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
(In thousands, except per share data)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenue
|
$
|
3,122,378
|
|
|
$
|
2,465,800
|
|
|
$
|
8,873,893
|
|
|
$
|
7,267,054
|
|
|
Cost of goods sold
|
1,925,180
|
|
|
1,508,924
|
|
|
5,460,845
|
|
|
4,415,076
|
|
||||
|
Gross margin
|
1,197,198
|
|
|
956,876
|
|
|
3,413,048
|
|
|
2,851,978
|
|
||||
|
Selling, general and administrative expenses
(1)
|
879,150
|
|
|
695,978
|
|
|
2,472,085
|
|
|
2,003,065
|
|
||||
|
Restructuring and acquisition related expenses
|
6,614
|
|
|
4,922
|
|
|
26,546
|
|
|
10,371
|
|
||||
|
Depreciation and amortization
|
76,701
|
|
|
56,877
|
|
|
196,322
|
|
|
159,178
|
|
||||
|
Operating income
|
234,733
|
|
|
199,099
|
|
|
718,095
|
|
|
679,364
|
|
||||
|
Other expense (income):
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net
|
40,860
|
|
|
25,222
|
|
|
107,647
|
|
|
73,806
|
|
||||
|
Gains on bargain purchases
|
—
|
|
|
(913
|
)
|
|
(328
|
)
|
|
(3,990
|
)
|
||||
|
Other income, net
|
(6,959
|
)
|
|
(3,107
|
)
|
|
(9,086
|
)
|
|
(6,884
|
)
|
||||
|
Total other expense, net
|
33,901
|
|
|
21,202
|
|
|
98,233
|
|
|
62,932
|
|
||||
|
Income from continuing operations before provision for income taxes
|
200,832
|
|
|
177,897
|
|
|
619,862
|
|
|
616,432
|
|
||||
|
Provision for income taxes
|
46,068
|
|
|
58,189
|
|
|
156,427
|
|
|
206,206
|
|
||||
|
Equity in (losses) earnings of unconsolidated subsidiaries
|
(20,284
|
)
|
|
2,673
|
|
|
(18,326
|
)
|
|
3,878
|
|
||||
|
Income from continuing operations
|
134,480
|
|
|
122,381
|
|
|
445,109
|
|
|
414,104
|
|
||||
|
Net loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,531
|
)
|
||||
|
Net income
|
134,480
|
|
|
122,381
|
|
|
445,109
|
|
|
409,573
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
378
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
||||
|
Net income attributable to LKQ stockholders
|
$
|
134,102
|
|
|
$
|
122,381
|
|
|
$
|
444,069
|
|
|
$
|
409,573
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share:
(2)
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
1.42
|
|
|
$
|
1.34
|
|
|
Net loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
||||
|
Net income
|
0.42
|
|
|
0.40
|
|
|
1.42
|
|
|
1.33
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
0.00
|
|
|
—
|
|
|
0.00
|
|
|
—
|
|
||||
|
Net income attributable to LKQ stockholders
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
1.42
|
|
|
$
|
1.33
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share:
(2)
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations
|
$
|
0.42
|
|
|
$
|
0.39
|
|
|
$
|
1.41
|
|
|
$
|
1.33
|
|
|
Net loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.01
|
)
|
||||
|
Net income
|
0.42
|
|
|
0.39
|
|
|
1.41
|
|
|
1.32
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
0.00
|
|
|
—
|
|
|
0.00
|
|
|
—
|
|
||||
|
Net income attributable to LKQ stockholders
|
$
|
0.42
|
|
|
$
|
0.39
|
|
|
$
|
1.41
|
|
|
$
|
1.32
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
134,480
|
|
|
$
|
122,381
|
|
|
$
|
445,109
|
|
|
$
|
409,573
|
|
|
Less: net income attributable to noncontrolling interest
|
378
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
||||
|
Net income attributable to LKQ stockholders
|
134,102
|
|
|
122,381
|
|
|
444,069
|
|
|
409,573
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
||||||||
|
Foreign currency translation, net of tax
|
(20,951
|
)
|
|
59,618
|
|
|
(77,630
|
)
|
|
174,794
|
|
||||
|
Net change in unrealized gains/losses on cash flow hedges, net of tax
|
304
|
|
|
(1,776
|
)
|
|
5,964
|
|
|
457
|
|
||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
1,274
|
|
|
(150
|
)
|
|
(154
|
)
|
|
(4,053
|
)
|
||||
|
Net change in other comprehensive income (loss) from unconsolidated subsidiaries
|
643
|
|
|
(1,034
|
)
|
|
2,160
|
|
|
(1,635
|
)
|
||||
|
Other comprehensive (loss) income
|
(18,730
|
)
|
|
56,658
|
|
|
(69,660
|
)
|
|
169,563
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive income
|
115,750
|
|
|
179,039
|
|
|
375,449
|
|
|
579,136
|
|
||||
|
Less: comprehensive income attributable to noncontrolling interest
|
378
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
||||
|
Comprehensive income attributable to LKQ stockholders
|
$
|
115,372
|
|
|
$
|
179,039
|
|
|
$
|
374,409
|
|
|
$
|
579,136
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
(In thousands, except share and per share data)
|
|||||||
|
|
September 30,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
341,346
|
|
|
$
|
279,766
|
|
|
Receivables, net
|
1,255,876
|
|
|
1,027,106
|
|
||
|
Inventories
|
2,794,894
|
|
|
2,380,783
|
|
||
|
Prepaid expenses and other current assets
|
200,944
|
|
|
134,479
|
|
||
|
Total current assets
|
4,593,060
|
|
|
3,822,134
|
|
||
|
Property, plant and equipment, net
|
1,201,003
|
|
|
913,089
|
|
||
|
Intangible assets:
|
|
|
|
||||
|
Goodwill
|
4,475,266
|
|
|
3,536,511
|
|
||
|
Other intangibles, net
|
953,372
|
|
|
743,769
|
|
||
|
Equity method investments
|
157,409
|
|
|
208,404
|
|
||
|
Other assets
|
205,226
|
|
|
142,965
|
|
||
|
Total assets
|
$
|
11,585,336
|
|
|
$
|
9,366,872
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable
|
$
|
941,747
|
|
|
$
|
788,613
|
|
|
Accrued expenses:
|
|
|
|
||||
|
Accrued payroll-related liabilities
|
153,536
|
|
|
143,424
|
|
||
|
Other accrued expenses
|
358,212
|
|
|
218,600
|
|
||
|
Refund liability
|
106,732
|
|
|
—
|
|
||
|
Other current liabilities
|
57,088
|
|
|
45,727
|
|
||
|
Current portion of long-term obligations
|
118,365
|
|
|
126,360
|
|
||
|
Total current liabilities
|
1,735,680
|
|
|
1,322,724
|
|
||
|
Long-term obligations, excluding current portion
|
4,250,137
|
|
|
3,277,620
|
|
||
|
Deferred income taxes
|
325,537
|
|
|
252,359
|
|
||
|
Other noncurrent liabilities
|
376,566
|
|
|
307,516
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|||
|
Stockholders’ equity:
|
|
|
|
||||
|
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 318,197,309 and
309,126,386 s
hares issued and outstanding at September 30, 2018 and December 31, 2017, respectively
|
3,182
|
|
|
3,091
|
|
||
|
Additional paid-in capital
|
1,409,242
|
|
|
1,141,451
|
|
||
|
Retained earnings
|
3,562,827
|
|
|
3,124,103
|
|
||
|
Accumulated other comprehensive loss
|
(134,791
|
)
|
|
(70,476
|
)
|
||
|
Total Company stockholders' equity
|
4,840,460
|
|
|
4,198,169
|
|
||
|
Noncontrolling interest
|
56,956
|
|
|
8,484
|
|
||
|
Total stockholders' equity
|
4,897,416
|
|
|
4,206,653
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
11,585,336
|
|
|
$
|
9,366,872
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
(In thousands)
|
|||||||
|
|
Nine Months Ended
|
||||||
|
|
September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
445,109
|
|
|
$
|
409,573
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
210,977
|
|
|
166,508
|
|
||
|
Impairment on Mekonomen equity method investment
|
22,715
|
|
|
—
|
|
||
|
Stock-based compensation expense
|
17,544
|
|
|
17,582
|
|
||
|
Loss on sale of business
|
—
|
|
|
8,580
|
|
||
|
Other
|
(7,187
|
)
|
|
(11,982
|
)
|
||
|
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
|
|
|
|
||||
|
Receivables, net
|
(70,797
|
)
|
|
(75,444
|
)
|
||
|
Inventories
|
(71,058
|
)
|
|
(97,584
|
)
|
||
|
Prepaid income taxes/income taxes payable
|
7,262
|
|
|
(928
|
)
|
||
|
Accounts payable
|
(71,997
|
)
|
|
42,175
|
|
||
|
Other operating assets and liabilities
|
38,599
|
|
|
(9,237
|
)
|
||
|
Net cash provided by operating activities
|
521,167
|
|
|
449,243
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Purchases of property, plant and equipment
|
(171,763
|
)
|
|
(135,537
|
)
|
||
|
Acquisitions, net of cash acquired
|
(1,206,067
|
)
|
|
(252,667
|
)
|
||
|
Proceeds from disposals of business/investment
|
—
|
|
|
301,297
|
|
||
|
Investments in unconsolidated subsidiaries
|
(11,066
|
)
|
|
(7,114
|
)
|
||
|
Receipts of deferred purchase price on receivables under factoring arrangements
|
9,410
|
|
|
—
|
|
||
|
Other investing activities, net
|
7,970
|
|
|
9,864
|
|
||
|
Net cash used in investing activities
|
(1,371,516
|
)
|
|
(84,157
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Proceeds from exercise of stock options
|
3,772
|
|
|
6,465
|
|
||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(4,768
|
)
|
|
(5,095
|
)
|
||
|
Debt issuance costs
|
(16,938
|
)
|
|
—
|
|
||
|
Proceeds from issuance of Euro Notes (2026/28)
|
1,232,100
|
|
|
—
|
|
||
|
Borrowings under revolving credit facilities
|
1,025,496
|
|
|
424,976
|
|
||
|
Repayments under revolving credit facilities
|
(1,110,035
|
)
|
|
(770,884
|
)
|
||
|
Repayments under term loans
|
(114,800
|
)
|
|
(27,884
|
)
|
||
|
Borrowings under receivables securitization facility
|
—
|
|
|
8,525
|
|
||
|
Repayments under receivables securitization facility
|
—
|
|
|
(9,925
|
)
|
||
|
(Repayments) borrowings of other debt, net
|
(38,695
|
)
|
|
24,522
|
|
||
|
Payments of other obligations
|
—
|
|
|
(2,079
|
)
|
||
|
Other financing activities, net
|
3,182
|
|
|
4,316
|
|
||
|
Net cash provided by (used in) financing activities
|
979,314
|
|
|
(347,063
|
)
|
||
|
Effect of exchange rate changes on cash and cash equivalents
|
(67,385
|
)
|
|
22,538
|
|
||
|
Net increase in cash and cash equivalents
|
61,580
|
|
|
40,561
|
|
||
|
Cash and cash equivalents of continuing operations, beginning of period
|
279,766
|
|
|
227,400
|
|
||
|
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
|
279,766
|
|
|
234,516
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
341,346
|
|
|
$
|
275,077
|
|
|
Supplemental disclosure of cash paid for:
|
|
|
|
||||
|
Income taxes, net of refunds
|
$
|
158,740
|
|
|
$
|
218,332
|
|
|
Interest
|
74,417
|
|
|
57,519
|
|
||
|
Supplemental disclosure of noncash investing and financing activities:
|
|
|
|
||||
|
Stock issued in acquisitions
|
$
|
251,334
|
|
|
$
|
—
|
|
|
Contingent consideration liabilities
|
3,107
|
|
|
6,234
|
|
||
|
Notes payable and other financing obligations, including notes issued and debt assumed in connection with business acquisitions/investment
|
82,664
|
|
|
52,576
|
|
||
|
Noncash property, plant and equipment additions
|
11,010
|
|
|
4,918
|
|
||
|
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)
|
||||||||||||||||||||||||||
|
|
|
|
|
|
LKQ Stockholders
|
|
|
|
|
|||||||||||||||||
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive (Loss) Income
|
|
Noncontrolling Interest
|
|
Total Stockholders' Equity
|
|||||||||||||||
|
|
Shares
Issued
|
|
Amount
|
|
||||||||||||||||||||||
|
BALANCE, July 1, 2018
|
317,821
|
|
|
$
|
3,178
|
|
|
$
|
1,403,630
|
|
|
$
|
3,428,725
|
|
|
$
|
(116,061
|
)
|
|
$
|
57,503
|
|
|
$
|
4,776,975
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
134,102
|
|
|
—
|
|
|
378
|
|
|
134,480
|
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,730
|
)
|
|
—
|
|
|
(18,730
|
)
|
||||||
|
Vesting of restricted stock units, net of shares withheld for employee tax
|
256
|
|
|
3
|
|
|
(937
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(934
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
5,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,700
|
|
||||||
|
Exercise of stock options
|
120
|
|
|
1
|
|
|
849
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
850
|
|
||||||
|
Capital contributions from, net of dividends to, noncontrolling interest shareholder
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(925
|
)
|
|
(925
|
)
|
||||||
|
BALANCE, September 30, 2018
|
318,197
|
|
|
$
|
3,182
|
|
|
$
|
1,409,242
|
|
|
$
|
3,562,827
|
|
|
$
|
(134,791
|
)
|
|
$
|
56,956
|
|
|
$
|
4,897,416
|
|
|
|
||||||||||||||||||||||||||
|
|
|
|
|
|
LKQ Stockholders
|
|
|
|
|
|||||||||||||||||
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive (Loss) Income
|
|
Noncontrolling Interest
|
|
Total Stockholders' Equity
|
|||||||||||||||
|
|
Shares
Issued
|
|
Amount
|
|
||||||||||||||||||||||
|
BALANCE, January 1, 2018
|
309,127
|
|
|
$
|
3,091
|
|
|
$
|
1,141,451
|
|
|
$
|
3,124,103
|
|
|
$
|
(70,476
|
)
|
|
$
|
8,484
|
|
|
$
|
4,206,653
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
444,069
|
|
|
—
|
|
|
1,040
|
|
|
445,109
|
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(69,660
|
)
|
|
—
|
|
|
(69,660
|
)
|
||||||
|
Stock issued in acquisitions
|
8,056
|
|
|
81
|
|
|
251,253
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
251,334
|
|
||||||
|
Vesting of restricted stock units, net of shares withheld for employee tax
|
600
|
|
|
6
|
|
|
(3,717
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,711
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
17,544
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,544
|
|
||||||
|
Exercise of stock options
|
441
|
|
|
4
|
|
|
3,768
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,772
|
|
||||||
|
Shares withheld for net share settlement of stock option awards
|
(27
|
)
|
|
—
|
|
|
(1,057
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,057
|
)
|
||||||
|
Adoption of ASU 2018-02 (see Note 4)
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,345
|
)
|
|
5,345
|
|
|
—
|
|
|
—
|
|
||||||
|
Capital contributions from, net of dividends to, noncontrolling interest shareholder
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,182
|
|
|
3,182
|
|
||||||
|
Acquired noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
44,250
|
|
|
44,250
|
|
||||||
|
BALANCE, September 30, 2018
|
318,197
|
|
|
$
|
3,182
|
|
|
$
|
1,409,242
|
|
|
$
|
3,562,827
|
|
|
$
|
(134,791
|
)
|
|
$
|
56,956
|
|
|
$
|
4,897,416
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Stockholders’ Equity
(In thousands)
|
||||||||||||||||||||||
|
|
|
|
|
|
LKQ Stockholders
|
|
|
|||||||||||||||
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Retained
Earnings
|
|
Accumulated
Other
Comprehensive (Loss) Income
|
|
Total Stockholders' Equity
|
|||||||||||||
|
|
Shares
Issued
|
|
Amount
|
|
||||||||||||||||||
|
BALANCE, July 1, 2017
|
308,621
|
|
|
$
|
3,086
|
|
|
$
|
1,130,318
|
|
|
$
|
2,877,551
|
|
|
$
|
(154,270
|
)
|
|
$
|
3,856,685
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
122,381
|
|
|
—
|
|
|
122,381
|
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
56,658
|
|
|
56,658
|
|
|||||
|
Vesting of restricted stock units, net of shares withheld for employee tax
|
259
|
|
|
2
|
|
|
(1,142
|
)
|
|
—
|
|
|
—
|
|
|
(1,140
|
)
|
|||||
|
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
5,139
|
|
|
—
|
|
|
—
|
|
|
5,139
|
|
|||||
|
Exercise of stock options
|
139
|
|
|
2
|
|
|
1,312
|
|
|
—
|
|
|
—
|
|
|
1,314
|
|
|||||
|
Shares withheld for net share settlement of stock option awards
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
BALANCE, September 30, 2017
|
309,018
|
|
|
$
|
3,090
|
|
|
$
|
1,135,627
|
|
|
$
|
2,999,932
|
|
|
$
|
(97,612
|
)
|
|
$
|
4,041,037
|
|
|
|
||||||||||||||||||||||
|
|
|
|
|
|
LKQ Stockholders
|
|
|
|||||||||||||||
|
|
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
|
|
|||||
|
Vesting of restricted stock units, 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
|
|
|||||
|
Shares withheld for net share settlement of stock option 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
|
|
|
Nine Months Ended
|
|
Year Ended
|
||||||||||||
|
|
September 30, 2018
|
|
December, 31, 2017
|
||||||||||||
|
|
Stahlgruber
|
|
Other Acquisitions
(2)
|
|
Total
|
|
All
Acquisitions (1) |
||||||||
|
Receivables
|
$
|
140,979
|
|
|
$
|
15,369
|
|
|
$
|
156,348
|
|
|
$
|
73,782
|
|
|
Receivable reserves
|
(2,818
|
)
|
|
(875
|
)
|
|
(3,693
|
)
|
|
(7,032
|
)
|
||||
|
Inventories
(3)
|
374,056
|
|
|
12,240
|
|
|
386,296
|
|
|
150,342
|
|
||||
|
Prepaid expenses and other current assets
|
9,537
|
|
|
1,806
|
|
|
11,343
|
|
|
(295
|
)
|
||||
|
Property
,
plant and equipment
|
260,661
|
|
|
6,089
|
|
|
266,750
|
|
|
41,039
|
|
||||
|
Goodwill
|
929,376
|
|
|
68,254
|
|
|
997,630
|
|
|
314,817
|
|
||||
|
Other intangibles
|
285,529
|
|
|
16,315
|
|
|
301,844
|
|
|
181,216
|
|
||||
|
Other assets
|
16,625
|
|
|
37
|
|
|
16,662
|
|
|
3,257
|
|
||||
|
Deferred income taxes
|
(97,805
|
)
|
|
(716
|
)
|
|
(98,521
|
)
|
|
(65,087
|
)
|
||||
|
Current liabilities assumed
|
(343,221
|
)
|
|
(20,662
|
)
|
|
(363,883
|
)
|
|
(111,484
|
)
|
||||
|
Debt assumed
|
(65,852
|
)
|
|
(4,410
|
)
|
|
(70,262
|
)
|
|
(33,586
|
)
|
||||
|
Other noncurrent liabilities assumed
(4)
|
(81,689
|
)
|
|
(9,993
|
)
|
|
(91,682
|
)
|
|
(1,917
|
)
|
||||
|
Noncontrolling interest
|
(44,250
|
)
|
|
—
|
|
|
(44,250
|
)
|
|
—
|
|
||||
|
Contingent consideration liabilities
|
—
|
|
|
(3,107
|
)
|
|
(3,107
|
)
|
|
(6,234
|
)
|
||||
|
Other purchase price obligations
|
(2,349
|
)
|
|
3,853
|
|
|
1,504
|
|
|
(5,074
|
)
|
||||
|
Stock issued
|
(251,334
|
)
|
|
—
|
|
|
(251,334
|
)
|
|
—
|
|
||||
|
Notes issued
|
—
|
|
|
(6,948
|
)
|
|
(6,948
|
)
|
|
(20,187
|
)
|
||||
|
Settlement of pre-existing balances
|
—
|
|
|
—
|
|
|
—
|
|
|
242
|
|
||||
|
Gains on bargain purchases
(5)
|
—
|
|
|
(328
|
)
|
|
(328
|
)
|
|
(3,870
|
)
|
||||
|
Settlement of other purchase price obligations (non-interest bearing)
|
—
|
|
|
1,698
|
|
|
1,698
|
|
|
3,159
|
|
||||
|
Cash used in acquisitions, net of cash acquired
|
$
|
1,127,445
|
|
|
$
|
78,622
|
|
|
$
|
1,206,067
|
|
|
$
|
513,088
|
|
|
(1)
|
The amounts recorded during the year ended December 31, 2017 include
$6 million
and
$3 million
of adjustments to reduce property, plant and equipment and other assets for Rhiag-Inter Auto Parts Italia S.r.l. (“Rhiag”) and Pittsburgh Glass Works LLC (“PGW”), respectively.
|
|
(2)
|
The amounts recorded during the nine months ended September 30, 2018 include a
$5 million
adjustment to increase other intangibles related to our Warn acquisition and
$4 million
of adjustments to reduce other purchase price obligations related to other 2017 acquisitions.
|
|
(3)
|
The amounts for our 2017 acquisitions include a
$4 million
step-up adjustment related to our Warn acquisition.
|
|
(4)
|
The amount recorded for our acquisition of Stahlgruber includes a
$75 million
liability for certain pension obligations. See Note 13, "Employee Benefit Plans" for information related to our defined benefit plans.
|
|
(5)
|
The amount recorded during the nine months ended September 30, 2018 is due to the gain on bargain purchase related to an acquisition in Europe completed in the second quarter of 2017 as a result of a change in the acquisition date fair value of the consideration. The amount recorded during the year ended December 31, 2017 includes a
$2 million
increase to the gain on bargain purchase recorded for our Andrew Page Limited ("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 year ended December 31, 2017 is an immaterial amount related to the previously mentioned acquisition in Europe completed in the second quarter of 2017.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenue, as reported
|
$
|
3,122,378
|
|
|
$
|
2,465,800
|
|
|
$
|
8,873,893
|
|
|
$
|
7,267,054
|
|
|
Revenue of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Stahlgruber
|
—
|
|
|
473,326
|
|
|
815,405
|
|
|
1,289,083
|
|
||||
|
Other acquisitions
|
6,641
|
|
|
83,893
|
|
|
51,132
|
|
|
387,844
|
|
||||
|
Pro forma revenue
|
$
|
3,129,019
|
|
|
$
|
3,023,019
|
|
|
$
|
9,740,430
|
|
|
$
|
8,943,981
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Income from continuing operations, as reported
(1)
|
$
|
134,480
|
|
|
$
|
122,381
|
|
|
$
|
445,109
|
|
|
$
|
414,104
|
|
|
Income from continuing operations of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Stahlgruber
|
5,054
|
|
|
6,061
|
|
|
14,114
|
|
|
5,298
|
|
||||
|
Other acquisitions
|
161
|
|
|
3,478
|
|
|
1,588
|
|
|
17,014
|
|
||||
|
Acquisition related expenses, net of tax
(2)
|
681
|
|
|
2,301
|
|
|
13,986
|
|
|
5,010
|
|
||||
|
Pro forma income from continuing operations
|
140,376
|
|
|
134,221
|
|
|
474,797
|
|
|
441,426
|
|
||||
|
Less: Pro forma net income attributable to noncontrolling interest
|
—
|
|
|
888
|
|
|
2,799
|
|
|
2,157
|
|
||||
|
Pro forma income from continuing operations attributable to LKQ stockholders
|
$
|
140,376
|
|
|
$
|
133,333
|
|
|
$
|
471,998
|
|
|
$
|
439,269
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share from continuing operations, basic - as reported
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
1.42
|
|
|
$
|
1.34
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Stahlgruber
|
0.02
|
|
|
0.02
|
|
|
0.05
|
|
|
0.02
|
|
||||
|
Other acquisitions
|
0.00
|
|
|
0.01
|
|
|
0.01
|
|
|
0.06
|
|
||||
|
Acquisition related expenses, net of tax
(2)
|
0.00
|
|
|
0.01
|
|
|
0.04
|
|
|
0.02
|
|
||||
|
Impact of share issuance from acquisition of Stahlgruber
|
—
|
|
|
(0.01
|
)
|
|
(0.02
|
)
|
|
(0.03
|
)
|
||||
|
Pro forma earnings per share from continuing operations, basic
(3)
|
0.44
|
|
|
0.42
|
|
|
1.49
|
|
|
1.39
|
|
||||
|
Less: Pro forma net income attributable to noncontrolling interest
|
—
|
|
|
0.00
|
|
|
0.01
|
|
|
0.01
|
|
||||
|
Pro forma income from continuing operations attributable to LKQ stockholders
|
$
|
0.44
|
|
|
$
|
0.42
|
|
|
$
|
1.49
|
|
|
$
|
1.39
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share from continuing operations, diluted - as reported
|
$
|
0.42
|
|
|
$
|
0.39
|
|
|
$
|
1.41
|
|
|
$
|
1.33
|
|
|
Effect of purchased businesses for the period prior to acquisition:
|
|
|
|
|
|
|
|
||||||||
|
Stahlgruber
|
0.02
|
|
|
0.02
|
|
|
0.04
|
|
|
0.02
|
|
||||
|
Other acquisitions
|
0.00
|
|
|
0.01
|
|
|
0.01
|
|
|
0.05
|
|
||||
|
Acquisition related expenses, net of tax
(2)
|
0.00
|
|
|
0.01
|
|
|
0.04
|
|
|
0.02
|
|
||||
|
Impact of share issuance from acquisition of Stahlgruber
|
—
|
|
|
(0.01
|
)
|
|
(0.02
|
)
|
|
(0.03
|
)
|
||||
|
Pro forma earnings per share from continuing operations, diluted
(3)
|
0.44
|
|
|
0.42
|
|
|
1.49
|
|
|
1.39
|
|
||||
|
Less: Pro forma net income attributable to noncontrolling interest
|
—
|
|
|
0.00
|
|
|
0.01
|
|
|
0.01
|
|
||||
|
Pro forma income from continuing operations attributable to LKQ stockholders
|
$
|
0.44
|
|
|
$
|
0.42
|
|
|
$
|
1.48
|
|
|
$
|
1.38
|
|
|
(1)
|
Includes interest expense for the period from April 9, 2018 through September 30, 2018 recorded on the senior notes issued in connection with our acquisition of Stahlgruber.
|
|
(2)
|
Includes expenses related to acquisitions closed in the period and excludes expenses for acquisitions not yet completed.
|
|
(3)
|
The sum of the individual earnings per share amounts may not equal the total due to rounding.
|
|
|
Nine Months Ended
|
||
|
|
September 30, 2017
|
||
|
Revenue
|
$
|
111,130
|
|
|
Cost of goods sold
|
100,084
|
|
|
|
Selling, general and administrative expenses
|
8,369
|
|
|
|
Operating income
|
2,677
|
|
|
|
Interest and other income, net
(1)
|
1,204
|
|
|
|
Income from discontinued operations before taxes
|
3,881
|
|
|
|
Provision for income taxes
|
3,598
|
|
|
|
Equity in loss of unconsolidated subsidiaries
|
(534
|
)
|
|
|
Loss from discontinued operations, net of tax
|
(251
|
)
|
|
|
Loss on sale of discontinued operations, net of tax
(2)
|
(4,280
|
)
|
|
|
Net loss from discontinued operations
|
$
|
(4,531
|
)
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Aftermarket and refurbished products
|
$
|
2,287,776
|
|
|
$
|
1,877,653
|
|
|
Salvage and remanufactured products
|
484,761
|
|
|
487,108
|
|
||
|
Manufactured products
|
22,357
|
|
|
16,022
|
|
||
|
Total inventories
|
$
|
2,794,894
|
|
|
$
|
2,380,783
|
|
|
Land improvements
|
10-20 years
|
|
Buildings and improvements
|
20-40 years
|
|
Machinery and equipment
|
3-20 years
|
|
Computer equipment and software
|
3-10 years
|
|
Vehicles and trailers
|
3-10 years
|
|
Furniture and fixtures
|
5-7 years
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Land and improvements
|
$
|
189,404
|
|
|
$
|
137,790
|
|
|
Buildings and improvements
|
373,607
|
|
|
233,078
|
|
||
|
Machinery and equipment
|
618,209
|
|
|
521,526
|
|
||
|
Computer equipment and software
|
142,719
|
|
|
133,753
|
|
||
|
Vehicles and trailers
|
177,778
|
|
|
161,269
|
|
||
|
Furniture and fixtures
|
52,595
|
|
|
31,794
|
|
||
|
Leasehold improvements
|
283,603
|
|
|
257,506
|
|
||
|
|
1,837,915
|
|
|
1,476,716
|
|
||
|
Less—Accumulated depreciation
|
(691,086
|
)
|
|
(606,112
|
)
|
||
|
Construction in progress
|
54,174
|
|
|
42,485
|
|
||
|
Total property, plant and equipment, net
|
$
|
1,201,003
|
|
|
$
|
913,089
|
|
|
|
|
||
|
|
Gross Amount
|
||
|
Land and improvements
|
$
|
47,281
|
|
|
Buildings and improvements
|
125,649
|
|
|
|
Machinery and equipment
|
49,384
|
|
|
|
Computer equipment and software
|
3,760
|
|
|
|
Vehicles and trailers
|
643
|
|
|
|
Furniture and fixtures
|
28,535
|
|
|
|
Leasehold improvements
|
1,890
|
|
|
|
|
257,142
|
|
|
|
Construction in progress
|
3,519
|
|
|
|
Total property, plant and equipment
|
$
|
260,661
|
|
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Total
|
||||||||
|
Balance as of January 1, 2018
|
$
|
1,709,354
|
|
|
$
|
1,414,898
|
|
|
$
|
412,259
|
|
|
$
|
3,536,511
|
|
|
Business acquisitions and adjustments to previously recorded goodwill
|
1,073
|
|
|
1,002,277
|
|
|
(5,720
|
)
|
|
997,630
|
|
||||
|
Exchange rate effects
|
(3,049
|
)
|
|
(55,901
|
)
|
|
75
|
|
|
(58,875
|
)
|
||||
|
Balance as of September 30, 2018
|
$
|
1,707,378
|
|
|
$
|
2,361,274
|
|
|
$
|
406,614
|
|
|
$
|
4,475,266
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Intangible assets subject to amortization
|
$
|
872,072
|
|
|
$
|
664,969
|
|
|
Indefinite-lived intangible assets
|
|
|
|
||||
|
Trademarks
|
81,300
|
|
|
78,800
|
|
||
|
Total
|
$
|
953,372
|
|
|
$
|
743,769
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
||||||||||||
|
Trade names and trademarks
|
$
|
495,839
|
|
|
$
|
(88,805
|
)
|
|
$
|
407,034
|
|
|
$
|
327,332
|
|
|
$
|
(75,095
|
)
|
|
$
|
252,237
|
|
|
Customer and supplier relationships
|
586,221
|
|
|
(223,085
|
)
|
|
363,136
|
|
|
510,113
|
|
|
(167,532
|
)
|
|
342,581
|
|
||||||
|
Software and other technology related assets
|
172,391
|
|
|
(73,760
|
)
|
|
98,631
|
|
|
124,049
|
|
|
(59,081
|
)
|
|
64,968
|
|
||||||
|
Covenants not to compete
|
13,488
|
|
|
(10,217
|
)
|
|
3,271
|
|
|
14,981
|
|
|
(9,798
|
)
|
|
5,183
|
|
||||||
|
Total
|
$
|
1,267,939
|
|
|
$
|
(395,867
|
)
|
|
$
|
872,072
|
|
|
$
|
976,475
|
|
|
$
|
(311,506
|
)
|
|
$
|
664,969
|
|
|
|
Nine Months Ended
|
||||||||||
|
|
September 30, 2018
|
||||||||||
|
|
Stahlgruber
|
|
Other Acquisitions
|
|
Total
|
||||||
|
Trade names and trademarks
|
$
|
173,946
|
|
|
$
|
2,895
|
|
|
$
|
176,841
|
|
|
Customer and supplier relationships
|
78,239
|
|
|
8,194
|
|
|
86,433
|
|
|||
|
Software and other technology related assets
|
33,344
|
|
|
92
|
|
|
33,436
|
|
|||
|
Total
|
$
|
285,529
|
|
|
$
|
11,181
|
|
|
$
|
296,710
|
|
|
|
Nine Months Ended
|
|
Year Ended
|
||||
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
|
Stahlgruber
|
|
Other Acquisitions
|
|
Total
|
|
All Acquisitions
|
|
Trade names and trademarks
|
19.9
|
|
20.0
|
|
19.9
|
|
11.2
|
|
Customer and supplier relationships
|
3.0
|
|
9.6
|
|
3.6
|
|
18.6
|
|
Software and other technology related assets
|
6.8
|
|
6.0
|
|
6.8
|
|
11.1
|
|
Covenants not to compete
|
-
|
|
-
|
|
-
|
|
4.4
|
|
Total acquired finite-lived intangible assets
|
13.7
|
|
12.2
|
|
13.7
|
|
16.5
|
|
|
Method of Amortization
|
|
Useful Life
|
|
Trade names and trademarks
|
Straight-line
|
|
4-30 years
|
|
Customer and supplier relationships
|
Accelerated
|
|
3-20 years
|
|
Software and other technology related assets
|
Straight-line
|
|
3-15 years
|
|
Covenants not to compete
|
Straight-line
|
|
2-5 years
|
|
Balance as of December 31, 2017
|
$
|
23,151
|
|
|
Warranty expense
|
33,670
|
|
|
|
Warranty claims
|
(31,980
|
)
|
|
|
Balance as of September 30, 2018
|
$
|
24,841
|
|
|
|
Balance as of December 31, 2017
|
|
Adjustments Due to ASC 606
|
|
Balance as of January 1, 2018
|
||||||
|
Balance Sheet
|
|
|
|
|
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Accounts receivable
|
$
|
1,027,106
|
|
|
$
|
38,511
|
|
|
$
|
1,065,617
|
|
|
Prepaid expenses and other current assets
|
134,479
|
|
|
44,508
|
|
|
178,987
|
|
|||
|
Liabilities
|
|
|
|
|
|
||||||
|
Refund liability
|
—
|
|
|
83,019
|
|
|
83,019
|
|
|||
|
|
Balance as of September 30, 2018
|
||||||||||
|
|
As Reported
|
|
Amounts Without Adoption of ASC 606
|
|
Effect of Change Higher/(Lower)
|
||||||
|
Balance Sheet
|
|
|
|
|
|
||||||
|
Assets
|
|
|
|
|
|
||||||
|
Accounts receivable
|
$
|
1,255,876
|
|
|
$
|
1,205,833
|
|
|
$
|
50,043
|
|
|
Prepaid expenses and other current assets
|
200,944
|
|
|
144,255
|
|
|
56,689
|
|
|||
|
Liabilities
|
|
|
|
|
|
||||||
|
Refund liability
|
106,732
|
|
|
—
|
|
|
106,732
|
|
|||
|
|
For the three months ended September 30, 2018
|
||||||||||
|
|
As Reported
|
|
Amounts Without Adoption of ASC 606
|
|
Effect of Change Higher/(Lower)
|
||||||
|
Income Statement
|
|
|
|
|
|
||||||
|
Revenue
|
$
|
3,122,378
|
|
|
$
|
3,123,468
|
|
|
$
|
(1,090
|
)
|
|
Cost of goods sold
|
1,925,180
|
|
|
1,925,107
|
|
|
73
|
|
|||
|
Selling, general and administrative expenses
|
879,150
|
|
|
880,313
|
|
|
(1,163
|
)
|
|||
|
|
For the nine months ended September 30, 2018
|
||||||||||
|
|
As Reported
|
|
Amounts Without Adoption of ASC 606
|
|
Effect of Change Higher/(Lower)
|
||||||
|
Income Statement
|
|
|
|
|
|
||||||
|
Revenue
|
$
|
8,873,893
|
|
|
$
|
8,882,558
|
|
|
$
|
(8,665
|
)
|
|
Cost of goods sold
|
5,460,845
|
|
|
5,467,061
|
|
|
(6,216
|
)
|
|||
|
Selling, general and administrative expenses
|
2,472,085
|
|
|
2,474,534
|
|
|
(2,449
|
)
|
|||
|
1.
|
Identifying contracts with customers,
|
|
2.
|
Identifying performance obligations within those contracts,
|
|
3.
|
Determining the transaction price,
|
|
4.
|
Allocating the transaction price to the performance obligations in the contract, which may include an estimate of variable consideration, and
|
|
5.
|
Recognizing revenue when or as each performance obligation is satisfied.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
North America
|
$
|
1,109,067
|
|
|
$
|
1,051,470
|
|
|
$
|
3,447,074
|
|
|
$
|
3,207,001
|
|
|
Europe
|
1,464,049
|
|
|
952,765
|
|
|
3,781,091
|
|
|
2,659,804
|
|
||||
|
Specialty
|
388,865
|
|
|
329,522
|
|
|
1,151,172
|
|
|
1,005,776
|
|
||||
|
Parts and services
|
2,961,981
|
|
|
2,333,757
|
|
|
8,379,337
|
|
|
6,872,581
|
|
||||
|
Other
|
160,397
|
|
|
132,043
|
|
|
494,556
|
|
|
394,473
|
|
||||
|
Total revenue
|
$
|
3,122,378
|
|
|
$
|
2,465,800
|
|
|
$
|
8,873,893
|
|
|
$
|
7,267,054
|
|
|
Balance as of January 1, 2018
|
$
|
19,465
|
|
|
Additional warranty revenue deferred
|
28,889
|
|
|
|
Warranty revenue recognized
|
(25,200
|
)
|
|
|
Balance as of September 30, 2018
|
$
|
23,154
|
|
|
|
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, 2018
|
1,624,390
|
|
|
$
|
29.94
|
|
|
|
|
|
||
|
Granted
|
601,802
|
|
|
$
|
42.58
|
|
|
|
|
|
||
|
Vested
|
(698,903
|
)
|
|
$
|
30.07
|
|
|
|
|
|
||
|
Forfeited / Canceled
|
(33,767
|
)
|
|
$
|
33.28
|
|
|
|
|
|
||
|
Unvested as of September 30, 2018
|
1,493,522
|
|
|
$
|
34.89
|
|
|
|
|
|
||
|
Expected to vest after September 30, 2018
|
1,344,519
|
|
|
$
|
34.88
|
|
|
2.6
|
|
$
|
42,581
|
|
|
|
Number
Outstanding
|
|
Weighted
Average Exercise Price
|
|
Weighted Average Remaining Contractual Term
(in years)
|
|
Aggregate Intrinsic Value
(in thousands)
(1)
|
|||||
|
Balance as of January 1, 2018
|
1,738,073
|
|
|
$
|
9.20
|
|
|
|
|
|
||
|
Exercised
|
(441,495
|
)
|
|
$
|
8.54
|
|
|
|
|
$
|
12,678
|
|
|
Canceled
|
(509
|
)
|
|
$
|
32.31
|
|
|
|
|
|
||
|
Balance as of September 30, 2018
|
1,296,069
|
|
|
$
|
9.42
|
|
|
1.0
|
|
$
|
28,862
|
|
|
Exercisable as of September 30, 2018
|
1,296,069
|
|
|
$
|
9.42
|
|
|
1.0
|
|
$
|
28,862
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Income from continuing operations
|
$
|
134,480
|
|
|
$
|
122,381
|
|
|
$
|
445,109
|
|
|
$
|
414,104
|
|
|
Denominator for basic earnings per share—Weighted-average shares outstanding
|
318,082
|
|
|
308,909
|
|
|
313,417
|
|
|
308,451
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
RSUs
|
333
|
|
|
485
|
|
|
452
|
|
|
501
|
|
||||
|
Stock options
|
987
|
|
|
1,385
|
|
|
1,082
|
|
|
1,543
|
|
||||
|
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding
|
319,402
|
|
|
310,779
|
|
|
314,951
|
|
|
310,495
|
|
||||
|
Basic earnings per share from continuing operations
|
$
|
0.42
|
|
|
$
|
0.40
|
|
|
$
|
1.42
|
|
|
$
|
1.34
|
|
|
Diluted earnings per share from continuing operations
|
$
|
0.42
|
|
|
$
|
0.39
|
|
|
$
|
1.41
|
|
|
$
|
1.33
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Antidilutive securities:
|
|
|
|
|
|
|
|
||||
|
RSUs
|
375
|
|
|
—
|
|
|
317
|
|
|
50
|
|
|
Stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
|
|
Three Months Ended
|
||||||||||||||||||
|
|
|
September 30, 2018
|
||||||||||||||||||
|
|
|
Foreign
Currency Translation |
|
Unrealized Gain (Loss)
on Cash Flow Hedges |
|
Unrealized (Loss) Gain on Pension Plans
|
|
Other Comprehensive Income from Unconsolidated Subsidiaries
|
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||||
|
Beginning balance
|
|
$
|
(125,753
|
)
|
|
$
|
19,684
|
|
|
$
|
(10,200
|
)
|
|
$
|
208
|
|
|
$
|
(116,061
|
)
|
|
Pretax (loss) income
|
|
(23,405
|
)
|
|
7,681
|
|
|
1,217
|
|
|
—
|
|
|
(14,507
|
)
|
|||||
|
Income tax effect
|
|
2,454
|
|
|
(1,796
|
)
|
|
41
|
|
|
—
|
|
|
699
|
|
|||||
|
Reclassification of unrealized (gain) loss
|
|
—
|
|
|
(7,284
|
)
|
|
21
|
|
|
—
|
|
|
(7,263
|
)
|
|||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
1,703
|
|
|
(5
|
)
|
|
—
|
|
|
1,698
|
|
|||||
|
Other comprehensive income from unconsolidated subsidiaries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
643
|
|
|
643
|
|
|||||
|
Ending balance
|
|
$
|
(146,704
|
)
|
|
$
|
19,988
|
|
|
$
|
(8,926
|
)
|
|
$
|
851
|
|
|
$
|
(134,791
|
)
|
|
|
|
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 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 from unconsolidated subsidiaries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,034
|
)
|
|
(1,034
|
)
|
|||||
|
Ending balance
|
|
$
|
(97,735
|
)
|
|
$
|
8,548
|
|
|
$
|
(6,790
|
)
|
|
$
|
(1,635
|
)
|
|
$
|
(97,612
|
)
|
|
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
|
September 30, 2018
|
||||||||||||||||||
|
|
|
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
|
|
$
|
(71,933
|
)
|
|
$
|
11,538
|
|
|
$
|
(8,772
|
)
|
|
$
|
(1,309
|
)
|
|
$
|
(70,476
|
)
|
|
Pretax (loss) income
|
|
(82,137
|
)
|
|
33,901
|
|
|
(102
|
)
|
|
—
|
|
|
(48,338
|
)
|
|||||
|
Income tax effect
|
|
4,507
|
|
|
(7,926
|
)
|
|
(125
|
)
|
|
—
|
|
|
(3,544
|
)
|
|||||
|
Reclassification of unrealized (gain) loss
|
|
—
|
|
|
(26,117
|
)
|
|
97
|
|
|
—
|
|
|
(26,020
|
)
|
|||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
6,106
|
|
|
(24
|
)
|
|
—
|
|
|
6,082
|
|
|||||
|
Other comprehensive income from unconsolidated subsidiaries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,160
|
|
|
2,160
|
|
|||||
|
Adoption of ASU 2018-02
|
|
2,859
|
|
|
2,486
|
|
|
—
|
|
|
—
|
|
|
5,345
|
|
|||||
|
Ending balance
|
|
$
|
(146,704
|
)
|
|
$
|
19,988
|
|
|
$
|
(8,926
|
)
|
|
$
|
851
|
|
|
$
|
(134,791
|
)
|
|
|
|
Nine Months Ended
|
||||||||||||||||||
|
|
|
September 30, 2017
|
||||||||||||||||||
|
|
|
Foreign
Currency Translation |
|
Unrealized Gain
(Loss) on Cash Flow Hedges |
|
Unrealized (Loss) Gain
on Pension Plans |
|
Other Comprehensive Loss from Unconsolidated Subsidiaries
|
|
Accumulated
Other Comprehensive (Loss) Income |
||||||||||
|
Beginning balance
|
|
$
|
(272,529
|
)
|
|
$
|
8,091
|
|
|
$
|
(2,737
|
)
|
|
$
|
—
|
|
|
$
|
(267,175
|
)
|
|
Pretax income (loss)
|
|
177,434
|
|
|
(44,749
|
)
|
|
112
|
|
|
—
|
|
|
132,797
|
|
|||||
|
Income tax effect
|
|
(4,151
|
)
|
|
16,463
|
|
|
(43
|
)
|
|
—
|
|
|
12,269
|
|
|||||
|
Reclassification of unrealized loss (gain)
|
|
—
|
|
|
45,551
|
|
|
(921
|
)
|
|
—
|
|
|
44,630
|
|
|||||
|
Reclassification of deferred income taxes
|
|
—
|
|
|
(16,808
|
)
|
|
235
|
|
|
—
|
|
|
(16,573
|
)
|
|||||
|
Disposal of business, net
|
|
1,511
|
|
|
—
|
|
|
(3,436
|
)
|
|
—
|
|
|
(1,925
|
)
|
|||||
|
Other comprehensive loss from unconsolidated subsidiaries
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,635
|
)
|
|
(1,635
|
)
|
|||||
|
Ending balance
|
|
$
|
(97,735
|
)
|
|
$
|
8,548
|
|
|
$
|
(6,790
|
)
|
|
$
|
(1,635
|
)
|
|
$
|
(97,612
|
)
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Senior secured credit agreement:
|
|
|
|
||||
|
Term loans payable
|
$
|
590,000
|
|
|
$
|
704,800
|
|
|
Revolving credit facilities
|
1,183,626
|
|
|
1,283,551
|
|
||
|
U.S. Notes (2023)
|
600,000
|
|
|
600,000
|
|
||
|
Euro Notes (2024)
|
580,200
|
|
|
600,150
|
|
||
|
Euro Notes (2026/28)
|
1,160,400
|
|
|
—
|
|
||
|
Receivables securitization facility
|
100,000
|
|
|
100,000
|
|
||
|
Notes payable through May 2027 at weighted average interest rates of 1.5% and 1.4%, respectively
|
38,641
|
|
|
29,146
|
|
||
|
Other long-term debt at weighted average interest rates of 2.2% and 1.7%, respectively
|
151,502
|
|
|
110,633
|
|
||
|
Total debt
|
4,404,369
|
|
|
3,428,280
|
|
||
|
Less: long-term debt issuance costs
|
(31,251
|
)
|
|
(21,476
|
)
|
||
|
Less: current debt issuance costs
|
(4,616
|
)
|
|
(2,824
|
)
|
||
|
Total debt, net of debt issuance costs
|
4,368,502
|
|
|
3,403,980
|
|
||
|
Less: current maturities, net of debt issuance costs
|
(118,365
|
)
|
|
(126,360
|
)
|
||
|
Long term debt, net of debt issuance costs
|
$
|
4,250,137
|
|
|
$
|
3,277,620
|
|
|
|
|
Notional Amount
|
|
Fair Value at September 30, 2018 (USD)
|
|
Fair Value at December 31, 2017 (USD)
|
||||||||||||||||||
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
Other Assets
|
|
Other Noncurrent Liabilities
|
|
Other Assets
|
|
Other Noncurrent Liabilities
|
||||||||||||
|
Interest rate swap agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
USD denominated
|
|
$
|
590,000
|
|
|
$
|
590,000
|
|
|
$
|
25,719
|
|
|
$
|
—
|
|
|
$
|
19,102
|
|
|
$
|
—
|
|
|
Cross currency swap agreements
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
USD/euro
|
|
$
|
394,649
|
|
|
$
|
406,546
|
|
|
10,881
|
|
|
49,212
|
|
|
5,504
|
|
|
61,492
|
|
||||
|
Total cash flow hedges
|
|
$
|
36,600
|
|
|
$
|
49,212
|
|
|
$
|
24,606
|
|
|
$
|
61,492
|
|
||||||||
|
|
Balance as of September 30, 2018
|
|
Fair Value Measurements as of September 30, 2018
|
||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
53,691
|
|
|
$
|
—
|
|
|
$
|
53,691
|
|
|
$
|
—
|
|
|
Rights to acquire Mekonomen shares
|
28,683
|
|
|
—
|
|
|
28,683
|
|
|
—
|
|
||||
|
Interest rate swaps
|
25,719
|
|
|
—
|
|
|
25,719
|
|
|
—
|
|
||||
|
Cross currency swap agreements
|
10,881
|
|
|
—
|
|
|
10,881
|
|
|
—
|
|
||||
|
Total Assets
|
$
|
118,974
|
|
|
$
|
—
|
|
|
$
|
118,974
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
5,243
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,243
|
|
|
Deferred compensation liabilities
|
54,419
|
|
|
—
|
|
|
54,419
|
|
|
—
|
|
||||
|
Cross currency swap agreements
|
49,212
|
|
|
—
|
|
|
49,212
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
108,874
|
|
|
$
|
—
|
|
|
$
|
103,631
|
|
|
$
|
5,243
|
|
|
|
Balance as of December 31, 2017
|
|
Fair Value Measurements as of December 31, 2017
|
||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Cash surrender value of life insurance
|
$
|
45,984
|
|
|
$
|
—
|
|
|
$
|
45,984
|
|
|
$
|
—
|
|
|
Interest rate swaps
|
19,102
|
|
|
—
|
|
|
19,102
|
|
|
—
|
|
||||
|
Cross currency swap agreements
|
5,504
|
|
|
—
|
|
|
5,504
|
|
|
—
|
|
||||
|
Total Assets
|
$
|
70,590
|
|
|
$
|
—
|
|
|
$
|
70,590
|
|
|
$
|
—
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Contingent consideration liabilities
|
$
|
2,636
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,636
|
|
|
Deferred compensation liabilities
|
47,199
|
|
|
—
|
|
|
47,199
|
|
|
—
|
|
||||
|
Cross currency swap agreements
|
61,492
|
|
|
—
|
|
|
61,492
|
|
|
—
|
|
||||
|
Total Liabilities
|
$
|
111,327
|
|
|
$
|
—
|
|
|
$
|
108,691
|
|
|
$
|
2,636
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Service cost
|
$
|
628
|
|
|
$
|
1,126
|
|
|
$
|
1,612
|
|
|
$
|
2,902
|
|
|
Interest cost
|
996
|
|
|
750
|
|
|
2,442
|
|
|
2,091
|
|
||||
|
Expected return on plan assets
|
(720
|
)
|
|
(507
|
)
|
|
(2,220
|
)
|
|
(1,059
|
)
|
||||
|
Amortization of prior service credit
|
—
|
|
|
(71
|
)
|
|
—
|
|
|
(201
|
)
|
||||
|
Amortization of actuarial (gain) loss
|
21
|
|
|
(129
|
)
|
|
97
|
|
|
(720
|
)
|
||||
|
Net periodic benefit expense
|
$
|
925
|
|
|
$
|
1,169
|
|
|
$
|
1,931
|
|
|
$
|
3,013
|
|
|
Three months ending December 31, 2018
|
$
|
72,780
|
|
|
Years ending December 31:
|
|
||
|
2019
|
271,642
|
|
|
|
2020
|
226,936
|
|
|
|
2021
|
179,921
|
|
|
|
2022
|
144,700
|
|
|
|
2023
|
122,149
|
|
|
|
Thereafter
|
689,583
|
|
|
|
Future Minimum Lease Payments
|
$
|
1,707,711
|
|
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Three Months Ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
1,262,657
|
|
|
$
|
1,470,856
|
|
|
$
|
388,865
|
|
|
$
|
—
|
|
|
$
|
3,122,378
|
|
|
Intersegment
|
142
|
|
|
—
|
|
|
1,196
|
|
|
(1,338
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
1,262,799
|
|
|
$
|
1,470,856
|
|
|
$
|
390,061
|
|
|
$
|
(1,338
|
)
|
|
$
|
3,122,378
|
|
|
Segment EBITDA
|
$
|
154,049
|
|
|
$
|
129,358
|
|
|
$
|
42,937
|
|
|
$
|
—
|
|
|
$
|
326,344
|
|
|
Depreciation and amortization
(1)
|
22,151
|
|
|
52,139
|
|
|
7,183
|
|
|
—
|
|
|
81,473
|
|
|||||
|
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
(1)
|
22,104
|
|
|
32,326
|
|
|
5,472
|
|
|
—
|
|
|
59,902
|
|
|||||
|
|
North America
|
|
Europe
|
|
Specialty
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Nine Months Ended September 30, 2018
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Revenue:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Third Party
|
$
|
3,927,282
|
|
|
$
|
3,795,439
|
|
|
$
|
1,151,172
|
|
|
$
|
—
|
|
|
$
|
8,873,893
|
|
|
Intersegment
|
526
|
|
|
—
|
|
|
3,554
|
|
|
(4,080
|
)
|
|
—
|
|
|||||
|
Total segment revenue
|
$
|
3,927,808
|
|
|
$
|
3,795,439
|
|
|
$
|
1,154,726
|
|
|
$
|
(4,080
|
)
|
|
$
|
8,873,893
|
|
|
Segment EBITDA
|
$
|
506,772
|
|
|
$
|
315,785
|
|
|
$
|
140,974
|
|
|
$
|
—
|
|
|
$
|
963,531
|
|
|
Depreciation and amortization
(1)
|
64,985
|
|
|
124,697
|
|
|
21,295
|
|
|
—
|
|
|
210,977
|
|
|||||
|
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
(1)
|
64,305
|
|
|
85,809
|
|
|
16,394
|
|
|
—
|
|
|
166,508
|
|
|||||
|
(1)
|
Amounts presented include depreciation and amortization expense recorded within cost of goods sold.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Net income
|
$
|
134,480
|
|
|
$
|
122,381
|
|
|
$
|
445,109
|
|
|
$
|
409,573
|
|
|
Less: net income attributable to noncontrolling interest
|
378
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
||||
|
Net income attributable to LKQ stockholders
|
134,102
|
|
|
122,381
|
|
|
444,069
|
|
|
409,573
|
|
||||
|
Subtract:
|
|
|
|
|
|
|
|
||||||||
|
Net loss from discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,531
|
)
|
||||
|
Net income from continuing operations attributable to LKQ stockholders
|
134,102
|
|
|
122,381
|
|
|
444,069
|
|
|
414,104
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
|
76,701
|
|
|
56,877
|
|
|
196,322
|
|
|
159,178
|
|
||||
|
Depreciation and amortization - cost of goods sold
|
4,772
|
|
|
3,025
|
|
|
14,655
|
|
|
7,330
|
|
||||
|
Interest expense, net
|
40,860
|
|
|
25,222
|
|
|
107,647
|
|
|
73,806
|
|
||||
|
Provision for income taxes
|
46,068
|
|
|
58,189
|
|
|
156,427
|
|
|
206,206
|
|
||||
|
EBITDA
|
302,503
|
|
|
265,694
|
|
|
919,120
|
|
|
860,624
|
|
||||
|
Subtract:
|
|
|
|
|
|
|
|
||||||||
|
Equity in (losses) earnings of unconsolidated subsidiaries
(1)
|
(20,284
|
)
|
|
2,673
|
|
|
(18,326
|
)
|
|
3,878
|
|
||||
|
Fair value gain on Mekonomen derivative instrument
(1)
|
2,509
|
|
|
—
|
|
|
2,509
|
|
|
—
|
|
||||
|
Gains on bargain purchases
(2)
|
—
|
|
|
913
|
|
|
328
|
|
|
3,990
|
|
||||
|
Add:
|
|
|
|
|
|
|
|
||||||||
|
Restructuring and acquisition related expenses
(3)
|
6,614
|
|
|
4,922
|
|
|
26,546
|
|
|
10,371
|
|
||||
|
Inventory step-up adjustment - acquisition related
|
—
|
|
|
—
|
|
|
403
|
|
|
—
|
|
||||
|
Impairment of net assets held for sale
|
—
|
|
|
—
|
|
|
2,438
|
|
|
—
|
|
||||
|
Change in fair value of contingent consideration liabilities
|
(548
|
)
|
|
5
|
|
|
(465
|
)
|
|
37
|
|
||||
|
Segment EBITDA
|
$
|
326,344
|
|
|
$
|
267,035
|
|
|
$
|
963,531
|
|
|
$
|
863,164
|
|
|
(1)
|
See Note 4, "Financial Statement Information," for further information.
|
|
(2)
|
Reflects the gains on bargain purchases related to our acquisitions of a wholesale business in Europe and Andrew Page. See Note 2, "Business Combinations," for further information.
|
|
(3)
|
See Note 6, "Restructuring and Acquisition Related Expenses," for further information.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
September 30,
|
|
September 30,
|
|||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Capital Expenditures
|
|
|
|
|
|
|
|
||||||||
|
North America
|
$
|
27,996
|
|
|
$
|
31,021
|
|
|
$
|
86,864
|
|
|
$
|
69,934
|
|
|
Europe
|
23,904
|
|
|
12,119
|
|
|
69,582
|
|
|
55,253
|
|
||||
|
Specialty
|
4,442
|
|
|
852
|
|
|
15,317
|
|
|
6,752
|
|
||||
|
Discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
3,598
|
|
||||
|
Total capital expenditures
|
$
|
56,342
|
|
|
$
|
43,992
|
|
|
$
|
171,763
|
|
|
$
|
135,537
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
2018
|
|
2017
|
|||||
|
Receivables, net
|
|
|
|
||||
|
North America
|
$
|
437,429
|
|
|
$
|
379,666
|
|
|
Europe
(1)
|
696,106
|
|
|
555,372
|
|
||
|
Specialty
|
122,341
|
|
|
92,068
|
|
||
|
Total receivables, net
(2)
|
1,255,876
|
|
|
1,027,106
|
|
||
|
Inventories
|
|
|
|
||||
|
North America
|
1,058,310
|
|
|
1,076,393
|
|
||
|
Europe
(1)
|
1,391,578
|
|
|
964,068
|
|
||
|
Specialty
|
345,006
|
|
|
340,322
|
|
||
|
Total inventories
|
2,794,894
|
|
|
2,380,783
|
|
||
|
Property, Plant and Equipment, net
|
|
|
|
||||
|
North America
|
560,918
|
|
|
537,286
|
|
||
|
Europe
(1)
|
554,550
|
|
|
293,539
|
|
||
|
Specialty
|
85,535
|
|
|
82,264
|
|
||
|
Total property, plant and equipment, net
|
1,201,003
|
|
|
913,089
|
|
||
|
Equity Method Investments
|
|
|
|
||||
|
North America
|
16,075
|
|
|
336
|
|
||
|
Europe
(3)
|
141,334
|
|
|
208,068
|
|
||
|
Total equity method investments
|
157,409
|
|
|
208,404
|
|
||
|
Other unallocated assets
|
6,176,154
|
|
|
4,837,490
|
|
||
|
Total assets
|
$
|
11,585,336
|
|
|
$
|
9,366,872
|
|
|
(1)
|
The increase in assets for the Europe segment is primarily attributable to the Stahlgruber acquisition. Refer to Note 2, “Business Combinations,” for further detail on the opening balance sheet amounts.
|
|
(2)
|
Refer to Note 4, "Financial Statement Information," for the increase in total receivables, net compared to December 31, 2017 as a result of the adoption of ASC 606.
|
|
(3)
|
Refer to Note 4, "Financial Statement Information," for further information.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
September 30,
|
|
September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenue
|
|
|
|
|
|
|
|
||||||||
|
United States
|
$
|
1,535,557
|
|
|
$
|
1,395,495
|
|
|
$
|
4,716,927
|
|
|
$
|
4,268,600
|
|
|
United Kingdom
|
408,474
|
|
|
399,155
|
|
|
1,294,155
|
|
|
1,171,829
|
|
||||
|
Germany
|
415,748
|
|
|
549
|
|
|
564,698
|
|
|
862
|
|
||||
|
Other countries
|
762,599
|
|
|
670,601
|
|
|
2,298,113
|
|
|
1,825,763
|
|
||||
|
Total revenue
|
$
|
3,122,378
|
|
|
$
|
2,465,800
|
|
|
$
|
8,873,893
|
|
|
$
|
7,267,054
|
|
|
|
September 30,
|
|
December 31,
|
||||
|
|
2018
|
|
2017
|
||||
|
Long-lived Assets
|
|
|
|
||||
|
United States
|
$
|
609,562
|
|
|
$
|
583,236
|
|
|
Germany
|
210,344
|
|
|
41
|
|
||
|
United Kingdom
|
170,940
|
|
|
178,021
|
|
||
|
Other countries
|
210,157
|
|
|
151,791
|
|
||
|
Total long-lived assets
|
$
|
1,201,003
|
|
|
$
|
913,089
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2018
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
1,550,301
|
|
|
$
|
1,609,525
|
|
|
$
|
(37,448
|
)
|
|
$
|
3,122,378
|
|
|
Cost of goods sold
|
—
|
|
|
934,913
|
|
|
1,027,715
|
|
|
(37,448
|
)
|
|
1,925,180
|
|
|||||
|
Gross margin
|
—
|
|
|
615,388
|
|
|
581,810
|
|
|
—
|
|
|
1,197,198
|
|
|||||
|
Selling, general and administrative expenses
|
6,725
|
|
|
434,965
|
|
|
437,460
|
|
|
—
|
|
|
879,150
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
1,638
|
|
|
4,976
|
|
|
—
|
|
|
6,614
|
|
|||||
|
Depreciation and amortization
|
34
|
|
|
25,238
|
|
|
51,429
|
|
|
—
|
|
|
76,701
|
|
|||||
|
Operating (loss) income
|
(6,759
|
)
|
|
153,547
|
|
|
87,945
|
|
|
—
|
|
|
234,733
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense (income), net
|
16,191
|
|
|
(193
|
)
|
|
24,862
|
|
|
—
|
|
|
40,860
|
|
|||||
|
Intercompany interest (income) expense, net
|
(15,121
|
)
|
|
10,014
|
|
|
5,107
|
|
|
—
|
|
|
—
|
|
|||||
|
Other income, net
|
(178
|
)
|
|
(3,514
|
)
|
|
(3,267
|
)
|
|
—
|
|
|
(6,959
|
)
|
|||||
|
Total other expense, net
|
892
|
|
|
6,307
|
|
|
26,702
|
|
|
—
|
|
|
33,901
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(7,651
|
)
|
|
147,240
|
|
|
61,243
|
|
|
—
|
|
|
200,832
|
|
|||||
|
(Benefit) provision for income taxes
|
(12,008
|
)
|
|
41,875
|
|
|
16,201
|
|
|
—
|
|
|
46,068
|
|
|||||
|
Equity in losses of unconsolidated subsidiaries
|
—
|
|
|
(156
|
)
|
|
(20,128
|
)
|
|
—
|
|
|
(20,284
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
129,745
|
|
|
4,467
|
|
|
—
|
|
|
(134,212
|
)
|
|
—
|
|
|||||
|
Net income
|
134,102
|
|
|
109,676
|
|
|
24,914
|
|
|
(134,212
|
)
|
|
134,480
|
|
|||||
|
Less: net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
378
|
|
|
—
|
|
|
378
|
|
|||||
|
Net income attributable to LKQ stockholders
|
$
|
134,102
|
|
|
$
|
109,676
|
|
|
$
|
24,536
|
|
|
$
|
(134,212
|
)
|
|
$
|
134,102
|
|
|
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
|
|
|||||
|
Selling, general and administrative expenses
|
7,861
|
|
|
394,926
|
|
|
293,191
|
|
|
—
|
|
|
695,978
|
|
|||||
|
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
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on bargain purchase
|
—
|
|
|
—
|
|
|
(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 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 Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Revenue
|
$
|
—
|
|
|
$
|
4,768,292
|
|
|
$
|
4,216,417
|
|
|
$
|
(110,816
|
)
|
|
$
|
8,873,893
|
|
|
Cost of goods sold
|
—
|
|
|
2,869,499
|
|
|
2,702,162
|
|
|
(110,816
|
)
|
|
5,460,845
|
|
|||||
|
Gross margin
|
—
|
|
|
1,898,793
|
|
|
1,514,255
|
|
|
—
|
|
|
3,413,048
|
|
|||||
|
Selling, general and administrative expenses
|
25,538
|
|
|
1,292,455
|
|
|
1,154,092
|
|
|
—
|
|
|
2,472,085
|
|
|||||
|
Restructuring and acquisition related expenses
|
—
|
|
|
1,968
|
|
|
24,578
|
|
|
—
|
|
|
26,546
|
|
|||||
|
Depreciation and amortization
|
84
|
|
|
74,102
|
|
|
122,136
|
|
|
—
|
|
|
196,322
|
|
|||||
|
Operating (loss) income
|
(25,622
|
)
|
|
530,268
|
|
|
213,449
|
|
|
—
|
|
|
718,095
|
|
|||||
|
Other expense (income):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest expense (income), net
|
52,004
|
|
|
(94
|
)
|
|
55,737
|
|
|
—
|
|
|
107,647
|
|
|||||
|
Intercompany interest (income) expense, net
|
(45,927
|
)
|
|
29,559
|
|
|
16,368
|
|
|
—
|
|
|
—
|
|
|||||
|
Gains on bargain purchases
|
—
|
|
|
—
|
|
|
(328
|
)
|
|
—
|
|
|
(328
|
)
|
|||||
|
Other (income) expense, net
|
(1,076
|
)
|
|
(13,793
|
)
|
|
5,783
|
|
|
—
|
|
|
(9,086
|
)
|
|||||
|
Total other expense, net
|
5,001
|
|
|
15,672
|
|
|
77,560
|
|
|
—
|
|
|
98,233
|
|
|||||
|
(Loss) income before (benefit) provision for income taxes
|
(30,623
|
)
|
|
514,596
|
|
|
135,889
|
|
|
—
|
|
|
619,862
|
|
|||||
|
(Benefit) provision for income taxes
|
(19,656
|
)
|
|
141,295
|
|
|
34,788
|
|
|
—
|
|
|
156,427
|
|
|||||
|
Equity in losses of unconsolidated subsidiaries
|
—
|
|
|
(156
|
)
|
|
(18,170
|
)
|
|
—
|
|
|
(18,326
|
)
|
|||||
|
Equity in earnings of subsidiaries
|
455,036
|
|
|
14,028
|
|
|
—
|
|
|
(469,064
|
)
|
|
—
|
|
|||||
|
Net income
|
444,069
|
|
|
387,173
|
|
|
82,931
|
|
|
(469,064
|
)
|
|
445,109
|
|
|||||
|
Less: net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
|
1,040
|
|
|||||
|
Net income attributable to LKQ stockholders
|
$
|
444,069
|
|
|
$
|
387,173
|
|
|
$
|
81,891
|
|
|
$
|
(469,064
|
)
|
|
$
|
444,069
|
|
|
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
|
|
|||||
|
Selling, general and administrative expenses
|
26,209
|
|
|
1,165,897
|
|
|
810,959
|
|
|
—
|
|
|
2,003,065
|
|
|||||
|
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
|
|
|||||
|
Net (loss) income from discontinued operations
|
(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 Comprehensive Income
(In thousands)
|
|||||||||||||||||||
|
|
For the Three Months Ended September 30, 2018
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
134,102
|
|
|
$
|
109,676
|
|
|
$
|
24,914
|
|
|
$
|
(134,212
|
)
|
|
$
|
134,480
|
|
|
Less: net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
378
|
|
|
—
|
|
|
378
|
|
|||||
|
Net income attributable to LKQ stockholders
|
134,102
|
|
|
109,676
|
|
|
24,536
|
|
|
(134,212
|
)
|
|
134,102
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation, net of tax
|
(20,951
|
)
|
|
1,686
|
|
|
(23,901
|
)
|
|
22,215
|
|
|
(20,951
|
)
|
|||||
|
Net change in unrealized gains/losses on cash flow hedges, net of tax
|
304
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
304
|
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
1,274
|
|
|
1,246
|
|
|
28
|
|
|
(1,274
|
)
|
|
1,274
|
|
|||||
|
Net change in other comprehensive income from unconsolidated subsidiaries
|
643
|
|
|
—
|
|
|
643
|
|
|
(643
|
)
|
|
643
|
|
|||||
|
Other comprehensive (loss) income
|
(18,730
|
)
|
|
2,932
|
|
|
(23,230
|
)
|
|
20,298
|
|
|
(18,730
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income
|
115,372
|
|
|
112,608
|
|
|
1,684
|
|
|
(113,914
|
)
|
|
115,750
|
|
|||||
|
Less: comprehensive income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
378
|
|
|
—
|
|
|
378
|
|
|||||
|
Comprehensive income attributable to LKQ stockholders
|
$
|
115,372
|
|
|
$
|
112,608
|
|
|
$
|
1,306
|
|
|
$
|
(113,914
|
)
|
|
$
|
115,372
|
|
|
|
|||||||||||||||||||
|
|
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, net of tax
|
59,618
|
|
|
3,590
|
|
|
62,734
|
|
|
(66,324
|
)
|
|
59,618
|
|
|||||
|
Net change in unrecognized gains/losses on cash flow hedges, 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 Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Net income
|
$
|
444,069
|
|
|
$
|
387,173
|
|
|
$
|
82,931
|
|
|
$
|
(469,064
|
)
|
|
$
|
445,109
|
|
|
Less: net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
|
1,040
|
|
|||||
|
Net income attributable to LKQ stockholders
|
444,069
|
|
|
387,173
|
|
|
81,891
|
|
|
(469,064
|
)
|
|
444,069
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Foreign currency translation, net of tax
|
(77,630
|
)
|
|
(2,800
|
)
|
|
(81,456
|
)
|
|
84,256
|
|
|
(77,630
|
)
|
|||||
|
Net change in unrealized gains/losses on cash flow hedges, net of tax
|
5,964
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,964
|
|
|||||
|
Net change in unrealized gains/losses on pension plans, net of tax
|
(154
|
)
|
|
(239
|
)
|
|
85
|
|
|
154
|
|
|
(154
|
)
|
|||||
|
Net change in other comprehensive income from unconsolidated subsidiaries
|
2,160
|
|
|
—
|
|
|
2,160
|
|
|
(2,160
|
)
|
|
2,160
|
|
|||||
|
Other comprehensive loss
|
(69,660
|
)
|
|
(3,039
|
)
|
|
(79,211
|
)
|
|
82,250
|
|
|
(69,660
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Comprehensive income
|
374,409
|
|
|
384,134
|
|
|
3,720
|
|
|
(386,814
|
)
|
|
375,449
|
|
|||||
|
Less: comprehensive income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
1,040
|
|
|
—
|
|
|
1,040
|
|
|||||
|
Comprehensive income attributable to LKQ stockholders
|
$
|
374,409
|
|
|
$
|
384,134
|
|
|
$
|
2,680
|
|
|
$
|
(386,814
|
)
|
|
$
|
374,409
|
|
|
|
|||||||||||||||||||
|
|
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, net of tax
|
174,794
|
|
|
17,565
|
|
|
176,769
|
|
|
(194,334
|
)
|
|
174,794
|
|
|||||
|
Net change in unrecognized gains/losses on cash flow hedges, 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 Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
September 30, 2018
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
48,265
|
|
|
$
|
31,082
|
|
|
$
|
261,999
|
|
|
$
|
—
|
|
|
$
|
341,346
|
|
|
Receivables, net
|
341
|
|
|
366,781
|
|
|
888,754
|
|
|
—
|
|
|
1,255,876
|
|
|||||
|
Intercompany receivables, net
|
7,173
|
|
|
—
|
|
|
20,573
|
|
|
(27,746
|
)
|
|
—
|
|
|||||
|
Inventories
|
—
|
|
|
1,323,201
|
|
|
1,471,693
|
|
|
—
|
|
|
2,794,894
|
|
|||||
|
Prepaid expenses and other current assets
|
15,452
|
|
|
94,787
|
|
|
90,705
|
|
|
—
|
|
|
200,944
|
|
|||||
|
Total current assets
|
71,231
|
|
|
1,815,851
|
|
|
2,733,724
|
|
|
(27,746
|
)
|
|
4,593,060
|
|
|||||
|
Property, plant and equipment, net
|
845
|
|
|
589,898
|
|
|
610,260
|
|
|
—
|
|
|
1,201,003
|
|
|||||
|
Intangible assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
2,005,560
|
|
|
2,469,706
|
|
|
—
|
|
|
4,475,266
|
|
|||||
|
Other intangibles, net
|
286
|
|
|
280,229
|
|
|
672,857
|
|
|
—
|
|
|
953,372
|
|
|||||
|
Investment in subsidiaries
|
5,351,986
|
|
|
114,721
|
|
|
—
|
|
|
(5,466,707
|
)
|
|
—
|
|
|||||
|
Intercompany notes receivable
|
1,067,356
|
|
|
14,958
|
|
|
—
|
|
|
(1,082,314
|
)
|
|
—
|
|
|||||
|
Equity method investments
|
—
|
|
|
16,075
|
|
|
141,334
|
|
|
—
|
|
|
157,409
|
|
|||||
|
Other assets
|
90,293
|
|
|
38,434
|
|
|
76,499
|
|
|
—
|
|
|
205,226
|
|
|||||
|
Total assets
|
$
|
6,581,997
|
|
|
$
|
4,875,726
|
|
|
$
|
6,704,380
|
|
|
$
|
(6,576,767
|
)
|
|
$
|
11,585,336
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
2,615
|
|
|
$
|
345,660
|
|
|
$
|
593,472
|
|
|
$
|
—
|
|
|
$
|
941,747
|
|
|
Intercompany payables, net
|
—
|
|
|
20,573
|
|
|
7,173
|
|
|
(27,746
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
7,169
|
|
|
48,463
|
|
|
97,904
|
|
|
—
|
|
|
153,536
|
|
|||||
|
Other accrued expenses
|
12,656
|
|
|
106,543
|
|
|
239,013
|
|
|
—
|
|
|
358,212
|
|
|||||
|
Refund liability
|
—
|
|
|
54,554
|
|
|
52,178
|
|
|
—
|
|
|
106,732
|
|
|||||
|
Other current liabilities
|
283
|
|
|
18,210
|
|
|
38,595
|
|
|
—
|
|
|
57,088
|
|
|||||
|
Current portion of long-term obligations
|
—
|
|
|
2,317
|
|
|
116,048
|
|
|
—
|
|
|
118,365
|
|
|||||
|
Total current liabilities
|
22,723
|
|
|
596,320
|
|
|
1,144,383
|
|
|
(27,746
|
)
|
|
1,735,680
|
|
|||||
|
Long-term obligations, excluding current portion
|
1,569,387
|
|
|
14,027
|
|
|
2,666,723
|
|
|
—
|
|
|
4,250,137
|
|
|||||
|
Intercompany notes payable
|
—
|
|
|
617,389
|
|
|
464,925
|
|
|
(1,082,314
|
)
|
|
—
|
|
|||||
|
Deferred income taxes
|
9,715
|
|
|
115,924
|
|
|
199,898
|
|
|
—
|
|
|
325,537
|
|
|||||
|
Other noncurrent liabilities
|
139,712
|
|
|
98,133
|
|
|
138,721
|
|
|
—
|
|
|
376,566
|
|
|||||
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Company stockholders’ equity
|
4,840,460
|
|
|
3,433,933
|
|
|
2,032,774
|
|
|
(5,466,707
|
)
|
|
4,840,460
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
56,956
|
|
|
—
|
|
|
56,956
|
|
|||||
|
Total stockholders’ equity
|
4,840,460
|
|
|
3,433,933
|
|
|
2,089,730
|
|
|
(5,466,707
|
)
|
|
4,897,416
|
|
|||||
|
Total liabilities and stockholders' equity
|
$
|
6,581,997
|
|
|
$
|
4,875,726
|
|
|
$
|
6,704,380
|
|
|
$
|
(6,576,767
|
)
|
|
$
|
11,585,336
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Balance Sheets
(In thousands)
|
|||||||||||||||||||
|
|
December 31, 2017
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
34,360
|
|
|
$
|
35,131
|
|
|
$
|
210,275
|
|
|
$
|
—
|
|
|
$
|
279,766
|
|
|
Receivables, net
|
—
|
|
|
290,958
|
|
|
736,148
|
|
|
—
|
|
|
1,027,106
|
|
|||||
|
Intercompany receivables, net
|
2,669
|
|
|
3,010
|
|
|
230
|
|
|
(5,909
|
)
|
|
—
|
|
|||||
|
Inventories
|
—
|
|
|
1,334,766
|
|
|
1,046,017
|
|
|
—
|
|
|
2,380,783
|
|
|||||
|
Prepaid expenses and other current assets
|
34,136
|
|
|
44,849
|
|
|
55,494
|
|
|
—
|
|
|
134,479
|
|
|||||
|
Total current assets
|
71,165
|
|
|
1,708,714
|
|
|
2,048,164
|
|
|
(5,909
|
)
|
|
3,822,134
|
|
|||||
|
Property, plant and equipment, net
|
910
|
|
|
563,262
|
|
|
348,917
|
|
|
—
|
|
|
913,089
|
|
|||||
|
Intangible assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Goodwill
|
—
|
|
|
2,010,209
|
|
|
1,526,302
|
|
|
—
|
|
|
3,536,511
|
|
|||||
|
Other intangibles, net
|
—
|
|
|
291,036
|
|
|
452,733
|
|
|
—
|
|
|
743,769
|
|
|||||
|
Investment in subsidiaries
|
5,952,687
|
|
|
102,931
|
|
|
—
|
|
|
(6,055,618
|
)
|
|
—
|
|
|||||
|
Intercompany notes receivable
|
1,156,550
|
|
|
782,638
|
|
|
—
|
|
|
(1,939,188
|
)
|
|
—
|
|
|||||
|
Equity method investments
|
—
|
|
|
336
|
|
|
208,068
|
|
|
—
|
|
|
208,404
|
|
|||||
|
Other assets
|
70,590
|
|
|
33,597
|
|
|
38,778
|
|
|
—
|
|
|
142,965
|
|
|||||
|
Total assets
|
$
|
7,251,902
|
|
|
$
|
5,492,723
|
|
|
$
|
4,622,962
|
|
|
$
|
(8,000,715
|
)
|
|
$
|
9,366,872
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable
|
$
|
5,742
|
|
|
$
|
340,951
|
|
|
$
|
441,920
|
|
|
$
|
—
|
|
|
$
|
788,613
|
|
|
Intercompany payables, net
|
—
|
|
|
230
|
|
|
5,679
|
|
|
(5,909
|
)
|
|
—
|
|
|||||
|
Accrued expenses:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Accrued payroll-related liabilities
|
9,448
|
|
|
65,811
|
|
|
68,165
|
|
|
—
|
|
|
143,424
|
|
|||||
|
Other accrued expenses
|
5,219
|
|
|
95,900
|
|
|
117,481
|
|
|
—
|
|
|
218,600
|
|
|||||
|
Other current liabilities
|
282
|
|
|
27,066
|
|
|
18,379
|
|
|
—
|
|
|
45,727
|
|
|||||
|
Current portion of long-term obligations
|
16,468
|
|
|
1,912
|
|
|
107,980
|
|
|
—
|
|
|
126,360
|
|
|||||
|
Total current liabilities
|
37,159
|
|
|
531,870
|
|
|
759,604
|
|
|
(5,909
|
)
|
|
1,322,724
|
|
|||||
|
Long-term obligations, excluding current portion
|
2,095,826
|
|
|
7,372
|
|
|
1,174,422
|
|
|
—
|
|
|
3,277,620
|
|
|||||
|
Intercompany notes payable
|
750,000
|
|
|
677,708
|
|
|
511,480
|
|
|
(1,939,188
|
)
|
|
—
|
|
|||||
|
Deferred income taxes
|
12,402
|
|
|
116,021
|
|
|
123,936
|
|
|
—
|
|
|
252,359
|
|
|||||
|
Other noncurrent liabilities
|
158,346
|
|
|
101,189
|
|
|
47,981
|
|
|
—
|
|
|
307,516
|
|
|||||
|
Stockholders' equity:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total Company stockholders’ equity
|
4,198,169
|
|
|
4,058,563
|
|
|
1,997,055
|
|
|
(6,055,618
|
)
|
|
4,198,169
|
|
|||||
|
Noncontrolling interest
|
—
|
|
|
—
|
|
|
8,484
|
|
|
—
|
|
|
8,484
|
|
|||||
|
Total stockholders’ equity
|
4,198,169
|
|
|
4,058,563
|
|
|
2,005,539
|
|
|
(6,055,618
|
)
|
|
4,206,653
|
|
|||||
|
Total liabilities and stockholders' equity
|
$
|
7,251,902
|
|
|
$
|
5,492,723
|
|
|
$
|
4,622,962
|
|
|
$
|
(8,000,715
|
)
|
|
$
|
9,366,872
|
|
|
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidating Statements of Cash Flows
(In thousands)
|
|||||||||||||||||||
|
|
For the Nine Months Ended September 30, 2018
|
||||||||||||||||||
|
|
Parent
|
|
Guarantors
|
|
Non-Guarantors
|
|
Eliminations
|
|
Consolidated
|
||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
334,226
|
|
|
$
|
142,626
|
|
|
$
|
97,506
|
|
|
$
|
(53,191
|
)
|
|
$
|
521,167
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property, plant and equipment
|
(315
|
)
|
|
(93,063
|
)
|
|
(78,385
|
)
|
|
—
|
|
|
(171,763
|
)
|
|||||
|
Investment and intercompany note activity with subsidiaries
|
73,096
|
|
|
—
|
|
|
—
|
|
|
(73,096
|
)
|
|
—
|
|
|||||
|
Return of investment in subsidiaries
|
152,443
|
|
|
—
|
|
|
—
|
|
|
(152,443
|
)
|
|
—
|
|
|||||
|
Acquisitions, net of cash acquired
|
—
|
|
|
(2,888
|
)
|
|
(1,203,179
|
)
|
|
—
|
|
|
(1,206,067
|
)
|
|||||
|
Investments in unconsolidated subsidiaries
|
—
|
|
|
(11,066
|
)
|
|
—
|
|
|
—
|
|
|
(11,066
|
)
|
|||||
|
Receipts of deferred purchase price on receivables under factoring arrangements
|
—
|
|
|
224,753
|
|
|
9,410
|
|
|
(224,753
|
)
|
|
9,410
|
|
|||||
|
Other investing activities, net
|
887
|
|
|
2,162
|
|
|
4,921
|
|
|
—
|
|
|
7,970
|
|
|||||
|
Net cash provided by (used in) investing activities
|
226,111
|
|
|
119,898
|
|
|
(1,267,233
|
)
|
|
(450,292
|
)
|
|
(1,371,516
|
)
|
|||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Proceeds from exercise of stock options
|
3,772
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,772
|
|
|||||
|
Taxes paid related to net share settlements of stock-based compensation awards
|
(4,768
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,768
|
)
|
|||||
|
Debt issuance costs
|
(1,354
|
)
|
|
—
|
|
|
(15,584
|
)
|
|
—
|
|
|
(16,938
|
)
|
|||||
|
Proceeds from issuance of Euro Notes (2026/28)
|
—
|
|
|
—
|
|
|
1,232,100
|
|
|
—
|
|
|
1,232,100
|
|
|||||
|
Borrowings under revolving credit facilities
|
304,000
|
|
|
—
|
|
|
721,496
|
|
|
—
|
|
|
1,025,496
|
|
|||||
|
Repayments under revolving credit facilities
|
(732,897
|
)
|
|
—
|
|
|
(377,138
|
)
|
|
—
|
|
|
(1,110,035
|
)
|
|||||
|
Repayments under term loans
|
(114,800
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(114,800
|
)
|
|||||
|
(Repayments) borrowings of other debt, net
|
(385
|
)
|
|
101
|
|
|
(38,411
|
)
|
|
—
|
|
|
(38,695
|
)
|
|||||
|
Other financing activities, net
|
—
|
|
|
—
|
|
|
3,182
|
|
|
—
|
|
|
3,182
|
|
|||||
|
Investment and intercompany note activity with parent
|
—
|
|
|
(62,763
|
)
|
|
(10,333
|
)
|
|
73,096
|
|
|
—
|
|
|||||
|
Dividends
|
—
|
|
|
(203,448
|
)
|
|
(226,939
|
)
|
|
430,387
|
|
|
—
|
|
|||||
|
Net cash (used in) provided by financing activities
|
(546,432
|
)
|
|
(266,110
|
)
|
|
1,288,373
|
|
|
503,483
|
|
|
979,314
|
|
|||||
|
Effect of exchange rate changes on cash and cash equivalents
|
—
|
|
|
(463
|
)
|
|
(66,922
|
)
|
|
—
|
|
|
(67,385
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
13,905
|
|
|
(4,049
|
)
|
|
51,724
|
|
|
—
|
|
|
61,580
|
|
|||||
|
Cash and cash equivalents, beginning of period
|
34,360
|
|
|
35,131
|
|
|
210,275
|
|
|
—
|
|
|
279,766
|
|
|||||
|
Cash and cash equivalents, end of period
|
$
|
48,265
|
|
|
$
|
31,082
|
|
|
$
|
261,999
|
|
|
$
|
—
|
|
|
$
|
341,346
|
|
|
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
|
|
|
$
|
162,114
|
|
|
$
|
108,095
|
|
|
$
|
(48,280
|
)
|
|
$
|
449,243
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Purchases of property, plant 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
|
|
|||||
|
Investments in unconsolidated subsidiaries
|
—
|
|
|
(2,200
|
)
|
|
(4,914
|
)
|
|
—
|
|
|
(7,114
|
)
|
|||||
|
Receipts of deferred purchase price on receivables under factoring arrangements
(1)
|
—
|
|
|
226,395
|
|
|
—
|
|
|
(226,395
|
)
|
|
—
|
|
|||||
|
Other investing activities, net
|
—
|
|
|
3,100
|
|
|
6,764
|
|
|
—
|
|
|
9,864
|
|
|||||
|
Net cash provided by (used in) investing activities
|
296,052
|
|
|
383,247
|
|
|
(240,500
|
)
|
|
(522,956
|
)
|
|
(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
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
September 30,
|
|
September 30,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Revenue
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Cost of goods sold
|
61.7
|
%
|
|
61.2
|
%
|
|
61.5
|
%
|
|
60.8
|
%
|
|
Gross margin
|
38.3
|
%
|
|
38.8
|
%
|
|
38.5
|
%
|
|
39.2
|
%
|
|
Selling, general and administrative expenses
|
28.2
|
%
|
|
28.2
|
%
|
|
27.9
|
%
|
|
27.6
|
%
|
|
Restructuring and acquisition related expenses
|
0.2
|
%
|
|
0.2
|
%
|
|
0.3
|
%
|
|
0.1
|
%
|
|
Depreciation and amortization
|
2.5
|
%
|
|
2.3
|
%
|
|
2.2
|
%
|
|
2.2
|
%
|
|
Operating income
|
7.5
|
%
|
|
8.1
|
%
|
|
8.1
|
%
|
|
9.3
|
%
|
|
Other expense, net
|
1.1
|
%
|
|
0.9
|
%
|
|
1.1
|
%
|
|
0.9
|
%
|
|
Income from continuing operations before provision for income taxes
|
6.4
|
%
|
|
7.2
|
%
|
|
7.0
|
%
|
|
8.5
|
%
|
|
Provision for income taxes
|
1.5
|
%
|
|
2.4
|
%
|
|
1.8
|
%
|
|
2.8
|
%
|
|
Equity in (losses) earnings of unconsolidated subsidiaries
|
(0.6
|
)%
|
|
0.1
|
%
|
|
(0.2
|
)%
|
|
0.1
|
%
|
|
Income from continuing operations
|
4.3
|
%
|
|
5.0
|
%
|
|
5.0
|
%
|
|
5.7
|
%
|
|
Net loss from discontinued operations
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
(0.1
|
)%
|
|
Net income
|
4.3
|
%
|
|
5.0
|
%
|
|
5.0
|
%
|
|
5.6
|
%
|
|
Less: net income attributable to noncontrolling interest
|
0.0
|
%
|
|
—
|
%
|
|
0.0
|
%
|
|
—
|
%
|
|
Net income attributable to LKQ stockholders
|
4.3
|
%
|
|
5.0
|
%
|
|
5.0
|
%
|
|
5.6
|
%
|
|
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
|
||||||||||||||||
|
|
2018
|
|
2017
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
2,961,981
|
|
|
$
|
2,333,757
|
|
|
4.3
|
%
|
|
23.2
|
%
|
|
(0.6
|
)%
|
|
26.9
|
%
|
|
Other revenue
|
160,397
|
|
|
132,043
|
|
|
18.9
|
%
|
|
2.7
|
%
|
|
(0.1
|
)%
|
|
21.5
|
%
|
||
|
Total revenue
|
$
|
3,122,378
|
|
|
$
|
2,465,800
|
|
|
5.1
|
%
|
|
22.1
|
%
|
|
(0.6
|
)%
|
|
26.6
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Three Months Ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
5,445
|
|
(1)
|
$
|
1,545
|
|
(2)
|
$
|
3,900
|
|
|
Acquisition related expenses
|
1,169
|
|
(3)
|
3,377
|
|
(4)
|
(2,208
|
)
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
6,614
|
|
|
$
|
4,922
|
|
|
$
|
1,692
|
|
|
(1)
|
Restructuring expenses for the three months ended
September 30, 2018
primarily consisted of $4 million related to the integration of our acquisition of Andrew Page and $1 million related to our Specialty segment. These integration activities included the closure of duplicate facilities and termination of employees.
|
|
(2)
|
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.
|
|
(3)
|
Acquisition related expenses for the quarter ended September 30, 2018 included $1 million of costs related to our acquisition of Stahlgruber.
|
|
(4)
|
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 U.K. Competition and Markets Authority ("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.
|
|
|
Three Months Ended
|
|
|
|
||||||||
|
|
September 30,
|
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
34,775
|
|
|
$
|
31,179
|
|
|
$
|
3,596
|
|
(1)
|
|
Amortization
|
41,926
|
|
|
25,698
|
|
|
16,228
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
76,701
|
|
|
$
|
56,877
|
|
|
$
|
19,824
|
|
|
|
(1)
|
The increase in depreciation expense primarily reflected an increase of $3 million from our acquisition of Stahlgruber.
|
|
(2)
|
The increase in amortization expense primarily reflected an increase of $16 million from our acquisition of Stahlgruber.
|
|
Other expense, net for the three months ended September 30, 2017
|
$
|
21,202
|
|
|
|
|
Increase (decrease) due to:
|
|
|
|||
|
Interest expense, net
|
15,638
|
|
(1)
|
||
|
Gains on bargain purchases
|
913
|
|
(2)
|
||
|
Other expense (income), net
|
(3,852
|
)
|
(3)
|
||
|
Net increase
|
12,699
|
|
|
||
|
Other expense, net for the three months ended September 30, 2018
|
$
|
33,901
|
|
|
|
|
(1)
|
Additional interest primarily related to higher outstanding debt during the third quarter of 2018 compared to the prior year period (including the borrowings under our Euro Notes (2026/28)).
|
|
(2)
|
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 third quarter of 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.
|
|
(3)
|
The increase in other income primarily consisted of a $3 million fair value gain recorded during the third quarter of 2018 related to a preferential rights issue to subscribe for new shares in Mekonomen at a discounted share price. See
Note 4, "Financial Statement Information
" to the unaudited condensed consolidated financial statements in Part I, Item 1 of this Quarterly Report on Form 10-Q for further information. The remaining increase in other income was related to a number of individually insignificant fluctuations.
|
|
|
Nine Months Ended
|
|
|
||||||||||||||||
|
|
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
|
2018
|
|
2017
|
|
Organic
|
|
Acquisition
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
8,379,337
|
|
|
$
|
6,872,581
|
|
|
5.1
|
%
|
|
14.3
|
%
|
|
2.5
|
%
|
|
21.9
|
%
|
|
Other revenue
|
494,556
|
|
|
394,473
|
|
|
23.9
|
%
|
|
1.5
|
%
|
|
0.1
|
%
|
|
25.4
|
%
|
||
|
Total revenue
|
$
|
8,873,893
|
|
|
$
|
7,267,054
|
|
|
6.1
|
%
|
|
13.6
|
%
|
|
2.4
|
%
|
|
22.1
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
|
Nine Months Ended
|
|
|
||||||||
|
|
September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Restructuring expenses
|
$
|
9,577
|
|
(1)
|
$
|
2,241
|
|
(2)
|
$
|
7,336
|
|
|
Acquisition related expenses
|
16,969
|
|
(3)
|
8,130
|
|
(4)
|
8,839
|
|
|||
|
Total restructuring and acquisition related expenses
|
$
|
26,546
|
|
|
$
|
10,371
|
|
|
$
|
16,175
|
|
|
(1)
|
Restructuring expenses for the nine months ended
September 30, 2018
primarily consisted of $8 million related to the integration of our acquisition of Andrew Page and $2 million related to our Specialty segment. These integration activities included the closure of duplicate facilities and termination of employees.
|
|
(2)
|
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.
|
|
(3)
|
Acquisition related expenses for the nine months ended September 30, 2018 primarily consisted of $15 million of costs for our acquisition of Stahlgruber. The remaining costs related to other completed acquisitions and acquisitions that were pending as of September 30, 2018.
|
|
(4)
|
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 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.
|
|
|
Nine Months Ended
|
|
|
|
||||||||
|
|
September 30,
|
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
||||||
|
Depreciation
|
$
|
100,576
|
|
|
$
|
85,547
|
|
|
$
|
15,029
|
|
(1)
|
|
Amortization
|
95,746
|
|
|
73,631
|
|
|
22,115
|
|
(2)
|
|||
|
Total depreciation and amortization
|
$
|
196,322
|
|
|
$
|
159,178
|
|
|
$
|
37,144
|
|
|
|
(1)
|
The increase in depreciation expense primarily reflected an increase of $13 million in our Europe segment, composed of (i) $5 million of incremental depreciation expense from our acquisition of Stahlgruber, (ii) a $3 million increase due to a measurement period adjustment recorded in the first nine months of 2017 related to our valuation procedures for our acquisition of Rhiag that reduced depreciation expense, (iii) $3 million of incremental depreciation expense from our acquisitions of aftermarket parts distribution businesses in Belgium and Poland in the third quarter of 2017, and (iv) a $2 million increase related to the impact of foreign currency translation, primarily due to increases in the pound sterling, euro, and Czech koruna exchange rates during the first nine months of 2018 compared to the prior year period.
|
|
(2)
|
The increase in amortization expense primarily reflected (i) an increase of $22 million from our acquisition of Stahlgruber, and (ii) an increase of $3 million from our acquisition of Warn, partially offset by (iii) individually insignificant fluctuations in amortization expense across our other businesses that netted to a $3 million decrease.
|
|
Other expense, net for the nine months ended September 30, 2017
|
$
|
62,932
|
|
|
|
|
Increase (decrease) due to:
|
|
|
|||
|
Interest expense, net
|
33,841
|
|
(1)
|
||
|
Gains on bargain purchases
|
3,662
|
|
(2)
|
||
|
Other expense (income), net
|
(2,202
|
)
|
(3)
|
||
|
Net increase
|
35,301
|
|
|
||
|
Other expense, net for the nine months ended September 30, 2018
|
$
|
98,233
|
|
|
|
|
(1)
|
Additional interest primarily related to (i) an $26 million increase resulting from higher outstanding debt during the first nine months of 2018 compared to the prior year period (including the borrowings under our Euro Notes (2026/28)), (ii) a $5 million increase from higher interest rates on borrowings under our senior secured credit
|
|
(2)
|
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 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. In the second quarter of 2018, we increased the gain on bargain purchase for this acquisition by an immaterial amount.
|
|
(3)
|
The increase in other income primarily consisted of (i) a $3 million fair value gain recorded during the third quarter of 2018 related to a preferential rights issue to subscribe for new shares at a discounted share price for our equity method investment in Mekonomen; see
Note 4, "Financial Statement Information
" to the unaudited condensed consolidated financial statements in Part I, Item 1 of this Quarterly Report on Form 10-Q for further information, and (ii) a $2 million increase in other miscellaneous income, partially offset by (iii) a $3 million increase in foreign currency losses.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||
|
|
2018
|
|
% of Total Segment Revenue
|
|
2017
|
|
% of Total Segment Revenue
|
|
2018
|
|
% of Total Segment Revenue
|
|
2017
|
|
% of Total Segment Revenue
|
||||||||||||
|
Third Party Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
North America
|
$
|
1,262,657
|
|
|
|
|
$
|
1,181,756
|
|
|
|
|
$
|
3,927,282
|
|
|
|
|
$
|
3,596,108
|
|
|
|
||||
|
Europe
|
1,470,856
|
|
|
|
|
954,522
|
|
|
|
|
3,795,439
|
|
|
|
|
2,665,170
|
|
|
|
||||||||
|
Specialty
|
388,865
|
|
|
|
|
329,522
|
|
|
|
|
1,151,172
|
|
|
|
|
1,005,776
|
|
|
|
||||||||
|
Total third party revenue
|
$
|
3,122,378
|
|
|
|
|
$
|
2,465,800
|
|
|
|
|
$
|
8,873,893
|
|
|
|
|
$
|
7,267,054
|
|
|
|
||||
|
Total Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
North America
|
$
|
1,262,799
|
|
|
|
|
$
|
1,181,943
|
|
|
|
|
$
|
3,927,808
|
|
|
|
|
$
|
3,596,697
|
|
|
|
||||
|
Europe
|
1,470,856
|
|
|
|
|
954,522
|
|
|
|
|
3,795,439
|
|
|
|
|
2,665,170
|
|
|
|
||||||||
|
Specialty
|
390,061
|
|
|
|
|
330,594
|
|
|
|
|
1,154,726
|
|
|
|
|
1,008,998
|
|
|
|
||||||||
|
Eliminations
|
(1,338
|
)
|
|
|
|
(1,259
|
)
|
|
|
|
(4,080
|
)
|
|
|
|
(3,811
|
)
|
|
|
||||||||
|
Total revenue
|
$
|
3,122,378
|
|
|
|
|
$
|
2,465,800
|
|
|
|
|
$
|
8,873,893
|
|
|
|
|
$
|
7,267,054
|
|
|
|
||||
|
Segment EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
North America
|
$
|
154,049
|
|
|
12.2
|
%
|
|
$
|
152,627
|
|
|
12.9
|
%
|
|
$
|
506,772
|
|
|
12.9
|
%
|
|
$
|
502,494
|
|
|
14.0
|
%
|
|
Europe
|
129,358
|
|
|
8.8
|
%
|
|
79,294
|
|
|
8.3
|
%
|
|
315,785
|
|
|
8.3
|
%
|
|
241,537
|
|
|
9.1
|
%
|
||||
|
Specialty
|
42,937
|
|
|
11.0
|
%
|
|
35,114
|
|
|
10.6
|
%
|
|
140,974
|
|
|
12.2
|
%
|
|
119,133
|
|
|
11.8
|
%
|
||||
|
|
Three Months Ended
September 30,
|
|
Percentage Change in Revenue
|
|||||||||||||||||
|
North America
|
2018
|
|
2017
|
|
Organic
|
|
Acquisition
(3)
|
|
Foreign Exchange
|
|
Total Change
|
|||||||||
|
Parts & services revenue
|
$
|
1,109,067
|
|
|
$
|
1,051,470
|
|
|
5.2
|
%
|
(1
|
)
|
0.5
|
%
|
|
(0.3
|
)%
|
|
5.5
|
%
|
|
Other revenue
|
153,590
|
|
|
130,286
|
|
|
18.0
|
%
|
(2
|
)
|
0.0
|
%
|
|
(0.1
|
)%
|
|
17.9
|
%
|
||
|
Total third party revenue
|
$
|
1,262,657
|
|
|
$
|
1,181,756
|
|
|
6.6
|
%
|
|
0.5
|
%
|
|
(0.3
|
)%
|
|
6.8
|
%
|
|
|
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 favorable pricing and, to a lesser extent, increased sales volumes in our wholesale operations. The volume increases were primarily driven by incremental sales related to an agreement signed in December 2017 for the distribution of batteries.
|
|
(2)
|
The $23 million increase in other revenue primarily related to (i) a $12 million increase in revenue from scrap steel and other metals related to approximately equal impacts from higher prices and increased volumes year over year, (ii) a $4 million increase in core revenue primarily related to increased volumes year over year, and (iii) a $4 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 third quarter of 2018 reflected revenue from our acquisition of four wholesale businesses from the beginning of the third quarter of 2017 up to the one-year anniversary of the acquisition dates.
|
|
North America
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2017
|
|
12.9
|
%
|
|
|
Decrease due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.4
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.5
|
)%
|
(2)
|
|
Change in other expense, net and net income attributable to noncontrolling interest
|
|
0.2
|
%
|
(3)
|
|
Segment EBITDA for the three months ended September 30, 2018
|
|
12.2
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The decrease in gross margin primarily reflected an unfavorable impact of 0.6% from our self service operations, partially offset by a favorable impact of 0.4% from our wholesale operations. The decrease in self service gross margin is primarily attributable to declining scrap steel prices (as described in the introduction above). The increase in wholesale gross margin is primarily due to pricing changes as discussed in the revenue section above. The remaining change in gross margin was attributable to a number of individually insignificant factors that had an unfavorable impact of 0.2% in the aggregate.
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue primarily reflected a 0.5% increase in distribution related vehicle expenses and higher use of third party freight. The increase in distribution related vehicle expenses was primarily due to increases in fuel prices, other vehicle related costs and increased vehicle rental leases to handle incremental volumes.
|
|
(3)
|
The decrease in other expense, net was primarily due to net income attributable to noncontrolling interest and other miscellaneous non-operating expenses.
|
|
|
Three Months Ended
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2018
|
|
2017
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,464,049
|
|
|
$
|
952,765
|
|
|
2.0
|
%
|
|
52.6
|
%
|
|
(0.9
|
)%
|
|
53.7
|
%
|
|
Other revenue
|
6,807
|
|
|
1,757
|
|
|
88.3
|
%
|
|
204.9
|
%
|
|
(5.8
|
)%
|
|
287.4
|
%
|
||
|
Total third party revenue
|
$
|
1,470,856
|
|
|
$
|
954,522
|
|
|
2.2
|
%
|
|
52.9
|
%
|
|
(1.0
|
)%
|
|
54.1
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Parts and services revenue growth for the quarter varied by geography. In our Eastern European operations, revenue grew in the mid-single digits due to both existing and new branches (we added 39 since the beginning of the third quarter of 2017). Favorable market conditions in the region, including the expanding car parc and population of older model year vehicles, have contributed to the growth. Our Western European operations experienced flat to low single digit growth in the quarter. While we expect to achieve lower organic growth rates in these more mature markets than in Eastern Europe, our revenue growth in the quarter was negatively impacted by competitor actions, economic conditions in certain countries and warmer than normal weather conditions.
|
|
(2)
|
Acquisition related growth for the
three months ended
September 30, 2018
included $469 million, or 49.1%, from our acquisition of Stahlgruber. The remainder of our acquired revenue growth included revenue from our acquisitions of 14 wholesale businesses in our Europe segment since the beginning of the third quarter of 2017 through the one-year anniversary of the acquisitions.
|
|
(3)
|
Compared to the prior year, exchange rates decreased our revenue growth by $9 million, or 1.0%, primarily due to the stronger U.S. dollar against the euro and pound sterling during the third quarter of 2018 relative to the comparable period of 2017.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2017
|
|
8.3
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.2
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
0.4
|
%
|
(2)
|
|
Change in other expense, net and net income attributable to noncontrolling interest
|
|
(0.1
|
)%
|
|
|
Segment EBITDA for the three months ended September 30, 2018
|
|
8.8
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin was due to (i) a 0.4% increase in our Benelux operations primarily due to the ongoing move from a three-step to a two-step distribution model as well as an increase in supplier rebates, (ii) a 0.3% favorable impact related to an increase in supplier rebates as a result of centralized procurement for our Europe segment, and (iii) a 0.3% net increase due to mix related to our acquisition of Stahlgruber. The favorable effects were partially offset by (i) a 0.4% decrease in our U.K. operations primarily as a result of incremental costs related to the national distribution facility as well as higher inventory write-offs, partially offset by increased supplier rebates, (ii) a 0.3% decrease due to a mix shift to our Central and Eastern European operations, and (iii) several individually immaterial factors that had an unfavorable impact of 0.1% in the aggregate.
|
|
(2)
|
The decrease in segment operating expenses as a percentage of revenue was due to (i) a 0.4% decrease in personnel
|
|
|
Three Months Ended
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2018
|
|
2017
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
388,865
|
|
|
$
|
329,522
|
|
|
8.0
|
%
|
|
10.5
|
%
|
|
(0.5
|
)%
|
|
18.0
|
%
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total third party revenue
|
$
|
388,865
|
|
|
$
|
329,522
|
|
|
8.0
|
%
|
|
10.5
|
%
|
|
(0.5
|
)%
|
|
18.0
|
%
|
|
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 primarily due to higher volumes across both our automotive and RV businesses, largely due to expansion of our product line coverage, strong exclusive line performance, and year over year growth of new vehicle sales of pickups, sport utility vehicles and other highly accessorized vehicles.
|
|
(2)
|
Acquisition related growth in the third quarter of 2018 included $34 million, or 10.3%, from our acquisition of Warn. The remainder of our acquired revenue growth reflected an immaterial amount of acquired revenue from our acquisitions of two wholesale businesses from the beginning of the third quarter of 2017 up to the one-year anniversary of the acquisition dates.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the three months ended September 30, 2017
|
|
10.6
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
0.6
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.3
|
)%
|
(2)
|
|
Change in other expense, net
|
|
0.1
|
%
|
|
|
Segment EBITDA for the three months ended September 30, 2018
|
|
11.0
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin reflects favorable impacts of (i) 0.9% from our acquisition of Warn, which has a higher gross margin than our other Specialty operations, and (ii) several individually immaterial factors that had a favorable impact of 0.2% in the aggregate, partially offset by (iii) 0.5% of increased inventory write-downs as damaged and defective product was identified during our warehouse expansion projects on the West Coast and Southeastern U.S.
|
|
(2)
|
The increase in segment operating expenses primarily reflects (i) an unfavorable impact of 0.2% in vehicle and fuel expenses principally due to increased fuel prices, and (ii) several individually immaterial factors that had an unfavorable impact of 0.1% in the aggregate.
|
|
|
Nine Months Ended
September 30,
|
|
Percentage Change in Revenue
|
|||||||||||||||||
|
North America
|
2018
|
|
2017
|
|
Organic
|
|
Acquisition
(3)
|
|
Foreign Exchange
|
|
Total Change
|
|||||||||
|
Parts & services revenue
|
$
|
3,447,074
|
|
|
$
|
3,207,001
|
|
|
6.4
|
%
|
(1
|
)
|
1.0
|
%
|
|
0.1
|
%
|
|
7.5
|
%
|
|
Other revenue
|
480,208
|
|
|
389,107
|
|
|
23.0
|
%
|
(2
|
)
|
0.4
|
%
|
|
—
|
%
|
|
23.4
|
%
|
||
|
Total third party revenue
|
$
|
3,927,282
|
|
|
$
|
3,596,108
|
|
|
8.2
|
%
|
|
0.9
|
%
|
|
0.1
|
%
|
|
9.2
|
%
|
|
|
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 and, to a lesser extent, favorable pricing in our wholesale operations. The volume increases were primarily driven by (i) severe winter weather conditions in the first quarter of 2018 compared to mild winter weather conditions in the prior year period, and (ii) to a lesser extent, incremental sales related to an agreement signed in December 2017 for the distribution of batteries.
|
|
(2)
|
The $91 million increase in other revenue primarily related to (i) a $57 million increase in revenue from scrap steel and other metals primarily related to higher prices and, to a lesser extent, increased volumes, year over year, (ii) a $19 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, and (iii) a $6 million increase in core revenue primarily related to increased volumes year over year.
|
|
(3)
|
Acquisition related growth in the first nine months of 2018 reflected revenue from our acquisition of seven wholesale businesses from the beginning of 2017 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, 2017
|
|
14.0
|
%
|
|
|
Decrease due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.7
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.4
|
)%
|
(2)
|
|
Segment EBITDA for the nine months ended September 30, 2018
|
|
12.9
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The decrease in gross margin reflected unfavorable impacts of 0.4% and 0.3% from our wholesale and self service operations, respectively. The decrease in wholesale gross margin is primarily attributable to (i) a shift in our sales toward lower margin products, including batteries, compared to the prior year period, and (ii) higher car costs in our salvage operations. The decrease in self service gross margin is primarily attributable to higher car costs as a result of increases in scrap prices in the first half of the year. While higher car costs can produce more gross margin dollars, these cars tend to have a dilutive effect on the gross margin percentage as parts revenue will typically increase at a lesser rate than the rise in average car cost. Self service gross margin was negatively impacted in the third quarter due to declining scrap steel prices as the higher cost vehicles were scrapped.
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue reflected (i) a 0.3% and 0.2% increase in freight and vehicle expenses, respectively, primarily due to higher use of third party freight and increased vehicle
|
|
|
Nine Months Ended
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Europe
|
2018
|
|
2017
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
(3)
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
3,781,091
|
|
|
$
|
2,659,804
|
|
|
3.8
|
%
|
|
31.9
|
%
|
|
6.4
|
%
|
|
42.2
|
%
|
|
Other revenue
|
14,348
|
|
|
5,366
|
|
|
84.4
|
%
|
|
80.1
|
%
|
|
2.9
|
%
|
|
167.4
|
%
|
||
|
Total third party revenue
|
$
|
3,795,439
|
|
|
$
|
2,665,170
|
|
|
4.0
|
%
|
|
32.0
|
%
|
|
6.4
|
%
|
|
42.4
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
Parts and services revenue growth for the quarter varied by geography. In our Eastern European operations, revenue grew in the high single digits due to both existing and new branches (we added 63 since the beginning of 2017), reflecting favorable market conditions in the region. Our Western European operations experienced flat to mid-single digit growth in the year to date period due primarily to higher volumes in the second quarter (partly attributable to the timing of the Easter holiday) offsetting softness in the first and third quarters. See the quarterly discussion for further detail on the third quarter variance.
|
|
(2)
|
Acquisition related growth for the
nine months ended
September 30, 2018
included $637 million, or 23.9%, $79 million, or 3.0%, and $72 million, or 2.7%, from our acquisitions of Stahlgruber and aftermarket parts distribution businesses in Poland and Belgium, respectively. The remainder of our acquired revenue growth included revenue from our acquisitions of 18 wholesale businesses in our Europe segment since the beginning of 2017 through the one-year anniversary of the acquisitions.
|
|
(3)
|
Compared to the prior year, exchange rates increased our revenue growth by $170 million, or 6.4%, primarily due to the weaker U.S. dollar against the pound sterling, euro and Czech koruna during the first nine months of 2018 relative to the comparable period of 2017.
|
|
Europe
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2017
|
|
9.1
|
%
|
|
|
Decrease due to:
|
|
|
|
|
|
Change in gross margin
|
|
(0.6
|
)%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.1
|
)%
|
(2)
|
|
Change in other expense, net and net income attributable to noncontrolling interest
|
|
(0.1
|
)%
|
|
|
Segment EBITDA for the nine months ended September 30, 2018
|
|
8.3
|
%
|
|
|
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 0.9% decrease related to our U.K. operations primarily as a result of incremental costs related to the national distribution facility, primarily as a result of replenishment issues and related stock availability in the first quarter at our national distribution center and branches that led to some temporary service
|
|
(2)
|
The increase in segment operating expenses as a percentage of revenue was due to a 0.2% increase in professional fees primarily due to new information technology projects and other system enhancements, partially offset by several individually immaterial factors that had a favorable impact of 0.1% in the aggregate.
|
|
|
Nine Months Ended
September 30,
|
|
Percentage Change in Revenue
|
||||||||||||||||
|
Specialty
|
2018
|
|
2017
|
|
Organic
(1)
|
|
Acquisition
(2)
|
|
Foreign Exchange
|
|
Total Change
|
||||||||
|
Parts & services revenue
|
$
|
1,151,172
|
|
|
$
|
1,005,776
|
|
|
4.2
|
%
|
|
10.1
|
%
|
|
0.1
|
%
|
|
14.5
|
%
|
|
Other revenue
|
—
|
|
|
—
|
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
||
|
Total third party revenue
|
$
|
1,151,172
|
|
|
$
|
1,005,776
|
|
|
4.2
|
%
|
|
10.1
|
%
|
|
0.1
|
%
|
|
14.5
|
%
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
|||||||||||||||||||
|
(1)
|
The organic revenue growth rate was higher in the second and third quarters than the first quarter due to the factors discussed in the Specialty revenue section of the three months results discussion above.
|
|
(2)
|
Acquisition related growth in the nine months ended September 30, 2018 included $100 million, or 9.9%, from our acquisition of Warn. The remainder of our acquired revenue growth reflected an immaterial amount of acquired revenue from our acquisitions of three wholesale businesses from the beginning of the third quarter of 2017 up to the one-year anniversary of the acquisition dates.
|
|
Specialty
|
|
Percentage of Total Segment Revenue
|
|
|
|
Segment EBITDA for the nine months ended September 30, 2017
|
|
11.8
|
%
|
|
|
Increase (decrease) due to:
|
|
|
|
|
|
Change in gross margin
|
|
1.2
|
%
|
(1)
|
|
Change in segment operating expenses
|
|
(0.8
|
)%
|
(2)
|
|
Segment EBITDA for the nine months ended September 30, 2018
|
|
12.2
|
%
|
|
|
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
|
||||
|
(1)
|
The increase in gross margin reflects favorable impacts of (i) 0.9% from our acquisition of Warn, which has a higher gross margin than our existing Specialty operations, and (ii) 0.4% from our initiatives to improve gross margin, including a decreased focus on selling to lower margin customers. The favorable effects were partially offset by (i) 0.2% of increased inventory write-downs as damaged and defective product was identified during our warehouse expansion projects on the West Coast and Southeastern U.S.
|
|
(2)
|
The increase in segment operating expenses reflects unfavorable impacts of (i) 0.4% in personnel costs primarily as a result of a negative leverage effect, as personnel costs in our sales and marketing and distribution functions grew at a greater rate than organic revenue, (ii) 0.2% from our acquisition of Warn, which has higher operating expenses as a
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
September 30, 2017
|
||||||
|
Cash and cash equivalents
|
$
|
341,346
|
|
|
$
|
279,766
|
|
|
$
|
275,077
|
|
|
Total debt
(1)
|
4,404,369
|
|
|
3,428,280
|
|
|
3,170,100
|
|
|||
|
Current maturities
(2)
|
122,981
|
|
|
129,184
|
|
|
129,320
|
|
|||
|
Capacity under credit facilities
(3)
|
2,850,000
|
|
|
2,850,000
|
|
|
2,550,000
|
|
|||
|
Availability under credit facilities
(3)
|
1,501,226
|
|
|
1,395,081
|
|
|
1,338,264
|
|
|||
|
Total liquidity (cash and cash equivalents plus availability under credit facilities)
|
1,842,572
|
|
|
1,674,847
|
|
|
1,613,341
|
|
|||
|
(1)
|
Debt amounts reflect the gross values to be repaid (excluding debt issuance costs of
$36 million
, $24 million and $21 million as of
September 30, 2018
,
December 31, 2017
and
September 30, 2017
, respectively).
|
|
(2)
|
Debt amounts reflect the gross values to be repaid (excluding debt issuance costs of
$5 million
, $3 million and $2 million as of
September 30, 2018
,
December 31, 2017
and
September 30, 2017
, respectively).
|
|
(3)
|
Capacity under credit facilities includes our revolving credit facilities and our receivables securitization facility. Availability under credit facilities is reduced by our outstanding letters of credit.
|
|
•
|
Senior secured credit facilities maturing in January 2023, composed of term loans totaling $750 million (
$590 million
outstanding at
September 30, 2018
) and $2.75 billion in revolving credit (
$1.2 billion
outstanding at
September 30, 2018
), bearing interest at variable rates (although a portion of this debt is hedged through interest rate swap contracts), reduced by
$65 million
of amounts outstanding under letters of credit
|
|
•
|
U.S. Notes (2023) totaling $600 million, maturing in May 2023 and bearing interest at a 4.75% fixed rate
|
|
•
|
Euro Notes (2024) totaling $
580 million
(€500 million), maturing in April 2024 and bearing interest at a 3.875% fixed rate
|
|
•
|
Euro Notes (2026/28) totaling $1.2 billion (€1.0 billion), consisting of (i) €750 million maturing in April 2026 and bearing interest at a 3.625% fixed rate, and (ii) €250 million maturing in April 2028 and bearing interest at a 4.125% fixed rate
|
|
•
|
Receivables securitization facility with availability up to $100 million (
$100 million
outstanding as of
September 30, 2018
), maturing in November 2019 and bearing interest at variable commercial paper rates
|
|
Three months ending December 31, 2018
|
$
|
93,675
|
|
|
Years ending December 31:
|
|
||
|
2019
|
141,522
|
|
|
|
2020
|
27,679
|
|
|
|
2021
|
16,184
|
|
|
|
2022
|
40,881
|
|
|
|
2023
|
2,332,702
|
|
|
|
Thereafter
|
1,751,726
|
|
|
|
Total debt
(1)
|
$
|
4,404,369
|
|
|
(1)
|
The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs of
$36 million
as of
September 30, 2018
).
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
|
||||||||||||
|
North America
|
$
|
333,100
|
|
|
$
|
338,600
|
|
|
$
|
(5,500
|
)
|
|
$
|
1,054,900
|
|
|
$
|
997,700
|
|
|
$
|
57,200
|
|
(1)
|
|
Europe
|
1,096,800
|
|
|
637,700
|
|
|
459,100
|
|
|
2,591,000
|
|
|
1,701,200
|
|
|
889,800
|
|
(2)
|
||||||
|
Specialty
|
271,400
|
|
|
244,800
|
|
|
26,600
|
|
|
842,000
|
|
|
739,800
|
|
|
102,200
|
|
(3)
|
||||||
|
Total
|
$
|
1,701,300
|
|
|
$
|
1,221,100
|
|
|
$
|
480,200
|
|
|
$
|
4,487,900
|
|
|
$
|
3,438,700
|
|
|
$
|
1,049,200
|
|
|
|
(1)
|
In North America, aftermarket purchases during the
nine months ended September 30, 2018
increased compared to the comparable prior year period to support growth across our operations.
|
|
(2)
|
In our Europe segment, the increase in purchases during the
nine months ended September 30, 2018
was primarily driven by (i) a $491 million increase attributable to inventory purchases at Stahlgruber from the date of acquisition through September 30, 2018, (ii) a $167 million increase primarily attributable to our Eastern Europe operations, of which $73 million was due to incremental inventory purchases in the first seven months of 2018 as a result of our acquisition of an aftermarket parts distribution business in Poland in the third quarter of 2017; the remaining increase was primarily due to branch expansion in Eastern Europe, and (iii) a $138 million increase in purchases at our Benelux operations, of which $41 million was attributable to incremental inventory purchases in the first six months of 2018 as a result of our acquisitions of aftermarket parts distribution businesses in Belgium in the third quarter of 2017. The increase in inventory purchases was also driven by the increase in the value of the euro and pound sterling in the first nine months of 2018 compared to the first nine months of 2017.
|
|
(3)
|
In our Specialty segment, the acquisition of Warn in November 2017 added incremental purchases of $55 million during the
nine months ended September 30, 2018
, which includes purchases of aftermarket inventory and raw materials used in the manufacturing of specialty products. Specialty inventory purchases also increased during the
nine months ended September 30, 2018
compared to the prior year period to support growth in our operations.
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
||||||||||||||
|
|
2018
|
|
2017
|
|
% Change
|
|
2018
|
|
2017
|
|
% Change
|
|
||||||
|
North America wholesale salvage cars and trucks
|
73
|
|
|
74
|
|
|
(1.4
|
)%
|
|
229
|
|
|
226
|
|
|
1.3
|
%
|
|
|
Europe wholesale salvage cars and trucks
|
6
|
|
|
6
|
|
|
—
|
%
|
|
21
|
|
|
18
|
|
|
16.7
|
%
|
|
|
Self service and "crush only" cars
|
136
|
|
|
138
|
|
|
(1.4
|
)%
|
|
427
|
|
|
412
|
|
|
3.6
|
%
|
(1)
|
|
Net cash provided by operating activities for the nine months ended September 30, 2017
|
$
|
449
|
|
|
|
Increase (decrease) due to:
(1)
|
|
|
||
|
Discontinued operations
|
4
|
|
(2)
|
|
|
Operating income
|
39
|
|
(3)
|
|
|
Non-cash depreciation and amortization expense
|
44
|
|
(4)
|
|
|
Non-cash impairment on Mekonomen investment
|
23
|
|
(5)
|
|
|
Cash paid for taxes
|
60
|
|
|
|
|
Cash paid for interest
|
(17
|
)
|
|
|
|
Working capital accounts:
(6)
|
|
|
||
|
Accounts receivable
|
(12
|
)
|
|
|
|
Inventory
|
22
|
|
|
|
|
Accounts payable
|
(94
|
)
|
(7)
|
|
|
Pension funding
|
(9
|
)
|
(8)
|
|
|
Other operating activities
|
12
|
|
(9)
|
|
|
Net cash provided by operating activities for the nine months ended September 30, 2018
|
$
|
521
|
|
|
|
(1)
|
Other than discontinued operations, the amounts presented represent increases (decreases) in operating cash flows attributable to our continuing operations only.
|
|
(2)
|
In the first quarter of 2017, our glass manufacturing business generated operating cash outflows of $4 million. We disposed of this business on March 1, 2017, and therefore, the discontinued operations had no impact on our current year operating cash flows.
|
|
(3)
|
Refer to the Results of Operations - Consolidated section for further information on the increase in operating income.
|
|
(4)
|
Non-cash depreciation and amortization expense increased compared to the prior year period as discussed in the Results of Operations - Consolidated section.
|
|
(5)
|
In the third quarter of 2018, we recorded an other-than-temporary impairment on our investment in Mekonomen. See
|
|
(6)
|
Cash flows related to our primary working capital accounts can be volatile as the purchases, payments and collections can be timed differently from period to period and can be influenced by factors outside of our control. However, we expect that the net change in these working capital items will generally be a cash outflow as we expect to grow our business each year.
|
|
(7)
|
Includes an outflow of $52 million related to Stahlgruber resulting from the timing of the acquisition. Due to the timing of processing invoice payments after the closing date, we assumed a larger payable balance but acquired more cash at closing. However, the cash acquired at closing is reflected in the Investing section of the cash flow statement on the Acquisitions, net of cash acquired line.
|
|
(8)
|
During the
nine months ended
September 30, 2018
, we made a special contribution of $9 million to one of our North America pension plans. See Note 13, "Employee Benefit Plans" to the unaudited condensed consolidated financial statements in Part I, Item 1 of this Quarterly Report on Form 10-Q for further information on our pension plans.
|
|
(9)
|
Reflects a number of individually insignificant fluctuations in cash paid for other operating activities.
|
|
•
|
foreign exchange rates;
|
|
•
|
interest rates; and
|
|
•
|
commodity prices.
|
|
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) or Rule 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
LKQ CORPORATION
|
|
|
|
|
|
/s/ Varun Laroyia
|
|
|
Varun Laroyia
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
(As duly authorized officer and Principal Financial Officer)
|
|
|
|
|
|
/s/ Michael S. Clark
|
|
|
Michael S. Clark
|
|
|
Vice President - Finance and Controller
|
|
|
(As duly authorized officer and Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | 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 |
|---|