September 30, 2017
|
309,018
|
|
|
$
|
3,090
|
|
|
$
|
1,135,627
|
|
|
$
|
2,999,932
|
|
|
$
|
(97,612
|
)
|
|
$
|
4,041,037
|
|
|
Note 1.
|
Interim Financial Statements
|
|
Note 2.
|
Business Combinations
|
|
|
Nine Months Ended
|
|
Year Ended
|
||||||||||||||||
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||
|
|
All Acquisitions
(1)
|
|
Rhiag
|
|
PGW
(2)
|
|
Other Acquisitions
|
|
Total
|
||||||||||
|
Receivables
|
$
|
53,509
|
|
|
$
|
230,670
|
|
|
$
|
136,523
|
|
|
$
|
13,216
|
|
|
$
|
380,409
|
|
|
Receivable reserves
|
(5,696
|
)
|
|
(28,242
|
)
|
|
(7,135
|
)
|
|
(794
|
)
|
|
(36,171
|
)
|
|||||
|
Inventories
(3)
|
121,484
|
|
|
239,529
|
|
|
169,159
|
|
|
62,223
|
|
|
470,911
|
|
|||||
|
Prepaid expenses and other current assets
|
(1,147
|
)
|
|
10,793
|
|
|
42,573
|
|
|
4,445
|
|
|
57,811
|
|
|||||
|
Property and equipment
|
5,511
|
|
|
56,774
|
|
|
225,645
|
|
|
17,140
|
|
|
299,559
|
|
|||||
|
Goodwill
|
192,688
|
|
|
585,415
|
|
|
205,058
|
|
|
52,336
|
|
|
842,809
|
|
|||||
|
Other intangibles
|
31,149
|
|
|
429,360
|
|
|
37,954
|
|
|
2,537
|
|
|
469,851
|
|
|||||
|
Other assets
(4)
|
2,188
|
|
|
2,092
|
|
|
57,671
|
|
|
(133
|
)
|
|
59,630
|
|
|||||
|
Deferred income taxes
|
(1,676
|
)
|
|
(110,791
|
)
|
|
17,506
|
|
|
(1,000
|
)
|
|
(94,285
|
)
|
|||||
|
Current liabilities assumed
|
(83,223
|
)
|
|
(239,665
|
)
|
|
(168,332
|
)
|
|
(42,290
|
)
|
|
(450,287
|
)
|
|||||
|
Debt assumed
|
(29,900
|
)
|
|
(550,843
|
)
|
|
(4,027
|
)
|
|
(2,378
|
)
|
|
(557,248
|
)
|
|||||
|
Other noncurrent liabilities assumed
|
(1,563
|
)
|
|
(23,085
|
)
|
|
(50,847
|
)
|
|
(103
|
)
|
|
(74,035
|
)
|
|||||
|
Contingent consideration liabilities
|
(6,234
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Other purchase price obligations
|
(3,777
|
)
|
|
—
|
|
|
—
|
|
|
(6,698
|
)
|
|
(6,698
|
)
|
|||||
|
Notes issued
|
(18,899
|
)
|
|
—
|
|
|
—
|
|
|
(4,087
|
)
|
|
(4,087
|
)
|
|||||
|
Settlement of pre-existing balances
|
(620
|
)
|
|
(591
|
)
|
|
—
|
|
|
(32
|
)
|
|
(623
|
)
|
|||||
|
Gains on bargain purchases
(5)
|
(3,990
|
)
|
|
—
|
|
|
—
|
|
|
(8,207
|
)
|
|
(8,207
|
)
|
|||||
|
Settlement of other purchase price obligations (non-interest bearing)
|
2,863
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Cash used in acquisitions, net of cash acquired
|
$
|
252,667
|
|
|
$
|
601,416
|
|
|
$
|
661,748
|
|
|
$
|
86,175
|
|
|
$
|
1,349,339
|
|
|
(1)
|
Includes
$6 million
and
$3 million
of adjustments to reduce property and equipment and other current assets for Rhiag and PGW, respectively.
|
|
(2)
|
Includes both continuing and discontinued operations of PGW. See
Note 3, "Discontinued Operations
" for further information on our discontinued operations.
|
|
(3)
|
The PGW inventory balance includes the impact of a
$10 million
step-up adjustment to report the inventory at its fair value.
|
|
(4)
|
The balance for PGW includes
$24 million
of investments in unconsolidated subsidiaries which relate to the discontinued portion of our PGW operations.
|
|
(5)
|
The amount recorded during the
nine months ended
September 30, 2017
includes a
$3 million
increase to the gain on bargain purchase recorded for our Andrew Page acquisition as a result of changes to our estimate of the fair value of the net assets acquired. The remainder of the gain on bargain purchase recorded during the
nine months ended
September 30, 2017
is an immaterial amount related to another acquisition in Europe completed in the second quarter of 2017, as the fair value of the net assets acquired exceeded the purchase price.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenue, as reported
|
$
|
2,465,800
|
|
|
$
|
2,207,343
|
|
|
$
|
7,267,054
|
|
|
$
|
6,433,625
|
|
|
Revenue of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
—
|
|
|
—
|
|
|
213,376
|
|
||||
|
PGW
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
102,540
|
|
||||
|
Other acquisitions
|
18,664
|
|
|
177,210
|
|
|
195,550
|
|
|
572,076
|
|
||||
|
Pro forma revenue
|
$
|
2,484,464
|
|
|
$
|
2,384,553
|
|
|
$
|
7,462,604
|
|
|
$
|
7,321,617
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, as reported
|
$
|
122,381
|
|
|
$
|
109,844
|
|
|
$
|
414,104
|
|
|
$
|
359,825
|
|
|
Income (loss) from continuing operations of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
59
|
|
|
—
|
|
|
(84
|
)
|
||||
|
PGW
(1),(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
7,574
|
|
||||
|
Other acquisitions
|
734
|
|
|
2,727
|
|
|
6,481
|
|
|
9,198
|
|
||||
|
Acquisition related expenses, net of tax
(3)
|
2,184
|
|
|
328
|
|
|
4,801
|
|
|
10,483
|
|
||||
|
Pro forma income from continuing operations
|
$
|
125,299
|
|
|
$
|
112,958
|
|
|
$
|
425,386
|
|
|
$
|
386,996
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share from continuing operations, basic—as reported
|
$
|
0.40
|
|
|
$
|
0.36
|
|
|
$
|
1.34
|
|
|
$
|
1.17
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
0.00
|
|
|
—
|
|
|
(0.00)
|
|
||||
|
PGW
(1),(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
0.02
|
|
||||
|
Other acquisitions
|
0.00
|
|
|
0.01
|
|
|
0.02
|
|
|
0.03
|
|
||||
|
Acquisition related expenses, net of tax
(3)
|
0.01
|
|
|
0.00
|
|
|
0.02
|
|
|
0.03
|
|
||||
|
Pro forma earnings per share from continuing operations, basic
(4)
|
$
|
0.41
|
|
|
$
|
0.37
|
|
|
$
|
1.38
|
|
|
$
|
1.26
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share from continuing operations, diluted—as reported
|
$
|
0.39
|
|
|
$
|
0.35
|
|
|
$
|
1.33
|
|
|
$
|
1.16
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Rhiag
|
—
|
|
|
0.00
|
|
|
—
|
|
|
(0.00)
|
|
||||
|
PGW
(1),(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
0.02
|
|
||||
|
Other acquisitions
|
0.00
|
|
|
0.01
|
|
|
0.02
|
|
|
0.03
|
|
||||
|
Acquisition related expenses, net of tax
(3)
|
0.01
|
|
|
0.00
|
|
|
0.02
|
|
|
0.03
|
|
||||
|
Pro forma earnings per share from continuing operations, diluted
(4)
|
$
|
0.40
|
|
|
$
|
0.36
|
|
|
$
|
1.37
|
|
|
$
|
1.25
|
|
|
(1)
|
PGW reflects the results for the continuing aftermarket automotive glass distribution business only.
|
|
(2)
|
Excludes
$5 million
of corporate costs from January 1, 2016 through April 21, 2016 that we do not expect to incur going forward as a result of the sale of the glass manufacturing business.
|
|
(3)
|
Includes expenses related to acquisitions closed in the period and excludes expenses for acquisitions not yet completed.
|
|
(4)
|
The sum of the individual earnings per share amounts may not equal the total due to rounding.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
(1)
|
|
September 30,
|
||||||||
|
|
2016
|
|
2017
|
|
2016
|
||||||
|
Revenue
|
$
|
179,487
|
|
|
$
|
111,130
|
|
|
$
|
325,374
|
|
|
Cost of goods sold
|
151,519
|
|
|
100,084
|
|
|
281,275
|
|
|||
|
Operating expenses
|
8,371
|
|
|
8,369
|
|
|
13,763
|
|
|||
|
Operating income
|
19,597
|
|
|
2,677
|
|
|
30,336
|
|
|||
|
Interest and other (expense) income, net
(2)
|
(29
|
)
|
|
1,204
|
|
|
(3,562
|
)
|
|||
|
Income from discontinued operations before provision for income taxes
|
19,568
|
|
|
3,881
|
|
|
26,774
|
|
|||
|
Provision for income taxes
(3)
|
6,962
|
|
|
3,598
|
|
|
9,526
|
|
|||
|
Equity in earnings (loss) of unconsolidated subsidiaries
|
238
|
|
|
(534
|
)
|
|
571
|
|
|||
|
Income (loss) from discontinued operations, net of tax
|
12,844
|
|
|
(251
|
)
|
|
17,819
|
|
|||
|
Loss on sale of discontinued operations, net of tax
(4)
|
—
|
|
|
(4,280
|
)
|
|
—
|
|
|||
|
Net income (loss) from discontinued operations, net of tax
|
$
|
12,844
|
|
|
$
|
(4,531
|
)
|
|
$
|
17,819
|
|
|
(1)
|
There were no discontinued operations for the three months ended September 30, 2017 as the glass manufacturing business was sold on March 1, 2017.
|
|
(2)
|
The Company elected to allocate interest expense to discontinued operations based on the expected debt to be repaid. Under this approach, allocated interest from January 1, 2017 through the
date of sale w
as
$2 million
and from April 21, 2016 to September 30, 2016 was
$4 million
. The allocated interest from July 1, 2016 to September 30, 2016 was
$2 million
. The other expenses, net were foreign currency gains and losses.
|
|
(3)
|
The provision for income taxes for 2017 includes a return to provision adjustment related to international operations of the glass manufacturing business.
|
|
(4)
|
In the first quarter of 2017, upon closing of the sale and write-off of the net assets of the glass manufacturing business, we recorded a pre-tax loss on sale of
$9 million
, and a
$4 million
tax benefit. The incremental loss primarily reflects a
$6 million
payable for intercompany sales from the glass manufacturing business to the aftermarket automotive glass distribution business incurred prior to closing which was paid by LKQ during the second quarter of 2017 and capital expenditures in 2017 that were not reimbursed by the buyer. No adjustments to the loss on sale were recorded in the third quarter of 2017.
|
|
Note 4.
|
Financial Statement Information
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
Aftermarket and refurbished products
|
$
|
1,769,539
|
|
|
$
|
1,540,257
|
|
|
Salvage and remanufactured products
|
466,837
|
|
|
394,980
|
|
||
|
Total inventories
|
$
|
2,236,376
|
|
|
$
|
1,935,237
|
|
|
|
North America
(1)
|
|
Europe
|
|
Specialty
(1)
|
|
Total
|
||||||||
|
Balance as of January 1, 2017
|
$
|
1,661,800
|
|
|
$
|
1,099,976
|
|
|
$
|
292,993
|
|
|
$
|
3,054,769
|
|
|
Business acquisitions and adjustments to previously recorded goodwill
|
31,964
|
|
|
154,926
|
|
|
5,798
|
|
|
192,688
|
|
||||
|
Exchange rate effects
|
8,858
|
|
|
136,487
|
|
|
(439
|
)
|
|
144,906
|
|
||||
|
Balance as of September 30, 2017
|
$
|
1,702,622
|
|
|
$
|
1,391,389
|
|
|
$
|
298,352
|
|
|
$
|
3,392,363
|
|
|
(1)
|
In the first quarter of 2017, we realigned a portion of our North America operations under our Specialty segment. Prior year amounts have been recast to reflect the shift in reporting structure.
|
|
|
Gross Amount
|
||
|
|
All 2017 Acquisitions
|
||
|
Trade names and trademarks
|
$
|
15,189
|
|
|
Customer and supplier relationships
|
10,550
|
|
|
|
Software and other technology related assets
|
4,796
|
|
|
|
Covenants not to compete
|
614
|
|
|
|
|
$
|
31,149
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
Trade names and trademarks
|
$
|
328,914
|
|
|
$
|
(69,824
|
)
|
|
$
|
259,090
|
|
|
$
|
286,008
|
|
|
$
|
(51,104
|
)
|
|
$
|
234,904
|
|
|
Customer and supplier relationships
|
441,182
|
|
|
(148,499
|
)
|
|
292,683
|
|
|
395,284
|
|
|
(92,079
|
)
|
|
303,205
|
|
||||||
|
Software and other technology related assets
|
101,646
|
|
|
(54,688
|
)
|
|
46,958
|
|
|
77,329
|
|
|
(35,648
|
)
|
|
41,681
|
|
||||||
|
Covenants not to compete
|
12,838
|
|
|
(9,145
|
)
|
|
3,693
|
|
|
11,726
|
|
|
(7,285
|
)
|
|
4,441
|
|
||||||
|
|
$
|
884,580
|
|
|
$
|
(282,156
|
)
|
|
$
|
602,424
|
|
|
$
|
770,347
|
|
|
$
|
(186,116
|
)
|
|
$
|
584,231
|
|
|
|
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
|
|
3-8 years
|
|
Covenants not to compete
|
Straight-line
|
|
1-5 years
|
|
Balance as of January 1, 2017
|
$
|
19,634
|
|
|
Warranty expense
|
28,262
|
|
|
|
Warranty claims
|
(26,835
|
)
|
|
|
Balance as of September 30, 2017
|
$
|
21,061
|
|
|
Note 5.
|
Restructuring and Acquisition Related Expenses
|
|
Note 6.
|
Stock-Based Compensation
|
|
|
Number
Outstanding
|
|
Weighted
Average
Grant Date
Fair Value
|
|
Weighted Average Remaining Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Unvested as of January 1, 2017
|
1,873,737
|
|
|
$
|
27.58
|
|
|
|
|
|
||
|
Granted
|
743,926
|
|
|
$
|
31.77
|
|
|
|
|
|
||
|
Vested
|
(858,470
|
)
|
|
$
|
26.85
|
|
|
|
|
|
||
|
Forfeited / Canceled
|
(146,769
|
)
|
|
$
|
31.15
|
|
|
|
|
|
||
|
Unvested as of September 30, 2017
|
1,612,424
|
|
|
$
|
29.58
|
|
|
|
|
|
||
|
Expected to vest after September 30, 2017
|
1,555,391
|
|
|
$
|
29.56
|
|
|
2.7
|
|
$
|
55,979
|
|
|
(1)
|
The aggregate intrinsic value of unvested and expected to vest RSUs represents the total pretax intrinsic value (the fair value of the Company's stock on the last day of each period multiplied by the number of units) that would have been received by the holders had all RSUs vested. This amount changes based on the market price of the Company’s common stock.
|
|
|
Number
Outstanding
|
|
Weighted
Average Exercise Price
|
|
Weighted Average Remaining Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Balance as of January 1, 2017
|
2,623,217
|
|
|
$
|
9.19
|
|
|
|
|
|
||
|
Exercised
|
(772,157
|
)
|
|
$
|
8.61
|
|
|
|
|
$
|
18,256
|
|
|
Forfeited / Canceled
|
(15,800
|
)
|
|
$
|
24.12
|
|
|
|
|
|
||
|
Balance as of September 30, 2017
|
1,835,260
|
|
|
$
|
9.31
|
|
|
1.8
|
|
$
|
48,969
|
|
|
Exercisable as of September 30, 2017
|
1,835,260
|
|
|
$
|
9.31
|
|
|
1.8
|
|
$
|
48,969
|
|
|
Exercisable as of September 30, 2017 and expected to vest thereafter
|
1,835,260
|
|
|
$
|
9.31
|
|
|
1.8
|
|
$
|
48,969
|
|
|
(1)
|
The aggregate intrinsic value of outstanding, exercisable and expected to vest options represents the total pretax intrinsic value (the difference between the fair value of the Company's stock on the last day of each period and the exercise price, multiplied by the number of options where the fair value exceeds the exercise price) that would have been received by the option holders had all option holders exercised their options as of the last day of the period indicated. This amount changes based on the market price of the Company’s common stock.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
RSUs
|
$
|
5,139
|
|
|
$
|
5,546
|
|
|
$
|
17,576
|
|
|
$
|
16,871
|
|
|
Stock options
|
—
|
|
|
46
|
|
|
6
|
|
|
112
|
|
||||
|
Total stock-based compensation expense
|
$
|
5,139
|
|
|
$
|
5,592
|
|
|
$
|
17,582
|
|
|
$
|
16,983
|
|
|
Note 7.
|
Earnings Per Share
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Income from continuing operations
|
$
|
122,381
|
|
|
$
|
109,844
|
|
|
$
|
414,104
|
|
|
$
|
359,825
|
|
|
Denominator for basic earnings per share—Weighted-average shares outstanding
|
308,909
|
|
|
307,190
|
|
|
308,451
|
|
|
306,690
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
RSUs
|
485
|
|
|
681
|
|
|
501
|
|
|
686
|
|
||||
|
Stock options
|
1,385
|
|
|
2,165
|
|
|
1,543
|
|
|
2,295
|
|
||||
|
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding
|
310,779
|
|
|
310,036
|
|
|
310,495
|
|
|
309,671
|
|
||||
|
Basic earnings per share from continuing operations
|
$
|
0.40
|
|
|
$
|
0.36
|
|
|
$
|
1.34
|
|
|
$
|
1.17
|
|
|
Diluted earnings per share from continuing operations
|
$
|
0.39
|
|
|
$
|
0.35
|
|
|
$
|
1.33
|
|
|
$
|
1.16
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Antidilutive securities:
|
|
|
|
|
|
|
|
||||
|
RSUs
|
—
|
|
|
—
|
|
|
50
|
|
|
76
|
|
|
Stock options
|
—
|
|
|
—
|
|
|
51
|
|
|
57
|
|
|
Note 8.
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
September 30, 2017
|
||||||||||||||||||
|
|
Foreign
Currency Translation |
|
Unrealized Gain
(Loss) on Cash Flow Hedges |
|
Unrealized
(Loss) Gain
on Pension
Plans
|
|
Other Comprehensive (Loss) Income from Unconsolidated Subsidiaries
|
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||||
|
Beginning balance
|
$
|
(157,353
|
)
|
|
$
|
10,324
|
|
|
$
|
(6,640
|
)
|
|
$
|
(601
|
)
|
|
$
|
(154,270
|
)
|
|
Pretax income (loss)
|
63,769
|
|
|
(15,402
|
)
|
|
—
|
|
|
—
|
|
|
48,367
|
|
|||||
|
Income tax effect
|
(4,151
|
)
|
|
5,683
|
|
|
—
|
|
|
—
|
|
|
1,532
|
|
|||||
|
Reclassification of unrealized loss (gain)
|
—
|
|
|
12,591
|
|
|
(200
|
)
|
|
—
|
|
|
12,391
|
|
|||||
|
Reclassification of deferred income taxes
|
—
|
|
|
(4,648
|
)
|
|
50
|
|
|
—
|
|
|
(4,598
|
)
|
|||||
|
Other comprehensive (loss) income from unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,034
|
)
|
|
(1,034
|
)
|
|||||
|
Ending balance
|
$
|
(97,735
|
)
|
|
$
|
8,548
|
|
|
$
|
(6,790
|
)
|
|
$
|
(1,635
|
)
|
|
$
|
(97,612
|
)
|
|
|
Three Months Ended
|
||||||||||||||
|
|
September 30, 2016
|
||||||||||||||
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plans |
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||
|
Beginning balance
|
$
|
(170,007
|
)
|
|
$
|
(4,114
|
)
|
|
$
|
(7,381
|
)
|
|
$
|
(181,502
|
)
|
|
Pretax (loss) income
|
(12,317
|
)
|
|
3,390
|
|
|
—
|
|
|
(8,927
|
)
|
||||
|
Income tax effect
|
—
|
|
|
(1,087
|
)
|
|
—
|
|
|
(1,087
|
)
|
||||
|
Reclassification of unrealized loss
|
—
|
|
|
1,124
|
|
|
125
|
|
|
1,249
|
|
||||
|
Reclassification of deferred income taxes
|
—
|
|
|
(368
|
)
|
|
(31
|
)
|
|
(399
|
)
|
||||
|
Ending balance
|
$
|
(182,324
|
)
|
|
$
|
(1,055
|
)
|
|
$
|
(7,287
|
)
|
|
$
|
(190,666
|
)
|
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
September 30, 2017
|
||||||||||||||||||
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized
(Loss) Gain
on Pension
Plans
|
|
Other Comprehensive (Loss) Income from Unconsolidated Subsidiaries
|
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||||
|
Beginning balance
|
$
|
(272,529
|
)
|
|
$
|
8,091
|
|
|
$
|
(2,737
|
)
|
|
$
|
—
|
|
|
$
|
(267,175
|
)
|
|
Pretax (loss) income
|
177,434
|
|
|
(44,749
|
)
|
|
112
|
|
|
—
|
|
|
132,797
|
|
|||||
|
Income tax effect
|
(4,151
|
)
|
|
16,463
|
|
|
(43
|
)
|
|
—
|
|
|
12,269
|
|
|||||
|
Reclassification of unrealized loss
|
—
|
|
|
45,551
|
|
|
(921
|
)
|
|
—
|
|
|
44,630
|
|
|||||
|
Reclassification of deferred income taxes
|
—
|
|
|
(16,808
|
)
|
|
235
|
|
|
—
|
|
|
(16,573
|
)
|
|||||
|
Disposal of business
|
1,511
|
|
|
—
|
|
|
(3,436
|
)
|
|
—
|
|
|
(1,925
|
)
|
|||||
|
Other comprehensive (loss) income from unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,635
|
)
|
|
(1,635
|
)
|
|||||
|
Ending balance
|
$
|
(97,735
|
)
|
|
$
|
8,548
|
|
|
$
|
(6,790
|
)
|
|
$
|
(1,635
|
)
|
|
$
|
(97,612
|
)
|
|
|
Nine Months Ended
|
||||||||||||||
|
|
September 30, 2016
|
||||||||||||||
|
|
Foreign
Currency Translation |
|
Unrealized (Loss) Gain
on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plans |
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||
|
Beginning balance
|
$
|
(96,890
|
)
|
|
$
|
(932
|
)
|
|
$
|
(7,648
|
)
|
|
$
|
(105,470
|
)
|
|
Pretax loss
|
(85,434
|
)
|
|
(3,332
|
)
|
|
—
|
|
|
(88,766
|
)
|
||||
|
Income tax effect
|
—
|
|
|
1,241
|
|
|
—
|
|
|
1,241
|
|
||||
|
Reclassification of unrealized loss
|
—
|
|
|
2,912
|
|
|
482
|
|
|
3,394
|
|
||||
|
Reclassification of deferred income taxes
|
—
|
|
|
(944
|
)
|
|
(121
|
)
|
|
(1,065
|
)
|
||||
|
Ending balance
|
$
|
(182,324
|
)
|
|
$
|
(1,055
|
)
|
|
$
|
(7,287
|
)
|
|
$
|
(190,666
|
)
|
|
Note 9.
|
Long-Term Obligations
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
Senior secured credit agreement:
|
|
|
|
||||
|
Term loans payable
|
$
|
704,800
|
|
|
$
|
732,684
|
|
|
Revolving credit facilities
|
1,041,754
|
|
|
1,358,220
|
|
||
|
Senior notes
|
600,000
|
|
|
600,000
|
|
||
|
Euro notes
|
590,700
|
|
|
525,850
|
|
||
|
Receivables securitization facility
|
98,600
|
|
|
100,000
|
|
||
|
Notes payable through October 2025 at weighted average interest rates of 1.2% and 2.1%, respectively
|
44,830
|
|
|
11,808
|
|
||
|
Other long-term debt at weighted average interest rates of 2.4% and 2.4%, respectively
|
89,416
|
|
|
37,125
|
|
||
|
Total debt
|
3,170,100
|
|
|
3,365,687
|
|
||
|
Less: long-term debt issuance costs
|
(19,063
|
)
|
|
(21,611
|
)
|
||
|
Less: current debt issuance costs
|
(2,433
|
)
|
|
(2,305
|
)
|
||
|
Total debt, net of issuance costs
|
3,148,604
|
|
|
3,341,771
|
|
||
|
Less: current maturities, net of debt issuance costs
|
(126,887
|
)
|
|
(66,109
|
)
|
||
|
Long term debt, net of debt issuance costs
|
$
|
3,021,717
|
|
|
$
|
3,275,662
|
|
|
Note 10.
|
Derivative Instruments and Hedging Activities
|
|
|
|
Notional Amount
|
|
Fair Value at September 30, 2017 (USD)
|
|
Fair Value at December 31, 2016 (USD)
|
||||||||||||||||||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
Other Assets
|
|
Other Noncurrent Liabilities
|
|
Other Assets
|
|
Other Noncurrent Liabilities
|
||||||||||||
|
Interest rate swap agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
USD denominated
|
|
$
|
590,000
|
|
|
$
|
590,000
|
|
|
$
|
15,054
|
|
|
$
|
—
|
|
|
$
|
16,421
|
|
|
$
|
—
|
|
|
Cross currency swap agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
USD/euro
|
|
$
|
410,511
|
|
|
$
|
422,408
|
|
|
2,184
|
|
|
52,068
|
|
|
1,486
|
|
|
3,128
|
|
||||
|
Total cash flow hedges
|
|
$
|
17,238
|
|
|
$
|
52,068
|
|
|
$
|
17,907
|
|
|
$
|
3,128
|
|
||||||||
|
Note 11.
|
Fair Value Measurements
|
|
|
Balance as of September 30, 2017
|
|
Fair Value Measurements as of September 30, 2017
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
44,134
|
|
|
$
|
—
|
|
|
$
|
44,134
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
17,238
|
|
|
—
|
|
|
17,238
|
|
|
—
|
|
||||
|
Total Assets
|
$
|
61,372
|
|
|
$
|
—
|
|
|
$
|
61,372
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
6,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,903
|
|
|
Deferred compensation liabilities
|
45,007
|
|
|
—
|
|
|
45,007
|
|
|
—
|
|
||||
|
Foreign currency forward contracts
|
52,068
|
|
|
—
|
|
|
52,068
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
103,978
|
|
|
$
|
—
|
|
|
$
|
97,075
|
|
|
$
|
6,903
|
|
|
|
Balance as of December 31, 2016
|
|
Fair Value Measurements as of December 31, 2016
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
36,131
|
|
|
$
|
—
|
|
|
$
|
36,131
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
17,907
|
|
|
—
|
|
|
17,907
|
|
|
—
|
|
||||
|
Total Assets
|
$
|
54,038
|
|
|
$
|
—
|
|
|
$
|
54,038
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
3,162
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3,162
|
|
|
Deferred compensation liabilities
|
36,865
|
|
|
—
|
|
|
36,865
|
|
|
—
|
|
||||
|
Foreign currency forward contracts
|
3,128
|
|
|
—
|
|
|
3,128
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
43,155
|
|
|
$
|
—
|
|
|
$
|
39,993
|
|
|
$
|
3,162
|
|
|
Note 12.
|
Commitments and Contingencies
|
|
Three months ending December 31, 2017
|
$
|
61,817
|
|
|
Years ending December 31:
|
|
||
|
2018
|
221,493
|
|
|
|
2019
|
179,078
|
|
|
|
2020
|
143,199
|
|
|
|
2021
|
108,044
|
|
|
|
2022
|
85,547
|
|
|
|
Thereafter
|
539,398
|
|
|
|
Future Minimum Lease Payments
|
$
|
1,338,576
|
|
|
Note 13.
|
Income Taxes
|
|
Note 14.
|
Segment and Geographic Information
|
|
|
North America
(1)
|
|
Europe
|
|
Specialty
(1)
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Three Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
1,181,756
|
|
|
$
|
954,522
|
|
|
$
|
329,522
|
|
|
$
|
—
|
|
|
$
|
2,465,800
|
|
|
Intersegment
|
187
|
|
|
—
|
|
|
1,072
|
|
|
(1,259
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
1,181,943
|
|
|
$
|
954,522
|
|
|
$
|
330,594
|
|
|
$
|
(1,259
|
)
|
|
$
|
2,465,800
|
|
|
Segment EBITDA
|
$
|
152,627
|
|
|
$
|
79,294
|
|
|
$
|
35,114
|
|
|
$
|
—
|
|
|
$
|
267,035
|
|
|
Depreciation and amortization
(2)
|
22,104
|
|
|
32,326
|
|
|
5,472
|
|
|
—
|
|
|
59,902
|
|
|||||
|
Three Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
1,118,421
|
|
|
$
|
770,219
|
|
|
$
|
318,703
|
|
|
$
|
—
|
|
|
$
|
2,207,343
|
|
|
Intersegment
|
200
|
|
|
—
|
|
|
969
|
|
|
(1,169
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
1,118,621
|
|
|
$
|
770,219
|
|
|
$
|
319,672
|
|
|
$
|
(1,169
|
)
|
|
$
|
2,207,343
|
|
|
Segment EBITDA
|
$
|
139,738
|
|
|
$
|
72,586
|
|
|
$
|
34,115
|
|
|
$
|
—
|
|
|
$
|
246,439
|
|
|
Depreciation and amortization
(2)
|
21,499
|
|
|
27,792
|
|
|
5,745
|
|
|
—
|
|
|
55,036
|
|
|||||
|
|
North America
(1)
|
|
Europe
|
|
Specialty
(1)
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Nine Months Ended September 30, 2017
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
3,596,108
|
|
|
$
|
2,665,170
|
|
|
$
|
1,005,776
|
|
|
$
|
—
|
|
|
$
|
7,267,054
|
|
|
Intersegment
|
589
|
|
|
—
|
|
|
3,222
|
|
|
(3,811
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
3,596,697
|
|
|
$
|
2,665,170
|
|
|
$
|
1,008,998
|
|
|
$
|
(3,811
|
)
|
|
$
|
7,267,054
|
|
|
Segment EBITDA
|
$
|
502,494
|
|
|
$
|
241,537
|
|
|
$
|
119,133
|
|
|
$
|
—
|
|
|
$
|
863,164
|
|
|
Depreciation and amortization
(2)
|
64,305
|
|
|
85,809
|
|
|
16,394
|
|
|
—
|
|
|
166,508
|
|
|||||
|
Nine Months Ended September 30, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
3,336,240
|
|
|
$
|
2,141,186
|
|
|
$
|
956,199
|
|
|
$
|
—
|
|
|
$
|
6,433,625
|
|
|
Intersegment
|
607
|
|
|
—
|
|
|
3,014
|
|
|
(3,621
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
3,336,847
|
|
|
$
|
2,141,186
|
|
|
$
|
959,213
|
|
|
$
|
(3,621
|
)
|
|
$
|
6,433,625
|
|
|
Segment EBITDA
|
$
|
451,504
|
|
|
$
|
220,066
|
|
|
$
|
111,083
|
|
|
$
|
—
|
|
|
$
|
782,653
|
|
|
Depreciation and amortization
(2)
|
59,174
|
|
|
66,380
|
|
|
16,616
|
|
|
—
|
|
|
142,170
|
|
|||||
|
(1)
|
In the first quarter of 2017, we realigned a portion of our North America operations under our Specialty segment. Prior year results have been recast to reflect the shift in reporting structure in order to present segment results on a comparable basis.
|
|
(2)
|
Amounts presented include depreciation and amortization expense recorded within cost of goods sold.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
122,381
|
|
|
$
|
122,688
|
|
|
$
|
409,573
|
|
|
$
|
377,644
|
|
|
Subtract:
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from discontinued operations, net of tax
|
—
|
|
|
12,844
|
|
|
(4,531
|
)
|
|
17,819
|
|
||||
|
Income from continuing operations
|
122,381
|
|
|
109,844
|
|
|
414,104
|
|
|
359,825
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
56,877
|
|
|
52,979
|
|
|
159,178
|
|
|
137,168
|
|
||||
|
Depreciation and amortization - cost of goods sold
|
3,025
|
|
|
2,057
|
|
|
7,330
|
|
|
5,002
|
|
||||
|
Interest expense, net
|
25,222
|
|
|
24,761
|
|
|
73,806
|
|
|
64,002
|
|
||||
|
Loss on debt extinguishment
|
—
|
|
|
—
|
|
|
—
|
|
|
26,650
|
|
||||
|
Provision for income taxes
|
58,189
|
|
|
49,835
|
|
|
206,206
|
|
|
173,225
|
|
||||
|
EBITDA
|
265,694
|
|
|
239,476
|
|
|
860,624
|
|
|
765,872
|
|
||||
|
Subtract:
|
|
|
|
|
|
|
|
||||||||
|
Equity in earnings (loss) of unconsolidated subsidiaries
|
2,673
|
|
|
29
|
|
|
3,878
|
|
|
(519
|
)
|
||||
|
Gains on foreign exchange contracts - acquisition related
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
18,342
|
|
||||
|
Gains on bargain purchases
(2)
|
913
|
|
|
—
|
|
|
3,990
|
|
|
—
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Restructuring and acquisition related expenses
(3)
|
4,922
|
|
|
6,923
|
|
|
10,371
|
|
|
30,814
|
|
||||
|
Inventory step-up adjustment - acquisition related
(4)
|
—
|
|
|
12
|
|
|
—
|
|
|
3,614
|
|
||||
|
Change in fair value of contingent consideration liabilities
|
5
|
|
|
57
|
|
|
37
|
|
|
176
|
|
||||
|
Segment EBITDA
|
$
|
267,035
|
|
|
$
|
246,439
|
|
|
$
|
863,164
|
|
|
$
|
782,653
|
|
|
(1)
|
Reflects gains on foreign currency forwards used to fix the euro purchase price of Rhiag. See
Note 2, "Business Combinations
," for further information.
|
|
(2)
|
Reflects the gains on bargain purchases related to our acquisitions of Andrew Page and a wholesale business in Europe. See
Note 2, "Business Combinations
," for further information.
|
|
(3)
|
See
Note 5, "Restructuring and Acquisition Related Expenses
," for further information.
|
|
(4)
|
Reflects the impact on Cost of Goods Sold of the step-up acquisition adjustment to record PGW inventory at its fair value.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Capital Expenditures
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
31,021
|
|
|
$
|
24,420
|
|
|
$
|
69,934
|
|
|
$
|
68,271
|
|
|
Europe
|
12,119
|
|
|
16,554
|
|
|
55,253
|
|
|
57,105
|
|
||||
|
Specialty
|
852
|
|
|
582
|
|
|
6,752
|
|
|
11,235
|
|
||||
|
Discontinued operations
|
—
|
|
|
8,871
|
|
|
3,598
|
|
|
16,135
|
|
||||
|
Total capital expenditures
|
$
|
43,992
|
|
|
$
|
50,427
|
|
|
$
|
135,537
|
|
|
$
|
152,746
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
(1)
|
||||
|
Receivables, net
|
|
|
|
||||
|
North America
|
$
|
380,463
|
|
|
$
|
351,681
|
|
|
Europe
|
551,862
|
|
|
443,281
|
|
||
|
Specialty
|
89,403
|
|
|
65,587
|
|
||
|
Total receivables, net
|
1,021,728
|
|
|
860,549
|
|
||
|
Inventories
|
|
|
|
||||
|
North America
|
1,021,386
|
|
|
915,244
|
|
||
|
Europe
|
929,006
|
|
|
718,729
|
|
||
|
Specialty
|
285,984
|
|
|
301,264
|
|
||
|
Total inventories
|
2,236,376
|
|
|
1,935,237
|
|
||
|
Property and Equipment, net
|
|
|
|
||||
|
North America
|
524,738
|
|
|
505,925
|
|
||
|
Europe
|
286,364
|
|
|
247,910
|
|
||
|
Specialty
|
56,870
|
|
|
57,741
|
|
||
|
Total property and equipment, net
|
867,972
|
|
|
811,576
|
|
||
|
Equity Method Investments
|
|
|
|
||||
|
North America
|
336
|
|
|
336
|
|
||
|
Europe
|
198,910
|
|
|
183,131
|
|
||
|
Total equity method investments
|
199,246
|
|
|
183,467
|
|
||
|
Other unallocated assets
|
4,538,616
|
|
|
4,512,370
|
|
||
|
Total assets
|
$
|
8,863,938
|
|
|
$
|
8,303,199
|
|
|
(1)
|
In the first quarter of 2017, we realigned a portion of our North America operations under our Specialty segment. Prior year amounts have been recast to reflect the shift in reporting structure.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
1,395,495
|
|
|
$
|
1,336,851
|
|
|
$
|
4,268,600
|
|
|
$
|
3,997,525
|
|
|
United Kingdom
|
399,155
|
|
|
336,168
|
|
|
1,171,829
|
|
|
1,044,110
|
|
||||
|
Other countries
|
671,150
|
|
|
534,324
|
|
|
1,826,625
|
|
|
1,391,990
|
|
||||
|
Total revenue
|
$
|
2,465,800
|
|
|
$
|
2,207,343
|
|
|
$
|
7,267,054
|
|
|
$
|
6,433,625
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2017
|
|
2016
|
||||
|
Long-lived Assets
|
|
|
|
||||
|
United States
|
$
|
547,536
|
|
|
$
|
531,425
|
|
|
United Kingdom
|
178,583
|
|
|
159,689
|
|
||
|
Other countries
|
141,853
|
|
|
120,462
|
|
||
|
Total long-lived assets
|
$
|
867,972
|
|
|
$
|
811,576
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Aftermarket, other new and refurbished products
|
$
|
1,875,369
|
|
|
$
|
1,670,960
|
|
|
$
|
5,496,004
|
|
|
$
|
4,809,775
|
|
|
Recycled, remanufactured and related products and services
|
458,388
|
|
|
424,876
|
|
|
1,376,577
|
|
|
1,290,488
|
|
||||
|
Other
|
132,043
|
|
|
111,507
|
|
|
394,473
|
|
|
333,362
|
|
||||
|
Total revenue
|
$
|
2,465,800
|
|
|
$
|
2,207,343
|
|
|
$
|
7,267,054
|
|
|
$
|
6,433,625
|
|
|
Note 15.
|
Condensed Consolidating Financial Information
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,433,742
|
|
|
$
|
1,069,682
|
|
|
$
|
(37,624
|
)
|
|
$
|
2,465,800
|
|
|
Cost of goods sold
|
—
|
|
|
861,078
|
|
|
685,470
|
|
|
(37,624
|
)
|
|
1,508,924
|
|
|||||
|
Gross margin
|
—
|
|
|
572,664
|
|
|
384,212
|
|
|
—
|
|
|
956,876
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
132,179
|
|
|
70,335
|
|
|
—
|
|
|
202,514
|
|
|||||
|
Distribution expenses
|
—
|
|
|
125,120
|
|
|
77,709
|
|
|
—
|
|
|
202,829
|
|
|||||
|
Selling, general and administrative expenses
|
7,861
|
|
|
137,627
|
|
|
145,147
|
|
|
—
|
|
|
290,635
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
1,473
|
|
|
3,449
|
|
|
—
|
|
|
4,922
|
|
|||||
|
Depreciation and amortization
|
29
|
|
|
25,005
|
|
|
31,843
|
|
|
—
|
|
|
56,877
|
|
|||||
|
Operating (loss) income
|
(7,890
|
)
|
|
151,260
|
|
|
55,729
|
|
|
—
|
|
|
199,099
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
16,232
|
|
|
57
|
|
|
8,933
|
|
|
—
|
|
|
25,222
|
|
|||||
|
Intercompany interest (income) expense, net
|
(2,389
|
)
|
|
(2,814
|
)
|
|
5,203
|
|
|
—
|
|
|
—
|
|
|||||
|
Gains on bargain purchases
|
—
|
|
|
—
|
|
|
(913
|
)
|
|
—
|
|
|
(913
|
)
|
|||||
|
Other expense (income), net
|
32
|
|
|
(4,011
|
)
|
|
872
|
|
|
—
|
|
|
(3,107
|
)
|
|||||
|
Total other expense (income), net
|
13,875
|
|
|
(6,768
|
)
|
|
14,095
|
|
|
—
|
|
|
21,202
|
|
|||||
|
(Loss) income from continuing operations before (benefit) provision for income taxes
|
(21,765
|
)
|
|
158,028
|
|
|
41,634
|
|
|
—
|
|
|
177,897
|
|
|||||
|
(Benefit) provision for income taxes
|
(8,436
|
)
|
|
56,920
|
|
|
9,705
|
|
|
—
|
|
|
58,189
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
2,673
|
|
|
—
|
|
|
2,673
|
|
|||||
|
Equity in earnings of subsidiaries
|
135,710
|
|
|
6,674
|
|
|
—
|
|
|
(142,384
|
)
|
|
—
|
|
|||||
|
Net income
|
$
|
122,381
|
|
|
$
|
107,782
|
|
|
$
|
34,602
|
|
|
$
|
(142,384
|
)
|
|
$
|
122,381
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,410,180
|
|
|
$
|
868,990
|
|
|
$
|
(71,827
|
)
|
|
$
|
2,207,343
|
|
|
Cost of goods sold
|
—
|
|
|
865,072
|
|
|
558,654
|
|
|
(71,827
|
)
|
|
1,351,899
|
|
|||||
|
Gross margin
|
—
|
|
|
545,108
|
|
|
310,336
|
|
|
—
|
|
|
855,444
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
122,237
|
|
|
59,007
|
|
|
—
|
|
|
181,244
|
|
|||||
|
Distribution expenses
|
—
|
|
|
120,049
|
|
|
52,516
|
|
|
—
|
|
|
172,565
|
|
|||||
|
Selling, general and administrative expenses
|
8,095
|
|
|
133,611
|
|
|
116,626
|
|
|
—
|
|
|
258,332
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
5,777
|
|
|
1,146
|
|
|
—
|
|
|
6,923
|
|
|||||
|
Depreciation and amortization
|
32
|
|
|
24,880
|
|
|
28,067
|
|
|
—
|
|
|
52,979
|
|
|||||
|
Operating (loss) income
|
(8,127
|
)
|
|
138,554
|
|
|
52,974
|
|
|
—
|
|
|
183,401
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
15,825
|
|
|
610
|
|
|
8,326
|
|
|
—
|
|
|
24,761
|
|
|||||
|
Intercompany interest (income) expense, net
|
(8,796
|
)
|
|
5,030
|
|
|
3,766
|
|
|
—
|
|
|
—
|
|
|||||
|
Other expense (income), net
|
17
|
|
|
(3,122
|
)
|
|
2,095
|
|
|
—
|
|
|
(1,010
|
)
|
|||||
|
Total other expense, net
|
7,046
|
|
|
2,518
|
|
|
14,187
|
|
|
—
|
|
|
23,751
|
|
|||||
|
(Loss) income from continuing operations before (benefit) provision for income taxes
|
(15,173
|
)
|
|
136,036
|
|
|
38,787
|
|
|
—
|
|
|
159,650
|
|
|||||
|
(Benefit) provision for income taxes
|
(9,546
|
)
|
|
50,168
|
|
|
9,213
|
|
|
—
|
|
|
49,835
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
13
|
|
|
16
|
|
|
—
|
|
|
29
|
|
|||||
|
Equity in earnings of subsidiaries
|
115,471
|
|
|
4,868
|
|
|
—
|
|
|
(120,339
|
)
|
|
—
|
|
|||||
|
Income from continuing operations
|
109,844
|
|
|
90,749
|
|
|
29,590
|
|
|
(120,339
|
)
|
|
109,844
|
|
|||||
|
Income from discontinued operations, net of tax
|
12,844
|
|
|
12,844
|
|
|
6,206
|
|
|
(19,050
|
)
|
|
12,844
|
|
|||||
|
Net income
|
$
|
122,688
|
|
|
$
|
103,593
|
|
|
$
|
35,796
|
|
|
$
|
(139,389
|
)
|
|
$
|
122,688
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
4,374,693
|
|
|
$
|
3,001,386
|
|
|
$
|
(109,025
|
)
|
|
$
|
7,267,054
|
|
|
Cost of goods sold
|
—
|
|
|
2,613,540
|
|
|
1,910,561
|
|
|
(109,025
|
)
|
|
4,415,076
|
|
|||||
|
Gross margin
|
—
|
|
|
1,761,153
|
|
|
1,090,825
|
|
|
—
|
|
|
2,851,978
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
389,314
|
|
|
193,916
|
|
|
—
|
|
|
583,230
|
|
|||||
|
Distribution expenses
|
—
|
|
|
367,134
|
|
|
215,897
|
|
|
—
|
|
|
583,031
|
|
|||||
|
Selling, general and administrative expenses
|
26,209
|
|
|
409,449
|
|
|
401,146
|
|
|
—
|
|
|
836,804
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
4,010
|
|
|
6,361
|
|
|
—
|
|
|
10,371
|
|
|||||
|
Depreciation and amortization
|
89
|
|
|
73,072
|
|
|
86,017
|
|
|
—
|
|
|
159,178
|
|
|||||
|
Operating (loss) income
|
(26,298
|
)
|
|
518,174
|
|
|
187,488
|
|
|
—
|
|
|
679,364
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
48,904
|
|
|
281
|
|
|
24,621
|
|
|
—
|
|
|
73,806
|
|
|||||
|
Intercompany interest (income) expense, net
|
(10,221
|
)
|
|
(4,530
|
)
|
|
14,751
|
|
|
—
|
|
|
—
|
|
|||||
|
Gains on bargain purchases
|
—
|
|
|
—
|
|
|
(3,990
|
)
|
|
—
|
|
|
(3,990
|
)
|
|||||
|
Other expense (income), net
|
286
|
|
|
(8,247
|
)
|
|
1,077
|
|
|
—
|
|
|
(6,884
|
)
|
|||||
|
Total other expense (income), net
|
38,969
|
|
|
(12,496
|
)
|
|
36,459
|
|
|
—
|
|
|
62,932
|
|
|||||
|
(Loss) income from continuing operations before (benefit) provision for income taxes
|
(65,267
|
)
|
|
530,670
|
|
|
151,029
|
|
|
—
|
|
|
616,432
|
|
|||||
|
(Benefit) provision for income taxes
|
(27,034
|
)
|
|
200,321
|
|
|
32,919
|
|
|
—
|
|
|
206,206
|
|
|||||
|
Equity in earnings of unconsolidated subsidiaries
|
—
|
|
|
—
|
|
|
3,878
|
|
|
—
|
|
|
3,878
|
|
|||||
|
Equity in earnings of subsidiaries
|
452,337
|
|
|
17,282
|
|
|
—
|
|
|
(469,619
|
)
|
|
—
|
|
|||||
|
Income from continuing operations
|
414,104
|
|
|
347,631
|
|
|
121,988
|
|
|
(469,619
|
)
|
|
414,104
|
|
|||||
|
(Loss) income from discontinued operations, net of tax
|
(4,531
|
)
|
|
(4,531
|
)
|
|
2,050
|
|
|
2,481
|
|
|
(4,531
|
)
|
|||||
|
Net income
|
$
|
409,573
|
|
|
$
|
343,100
|
|
|
$
|
124,038
|
|
|
$
|
(467,138
|
)
|
|
$
|
409,573
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
4,147,572
|
|
|
$
|
2,424,379
|
|
|
$
|
(138,326
|
)
|
|
$
|
6,433,625
|
|
|
Cost of goods sold
|
—
|
|
|
2,512,742
|
|
|
1,537,512
|
|
|
(138,326
|
)
|
|
3,911,928
|
|
|||||
|
Gross margin
|
—
|
|
|
1,634,830
|
|
|
886,867
|
|
|
—
|
|
|
2,521,697
|
|
|||||
|
Facility and warehouse expenses
|
—
|
|
|
354,877
|
|
|
161,350
|
|
|
—
|
|
|
516,227
|
|
|||||
|
Distribution expenses
|
—
|
|
|
342,523
|
|
|
166,711
|
|
|
—
|
|
|
509,234
|
|
|||||
|
Selling, general and administrative expenses
|
27,361
|
|
|
389,252
|
|
|
310,123
|
|
|
—
|
|
|
726,736
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
16,895
|
|
|
13,919
|
|
|
—
|
|
|
30,814
|
|
|||||
|
Depreciation and amortization
|
101
|
|
|
68,877
|
|
|
68,190
|
|
|
—
|
|
|
137,168
|
|
|||||
|
Operating (loss) income
|
(27,462
|
)
|
|
462,406
|
|
|
166,574
|
|
|
—
|
|
|
601,518
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense, net
|
44,067
|
|
|
444
|
|
|
19,491
|
|
|
—
|
|
|
64,002
|
|
|||||
|
Intercompany interest (income) expense, net
|
(21,828
|
)
|
|
13,996
|
|
|
7,832
|
|
|
—
|
|
|
—
|
|
|||||
|
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
|
(61
|
)
|
|
(7,464
|
)
|
|
3,164
|
|
|
—
|
|
|
(4,361
|
)
|
|||||
|
Total other expense, net
|
6,730
|
|
|
6,976
|
|
|
54,243
|
|
|
—
|
|
|
67,949
|
|
|||||
|
(Loss) income from continuing operations before (benefit) provision for income taxes
|
(34,192
|
)
|
|
455,430
|
|
|
112,331
|
|
|
—
|
|
|
533,569
|
|
|||||
|
(Benefit) provision for income taxes
|
(19,103
|
)
|
|
168,296
|
|
|
24,032
|
|
|
—
|
|
|
173,225
|
|
|||||
|
Equity in (loss) earnings of unconsolidated subsidiaries
|
(795
|
)
|
|
32
|
|
|
244
|
|
|
—
|
|
|
(519
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
375,709
|
|
|
15,270
|
|
|
—
|
|
|
(390,979
|
)
|
|
—
|
|
|||||
|
Income from continuing operations
|
359,825
|
|
|
302,436
|
|
|
88,543
|
|
|
(390,979
|
)
|
|
359,825
|
|
|||||
|
Income from discontinued operations, net of tax
|
17,819
|
|
|
17,819
|
|
|
8,177
|
|
|
(25,996
|
)
|
|
17,819
|
|
|||||
|
Net income
|
$
|
377,644
|
|
|
$
|
320,255
|
|
|
$
|
96,720
|
|
|
$
|
(416,975
|
)
|
|
$
|
377,644
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
122,381
|
|
|
$
|
107,782
|
|
|
$
|
34,602
|
|
|
$
|
(142,384
|
)
|
|
$
|
122,381
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
59,618
|
|
|
3,590
|
|
|
62,734
|
|
|
(66,324
|
)
|
|
59,618
|
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
(1,776
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,776
|
)
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
(150
|
)
|
|
—
|
|
|
(150
|
)
|
|
150
|
|
|
(150
|
)
|
|||||
|
Net change in other comprehensive loss from unconsolidated subsidiaries
|
(1,034
|
)
|
|
—
|
|
|
(1,034
|
)
|
|
1,034
|
|
|
(1,034
|
)
|
|||||
|
Total other comprehensive income
|
56,658
|
|
|
3,590
|
|
|
61,550
|
|
|
(65,140
|
)
|
|
56,658
|
|
|||||
|
Total comprehensive income
|
$
|
179,039
|
|
|
$
|
111,372
|
|
|
$
|
96,152
|
|
|
$
|
(207,524
|
)
|
|
$
|
179,039
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
122,688
|
|
|
$
|
103,593
|
|
|
$
|
35,796
|
|
|
$
|
(139,389
|
)
|
|
$
|
122,688
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(12,317
|
)
|
|
(9,372
|
)
|
|
(11,450
|
)
|
|
20,822
|
|
|
(12,317
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
3,059
|
|
|
170
|
|
|
318
|
|
|
(488
|
)
|
|
3,059
|
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
94
|
|
|
—
|
|
|
94
|
|
|
(94
|
)
|
|
94
|
|
|||||
|
Total other comprehensive loss
|
(9,164
|
)
|
|
(9,202
|
)
|
|
(11,038
|
)
|
|
20,240
|
|
|
(9,164
|
)
|
|||||
|
Total comprehensive income
|
$
|
113,524
|
|
|
$
|
94,391
|
|
|
$
|
24,758
|
|
|
$
|
(119,149
|
)
|
|
$
|
113,524
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
409,573
|
|
|
$
|
343,100
|
|
|
$
|
124,038
|
|
|
$
|
(467,138
|
)
|
|
$
|
409,573
|
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
174,794
|
|
|
17,565
|
|
|
176,769
|
|
|
(194,334
|
)
|
|
174,794
|
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
457
|
|
|
(133
|
)
|
|
—
|
|
|
133
|
|
|
457
|
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
(4,053
|
)
|
|
(3,253
|
)
|
|
(800
|
)
|
|
4,053
|
|
|
(4,053
|
)
|
|||||
|
Net change in other comprehensive loss from unconsolidated subsidiaries
|
(1,635
|
)
|
|
—
|
|
|
(1,635
|
)
|
|
1,635
|
|
|
(1,635
|
)
|
|||||
|
Total other comprehensive income
|
169,563
|
|
|
14,179
|
|
|
174,334
|
|
|
(188,513
|
)
|
|
169,563
|
|
|||||
|
Total comprehensive income
|
$
|
579,136
|
|
|
$
|
357,279
|
|
|
$
|
298,372
|
|
|
$
|
(655,651
|
)
|
|
$
|
579,136
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
377,644
|
|
|
$
|
320,255
|
|
|
$
|
96,720
|
|
|
$
|
(416,975
|
)
|
|
$
|
377,644
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation
|
(85,434
|
)
|
|
(27,343
|
)
|
|
(88,319
|
)
|
|
115,662
|
|
|
(85,434
|
)
|
|||||
|
Net change in unrecognized gains/losses on derivative instruments, net of tax
|
(123
|
)
|
|
170
|
|
|
513
|
|
|
(683
|
)
|
|
(123
|
)
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
361
|
|
|
—
|
|
|
361
|
|
|
(361
|
)
|
|
361
|
|
|||||
|
Total other comprehensive loss
|
(85,196
|
)
|
|
(27,173
|
)
|
|
(87,445
|
)
|
|
114,618
|
|
|
(85,196
|
)
|
|||||
|
Total comprehensive income
|
$
|
292,448
|
|
|
$
|
293,082
|
|
|
$
|
9,275
|
|
|
$
|
(302,357
|
)
|
|
$
|
292,448
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
September 30, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
20,286
|
|
|
$
|
22,413
|
|
|
$
|
232,378
|
|
|
$
|
—
|
|
|
$
|
275,077
|
|
|
Receivables, net
|
—
|
|
|
302,789
|
|
|
718,939
|
|
|
—
|
|
|
1,021,728
|
|
|||||
|
Intercompany receivables, net
|
3,463
|
|
|
—
|
|
|
12,110
|
|
|
(15,573
|
)
|
|
—
|
|
|||||
|
Inventories
|
—
|
|
|
1,232,897
|
|
|
1,003,479
|
|
|
—
|
|
|
2,236,376
|
|
|||||
|
Prepaid expenses and other current assets
|
23,213
|
|
|
43,617
|
|
|
68,362
|
|
|
—
|
|
|
135,192
|
|
|||||
|
Total current assets
|
46,962
|
|
|
1,601,716
|
|
|
2,035,268
|
|
|
(15,573
|
)
|
|
3,668,373
|
|
|||||
|
Property and equipment, net
|
658
|
|
|
548,598
|
|
|
318,716
|
|
|
—
|
|
|
867,972
|
|
|||||
|
Intangible assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
1,888,002
|
|
|
1,504,361
|
|
|
—
|
|
|
3,392,363
|
|
|||||
|
Other intangibles, net
|
—
|
|
|
144,358
|
|
|
458,066
|
|
|
—
|
|
|
602,424
|
|
|||||
|
Investment in subsidiaries
|
5,505,206
|
|
|
99,089
|
|
|
—
|
|
|
(5,604,295
|
)
|
|
—
|
|
|||||
|
Intercompany notes receivable
|
1,173,923
|
|
|
771,962
|
|
|
—
|
|
|
(1,945,885
|
)
|
|
—
|
|
|||||
|
Equity method investments
|
—
|
|
|
336
|
|
|
198,910
|
|
|
—
|
|
|
199,246
|
|
|||||
|
Other assets
|
62,566
|
|
|
33,894
|
|
|
38,292
|
|
|
(1,192
|
)
|
|
133,560
|
|
|||||
|
Total assets
|
$
|
6,789,315
|
|
|
$
|
5,087,955
|
|
|
$
|
4,553,613
|
|
|
$
|
(7,566,945
|
)
|
|
$
|
8,863,938
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
2,108
|
|
|
$
|
298,832
|
|
|
$
|
448,912
|
|
|
$
|
—
|
|
|
$
|
749,852
|
|
|
Intercompany payables, net
|
—
|
|
|
12,110
|
|
|
3,463
|
|
|
(15,573
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
8,963
|
|
|
42,446
|
|
|
69,166
|
|
|
—
|
|
|
120,575
|
|
|||||
|
Other accrued expenses
|
12,209
|
|
|
97,493
|
|
|
143,539
|
|
|
—
|
|
|
253,241
|
|
|||||
|
Other current liabilities
|
283
|
|
|
24,547
|
|
|
26,953
|
|
|
—
|
|
|
51,783
|
|
|||||
|
Current portion of long-term obligations
|
36,397
|
|
|
1,868
|
|
|
88,622
|
|
|
—
|
|
|
126,887
|
|
|||||
|
Total current liabilities
|
59,960
|
|
|
477,296
|
|
|
780,655
|
|
|
(15,573
|
)
|
|
1,302,338
|
|
|||||
|
Long-term obligations, excluding current portion
|
1,837,860
|
|
|
6,696
|
|
|
1,177,161
|
|
|
—
|
|
|
3,021,717
|
|
|||||
|
Intercompany notes payable
|
750,000
|
|
|
697,814
|
|
|
498,071
|
|
|
(1,945,885
|
)
|
|
—
|
|
|||||
|
Deferred income taxes
|
—
|
|
|
118,169
|
|
|
124,567
|
|
|
(1,192
|
)
|
|
241,544
|
|
|||||
|
Other noncurrent liabilities
|
100,458
|
|
|
113,371
|
|
|
43,473
|
|
|
—
|
|
|
257,302
|
|
|||||
|
Total stockholders’ equity
|
4,041,037
|
|
|
3,674,609
|
|
|
1,929,686
|
|
|
(5,604,295
|
)
|
|
4,041,037
|
|
|||||
|
Total liabilities and stockholders' equity
|
$
|
6,789,315
|
|
|
$
|
5,087,955
|
|
|
$
|
4,553,613
|
|
|
$
|
(7,566,945
|
)
|
|
$
|
8,863,938
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||||
|
|
December 31, 2016
|
||||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash and cash equivalents
|
$
|
33,030
|
|
|
$
|
35,360
|
|
|
$
|
159,010
|
|
|
$
|
—
|
|
|
$
|
227,400
|
|
||
|
Receivables, net
|
—
|
|
|
248,188
|
|
|
612,361
|
|
|
—
|
|
|
860,549
|
|
|||||||
|
Intercompany receivables, net
|
2,805
|
|
|
11,237
|
|
|
8,837
|
|
|
(22,879
|
)
|
|
—
|
|
|||||||
|
Inventories
|
—
|
|
|
1,149,763
|
|
|
785,474
|
|
|
—
|
|
|
1,935,237
|
|
|||||||
|
Prepaid expenses and other current assets
|
1,640
|
|
|
43,165
|
|
|
42,963
|
|
|
—
|
|
|
87,768
|
|
|||||||
|
Assets of discontinued operations
|
—
|
|
|
357,788
|
|
|
98,852
|
|
|
—
|
|
|
456,640
|
|
|||||||
|
Total current assets
|
37,475
|
|
|
1,845,501
|
|
|
1,707,497
|
|
|
(22,879
|
)
|
|
3,567,594
|
|
|||||||
|
Property and equipment, net
|
239
|
|
|
527,705
|
|
|
283,632
|
|
|
—
|
|
|
811,576
|
|
|||||||
|
Intangible assets:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Goodwill
|
—
|
|
|
1,851,274
|
|
|
1,203,495
|
|
|
—
|
|
|
3,054,769
|
|
|||||||
|
Other intangibles, net
|
—
|
|
|
153,689
|
|
|
430,542
|
|
|
—
|
|
|
584,231
|
|
|||||||
|
Investment in subsidiaries
|
5,067,297
|
|
|
242,032
|
|
|
—
|
|
|
(5,309,329
|
)
|
|
—
|
|
|||||||
|
Intercompany notes receivable
|
1,510,534
|
|
|
800,283
|
|
|
—
|
|
|
(2,310,817
|
)
|
|
—
|
|
|||||||
|
Equity method investments
|
—
|
|
|
336
|
|
|
183,131
|
|
|
—
|
|
|
183,467
|
|
|||||||
|
Other assets
|
59,726
|
|
|
25,177
|
|
—
|
|
22,347
|
|
|
(5,688
|
)
|
—
|
|
101,562
|
|
|||||
|
Total assets
|
$
|
6,675,271
|
|
|
$
|
5,445,997
|
|
|
$
|
3,830,644
|
|
|
$
|
(7,648,713
|
)
|
|
$
|
8,303,199
|
|
||
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Accounts payable
|
$
|
1,309
|
|
|
$
|
244,074
|
|
|
$
|
388,390
|
|
|
$
|
—
|
|
|
$
|
633,773
|
|
||
|
Intercompany payables, net
|
11,237
|
|
|
8,837
|
|
|
2,805
|
|
|
(22,879
|
)
|
|
—
|
|
|||||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Accrued payroll-related liabilities
|
6,404
|
|
|
58,187
|
|
|
54,164
|
|
|
—
|
|
|
118,755
|
|
|||||||
|
Other accrued expenses
|
5,502
|
|
|
94,287
|
|
|
109,312
|
|
|
—
|
|
|
209,101
|
|
|||||||
|
Other current liabilities
|
4,283
|
|
|
18,456
|
|
|
15,204
|
|
|
—
|
|
|
37,943
|
|
|||||||
|
Current portion of long-term obligations
|
37,710
|
|
|
1,097
|
|
|
27,302
|
|
|
—
|
|
|
66,109
|
|
|||||||
|
Liabilities of discontinued operations
|
—
|
|
|
110,890
|
|
|
34,214
|
|
|
—
|
|
|
145,104
|
|
|||||||
|
Total current liabilities
|
66,445
|
|
|
535,828
|
|
|
631,391
|
|
|
(22,879
|
)
|
|
1,210,785
|
|
|||||||
|
Long-term obligations, excluding current portion
|
2,371,578
|
|
|
8,356
|
|
|
895,728
|
|
|
—
|
|
|
3,275,662
|
|
|||||||
|
Intercompany notes payable
|
750,000
|
|
|
1,074,218
|
|
|
486,599
|
|
|
(2,310,817
|
)
|
|
—
|
|
|||||||
|
Deferred income taxes
|
—
|
|
|
95,765
|
|
|
109,580
|
|
|
(5,688
|
)
|
|
199,657
|
|
|||||||
|
Other noncurrent liabilities
|
44,299
|
|
|
90,722
|
|
|
39,125
|
|
|
—
|
|
|
174,146
|
|
|||||||
|
Total stockholders’ equity
|
3,442,949
|
|
|
3,641,108
|
|
|
1,668,221
|
|
|
(5,309,329
|
)
|
|
3,442,949
|
|
|||||||
|
Total liabilities and stockholders' equity
|
$
|
6,675,271
|
|
|
$
|
5,445,997
|
|
|
$
|
3,830,644
|
|
|
$
|
(7,648,713
|
)
|
|
$
|
8,303,199
|
|
||
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
227,314
|
|
|
$
|
388,509
|
|
|
$
|
108,095
|
|
|
$
|
(274,675
|
)
|
|
$
|
449,243
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property and equipment
|
(509
|
)
|
|
(70,292
|
)
|
|
(64,736
|
)
|
|
—
|
|
|
(135,537
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
296,561
|
|
|
—
|
|
|
—
|
|
|
(296,561
|
)
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(79,496
|
)
|
|
(173,171
|
)
|
|
—
|
|
|
(252,667
|
)
|
|||||
|
Proceeds from disposals of business/investment
|
—
|
|
|
305,740
|
|
|
(4,443
|
)
|
|
—
|
|
|
301,297
|
|
|||||
|
Other investing activities, net
|
—
|
|
|
900
|
|
|
1,850
|
|
|
—
|
|
|
2,750
|
|
|||||
|
Net cash provided by (used in) investing activities
|
296,052
|
|
|
156,852
|
|
|
(240,500
|
)
|
|
(296,561
|
)
|
|
(84,157
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
6,465
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,465
|
|
|||||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(5,095
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,095
|
)
|
|||||
|
Borrowings under revolving credit facilities
|
187,000
|
|
|
—
|
|
|
237,976
|
|
|
—
|
|
|
424,976
|
|
|||||
|
Repayments under revolving credit facilities
|
(694,896
|
)
|
|
—
|
|
|
(75,988
|
)
|
|
—
|
|
|
(770,884
|
)
|
|||||
|
Repayments under term loans
|
(27,884
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,884
|
)
|
|||||
|
Borrowings under receivables securitization facility
|
—
|
|
|
—
|
|
|
8,525
|
|
|
—
|
|
|
8,525
|
|
|||||
|
Repayments under receivables securitization facility
|
—
|
|
|
—
|
|
|
(9,925
|
)
|
|
—
|
|
|
(9,925
|
)
|
|||||
|
(Repayments) borrowings of other debt, net
|
(1,700
|
)
|
|
(1,238
|
)
|
|
27,460
|
|
|
—
|
|
|
24,522
|
|
|||||
|
Payments of other obligations
|
—
|
|
|
(1,336
|
)
|
|
(743
|
)
|
|
—
|
|
|
(2,079
|
)
|
|||||
|
Other financing activities, net
|
—
|
|
|
5,000
|
|
|
(684
|
)
|
|
—
|
|
|
4,316
|
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
(286,530
|
)
|
|
(10,031
|
)
|
|
296,561
|
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(274,675
|
)
|
|
—
|
|
|
274,675
|
|
|
—
|
|
|||||
|
Net cash (used in) provided by financing activities
|
(536,110
|
)
|
|
(558,779
|
)
|
|
176,590
|
|
|
571,236
|
|
|
(347,063
|
)
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
322
|
|
|
22,216
|
|
|
—
|
|
|
22,538
|
|
|||||
|
Net (decrease) increase in cash and cash equivalents
|
(12,744
|
)
|
|
(13,096
|
)
|
|
66,401
|
|
|
—
|
|
|
40,561
|
|
|||||
|
Cash and cash equivalents of continuing operations, beginning of period
|
33,030
|
|
|
35,360
|
|
|
159,010
|
|
|
—
|
|
|
227,400
|
|
|||||
|
Add: Cash and cash equivalents of discontinued operations, beginning of period
|
—
|
|
|
149
|
|
|
6,967
|
|
|
—
|
|
|
7,116
|
|
|||||
|
Cash and cash equivalents of continuing and discontinued operations, beginning of period
|
33,030
|
|
|
35,509
|
|
|
165,977
|
|
|
—
|
|
|
234,516
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
20,286
|
|
|
$
|
22,413
|
|
|
$
|
232,378
|
|
|
$
|
—
|
|
|
$
|
275,077
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
240,495
|
|
|
$
|
404,164
|
|
|
$
|
119,623
|
|
|
$
|
(240,131
|
)
|
|
$
|
524,151
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property and equipment
|
(36
|
)
|
|
(89,917
|
)
|
|
(62,793
|
)
|
|
—
|
|
|
(152,746
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
(1,285,939
|
)
|
|
—
|
|
|
—
|
|
|
1,285,939
|
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(666,052
|
)
|
|
(635,075
|
)
|
|
—
|
|
|
(1,301,127
|
)
|
|||||
|
Proceeds from disposals of business/investment
|
—
|
|
|
—
|
|
|
10,304
|
|
|
—
|
|
|
10,304
|
|
|||||
|
Proceeds from foreign exchange contracts
|
18,342
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
18,342
|
|
|||||
|
Other investing activities, net
|
—
|
|
|
(452
|
)
|
|
989
|
|
|
—
|
|
|
537
|
|
|||||
|
Net cash used in investing activities
|
(1,267,633
|
)
|
|
(756,421
|
)
|
|
(686,575
|
)
|
|
1,285,939
|
|
|
(1,424,690
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
7,525
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,525
|
|
|||||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(4,440
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,440
|
)
|
|||||
|
Debt issuance costs
|
(7,079
|
)
|
|
—
|
|
|
(9,325
|
)
|
|
—
|
|
|
(16,404
|
)
|
|||||
|
Proceeds from issuance of Euro notes
|
—
|
|
|
—
|
|
|
563,450
|
|
|
—
|
|
|
563,450
|
|
|||||
|
Borrowings under revolving credit facilities
|
1,304,000
|
|
|
—
|
|
|
657,702
|
|
|
—
|
|
|
1,961,702
|
|
|||||
|
Repayments under revolving credit facilities
|
(344,000
|
)
|
|
—
|
|
|
(895,234
|
)
|
|
—
|
|
|
(1,239,234
|
)
|
|||||
|
Borrowings under term loans
|
89,317
|
|
|
—
|
|
|
249,161
|
|
|
—
|
|
|
338,478
|
|
|||||
|
Repayments under term loans
|
(6,247
|
)
|
|
—
|
|
|
(3,214
|
)
|
|
—
|
|
|
(9,461
|
)
|
|||||
|
Borrowings under receivables securitization facility
|
—
|
|
|
—
|
|
|
100,480
|
|
|
—
|
|
|
100,480
|
|
|||||
|
Repayments under receivables securitization facility
|
—
|
|
|
—
|
|
|
(66,500
|
)
|
|
—
|
|
|
(66,500
|
)
|
|||||
|
Repayments of other debt, net
|
—
|
|
|
(2,270
|
)
|
|
(92
|
)
|
|
—
|
|
|
(2,362
|
)
|
|||||
|
Payments of Rhiag debt and related payments
|
—
|
|
|
—
|
|
|
(543,347
|
)
|
|
—
|
|
|
(543,347
|
)
|
|||||
|
Payments of other obligations
|
—
|
|
|
(1,405
|
)
|
|
—
|
|
|
—
|
|
|
(1,405
|
)
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
612,961
|
|
|
672,978
|
|
|
(1,285,939
|
)
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(240,131
|
)
|
|
—
|
|
|
240,131
|
|
|
—
|
|
|||||
|
Net cash provided by financing activities
|
1,039,076
|
|
|
369,155
|
|
|
726,059
|
|
|
(1,045,808
|
)
|
|
1,088,482
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
3
|
|
|
(3,492
|
)
|
|
—
|
|
|
(3,489
|
)
|
|||||
|
Net increase in cash and cash equivalents
|
11,938
|
|
|
16,901
|
|
|
155,615
|
|
|
—
|
|
|
184,454
|
|
|||||
|
Cash and cash equivalents of continuing operations, beginning of period
|
17,616
|
|
|
13,432
|
|
|
56,349
|
|
|
—
|
|
|
87,397
|
|
|||||
|
Cash and cash equivalents of continuing and discontinued operations, end of period
|
29,554
|
|
|
30,333
|
|
|
211,964
|
|
|
—
|
|
|
271,851
|
|
|||||
|
Less: Cash and cash equivalents of discontinued operations, end of period
|
—
|
|
|
13,332
|
|
|
494
|
|
|
—
|
|
|
13,826
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
29,554
|
|
|
$
|
17,001
|
|
|
$
|
211,470
|
|
|
$
|
—
|
|
|
$
|
258,025
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||
|
Revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Cost of goods sold
|
61.2
|
%
|
|
61.2
|
%
|
|
60.8
|
%
|
|
60.8
|
%
|
|
Gross margin
|
38.8
|
%
|
|
38.8
|
%
|
|
39.2
|
%
|
|
39.2
|
%
|
|
Facility and warehouse expenses
|
8.2
|
%
|
|
8.2
|
%
|
|
8.0
|
%
|
|
8.0
|
%
|
|
Distribution expenses
|
8.2
|
%
|
|
7.8
|
%
|
|
8.0
|
%
|
|
7.9
|
%
|
|
Selling, general and administrative expenses
|
11.8
|
%
|
|
11.7
|
%
|
|
11.5
|
%
|
|
11.3
|
%
|
|
Restructuring and acquisition related expenses
|
0.2
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
0.5
|
%
|
|
Depreciation and amortization
|
2.3
|
%
|
|
2.4
|
%
|
|
2.2
|
%
|
|
2.1
|
%
|
|
Operating income
|
8.1
|
%
|
|
8.3
|
%
|
|
9.3
|
%
|
|
9.3
|
%
|
|
Other expense, net
|
0.9
|
%
|
|
1.1
|
%
|
|
0.9
|
%
|
|
1.1
|
%
|
|
Income from continuing operations before provision for income taxes
|
7.2
|
%
|
|
7.2
|
%
|
|
8.5
|
%
|
|
8.3
|
%
|
|
Provision for income taxes
|
2.4
|
%
|
|
2.3
|
%
|
|
2.8
|
%
|
|
2.7
|
%
|
|
Equity in earnings (loss) of unconsolidated subsidiaries
|
0.1
|
%
|
|
0.0
|
%
|
|
0.1
|
%
|
|
(0.0
|
)%
|
|
Income from continuing operations
|
5.0
|
%
|
|
5.0
|
%
|
|
5.7
|
%
|
|
5.6
|
%
|
|
Loss (income) from discontinued operations
|
0.0
|
%
|
|
0.6
|
%
|
|
(0.1
|
)%
|
|
0.3
|
%
|
|
Net income
|
5.0
|
%
|
|
5.6
|
%
|
|
5.6
|
%
|
|
5.9
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||
|
|
Three Months Ended
|
|
|
|
|
|
|
|
|
||||||||||
|
|
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
2,333,757
|
|
|
$
|
2,095,836
|
|
|
3.2
|
%
|
|
6.8
|
%
|
|
1.3
|
%
|
|
11.4
|
%
|
|
Other revenue
|
132,043
|
|
|
111,507
|
|
|
17.5
|
%
|
|
0.9
|
%
|
|
0.1
|
%
|
|
18.4
|
%
|
||
|
Total revenue
|
$
|
2,465,800
|
|
|
$
|
2,207,343
|
|
|
4.0
|
%
|
|
6.5
|
%
|
|
1.2
|
%
|
|
11.7
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Three Months Ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
1,545
|
|
(1)
|
$
|
4,249
|
|
(2)
|
$
|
(2,704
|
)
|
|
Acquisition related expenses
|
3,377
|
|
(3)
|
2,674
|
|
(4)
|
703
|
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
4,922
|
|
|
$
|
6,923
|
|
|
$
|
(2,001
|
)
|
|
(1)
|
Restructuring expenses for the three months ended September 30, 2017 consisted of $1 million for each of our Europe and Specialty segments, primarily related to the integration of acquired businesses in these segments. These integration activities included the closure of duplicate facilities and termination of employees.
|
|
(2)
|
Restructuring expenses for the quarter ended September 30, 2016 included $2 million for each of our Specialty and North America segments. These costs were primarily related to the closure of duplicate facilities and termination of employees in connection with the integration of recent acquisitions into our existing business.
|
|
(3)
|
Acquisition related expenses for the quarter ended September 30, 2017 included $2 million of costs for our acquisition of Andrew Page, primarily related to legal and other professional fees associated with the ongoing CMA review. The remaining acquisition related costs for the quarter ended September 30, 2017 consisted of external costs for completed acquisitions and acquisitions that were pending as of September 30, 2017.
|
|
(4)
|
Acquisition related expenses for the quarter ended September 30, 2016 primarily related to acquisitions that were pending as of September 30, 2016.
|
|
|
Three Months Ended
|
|
|
|
||||||||
|
|
September 30,
|
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
31,179
|
|
|
$
|
27,939
|
|
|
$
|
3,240
|
|
(1)
|
|
Amortization
|
25,698
|
|
|
25,040
|
|
|
658
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
56,877
|
|
|
$
|
52,979
|
|
|
$
|
3,898
|
|
|
|
(1)
|
The increase in depreciation expense primarily reflected $1 million of depreciation expense for property and equipment recorded for our acquisition of Andrew Page. The remaining increase in depreciation expense was primarily a result of our Europe and North America segments due to property and equipment recorded for acquisitions as well as capital expenditures.
|
|
(2)
|
The increase in amortization expense was primarily related to our Europe segment as a result of an increase in the euro exchange rate for the third quarter of 2017 compared to the prior year period.
|
|
Other expense, net for the three months ended September 30, 2016
|
$
|
23,751
|
|
|
|
|
Increase (decrease) due to:
|
|
|
|||
|
Interest expense, net
|
461
|
|
|
||
|
Gain on bargain purchase
|
(913
|
)
|
(1)
|
||
|
Other income, net
|
(2,097
|
)
|
|
||
|
Net decrease
|
(2,549
|
)
|
|
||
|
Other expense, net for the three months ended September 30, 2017
|
$
|
21,202
|
|
|
|
|
(1)
|
In October 2016, we acquired Andrew Page out of receivership. We recorded a gain on bargain purchase of $8 million in the fourth quarter of 2016, as the fair value of the net assets acquired exceeded the purchase price. During the three months ended September 30, 2017, we increased the gain on bargain purchase for this acquisition by $1 million as a result of changes to our estimate of the fair value of net assets acquired.
|
|
|
Nine Months Ended
|
|
|
|
|
|
|
|
|
||||||||||
|
|
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
6,872,581
|
|
|
$
|
6,100,263
|
|
|
3.8
|
%
|
|
10.1
|
%
|
|
(1.3
|
)%
|
|
12.7
|
%
|
|
Other revenue
|
394,473
|
|
|
333,362
|
|
|
17.9
|
%
|
|
0.5
|
%
|
|
(0.1
|
)%
|
|
18.3
|
%
|
||
|
Total revenue
|
$
|
7,267,054
|
|
|
$
|
6,433,625
|
|
|
4.5
|
%
|
|
9.6
|
%
|
|
(1.2
|
)%
|
|
13.0
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Nine Months Ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
2,241
|
|
(1)
|
$
|
12,436
|
|
(2)
|
$
|
(10,195
|
)
|
|
Acquisition related expenses
|
8,130
|
|
(3)
|
18,378
|
|
(4)
|
(10,248
|
)
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
10,371
|
|
|
$
|
30,814
|
|
|
$
|
(20,443
|
)
|
|
(1)
|
Restructuring expenses of $1 million in each of our Specialty and Europe segments for the nine months ended September 30, 2017 were primarily related to the integration of acquired businesses in these segments. These integration activities included the closure of duplicate facilities and termination of employees.
|
|
(2)
|
Restructuring expenses of $8 million, $3 million and $1 million for the nine months ended September 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.
|
|
(3)
|
Acquisition related expenses for the nine months ended September 30, 2017 included $4 million of costs for our acquisition of Andrew Page, primarily related to legal and other professional fees associated with the ongoing CMA review. The remaining acquisition related costs for the nine months ended September 30, 2017 consisted of external costs for completed acquisitions and acquisitions that were pending as of September 30, 2017.
|
|
(4)
|
Acquisition related expenses for the nine months ended September 30, 2016 reflected $11 million and $4 million related to the acquisitions of Rhiag and PGW, respectively. The remaining expense was related to other completed acquisitions and acquisitions that were pending as of September 30, 2016.
|
|
|
Nine Months Ended
|
|
|
|
||||||||
|
|
September 30,
|
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
85,547
|
|
|
$
|
78,977
|
|
|
$
|
6,570
|
|
(1)
|
|
Amortization
|
73,631
|
|
|
58,191
|
|
|
15,440
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
159,178
|
|
|
$
|
137,168
|
|
|
$
|
22,010
|
|
|
|
(1)
|
The increase in depreciation expense primarily reflected $4 million and $1 million of incremental depreciation expense for property and equipment recorded for our acquisitions of Andrew Page and Rhiag, respectively.
|
|
(2)
|
The increase primarily reflected incremental amortization expense of $11 million and $2 million related to intangibles recorded for our acquisitions of Rhiag and PGW, respectively.
|
|
Other expense, net for the nine months ended September 30, 2016
|
$
|
67,949
|
|
|
|
|
Increase (decrease) due to:
|
|
|
|||
|
Interest expense, net
|
9,804
|
|
(1)
|
||
|
Loss on debt extinguishment
|
(26,650
|
)
|
(2)
|
||
|
Gains on foreign exchange contracts - acquisition related
|
18,342
|
|
(3)
|
||
|
Gains on bargain purchases
|
(3,990
|
)
|
(4)
|
||
|
Other expense, net
|
(2,523
|
)
|
|
||
|
Net decrease
|
(5,017
|
)
|
|
||
|
Other expense, net for the nine months ended September 30, 2017
|
$
|
62,932
|
|
|
|
|
(1)
|
Additional interest primarily related to borrowings used to fund our acquisitions of Rhiag and PGW.
|
|
(2)
|
During the first quarter of 2016, we incurred a $24 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 $3 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 the date the funds were drawn to complete the acquisition, and as a result, these derivatives contracts generated a gain of $18 million.
|
|
(4)
|
In October 2016, we acquired Andrew Page out of receivership. We recorded a gain on bargain purchase of $8 million in the fourth quarter of 2016, as the fair value of the net assets acquired exceeded the purchase price. During the nine months ended September 30, 2017, we increased the gain on bargain purchase for this acquisition by $3 million as a result of changes to our estimate of the fair value of net assets acquired. We also recorded a gain on bargain purchase for another acquisition in Europe completed in the second quarter of 2017, as the fair value of the net assets acquired exceeded the purchase price.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||
|
|
2017
|
|
% of Total Segment Revenue
|
|
2016
(1)
|
|
% of Total Segment Revenue
|
|
2017
|
|
% of Total Segment Revenue
|
|
2016
(1)
|
|
% of Total Segment Revenue
|
||||||||
|
Third Party Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
1,181,756
|
|
|
|
|
$
|
1,118,421
|
|
|
|
|
$
|
3,596,108
|
|
|
|
|
$
|
3,336,240
|
|
|
|
|
Europe
|
954,522
|
|
|
|
|
770,219
|
|
|
|
|
2,665,170
|
|
|
|
|
2,141,186
|
|
|
|
||||
|
Specialty
|
329,522
|
|
|
|
|
318,703
|
|
|
|
|
1,005,776
|
|
|
|
|
956,199
|
|
|
|
||||
|
Total third party revenue
|
$
|
2,465,800
|
|
|
|
|
$
|
2,207,343
|
|
|
|
|
$
|
7,267,054
|
|
|
|
|
$
|
6,433,625
|
|
|
|
|
Total Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
1,181,943
|
|
|
|
|
$
|
1,118,621
|
|
|
|
|
$
|
3,596,697
|
|
|
|
|
$
|
3,336,847
|
|
|
|
|
Europe
|
954,522
|
|
|
|
|
770,219
|
|
|
|
|
2,665,170
|
|
|
|
|
2,141,186
|
|
|
|
||||
|
Specialty
|
330,594
|
|
|
|
|
319,672
|
|
|
|
|
1,008,998
|
|
|
|
|
959,213
|
|
|
|
||||
|
Eliminations
|
(1,259
|
)
|
|
|
|
(1,169
|
)
|
|
|
|
(3,811
|
)
|
|
|
|
(3,621
|
)
|
|
|
||||
|
Total revenue
|
$
|
2,465,800
|
|
|
|
|
$
|
2,207,343
|
|
|
|
|
$
|
7,267,054
|
|
|
|
|
$
|
6,433,625
|
|
|
|
|
Segment EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
152,627
|
|
|
12.9%
|
|
$
|
139,738
|
|
|
12.5%
|
|
$
|
502,494
|
|
|
14.0%
|
|
$
|
451,504
|
|
|
13.5%
|
|
Europe
|
79,294
|
|
|
8.3%
|
|
72,586
|
|
|
9.4%
|
|
241,537
|
|
|
9.1%
|
|
220,066
|
|
|
10.3%
|
||||
|
Specialty
|
35,114
|
|
|
10.6%
|
|
34,115
|
|
|
10.7%
|
|
119,133
|
|
|
11.8%
|
|
111,083
|
|
|
11.6%
|
||||
|
(1)
|
In the first quarter of 2017, we realigned a portion of our North America operations under our Specialty segment. Prior year results have been recast to reflect the shift in reporting structure in order to present segment results on a comparable basis.
|
|
|
Three Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
North America
|
2017
|
|
2016
|
|
Organic
|
|
Acquisition
(3)
|
|
Foreign Exchange
(4)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,051,470
|
|
|
$
|
1,007,801
|
|
|
2.5
|
%
|
(1)
|
1.6
|
%
|
|
0.2
|
%
|
|
4.3
|
%
|
|
Other revenue
|
130,286
|
|
|
110,620
|
|
|
17.1
|
%
|
(2)
|
0.6
|
%
|
|
0.1
|
%
|
|
17.8
|
%
|
||
|
Total third party revenue
|
$
|
1,181,756
|
|
|
$
|
1,118,421
|
|
|
3.9
|
%
|
|
1.5
|
%
|
|
0.2
|
%
|
|
5.7
|
%
|
|
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 largely attributable to increased sales volumes in our wholesale operations, primarily in our salvage operations. Within our salvage operations, the favorable volume impact, which was primarily related to mechanical parts, was a result of refinements to our buying algorithms. Also, an emphasis on inventorying more parts off of each car purchased contributed to an increase in the number of parts sold per vehicle.
|
|
(2)
|
The $20 million increase in other revenue primarily related to (i) a $15 million increase in revenue from scrap steel and other metals primarily due to higher prices and, to a lesser extent, increased volumes, year over year and (ii) a $5 million increase in revenue from metals found in catalytic converters (platinum, palladium, and rhodium) primarily due to higher prices year over year.
|
|
(3)
|
Acquisition related growth in the third quarter of 2017 reflected revenue from our acquisition of nine wholesale businesses from the beginning of the third quarter of 2016 up to the one-year anniversary of the acquisition dates.
|
|
(4)
|
Compared to the prior year, exchange rates increased our revenue growth by 0.2%, primarily due to the strengthening of the Canadian dollar against the U.S. dollar in the third quarter of 2017 compared to the prior year third quarter.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2016
|
|
12.5
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.2
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
0.1
|
%
|
(2)
|
|
Change in other expenses
|
|
0.1
|
%
|
|
|
Segment EBITDA for the three months ended September 30, 2017
|
|
12.9
|
%
|
|
|
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 reflected a 1.0% favorable impact related to our salvage operations, primarily attributable to raising revenue per car by a greater rate than car costs. Revenue per car improved due to higher volumes of parts sold per car, which was a result of refinements to our buying algorithms, an emphasis on inventorying more parts off of each car purchased, and an increase in the number of days we hold each car before it is scrapped. This improvement was partially offset by an unfavorable impact of 1.0% on North America gross margin attributable to our aftermarket operations. Within our aftermarket operations, we experienced declines in gross margin primarily as a result of higher input costs from suppliers as well as decreases in net prices caused by higher customer discounts. The remaining change in gross margin was attributable to individually insignificant fluctuations in gross margin across our other North America operations.
|
|
(2)
|
The decrease in segment operating expenses as a percentage of revenue primarily reflected a decrease of 0.4% in segment operating costs attributable to shared PGW corporate expenses incurred during the third quarter of 2016; these costs, which were primarily SG&A costs, ceased being incurred upon the closing of the sale of the glass manufacturing business on March 1, 2017. Partially offsetting this decrease was an increase of 0.3% attributable to a number of individually insignificant increases in distribution costs, including vehicle, freight and fuel expenses, as a percentage of revenue.
|
|
|
Three Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2017
|
|
2016
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
952,765
|
|
|
$
|
769,332
|
|
|
4.4
|
%
|
|
16.5
|
%
|
|
3.0
|
%
|
|
23.8
|
%
|
|
Other revenue
|
1,757
|
|
|
887
|
|
|
65.6
|
%
|
|
30.3
|
%
|
|
2.2
|
%
|
|
98.1%
|
|
||
|
Total third party revenue
|
$
|
954,522
|
|
|
$
|
770,219
|
|
|
4.5
|
%
|
|
16.5
|
%
|
|
3.0
|
%
|
|
23.9
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Parts and services organic revenue growth is mainly attributable to our Eastern Europe and, to a lesser extent, U.K. operations as a result of growth from both existing locations and new branches. In Eastern Europe and the U.K., we added 36 and 5 branches, respectively, since the third quarter of 2016, and organic revenue growth includes revenue from those locations. Revenue at our existing locations grew primarily as a result of increased volumes. Organic revenue growth for our Europe segment on a per day basis was 5.6%, as there was one fewer selling day in the third quarter of 2017 compared to the prior year period.
|
|
(2)
|
Acquisition related growth for the third quarter of 2017 included $47 million, or 6.1%, from our acquisition of Andrew Page. The remainder of our acquired revenue growth included revenue from our acquisitions of 20 wholesale businesses in our Europe segment since the beginning of the third quarter of 2016 through the one-year anniversary of the acquisitions.
|
|
(3)
|
Compared to the prior year, exchange rates increased our revenue growth by $23 million, or 3.0%, primarily due to the strengthening of the euro against the U.S. dollar in the third quarter of 2017 relative to the third quarter of 2016.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2016
|
|
9.4
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.2
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(1.4
|
)%
|
(2)
|
|
Change in other expense, net
|
|
0.1
|
%
|
|
|
Segment EBITDA for the three months ended September 30, 2017
|
|
8.3
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin was primarily due to (i) a 0.6% increase related to our Benelux operations as a result of increases in private label sales and (ii) a 0.3% favorable impact related to an increase in supplier rebates as a result of centralized procurement for our Europe segment. Partially offsetting these gross margin improvements was (i) a 0.6% unfavorable impact due to our U.K. operations, primarily as a result of incremental costs related to the Tamworth distribution facility and (ii) a 0.3% unfavorable impact due to our Rhiag operations, primarily as a result of acquisitions completed during the second and third quarters of 2017, which have lower gross margins than our other
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue was primarily due to a 0.7% increase as a result of the acquisition of Andrew Page, which has higher operating expenses as a percentage of revenue than our other Europe operations. While we have closed the Andrew Page acquisition and are consolidating its results, we are not permitted to integrate this acquisition with our existing U.K. operations until we receive final approval from the CMA. Segment operating expenses as a percentage of revenue increased 0.6% as a result of increased personnel costs in our Benelux operations, primarily related to distribution.
|
|
|
Three Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2017
|
|
2016
|
|
Organic
(1)
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
329,522
|
|
|
$
|
318,703
|
|
|
2.7
|
%
|
|
0.2
|
%
|
|
0.5
|
%
|
|
3.4
|
%
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total third party revenue
|
$
|
329,522
|
|
|
$
|
318,703
|
|
|
2.7
|
%
|
|
0.2
|
%
|
|
0.5
|
%
|
|
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 Specialty parts & services revenue was primarily driven by increased sales volumes of Truck, Towing and RV parts sales. This organic growth was fueled by favorable economic conditions in most of our primary selling regions, as well as favorable trends in light truck and RV unit sales. Organic revenue growth for our Specialty segment on a per day basis was 4.4%, as there was one fewer selling day in the third quarter of 2017 compared to the prior year period.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2016
|
|
10.7
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.1
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
0.1
|
%
|
(2)
|
|
Change in other expense, net
|
|
(0.3
|
)%
|
(3)
|
|
Segment EBITDA for the three months ended September 30, 2017
|
|
10.6
|
%
|
|
|
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 reflected a favorable impact of 0.6% due to customer and product mix, partially offset by a 0.6% unfavorable impact primarily related to decreased volume rebates.
|
|
(2)
|
The decrease in segment operating expenses reflected favorable facilities and warehouse expenses of 0.3% primarily related to the integration of Coast facilities, partially offset by a 0.2% unfavorable impact from selling and marketing expenses primarily due to the timing of advertising expenses.
|
|
(3)
|
The change in other expense, net primarily reflected foreign exchange losses and decreases in other miscellaneous income compared to the prior year period.
|
|
|
Nine Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
North America
|
2017
|
|
2016
|
|
Organic
|
|
Acquisition
(3)
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
3,207,001
|
|
|
$
|
3,006,066
|
|
|
2.4
|
%
|
(1)
|
4.2
|
%
|
|
0.1
|
%
|
|
6.7
|
%
|
|
Other revenue
|
389,107
|
|
|
330,174
|
|
|
17.6
|
%
|
(2)
|
0.3
|
%
|
|
(0.0
|
)%
|
|
17.8
|
%
|
||
|
Total third party revenue
|
$
|
3,596,108
|
|
|
$
|
3,336,240
|
|
|
3.9
|
%
|
|
3.8
|
%
|
|
0.1
|
%
|
|
7.8
|
%
|
|
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 largely attributable to increased sales volumes in our wholesale operations, primarily in our salvage operations. Within our salvage operations, the favorable volume impact, which was primarily related to mechanical parts, was a result of refinements to our buying algorithms. Also, an emphasis on inventorying more parts off of each car purchased contributed to the increase in the number of parts sold per vehicle. Similar to the prior year, we experienced mild winter weather conditions in sections of North America. While we were able to increase parts and services revenue over the prior year, we believe the weather conditions contributed to a lower growth rate than was generated in prior years. Organic revenue growth for our North America segment on a per day basis was 2.9% as there was one fewer selling day in the first nine months of 2017 compared to the prior year period.
|
|
(2)
|
The $59 million increase in other revenue primarily related to (i) a $43 million increase in revenue from scrap steel and other metals primarily related to higher prices and, to a lesser extent, increased volumes, and (ii) an $18 million increase in revenue from metals found in catalytic converters (platinum, palladium, and rhodium) primarily due to higher prices and, to a lesser extent, increased volumes, year over year.
|
|
(3)
|
Acquisition related growth in the first nine months of 2017 included $92 million, or 2.8%, from our PGW autoglass acquisition. The remainder of our acquired revenue growth reflected revenue from our acquisition of nine wholesale businesses from the beginning of 2016 up to the one-year anniversary of the acquisition dates.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2016
|
|
13.5
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.7
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.3
|
)%
|
(2)
|
|
Change in other expenses
|
|
0.1
|
%
|
|
|
Segment EBITDA for the nine months ended September 30, 2017
|
|
14.0
|
%
|
|
|
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 reflected a 1.2% favorable impact in our salvage operations, primarily attributable to raising revenue per car by a greater rate than car costs. Revenue per car improved due to higher volumes of parts sold per car, which was a result of refinements to our buying algorithms, an emphasis on inventorying more parts off of each car purchased, and an increase in the number of days we hold each car before it is scrapped. This improvement was partially offset by an unfavorable impact of 0.7% attributable to our aftermarket operations. Within our aftermarket
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue primarily reflected an increase of 0.2% in facility and warehouse costs attributable to a number of individually insignificant increases in facility and warehouse costs as a percentage of revenue.
|
|
|
Nine Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2017
|
|
2016
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
2,659,804
|
|
|
$
|
2,137,998
|
|
|
5.3
|
%
|
|
22.9
|
%
|
|
(3.8
|
)%
|
|
24.4
|
%
|
|
Other revenue
|
5,366
|
|
|
3,188
|
|
|
49.5
|
%
|
|
24.8
|
%
|
|
(6.0
|
)%
|
|
68.3
|
%
|
||
|
Total third party revenue
|
$
|
2,665,170
|
|
|
$
|
2,141,186
|
|
|
5.4
|
%
|
|
22.9
|
%
|
|
(3.8
|
)%
|
|
24.5
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Parts and services revenue grew organically across all of our aftermarket business units in Europe from both existing locations and new branches. In Eastern Europe and the U.K., we added 56 and 16 branches, respectively, since the beginning of the prior year, and organic revenue growth includes revenue from those locations. Revenue at our existing locations grew primarily as a result of increased volumes. Organic revenue growth for our Europe segment on a per day basis was 5.7%, as there was one fewer selling day in the first nine months of 2017 compared to the prior year period.
|
|
(2)
|
Acquisition related growth for the first nine months of 2017 included $216 million, or 10.1%, from our acquisition of Rhiag and $140 million, or 6.5%, from our acquisition of Andrew Page. The remainder of our acquired revenue growth included revenue from our acquisitions of 22 wholesale businesses in our Europe segment since the beginning of 2016 through the one-year anniversary of the acquisitions.
|
|
(3)
|
Compared to the prior year, exchange rates reduced our revenue growth by $82 million, or 3.8%, primarily due to the stronger U.S. dollar against the pound sterling in the first nine months of 2017 relative to the prior year period.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2016
|
|
10.3
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.4
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
(1.0
|
)%
|
(2)
|
|
Change in other expense, net
|
|
0.2
|
%
|
|
|
Segment EBITDA for the nine months ended September 30, 2017
|
|
9.1
|
%
|
|
|
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 was due to (i) a 0.4% decrease due to our U.K. operations primarily as a result of incremental costs related to the Tamworth distribution facility, (ii) a 0.3% unfavorable mix impact as a result of generating a higher proportion of our revenue from our Rhiag operations, which have lower gross margins than our
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue reflected (i) an increase of 0.7% in operating expenses as a result of the acquisition of Andrew Page, which has higher operating expenses as a percentage of revenue than our other Europe operations and (ii) an increase of 0.4% in operating expenses in our Benelux operations, primarily due to increased personnel costs related to distribution, partially offset by (iii) a 0.3% favorable mix impact due to our acquisition of Rhiag, which has lower operating expenses as a percentage of revenue than our other Europe operations. The remaining increase in segment operating expenses reflected a number of individually insignificant fluctuations in operating expenses as a percentage of revenue.
|
|
|
Nine Months Ended September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2017
|
|
2016
|
|
Organic
(1)
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,005,776
|
|
|
$
|
956,199
|
|
|
5.0%
|
|
|
0.1%
|
|
|
0.1
|
%
|
|
5.2
|
%
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total third party revenue
|
$
|
1,005,776
|
|
|
$
|
956,199
|
|
|
5.0
|
%
|
|
0.1
|
%
|
|
0.1
|
%
|
|
5.2
|
%
|
|
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 & services revenue was driven by increased sales volumes of Truck, Towing and RV parts sales. This organic growth was fueled by favorable economic conditions in most of our primary selling regions, as well as increased sales volumes of light trucks and RVs. Organic revenue growth for our Specialty segment on a per day basis was 5.5%, as there was one fewer selling day in the first nine months of 2017 compared to the prior year period.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2016
|
|
11.6
|
%
|
|
|
(Decrease) increase due to:
|
|
|
|
|
|
Change in gross margin
|
|
(1.0
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
1.4
|
%
|
(2)
|
|
Change in other expense, net
|
|
(0.2
|
)%
|
|
|
Segment EBITDA for the nine months ended September 30, 2017
|
|
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 primarily reflected (i) a 0.4% decrease due to higher overhead costs in inventory, which is driven by warehouse costs for two new distribution centers that became fully functional in 2016, (ii) a 0.3% decrease in overall supplier discounts as the first half of 2016 was more favorably impacted by higher volume purchase discounts from the initial stocking of the two new distribution centers, and (iii) a 0.3% unfavorable impact related to product mix.
|
|
(2)
|
The decrease in segment operating expenses reflected favorable facilities and warehouse expenses of 0.8% primarily related to the integration of Coast facilities. Selling, general and administrative expenses were favorable by 0.4% primarily due to the ability to achieve sales growth with a consistent headcount and the realization of integration synergies. Distribution expenses were favorable by 0.2%, which also reflected Coast integration synergies through the shift from use of third party carriers to shipments through the Specialty distribution network.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
|
September 30, 2016
|
||||||
|
Cash and equivalents
|
$
|
275,077
|
|
|
$
|
227,400
|
|
|
$
|
258,025
|
|
|
Total debt
(1)
|
3,170,100
|
|
|
3,365,687
|
|
|
3,289,924
|
|
|||
|
Current maturities
(2)
|
129,320
|
|
|
68,414
|
|
|
77,311
|
|
|||
|
Capacity under credit facilities
(3)
|
2,550,000
|
|
|
2,550,000
|
|
|
2,547,000
|
|
|||
|
Availability under credit facilities
(3)
|
1,338,264
|
|
|
1,019,112
|
|
|
1,177,082
|
|
|||
|
Total liquidity (cash and equivalents plus availability under credit facilities)
|
1,613,341
|
|
|
1,246,512
|
|
|
1,435,107
|
|
|||
|
(1)
|
Debt amounts reflect the gross values to be repaid (excluding debt issuance costs of
$21 million
,
$24 million
, and
$26 million
as of
September 30, 2017
,
December 31, 2016
and
September 30, 2016
, respectively).
|
|
(2)
|
Debt amounts reflect the gross values to be repaid (excluding debt issuance costs of
$2 million
,
$2 million
and
$2 million
as of
September 30, 2017
,
December 31, 2016
and
September 30, 2016
, respectively).
|
|
(3)
|
Capacity under credit facilities includes our revolving credit facilities and our receivables securitization facility. Availability under credit facilities is reduced by our letters of credit.
|
|
•
|
Senior secured credit facilities maturing in January 2021, composed of term loans totaling
$750
million (
$705 million
outstanding at
September 30, 2017
) and
$2.5 billion
in revolving credit (
$1.0 billion
outstanding at
September 30, 2017
), bearing interest at variable rates (although a portion of this debt is hedged through interest rate swap contracts), reduced by
$71 million
of amounts outstanding under letters of credit
|
|
•
|
U.S. Notes totaling
$600 million
, maturing in May 2023 and bearing interest at a 4.75% fixed rate
|
|
•
|
Euro Notes totaling
$591 million
(€500 million), maturing in April 2024 and bearing interest at a 3.875% fixed rate
|
|
•
|
Receivables securitization facility with availability up to
$100
million (
$99 million
outstanding as of
September 30, 2017
), maturing in November 2019 and bearing interest at variable commercial paper rates
|
|
Three months ending December 31, 2017
|
$
|
91,515
|
|
|
Years ending December 31:
|
|
||
|
2018
|
66,438
|
|
|
|
2019
|
143,417
|
|
|
|
2020
|
41,258
|
|
|
|
2021
|
1,628,154
|
|
|
|
2022
|
1,332
|
|
|
|
Thereafter
|
1,197,986
|
|
|
|
Total debt
(1)
|
$
|
3,170,100
|
|
|
(1)
|
The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs of
$21 million
as of
September 30, 2017
).
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||||||||||
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
|
||||||||||||
|
North America
|
$
|
338,600
|
|
|
$
|
298,100
|
|
|
$
|
40,500
|
|
|
$
|
997,700
|
|
|
$
|
866,400
|
|
|
$
|
131,300
|
|
(1)
|
|
Europe
|
637,700
|
|
|
596,107
|
|
|
41,593
|
|
|
1,701,200
|
|
|
1,464,207
|
|
|
236,993
|
|
(2)
|
||||||
|
Specialty
|
244,800
|
|
|
222,659
|
|
|
22,141
|
|
|
739,800
|
|
|
722,059
|
|
|
17,741
|
|
(3)
|
||||||
|
Total
|
$
|
1,221,100
|
|
|
$
|
1,116,866
|
|
|
$
|
104,234
|
|
|
$
|
3,438,700
|
|
|
$
|
3,052,666
|
|
|
$
|
386,034
|
|
|
|
(1)
|
In North America, aftermarket purchases during the nine months ended September 30, 2017 increased primarily as a result of our acquisition of PGW autoglass in April 2016, which added incremental purchases of $72 million in the first nine months of 2017. The remaining increase is primarily due to stocking up on inventory as a result of our procurement initiatives. Prior year amounts have been recast to include purchases from PGW autoglass.
|
|
(2)
|
In our Europe segment, the increase in purchases during the nine months ended September 30, 2017 is primarily related to our acquisition of Rhiag in March 2016, which added incremental purchases of $145 million in the first nine months of 2017. Purchases for our U.K. operations increased in the nine months ended September 30, 2017 compared to the prior year period primarily as a result of our acquisition of Andrew Page in October 2016, which added incremental purchases of $107 million in the first nine months of 2017, partially offset by the devaluation of the pound sterling in the nine months of 2017 compared to the prior year period.
|
|
(3)
|
The increase in Specialty aftermarket purchases during the nine months ended September 30, 2017 compared to the first nine months of 2016 is primarily due to increased sales volumes for Truck, Towing and RV parts.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||||
|
|
2017
|
|
2016
|
|
% Change
|
|
2017
|
|
2016
|
|
% Change
|
|
||||||
|
North America Wholesale salvage cars and trucks
|
74
|
|
|
70
|
|
|
5.7
|
%
|
|
226
|
|
|
214
|
|
|
5.6
|
%
|
(1)
|
|
Europe Wholesale salvage cars and trucks
|
6
|
|
|
5
|
|
|
20.0
|
%
|
|
18
|
|
|
17
|
|
|
5.9
|
%
|
|
|
Self service and "crush only" cars
|
138
|
|
|
132
|
|
|
4.5
|
%
|
|
412
|
|
|
395
|
|
|
4.3
|
%
|
(2)
|
|
(1)
|
The number of salvage cars and trucks purchased during the three and nine months ended September 30, 2017 increased primarily due to a decision to increase the number of salvage cars and trucks dismantled compared to the prior year periods.
|
|
(2)
|
With the increase in scrap prices compared to the prior year period, we have increased the number of self service and "crush only" vehicles purchased.
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
•
|
foreign exchange rates;
|
|
•
|
interest rates; and
|
|
•
|
commodity prices.
|
|
10.1
|
|
|
10.2
|
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
32.2
|
|
|
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/ VARUN LAROYIA
|
|
|
Varun Laroyia
|
|
|
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 |
|---|