ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion of our financial condition and results of operations should be read in conjunction with our audited Consolidated Financial Statements and notes thereto included in Part II, Item 8, "Financial Statements and Supplementary Data," of this Annual Report on Form 10-K. Unless otherwise indicated or the context otherwise requires, as used in this "Management's Discussion and Analysis of Financial Condition and Results of Operations," the terms "we," "us," "the Company," "our," "LKQ" and similar terms refer to LKQ Corporation and its subsidiaries.
Overview
We are a global distributor of vehicle products, including replacement parts, components and systems used in the repair and maintenance of vehicles, and specialty vehicle aftermarket products and accessories to improve the performance, functionality and appearance of vehicles.
Buyers of vehicle replacement products have the option to purchase from primarily five sources: new products produced by OEMs; new products produced by companies other than the OEMs, which are referred to as aftermarket products; recycled products obtained from salvage and total loss vehicles; recycled products that have been refurbished; and recycled products that have been remanufactured. We distribute a variety of products to collision and mechanical repair shops, including aftermarket collision and mechanical products; recycled collision and mechanical products; refurbished collision products such as wheels, bumper covers and lights; and remanufactured engines and transmissions. Collectively, we refer to the four sources that are not new OEM products as alternative parts.
We are a leading provider of alternative vehicle collision replacement products and alternative vehicle mechanical replacement products, with our sales, processing, and distribution facilities reaching most major markets in the United States and Canada. We are also a leading provider of alternative vehicle replacement and maintenance products in Germany, the U.K., the Benelux region (Belgium, Netherlands, and Luxembourg), Italy, Czech Republic, Austria, Slovakia, Poland, and various other European countries. In addition to our wholesale operations, we operate self service retail facilities across the U.S. that sell recycled automotive products from end-of-life-vehicles. We are also a leading distributor of specialty vehicle aftermarket equipment and accessories reaching most major markets in the U.S. and Canada.
We are organized into four operating segments: Wholesale - North America; Europe; Specialty; and Self Service, each of which is presented as a reportable segment. Beginning in 2022, the Wholesale - North America and Self Service operating segment results were separated from the previous reportable segment, North America, and each of Wholesale - North America and Self Service is now a separate reportable segment. Segment results have been adjusted retrospectively to reflect this change.
Our operating results have fluctuated on a quarterly and annual basis in the past and can be expected to continue to fluctuate in the future as a result of a number of factors, some of which are beyond our control. Please refer to the factors referred to in Forward-Looking Statements and Risk Factors above. Due to these factors and others, which may be unknown to us at this time, our operating results in future periods can be expected to fluctuate. Accordingly, our historical results of operations may not be indicative of future performance.
Acquisitions and Investments
Since our inception in 1998, we have pursued a growth strategy through both organic growth and acquisitions. Through 2018, our acquisition strategy was focused on consolidation to build scale in fragmented markets across North America and Europe. We targeted companies that were market leaders, expanded our geographic presence and enhanced our ability to provide a wide array of vehicle products through our distribution network. In the last few years, we have shifted our focus from larger transactions to acquisitions that target high synergies and/or add critical capabilities. Additionally, we have made investments in various businesses to advance our strategic objectives. During the years ended December 31, 2022, 2021, and 2020, we acquired various immaterial businesses across our Wholesale - North America, Europe, and Specialty segments.
Sources of Revenue
We report our revenue in two categories: (i) parts and services and (ii) other. Our parts revenue is generated from the sale of vehicle products, including replacement parts, components and systems used in the repair and maintenance of vehicles, and specialty products and accessories used to improve the performance, functionality and appearance of vehicles. Our service revenue is generated primarily from the sale of service-type warranties, fees for admission to our self service yards, and diagnostic and repair services. During the year ended December 31, 2022, parts and services revenue represented approximately
93% of our consolidated revenue. Revenue from other sources includes scrap and other metals (including precious metals - platinum, palladium and rhodium - contained in recycled parts such as catalytic converters) sales, bulk sales to mechanical manufacturers (including cores) and sales of aluminum ingots and sows from our furnace operations. Other revenue will vary from period to period based on fluctuations in commodity prices and the volume of materials sold. See Note 13, "Revenue Recognition" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information related to our sources of revenue.
Critical Accounting Estimates
The preparation of the Consolidated Financial Statements in accordance with accounting principles generally accepted in the United States of America ("US GAAP") requires management to make use of certain estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses, as well as related disclosure of contingent assets and liabilities in the Consolidated Financial Statements and accompanying notes. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. Historically, we have not made significant changes to the methods for determining these estimates as our actual results have not differed materially from our estimates. We do not believe it is reasonably likely that the estimates and related assumptions will change materially in the foreseeable future; however, actual results could differ from those estimates under different assumptions, judgments or conditions.
Critical accounting estimates are those that are most important to the portrayal of our financial condition and results of operations, and which require us to make our most difficult and subjective judgments, often as a result of the need to make estimates of matters that are inherently uncertain. Based on this definition, we have identified the critical accounting estimates addressed below. For additional information related to significant accounting policies used in the preparation of our Consolidated Financial Statements, see Note 3, "Summary of Significant Accounting Policies" to the accompanying Consolidated Financial Statements.
Goodwill Impairment
Description
Goodwill is obtained through business acquisitions and recorded at the estimated fair value at the date of acquisition. Goodwill is not amortized but instead tested for impairment annually or sooner if events indicate that an impairment may exist. In performing this test, we compare the carrying value of the asset to its fair value. To derive the fair value for our reporting units which carry goodwill, we consider the use of various valuation techniques, with the primary technique being an income approach via a discounted cash flow method and another being a market approach via a guideline public company method. If the carrying value of these assets exceeds the estimated fair value, the asset is considered impaired and an impairment charge is recognized. In performing the test for impairment of goodwill, goodwill is allocated to the reporting units expected to benefit from the business combination.
Judgments and Uncertainties
Determining whether impairment indicators exist and estimating fair values as part of impairment testing require significant judgment. Estimating the fair values of our reporting units which have goodwill requires the use of significant unobservable inputs, or Level 3 inputs, as defined by the fair value hierarchy. As part of applying the discounted cash flow method and guideline public company method, we use significant assumptions which include sales growth, operating margins, discount rates, perpetual growth rates and valuation multiples which consider our budgets, business plans, economic projections and marketplace data.
Sensitivity of Estimate to Change
The balance of our goodwill was $4,319 million and $4,540 million as of December 31, 2022 and December 31, 2021, respectively. We have not made material changes in the accounting methodology used to evaluate impairment of goodwill during the last three years. The assumptions used to assess impairment consider historical trends, macroeconomic conditions, and projections consistent with the Company’s operating strategy. Changes in these estimates can have a significant impact on the assessment of fair value which could result in material impairment losses. During fiscal year 2022, we elected to perform a quantitative impairment test for our goodwill. No impairment charges were recorded as a result of the testing as the fair value of each goodwill reporting unit exceeded the calculated carrying value. A 10% decline in projected cash flows or a 10% increase in the discount rate would not have resulted in an impairment to goodwill.
Recently Issued Accounting Pronouncements
See "Recent Accounting Pronouncements" in Note 3, "Summary of Significant Accounting Policies" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to new accounting standards.
Financial Information by Geographic Area
See Note 24, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our revenue and long-lived assets by geographic region.
1 LKQ Europe Program
We have undertaken the 1 LKQ Europe program to create structural centralization and standardization of key functions to facilitate the operation of the Europe segment as a single business. Under this multi-year program, we have recognized and expect to continue to recognize the following:
•Restructuring expenses — Non-recurring costs resulting directly from the implementation of the 1 LKQ Europe program from which the business will derive no ongoing benefit. See Note 14, "Restructuring and Transaction Related Expenses” to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further details.
•Transformation expenses — Period costs incurred to execute the 1 LKQ Europe program that are expected to contribute to ongoing benefits to the business (e.g., non-capitalizable implementation costs related to a common ERP system). These expenses are recorded in Selling, general and administrative expenses.
•Transformation capital expenditures — Capitalizable costs for long-lived assets, such as software and facilities, that directly relate to the execution of the 1 LKQ Europe program.
Costs related to the 1 LKQ Europe program incurred to date are reflected in Selling, general and administrative expenses, Restructuring and transaction related expenses and Purchases of property, plant and equipment in our Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K.
We completed the organizational design and implementation projects in June 2021, with the remaining projects scheduled to be completed by the end of 2025. During the year ended December 31, 2022, we incurred $34 million in costs across all three categories noted above. We expect that costs of the program, reflecting all three categories noted above, will range between $50 million to $80 million in 2023 through the projected program completion date in 2025. In the future, we may also identify additional initiatives and projects under the 1 LKQ Europe program that may result in additional expenditures, although we are currently unable to estimate the range of charges for such potential future initiatives and projects. We expect the transformation and restructuring expenses will be entirely funded by trade working capital initiatives across our Europe segment.
Ukraine/Russia Conflict
The Russian invasion of Ukraine and resulting global governmental response have impacted our business in 2022, and are expected to continue to impact our business in 2023. Governmental sanctions imposed on Russia have restricted our ability to sell to and collect from customers based in Russia and Belarus, and Russian military activity in Ukrainian territory has temporarily changed the way in which we operate in Ukraine. Many of our branches in Ukraine have remained open, although operating at less than full capacity, during the conflict, while others have closed temporarily. As military operations shifted to the eastern part of the country, we were able to increase capacity in branches in the central and western territory, including our central warehouse in Kyiv. We expect to continue operating in this manner unless conditions change. We currently do not expect the conflict to have a material impact on our ongoing results of operations or cash flows. Our operations in Ukraine represent approximately less than 1% of both our total annual revenue and total annual operating profit for fiscal year 2022 and comprised approximately $60 million of total assets as of December 31, 2022. In addition, LKQ revenue from customers in Russia and Belarus represented less than 0.3% of our total revenue in 2021. As future developments in the conflict are difficult to predict and outside of our control, it is possible that the estimates underlying our financials may change significantly in future periods.
COVID-19 Impact on our Operations
COVID-19 impacted our operations beginning in February 2020. For additional information on the effects, refer to the discussion in our segment results of operations in Item 7 of this Annual Report on Form 10-K.
Key Performance Indicators
We believe that organic revenue growth, Segment EBITDA and free cash flow are key performance indicators for our business. Segment EBITDA is our key measure of segment profit or loss reviewed by our chief operating decision maker. Free cash flow is a financial measure that is not prepared in accordance with U.S. generally accepted accounting principles (“non-GAAP”).
•Organic revenue growth - We define organic revenue growth as total revenue growth from continuing operations excluding the effects of acquisitions and divestitures (i.e., revenue generated from the date of acquisition to the first anniversary of that acquisition, net of reduced revenue due to the disposal of businesses) and foreign currency movements (i.e., impact of translating revenue at different exchange rates). Organic revenue growth includes incremental sales from both existing and new (i.e., opened within the last twelve months) locations and is derived from expanding business with existing customers, securing new customers and offering additional products and services. We believe that organic revenue growth is a key performance indicator as this statistic measures our ability to serve and grow our customer base successfully.
•Segment EBITDA - See Note 24, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for a description of the calculation of Segment EBITDA. We believe that Segment EBITDA provides useful information to evaluate our segment profitability by focusing on the indicators of ongoing operational results.
•Free Cash Flow - We calculate free cash flow as net cash provided by operating activities, less purchases of property, plant and equipment. Free cash flow provides insight into our liquidity and provides useful information to management and investors concerning cash flow available to meet future debt service obligations and working capital requirements, make strategic acquisitions, repurchase stock, and pay dividends.
These three key performance indicators are used as targets in determining incentive compensation at various levels of the organization, including senior management. By using these performance measures, we attempt to motivate a balanced approach to the business that rewards growth, profitability and cash flow generation in a manner that enhances our long-term prospects.
Results of Operations—Consolidated
The following table sets forth statements of income data as a percentage of total revenue for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2022 | | 2021 | | 2020 | | | | |
Revenue | 100.0 | % | | 100.0 | % | | 100.0 | % | | | | |
Cost of goods sold | 59.2 | % | | 59.3 | % | | 60.5 | % | | | | |
| | | | | | | | | |
Gross margin | 40.8 | % | | 40.7 | % | | 39.5 | % | | | | |
Selling, general and administrative expenses | 27.7 | % | | 27.3 | % | | 28.1 | % | | | | |
Restructuring and transaction related expenses | 0.2 | % | | 0.2 | % | | 0.6 | % | | | | |
(Gain) on disposal of businesses and impairment of net assets held for sale | (1.2) | % | | — | % | | — | % | | | | |
Depreciation and amortization | 1.8 | % | | 2.0 | % | | 2.3 | % | | | | |
Operating income | 12.4 | % | | 11.3 | % | | 8.5 | % | | | | |
Total other expense, net | 0.5 | % | | 0.6 | % | | 0.9 | % | | | | |
Income from continuing operations before provision for income taxes | 11.9 | % | | 10.7 | % | | 7.6 | % | | | | |
Provision for income taxes | 3.0 | % | | 2.5 | % | | 2.1 | % | | | | |
Equity in earnings of unconsolidated subsidiaries | 0.1 | % | | 0.2 | % | | — | % | | | | |
Income from continuing operations | 8.9 | % | | 8.3 | % | | 5.5 | % | | | | |
Net income from discontinued operations | — | % | | — | % | | — | % | | | | |
Net income | 9.0 | % | | 8.3 | % | | 5.5 | % | | | | |
Less: net income attributable to continuing noncontrolling interest | — | % | | — | % | | — | % | | | | |
Net income attributable to LKQ stockholders | 9.0 | % | | 8.3 | % | | 5.5 | % | | | | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Revenue
The following table summarizes the changes in revenue by category (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
| 2022 | | 2021 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 11,933 | | | $ | 12,141 | | | 5.0 | % | | (1.2) | % | | (5.5) | % | | (1.7) | % |
Other revenue | 861 | | | 948 | | | (7.5) | % | | (1.3) | % | | (0.4) | % | | (9.2) | % |
Total revenue | $ | 12,794 | | | $ | 13,089 | | | 4.1 | % | | (1.2) | % | | (5.1) | % | | (2.3) | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
The decline in parts and services revenue of 1.7% represented decreases in segment revenue of 5.3% in Europe and 4.1% in Specialty, partially offset by increases of 9.8% in Self Service and 4.2% in Wholesale - North America. This overall decrease was driven by a 5.5% decrease due to fluctuations in foreign exchange rates and a 1.2% net reduction from divestitures. This was partially offset by organic parts and services revenue growth of 5.0%, which included a 0.2% negative effect from one fewer selling day for the year ended December 31, 2022, and overall per day organic growth of 5.2%. The decrease in other revenue of 9.2% was primarily driven by a decrease in organic revenue of $71 million, attributable to a $78 million decrease in our Self Service segment, partially offset by an $8 million increase in our Wholesale - North America segment. Refer to the discussion of our segment results of operations for factors contributing to the changes in revenue by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Cost of Goods Sold
Cost of goods sold decreased to 59.2% of revenue for the year ended December 31, 2022 from 59.3% of revenue for the year ended December 31, 2021. Cost of goods sold reflects a decrease of 0.2% related to improved gross margin in our Wholesale - North America segment and 0.2% attributable to mix as a greater portion of sales are coming from Wholesale - North America, partially offset by an increase of 0.4% from our Self Service segment. Refer to the discussion of our segment results of operations for factors contributing to the changes in cost of goods sold as a percentage of revenue by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Selling, General and Administrative Expenses
Our selling, general and administrative ("SG&A") expenses as a percentage of revenue increased to 27.7% for the year ended December 31, 2022 from 27.3% for the year ended December 31, 2021. The SG&A expense increase primarily reflects impacts of 0.2% related to each of our Self Service and Specialty segments. Refer to the discussion of our segment results of operations for factors contributing to the changes in SG&A expenses as a percentage of revenue by segment for the year ended December 31, 2022 compared to the year ended December 31, 2021.
Restructuring and Transaction Related Expenses
The following table summarizes restructuring and transaction related expenses for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2022 | | 2021 | | Change |
Restructuring expenses | $ | 15 | | (1) | $ | 17 | | (2) | $ | (2) | |
Transaction related expenses | 5 | | (3) | 3 | | (3) | 2 | |
Restructuring and transaction related expenses | $ | 20 | | | $ | 20 | | | $ | — | |
(1)Restructuring expenses for the year ended December 31, 2022 primarily consisted of (i) $11 million related to our global restructuring plans and (ii) $3 million related to our acquisition integration plans.
(2) Restructuring expenses for the year ended December 31, 2021 primarily consisted of (i) $11 million related to our global restructuring plans and (ii) $6 million related to our 1 LKQ Europe plan.
(3) Transaction related expenses for the years ended December 31, 2022 and 2021 primarily related to external costs such as legal, accounting and advisory fees for completed and potential transactions.
See Note 14, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on our restructuring and acquisition integration plans.
(Gain) on Disposal of Businesses and Impairment of Net Assets Held for Sale
During the year ended December 31, 2022, we recorded a $159 million pretax gain from divestitures including $155 million ($127 million after tax) from the sale of PGW and $4 million from the sale of a business within our Self Service segment. See "Other Divestitures (Not Classified in Discontinued Operations)" in Note 2, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on our gain on disposal of businesses.
Depreciation and Amortization
The following table summarizes depreciation and amortization for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2022 | | 2021 | | Change | |
Depreciation | $ | 142 | | | $ | 156 | | | $ | (14) | | (1) |
Amortization | 95 | | | 104 | | | (9) | | (2) |
Depreciation and amortization | $ | 237 | | | $ | 260 | | | $ | (23) | | |
(1)The decrease in depreciation expense included $7 million from foreign currency translation primarily related to a decrease in the euro and pound sterling rates for the year ended December 31, 2022 compared to the prior year period and $5 million related to divestiture of businesses (primarily PGW) with the remaining decrease due to individually immaterial factors.
(2)The decrease in amortization expense primarily reflected (i) a $8 million decrease from foreign exchange translation, primarily related to a decrease in the euro exchange rate, (ii) a decrease of $4 million primarily related to the customer relationship intangible assets recorded upon our acquisition of Stahlgruber as the accelerated amortization of the customer relationship intangible assets resulted in lower amortization expense for the year ended December 31, 2022 compared to the prior year period, and (iii) other individually insignificant decreases which in the aggregate had a $2 million impact, partially offset by (iv) a $5 million increase related to software amortization.
Total Other Expense, Net
The following table summarizes Total other expense, net for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2022 | | 2021 | | Change | |
Interest expense | $ | 78 | | | $ | 72 | | | $ | 6 | | (1) |
Loss on debt extinguishment | — | | | 24 | | | (24) | | (2) |
Interest income and other income, net | (15) | | | (21) | | | 6 | | (3) |
Total other expense, net | $ | 63 | | | $ | 75 | | | $ | (12) | | |
(1)Interest expense increased primarily due to (i) a $10 million increase from higher interest rates in the second half of the year (especially the fourth quarter) and higher outstanding debt for the year ended December 31, 2022 compared to the prior year, partially offset by (ii) a $6 million decrease from foreign exchange translation, primarily related to a decrease in the euro exchange rate.
(2)The $24 million decrease in Loss on debt extinguishment is due to the charge recorded in April 2021 related to the redemption of the Euro Notes (2026).
(3)The decrease in Interest income and other income, net is primarily comprised of (i) a decrease related to a $16 million change in our fair value adjustments for equity investments not accounted for under the equity method and (ii) a decrease related to a $4 million change in foreign currency gains and losses, partially offset by (iii) a $5 million increase in interest income and (iv) other individually insignificant increases which in the aggregate had a $9 million favorable impact.
Provision for Income Taxes
Our effective income tax rate for the year ended December 31, 2022 was 25.3%, compared to 23.6% for the year ended December 31, 2021. The base rate for the year ended December 31, 2022 increased when compared to the year ended December 31, 2021 due to shifts in the geographic distribution of pretax income in the current year and an unfavorable impact of 0.6% related to non-deductible expenses. Additionally, the change in valuation allowances was a 0.4% unfavorable effect on the rate compared to a 0.8% benefit in 2021 primarily from the reversal of valuation allowances on certain interest deduction carryforwards in Europe. The discrete effect of the PGW divestiture favorably adjusted the base rate in 2022 by 0.9%. See Note 23, "Income Taxes" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information.
Equity in Earnings of Unconsolidated Subsidiaries
Equity in earnings of unconsolidated subsidiaries for the year ended December 31, 2022 decreased by $12 million primarily related to a decline in year over year results reported by Mekonomen, which is our largest equity method investment, and the negative year over year effect resulting from the divestiture of a Self Service investment in the second quarter of 2022.
Foreign Currency Impact
We translate our statements of income at the average exchange rates in effect for the period. Relative to the rates used for the year ended December 31, 2021, the euro, pound sterling, Czech koruna, and Canadian dollar rates used to translate the 2022 statements of income decreased by 10.9%, 10.1%, 6.9%, and 3.6%, respectively. The negative translation effect of the change in foreign currencies against the U.S. dollar combined with the negative impact of realized and unrealized currency gains and losses for the year ended December 31, 2022 resulted in a $0.14 negative effect on diluted earnings per share relative to the prior year period.
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Revenue
The following table summarizes the changes in revenue by category (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
| Year Ended December 31, | | Percentage Change in Revenue |
| 2021 | | 2020 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 12,141 | | | $ | 10,964 | | | 7.9 | % | | 0.3 | % | | 2.5 | % | | 10.7 | % |
Other revenue | 948 | | | 665 | | | 42.3 | % | | — | % | | 0.2 | % | | 42.5 | % |
Total revenue | $ | 13,089 | | | $ | 11,629 | | | 9.8 | % | | 0.3 | % | | 2.4 | % | | 12.6 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
The growth in parts and services revenue of 10.7% represented increases in segment revenue of 23.8% in Specialty, 10.3% in Europe, 6.6% in Wholesale - North America and 1.7% in Self Service. Organic parts and services revenue growth was 7.9%, which included a 0.4% negative effect from one fewer selling day for the year ended December 31, 2021, resulting in per day organic growth of 8.3%. The increase in other revenue of 42.5% was primarily driven by a $281 million organic increase, largely attributable to our Self Service and Wholesale - North America segments. Refer to the discussion of our segment results of operations for factors contributing to the changes in revenue by segment for the year ended December 31, 2021 compared to the year ended December 31, 2020.
Cost of Goods Sold
Cost of goods sold decreased to 59.3% of revenue for the year ended December 31, 2021 from 60.5% of revenue for the year ended December 31, 2020. The cost of goods sold decrease reflects impacts of 0.7% and 0.6% in our Europe and Wholesale - North America segments, respectively, partially offset by a 0.2% increase in our Self Service segment. Refer to the discussion of our segment results of operations for factors contributing to the changes in cost of goods sold as a percentage of revenue by segment for the year ended December 31, 2021 compared to the year ended December 31, 2020.
Selling, General and Administrative Expenses
Our SG&A expenses as a percentage of revenue decreased to 27.3% for the year ended December 31, 2021 from 28.1% for the year ended December 31, 2020. The SG&A expense decrease reflects impacts of 0.4% in each of our Europe and Self Service segments and 0.2% attributable to mix. The mix impact was a result of the increased revenues in our Specialty segment, as the lower SG&A expense percentage for the Specialty segment made up a larger percentage of the consolidated results, which had a favorable effect on SG&A expense as a percentage of revenue. Refer to the discussion of our segment results of operations for factors contributing to the changes in SG&A expenses as a percentage of revenue by segment for the year ended December 31, 2021 compared to the year ended December 31, 2020.
Restructuring and Transaction Related Expenses
The following table summarizes restructuring and transaction related expenses for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | |
| | | |
| Year Ended December 31, | | |
| 2021 | | 2020 | | Change |
Restructuring expenses | $ | 17 | | (1) | $ | 58 | | (2) | $ | (41) | |
Transaction related expenses | 3 | | (3) | 8 | | (4) | (5) | |
Restructuring and transaction related expenses | $ | 20 | | | $ | 66 | | | $ | (46) | |
(1)Restructuring expenses for the year ended December 31, 2021 primarily consisted of (i) $11 million related to our global restructuring plans and (ii) $6 million related to our 1 LKQ Europe plan.
(2) Restructuring expenses for the year ended December 31, 2020 primarily consisted of (i) $49 million related to our global restructuring plans and (ii) $9 million related to our acquisition integration plans.
(3) Transaction related expenses for the year ended December 31, 2021 primarily relate to professional fees related to completed and potential transactions.
(4) Transaction related expenses for the year ended December 31, 2020 primarily consisted of an $8 million adjustment for the resolution of a purchase price matter related to the Stahlgruber transaction for an amount above our prior estimate.
See Note 14, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on our restructuring and integration plans.
(Gain) on Disposal of Businesses and Impairment of Net Assets Held for Sale
For the year ended December 31, 2021, we recorded immaterial impairment charges on net assets held for sale, compared to $3 million of net impairment charges on net assets held for sale for the year ended December 31, 2020 primarily attributable to our Europe segment. See "Net Assets Held for Sale" in Note 3, "Summary of Significant Accounting Policies" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on the net loss on disposals and impairment charges.
Depreciation and Amortization
The following table summarizes depreciation and amortization for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | | | |
| Year Ended December 31, | | | |
| 2021 | | 2020 | | Change | |
Depreciation | $ | 156 | | | $ | 153 | | | $ | 3 | | (1) |
Amortization | 104 | | | 119 | | | (15) | | (2) |
Depreciation and amortization | $ | 260 | | | $ | 272 | | | $ | (12) | | |
(1)The increase in depreciation expense primarily reflected (i) $3 million from foreign currency translation primarily related to an increase in the euro and pound sterling exchange rates.
(2)The decrease in amortization expense primarily reflected (i) a decrease of $16 million related to the customer relationship intangible assets recorded upon our acquisition of Stahlgruber as the accelerated amortization of the customer relationship intangible assets resulted in lower amortization expense for the year ended December 31, 2021 compared to the prior year period, partially offset by (ii) a $3 million increase from foreign currency translation, primarily related to an increase in the euro exchange rate for the year ended December 31, 2021 compared to the prior year period.
Total Other Expense, Net
The following table summarizes the components of the change in Total other expense, net (in millions):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2021 | | 2020 | | Change | |
Interest expense | $ | 72 | | | $ | 104 | | | $ | (32) | | (1) |
Loss on debt extinguishment | 24 | | | 13 | | | 11 | | (2) |
Interest income and other income, net | (21) | | | (16) | | | (5) | | (3) |
Total other expense, net | $ | 75 | | | $ | 101 | | | $ | (26) | | |
(1)The lower interest expense is primarily related to (i) a $32 million decrease resulting from lower outstanding debt and lower interest rates for the year ended December 31, 2021 compared to the prior year period, partially offset by (ii) a $2 million increase from foreign currency translation, primarily related to an increase in the euro exchange rate.
(2)The $11 million increase in Loss on debt extinguishment is due to a $24 million charge recorded in April 2021 related to the redemption of the Euro Notes (2026) compared to a $13 million charge related to the redemption of the U.S. Notes (2023) in January 2020. Refer to "Euro Notes (2026/2028)" and "U.S. Notes (2023)" in Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information related to the redemption of the Euro Notes (2026) and U.S. Notes (2023).
(3)The increase in Interest income and other income, net primarily related to (i) $11 million of fair value adjustments in 2021 for appreciation in our equity investments not accounted for under the equity method, (ii) $6 million in pension settlement losses in the prior year related to our primary defined benefit plan in the U.S. (the "U.S. Plan"), (iii) several individually immaterial factors that had a favorable impact of $1 million in the aggregate, partially offset by (iv) an $8 million reduction in proceeds related to insurance settlements compared to the prior year and (v) a $5 million reduction due to a decrease in non-operating income from a North American contract.
Provision for Income Taxes
Our effective income tax rate for the year ended December 31, 2021 was 23.6%, compared to 28.2% for the comparable prior year period. The 2021 base rate decreased due to higher pretax income in our international operations in the current year. Additionally, the lower annual effective tax rate for 2021 included a 0.8% rate benefit primarily from the reversal of valuation allowances on certain interest deduction carryforwards in Europe because of improved profitability and lower interest expense. The prior year rate was increased by 1.7% due to valuation allowances on the tax benefit of net operating loss and interest deduction carryforwards in certain jurisdictions where realization was uncertain. See Note 23, "Income Taxes" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information.
Equity in Earnings of Unconsolidated Subsidiaries
Equity in earnings of unconsolidated subsidiaries for the year ended December 31, 2021 increased by $18 million related to improved year over year results reported by Mekonomen, which is our largest equity method investment, and a Self Service investment, which generated income in 2021 after posting losses in 2020.
Foreign Currency Impact
We translate our statements of income at the average exchange rates in effect for the period. Relative to the rate used for the year ended December 31, 2020, pound sterling, Canadian dollar, Czech koruna and euro rates used to translate the 2021 statements of income increased by 7.1%, 6.9%, 6.7% and 3.6%, respectively. The positive translation effect of the change in foreign currencies against the U.S. dollar combined with the positive impact of realized and unrealized currency gains and losses for the year ended December 31, 2021 resulted in a $0.03 positive effect on diluted earnings per share relative to the prior year period.
Net Income Attributable to Continuing Noncontrolling Interest.
Net income attributable to continuing noncontrolling interest for the year ended December 31, 2021 decreased $1 million compared to the year ended December 31, 2020.
Results of Operations—Segment Reporting
We have four reportable segments: Wholesale - North America, Europe, Specialty and Self Service.
We have presented the growth of our revenue and profitability in our operations on both an as reported and a constant currency basis. The constant currency presentation, which is a non-GAAP measure, excludes the impact of fluctuations in foreign currency exchange rates. We believe providing constant currency information provides valuable supplemental information regarding our growth and profitability, consistent with how we evaluate our performance, as this statistic removes the translation impact of exchange rate fluctuations, which are outside of our control and do not reflect our operational performance. Constant currency revenue and Segment EBITDA results are calculated by translating prior year revenue and Segment EBITDA in local currency using the current year's currency conversion rate. This non-GAAP financial measure has important limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of our results as reported under US GAAP. Our use of this term may vary from the use of similarly-titled measures by other issuers due to potential inconsistencies in the method of calculation and differences due to items subject to interpretation. In addition, not all companies that report revenue or profitability on a constant currency basis calculate such measures in the same manner as we do, and accordingly, our calculations are not necessarily comparable to similarly-named measures of other companies and may not be appropriate measures for performance relative to other companies.
The following table presents our financial performance, including third party revenue, total revenue and Segment EBITDA, by reportable segment for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | | |
| | 2022 | | % of Total Segment Revenue | | 2021 | | % of Total Segment Revenue | | 2020 | | % of Total Segment Revenue | | | | | | | | |
Third Party Revenue | | | | | | | | | | | | | | | | | | | | |
Wholesale - North America | | $ | 4,556 | | | | | $ | 4,376 | | | | | $ | 4,039 | | | | | | | | | | | |
Europe | | 5,735 | | | | | 6,062 | | | | | 5,492 | | | | | | | | | | | |
Specialty | | 1,788 | | | | | 1,864 | | | | | 1,505 | | | | | | | | | | | |
Self Service | | 715 | | | | | 787 | | | | | 593 | | | | | | | | | | | |
Total third party revenue | | $ | 12,794 | | | | | $ | 13,089 | | | | | $ | 11,629 | | | | | | | | | | | |
Total Revenue | | | | | | | | | | | | | | | | | | | | |
Wholesale - North America | | $ | 4,556 | | | | | $ | 4,379 | | | | | $ | 4,040 | | | | | | | | | | | |
Europe | | 5,735 | | | | | 6,062 | | | | | 5,492 | | | | | | | | | | | |
Specialty | | 1,791 | | | | | 1,867 | | | | | 1,509 | | | | | | | | | | | |
Self Service | | 715 | | | | | 787 | | | | | 593 | | | | | | | | | | | |
Eliminations | | (3) | | | | | (6) | | | | | (5) | | | | | | | | | | | |
Total revenue | | $ | 12,794 | | | | | $ | 13,089 | | | | | $ | 11,629 | | | | | | | | | | | |
Segment EBITDA | | | | | | | | | | | | | | | | | | | | |
Wholesale - North America | | $ | 852 | | | 18.7 | % | | $ | 769 | | | 17.6 | % | | $ | 665 | | | 16.5 | % | | | | | | | | |
Europe | | 585 | | | 10.2 | % | | 618 | | | 10.2 | % | | 428 | | | 7.8 | % | | | | | | | | |
Specialty | | 199 | | | 11.1 | % | | 223 | | | 12.0 | % | | 163 | | | 10.8 | % | | | | | | | | |
Self Service | | 83 | | | 11.7 | % | | 175 | | | 22.3 | % | | 113 | | | 19.1 | % | | | | | | | | |
Note: In the table above, the percentages of total segment revenue may not recalculate due to rounding. | | | | | | | | |
The key measure of segment profit or loss reviewed by our chief operating decision maker, our Chief Executive Officer, is Segment EBITDA. Segment EBITDA includes revenue and expenses that are controllable by the segment. Corporate general and administrative expenses are allocated to the segments based on usage, with shared expenses apportioned based on the segment's percentage of consolidated revenue. We calculate Segment EBITDA as EBITDA excluding restructuring and transaction related expenses (which includes restructuring expenses recorded in Cost of goods sold); change in fair value of contingent consideration liabilities; other gains and losses related to acquisitions, equity method investments, or divestitures; equity in losses and earnings of unconsolidated subsidiaries; equity investment fair value adjustments; impairment charges; and direct impacts of the Ukraine/Russia conflict and related sanctions (including provisions for and subsequent adjustments to reserves for asset recoverability and expenditures to support our employees and their families). EBITDA, which is the basis for Segment EBITDA, is calculated as net income excluding discontinued operations, depreciation, amortization, interest (which includes gains and losses on debt extinguishment) and income tax expense. See Note 24, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for a reconciliation of total Segment EBITDA to net income.
Year Ended December 31, 2022 Compared to Year Ended December 31, 2021
Wholesale - North America
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Wholesale - North America segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Wholesale - North America | 2022 | | 2021 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 4,207 | | | $ | 4,037 | | | 11.4 | % | (1) | (7.0) | % | (3) | (0.2) | % | | 4.2 | % |
Other revenue | 349 | | | 339 | | | 2.5 | % | (2) | 0.4 | % | | (0.1) | % | | 2.8 | % |
Total third party revenue | $ | 4,556 | | | $ | 4,376 | | | 10.7 | % | | (6.4) | % | | (0.2) | % | | 4.1 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue increased 11.4% for the year ended December 31, 2022 compared to the prior year, primarily driven by pricing initiatives which focused on offsetting inflation on input costs. Aftermarket collision parts volumes decreased for the year ended December 31, 2022, due to ocean freight delays and supply chain challenges in the first half of the year. As these issues eased in the second half, aftermarket collision parts volumes showed year over year improvement. Recycled parts volume from our salvage business was roughly flat year over year.
(2)Organic other revenue increased 2.5%, or $8 million, related to (i) a $22 million increase in revenue from other scrap (e.g., aluminum) and cores due to higher prices as well as higher volumes, partially offset by (ii) a $9 million decrease in revenue from precious metals (platinum, palladium, and rhodium) primarily due to lower prices partially offset by higher volumes and (iii) a $5 million decrease in revenue from scrap steel due to lower prices partially offset by higher volumes.
(3)Acquisition and divestiture revenue was a net decrease of $281 million primarily due to the divestiture of PGW in the second quarter of 2022. See "Other Divestitures (Not Classified in Discontinued Operations)" in Note 2, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on the divestiture of PGW.
Segment EBITDA
Segment EBITDA increased $83 million, or 10.7%, for the year ended December 31, 2022 compared to the prior year, despite the $18 million negative year over year effect related to the PGW business, which we divested in the second quarter of 2022. The increase is attributable to higher prices on parts and productivity initiatives helping to offset inflationary pressures related to ocean freight, labor, supplies and fuel. The increase was partially offset by decreases attributable to precious metals and scrap steel. We estimate that precious metals and scrap steel pricing had an unfavorable effect of $41 million, or 0.8%, on Segment EBITDA margin relative to the comparable prior year period.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Wholesale - North America segment:
| | | | | | | | | | | |
Wholesale - North America | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2021 | | 17.6 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | 0.6 | % | (1) |
Change in segment operating expenses | | 0.4 | % | (2) |
Change in other income and expenses, net | | 0.1 | % | |
Segment EBITDA for the year ended December 31, 2022 | | 18.7 | % | |
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 of 0.6% was driven by (i) a 0.6% mix benefit resulting from the PGW divestiture in the second quarter and (ii) productivity and pricing initiatives which focused on offsetting inflation on product cost and inbound freight, partially offset by (iii) an unfavorable impact of 0.6% from a decrease in commodity prices.
(2)The decrease in segment operating expenses as a percentage of revenue primarily reflects favorable impacts of (i) 0.3% related to personnel costs due to lower incentive compensation, (ii) 0.2% from lower charitable contributions, and (iii) other individually immaterial factors representing a 0.2% favorable impact in the aggregate, partially offset by (iv) a 0.3% unfavorable impact related to professional fees.
Europe
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Europe segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Europe | 2022 | | 2021 | | Organic | | Acquisition and Divestiture | | Foreign Exchange (2) | | Total Change |
Parts & services revenue | $ | 5,711 | | | $ | 6,033 | | | 5.1 | % | (1) | 0.4 | % | | (10.8) | % | | (5.3) | % |
Other revenue | 24 | | | 29 | | | (6.1) | % | | — | % | | (11.9) | % | | (18.0) | % |
Total third party revenue | $ | 5,735 | | | $ | 6,062 | | | 5.0 | % | | 0.4 | % | | (10.8) | % | | (5.4) | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue for the year ended December 31, 2022 increased by 5.1% (5.6% on a per day basis), primarily driven by pricing initiatives which focused on offsetting inflation on input costs across all geographies. The organic revenue growth across most of our European operations was partially offset by 0.4% of a negative effect on certain operations and product lines due to the Ukraine/Russia conflict.
(2)Exchange rates decreased our revenue growth by $654 million, or 10.8%, primarily due to the stronger U.S. dollar against the euro, pound sterling and Czech koruna for the year ended December 31, 2022 relative to the prior year.
Segment EBITDA
Segment EBITDA decreased $33 million, or 5.4%, for the year ended December 31, 2022 compared to the prior year. Our Europe Segment EBITDA included a negative year over year impact of $71 million related to the translation of local currency results into U.S. dollars at lower exchange rates than those experienced during the year ended December 31, 2021. On a constant currency basis (i.e., excluding the translation impact), Segment EBITDA increased $38 million, or 6.1%, compared to the prior year. Refer to the Foreign Currency Impact discussion within the Results of Operations–Consolidated section above for further detail regarding foreign currency impact on our results for the year ended December 31, 2022.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Europe segment:
| | | | | | | | | | | |
Europe | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2021 | | 10.2 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | 0.1 | % | (1) |
Change in segment operating expenses | | (0.1) | % | (2) |
| | | |
Segment EBITDA for the year ended December 31, 2022 | | 10.2 | % | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)The increase in gross margin was primarily attributable to favorable impacts of pricing initiatives and margin improvement initiatives undertaken to support profitable revenue growth despite inflationary pressures.
(2)The increase in segment operating expenses as a percentage of revenue primarily reflects unfavorable impacts of (i) 0.4% from increased freight, vehicle, and fuel expenses due to inflationary pressures and supply chain constraints and (ii) 0.2% from increased personnel costs primarily due to inflationary pressures, partially offset by (iii) other individually immaterial factors representing a 0.5% favorable impact in the aggregate.
Specialty
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Specialty segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Specialty | 2022 | | 2021 | | Organic (1) | | Acquisition and Divestiture (2) | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 1,788 | | | $ | 1,864 | | | (9.9) | % | | 6.1 | % | | (0.3) | % | | (4.1) | % |
Other revenue | — | | | — | | | — | % | | — | % | | — | % | | — | % |
Total third party revenue | $ | 1,788 | | | $ | 1,864 | | | (9.9) | % | | 6.1 | % | | (0.3) | % | | (4.1) | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue for the year ended December 31, 2022, decreased by 9.9% due to strong comparative growth for the year ended December 31, 2021, when parts and services organic revenue growth was 20.2%; demand softness from lower new vehicle sales caused by supply chain challenges; and a decrease in drop shipment volumes.
(2)Acquisition related growth for the year ended December 31, 2022 reflected revenue from our acquisitions of three Specialty businesses from the beginning of 2021 through the one-year anniversary of the acquisition dates.
Segment EBITDA
Segment EBITDA decreased $24 million, or 10.9%, for the year ended December 31, 2022 compared to the prior year primarily due to the organic revenue decline and the negative effect of inflation on overhead expenses.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Specialty segment:
| | | | | | | | | | | |
Specialty | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2021 | | 12.0 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | 0.5 | % | (1) |
Change in segment operating expenses | | (1.4) | % | (2) |
| | | |
Segment EBITDA for the year ended December 31, 2022 | | 11.1 | % | |
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 primarily was driven by pricing initiatives which focused on offsetting inflation on input costs and lower customer rebate levels due to lower customer attainment of rebate targets, partially offset by a 0.8% unfavorable impact from acquisitions.
(2)The increase in segment operating expenses as a percentage of revenue primarily reflects unfavorable impacts of (i) 0.8% in personnel costs primarily as a result of wage inflation and lower operating leverage due to the organic parts and services revenue decline, (ii) 0.5% in vehicle and fuel expenses primarily due to higher fuel costs, (iii) 0.3% in fixed facility expenses as a result of lower operating leverage due to the organic parts and services revenue decline, and (iv) several individually immaterial factors that had an unfavorable impact of 0.4% in the aggregate, partially offset by (v) a favorable impact of 0.6% from operating expense synergies and leverage generated from the 2021 acquisitions.
Self Service
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Self Service segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Self Service | 2022 | | 2021 | | Organic | | Acquisition and Divestiture(3) |
| Foreign Exchange | | Total Change |
Parts & services revenue | $ | 227 | | | $ | 207 | | | 9.9 | % | (1) | (0.1) | % | | — | % | | 9.8 | % |
Other revenue | 488 | | | 580 | | | (13.4) | % | (2) | (2.4) | % |
| — | % | | (15.8) | % |
Total third party revenue | $ | 715 | | | $ | 787 | | | (7.3) | % | | (1.8) | % | | — | % | | (9.1) | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue increased 9.9% for the year ended December 31, 2022 compared to the prior year, primarily driven by pricing initiatives which focused on offsetting inflation on input costs resulting from greater competition for vehicles.
(2)Other organic revenue decreased 13.4%, or $78 million, year over year due to (i) a $58 million decrease in revenue from precious metals (platinum, palladium, and rhodium) due to lower prices and, to a lesser extent, lower volumes, and (ii) a $33 million decrease in revenue from scrap steel due to lower volumes and, to a lesser extent, lower prices, partially offset by (iii) a $13 million increase in revenue from other scrap (including aluminum) and cores primarily related to higher prices.
(3)Acquisition and divestiture revenue was a net decrease of $14 million, or 1.8% primarily due to the divestiture of a business in the third quarter of 2022. See "Other Divestitures (Not Classified in Discontinued Operations)" in Note 2, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on the divestiture.
Segment EBITDA
Segment EBITDA decreased $92 million, or 52.3%, for the year ended December 31, 2022 compared to the prior year. The decrease is primarily attributable to unfavorable movements in commodity prices compared to the prior year. Decreases in precious metals prices contributed an estimated $34 million decline in Segment EBITDA relative to the year ended December 31, 2021. In addition, net sequential changes in scrap steel prices in our self service operations had a $15 million unfavorable impact on Segment EBITDA during the year ended December 31, 2022, compared to a $26 million favorable impact during the year ended December 31, 2021. The unfavorable impacts for the year ended December 31, 2022 resulted from the decrease in scrap steel prices between the date we purchased a vehicle, which influences the price we pay for a vehicle, and the date we scrapped a vehicle, which influences the price we receive for scrapping a vehicle. We estimate that precious metals and scrap steel pricing had an unfavorable effect of 8.6% on Segment EBITDA margin relative to the comparable prior year period.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Self Service segment:
| | | | | | | | | | | |
Self Service | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2021 | | 22.3 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | (6.6) | % | (1) |
Change in segment operating expenses | | (4.1) | % | (2) |
Change in other income and expenses, net | | 0.1 | % | |
Segment EBITDA for the year ended December 31, 2022 | | 11.7 | % | |
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 reflects (i) an unfavorable impact of 7.1% resulting from movements in metals prices partially offset by (ii) a net favorable impact due to pricing initiatives for parts and services implemented to mitigate the effects of higher car costs.
(2)The increase in segment operating expenses as a percentage of revenue reflects (i) a negative leverage effect of 2.9% from decreases in metals revenue (ii) an unfavorable impact of 0.4% due to higher advertising expense, and (iii) other individually immaterial factors representing a 0.8% unfavorable impact in the aggregate.
Year Ended December 31, 2021 Compared to Year Ended December 31, 2020
Wholesale - North America
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Wholesale - North America segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Wholesale - North America | 2021 | | 2020 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 4,037 | | | $ | 3,786 | | | 5.8 | % | (1) | 0.4 | % | | 0.4 | % | | 6.6 | % |
Other revenue | 339 | | | 253 | | | 33.3 | % | (2) | 0.1 | % | | 0.4 | % | | 33.8 | % |
Total third party revenue | $ | 4,376 | | | $ | 4,039 | | | 7.5 | % | | 0.4 | % | | 0.4 | % | | 8.3 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue increased 5.8% (6.7% on a per day basis) for the year ended December 31, 2021 compared to the prior year period, primarily driven by pricing and growth from recycled and remanufactured major mechanical parts and aftermarket automotive glass products. While mobility statistics improved relative to 2020, aftermarket collision parts revenue was roughly flat year-over-year due to the constraints on availability of parts caused by supply chain issues in 2021.
(2)The $84 million year over year organic increase in other revenue is primarily related to (i) a $36 million increase in revenue from other scrap and cores primarily related to higher prices and higher volumes, (ii) a $24 million increase in revenue from scrap steel due to higher prices and to a lesser extent, higher volumes, (iii) a $24 million increase in revenue from precious metals (platinum, palladium, and rhodium) primarily due to higher prices.
Segment EBITDA
Segment EBITDA increased $104 million, or 15.7%, for the year ended December 31, 2021 despite the impact of two fewer selling days compared to the prior year period. This increase is attributable to margin initiatives, rightsizing actions, metals prices and the favorable effect from the revenue recovery compared to the prior year when the COVID-19 impact was more severe. These were partially offset by negative impacts due to aftermarket fill rates and inflationary increases in costs. Increases in precious metals prices contributed an estimated $18 million increase in Segment EBITDA relative to the year ended December 31, 2020. Additionally, net sequential increases in scrap steel prices in our salvage operations had a $16 million favorable impact on Segment EBITDA for the year ended December 31, 2021, compared to a $3 million favorable impact for the year ended December 31, 2020. We estimate that precious metals and scrap steel pricing had a favorable effect of $31 million, or 0.6%, on Segment EBITDA margin relative to the comparable prior year period.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Wholesale - North America segment:
| | | | | | | | | | | |
Wholesale - North America | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2020 | | 16.5 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | 1.8 | % | (1) |
Change in segment operating expenses | | (0.5) | % | (2) |
Change in other expense, net and net income attributable to continuing noncontrolling interest | | (0.2) | % | (3) |
Segment EBITDA for the year ended December 31, 2021 | | 17.6 | % | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1) The increase in gross margin was favorable primarily due to the positive impact of higher precious metals and scrap steel prices, pricing initiatives and cost reductions from operational efficiencies and rightsizing efforts. Compared to the prior year, input costs have risen, with (i) inflationary pressures impacting product and freight costs in aftermarket and (ii) limited supply combined with heightened competition at auctions contributing to higher salvage costs. We are adjusting prices dynamically to address input cost increases and market conditions such as inventory availability and demand, and, in some cases, we experienced a margin benefit in 2021 as higher prices were enacted ahead of turning the higher cost inventory.
(2) The increase in segment operating expense as a percentage of revenue primarily reflects (i) an unfavorable impact of 0.6% related to personnel costs due to higher incentive compensation, (ii) an unfavorable impact of 0.2% for increased charitable contributions, partially offset by (iii) a positive leverage effect of 0.2% from facility expenses, which are largely fixed, and (iv) several other immaterial favorable factors totaling 0.1%.
(3) The unfavorable impact in other expense, net and net income attributable to continuing noncontrolling interest of 0.2% was primarily related to higher insurance proceeds received for the year ended December 31, 2020.
Europe
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Europe segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Europe | 2021 | | 2020 | | Organic | | Acquisition and Divestiture (2) | | Foreign Exchange (3) | | Total Change |
Parts & services revenue | $ | 6,033 | | | $ | 5,470 | | | 6.2 | % | (1) | (0.4) | % | | 4.6 | % | | 10.3 | % |
Other revenue | 29 | | | 22 | | | 24.1 | % | | — | % | | 5.5 | % | | 29.6 | % |
Total third party revenue | $ | 6,062 | | | $ | 5,492 | | | 6.2 | % | | (0.4) | % | | 4.6 | % | | 10.4 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue for the year ended December 31, 2021 increased by 6.2% as the negative pandemic effect on volume in 2020 was more severe than in 2021. Not all regions were impacted by the pandemic at the same time and to the same degree as in 2020, and the easing of lockdown measures has varied across the continent in 2021. These conditions created a different growth profile for each of our European businesses. While most of our businesses reported year over year growth, Central and Eastern Europe, the U.K. and Benelux reported the largest incremental increases for the year ended December 31, 2021.
(2)Acquisition and divestiture related decline for the year ended December 31, 2021 was primarily as a result of the disposals of a non-core telecommunications operation in Germany in the second quarter of 2020 and five additional smaller disposals in 2021 and 2020.
(3)Compared to the prior year, exchange rates increased our revenue growth by $251 million, or 4.6%, primarily due to the weaker U.S. dollar against the euro, pound sterling and Czech koruna for the year ended December 31, 2021 relative to the prior year period.
Segment EBITDA
Segment EBITDA increased $190 million, or 44.5%, for the year ended December 31, 2021 compared to the prior year. Our Europe Segment EBITDA included a positive year over year impact of $20 million related to the translation of local currency results into U.S. dollars at higher exchange rates than those experienced for the year ended December 31, 2020. On a constant currency basis (i.e., excluding the translation impact), Segment EBITDA increased by $170 million, or 39.8%, compared to the prior year. Refer to the Foreign Currency Impact discussion within the Results of Operations–Consolidated section above for further detail regarding foreign currency impact on our results for the year ended December 31, 2021.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Europe segment:
| | | | | | | | | | | |
Europe | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2020 | | 7.8 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | 1.5 | % | (1) |
Change in segment operating expenses | | 0.8 | % | (2) |
Change in other expense, net and net income attributable to continuing noncontrolling interest | | 0.1 | % | |
Segment EBITDA for the year ended December 31, 2021 | | 10.2 | % | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1) The increase in gross margin was primarily attributable to a favorable impact of 1.4% as a result of net price increases implemented in response to inflationary pressures that are impacting product and freight costs and other margin improvement initiatives related to procurement. Additionally, there was a 0.2% benefit from the disposal of non-core operations in 2020.
(2) The decrease in segment operating expenses as a percentage of revenue reflects favorable impacts of (i) 0.4% from bad debt expense due to customers' improved solvency and an increase in reserve in the prior year related to the COVID-19 pandemic, (ii) 0.3% from freight, vehicle and fuel expenses due to higher internet and mail order sales in the prior year, which have higher freight costs, and (iii) several individually immaterial factors that had a favorable impact of 0.3% in the aggregate. These were partially offset by personnel costs that had an unfavorable impact of 0.2% compared to the prior year due to government grants received in the prior year to cover employee costs in countries such as the U.K. and Germany (a lesser amount was received in 2021) and increased incentive compensation that was partially offset by a favorable leverage effect and headcount reductions.
Specialty
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Specialty segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Specialty | 2021 | | 2020 | | Organic (1) | | Acquisition and Divestiture (2) | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 1,864 | | | $ | 1,505 | | | 20.2 | % | | 3.0 | % | | 0.6 | % | | 23.8 | % |
Other revenue | — | | | — | | | — | % | | — | % | | — | % | | — | % |
Total third party revenue | $ | 1,864 | | | $ | 1,505 | | | 20.2 | % | | 3.0 | % | | 0.6 | % | | 23.8 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue increased 20.2% (21.1% on a per day basis) for the year ended December 31, 2021 compared to the prior year despite two fewer selling days. The organic increase was primarily due to strong demand for our products across all channels of our business. We believe the revenue growth was driven by our competitive advantage with our delivery service teams that enabled us to keep up with the strong demand and have more available inventory than our competitors.
(2)Acquisition related growth for 2021 reflected revenue from our acquisitions of four Specialty businesses since the beginning of 2020 through the one-year anniversary of the acquisition dates.
Segment EBITDA
Segment EBITDA increased $60 million, or 37.2%, for the year ended December 31, 2021 compared to the prior year primarily due to increased revenue as noted above and expanded margin as discussed below.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Specialty segment:
| | | | | | | | | | | |
Specialty | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2020 | | 10.8 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | 0.9 | % | (1) |
Change in segment operating expenses | | 0.2 | % | (2) |
| | | |
Segment EBITDA for the year ended December 31, 2021 | | 12.0 | % | |
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 primarily reflects lower discounting to recover increased input costs and, to a lesser extent, favorable product and channel mix.
(2) The decrease in segment operating expenses as a percentage of revenue reflects a favorable impact of (i) 0.3% in personnel costs, partially offset by (ii) an unfavorable impact of 0.2% due to increased incentive compensation.
Self Service
Third Party Revenue
The following table summarizes the changes in third party revenue by category in our Self Service segment (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
Self Service | 2021 | | 2020 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 207 | | | $ | 203 | | | 1.7 | % | (1) | — | % | | — | % | | 1.7 | % |
Other revenue | 580 | | | 390 | | | 49.0 | % | (2) | — | % | | — | % | | 49.0 | % |
Total third party revenue | $ | 787 | | | $ | 593 | | | 32.8 | % | | — | % | | — | % | | 32.8 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue increased 1.7% for the year ended December 31, 2021 compared to the prior year period, primarily driven by pricing initiatives.
(2)The 49.0%, or $190 million, year over year decrease in other revenue is related to (i) a $109 million increase in revenue from scrap steel related to higher prices, (ii) a $56 million increase in revenue from precious metals (platinum, palladium, and rhodium) due to higher prices, and (iii) a $25 million increase in revenue from other scrap (including aluminum) and cores primarily related to higher prices.
Segment EBITDA
Segment EBITDA increased $62 million, or 54.4%, in the year ended December 31, 2021 compared to the prior year period. The increase is primarily attributable to favorable movements in commodity prices compared to the prior year. Increases in precious metals prices contributed an estimated $43 million increase in Segment EBITDA relative to the year ended December 31, 2020. In addition, net sequential changes in scrap steel prices in our self service operations had an $26 million favorable impact on Segment EBITDA during the year ended December 31, 2021, compared to a $13 million favorable impact during the year ended December 31, 2020. We estimate that precious metals and scrap steel pricing had a favorable effect of $56 million, or 3.1%, on Segment EBITDA margin relative to the comparable prior year period.
The following table summarizes the changes in Segment EBITDA as a percentage of revenue in our Self Service segment:
| | | | | | | | | | | |
Self Service | | Percentage of Total Segment Revenue | |
Segment EBITDA for the year ended December 31, 2020 | | 19.1 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | (3.0) | % | (1) |
Change in segment operating expenses | | 6.2 | % | (2) |
| | | |
Segment EBITDA for the year ended December 31, 2021 | | 22.3 | % | |
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 reflects (i) an unfavorable impact of 3.5% resulting from movements in metals prices.
(2)The increase in segment operating expense as a percentage of revenue reflects (i) a positive leverage effect of 7.1% from increases in metals revenue, partially offset by (ii) a 0.7% unfavorable impact on personnel costs primarily related to increased incentive compensation and salaries and wages due to inflationary wage adjustments, and (iii) other individually immaterial factors representing a 0.2% unfavorable impact in the aggregate.
Liquidity and Capital Resources
On January 5, 2023, we entered into a new credit agreement and terminated the senior secured credit agreement ("Prior Credit Agreement"), scheduled to mature on January 29, 2024. The new credit agreement includes a $500 million unsecured term loan, payable in full on January 5, 2026, and an unsecured revolving credit facility of up to a U.S. dollar equivalent of $2.0 billion, which matures on January 5, 2028. See Note 25, "Subsequent Events" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information related to the new credit agreement.
The following table summarizes liquidity data as of the dates indicated (in millions):
| | | | | | | | | | | | | | | | | | | | | |
| Adjusted(4) | | December 31, | | |
| December 31, 2022 | | 2022 | | 2021 | | |
Cash and cash equivalents | $ | 278 | | | $ | 278 | | | $ | 274 | | | |
Total debt | 2,662 | | (5) | 2,662 | | (1) | 2,824 | | (1) | |
Current maturities (2) | 34 | | | 34 | | | 35 | | | |
Capacity under credit facilities (3) | 2,000 | | | 3,150 | | | 3,150 | | | |
Availability under credit facilities (3) | 645 | | | 1,295 | | | 1,194 | | | |
Total liquidity (cash and cash equivalents plus availability under credit facilities) | 923 | | | 1,573 | | | 1,468 | | | |
(1) Debt amounts reflect the gross values to be repaid (excluding debt issuance costs of $6 million and $12 million as of December 31, 2022, and 2021, respectively).
(2) Debt amounts reflect the gross values to be repaid in the next 12 months (excluding immaterial debt issuance costs as of December 31, 2022, and 2021, respectively).
(3) Capacity under credit facilities includes our revolving credit facilities and availability under credit facilities is reduced by our outstanding letters of credit.
(4) Amounts presented represent the termination of the Prior Credit Agreement and inclusion of the new credit agreement as if both were in effect as of December 31, 2022. See Note 25, "Subsequent Events" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information related to the new credit agreement.
(5) Debt amount presented above reflects the gross values to be repaid (excluding debt issuance costs of $13 million as of December 31, 2022).
We assess our liquidity in terms of our ability to fund our operations and provide for expansion through both internal development and acquisitions. Our primary sources of liquidity are cash flows from operations and our credit facilities. We utilize our cash flows from operations to fund working capital and capital expenditures, with the excess amounts going towards funding acquisitions, paying down outstanding debt, paying dividends or repurchasing our common stock. As we have pursued acquisitions as part of our historical growth strategy, our cash flows from operations have not always been sufficient to cover our investing activities. To fund our acquisitions, we have accessed various forms of debt financing, including revolving credit facilities and senior notes. We currently believe we have sufficient access to capital markets to support our future growth objectives.
As of December 31, 2022, we had debt outstanding and additional available sources of financing as follows:
•Senior secured credit facilities composed of $3,150 million in revolving credit ($1,786 million outstanding at December 31, 2022), bearing interest at variable rates, with availability reduced by $69 million of amounts outstanding letters of credit
•Euro Notes (2024) totaling $535 million (€500 million), maturing in April 2024 and bearing interest at a 3.875% fixed rate
•Euro Notes (2028) totaling $268 million (€250 million) maturing in April 2028 and bearing interest at a 4.125% fixed rate
We had approximately $1,295 million available under our credit facilities in place as of December 31, 2022. Combined with $278 million of cash and cash equivalents at December 31, 2022, we had approximately $1,573 million in available liquidity, an increase of $105 million from our available liquidity as of December 31, 2021.
With our ability to generate free cash flow, we were comfortable with reducing the size of our credit facilities from $3.15 billion to $2.5 billion when we terminated the Prior Credit Agreement and entered into the new credit agreement in January 2023. We believe that our current liquidity and cash expected to be generated by operating activities in future periods will be sufficient to meet our current operating and capital requirements. Our capital allocation strategy includes spending to support growth driven capital projects, complete synergistic acquisitions, and return stockholder value through the payment of dividends and repurchasing shares of our common stock.
A summary of the dividend activity for our common stock for the year ended December 31, 2022 is as follows:
| | | | | | | | | | | | | | | | | | | | |
Dividend Amount | | Declaration Date | | Record Date | | Payment Date |
$0.25 | | February 15, 2022 | | March 3, 2022 | | March 24, 2022 |
$0.25 | | April 26, 2022 | | May 19, 2022 | | June 2, 2022 |
$0.25 | | July 26, 2022 | | August 11, 2022 | | September 1, 2022 |
$0.275 | | October 25, 2022 | | November 17, 2022 | | December 1, 2022 |
On February 21, 2023, our Board of Directors declared a quarterly cash dividend of $0.275 per share of common stock, payable on March 30, 2023, to stockholders of record at the close of business on March 16, 2023.
We believe that our future cash flow generation will permit us to continue paying dividends in future periods; however, the timing, amount and frequency of such future dividends will be subject to approval by our Board of Directors, and based on considerations of capital availability, and various other factors, many of which are outside of our control.
With $1,573 million of total liquidity as of December 31, 2022 ($923 million on an adjusted basis) and $34 million of current maturities, we have access to funds to meet our near term commitments. We have a surplus of current assets over current liabilities, which further reduces the risk of short-term cash shortfalls.
Our total liquidity includes availability under our Prior Credit Agreement, which included the two financial maintenance covenants presented below. The required debt covenants per the Prior Credit Agreement and our actual ratios with respect to those covenants were calculated in accordance with the Prior Credit Agreement as follows as of December 31, 2022:
| | | | | | | | | | | |
| Covenant Level | | Ratio Achieved as of December 31, 2022 |
Maximum net leverage ratio | 4.00 : 1.00 | | 1.4 |
Minimum interest coverage ratio | 3.00 : 1.00 | | 26.5 |
The terms net leverage ratio and minimum interest coverage ratio used in the Prior Credit Agreement are specifically calculated per the Prior Credit Agreement and differ in specified ways from comparable US GAAP or common usage terms. The new credit agreement contains similar financial covenants but replaces the maximum net leverage ratio with a maximum total leverage ratio (calculated as 1.5x as of December 31, 2022) while maintaining the same 4.00 : 1.00 requirement.
Our Prior Credit Agreement contained customary covenants that imposed limitations and conditions on our ability to enter into certain transactions. During the second quarter of 2022, two ratings agencies, S&P Global Ratings and Moody's Investors Service, upgraded our issuer credit rating to an investment grade rating of 'BBB-' and 'Baa3', respectively, and rated our outlook as stable. With the assignment of an investment grade rating, we were no longer required to comply with certain restrictive covenants under the Prior Credit Agreement, and we were no longer required to provide collateral to secure the borrowings under the Prior Credit Agreement. We were in compliance with all applicable covenants under our Prior Credit Agreement and new credit agreement as of December 31, 2022. The new credit agreement also does not have restrictions on our ability to enter into certain transactions, such as dividend payments, share repurchases and asset sales.
The indentures relating to our Euro Notes do not include financial maintenance covenants, and the indentures will not restrict our ability to draw funds under the credit facility. The indentures do not prohibit amendments to the financial covenants under the credit facility as needed.
While we believe that we have adequate capacity under our existing credit facilities, from time to time we may need to raise additional funds through public or private financing, strategic relationships or modification of our existing credit facilities. There can be no assurance that additional funding, or refinancing of our credit facilities, if needed, will be available on terms attractive to us, or at all. Furthermore, any additional equity financing may be dilutive to stockholders, and debt financing, if available, may involve restrictive covenants or higher interest costs. Our failure to raise capital if and when needed could have a material adverse effect on our business, operating results, and financial condition.
We utilize supply chain financing arrangements, which allow us to improve our operating cash flows by extending payment terms with certain suppliers who participate in the programs. Financial institutions participate in the supply chain financing initiative on an uncommitted basis and can cease purchasing receivables from our suppliers at any time. The initiative is at the sole discretion of both the supplier and the financial institution on terms that are negotiated between them. In the future, if the
financial institutions do not continue to purchase receivables from our suppliers under the initiative, the participating suppliers may need to renegotiate their payment terms with us, which in turn could cause our borrowings under our revolving credit facility to increase. All outstanding payments owed under the initiative to the participating financial institutions are recorded within Accounts payable in our Consolidated Balance Sheets. As of December 31, 2022, we had approximately $248 million of Accounts payable outstanding under the arrangements.
In the past, we have held interest rate swaps to hedge the variable rates on a portion of our credit agreement borrowings and currency swaps that contain an interest rate swap component and a foreign currency forward contract component. As of December 31, 2022, we did not have any of these contracts outstanding. The weighted average interest rate on borrowings outstanding under our Prior Credit Agreement was 4.2% at December 31, 2022. Including our senior notes, our overall weighted average interest rate on borrowings was 4.2% at December 31, 2022. Prior to entering into the new credit agreement on January 5, 2023, our borrowings in U.S. dollars accrued interest at London Inter-Bank Offered Rate (i.e. LIBOR). Under the new credit agreement, our borrowings will bear interest at Secured Overnight Financing Rate (i.e. SOFR) plus the applicable spread or other risk-free interest rates that are applicable for the specified currency plus a spread. We do not expect the change in benchmark rates will have a material impact on our results of operations, financial position or liquidity. However, we project that the increase in benchmark interest rates in the United States and Europe in 2022 and potential for further increases in 2023 to combat rising inflation will drive higher interest expense of $45 million to $55 million in 2023 relative to 2022. See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our borrowings and related interest.
We had outstanding Prior Credit Agreement borrowings of $1,786 million and $1,887 million at December 31, 2022 and 2021, respectively. Of these amounts, there were no current maturities at December 31, 2022 or 2021. The new credit agreement has no scheduled principal payments in 2023.
The scheduled maturities of long-term obligations outstanding at December 31, 2022 are as follows (in millions):
| | | | | | | | | | | | | | |
| | | | |
| | | | |
| | | | |
| Adjusted(4) | | | |
| December 31, 2022 | | December 31, 2022 | |
2023 (1) | $ | 34 | | | $ | 34 | | |
2024 | 548 | | | 2,334 | | |
2025 | 10 | | | 10 | | |
2026 | 503 | | | 3 | | |
2027 | 3 | | | 3 | | |
Thereafter | 1,564 | | | 278 | | |
Total debt | $ | 2,662 | | (3) | $ | 2,662 | | (2) |
(1)Long-term obligations maturing by December 31, 2023 include $15 million of short-term debt that may be extended beyond the current year ending December 31, 2023.
(2)The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs of $6 million as of December 31, 2022).
(3)The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs of $13 million as of December 31, 2022).
(4)Amounts presented represent the termination of the Prior Credit Agreement and inclusion of the new credit agreement as if both were in effect as of December 31, 2022. See Note 25, "Subsequent Events" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information related to the new credit agreement.
As of December 31, 2022, the Company had cash and cash equivalents of $278 million, of which $227 million was held by foreign subsidiaries. In general, it is our practice and intention to permanently reinvest the undistributed earnings of our foreign subsidiaries. We believe that we have sufficient cash flow and liquidity to meet our financial obligations in the U.S. without repatriating our foreign earnings. We may, from time to time, choose to selectively repatriate foreign earnings if doing so supports our financing or liquidity objectives. Distributions of dividends from our foreign subsidiaries, if any, would be generally exempt from further U.S. taxation, either as a result of the 100% participation exemption under the Tax Cuts and Jobs Act enacted in 2017, or due to the previous taxation of foreign earnings under the transition tax and the Global Intangible Low-Taxed Income regime ("GILTI").
The procurement of inventory is the largest operating use of our funds. We normally pay for aftermarket product purchases on standard payment terms or at the time of shipment, depending on the manufacturer and the negotiated payment terms. We normally pay for salvage vehicles acquired at salvage auctions and under direct procurement arrangements at the time that we take possession of the vehicles.
The following table sets forth a summary of our aftermarket and manufactured inventory procurement for the years ended December 31, 2022, and 2021 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | |
| | 2022 | | 2021 | | | | Change | |
Wholesale - North America | | $ | 1,172 | | | $ | 1,107 | | | | | $ | 65 | | (1) |
Europe | | 3,498 | | | 3,829 | | | | | (331) | | (2) |
Specialty | | 1,304 | | | 1,452 | | | | | (148) | | (3) |
Total | | $ | 5,974 | | | $ | 6,388 | | | | | $ | (414) | | |
(1)Inventory purchases across the Wholesale - North America segment increased for the year ended December 31, 2022 compared to the prior year primarily due to required restocking to keep up with the demand for our products.
(2)The decrease in inventory purchases in our Europe segment included a decrease of $415 million attributable to the decrease in the value of the euro, and to a lesser extent, the pound sterling for the year ended December 31, 2022 compared to the prior year. On a constant currency basis, inventory purchases increased compared to the prior year, due to required restocking to keep up with the demand for our products as well as purchases to improve availability for customers in certain regions.
(3)The decrease in inventory purchases in the Specialty segment compared to the prior year was primarily due to matching inventory levels with demand. This was partially offset by inventory purchases made by companies acquired in the second half of 2021.
The following table sets forth a summary of our global wholesale salvage and self service procurement for the years ended December 31, 2022, and 2021 (in thousands):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | |
| 2022 | | 2021 | | | | % Change | |
Wholesale - North America salvage vehicles | 246 | | 239 | | | | 2.9 | % | |
Europe wholesale salvage vehicles | 29 | | | 26 | | | | 11.5 | % | |
Self Service salvage vehicles | 517 | | 542 | | | | (4.6) | % | |
Wholesale - North America salvage purchases in 2022 increased relative to the prior year due to limitations in the prior year on vehicles at auctions. Self Service salvage vehicle purchases in 2022 decreased due to increased market competition and decreased availability of vehicles.
The following table summarizes the components of the change in cash provided by operating activities (in millions):
| | | | | | | | |
| Operating Cash | |
Net cash provided by operating activities for the year ended December 31, 2021 | $ | 1,367 | | |
Increase (decrease) due to: | | |
| | |
| | |
Working capital accounts: (1) | | |
Receivables, net | — | | |
Inventories | (107) | | |
Accounts payable | (14) | | |
Other operating activities | 4 | | (2) |
Net cash provided by operating activities for the year ended December 31, 2022 | $ | 1,250 | | |
(1) Cash flows related to our primary working capital accounts can be volatile as the sales and purchases, payments and collections can be timed differently from period to period.
•Receivables, net had a similar impact on cash provided by operating activities year over year. This was driven by a $26 million outflow for our Wholesale - North America segment primarily due to an increase in organic revenue in 2022 compared to 2021, which translated to higher receivables balances in 2022. This was partially offset by a $14 million inflow for our Europe segment and a $12 million inflow for our Specialty segment, both due to lesser overall cash outflows in 2022 as a result of collections and timing of sales.
•Inventories represented $107 million in incremental cash outflows for the year ended December 31, 2022 compared to the same period of 2021 as a result of inventory increases in the (i) Wholesale - North America segment of $151 million primarily attributable to increased cash paid for inventory in the current year as a result of higher input costs and volume increases due to strong demand and (ii) Europe segment of $101 million, primarily attributable to increased cash paid for inventory in the current year as a result of higher input costs, volume increases due to strong demand and strategic inventory purchases to curb the impacts of supply chain constraints, which was partially offset by inventory decreases in the (iii) Specialty segment of $127 million primarily related to decreasing inventory purchasing levels to align with softening demand and (iv) Self Service segment of $18 million primarily related to lower vehicle purchases in 2022 due to increased market competition and decreased availability of vehicles.
•Accounts payable was a $14 million detriment to cash provided by operating activities year over year. This change was primarily attributable a lower cash inflow in our Europe segment of $187 million and a cash outflow of $38 million from our Specialty segment partially offset by our Wholesale - North America segment which contributed a $211 million cash inflow driven by higher accounts payable balances and timing of payments.
(2) Primarily related to offsetting effects from (i) non-cash items in net income, including gain on disposal of businesses, refer to "Other Divestitures (Not Classified in Discontinued Operations)" in Note 2, "Discontinued Operations and Divestitures," for further information, (ii) cash paid for taxes, and (iii) a number of individually insignificant fluctuations in cash paid for other operating activities.
Net cash provided by investing activities totaled $172 million and net cash used in investing activities totaled $419 million for the years ended December 31, 2022 and 2021, respectively. Proceeds from the disposal of businesses (primarily PGW) were $399 million for the year ended December 31, 2022 compared to $7 million for the year ended December 31, 2021. Property, plant and equipment purchases were $222 million for the year ended December 31, 2022 compared to $293 million in the prior year. We invested $124 million of cash, net of cash acquired, in business acquisitions for the year ended December 31, 2021 compared to $4 million in 2022.
The following table reconciles Net Cash Provided by Operating Activities to Free Cash Flow (in millions):
| | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2022 | | 2021 |
Net cash provided by operating activities | | | | | $ | 1,250 | | | $ | 1,367 | |
Less: purchases of property, plant and equipment | | | | | 222 | | | 293 | |
Free cash flow | | | | | $ | 1,028 | | | $ | 1,074 | |
Net cash used in financing activities increased by $409 million for the year ended December 31, 2022 compared to 2021 due primarily to higher payment of dividends in 2022 of $211 million, increases in repurchases of common stock of $163 million and higher net repayments of debt of $133 million, partially offset by a decrease in settlement of our cross currency swap and other foreign exchange forward contracts in 2021 of $89 million (no similar transaction in 2022).
We intend to continue to evaluate markets for potential growth through the internal development of distribution centers, processing and sales facilities, and warehouses, through further integration of our facilities, and through selected business acquisitions. Our future liquidity and capital requirements will depend upon numerous factors, including the costs and timing of our internal development efforts and the success of those efforts.
We have various contractual obligations and commitments arising in the normal course of business. The following represent our anticipated material cash requirements from known contractual and other obligations as of December 31, 2022.
•Long-term debt of $2,662 million and related interest totaling $178 million, of which $34 million and $110 million, respectively is expected to be paid within twelve months. See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to debt amounts outstanding at December 31, 2022.
•Operating lease payments of $1,673 million, of which $269 million is expected to be paid within twelve months. See Note 21, "Leases" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to lease amounts outstanding at December 31, 2022.
•Purchase obligations of $611 million for open purchase orders for aftermarket inventory all expected to be paid within twelve months.
•Net pension obligations of $133 million, of which $5 million is expected to be paid within twelve months. Benefit payments for our funded plans will be made from plan assets, whereas benefit payments for our unfunded plans are made from cash flows from operating activities. See Note 22, "Employee Benefit Plans" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to net pension obligations at December 31, 2022.
•Self-insurance reserves of $126 million, of which $62 million is expected to be paid within twelve months. See Note 6, "Self-Insurance Reserves" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information relates to self-insurance reserves at December 31, 2022.
ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
*****
INDEX TO FINANCIAL STATEMENTS
| | | | | |
| Page |
LKQ CORPORATION AND SUBSIDIARIES | |
| |
| |
| |
| |
| |
| |
| |
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of LKQ Corporation
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of LKQ Corporation and subsidiaries (the "Company") as of December 31, 2022 and 2021, the related consolidated statements of income, comprehensive income, stockholders' equity, and cash flows, for each of the three years in the period ended December 31, 2022, and the related notes (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2022, in conformity with accounting principles generally accepted in the United States of America.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company's internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 23, 2023, expressed an unqualified opinion on the Company's internal control over financial reporting.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current-period audit of the financial statements that was communicated or required to be communicated to the audit committee and that (1) relates to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Goodwill Impairment Assessment - Refer to Note 3 to the financial statements.
Critical Audit Matter Description
The Company’s evaluation of goodwill for impairment involves the comparison of the fair value of each reporting unit to its carrying value. The Company determines the fair value of its reporting units using a discounted cash flow model and the market approach, which require management to make significant estimates and assumptions. The goodwill balance subject to the impairment assessments was $4.3 billion as of December 31, 2022 and is allocated to four reporting units.
Auditing the estimates and assumptions that impacted the valuation of certain reporting units involved especially subjective judgment; specifically, the forecasts of future revenue and profit margins (“forecasts”), the selection of discount rates, and the determination of market multiples.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the forecasts, the selection of discount rates, and determination of market multiples included the following, among others:
•We tested the effectiveness of controls over the goodwill impairment assessments, including those over the forecasts and the selection of the discount rates and market multiples.
•We evaluated management’s ability to accurately forecast by comparing actual results to management’s historical forecasts.
•We evaluated the reasonableness of management’s forecasts by comparing the forecasts to (1) historical results, (2) internal communications to management and the Board of Directors, (3) analyst and industry reports of the Company and companies in its peer group, and (4) forecasts used in the preceding impairment assessments.
•With the assistance of our fair value specialists, we evaluated the discount rates, including (1) testing the underlying source information and the mathematical accuracy of the calculations, (2) developing a range of independent estimates and comparing those to the discount rates used by management, and (3) comparing the discount rates used by management to those used in the preceding impairment assessments.
•With the assistance of our fair value specialists, we evaluated the market multiples, including testing the underlying source information and mathematical accuracy of the calculations, and comparing the multiples selected by management to its guideline public companies and the multiples used in the preceding impairment assessments.
/s/ DELOITTE & TOUCHE LLP
Chicago, Illinois
February 23, 2023
We have served as the Company's auditor since 1998.
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders of LKQ Corporation
Opinion on Internal Control over Financial Reporting
We have audited the internal control over financial reporting of LKQ Corporation and subsidiaries (the “Company”) as of December 31, 2022, based on criteria established in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2022, based on criteria established in Internal Control — Integrated Framework (2013) issued by COSO.
We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated financial statements as of and for the year ended December 31, 2022, of the Company and our report dated February 23, 2023, expressed an unqualified opinion on those financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Report of Management on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
| | |
/s/ DELOITTE & TOUCHE LLP |
Chicago, Illinois
February 23, 2023
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Income
(In millions, except per share data)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Revenue | $ | 12,794 | | | $ | 13,089 | | | $ | 11,629 | |
Cost of goods sold | 7,571 | | | 7,767 | | | 7,036 | |
| | | | | |
Gross margin | 5,223 | | | 5,322 | | | 4,593 | |
Selling, general and administrative expenses | 3,544 | | | 3,568 | | | 3,266 | |
Restructuring and transaction related expenses | 20 | | | 20 | | | 66 | |
(Gain) on disposal of businesses and impairment of net assets held for sale | (159) | | | — | | | 3 | |
Depreciation and amortization | 237 | | | 260 | | | 272 | |
| | | | | |
Operating income | 1,581 | | | 1,474 | | | 986 | |
Other expense (income): | | | | | |
Interest expense | 78 | | | 72 | | | 104 | |
Loss on debt extinguishment | — | | | 24 | | | 13 | |
Interest income and other income, net | (15) | | | (21) | | | (16) | |
Total other expense, net | 63 | | | 75 | | | 101 | |
Income from continuing operations before provision for income taxes | 1,518 | | | 1,399 | | | 885 | |
Provision for income taxes | 385 | | | 331 | | | 250 | |
Equity in earnings of unconsolidated subsidiaries | 11 | | | 23 | | | 5 | |
Income from continuing operations | 1,144 | | | 1,091 | | | 640 | |
Net income from discontinued operations | 6 | | | 1 | | | — | |
Net income | 1,150 | | | 1,092 | | | 640 | |
Less: net income attributable to continuing noncontrolling interest | 1 | | | 1 | | | 2 | |
| | | | | |
Net income attributable to LKQ stockholders | $ | 1,149 | | | $ | 1,091 | | | $ | 638 | |
| | | | | |
Basic earnings per share: (1) | | | | | |
Income from continuing operations | $ | 4.13 | | | $ | 3.68 | | | $ | 2.10 | |
Net income from discontinued operations | 0.02 | | | — | | | — | |
Net income | 4.15 | | | 3.68 | | | 2.10 | |
Less: net income attributable to continuing noncontrolling interest | 0.01 | | | — | | | 0.01 | |
| | | | | |
Net income attributable to LKQ stockholders | $ | 4.15 | | | $ | 3.68 | | | $ | 2.10 | |
| | | | | |
Diluted earnings per share: (1) | | | | | |
Income from continuing operations | $ | 4.12 | | | $ | 3.67 | | | $ | 2.10 | |
Net income from discontinued operations | 0.02 | | | — | | | — | |
Net income | 4.14 | | | 3.67 | | | 2.10 | |
Less: net income attributable to continuing noncontrolling interest | 0.01 | | | — | | | 0.01 | |
| | | | | |
Net income attributable to LKQ stockholders | $ | 4.13 | | | $ | 3.66 | | | $ | 2.09 | |
(1) The sum of the individual earnings per share amounts may not equal the total due to rounding.
The accompanying notes are an integral part of the Consolidated Financial Statements.
63
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(In millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Net income | $ | 1,150 | | | $ | 1,092 | | | $ | 640 | |
Less: net income attributable to continuing noncontrolling interest | 1 | | | 1 | | | 2 | |
| | | | | |
Net income attributable to LKQ stockholders | 1,149 | | | 1,091 | | | 638 | |
| | | | | |
Other comprehensive (loss) income: | | | | | |
Foreign currency translation, net of tax | (212) | | | (64) | | | 114 | |
Net change in unrealized gains/losses on cash flow hedges, net of tax | — | | | 1 | | | (6) | |
Net change in unrealized gains/losses on pension plans, net of tax | 35 | | | 9 | | | (1) | |
Other comprehensive income (loss) from unconsolidated subsidiaries | 7 | | | — | | | (5) | |
Other comprehensive (loss) income | (170) | | | (54) | | | 102 | |
| | | | | |
Comprehensive income | 980 | | | 1,038 | | | 742 | |
Less: comprehensive income attributable to continuing noncontrolling interest | 1 | | | 1 | | | 2 | |
| | | | | |
Comprehensive income attributable to LKQ stockholders | $ | 979 | | | $ | 1,037 | | | $ | 740 | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
64
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
(In millions, except per share data)
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 278 | | | $ | 274 | |
Receivables, net | 998 | | | 1,073 | |
Inventories | 2,752 | | | 2,611 | |
| | | |
Prepaid expenses and other current assets | 230 | | | 296 | |
| | | |
Total current assets | 4,258 | | | 4,254 | |
Property, plant and equipment, net | 1,236 | | | 1,299 | |
Operating lease assets, net | 1,227 | | | 1,361 | |
Goodwill | 4,319 | | | 4,540 | |
Other intangibles, net | 653 | | | 746 | |
Equity method investments | 141 | | | 181 | |
Other noncurrent assets | 204 | | | 225 | |
Total assets | $ | 12,038 | | | $ | 12,606 | |
Liabilities and Stockholders' Equity | | | |
Current liabilities: | | | |
Accounts payable | $ | 1,339 | | | $ | 1,176 | |
Accrued expenses: | | | |
Accrued payroll-related liabilities | 218 | | | 261 | |
Refund liability | 109 | | | 107 | |
| | | |
Other accrued expenses | 294 | | | 271 | |
| | | |
| | | |
Current portion of operating lease liabilities | 188 | | | 203 | |
Current portion of long-term obligations | 34 | | | 35 | |
Other current liabilities | 89 | | | 112 | |
| | | |
Total current liabilities | 2,271 | | | 2,165 | |
Long-term operating lease liabilities, excluding current portion | 1,091 | | | 1,209 | |
Long-term obligations, excluding current portion | 2,622 | | | 2,777 | |
Deferred income taxes | 280 | | | 279 | |
Other noncurrent liabilities | 283 | | | 365 | |
Commitments and contingencies | | | |
Redeemable noncontrolling interest | 24 | | | 24 | |
Stockholders' equity: | | | |
Common stock, $0.01 par value, 1,000.0 shares authorized, 322.4 shares issued and 267.3 shares outstanding at December 31, 2022; 321.6 shares issued and 287.0 shares outstanding at December 31, 2021 | 3 | | | 3 | |
Additional paid-in capital | 1,506 | | | 1,474 | |
Retained earnings | 6,656 | | | 5,794 | |
Accumulated other comprehensive loss | (323) | | | (153) | |
Treasury stock, at cost; 55.1 shares at December 31, 2022 and 34.6 shares at December 31, 2021 | (2,389) | | | (1,346) | |
Total Company stockholders' equity | 5,453 | | | 5,772 | |
Noncontrolling interest | 14 | | | 15 | |
Total stockholders' equity | 5,467 | | | 5,787 | |
Total liabilities and stockholders' equity | $ | 12,038 | | | $ | 12,606 | |
| | | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
65
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In millions)
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2022 | | 2021 | | 2020 | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | |
Net income | $ | 1,150 | | | $ | 1,092 | | | $ | 640 | | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | 264 | | | 284 | | | 299 | | | | |
| | | | | | | | |
(Gain) on disposal of businesses and impairment of net assets held for sale | (159) | | | — | | | 3 | | | | |
Stock-based compensation expense | 38 | | | 34 | | | 29 | | | | |
Loss on debt extinguishment | — | | | 24 | | | 13 | | | | |
Deferred income taxes | 6 | | | (27) | | | (34) | | | | |
Other | (14) | | | (37) | | | (4) | | | | |
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions: | | | | | | | | |
Receivables, net | (16) | | | (16) | | | 94 | | | | |
Inventories | (342) | | | (235) | | | 433 | | | | |
Prepaid income taxes/income taxes payable | 33 | | | (65) | | | 35 | | | | |
Accounts payable | 269 | | | 283 | | | (64) | | | | |
Other operating assets and liabilities | 21 | | | 30 | | | — | | | | |
Net cash provided by operating activities | 1,250 | | | 1,367 | | | 1,444 | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Purchases of property, plant and equipment | (222) | | | (293) | | | (173) | | | | |
Proceeds from disposals of property, plant and equipment | 9 | | | 20 | | | 17 | | | | |
Acquisitions, net of cash acquired | (4) | | | (124) | | | (7) | | | | |
Proceeds from disposals of businesses | 399 | | | 7 | | | 5 | | | | |
| | | | | | | | |
Other investing activities, net | (10) | | | (29) | | | (8) | | | | |
Net cash provided by (used in) investing activities | 172 | | | (419) | | | (166) | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
Early-redemption premium | — | | | (16) | | | (9) | | | | |
Repayment of Euro Notes (2026) | — | | | (883) | | | — | | | | |
Repayment of U.S. Notes (2023) | — | | | — | | | (600) | | | | |
Borrowings under revolving credit facilities | 1,644 | | | 5,035 | | | 841 | | | | |
Repayments under revolving credit facilities | (1,675) | | | (3,717) | | | (1,473) | | | | |
Repayments under term loans | — | | | (324) | | | (18) | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Borrowings under receivables securitization facility | — | | | — | | | 111 | | | | |
Repayments under receivables securitization facility | — | | | — | | | (111) | | | | |
Repayments of other debt, net | (17) | | | (26) | | | (116) | | | | |
Settlement of derivative instruments, net | — | | | (89) | | | — | | | | |
Dividends paid to LKQ stockholders | (284) | | | (73) | | | — | | | | |
Purchase of treasury stock | (1,040) | | | (877) | | | (117) | | | | |
Other financing activities, net | (22) | | | (15) | | | (21) | | | | |
Net cash used in financing activities | (1,394) | | | (985) | | | (1,513) | | | | |
Effect of exchange rate changes on cash, cash equivalents and restricted cash | (24) | | | (1) | | | 12 | | | | |
Net increase (decrease) in cash, cash equivalents and restricted cash | 4 | | | (38) | | | (223) | | | | |
Cash and cash equivalents of continuing operations, beginning of period (1) | 274 | | | 312 | | | 528 | | | | |
Add: Cash and cash equivalents of discontinued operations, beginning of period | — | | | — | | | 7 | | | | |
Cash and cash equivalents of continuing and discontinued operations, beginning of period | 274 | | | 312 | | | 535 | | | | |
Cash and cash equivalents, end of period | $ | 278 | | | $ | 274 | | | $ | 312 | | | | |
| | | | | | | | |
| | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
(1) The balance as of January 1, 2020 included restricted cash of $5 million.
The accompanying notes are an integral part of the Consolidated Financial Statements.
66
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
Supplemental disclosure of cash paid for: | | | | | |
Income taxes, net of refunds | $ | 346 | | | $ | 423 | | | $ | 248 | |
Interest | 71 | | | 76 | | | 107 | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
67
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Stockholders' Equity
(In millions, except per share data)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| LKQ Stockholders | | | | |
| Common Stock | | Treasury Stock | | Additional Paid-In Capital | | Retained Earnings | | Accumulated Other Comprehensive Loss | | Noncontrolling Interest | | Total Stockholders' Equity |
| Shares | | Amount | | Shares | | Amount |
Balance as of December 31, 2019 | 319.9 | | | $ | 3 | | | (13.2) | | | $ | (352) | | | $ | 1,418 | | | $ | 4,141 | | | $ | (201) | | | $ | 40 | | | $ | 5,049 | |
Net income | — | | | — | | | — | | | — | | | — | | | 638 | | | — | | | 2 | | | 640 | |
Other comprehensive income | — | | | — | | | — | | | — | | | — | | | — | | | 102 | | | — | | | 102 | |
Purchase of treasury stock | — | | | — | | | (4.1) | | | (117) | | | — | | | — | | | — | | | — | | | (117) | |
Vesting of restricted stock units, net of shares withheld for employee tax | 0.9 | | | — | | | — | | | — | | | (3) | | | — | | | — | | | — | | | (3) | |
Stock-based compensation expense | — | | | — | | | — | | | — | | | 29 | | | — | | | — | | | — | | | 29 | |
Exercise of stock options | 0.1 | | | — | | | — | | | — | | | 1 | | | — | | | — | | | — | | | 1 | |
Capital contributions from, net of dividends declared to, noncontrolling interest shareholder | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (4) | | | (4) | |
Adoption of ASU 2016-13 | — | | | — | | | — | | | — | | | — | | | (3) | | | — | | | — | | | (3) | |
Disposition of subsidiary with noncontrolling interests (see Note 2) | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (11) | | | (11) | |
Purchase of noncontrolling interests (see Note 8) | — | | | — | | | — | | | — | | | (1) | | | — | | | — | | | (11) | | | (12) | |
| | | | | | | | | | | | | | | | | |
Balance as of December 31, 2020 | 320.9 | | | $ | 3 | | | (17.3) | | | $ | (469) | | | $ | 1,444 | | | $ | 4,776 | | | $ | (99) | | | $ | 16 | | | $ | 5,671 | |
Net income | — | | | — | | | — | | | — | | | — | | | 1,091 | | | — | | | 1 | | | 1,092 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | (54) | | | — | | | (54) | |
Purchase of treasury stock | — | | | — | | | (17.3) | | | (877) | | | — | | | — | | | — | | | — | | | (877) | |
Vesting of restricted stock units, net of shares withheld for employee tax | 0.7 | | | — | | | — | | | — | | | (4) | | | — | | | — | | | — | | | (4) | |
Stock-based compensation expense | — | | | — | | | — | | | — | | | 34 | | | — | | | — | | | — | | | 34 | |
Dividends declared to LKQ stockholders ($0.25 per share) | — | | | — | | | — | | | — | | | — | | | (73) | | | — | | | — | | | (73) | |
| | | | | | | | | | | | | | | | | |
Capital contributions from, net of dividends declared to, noncontrolling interest shareholder | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2) | | | (2) | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Balance as of December 31, 2021 | 321.6 | | | $ | 3 | | | (34.6) | | | $ | (1,346) | | | $ | 1,474 | | | $ | 5,794 | | | $ | (153) | | | $ | 15 | | | $ | 5,787 | |
Net income | — | | | — | | | — | | | — | | | — | | | 1,149 | | | — | | | 1 | | | 1,150 | |
Other comprehensive loss | — | | | — | | | — | | | — | | | — | | | — | | | (170) | | | — | | | (170) | |
Purchase of treasury stock | — | | | — | | | (20.5) | | | (1,043) | | | — | | | — | | | — | | | — | | | (1,043) | |
Vesting of restricted stock units, net of shares withheld for employee tax | 0.8 | | | — | | | — | | | — | | | (6) | | | — | | | — | | | — | | | (6) | |
Stock-based compensation expense | — | | | — | | | — | | | — | | | 38 | | | — | | | — | | | — | | | 38 | |
Dividends declared to LKQ stockholders ($1.025 per share) | — | | | — | | | — | | | — | | | — | | | (287) | | | — | | | — | | | (287) | |
| | | | | | | | | | | | | | | | | |
Capital contributions from, net of dividends declared to, noncontrolling interest shareholder | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1) | | | (1) | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Foreign currency translation adjustment on noncontrolling interest | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (1) | | | (1) | |
Balance as of December 31, 2022 | 322.4 | | | $ | 3 | | | (55.1) | | | $ | (2,389) | | | $ | 1,506 | | | $ | 6,656 | | | $ | (323) | | | $ | 14 | | | $ | 5,467 | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
68
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1. Business
Description of Business
LKQ Corporation, a Delaware corporation, is a holding company and all operations are conducted by subsidiaries. When the terms "LKQ," "the Company," "we," "us," or "our" are used in this document, those terms refer to LKQ Corporation and its consolidated subsidiaries.
We are a global distributor of vehicle products, including replacement parts, components, and systems used in the repair and maintenance of vehicles, and specialty vehicle aftermarket products and accessories designed to improve the performance, functionality and appearance of vehicles. We operate in the United States, Canada, Germany, the U.K., the Benelux region (Belgium, Netherlands, and Luxembourg), Italy, Czech Republic, Austria, Slovakia, Poland, and various other European countries.
We are organized into four operating segments: Wholesale - North America; Europe; Specialty; and Self Service, each of which is presented as a reportable segment. Beginning in 2022, the Wholesale - North America and Self Service operating segment results were separated from the previous reportable segment, North America, and each of Wholesale - North America and Self Service is now a separate reportable segment. Segment results have been adjusted retrospectively to reflect this change.
Note 2. Discontinued Operations and Divestitures
Glass Manufacturing Business
In March 2017, we completed the sale of the PGW Auto Glass ("PGW") glass manufacturing business to a subsidiary of Vitro S.A.B. de C.V. ("Vitro"). In connection with the sale, LKQ and Vitro entered into a three-year Purchase and Supply Agreement in which our aftermarket automotive glass distribution business agreed to source various products from Vitro's glass manufacturing business for a three-year period beginning in March 2017 and ending in February 2020. All purchases from Vitro, including those outside of the Purchase and Supply Agreement, for the two months ended February 29, 2020 were $4 million.
For the year ended December 31, 2022, we recorded to discontinued operations a $5 million benefit primarily related to the reassessment of a previously recorded valuation allowance on a deferred tax asset. For the year ended December 31, 2021, we recorded an insignificant gain related to the settlement of certain tax matters with Vitro.
Czech Republic
In February 2020, we completed the sale of the Czech Republic business of Stahlgruber GmbH ("Stahlgruber"), resulting in an immaterial loss on the sale. As part of the transaction, we purchased the 48.2% noncontrolling interest from the minority shareholder for a purchase price of €8 million, which included the issuance of €4 million of notes payable, and then immediately thereafter sold 100% of the business for a purchase price of €14 million, which included €7 million of notes receivable. This transaction resulted in a disposition of noncontrolling interest of $11 million. From January 1, 2020 through the date of sale, we recorded an insignificant amount of net income (excluding the loss on sale) from discontinued operations related to the business, of which an insignificant amount was attributable to the noncontrolling interest.
Other Divestitures (Not Classified in Discontinued Operations)
In April 2022, we completed the sale of our PGW aftermarket glass business within our Wholesale - North America segment, to a third party for $361 million resulting in recognition of a $155 million pretax gain ($127 million after tax).
In September 2022, we completed the sale of a business within our Self Service segment, to a third party, resulting in proceeds of $25 million and the recognition of a $4 million pretax gain ($3 million after tax).
In May 2020, we completed the sale of a non-core telecommunications operation within our Europe segment, resulting in proceeds of $4 million and the recognition of an insignificant loss on sale.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 3. Summary of Significant Accounting Policies
Basis of Presentation
The Consolidated Financial Statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("US GAAP") and the rules and regulations of the U.S. Securities and Exchange Commission.
In the current year, we changed the presentation of our Consolidated Financial Statements from thousands to millions and, as a result, any necessary rounding adjustments have been made to prior year disclosed amounts.
Principles of Consolidation
The accompanying Consolidated Financial Statements include the accounts of LKQ Corporation and its subsidiaries. All intercompany transactions and accounts have been eliminated.
Use of Estimates
The preparation of the Consolidated Financial Statements in accordance with US GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the Consolidated Financial Statements and the reported amounts of revenue and expenses during the reported periods. We base our estimates on historical experience and on various other assumptions that management believes are reasonable under the circumstances, the results of which form the basis for making judgments about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results and outcomes could differ from those estimates.
Foreign Currency Translation
Our reporting currency is the U.S. dollar. For most of our international operations, the local currency is the functional currency. Assets and liabilities are translated into U.S. dollars at the period-ending exchange rate. Statements of Income amounts are translated to U.S. dollars using monthly average exchange rates during the period. Translation gains and losses are reported as a component of Accumulated other comprehensive income (loss) in stockholders' equity.
Revenue Recognition
We recognize revenue when a sales arrangement with a customer exists (e.g., contract, purchase orders, others), the transaction price is fixed or determinable and we have satisfied its performance obligations per the sales arrangement. The majority of our revenue originates from contracts with a single performance obligation to deliver parts, whereby the performance obligation is satisfied when control of the parts is transferred to the customer per the arranged shipping terms. Some of our contracts contain a combination of delivering parts and performing services, which are distinct and accounted for as separate performance obligations. Revenue for the service component is recognized as the services are rendered.
Our revenue is measured at the determinable transaction price, net of any variable considerations granted to customers. Variable considerations include the right to return parts, discounts, rebates, refunds, credits, price concessions, incentives, performance bonuses, or other similar items. These variable considerations are estimated throughout the year based on various factors, including contract terms, historical experience and performance levels.
Sales tax and other tax amounts collected from customers for remittance to governmental authorities are excluded from revenue in the Consolidated Statements of Income and are shown as a current liability on the Consolidated Balance Sheets until remitted.
Any incremental costs to obtain a contract (commissions earned by our sales representatives on product sales) are expensed when incurred, as the amortization period of the asset would be one year or less due to the short-term nature of our contracts.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Cost of Goods Sold
Cost of goods sold includes: the price we pay for inventory, net of vendor discounts, rebates or other incentives; inbound freight and other transportation costs to bring inventory into our facilities; and overhead costs related to purchasing, warehousing and transporting our products from our distribution warehouses to our selling locations. For our salvage, remanufactured, refurbished and manufactured products, cost of goods sold also includes direct and indirect labor, equipment costs, depreciation, and other overhead to transform inventory into finished products suitable for sale. Cost of goods sold also includes expenses for service-type warranties and for assurance-type warranty programs.
Selling, General and Administrative Expenses
Selling, general and administrative expenses include: personnel costs for employees in selling, general and administrative functions; costs to operate branch locations, corporate offices and back office support centers; costs to transport products from facilities to our customers; and other selling, general and administrative expenses, such as professional fees, supplies, and advertising expenses. The costs included in Selling, general and administrative expenses do not relate to inventory processing or conversion activities, and, as such, are classified below Gross margin in the Consolidated Statements of Income.
Stock-Based Compensation
For the restricted stock units ("RSUs") that contain both a performance-based vesting condition and a time-based vesting condition, we recognize compensation expense using the accelerated attribution method, pursuant to which expense is recognized straight-line over the requisite service period for each separate vesting tranche of the award. For all other awards, which are subject to only a time-based vesting condition, we recognize compensation expense on a straight-line basis over the requisite service period of the entire award.
For performance-based RSUs ("PSUs"), the expense is calculated using the projected award value, which is based on an estimate of the achievement of the performance objectives, and is recognized on a straight-line basis over the performance period.
The impacts of forfeitures on RSUs and PSUs expense are recorded as they occur.
Government Assistance
Financial assistance received from governments is recorded during the period in which we incur the costs that the assistance is intended to offset, only if it is probable that we will meet the conditions required under the terms of the assistance.
Income Taxes
Current income taxes are provided on income reported for financial reporting purposes, adjusted for transactions that do not enter into the computation of income taxes payable in the same year. Deferred income taxes are provided for temporary differences between the tax bases of assets and liabilities and their reported amounts in the financial statements. A valuation allowance is provided for deferred tax assets if it is more likely than not that these items will either expire before we are able to realize their benefit or that future deductibility is uncertain. Provision is made for taxes on undistributed earnings of foreign subsidiaries and related companies to the extent that such earnings are not deemed to be permanently invested.
We recognize the benefits of uncertain tax positions taken or expected to be taken in tax returns in the provision for income taxes only for those positions that are more likely than not to be realized. We follow a two-step approach to recognizing and measuring uncertain tax positions. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more likely than not that the position will be sustained on audit, including resolution of related appeals or litigation processes, if any. The second step is to measure the tax benefit as the largest amount that is more than 50% likely of being realized upon ultimate settlement. We consider many factors when evaluating and estimating our tax positions and tax benefits, which may require periodic adjustments and which may not accurately forecast actual outcomes. Our policy is to include any interest and penalties associated with income tax obligations in income tax expense.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, operating accounts, and deposits readily convertible to known amounts of cash.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Allowance for Credit Losses
Receivables, net are reported net of an allowance for credit losses. The allowance is measured on a pool basis when similar risk characteristics exist, and a loss-rate for each pool is determined using historical credit loss experience as the basis for the estimation of expected credit losses. Adjustments to historical loss information are made for differences in current conditions (e.g. management's evaluation of the aging of customer receivable balances and the financial condition of our customers) as well as changes in forecasted macroeconomic conditions, such as changes in the unemployment rate, gross domestic product growth rate or credit default rates.
Concentrations of Credit Risks
Financial instruments that potentially subject us to significant concentration of credit risk consist primarily of cash and cash equivalents and accounts receivable. We control our exposure to credit risk associated with these instruments by (i) placing cash and cash equivalents with several major financial institutions; (ii) holding high-quality financial instruments; and (iii) maintaining strict policies over credit extension that include credit evaluations, credit limits and monitoring procedures. In addition, our overall credit risk with respect to accounts receivable is limited to some extent because our customer base is composed of a large number of geographically diverse customers.
Inventories
Our inventory is stated at the lower of cost or net realizable value. Net realizable value can be influenced by current anticipated demand. If actual demand is lower than our estimates, additional reductions to inventory carrying value would be necessary in the period such determination is made.
The cost of our inventory is determined differently based on the category of inventory; (i) aftermarket and refurbished products, (ii) salvage and remanufactured products, and (iii) manufactured products.
An aftermarket product is a new vehicle product manufactured by a company other than the original equipment manufacturer. For aftermarket products, cost is established based on the average price paid for parts. Inventory cost for aftermarket products includes expenses incurred for freight in and overhead costs; for items purchased from foreign companies, import fees and duties and transportation insurance are also included. Aftermarket automotive glass products, which we no longer stock after the sale of PGW in 2022, were costed using the first-in first-out method. Refurbished products are parts that require cosmetic repairs, such as wheels, bumper covers and lights; we will apply new parts, products or materials to these parts to produce the finished product. Refurbished inventory cost is based upon the average price we pay for cores, which are recycled automotive parts that are not suitable for sale as a replacement part without further processing. The cost of refurbished inventory also includes expenses incurred for freight in, labor and other overhead costs.
A salvage product is a recycled vehicle part suitable for sale as a replacement part. Salvage product cost is established based upon the price we pay for a vehicle, including auction, storage and towing fees, as well as expenditures for buying and dismantling the vehicle. Inventory carrying value is determined using the average cost to sales percentage at each of our facilities and applying that percentage to the facility's inventory at expected selling prices, the assessment of which incorporates the sales probability based on a part's number of days in stock and historical demand. The average cost to sales percentage is derived from each facility's historical profitability for salvage vehicles. Remanufactured products are used parts that have been inspected, rebuilt, or reconditioned to restore functionality and performance, such as remanufactured engines and transmissions. Remanufactured inventory cost is based upon the price paid for cores and expenses incurred for freight in, direct manufacturing costs and other overhead costs.
A manufactured product is a new vehicle product. Manufactured product inventory can be a raw material, work-in-process or finished good. Manufactured product cost is established using the first-in first-out method.
Property, Plant and Equipment
Property, plant and equipment are recorded at cost less accumulated depreciation. Depreciation is calculated using the straight-line method over the estimated useful lives or, in the case of leasehold improvements, the term of the related lease and reasonably assured renewal periods, if shorter. Depreciation expense associated with refurbishing, remanufacturing, manufacturing and furnace operations as well as distribution centers are recorded in Cost of goods sold in the Consolidated Statements of Income. Depreciation expense resulting from restructuring programs is recorded in Restructuring and transaction
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
related expenses in the Consolidated Statements of Income. All other depreciation expense is reported in Depreciation and amortization in the Consolidated Statements of Income.
Expenditures for major additions and improvements that extend the useful life of the related asset are capitalized. Expenditures for maintenance and repairs are recorded as incurred to Selling, general and administrative expenses in the Consolidated Statements of Income. As property, plant and equipment are sold or retired, the applicable cost and accumulated depreciation are removed from the accounts and any resulting gain or loss thereon is recognized. Construction in progress consists primarily of building and land improvements at our existing facilities.
Intangible Assets
Intangible assets consist primarily of goodwill (the cost of purchased businesses in excess of the fair value of the identifiable net assets acquired) and other specifically identifiable intangible assets, such as trade names, trademarks, customer and supplier relationships, software and other technology related assets, and covenants not to compete.
Goodwill and indefinite-lived intangible assets are tested for impairment at least annually. We performed annual impairment tests during the fourth quarters of 2022, 2021 and 2020. Goodwill and indefinite-lived intangible assets impairment testing may also be performed on an interim basis when events or circumstances arise that may lead to impairment. The fair value estimates of our goodwill reporting units were established using weightings of the results of a discounted cash flow methodology and a comparative market multiples approach.
Based on the annual goodwill and indefinite-lived intangible assets impairment test performed in the fourth quarter of 2022, we determined no impairment existed. The goodwill reporting units had a fair value estimate which exceeded the carrying value by at least 40%.
Leases
We determine if an arrangement is a lease at contract inception with lease right-of-use ("ROU") assets and lease liabilities being recognized based on the present value of the future minimum lease payments over the lease term at the commencement date. In determining the present value of future lease payments, we use the incremental borrowing rate based on the information available at commencement date when the implicit rate is not readily determinable. We determine the incremental borrowing rate by analyzing yield curves with consideration of lease term, country and Company specific factors. In assessing the ROU asset, we include any lease prepayments and exclude lease incentives. We account for the lease and non-lease components of a contract as a single lease component and for leases with an initial term of 12 months or less, we have elected to not record an ROU asset and lease liability. In assessing the lease term, we include options to renew only when it is reasonably certain that the option will be exercised.
For certain lease agreements, rental payments are adjusted periodically for inflation. Typically, these adjustments are considered variable lease costs. Other variable lease costs consist of certain non-lease components that are disclosed as lease costs due to our election of the practical expedient to combine lease and non-lease components and include items such as variable payments for utilities, property taxes, common area maintenance, sales taxes, and insurance.
Net Assets Held for Sale
We record the net assets of held for sale businesses at the lower of fair value less cost to sell or carrying value. Fair values are based on projected discounted cash flows and/or estimated selling prices. Management's assumptions for the discounted cash flow analyses of the businesses are based on projected revenues and profits, tax rates, capital expenditures, working capital requirements and discount rates. For businesses for which we utilized estimated selling prices to calculate the fair value, the inputs to the estimates included projected market multiples and any reasonable offers. Due to uncertainties in the estimation process, it is possible that actual results could differ from the estimates used in management's analysis. The inputs utilized in the fair value estimates are classified as Level 3 within the fair value hierarchy. The fair values of the net assets were measured on a non-recurring basis as of December 31, 2022. As of December 31, 2022 and 2021, assets and liabilities held for sale were insignificant. For the year ended December 31, 2020, we recorded net impairment charges totaling $3 million on our net assets held for sale.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Impairment of Long-Lived Assets
Long-lived assets are reviewed for possible impairment whenever events or circumstances indicate that the carrying amount of such assets may not be recoverable. If such review indicates that the carrying amount of long-lived assets is not recoverable, the carrying amount of such assets is reduced to fair value. There were no material impairments to the carrying value of long-lived assets during the years ended December 31, 2022, 2021 or 2020.
Equity Method Investments
We account for our investments in unconsolidated subsidiaries using the equity method of accounting, as our investments give us the ability to exercise significant influence, but not control, over the investee. Under the equity method of accounting, the initial investment is recorded at cost and the investment is subsequently adjusted for its proportionate share of earnings or losses and dividends, including consideration of basis differences resulting from the difference between the initial carrying amount of the investment and the underlying equity in net assets, as applicable.
Warranty Reserve
Assurance-type warranties are not considered a separate performance obligation, and thus no transaction price is allocated to them. Our warranty reserve is calculated using historical claim information to project future warranty claims activity and is recorded within Other accrued expenses and Other noncurrent liabilities on our Consolidated Balance Sheets based on the expected timing of the related payments. We record warranty costs in Cost of goods sold in our Consolidated Statements of Income.
Self-Insurance Reserves
We self-insure a portion of our employee medical benefits under the terms of our employee health insurance program. We purchase certain stop-loss insurance to limit our liability exposure. We also self-insure a portion of our property and casualty risk, which includes automobile liability, general liability, directors and officers liability, workers' compensation, and property coverage, under deductible insurance programs. The insurance premium costs are expensed over the contract periods. A reserve for liabilities associated with these losses is established for claims filed and claims incurred but not yet reported based upon our estimate of the ultimate cost, which is calculated using an analysis of historical data. We monitor new claim and claim developments as well as trends related to the claims incurred but not reported in order to assess the adequacy of our insurance reserves. The current portion of total self-insurance reserves is recorded in Other accrued expenses on the Consolidated Balance Sheet with the noncurrent portion is recorded in Other noncurrent liabilities on the Consolidated Balance Sheet, which reflects management's estimates of when claims will be paid.
Litigation and Related Contingencies
We have certain contingencies resulting from litigation, claims and other commitments and are subject to a variety of environmental and pollution control laws and regulations incident to the ordinary course of business. We currently expect that the resolution of such contingencies will not materially affect our financial position, results of operations or cash flows.
Treasury Stock
We record common stock purchased for treasury stock at cost.
Recent Accounting Pronouncements
Recently Issued Accounting Pronouncements
In September 2022, the Financial Accounting Standards Board issued Accounting Standards Update No. 2022-04, “Liabilities—Supplier Finance Programs (Subtopic 405-50): Disclosure of Supplier Finance Program Obligations” ("ASU 2022-04"), which requires the buyer in a supplier finance program to disclose certain information about their program, including key terms, balance sheet presentation of amounts, outstanding amounts at the end of each period, and rollforwards of balances. ASU 2022-04 is effective for fiscal years beginning after December 15, 2022 on a retrospective basis, including interim periods within those fiscal years, except for the disclosure of rollforward information, which is effective prospectively for fiscal years beginning after December 15, 2023. We are currently evaluating the impact ASU 2022-04 will have on our Consolidated Financial Statements and will adopt ASU 2022-04 for all reporting periods in 2023.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 4. Inventories
We classify our inventory into the following categories: (i) aftermarket and refurbished products, (ii) salvage and remanufactured products, and (iii) manufactured products.
Inventories consist of the following (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Aftermarket and refurbished products | $ | 2,279 | | | $ | 2,168 | |
Salvage and remanufactured products | 427 | | | 406 | |
Manufactured products | 46 | | | 37 | |
Total inventories | $ | 2,752 | | | $ | 2,611 | |
Aftermarket and refurbished products and salvage and remanufactured products are primarily composed of finished goods. As of December 31, 2022, manufactured products inventory was composed of $26 million of raw materials, $5 million of work in process, and $15 million of finished goods. As of December 31, 2021, manufactured products inventory was composed of $27 million of raw materials, $4 million of work in process, and $5 million of finished goods.
Note 5. Property, Plant and Equipment
Property, plant and equipment consists of the following (in millions):
| | | | | | | | | | | | | | | | | |
| | | December 31, |
| Useful Life | | 2022 | | 2021 |
Land and improvements | 10 - 20 years(1) | | $ | 217 | | | $ | 204 | |
Buildings and improvements | 20 - 40 years | | 409 | | | 415 | |
Machinery and equipment | 3 - 20 years | | 776 | | | 739 | |
Computer equipment and software | 3 - 10 years | | 124 | | | 115 | |
Vehicles and trailers | 3 - 10 years | | 141 | | | 145 | |
Furniture and fixtures | 5 - 7 years | | 61 | | | 58 | |
Leasehold improvements | 1 - 20 years | | 398 | | | 350 | |
Finance lease assets | | | 107 | | | 101 | |
| | | 2,233 | | | 2,127 | |
Less—Accumulated depreciation | | | (1,049) | | | (987) | |
Construction in progress | | | 52 | | | 159 | |
Total property, plant and equipment, net | | | $ | 1,236 | | | $ | 1,299 | |
(1) Only applies to land improvements as land is not depreciated.
Total depreciation expense for the years ended December 31, 2022, 2021, and 2020 was $169 million, $180 million, and $180 million, respectively.
Supplemental disclosure of noncash investing activities is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2022 | | 2021 | | 2020 | | | |
Noncash property, plant and equipment additions in accounts payable and other accrued expenses | $ | 17 | | | $ | 14 | | | $ | 19 | | | | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 6. Self-Insurance Reserves
To provide for the potential liabilities for certain risks, we use a combination of insurance and self-insurance mechanisms, including a consolidated, wholly-owned captive insurance subsidiary which provides insurance coverage for workers' compensation and automotive liability claim payments that are below our deductibles under our third-party policies. The activity related to our captive insurance subsidiary was not significant for the year ended December 31, 2022.
Total self-insurance reserves were $126 million and $117 million, of which $62 million and $61 million were classified as current, as of December 31, 2022 and 2021, respectively. We had outstanding letters of credit of $69 million at both December 31, 2022 and 2021, respectively, to guarantee self-insurance claims payments. While we do not expect the amounts ultimately paid to differ significantly from the estimates, the insurance reserves and corresponding expenses could be affected if future claims experience differs significantly from historical trends and assumptions.
Note 7. Allowance for Credit Losses
Our reserve for expected credit losses was $54 million and $53 million as of December 31, 2022 and December 31, 2021, respectively. The provision for credit losses was an expense of $9 million, benefit of $5 million, and expense of $25 million for the years ended December 31, 2022, 2021, and 2020, respectively.
A roll-forward of our allowance for credit losses is as follows (in millions):
| | | | | | | | | | | | | |
| 2022 | | 2021 |
Balance as of January 1, | $ | 53 | | | $ | 70 | | | |
| | | | | |
Provision for (benefit from) credit losses | 9 | | (5) | | | |
Write-offs | (2) | | | (8) | | | |
| | | | | |
| | | | | |
Impact of foreign currency | (6) | | | (4) | | | |
Balance as of December 31, | $ | 54 | | | $ | 53 | | | |
Note 8. Noncontrolling Interest
In October 2020, we purchased all of the noncontrolling interest of a subsidiary in our Self Service segment for a purchase price of $10 million. This purchase resulted in a net decrease to Noncontrolling interest of $10 million and a decrease to Additional paid-in-capital of $1 million in our Consolidated Financial Statements as of December 31, 2020.
We present redeemable noncontrolling interest on our balance sheet related to redeemable shares issued to a minority shareholder in conjunction with a previous acquisition. The redeemable shares contain (i) a put option for all noncontrolling interest shares at a fixed price of $24 million (€21 million) for the minority shareholder exercisable in the fourth quarter of 2023, (ii) a call option for all noncontrolling interest shares at a fixed price of $26 million (€23 million) for us exercisable beginning in the first quarter of 2026 through the end of the fourth quarter of 2027, and (iii) a guaranteed dividend to be paid quarterly to the minority shareholder through the fourth quarter of 2023. The redeemable shares do not provide the minority shareholder with rights to participate in the profits and losses of the subsidiary prior to the exercise date of the put option. As the put option is outside our control, we recorded a $24 million Redeemable noncontrolling interest at the put option's redemption value outside of permanent equity on our Consolidated Balance Sheets.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 9. Intangible Assets
The changes in the carrying amount of goodwill by reportable segment is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| North America | | Europe | | Specialty | | Self Service | | Total |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Balance as of January 1, 2021, gross | $ | 1,472 | | | $ | 2,458 | | | $ | 413 | | | $ | 282 | | | $ | 4,625 | |
Accumulated impairment losses as of January 1, 2021 | (33) | | | — | | | — | | | — | | | (33) | |
Balance as of January 1, 2021 | 1,439 | | | 2,458 | | | 413 | | | 282 | | | 4,592 | |
Business acquisitions and adjustments to previously recorded goodwill | 23 | | | 18 | | | 43 | | | — | | | 84 | |
| | | | | | | | | |
| | | | | | | | | |
Exchange rate effects | 1 | | | (137) | | | — | | | — | | | (136) | |
Balance as of December 31, 2021 | $ | 1,463 | | | $ | 2,339 | | | $ | 456 | | | $ | 282 | | | $ | 4,540 | |
Business acquisitions and adjustments to previously recorded goodwill | — | | | 7 | | | — | | | — | | | 7 | |
| | | | | | | | | |
Disposal of businesses | (58) | | | — | | | — | | | (7) | | | (65) | |
Exchange rate effects | (8) | | | (155) | | | — | | | — | | | (163) | |
Balance as of December 31, 2022 | $ | 1,397 | | | $ | 2,191 | | | $ | 456 | | | $ | 275 | | | $ | 4,319 | |
The components of other intangibles, net are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
| Gross Carrying Amount | | Accumulated Amortization | | Net | | Gross Carrying Amount | | Accumulated Amortization | | Net |
Trade names and trademarks | $ | 489 | | | $ | (194) | | | $ | 295 | | | $ | 514 | | | $ | (175) | | | $ | 339 | |
Customer and supplier relationships | 479 | | | (340) | | | 139 | | | 604 | | | (425) | | | 179 | |
Software and other technology related assets | 361 | | | (223) | | | 138 | | | 345 | | | (198) | | | 147 | |
Covenants not to compete | 6 | | | (6) | | | — | | | 13 | | | (13) | | | — | |
Total finite-lived intangible assets | 1,335 | | | (763) | | | 572 | | | 1,476 | | | (811) | | | 665 | |
Indefinite-lived trademarks | 81 | | | — | | | 81 | | | 81 | | | — | | | 81 | |
Total other intangible assets | $ | 1,416 | | | $ | (763) | | | $ | 653 | | | $ | 1,557 | | | $ | (811) | | | $ | 746 | |
Estimated useful lives for the finite-lived intangible assets are as follows:
| | | | | | | | | | | |
| 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 |
Amortization expense for intangibles was $95 million, $104 million, and $119 million during the years ended December 31, 2022, 2021, and 2020, respectively. Estimated amortization expense for each of the five years in the period ending December 31, 2027 is $88 million, $77 million, $69 million, $62 million and $52 million, respectively.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 10. Equity Method Investments
The carrying value of our Equity method investments were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Segment | | Ownership as of December 31, 2022 | | December 31, 2022 | | December 31, 2021 |
MEKO AB(1)(2)(3) | Europe | | 26.6% | | $ | 129 | | | $ | 145 | |
Other(4) | | | | | 12 | | | 36 | |
Total | | | | | $ | 141 | | | $ | 181 | |
(1) As of December 31, 2022, the Level 1 fair value of our investment in MEKO AB ("Mekonomen") was $154 million based on the quoted market price for Mekonomen's common stock using the same foreign exchange rate as the carrying value.
(2) As of December 31, 2022, our share of the book value of Mekonomen's net assets exceeded the book value of our investment by $8 million; this difference is primarily related to Mekonomen's Accumulated Other Comprehensive Income balance as of our acquisition date in 2016. We record our equity in the net earnings of Mekonomen on a one quarter lag.
(3) During the second quarter of 2022, we received a $3 million dividend payment from Mekonomen.
(4) In June 2022, we sold an investment in our Self Service segment resulting in a decrease to the carrying value of $22 million, recognizing an insignificant gain upon sale.
Note 11. Government Assistance
During the years ended December 31, 2022, 2021 and 2020, we recorded financial assistance from foreign governments, primarily in the form of grants, as credits in the following amounts (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Cost of goods sold | $ | — | | | $ | 1 | | | $ | 1 | |
Selling, general and administrative expenses | — | | | 15 | | | 51 | |
Total government assistance | $ | — | | | $ | 16 | | | $ | 52 | |
During the years ended December 31, 2021 and 2020 we received grants from European governments of $11 million and $43 million, respectively, with the remaining amounts relating to Canada. We did not receive material grants for the year ended December 31, 2022.
Note 12. Warranty Reserve
Some of our salvage mechanical products are sold with a standard six month warranty against defects. Additionally, some of our remanufactured engines are sold with a standard three or four year warranty against defects. We also provide a limited lifetime warranty for certain of our aftermarket products.
The changes in the warranty reserve are as follows (in millions):
| | | | | |
| Warranty Reserve |
Balance as of January 1, 2021 | $ | 28 | |
Warranty expense | 74 | |
Warranty claims | (72) | |
Balance as of December 31, 2021 | $ | 30 | |
Warranty expense | 77 | |
Warranty claims | (75) | |
| |
| |
Balance as of December 31, 2022 | $ | 32 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 13. Revenue Recognition
Disaggregated Revenue
We report revenue in two categories: (i) parts and services and (ii) other.
Parts revenue is generated from the sale of vehicle products including replacement parts, components and systems used in the repair and maintenance of vehicles and specialty products and accessories to improve the performance, functionality and appearance of vehicles. Services revenue includes (i) additional services that are generally billed concurrently with the related product sales, such as the sale of service-type warranties, (ii) fees for admission to our self service yards, and (iii) diagnostic and repair services.
For Wholesale - North America and Self Service, vehicle replacement products include sheet metal collision parts such as doors, hoods, and fenders; bumper covers; head and tail lamps; mirrors; grilles; wheels; and large mechanical items such as engines and transmissions. For Europe, vehicle replacement products include a wide variety of small mechanical products such as brake pads, discs and sensors; clutches; electrical products such as spark plugs and batteries; steering and suspension products; filters; and oil and automotive fluids. For our Specialty operations, we serve seven product segments: truck and off-road; speed and performance; recreational vehicles; towing; wheels, tires and performance handling; marine; and miscellaneous accessories.
Other revenue includes sales of scrap and precious metals (platinum, palladium, and rhodium), bulk sales to mechanical manufacturers (including cores) and sales of aluminum ingots and sows from furnace operations. We derive scrap metal and other precious metals from several sources in both our Wholesale - North America and Self Service segments, including vehicles that have been used in our recycling operations and vehicles from OEMs and other entities that contract with us for secure disposal of "crush only" vehicles. Revenue from the sale of hulks in our Wholesale - North America and Self Service segments is recognized based on a price per ton of delivered material when the customer (processor) collects the scrap.
The following table sets forth our revenue disaggregated by category and reportable segment (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Wholesale - North America | $ | 4,207 | | | $ | 4,037 | | | $ | 3,786 | |
Europe | 5,711 | | | 6,033 | | | 5,470 | |
Specialty | 1,788 | | | 1,864 | | | 1,505 | |
Self Service | 227 | | | 207 | | | 203 | |
Parts and services | 11,933 | | | 12,141 | | | 10,964 | |
Wholesale - North America | 349 | | | 339 | | | 253 | |
Europe | 24 | | | 29 | | | 22 | |
| | | | | |
Self Service | 488 | | | 580 | | | 390 | |
Other revenue | 861 | | | 948 | | | 665 | |
Total revenue | $ | 12,794 | | | $ | 13,089 | | | $ | 11,629 | |
Contract Liabilities
Our service-type warranties typically have service periods ranging from 6 months to 36 months. Proceeds from these service-type warranties are deferred at contract inception and amortized on a straight-line basis to revenue over the contract period. The current portion of deferred service-type warranties are included in Other current liabilities on the Consolidated Balance Sheets and the noncurrent portion of deferred service-type warranties are included in Other noncurrent liabilities on the Consolidated Balance Sheets based on the length of the underlying service period. The balances for deferred service-type warranties are as follows (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Deferred service-type warranties | $ | 33 | | | $ | 32 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Revenue by Geographic Area
See Note 24, "Segment and Geographic Information" for information related to our revenue by geographic region.
Variable Consideration
Amounts related to variable consideration on our Consolidated Balance Sheets are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | | | December 31, |
| | Classification | | 2022 | | 2021 |
Return asset | | Prepaid expenses and other current assets | | $ | 58 | | | $ | 58 | |
Refund liability | | Refund liability | | 109 | | | 107 | |
Variable consideration reserve | | Receivables, net | | 136 | | | 144 | |
Note 14. Restructuring and Transaction Related Expenses
From time to time, we initiate restructuring plans to integrate acquired businesses, to align our workforce with strategic business activities, or to improve efficiencies in our operations. Below is a summary of our current restructuring plans:
2022 Global Restructuring Plan
In the fourth quarter of 2022, we began a restructuring initiative covering all of our reportable segments designed to reduce costs, streamline operations, consolidate facilities and implement other strategic changes to the overall organization. We have incurred and expect to incur costs primarily for employee severance, inventory or other asset write-downs, and exiting facilities. This plan is scheduled to be substantially complete by 2024 with an estimated total incurred cost of between $30 million and $40 million.
1 LKQ Europe Plan
In 2019, we announced a multi-year plan called "1 LKQ Europe" which is intended to create structural centralization and standardization of key functions to facilitate the operation of the Europe segment as a single business. Under the 1 LKQ Europe plan, we are reorganizing our non-customer-facing teams and support systems through various projects including the implementation of a common ERP platform, rationalization of our product portfolio, and creation of a Europe headquarters office and central back office. We completed the organizational design and implementation projects in June 2021, with the remaining projects scheduled to be completed by the end of 2025 with a total incurred cost of between $30 million and $40 million.
2019/2020 Global Restructuring Plan
In 2019, we commenced a cost reduction initiative, covering all of our reportable segments, designed to eliminate underperforming assets and cost inefficiencies. This plan was expanded in 2020 as we identified additional opportunities to eliminate inefficiencies, including actions in response to impacts to the business from COVID-19. We have incurred and expect to incur costs for inventory write-downs; employee severance and other expenditures related to employee terminations; lease exit costs, such as lease termination fees, accelerated amortization of operating lease assets and impairment of operating lease assets; other costs related to facility exits, such as moving expenses to relocate inventory and equipment; and accelerated depreciation of fixed assets to be disposed of earlier than the end of the previously estimated useful lives. This plan is expected to be completed in 2023 with a total incurred cost of between $108 million to $115 million.
Acquisition Integration Plans
As we complete the acquisition of a business, we may incur costs related to integrating the acquired business into our current business structure and systems. These costs are typically incurred within a year from the acquisition date and vary in magnitude depending on the size and complexity of the related integration activities. We expect to incur an insignificant amount of future expenses to complete any open integration plans.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table sets forth the expenses incurred related to our restructuring plans (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
Plan | | Expense Type | | 2022 | | 2021 | | 2020 |
2022 Global Plan | | Employee related costs | | $ | 6 | | | $ | — | | | $ | — | |
| | Facility exit costs | | 1 | | | — | | | — | |
| | | | | | | | |
| | Other costs | | 3 | | | — | | | — | |
| | Total | | $ | 10 | | | $ | — | | | $ | — | |
| | | | | | | | |
2019/2020 Global Plan | | Employee related costs | | $ | — | | | $ | 4 | | | $ | 19 | |
| | Facility exit costs | | 1 | | | 7 | | | 23 | |
| | Inventory related costs (1) | | — | | | — | | | 7 | |
| | Other costs | | — | | | — | | | 7 | |
| | Total | | $ | 1 | | | $ | 11 | | | $ | 56 | |
| | | | | | | | |
1 LKQ Europe Plan | | Employee related costs | | $ | 1 | | | $ | 6 | | | $ | — | |
| | | | | | | | |
| | | | | | | | |
| | Total | | $ | 1 | | | $ | 6 | | | $ | — | |
| | | | | | | | |
Acquisition Integration Plans | | Employee related costs | | $ | 2 | | | $ | — | | | $ | 7 | |
| | Facility exit costs | | 1 | | | — | | | — | |
| | Other costs | | — | | | — | | | 2 | |
| | Total | | $ | 3 | | | $ | — | | | $ | 9 | |
| | | | | | | | |
Total restructuring expenses | | | | $ | 15 | | | $ | 17 | | | $ | 65 | |
(1) Recorded to Cost of goods sold in the Consolidated Statement of Income
The following table sets forth the cumulative plan costs by segment related to our restructuring plans (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Cumulative Program Costs |
| | Wholesale - North America | | Europe | | Specialty | | Self Service | | Total |
2022 Global Plan | | $ | — | | | $ | 10 | | | $ | — | | | $ | — | | | $ | 10 | |
2019/2020 Global Plan | | 43 | | | 59 | | | 2 | | | 2 | | | 106 | |
1 LKQ Europe Plan | | $ | — | | | $ | 7 | | | $ | — | | | $ | — | | | $ | 7 | |
The following table sets forth the liability recorded related to our restructuring plans (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2022 Global Plan | | 2019/20 Global Plan | | 1 LKQ Europe Plan |
| | December 31, | | December 31, | | December 31, |
| | 2022 | | 2021 | | 2022 | | 2021 | | 2022 | | 2021 |
Employee related costs (1) | | $ | 3 | | | $ | — | | | $ | 1 | | | $ | 2 | | | $ | 1 | | | $ | 4 | |
Facility exit costs (2) | | 1 | | | — | | | 6 | | | 9 | | | — | | | — | |
Other costs | | — | | | — | | | 2 | | | 3 | | | — | | | — | |
Total | | $ | 4 | | | $ | — | | | $ | 9 | | | $ | 14 | | | $ | 1 | | | $ | 4 | |
(1) Reported in Accrued payroll-related liabilities on our Consolidated Balance Sheets.
(2) Reported in Current portion of operating lease liabilities and Long-term operating lease liabilities, excluding current portion on our Consolidated Balance Sheets.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Transaction Related Expenses
The following table sets forth the transaction related expenses incurred (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | |
| | 2022 | | 2021 | | 2020 | |
Professional fees (1) | | $ | 5 | | | $ | 3 | | | $ | — | | |
Other expenses | | — | | | — | | | 8 | (2) |
Transaction related expenses | | $ | 5 | | | $ | 3 | | | $ | 8 | | |
(1) Included external costs such as legal, accounting and advisory fees related to completed and potential transactions.
(2) Primarily resulted from the resolution of a purchase price matter related to the Stahlgruber transaction for an amount above our prior estimate.
Note 15. Stock-Based Compensation
In order to attract and retain employees, non-employee directors, consultants, and other persons associated with the Company, we grant equity-based awards under the LKQ Corporation 1998 Equity Incentive Plan (the “Equity Incentive Plan”). The total number of shares approved by stockholders for issuance under the Equity Incentive Plan is 70 million shares, subject to anti-dilution and other adjustment provisions. We have granted RSUs, stock options, and restricted stock under the Equity Incentive Plan. Of the shares approved by stockholders for issuance under the Equity Incentive Plan, 8.2 million shares remained available for issuance as of December 31, 2022. We expect to issue new or treasury shares of common stock to cover past and future equity grants.
RSUs
The RSUs we have issued vest over periods of up to five years, subject to a continued service condition. Currently outstanding RSUs (other than PSUs, which are described below) contain either a time-based vesting condition or a combination of a performance-based vesting condition and a time-based vesting condition, in which case both conditions must be met before any RSUs vest. For all of the RSUs containing a performance-based vesting condition, we must report positive diluted earnings per share, subject to certain adjustments, during any fiscal year period within five years following the grant date. Each RSU converts into one share of LKQ common stock on the applicable vesting date. The grant date fair value of RSUs is based on the market price of LKQ stock on the grant date.
Starting with our 2019 grants, participants who are eligible for retirement (defined as a voluntary separation of service from the Company after the participant has attained at least 60 years of age and completed at least five years of service) will continue to vest in their awards following retirement; if retirement occurs during the first year of the vesting period (for RSUs subject to a time-based vesting condition) or the first year of the performance period (for RSUs with a performance-based vesting condition), the participant vests in a prorated amount of the RSU grant based on the portion of the year employed. For our RSU grants prior to 2019, participants forfeit their unvested shares upon retirement.
Outstanding unvested RSUs earn dividend equivalents at the same rate as dividends on LKQ’s common stock. The dividend equivalents are subject to the same vesting requirements, restrictions and forfeiture provisions as the original award.
The Compensation and Human Capital Committee of our Board of Directors approved the grant of 169,605, 208,603, and 230,360 RSUs to our executive officers that included both a performance-based vesting condition and a time-based vesting condition in 2022, 2021, and 2020, respectively. The performance-based vesting conditions for the 2022, 2021, and 2020 grants to our executive officers have been satisfied.
The fair value of RSUs that vested during the years ended December 31, 2022, 2021, and 2020 was $38 million, $37 million, and $27 million, respectively; the fair value of RSUs vested is based on the market price of LKQ stock on the date vested.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes activity related to our RSUs under the Equity Incentive Plan for the year ended December 31, 2022 (in millions, except years and per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | |
| Number Outstanding | | Weighted Average Grant Date Fair Value | | Weighted Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value(1) |
Unvested as of January 1, 2022 | 1.4 | | | $ | 34.85 | | | | | |
Granted (2) | 0.7 | | | $ | 49.21 | | | | | |
Vested | (0.7) | | | $ | 37.36 | | | | | |
Forfeited / Canceled | (0.1) | | | $ | 43.01 | | | | | |
Unvested as of December 31, 2022 | 1.3 | | | $ | 41.02 | | | | | |
Expected to vest after December 31, 2022 | 1.1 | | | $ | 41.41 | | | 2.5 | | $ | 57 | |
(1) The aggregate intrinsic value of expected to vest RSUs represents the total pretax intrinsic value (the fair value of LKQ's stock on the last day of the period multiplied by the number of units) that would have been received by the holders had all the expected to vest RSUs vested. This amount changes based on the market price of LKQ’s common stock.
(2) The weighted average grant date fair value of RSUs granted during the years ended December 31, 2021 and 2020 was $39.22 and $31.68, respectively.
PSUs
Starting in 2019, we granted PSUs with a three-year performance period to certain employees, including executive officers, under our Equity Incentive Plan. As these awards are performance-based, the exact number of shares to be paid out may be up to twice the grant amount, depending on our performance and the achievement of certain performance metrics (adjusted earnings per share, average organic parts and services revenue growth, and average return on invested capital) over the applicable three year performance periods.
Outstanding unvested PSUs earn dividend equivalents at the same rate as dividends on LKQ's common stock. The dividend equivalents are subject to the same vesting requirements, restrictions and forfeiture provisions as the original award.
The fair value of PSUs that vested during the year ended December 31, 2022 was $9 million; the fair value of PSUs vested is based on the market price of LKQ stock on the date vested.
The following table summarizes activity related to our PSUs under the Equity Incentive Plan for the year ended December 31, 2022 (in millions, except years and per share amounts):
| | | | | | | | | | | | | | | | | | | | | | | |
| Number Outstanding | | Weighted Average Grant Date Fair Value | | Weighted Average Remaining Contractual Term (in years) | | Aggregate Intrinsic Value(1) |
Unvested as of January 1, 2022 | 0.5 | | | $ | 31.96 | | | | | |
Granted (2) | 0.1 | | | $ | 48.95 | | | | | |
Performance-based adjustment (3) | 0.1 | | | $ | 32.53 | | | | | |
Vested | (0.2) | | | $ | 27.74 | | | | | |
| | | | | | | |
Unvested as of December 31, 2022 | 0.5 | | | $ | 37.87 | | | | | |
Expected to vest after December 31, 2022 | 0.4 | | | $ | 37.55 | | | 0.8 | | $ | 24 | |
(1) The aggregate intrinsic value of expected to vest PSUs represents the total pretax intrinsic value (the fair value of LKQ's stock on the last day of each period multiplied by the number of units) that would have been received by the holders had all the expected to vest PSUs vested. This amount changes based on the market price of LKQ’s common stock and the achievement of the performance metrics relative to the established targets.
(2) Represents the number of PSUs at target payout. The weighted average grant date fair value of PSUs granted during the years ended December 31, 2021 and December 31, 2020 was $38.31 and $31.85, respectively.
(3) Represents the net adjustment to the number of shares issuable upon vesting of performance-based PSUs based on the Company's actual financial performance metrics for the three year performance period ended December 31, 2022.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Stock-Based Compensation Expense
Stock-based compensation expense and the resulting tax benefits included in the Consolidated Statements of Income were as follows (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Stock-based compensation expense | $ | 38 | | | $ | 34 | | | $ | 29 | |
Income tax benefit | (9) | | | (8) | | | (7) | |
Stock-based compensation expense, net of tax | $ | 29 | | | $ | 26 | | | $ | 22 | |
We did not capitalize any stock-based compensation costs during the years ended December 31, 2022, 2021, and 2020.
As of December 31, 2022, unrecognized compensation expense related to unvested RSUs and PSUs is expected to be recognized as follows (in millions):
| | | | | | | |
| | | |
| Unrecognized Compensation Expense | | |
2023 | $ | 20 | | | |
2024 | 12 | | | |
2025 | 6 | | | |
2026 | 3 | | | |
| | | |
Total unrecognized compensation expense | $ | 41 | | | |
Stock-based compensation expense related to these awards will be different to the extent that forfeitures are realized and performance under the PSUs differs from current achievement estimates.
Note 16. Earnings Per Share
Basic earnings per share are computed using the weighted average number of common shares outstanding during the period. Diluted earnings per share incorporate the incremental shares issuable upon the assumed exercise of stock options and the assumed vesting of RSUs. Certain of our RSUs and stock options were excluded from the calculation of diluted earnings per share because they were antidilutive, but these equity instruments could be dilutive in the future.
The following chart sets forth the computation of earnings per share (in millions, except per share amounts):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Income from continuing operations | $ | 1,144 | | | $ | 1,091 | | | $ | 640 | |
Denominator for basic earnings per share—Weighted-average shares outstanding | 277.1 | | | 296.8 | | | 304.6 | |
Effect of dilutive securities: | | | | | |
RSUs | 0.6 | | | 0.7 | | | 0.4 | |
PSUs | 0.3 | | | 0.2 | | | — | |
| | | | | |
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding | 278.0 | | 297.7 | | 305.0 |
Basic earnings per share from continuing operations | $ | 4.13 | | | $ | 3.68 | | | $ | 2.10 | |
Diluted earnings per share from continuing operations (1) | $ | 4.12 | | | $ | 3.67 | | | $ | 2.10 | |
(1) Diluted earnings per share from continuing operations was computed using the treasury stock method for dilutive securities.
The number of antidilutive securities was insignificant for the years ended December 31, 2022 and 2021 and was 0.7 million for the year ended December 31, 2020.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 17. Accumulated Other Comprehensive Income (Loss)
The components of Accumulated Other Comprehensive Income (Loss) are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Foreign Currency Translation | | Unrealized Gain (Loss) on Cash Flow Hedges | | Unrealized Gain (Loss) on Pension Plans | | Other Comprehensive Income (Loss) from Unconsolidated Subsidiaries | | Accumulated Other Comprehensive Loss |
Balance as of January 1, 2020 | | $ | (171) | | | $ | 5 | | | $ | (32) | | | $ | (3) | | | $ | (201) | |
Pretax income (loss) | | 113 | | | (48) | | | (9) | | | — | | | 56 | |
Income tax effect | | — | | | 12 | | | 3 | | | — | | | 15 | |
Reclassification of unrealized loss | | — | | | 40 | | | 7 | | | — | | | 47 | |
Reclassification of deferred income taxes | | — | | | (10) | | | (2) | | | — | | | (12) | |
Disposal of businesses | | 1 | | | — | | | — | | | — | | | 1 | |
Other comprehensive loss from unconsolidated subsidiaries | | — | | | — | | | — | | | (5) | | | (5) | |
Balance as of December 31, 2020 | | $ | (57) | | | $ | (1) | | | $ | (33) | | | $ | (8) | | | $ | (99) | |
Pretax (loss) income | | (64) | | | 3 | | | 11 | | | — | | | (50) | |
Income tax effect | | — | | | (1) | | | (3) | | | — | | | (4) | |
Reclassification of unrealized (gain) loss | | — | | | (2) | | | 2 | | | — | | | — | |
Reclassification of deferred income taxes | | — | | | 1 | | | (1) | | | — | | | — | |
| | | | | | | | | | |
| | | | | | | | | | |
Balance as of December 31, 2021 | | $ | (121) | | | $ | — | | | $ | (24) | | | $ | (8) | | | $ | (153) | |
Pretax (loss) income | | (216) | | | — | | | 49 | | | — | | | (167) | |
Income tax effect | | — | | | — | | | (14) | | | — | | | (14) | |
| | | | | | | | | | |
| | | | | | | | | | |
Disposal of business | | 4 | | | — | | | — | | | — | | | 4 | |
Other comprehensive income from unconsolidated subsidiaries | | — | | | — | | | — | | | 7 | | | 7 | |
Balance as of December 31, 2022 | | $ | (333) | | | $ | — | | | $ | 11 | | | $ | (1) | | | $ | (323) | |
The amounts of unrealized gains and losses on the Cash Flow Hedges reclassified to the Consolidated Statements of Income are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| Classification | | 2022 | | 2021 | | 2020 |
Unrealized (losses) gains on interest rate swaps | Interest expense | | $ | — | | | $ | (1) | | | $ | (3) | |
Unrealized gains on cross currency swaps | Interest expense | | — | | | 1 | | | 10 | |
Unrealized gains (losses) on cross currency swaps (1) | Interest income and other income, net | | — | | | 2 | | | (38) | |
Unrealized gains (losses) on foreign currency forward contracts (1) | Interest income and other income, net | | — | | | — | | | (9) | |
Total | | | $ | — | | | $ | 2 | | | $ | (40) | |
(1)The amounts reclassified to Interest income and other income, net in the Consolidated Statements of Income offset the impact of the remeasurement of the underlying transactions.
Net unrealized losses and gains related to our pension plans were reclassified to Interest income and other income, net in the Consolidated Statements of Income during each of the years ended December 31, 2022, 2021, and 2020.
Our policy is to reclassify the income tax effect from Accumulated other comprehensive loss to the Provision for income taxes when the related gains and losses are released to the Consolidated Statements of Income.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 18. Long-Term Obligations
Long-term obligations consist of the following (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2022 | | December 31, 2021 |
| | Maturity Date | | Interest Rate | | Amount | | Interest Rate | | Amount |
Senior Secured Credit Agreement: | | | | | | | | | | |
| | | | | | | | | | |
Revolving credit facilities | | January 2024 | | 4.24 | % | (1) | $ | 1,786 | | | 1.10 | % | (1) | $ | 1,887 | |
| | | | | | | | | | |
| | | | | | | | | | |
Senior Notes: | | | | | | | | | | |
Euro Notes (2024) | | April 2024 | | 3.88 | % | | 535 | | | 3.88 | % | | 569 | |
Euro Notes (2028) | | April 2028 | | 4.13 | % | | 268 | | | 4.13 | % | | 284 | |
| | | | | | | | | | |
Notes payable | | Various through October 2030 | | 3.25 | % | (1) | 16 | | | 2.80 | % | (1) | 23 | |
Finance lease obligations | | | | 3.69 | % | (1) | 48 | | | 3.50 | % | (1) | 52 | |
Other debt | | | | 2.28 | % | (1) | 9 | | | 1.10 | % | (1) | 9 | |
Total debt | | | | | | 2,662 | | | | | 2,824 | |
Less: long-term debt issuance costs | | | | | | (6) | | | | | (12) | |
| | | | | | | | | | |
Total debt, net of debt issuance costs | | | | | | 2,656 | | | | | 2,812 | |
Less: current maturities, net of debt issuance costs | | | | | | (34) | | | | | (35) | |
Long term debt, net of debt issuance costs | | | | | | $ | 2,622 | | | | | $ | 2,777 | |
(1) Interest rate derived via a weighted average
The scheduled maturities of long-term obligations outstanding at December 31, 2022 are as follows (in millions):
| | | | | |
| Amount |
| |
| |
2023 (1) | $ | 34 | |
2024 | 2,334 | |
2025 | 10 | |
2026 | 3 | |
2027 | 3 | |
Thereafter | 278 | |
Total debt (2) | $ | 2,662 | |
(1)Long-term obligations maturing by December 31, 2023 include $15 million of short-term debt that may be extended beyond the current year ending December 31, 2023.
(2)The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs of $6 million as of December 31, 2022).
Senior Secured Credit Agreement
On January 5, 2023, we entered into a new credit agreement and terminated the senior secured credit agreement. See Note 25, "Subsequent Events" for further information related to the senior secured credit agreement and new credit agreement.
On November 23, 2021, LKQ Corporation and certain other subsidiaries of LKQ (collectively, the "Borrowers") entered into Amendment No. 6 to the Fourth Amended and Restated Credit Agreement dated January 29, 2016 (the "Prior Credit Agreement"), which modified certain interest rates to provide that (1) Loans denominated in euros shall bear interest at a rate per annum equal to the Euro Interbank Offered Rate as administered by the European Money Markets Institute (or a comparable or successor administrator approved by the Administrative Agent) plus the Applicable Rate, (2) Swingline Loans denominated in pounds sterling shall bear interest at a rate per annum equal to the Sterling Overnight Index Average as administered by the Bank of England (or any successor administrator of the Sterling Overnight Index Average) (“SONIA”) plus the Applicable Rate, (3) Revolving Loans denominated in pounds sterling shall bear interest at a rate per annum equal to SONIA plus an adjustment equal to 0.0326% per annum plus the Applicable Rate, and (4) Loans denominated in Swiss francs
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
shall bear interest at a rate per annum equal to the Swiss Average Rate Overnight as administered by SIX Swiss Exchange AG (or any successor administrator of the Swiss Average Rate Overnight) plus the Applicable Rate. All other interest rates remain the same.
We also had the option to prepay outstanding amounts under the Prior Credit Agreement without penalty. We were required to prepay the term loan by amounts equal to proceeds from the sale or disposition of certain assets if the proceeds were not reinvested within twelve months. During the second quarter of 2021, we exercised our option to prepay the outstanding amount on the term loan, and thus did not have any term loan borrowings as of December 31, 2021.
The Prior Credit Agreement contained customary representations and warranties and customary covenants that provided limitations and conditions on our ability to enter into certain transactions. The Prior Credit Agreement also contained financial and negative covenants, including limitations on our net leverage ratio and a minimum interest coverage ratio.
On April 18, 2022, S&P Global Ratings assigned LKQ an issuer credit rating of 'BBB-' with a stable outlook. This rating upgrade triggered the banks in our credit facility to release all collateral required under the Prior Credit Agreement and suspend all collateral requirements.
Borrowings under the Prior Credit Agreement bore interest at variable rates, which depended on the currency and duration of the borrowing elected, plus an applicable margin. The applicable margin was subject to change in increments of 0.25% depending on the net leverage ratio. Interest payments were due on the last day of the selected interest period or quarterly in arrears depending on the type of borrowing. We also paid a commitment fee based on the average daily unused amount of the revolving credit facilities. The commitment fee was subject to change in increments of 0.05% depending on our net leverage ratio. In addition, we paid a participation commission on outstanding letters of credit at an applicable rate based on our net leverage ratio, and a fronting fee of 0.125% to the issuing bank, which were due quarterly in arrears.
The total capacity under the revolving credit facility's multicurrency component was $3,150 million. Amounts outstanding under the revolving credit facility were due and payable upon maturity of the Prior Credit Agreement on January 29, 2024. Of the total borrowings outstanding under the Credit Agreement, there were no current maturities as of December 31, 2022 or December 31, 2021. As of December 31, 2022, there were letters of credit outstanding in the aggregate amount of $69 million. The amounts available under the revolving credit facilities were reduced by the amounts outstanding under letters of credit, and thus availability under the revolving credit facilities at December 31, 2022 was $1,295 million.
U.S. Notes (2023)
In 2013, we issued $600 million aggregate principal amount of 4.75% senior notes due 2023 (the "U.S. Notes (2023)"). On January 10, 2020, we redeemed the U.S. Notes (2023) at a redemption price equal to 101.583% of the principal amount of the U.S. Notes (2023) plus accrued and unpaid interest thereon to, but not including, January 10, 2020. The total redemption payment was $614 million, including an early-redemption premium of $9 million and accrued and unpaid interest of $4 million. In the first quarter of 2020, we recorded a loss on debt extinguishment of $13 million on the Consolidated Statement of Income related to the redemption due to the early-redemption premium and the write-off of the unamortized debt issuance costs.
Euro Notes (2024)
On April 14, 2016, LKQ Italia Bondco S.p.A. ("LKQ Italia"), an indirect, wholly-owned subsidiary of LKQ Corporation, completed an offering of €500 million aggregate principal amount of senior notes due April 1, 2024 (the "Euro Notes (2024)") in a private placement conducted pursuant to Regulation S and Rule 144A under the Securities Act of 1933. The proceeds from the offering were used to repay a portion of the revolver borrowings under the Credit Agreement and to pay related fees and expenses. The Euro Notes (2024) are governed by the Indenture dated as of April 14, 2016 (the "Euro Notes (2024) Indenture") among LKQ Italia, LKQ Corporation and certain of our subsidiaries (the "Euro Notes (2024) Subsidiaries"), the trustee, and the paying agent, transfer agent, and registrar.
Interest on the Euro Notes (2024) is payable in arrears on April 1 and October 1 of each year. The Euro Notes (2024) are fully and unconditionally guaranteed by LKQ Corporation and the Euro Notes (2024) Subsidiaries (the "Euro Notes (2024) Guarantors").
The Euro Notes (2024) and the related guarantees are, respectively, LKQ Italia's and each Euro Notes (2024) Guarantor's senior unsecured obligations and are subordinated to all of LKQ Italia's and the Euro Notes (2024) Guarantors' existing and future secured debt to the extent of the assets securing that secured debt. In addition, the Euro Notes (2024) are effectively subordinated to all of the liabilities of our subsidiaries that are not guaranteeing the Euro Notes (2024) to the extent of the assets
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
of those subsidiaries. The Euro Notes (2024) have been listed on the ExtraMOT, Professional Segment of the Borsa Italia S.p.A. securities exchange and the Global Exchange Market of Euronext Dublin.
The Euro Notes (2024) are redeemable, in whole or in part, at any time at a redemption price of 100% of the principal amount thereof, plus accrued and unpaid interest, if any, to the redemption date plus a "make whole" premium. On or after January 1, 2024, we may redeem some or all of the Euro Notes (2024) at a redemption price of 100% of the principal amount thereof, plus accrued and unpaid interest, if any, to the redemption date. We may be required to make an offer to purchase the Euro Notes (2024) upon the sale of certain assets, subject to certain exceptions, and upon a change of control. In addition, in the event of certain developments affecting taxation or under certain other circumstances which, in any case, require the payment of certain additional amounts, we may redeem the Euro Notes (2024) in whole, but not in part, at any time at a redemption price of 100% of the principal amount thereof plus accrued but unpaid interest, if any, and such certain additional amounts, if any, to the redemption date.
On May 31, 2022, Moody's Investors Services upgraded the rating on LKQ Italia's senior unsecured notes to Baa3 with a stable outlook. This rating upgrade, combined with the upgrade to BBB- by S&P Global Ratings in April 2022, triggered a Covenant Suspension Event, and LKQ and its subsidiaries will no longer be required to comply with certain restrictive covenants.
Euro Notes (2026/2028)
On April 9, 2018, LKQ European Holdings B.V. ("LKQ Euro Holdings"), a wholly-owned subsidiary of LKQ Corporation, completed an offering of €1,000 million aggregate principal amount of senior notes. The offering consisted of €750 million senior notes due 2026 (the "Euro Notes (2026)") and €250 million senior notes due 2028 (the "Euro Notes (2028)" and, together with the Euro Notes (2026), the "Euro Notes (2026/28)") in a private placement conducted pursuant to Regulation S and Rule 144A under the Securities Act of 1933. The proceeds from the offering, together with borrowings under our senior secured credit facility, were used (i) to finance a portion of the consideration paid for the Stahlgruber acquisition, (ii) for general corporate purposes and (iii) to pay related fees and expenses, including the refinancing of net financial debt. The Euro Notes (2026/28) are governed by the Indenture dated as of April 9, 2018 (the “Euro Notes (2026/28) Indenture”) among LKQ Euro Holdings, LKQ Corporation and certain of our subsidiaries (the “Euro Notes (2026/28) Subsidiaries”), the trustee, paying agent, transfer agent, and registrar.
On April 1, 2021, we redeemed the 3.625% Euro Notes (2026) at a redemption price equal to 101.813% of the principal amount of the Euro Notes (2026) plus accrued and unpaid interest thereon to, but not including, April 1, 2021. The total redemption payment was $915 million (€777 million), including an early redemption premium of $16 million (€14 million) and accrued and unpaid interest of $16 million (€14 million). In the second quarter of 2021, we recorded a loss on debt extinguishment of $24 million related to the redemption due to the early-redemption premium and the write-off of the unamortized debt issuance costs.
Interest on the Euro Notes (2028) is payable in arrears on April 1 and October 1 of each year. The Euro Notes (2028) are fully and unconditionally guaranteed by LKQ Corporation and the Euro Notes (2028) Subsidiaries (the "Euro Notes (2028) Guarantors").
The Euro Notes (2028) and the related guarantees are, respectively, LKQ Euro Holdings' and each Euro Notes (2028) Guarantor's senior unsecured obligations and will be subordinated to all of LKQ Euro Holdings' and the Euro Notes (2028) Guarantors' existing and future secured debt to the extent of the assets securing that secured debt. In addition, the Euro Notes (2028) are effectively subordinated to all of the liabilities of our subsidiaries that are not guaranteeing the Euro Notes (2028) to the extent of the assets of those subsidiaries. The Euro Notes (2028) have been listed on the Global Exchange Market of Euronext Dublin.
The Euro Notes (2028) are redeemable, in whole or in part, at any time at a redemption price of 100% of the principal amount thereof, plus accrued and unpaid interest, if any, to the redemption date plus a "make whole" premium. On or after April 1, 2023, we may redeem some or all of the Euro Notes (2028) at the applicable redemption prices set forth in the Euro Notes (2026/28) Indenture. We may be required to make an offer to purchase the Euro Notes (2028) upon the sale of certain assets, subject to certain exceptions, and upon a change of control. In addition, in the event of certain developments affecting taxation or under certain other circumstances which, in any case, require the payment of certain additional amounts, we may redeem the Euro Notes (2028) in whole, but not in part, at any time at a redemption price of 100% of the principal amount thereof, plus accrued but unpaid interest, if any, and such certain additional amounts, if any, to the redemption date.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On May 31, 2022, Moody's Investors Services upgraded the rating on LKQ Euro Holdings' senior unsecured notes to Baa3 with a stable outlook. This rating upgrade, combined with the upgrade to BBB- by S&P Global Ratings in April 2022, triggered a Covenant Suspension Event, and LKQ and its subsidiaries will no longer be required to comply with certain restrictive covenants.
Receivables Securitization Facility
On December 20, 2018, we amended the terms of our receivables securitization facility with Mitsubishi UFJ Financial Group, Inc. ("MUFG") to: (i) extend the term of the facility to November 8, 2021; (ii) increase the maximum amount available to $110 million; and (iii) make other clarifying and updating changes. Under the facility, LKQ sold an ownership interest in certain receivables, related collections and security interests to MUFG for the benefit of conduit investors and/or financial institutions for cash proceeds. Effective July 30, 2021, we terminated the receivables securitization facility.
Note 19. Derivative Instruments and Hedging Activities
Cash Flow Hedges
Through June 30, 2021, we held interest rate swap agreements to hedge a portion of the variable interest rate risk on our variable rate borrowings under our Credit Agreement and cross currency swaps, which contained an interest rate swap component and a foreign currency forward contract component that, combined with related intercompany financing arrangements, effectively converted variable rate U.S. dollar-denominated borrowings into fixed rate euro-denominated borrowings. The interest rate swap agreements and cross currency swaps were settled as of June 2021 and no cash flow hedges remained outstanding as of December 31, 2022 and 2021. Changes in the fair value of the derivative instruments were recorded in Accumulated other comprehensive income (loss) and were reclassified to Interest expense and Interest income and Other (income) expense, net when the underlying transactions had an impact on earnings.
The activity related to our previously matured cash flow hedges is included in Note 17, "Accumulated Other Comprehensive Income (Loss)" and presented in either operating activities or financing activities in our Consolidated Statements of Cash Flows.
Other Derivative Instruments Not Designated as Hedges
We hold other short-term derivative instruments, including foreign currency forward contracts, to manage our exposure to variability in the cash flows related to inventory purchases denominated in a non-functional currency. We have elected not to apply hedge accounting for these transactions. The notional amount and fair value of these contracts at December 31, 2022 and 2021, along with the effect on our results of operations during the years ended December 31, 2022, 2021, and 2020, were not material.
Note 20. Fair Value Measurements
Financial Assets and Liabilities Measured at Fair Value
We use the market and income approaches to estimate the fair value of our financial assets and liabilities, and during the year ended December 31, 2022, there were no significant changes in valuation techniques or inputs related to the financial assets or liabilities that we have historically recorded at fair value. The tiers in the fair value hierarchy include: Level 1, defined as observable inputs such as quoted market prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as significant unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following tables present information about our financial liabilities measured at fair value on a recurring basis and indicate the fair value hierarchy of the valuation inputs we utilized to determine such fair value as of December 31, 2022 and 2021 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance as of December 31, 2022 | | Fair Value Measurements as of December 31, 2022 |
Level 1 | | Level 2 | | Level 3 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Liabilities: | | | | | | | |
Contingent consideration liabilities | $ | 7 | | | $ | — | | | $ | — | | | $ | 7 | |
| | | | | | | |
Deferred compensation liabilities | 73 | | | — | | | 73 | | | — | |
| | | | | | | |
| | | | | | | |
Total Liabilities | $ | 80 | | | $ | — | | | $ | 73 | | | $ | 7 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Balance as of December 31, 2021 | | Fair Value Measurements as of December 31, 2021 |
Level 1 | | Level 2 | | Level 3 |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Liabilities: | | | | | | | |
Contingent consideration liabilities | $ | 18 | | | $ | — | | | $ | — | | | $ | 18 | |
Deferred compensation liabilities | 89 | | | — | | | 89 | | | — | |
Total Liabilities | $ | 107 | | | $ | — | | | $ | 89 | | | $ | 18 | |
The current portion of contingent consideration liabilities is included in Other current liabilities on the Consolidated Balance Sheets; deferred compensation liabilities and the noncurrent portion of contingent consideration liabilities are included in Other noncurrent liabilities on the Consolidated Balance Sheets based on the expected timing of the related payments.
Our Level 2 liabilities are valued using inputs from third parties and market observable data. We obtain valuation data for the deferred compensation liabilities from third party sources, which use quoted market prices, investment allocations and reportable trades.
Our contingent consideration liabilities are related to our business acquisitions. Under the terms of the contingent consideration agreements, payments may be made at specified future dates depending on the performance of the acquired business subsequent to the acquisition. The liabilities for these payments are classified as Level 3 liabilities because the related fair value measurement, which is determined using an income approach, includes significant inputs not observable in the market.
We also have equity investments recorded in Other noncurrent assets that are reported at fair value. We have used net asset value as a practical expedient to value these equity investments and thus they are excluded from the fair value hierarchy disclosure.
Financial Assets and Liabilities Not Measured at Fair Value
Our debt is reflected on the Consolidated Balance Sheets at cost. Based on market conditions as of both December 31, 2022 and 2021, the fair value of the Prior Credit Agreement borrowings reasonably approximated the carrying values of $1,786 million and $1,887 million, respectively. As of December 31, 2022 and 2021, the fair values of the Euro Notes (2024) were approximately $535 million and $605 million, respectively, compared to carrying values of $535 million and $569 million, respectively. As of December 31, 2022 and 2021, the fair values of the Euro Notes (2028) were $254 million and $301 million, respectively, compared to carrying values of $268 million and $284 million, respectively.
The fair value measurements of the borrowings under the credit agreement are classified as Level 2 within the fair value hierarchy since they are determined based upon significant inputs observable in the market, including interest rates on recent financing transactions with similar terms and maturities. We estimated the fair value by calculating the upfront cash payment a market participant would require at December 31, 2022 and 2021 to assume these obligations. The fair values of the Euro Notes (2024) and Euro Notes (2028) are determined based upon observable market inputs including quoted market prices in markets that are not active, and therefore are classified as Level 2 within the fair value hierarchy.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 21. Leases
We lease certain warehouses, distribution centers, retail stores, office space, land, vehicles and equipment. We guarantee the residual values for the majority of our leased vehicles. The residual values decline over the lease term to a defined percentage of original cost. In the event the lessor does not realize the residual value when a vehicle is sold, we would be responsible for a portion of the shortfall. Similarly, if the lessor realizes more than the residual value when a vehicle is sold, we would be paid the amount realized over the residual value.
The amounts recorded on the Consolidated Balance Sheets as of December 31, 2022 and 2021 related to our lease agreements are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | | | December 31, |
Leases | | Classification | | 2022 | | 2021 |
Assets | | | | | | |
Operating lease ROU assets, net | | Operating lease assets, net | | $ | 1,227 | | | $ | 1,361 | |
Finance lease assets, net | | Property, plant and equipment, net | | 52 | | | 53 | |
Total leased assets | | | | $ | 1,279 | | | $ | 1,414 | |
Liabilities | | | | | | |
Current | | | | | | |
Operating | | Current portion of operating lease liabilities | | $ | 188 | | | $ | 203 | |
Finance | | Current portion of long-term obligations | | 17 | | | 15 | |
Noncurrent | | | | | | |
Operating | | Long-term operating lease liabilities, excluding current portion | | 1,091 | | | 1,209 | |
Finance | | Long-term obligations, excluding current portion | | 31 | | | 37 | |
Total lease liabilities | | | | $ | 1,327 | | | $ | 1,464 | |
The components of lease expense are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Lease Cost | | 2022 | | 2021 | | 2020 |
Operating lease cost | | $ | 282 | | | $ | 314 | | | $ | 308 | |
Short-term lease cost | | 16 | | | 9 | | | 7 | |
Variable lease cost | | 96 | | | 97 | | | 98 | |
Finance lease cost | | | | | | |
Amortization of leased assets | | 12 | | | 10 | | | 10 | |
Interest on lease liabilities | | 2 | | | 2 | | | 2 | |
Sublease income | | (5) | | | (3) | | | (2) | |
Net lease cost | | $ | 403 | | | $ | 429 | | | $ | 423 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The future minimum lease commitments under our leases at December 31, 2022 are as follows (in millions):
| | | | | | | | | | | | | | | | | |
Years Ending December 31, | Operating leases | | Finance leases (1) | | Total |
2023 | $ | 269 | | | $ | 18 | | | $ | 287 | |
2024 | 233 | | | 10 | | | 243 | |
2025 | 203 | | | 8 | | | 211 | |
2026 | 173 | | | 4 | | | 177 | |
2027 | 143 | | | 3 | | | 146 | |
Thereafter | 652 | | | 16 | | | 668 | |
Future minimum lease payments | 1,673 | | | 59 | | | 1,732 | |
Less: Interest | 394 | | | 11 | | | 405 | |
Present value of lease liabilities | $ | 1,279 | | | $ | 48 | | | $ | 1,327 | |
(1) Amounts are included in the scheduled maturities of long-term obligations in Note 18, "Long-Term Obligations".
As of December 31, 2022, minimum operating lease payments for leases that have not yet commenced totaled $73 million. These operating leases will commence in the next 18 months with lease terms of 3 to 15 years. Most of these leases have not commenced because the assets are in the process of being constructed.
Other information related to leases is as follows:
| | | | | | | | | | | | | | |
| | December 31, |
Lease Term and Discount Rate | | 2022 | | 2021 |
Weighted-average remaining lease term (years) | | | | |
Operating leases | | 9.1 | | 9.4 |
Finance leases | | 8.5 | | 8.9 |
Weighted-average discount rate | | | | |
Operating leases | | 5.75 | % | | 5.20 | % |
Finance leases | | 3.69 | % | | 3.50 | % |
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Supplemental cash flows information (in millions) | | 2022 | | 2021 | | 2020 |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | |
Operating cash outflows from operating leases | | $ | 284 | | | $ | 286 | | | $ | 299 | |
Financing cash outflows from finance leases | | 14 | | | 13 | | | 12 | |
Leased assets obtained in exchange for finance lease liabilities | | 15 | | | 10 | | | 25 | |
Leased assets obtained in exchange for operating lease liabilities | | 159 | | | 248 | | | 244 | |
Note 22. Employee Benefit Plans
Defined Benefit Plans
We have funded and unfunded defined benefit plans covering certain employee groups in various European countries. Local statutory requirements govern many of our European plans. The defined benefit plans are mostly closed to new participants and, in some cases, existing participants no longer accrue benefits.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Funded Status
The table below summarizes the funded status of the defined benefit plans (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Change in projected benefit obligation: | | | |
Projected benefit obligation - beginning of year | $ | 194 | | | $ | 212 | |
Acquisitions and divestitures | (2) | | | 1 | |
Service cost | 5 | | | 5 | |
Interest cost | 2 | | | 1 | |
Participant contributions | 1 | | | — | |
Actuarial (gain) / loss | (49) | | | (11) | |
Benefits paid (1) | (5) | | | (5) | |
Settlement | (1) | | | (2) | |
Transfers | — | | | 6 | |
Currency impact | (12) | | | (13) | |
Projected benefit obligation - end of year | $ | 133 | | | $ | 194 | |
Change in fair value of plan assets: | | | |
Fair value - beginning of year | $ | 63 | | | $ | 59 | |
Actual return on plan assets | — | | | 2 | |
Employer contributions | 5 | | | 5 | |
Participant contributions | 1 | | | — | |
Benefits paid | (4) | | | (5) | |
Settlement | (1) | | | (2) | |
Transfers | — | | | 6 | |
Currency impact | (3) | | | (2) | |
Fair value - end of year | $ | 61 | | | $ | 63 | |
Funded status at end of year (liability) | $ | (72) | | | $ | (131) | |
| | | |
Accumulated benefit obligation | $ | 131 | | | $ | 191 | |
(1) Includes amounts paid from plan assets as well as amounts paid from Company assets.
The net amounts recognized for defined benefit plans in the Consolidated Balance Sheets were as follows (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Noncurrent assets | $ | 3 | | | $ | — | |
Current liabilities | (5) | | | (5) | |
Noncurrent liabilities | (70) | | | (126) | |
| $ | (72) | | | $ | (131) | |
The following table summarizes the accumulated benefit obligation and aggregate fair value of plan assets for pension plans with accumulated benefit obligations in excess of plan assets (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Accumulated benefit obligation | $ | 94 | | | $ | 191 | |
Aggregate fair value of plan assets | 21 | | | 63 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the projected benefit obligation and aggregate fair value of plan assets for pension plans with projected benefit obligations in excess of plan assets (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Projected benefit obligation | $ | 96 | | | $ | 194 | |
Aggregate fair value of plan assets | 21 | | | 63 | |
The table below summarizes the weighted-average assumptions used to calculate the year-end benefit obligations:
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Discount rate used to determine benefit obligation | 3.4 | % | | 1.0 | % |
Rate of future compensation increase | 1.9 | % | | 1.7 | % |
Net Periodic Benefit Cost
The table below summarizes the components of net periodic benefit cost for the defined benefit plans (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Service cost | $ | 5 | | | $ | 5 | | | $ | 4 | |
Interest cost | 2 | | | 1 | | | 3 | |
Expected return on plan assets (1) | (2) | | | (2) | | | (3) | |
| | | | | |
Amortization of actuarial loss (2) | — | | | 2 | | | 1 | |
| | | | | |
Settlement loss (3) | — | | | — | | | 6 | |
Net periodic benefit cost | $ | 5 | | | $ | 6 | | | $ | 11 | |
(1) We use the fair value of our plan assets to calculate the expected return on plan assets.
(2) Actuarial gains and losses are amortized using a corridor approach for our pension plans. Gains and losses are amortized if, as of the beginning of the year, the cumulative net gain or loss exceeds 10 percent of the greater of the projected benefit obligation or the fair value of the plan assets. Gains and losses in excess of the corridor are amortized over the average remaining service period of active members expected to receive benefits under the plan or, in the case of closed plans, the expected future lifetime of the employees participating in the plan.
(3) In June 2019, we approved an amendment to terminate our U.S. Plan. As a result of the final settlement of this plan, we reclassified $6 million of unrealized loss from Accumulated other comprehensive loss to Interest income and other income, net in our Consolidated Statements of Income during the year ended December 31, 2020.
The service cost component of net periodic benefit cost was classified in Selling, general and administrative expenses, while the other components of net periodic benefit cost were classified in Interest income and other income, net in the Consolidated Statements of Income.
The table below summarizes the weighted-average assumptions used to calculate the net periodic benefit cost in the table above:
| | | | | | | | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 | | 2020 |
Discount rate used to determine service cost | 1.0 | % | | 0.4 | % | | 0.7 | % |
Discount rate used to determine interest cost | 1.2 | % | | 0.8 | % | | 1.8 | % |
Rate of future compensation increase | 1.7 | % | | 2.0 | % | | 2.1 | % |
Expected long-term return on plan assets (1) | 2.8 | % | | 3.2 | % | | 2.9 | % |
(1) Our expected long-term return on plan assets is determined based on the asset allocation and estimate of future long-term returns by asset class.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Assumed mortality is also a key assumption in determining benefit obligations and net periodic benefit cost. In some of the European plans, a price inflation index is also an assumption in determining benefit obligations and net periodic benefit cost.
As of December 31, 2022, the pretax amounts recognized in Accumulated other comprehensive loss consisted of $16 million of net actuarial gains for our defined benefit plans that have not yet been recognized in net periodic benefit cost. Of this amount, we expect $1 million to be recognized as a component of net periodic benefit cost during the year ending December 31, 2023.
Fair Value of Plan Assets
Fair value is defined as the amount that would be received for selling an asset or paid to transfer a liability in an orderly transaction between market participants. The tiers in the fair value hierarchy include: Level 1, defined as observable inputs such as quoted market prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as significant unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. Investments that are valued using net asset value ("NAV") (or its equivalent) as a practical expedient are excluded from the fair value hierarchy disclosure.
The following is a description of the valuation methodologies used for assets reported at fair value. The methodologies used at December 31, 2022 and 2021 are the same.
Level 3 investments: Investments in insurance contracts represent the cash surrender value of the insurance policy. These amounts are determined by an actuary based on projections of future benefit payments, discount rates, and expected long-term rate of return on assets.
The remaining pension assets are valued at net asset value based on the underlying assets owned by the fund administrator, minus liabilities, divided by the number of units outstanding and are included in the table below to reconcile the total investment fair value of our plan assets.
For the unfunded pension plans, we pay the defined benefit plan obligations when they become due. The table below summarizes the fair value of our defined benefit plan assets by asset category within the fair value hierarchy for the funded defined benefit pension plans (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
| Level 1 | | Level 2 | | Level 3 | | NAV | | Total | | Level 1 | | Level 2 | | Level 3 | | NAV | | Total |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Insurance contracts | $ | — | | | $ | — | | | $ | 40 | | | $ | — | | | $ | 40 | | | $ | — | | | $ | — | | | $ | 42 | | | $ | — | | | $ | 42 | |
Mutual fund (1) | — | | | — | | | — | | | 21 | | | 21 | | | — | | | — | | | — | | | 21 | | | 21 | |
Total investments at fair value | $ | — | | | $ | — | | | $ | 40 | | | $ | 21 | | | $ | 61 | | | $ | — | | | $ | — | | | $ | 42 | | | $ | 21 | | | $ | 63 | |
(1) The underlying assets of the mutual fund valued at NAV consist of international bonds, equity, real estate and other investments.
The following table summarizes the changes in fair value measurements of Level 3 investments for the defined benefit plans (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Balance at beginning of year | $ | 42 | | | $ | 45 | |
Actual return on plan assets: | | | |
Relating to assets held at the reporting date | 1 | | | 1 | |
Purchases, sales and settlements | (1) | | | (1) | |
| | | |
Currency impact | (2) | | | (3) | |
Balance at end of year | $ | 40 | | | $ | 42 | |
Assets for the defined benefit pension plans in Europe are invested primarily in insurance policies. Under these contracts, we pay premiums to the insurance company, which are based on an internal actuarial analysis performed by the insurance company; the insurance company then funds the pension payments to the plan participants upon retirement.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Employer Contributions and Estimated Future Benefit Payments
During the year ended December 31, 2022, we contributed $5 million to our pension plans. We estimate that contributions to our pension plans during 2023 will be $6 million.
The following table summarizes estimated future benefit payments as of December 31, 2022 (in millions):
| | | | | |
Years Ending December 31, | Amount |
2023 | $ | 5 | |
2024 | 5 | |
2025 | 5 | |
2026 | 6 | |
2027 | 7 | |
2028 - 2032 | 35 | |
Note 23. Income Taxes
The provision for income taxes consists of the following components (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Current: | | | | | |
Federal | $ | 212 | | | $ | 195 | | | $ | 156 | |
State | 60 | | | 47 | | | 38 | |
Foreign | 107 | | | 116 | | | 90 | |
Total current provision for income taxes | $ | 379 | | | $ | 358 | | | $ | 284 | |
Deferred: | | | | | |
Federal | $ | — | | | $ | (3) | | | $ | (7) | |
State | (2) | | | — | | | (6) | |
Foreign | 8 | | | (24) | | | (21) | |
Total deferred (benefit) provision for income taxes | $ | 6 | | | $ | (27) | | | $ | (34) | |
Provision for income taxes | $ | 385 | | | $ | 331 | | | $ | 250 | |
Income taxes have been based on the following components of income from continuing operations before provision for income taxes (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Domestic | $ | 1,078 | | | $ | 978 | | | $ | 713 | |
Foreign | 440 | | | 421 | | | 172 | |
Income from continuing operations before provision for income taxes | $ | 1,518 | | | $ | 1,399 | | | $ | 885 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The U.S. federal statutory rate is reconciled to the effective tax rate as follows:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
U.S. federal statutory rate | 21.0 | % | | 21.0 | % | | 21.0 | % |
State income taxes, net of state credits and federal tax impact | 3.0 | % | | 2.7 | % | | 3.2 | % |
Impact of rates on international operations | 1.1 | % | | 1.2 | % | | 1.9 | % |
Change in valuation allowances | 0.4 | % | | (0.8) | % | | 1.7 | % |
Non-deductible expenses | 1.0 | % | | 0.4 | % | | 0.8 | % |
Excess tax benefits from stock-based compensation | (0.2) | % | | (0.1) | % | | — | % |
Other, net | (1.0) | % | | (0.8) | % | | (0.4) | % |
Effective tax rate | 25.3 | % | | 23.6 | % | | 28.2 | % |
Beginning in 2018, the Tax Cuts and Jobs Act ("Tax Act") imposed a new regime of taxation on foreign subsidiary earnings referred to as GILTI. We have elected to account for GILTI in the year the tax is incurred. As part of the transition of U.S. international taxation from a worldwide tax system to a modified territorial tax system, the Tax Act imposed a one-time transition tax on the deemed repatriation of historical earnings of foreign subsidiaries as of December 31, 2017. Our transition tax liability was $42 million payable in eight installments from 2018 through 2025. The next required installment of $6 million is recorded in Other current liabilities and the remaining $19 million is recorded in Other noncurrent liabilities on the Consolidated Balance Sheets.
Undistributed earnings of our foreign subsidiaries amounted to approximately $1,487 million at December 31, 2022. Beginning in 2018, the Tax Act generally provided a 100% participation exemption from further U.S. taxation of dividends received from 10-percent or more owned foreign corporations held by U.S. corporate shareholders. Although foreign dividend income is generally exempt from U.S. federal tax in the hands of the U.S. corporate shareholders, either as a result of the participation exemption, or due to the previous taxation of such earnings under the transition tax and GILTI regimes, companies must still apply the guidance of ASC 740: Income Taxes to account for the tax consequences of outside basis differences and other tax impacts of their investments in non-U.S. subsidiaries. Further, the 2017 transition tax reduced a majority of the previous outside basis differences in our foreign subsidiaries, and most of any new differences arising have extensive interaction with the GILTI regime discussed above.
Based on a review of our global financing and capital expenditure requirements as of December 31, 2022, we continue to plan to permanently reinvest the undistributed earnings of our international subsidiaries. Thus, no deferred U.S. income taxes or potential foreign withholding taxes have been recorded. Due to the complexity of the U.S. tax regime, it remains impractical to estimate the amount of deferred taxes potentially payable were such earnings to be repatriated.
On August 16, 2022, the Inflation Reduction Act of 2022 (“IRA”) was signed into law in the United States. The IRA, among other provisions, enacted a 15% corporate minimum tax effective for taxable years beginning after December 31, 2022 and a 1% excise tax on the repurchase of corporate stock after December 31, 2022. We do not currently expect the corporate minimum tax provisions of the IRA to have a material impact on our financial results. The impact of the excise tax provisions will be dependent upon the volume of any future stock repurchases.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The significant components of the deferred tax assets and liabilities are as follows (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Deferred Tax Assets: | | | |
Accrued expenses and reserves | $ | 71 | | | $ | 76 | |
Qualified and nonqualified retirement plans | 11 | | | 31 | |
Inventory | 15 | | | 11 | |
Accounts receivable | 19 | | | 18 | |
Interest deduction carryforwards | 28 | | | 32 | |
Stock-based compensation | 9 | | | 7 | |
Operating lease liabilities | 307 | | | 338 | |
Net operating loss carryforwards | 19 | | | 25 | |
Other | 17 | | | 25 | |
Total deferred tax assets, gross | 496 | | | 563 | |
Less: valuation allowance | (44) | | | (45) | |
Total deferred tax assets | $ | 452 | | | $ | 518 | |
Deferred Tax Liabilities: | | | |
Goodwill and other intangible assets | $ | 236 | | | $ | 238 | |
Property, plant and equipment | 86 | | | 93 | |
Trade name | 82 | | | 91 | |
Operating lease assets, net | 291 | | | 323 | |
Other | 12 | | | 20 | |
Total deferred tax liabilities | $ | 707 | | | $ | 765 | |
Net deferred tax liability | $ | (255) | | | $ | (247) | |
Deferred tax assets and liabilities are reflected on the Consolidated Balance Sheets as follows (in millions):
| | | | | | | | | | | |
| December 31, |
| 2022 | | 2021 |
Noncurrent deferred tax assets | $ | 25 | | | $ | 32 | |
Noncurrent deferred tax liabilities | 280 | | | 279 | |
Noncurrent deferred tax assets and noncurrent deferred tax liabilities are included in Other noncurrent assets and Deferred income taxes, respectively, on the Consolidated Balance Sheets.
We have net operating loss carryforwards, primarily for certain international tax jurisdictions, the tax benefits of which totaled approximately $19 million and $25 million at December 31, 2022 and 2021, respectively. At December 31, 2022 and 2021, we had tax credit carryforwards for certain U.S. state jurisdictions, the tax benefits of which totaled less than $1 million at both dates. As of December 31, 2022 and 2021, we had interest deduction carryforwards in Italy and Germany, the tax benefits of which totaled $28 million and $32 million, respectively. As of December 31, 2022 and 2021, we had capital loss carryforwards, the tax benefit of which totaled an insignificant amount and $4 million, respectively. As of December 31, 2022 and 2021, valuation allowances of $44 million and $45 million, respectively, were recorded for deferred tax assets related to the foreign interest deduction carryforwards, certain foreign and U.S. net operating loss carryforwards and capital loss carryforwards. The $1 million net decrease in valuation allowances was primarily attributable to utilization of net operating loss carryforwards and U.S. capital loss carryforward valuation allowance activity.
The net operating losses generally carry forward for a period of five years to indefinitely. The interest deduction carryforwards in Italy and Germany do not expire. Realization of these deferred tax assets is dependent on the generation of sufficient taxable income prior to the expiration dates, where applicable, or in the case of interest deduction carryforward, subject to legislative thin capitalization constraints, typically based on profitability. Based on historical and projected operating results, we believe
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
that it is more likely than not that earnings will be sufficient to realize the deferred tax assets for which valuation allowances have not been provided. While we expect to realize the deferred tax assets, net of valuation allowances, changes in tax laws or in estimates of future taxable income may alter this expectation.
A reconciliation of the beginning and ending amount of gross unrecognized tax benefits is as follows (in millions):
| | | | | | | | | | | | | | | | | |
| 2022 | | 2021 | | 2020 |
Balance at January 1 | $ | 5 | | | $ | 2 | | | $ | 2 | |
| | | | | |
Additions based on tax positions related to the current year | — | | | — | | | 1 | |
Additions based on tax positions related to prior years | 2 | | | 5 | | | — | |
Reductions for tax positions of prior year | — | | | (2) | | | — | |
| | | | | |
Settlements with taxing authorities | (2) | | | — | | | (1) | |
| | | | | |
Balance at December 31 | $ | 5 | | | $ | 5 | | | $ | 2 | |
Included in the balance of unrecognized tax benefits above as of December 31, 2022, 2021 and 2020, are approximately $5 million, $4 million and $2 million, respectively, of tax benefits that, if recognized, would affect the effective tax rate. The balance of unrecognized tax benefits at December 31, 2022, 2021 and 2020, includes an insignificant amount of tax benefits that, if recognized, would result in adjustments to deferred taxes.
We recognize interest and penalties accrued related to unrecognized tax benefits as income tax expense. Attributable to the unrecognized tax benefits noted above, we had accumulated interest and penalties of $1 million, $1 million, and less than $1 million at December 31, 2022, 2021 and 2020, respectively. During the years ended December 31, 2022, 2021 and 2020, we recorded $1 million or less of interest and penalties through the income tax provision, prior to any reversals for lapses in the statutes of limitations.
During the twelve months beginning January 1, 2023, it is reasonably possible that we will reduce unrecognized tax benefits by $1 million, most of which would impact our effective tax rate.
The Company and/or its subsidiaries file income tax returns in the U.S. federal jurisdiction, and various U.S. state and international jurisdictions. With few exceptions, we are no longer subject to U.S. federal, state and local, or international income tax examinations by tax authorities for years before 2015. Adjustments from examinations, if any, are not expected to have a material effect on our Consolidated Financial Statements.
Note 24. Segment and Geographic Information
We have four operating segments: Wholesale - North America, Europe, Specialty and Self Service, each of which is presented as a reportable segment. Beginning in 2022, the Wholesale - North America and Self Service operating segment results were separated from the previous reportable segment, North America, and each of Wholesale - North America and Self Service is now a separate reportable segment. Segment results have been adjusted retrospectively to reflect this change.
The segments are organized based on a combination of geographic areas served and type of product lines offered. The segments are managed separately as the businesses serve different customers and are affected by different economic conditions. Wholesale - North America and Self Service have similar economic characteristics and have common products and services, customers and methods of distribution. We are reporting these operating segments separately to provide greater transparency to investors.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following tables present our financial performance by reportable segment for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Wholesale - North America | | Europe | | Specialty | | Self Service | | Eliminations | | Consolidated |
Year Ended December 31, 2022 | | | | | | | | | | | |
Revenue: | | | | | | | | | | | |
Third Party | $ | 4,556 | | | $ | 5,735 | | | $ | 1,788 | | | $ | 715 | | | $ | — | | | $ | 12,794 | |
Intersegment | — | | | — | | | 3 | | | — | | | (3) | | | — | |
Total segment revenue | $ | 4,556 | | | $ | 5,735 | | | $ | 1,791 | | | $ | 715 | | | $ | (3) | | | $ | 12,794 | |
Segment EBITDA | $ | 852 | | | $ | 585 | | | $ | 199 | | | $ | 83 | | | $ | — | | | $ | 1,719 | |
Total depreciation and amortization (1) | 75 | | | 145 | | | 30 | | | 14 | | | — | | | 264 | |
Year Ended December 31, 2021 | | | | | | | | | | | |
Revenue: | | | | | | | | | | | |
Third Party | $ | 4,376 | | | $ | 6,062 | | | $ | 1,864 | | | $ | 787 | | | $ | — | | | $ | 13,089 | |
Intersegment | 3 | | | — | | | 3 | | | — | | | (6) | | | — | |
Total segment revenue | $ | 4,379 | | | $ | 6,062 | | | $ | 1,867 | | | $ | 787 | | | $ | (6) | | | $ | 13,089 | |
Segment EBITDA | $ | 769 | | | $ | 618 | | | $ | 223 | | | $ | 175 | | | $ | — | | | $ | 1,785 | |
Total depreciation and amortization (1) | 80 | | | 157 | | | 30 | | | 17 | | | — | | | 284 | |
Year Ended December 31, 2020 | | | | | | | | | | | |
Revenue: | | | | | | | | | | | |
Third Party | $ | 4,039 | | | $ | 5,492 | | | $ | 1,505 | | | $ | 593 | | | $ | — | | | $ | 11,629 | |
Intersegment | 1 | | | — | | | 4 | | | — | | | (5) | | | — | |
Total segment revenue | $ | 4,040 | | | $ | 5,492 | | | $ | 1,509 | | | $ | 593 | | | $ | (5) | | | $ | 11,629 | |
Segment EBITDA | $ | 665 | | | $ | 428 | | | $ | 163 | | | $ | 113 | | | $ | — | | | $ | 1,369 | |
Total depreciation and amortization (1) | 83 | | | 173 | | | 29 | | | 14 | | | — | | | 299 | |
(1) Amounts presented include depreciation and amortization expense recorded within Cost of goods sold, Selling, general & administrative expenses and Restructuring and transaction related expenses.
The key measure of segment profit or loss reviewed by our chief operating decision maker, our Chief Executive Officer, is Segment EBITDA. We use Segment EBITDA to compare profitability among the segments and evaluate business strategies. Segment EBITDA includes revenue and expenses that are controllable by the segment. Corporate general and administrative expenses are allocated to the segments based on usage, with shared expenses apportioned based on the segment's percentage of consolidated revenue. We calculate Segment EBITDA as EBITDA excluding restructuring and transaction related expenses (which includes restructuring expenses recorded in Cost of goods sold); change in fair value of contingent consideration liabilities; other gains and losses related to acquisitions, equity method investments, or divestitures; equity in losses and earnings of unconsolidated subsidiaries; equity investment fair value adjustments; impairment charges; and direct impacts of the Ukraine/Russia conflict and related sanctions (including provisions for and subsequent adjustments to reserves for asset recoverability and expenditures to support our employees and their families). EBITDA, which is the basis for Segment EBITDA, is calculated as net income excluding discontinued operations, depreciation, amortization, interest (which includes gains and losses on debt extinguishment) and income tax expense.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The table below provides a reconciliation of Net Income to EBITDA and Segment EBITDA (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
2022 | | 2021 | | 2020 |
Net income | $ | 1,150 | | | $ | 1,092 | | | $ | 640 | |
Less: net income attributable to continuing noncontrolling interest | 1 | | | 1 | | | 2 | |
Net income attributable to LKQ stockholders | 1,149 | | | 1,091 | | | 638 | |
Subtract: | | | | | |
Net income from discontinued operations | 6 | | | 1 | | | — | |
Net income from continuing operations attributable to LKQ stockholders | 1,143 | | | 1,090 | | | 638 |
Add: | | | | | |
Depreciation and amortization - SG&A | 237 | | | 260 | | | 272 | |
Depreciation and amortization - cost of goods sold | 27 | | | 23 | | | 22 | |
Depreciation and amortization - restructuring expenses (1) | — | | | 1 | | | 5 | |
Interest expense, net of interest income | 70 | | | 70 | | | 102 | |
Loss on debt extinguishment | — | | | 24 | | | 13 | |
Provision for income taxes | 385 | | | 331 | | | 250 | |
EBITDA | 1,862 | | | 1,799 | | | 1,302 | |
Subtract: | | | | | |
Equity in earnings of unconsolidated subsidiaries (2) | 11 | | | 23 | | | 5 | |
Equity investment fair value adjustments | (5) | | | 11 | | | — | |
| | | | | |
Add: | | | | | |
Restructuring and transaction related expenses (1) | 20 | | | 19 | | | 61 | |
Restructuring expenses - cost of goods sold | — | | | — | | | 7 | |
| | | | | |
| | | | | |
| | | | | |
(Gain) on disposal of businesses and impairment of net assets held for sale (3) | (159) | | | — | | | 3 | |
Change in fair value of contingent consideration liabilities | — | | | 1 | | | 1 | |
Gains on previously held equity interests | (1) | | | — | | | — | |
Direct impacts of Ukraine/Russia conflict (4) | 3 | | | — | | | — | |
Segment EBITDA | $ | 1,719 | | | $ | 1,785 | | | $ | 1,369 | |
(1) The sum of these two captions represents the total amount that is reported in Restructuring and transaction related expenses in our Consolidated Statements of Income. Refer to Note 14, "Restructuring and Transaction Related Expenses," for further information.
(2) Refer to Note 10, "Equity Method Investments," for further information.
(3) Refer to "Other Divestitures (Not Classified in Discontinued Operations)" in Note 2, "Discontinued Operations and Divestitures," for further information.
(4) Adjustments include provisions for and subsequent adjustments to reserves for asset recoverability (receivables and inventory) and expenditures to support our employees and their families in Ukraine.
The following table presents capital expenditures by reportable segment (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
2022 | | 2021 | | 2020 |
Capital Expenditures | | | | | |
Wholesale - North America | $ | 84 | | | $ | 113 | | | $ | 58 | |
Europe | 105 | | | 141 | | | 85 | |
Specialty | 19 | | | 23 | | | 11 | |
Self Service | 14 | | | 16 | | | 19 | |
Total capital expenditures | $ | 222 | | | $ | 293 | | | $ | 173 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents assets by reportable segment (in millions):
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Receivables, net | | | |
Wholesale - North America | $ | 351 | | | $ | 367 | |
Europe | 547 | | | 586 | |
Specialty | 92 | | | 102 | |
Self Service | 8 | | | 18 | |
Total receivables, net | 998 | | | 1,073 | |
Inventories | | | |
Wholesale - North America | 822 | | | 776 | |
Europe | 1,418 | | | 1,327 | |
Specialty | 469 | | | 458 | |
Self Service | 43 | | | 50 | |
Total inventories | 2,752 | | | 2,611 | |
Property, plant and equipment, net | | | |
Wholesale - North America | 505 | | | 526 | |
Europe | 547 | | | 577 | |
Specialty | 94 | | | 93 | |
Self Service | 90 | | | 103 | |
Total property, plant and equipment, net | 1,236 | | | 1,299 | |
Operating lease assets, net | | | |
Wholesale - North America | 541 | | | 611 | |
Europe | 466 | | | 515 | |
Specialty | 85 | | | 83 | |
Self Service | 135 | | | 152 | |
Total operating lease assets, net | 1,227 | | | 1,361 | |
| | | |
| | | |
| | | |
| | | |
| | | |
Other unallocated assets | 5,825 | | | 6,262 | |
Total assets | $ | 12,038 | | | $ | 12,606 | |
We report net receivables; inventories; net property, plant and equipment; and net operating lease assets by segment as that information is used by the chief operating decision maker in assessing segment performance. These assets provide a measure for the operating capital employed in each segment. Unallocated assets include cash and cash equivalents, prepaid expenses and other current and noncurrent assets, goodwill, other intangibles and equity method investments.
Our largest countries of operation are the U.S., followed by the U.K. and Germany. Additional European operations are located in the Netherlands, Italy, Czech Republic, Belgium, Austria, Slovakia, Poland, and other European countries. Our operations in other countries include wholesale operations in Canada, remanufacturing operations in Mexico, an aftermarket parts freight consolidation warehouse in Taiwan, and administrative support functions in India. Our net sales are attributed to geographic area based on the location of the selling operation.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table sets forth our revenue by geographic area (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2022 | | 2021 | | 2020 |
Revenue | | | | | |
United States | $ | 6,632 | | | $ | 6,626 | | | $ | 5,755 | |
United Kingdom | 1,550 | | | 1,648 | | | 1,461 | |
Germany | 1,523 | | | 1,622 | | | 1,523 | |
Other countries | 3,089 | | | 3,193 | | | 2,890 | |
Total revenue | $ | 12,794 | | | $ | 13,089 | | | $ | 11,629 | |
The following table sets forth our tangible long-lived assets by geographic area (in millions):
| | | | | | | | | | | |
| December 31, 2022 | | December 31, 2021 |
Long-lived assets | | | |
United States | $ | 1,371 | | | $ | 1,487 | |
Germany | 290 | | | 329 | |
United Kingdom | 256 | | | 305 | |
Other countries | 546 | | | 539 | |
Total long-lived assets | $ | 2,463 | | | $ | 2,660 | |
Note 25. Subsequent Events
New Credit Agreement
On January 5, 2023, we and certain other subsidiaries of ours (collectively, the "Borrowers") entered into a new Credit Agreement (the “New Credit Agreement”) with several lenders; Wells Fargo Bank, National Association (“Wells Fargo Bank”), as administrative agent; Bank of America, N.A. (“Bank of America”), as syndication agent; PNC Bank, National Association, Truist Bank and MUFG Bank, Ltd. (“MUFG”), as Documentation Agents; Wells Fargo Bank and Bank of America, as Sustainability Structuring Agents; Wells Fargo Securities, LLC, BofA Securities, Inc., PNC Capital Markets LLC, Truist Securities, Inc. and MUFG, as joint bookrunners and joint lead arrangers. The New Credit Agreement replaced our Prior Credit Agreement (as described in Note 18, "Long-Term Obligations").
The New Credit Agreement establishes; (i) an unsecured revolving credit facility of up to a U.S. Dollar equivalent of $2.0 billion, which includes a $150 million sublimit for the issuance of letters of credit and a $150 million sublimit for swing line loans (the “Revolving Loans”) and; (ii) an unsecured term loan facility of up to $500 million (the “Term Loan” and collectively with the Revolving Loans, the “Loans”). The Revolving Loans have a maturity date of January 5, 2028 and the Term Loan has a maturity date of January 5, 2026, each of which may be extended by one additional year. The Term Loan has no required amortization payments prior to its maturity date. Proceeds from the Loans may be used (i) to refinance certain existing indebtedness of LKQ and its subsidiaries and (ii) for general corporate purposes of LKQ and its subsidiaries in the ordinary course of business, including acquisitions and capital expenditures.
Under the New Credit Agreement, our borrowings will bear interest at the Secured Overnight Financing Rate (i.e. "SOFR") plus the applicable spread or other risk-free interest rates that are applicable for the specified currency plus a spread.
The New Credit Agreement contains customary covenants for an unsecured credit facility for a company that has debt ratings that are investment grade, such as, requirements to comply with a total leverage ratio and interest coverage ratio, each calculated in accordance with the terms of the New Credit Agreement, and limits on the Company’s and its subsidiaries’ ability to incur liens and indebtedness.
Under the terms of the New Credit Agreement, the Borrowers withdrew initial borrowings totaling a U.S. Dollar equivalent $1.8 billion at closing. Amounts borrowed under the New Credit Agreement were used by the Borrowers to repay the outstanding principal amount and related fees and expenses under the Prior Credit Agreement and for other corporate purposes.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Termination of Prior Credit Agreement
In connection with entering into the New Credit Agreement noted above, Wells Fargo and the various lending parties terminated the existing Senior Secured Credit Agreement and each amendment thereto resulting in an immaterial loss on extinguishment of debt.
Interest Rate Swaps
In February 2023, we entered into two sets of interest rate swap agreements to hedge the risk from our variable interest rate borrowings on our New Credit Agreement. The first set of agreements mature in February 2025 and include a notional amount of $400 million at a fixed average rate of 4.63%. The second set of agreements mature in February 2026 and include a notional amount of $300 million at a fixed average rate of 4.23%.