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. Discussion of 2021 items and the year-over-year comparison of changes in our financial condition and the results of operations as of and for the years ended December 31, 2022 and December 31, 2021 can be found in Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," of our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 23, 2023. 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 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 organized into four operating segments: Wholesale - North America; Europe; Specialty; and Self Service, each of which is presented as a reportable segment.
Our Wholesale - North America segment is a leading provider of alternative vehicle collision replacement products, paint and related products, and alternative vehicle mechanical replacement products, with our sales, processing, and distribution facilities reaching most major markets in the United States and Canada. Our Europe segment is a leading provider of alternative vehicle replacement and maintenance products in Germany, the U.K., the Benelux region, Italy, Czech Republic, Austria, Slovakia, Poland, and various other European countries. Our Specialty segment is a leading distributor of specialty vehicle aftermarket equipment and accessories reaching most major markets in the U.S. and Canada. Our Self Service segment operates self service retail facilities across the U.S. that sell recycled automotive products from end-of-life-vehicles.
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 Special Note on 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 to acquisitions that target high synergies and/or add critical capabilities, including the acquisition of Uni-Select, completed in August 2023, that complements our existing North American paint distribution operations and provides a scaled position in the Canadian mechanical parts space, with opportunity for future consolidation and growth. Additionally, we have made investments in various businesses to advance our strategic objectives. See Note 3, "Business Combinations" and Note 11, "Equity Method Investments" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information related to our acquisitions and investments.
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, 2023, parts and services revenue represented 95.0% 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 ("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 2, "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 $5,600 million and $4,319 million as of December 31, 2023 and December 31, 2022, 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 2023, 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.
Business Combinations
Description
We account for business combinations using the acquisition method of accounting, under which the acquisition purchase price is allocated to the assets acquired, including purchased intangible assets, and liabilities assumed based upon their respective fair values. The excess of the fair value of the purchase price over the fair values of these assets acquired and liabilities assumed is recorded as goodwill.
Judgments and Uncertainties
Accounting for business combinations requires management to make significant estimates and assumptions to determine the fair values of assets acquired and liabilities assumed at the acquisition date. Although we believe the assumptions and estimates we have made in relation to the acquisitions are appropriate, they are based, in part, on historical experience, information obtained from management of the acquired companies and information obtained from independent third party valuation firms and are inherently uncertain. Critical estimates in valuing certain acquired intangible assets include, but are not limited to, future expected cash flows including revenue growth rate assumptions from product sales and customer contracts, estimated royalty rates used in valuing related intangible assets, customer attrition rates and discount rates. The discount rates used to discount expected future cash flows to present value are typically derived from a weighted-average cost of capital analysis and adjusted to reflect inherent risks. Unanticipated events and circumstances may occur that could affect either the accuracy or validity of such assumptions, estimates or actual results.
Sensitivity of Estimate to Change
The amount of goodwill recorded from our 2023 acquisitions was $1,221 million as of December 31, 2023. While we use our best estimates and assumptions to accurately value assets acquired and liabilities assumed at the acquisition date, our estimates are inherently uncertain and subject to refinement. Changes in the estimates applied or values of acquired assets and liabilities could have a material impact on our financial statements. As a result, during the measurement period, which may be up to one year from the business acquisition date, we may record adjustments to the originally assigned values of assets acquired and liabilities assumed with the corresponding offset to goodwill.
Recently Issued Accounting Pronouncements
See "Recent Accounting Pronouncements" in Note 2, "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 13, "Revenue Recognition" and Note 25, "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 Plan
We have undertaken the 1 LKQ Europe plan 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 plan, we expect to recognize the following:
•Restructuring expenses — Non-recurring costs resulting directly from the implementation of the 1 LKQ Europe plan 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 plan that are expected to contribute to ongoing benefits to the business (e.g., non-capitalizable implementation costs related to a common ERP platform). These expenses are recorded in selling, general and administrative ("SG&A") 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 plan.
Costs related to the 1 LKQ Europe plan are reflected in SG&A 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 are executing on the various projects associated with the 1 LKQ Europe plan and expect to be completed by the end of 2027. In the second quarter of 2023, we extended the completion date from 2025 to 2027 based on a detailed project review, after which we concluded that the common ERP system implementation would require additional time to allow for operational process reengineering to support further standardization across the segment. The extended implementation schedule and incremental process reengineering work will help to minimize potential business disruptions but increased the overall cost estimate by $85 million. We expect to achieve additional cost benefits through expanded application of shared services and productivity improvements along with working capital reductions related to inventory rationalization. We are currently realizing a portion of the benefits of the 1 LKQ Europe plan, and we expect to grow Segment EBITDA margin in the future as further actions in the plan are implemented. During the year ended December 31, 2023, we incurred $27 million in costs across all three categories noted above. We expect that costs of the plan, reflecting all three categories noted above, will range between $125 million to $155 million for 2024 through the projected plan completion date in 2027. In the future, we may also identify additional initiatives and projects under the 1 LKQ Europe plan 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 plan to continue to enable trade working capital and productivity initiatives that will help fund the plan cost.
Ukraine/Russia Conflict
The Russian invasion of Ukraine and resulting global governmental response impacted our business in 2022 and 2023, and are expected to continue to impact our business in 2024. 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. 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 represented approximately 1% of both our total annual revenue and total annual operating profit for fiscal year 2023 and comprised approximately $69 million of total assets as of December 31, 2023. In addition, LKQ revenue from customers in Russia and Belarus represented less than 0.3% of our total revenue in 2021 (the last full year before we stopped selling to customers in these countries). As future developments in the conflict are difficult to predict and outside of our control, it is possible that estimates underlying our financial statements may change significantly in future periods.
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 25, "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, |
| 2023 | | 2022 | | |
Revenue | 100.0 | % | | 100.0 | % | | |
Cost of goods sold | 59.8 | % | | 59.2 | % | | |
| | | | | |
Gross margin | 40.2 | % | | 40.8 | % | | |
Selling, general and administrative expenses | 27.9 | % | | 27.7 | % | | |
Restructuring and transaction related expenses | 0.5 | % | | 0.2 | % | | |
Gain on disposal of businesses | — | % | | (1.2) | % | | |
Depreciation and amortization | 2.0 | % | | 1.8 | % | | |
Operating income | 9.8 | % | | 12.4 | % | | |
Total other expense, net | 0.9 | % | | 0.5 | % | | |
Income from continuing operations before provision for income taxes | 8.9 | % | | 11.9 | % | | |
Provision for income taxes | 2.2 | % | | 3.0 | % | | |
Equity in earnings of unconsolidated subsidiaries | 0.1 | % | | 0.1 | % | | |
Income from continuing operations | 6.8 | % | | 8.9 | % | | |
Net (loss) income from discontinued operations | — | % | | — | % | | |
Net income | 6.8 | % | | 9.0 | % | | |
Less: net income attributable to continuing noncontrolling interest | — | % | | — | % | | |
Net income attributable to LKQ stockholders | 6.7 | % | | 9.0 | % | | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
Year Ended December 31, 2023 Compared to Year Ended December 31, 2022
Revenue
The following table summarizes the changes in revenue by category (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | Percentage Change in Revenue |
| 2023 | | 2022 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 13,174 | | | $ | 11,933 | | | 4.7 | % | | 4.8 | % | | 0.9 | % | | 10.4 | % |
Other revenue | 692 | | | 861 | | | (16.0) | % | | (3.4) | % | | (0.1) | % | | (19.6) | % |
Total revenue | $ | 13,866 | | | $ | 12,794 | | | 3.3 | % | | 4.2 | % | | 0.8 | % | | 8.4 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
The increase in parts and services revenue of 10.4% represented increases in segment revenue of 18.2% in Wholesale - North America, 10.4% in Europe, and 2.4% in Self Service, partially offset by a decrease of 6.9% in Specialty. This overall increase was driven by organic parts and services revenue growth of 4.7%, a 4.8% increase due to the net impact of acquisitions and divestitures, and a 0.9% increase due to fluctuations in foreign exchange rates. The decrease in other revenue of 19.6% was primarily driven by a decrease in organic revenue of $138 million due to unfavorable movements in precious metals and scrap steel prices compared to the prior year, primarily attributable to a $93 million decrease in our Self Service segment and a $41 million decrease 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, 2023 compared to the year ended December 31, 2022.
Cost of Goods Sold
Cost of goods sold as a percentage of revenue increased to 59.8% for the year ended December 31, 2023 from 59.2% for the year ended December 31, 2022. Cost of goods sold reflects increases of 0.4% from our Specialty segment, and 0.3% from our Wholesale - North America segment (including a 0.5% dilutive effect related to our acquisition of Uni-Select), partially offset by a decrease of 0.2% attributable to mix primarily due to a decline in revenue in our Specialty 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, 2023 compared to the year ended December 31, 2022.
Selling, General and Administrative Expenses
Our SG&A expenses as a percentage of revenue increased to 27.9% for the year ended December 31, 2023 from 27.7% for the year ended December 31, 2022. The year over year change in SG&A expense was mostly impacted by offsetting factors including an unfavorable mix effect, and a reduction in our Wholesale - North America segment, which benefited from the Uni-Select Acquisition. 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, 2023 compared to the year ended December 31, 2022.
Restructuring and Transaction Related Expenses
The following table summarizes restructuring and transaction related expenses for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | |
| 2023 | | 2022 | | Change |
Restructuring expenses | $ | 44 | | (1) | $ | 15 | | (2) | $ | 29 | |
Transaction related expenses | 21 | | (3) | 5 | | (3) | 16 | |
Restructuring and transaction related expenses | $ | 65 | | | $ | 20 | | | $ | 45 | |
(1)Restructuring expenses for the year ended December 31, 2023 primarily consisted of (i) $29 million related to our acquisition integration plans, (ii) $14 million related to our global restructuring plans, and (iii) $1 million related to our 1 LKQ Europe plan.
(2) Restructuring expenses for the year ended December 31, 2022 primarily consisted of (i) $11 million related to our global restructuring plans, (ii) $3 million related to our acquisition integration plans, and (iii) $1 million related to our 1 LKQ Europe plan.
(3) Transaction related expenses for the years ended December 31, 2023 and 2022 primarily related to external costs such as legal, accounting and advisory fees related to completed and potential acquisitions (including Uni-Select transaction costs in 2023).
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
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 Auto Glass ("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 4, "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, | | | |
| 2023 | | 2022 | | Change | |
Depreciation | $ | 157 | | | $ | 142 | | | $ | 15 | | (1) |
Amortization | 126 | | | 95 | | | 31 | | (2) |
Depreciation and amortization | $ | 283 | | | $ | 237 | | | $ | 46 | | |
(1)Depreciation expense increased primarily related to an increase in capital expenditures, primarily in our Europe and Wholesale - North America segments, and $3 million from our acquisition of Uni-Select.
(2)Amortization expense increased primarily due to (i) a $34 million increase from our acquisition of Uni-Select, partially offset by (ii) individually insignificant decreases that had a $3 million impact in the aggregate.
Total Other Expense, Net
The following table summarizes Total other expense, net for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2023 | | 2022 | | Change | |
Interest expense | $ | 214 | | | $ | 78 | | | $ | 136 | | (1) |
Loss on debt extinguishment | 1 | | | — | | | 1 | | |
Gains on foreign exchange contracts - acquisition related | (49) | | | — | | | (49) | | (2) |
Interest income and other income, net | (44) | | | (15) | | | (29) | | (3) |
Total other expense, net | $ | 122 | | | $ | 63 | | | $ | 59 | | |
(1)Interest expense increased primarily due to (i) a $63 million increase from higher interest rates for the year ended December 31, 2023 compared to the prior year, (ii) a $58 million increase from higher outstanding debt primarily related to the permanent financing for the Uni-Select Acquisition, (iii) a $9 million increase related to amortization of pre-acquisition bridge loan financing costs related to the Uni-Select Acquisition, and (iv) a $6 million increase from foreign exchange translation, primarily related to an increase in the euro exchange rate.
(2)Related to the Uni-Select Acquisition. See Note 3, "Business Combinations" and Note 20, "Derivative Instruments and Hedging Activities" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information.
(3)The increase in Interest income and other income, net is primarily comprised of (i) a $20 million increase related to interest income, mostly related to the proceeds from the U.S. Notes (2028/33) that were invested in money market funds between the bond issuance date and the Uni-Select Acquisition date, (ii) a $5 million increase from funds received to settle an eminent domain matter in 2023, (iii) a $3 million increase related to fair value adjustments for equity investments
not accounted for under the equity method compared to the prior year, and (iv) a $2 million increase from the change in foreign currency gains and losses, partially offset by (v) individually insignificant decreases that had a $1 million impact in the aggregate.
Provision for Income Taxes
Our effective income tax rate for the year ended December 31, 2023 was 24.8%, compared to 25.3% for the year ended December 31, 2022. The decrease in the effective tax rate for the year ended December 31, 2023 compared to the year ended December 31, 2022, is primarily attributable to greater benefits from discrete items in 2023 than 2022. Discrete items had favorable effects in both years, with a 2% rate benefit in the current year, mostly related to the Uni-Select Acquisition foreign exchange forward contract gain, and a 1% rate benefit in the prior year, primarily related to the sale of PGW in the second quarter of 2022. Unfavorable rate effects in 2023 from non-deductible transaction costs and negative impacts on foreign tax credit availability caused by Uni-Select related transaction activity partially offset the benefit from discrete items.
See Note 24, "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, 2023 increased by $4 million primarily related to an increase in year over year results in an immaterial investment in our Wholesale - North America segment.
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, 2022, the Czech koruna, euro and the pound sterling rate used to translate the 2023 statements of income increased by 5.1%, 2.7% and 0.6%, respectively, while the Canadian dollar rate decreased by 3.6%. Realized and unrealized currency gains and losses (including the effects of hedge instruments) combined with the translation effect of the change in foreign currencies against the U.S. dollar had a net positive effect of $0.20 on diluted earnings per share for the year ended December 31, 2023, mostly related to the $49 million pretax gain on the foreign exchange forward contract related to the Uni-Select Acquisition.
Net (Loss) Income from Discontinued Operations
Discontinued operations for the year ended December 31, 2023 reflected the GSF Car Parts business, which was acquired with the Uni-Select Acquisition in August and was sold in October. The loss of $6 million represents the net of the operating results prior to the sale and the loss on disposal. Income from discontinued operations for the year ended December 31, 2022 of $6 million primarily relates to adjustments to tax reserves on our glass manufacturing business. See Note 4, "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 these businesses.
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 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, | | |
| | 2023 | | % of Total Segment Revenue | | 2022 | | % of Total Segment Revenue | | | | | | | | | | | | |
Third Party Revenue | | | | | | | | | | | | | | | | | | | | |
Wholesale - North America | | $ | 5,281 | | | | | $ | 4,556 | | | | | | | | | | | | | | | |
Europe | | 6,323 | | | | | 5,735 | | | | | | | | | | | | | | | |
Specialty | | 1,665 | | | | | 1,788 | | | | | | | | | | | | | | | |
Self Service | | 597 | | | | | 715 | | | | | | | | | | | | | | | |
Total third party revenue | | $ | 13,866 | | | | | $ | 12,794 | | | | | | | | | | | | | | | |
Total Revenue | | | | | | | | | | | | | | | | | | | | |
Wholesale - North America | | $ | 5,282 | | | | | $ | 4,556 | | | | | | | | | | | | | | | |
Europe | | 6,323 | | | | | 5,735 | | | | | | | | | | | | | | | |
Specialty | | 1,668 | | | | | 1,791 | | | | | | | | | | | | | | | |
Self Service | | 597 | | | | | 715 | | | | | | | | | | | | | | | |
Eliminations | | (4) | | | | | (3) | | | | | | | | | | | | | | | |
Total revenue | | $ | 13,866 | | | | | $ | 12,794 | | | | | | | | | | | | | | | |
Segment EBITDA | | | | | | | | | | | | | | | | | | | | |
Wholesale - North America | | $ | 975 | | | 18.5 | % | | $ | 852 | | | 18.7 | % | | | | | | | | | | | | |
Europe | | 614 | | | 9.7 | % | | 585 | | | 10.2 | % | | | | | | | | | | | | |
Specialty | | 134 | | | 8.0 | % | | 199 | | | 11.1 | % | | | | | | | | | | | | |
Self Service | | 36 | | | 6.0 | % | | 83 | | | 11.7 | % | | | | | | | | | | | | |
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. 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 Net income attributable to LKQ stockholders excluding discontinued operations; depreciation, amortization; interest; gains and losses on debt extinguishment; income tax expense; 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). See Note 25, "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, 2023 Compared to Year Ended December 31, 2022
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 | 2023 | | 2022 | | Organic | | Acquisition and Divestiture | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 4,974 | | | $ | 4,207 | | | 8.2 | % | (1) | 10.3 | % | (3) | (0.2) | % | | 18.2 | % |
Other revenue | 307 | | | 349 | | | (11.8) | % | (2) | 0.1 | % | | (0.2) | % | | (12.0) | % |
Total third party revenue | $ | 5,281 | | | $ | 4,556 | | | 6.6 | % | | 9.5 | % | | (0.2) | % | | 15.9 | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue increased 8.2% (8.6% on a per day basis) for the year ended December 31, 2023 compared to the prior year, primarily driven by pricing initiatives which focused on offsetting inflation on input costs and a net volume increase. Aftermarket collision parts volumes increased year over year due to reduced pressures on our supply chain. Aftermarket collision parts volumes also grew as a result of the continued rollout of State Farm's aftermarket parts program, which began on a trial basis in June 2022 and has subsequently been expanded.
(2)Other organic revenue decreased 11.8%, or $41 million, year over year primarily related to (i) a $46 million decrease in revenue from precious metals (platinum, palladium, and rhodium) due to lower prices, partially offset by higher volumes, partially offset by (ii) a $5 million increase in revenue from other scrap (e.g., aluminum) and cores due to higher volumes, partially offset by lower prices.
(3)Acquisition and divestiture parts and services revenue was a net increase of $432 million, or 10.3%, primarily due to the acquisition of Uni-Select in the third quarter of 2023, partially offset by the divestiture of our PGW aftermarket glass business in the second quarter of 2022. See Note 3, "Business Combinations" and "Other Divestitures (Not Classified in Discontinued Operations)" in Note 4, "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 acquisition of Uni-Select and the divestiture of PGW, respectively.
Segment EBITDA
Segment EBITDA increased $123 million, or 14.5%, for the year ended December 31, 2023 compared to the prior year, which includes a $46 million positive impact related to the acquisition of Uni-Select in the third quarter of 2023 (Uni-Select increases Segment EBITDA dollars but dilutes the Segment EBITDA percentage) and a $19 million negative year over year effect related to the PGW business, which we divested in the second quarter of 2022. The remaining increase is primarily attributable to lower freight costs, higher selling prices on parts, improved aftermarket volumes, and productivity initiatives helping to offset inflationary pressures related to product cost. We estimate that precious metals and scrap steel pricing had a net unfavorable effect of $28 million, or 0.4%, on Segment EBITDA margin relative to the prior year.
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, 2022 | | 18.7 | % | |
Increase (decrease) due to: | | | |
Uni-Select Acquisition | | (1.2) | % | (1) |
Change in gross margin | | 0.7 | % | (2) |
Change in segment operating expenses | | 0.1 | % | (3) |
Change in other income and expenses, net | | 0.1 | % | |
Segment EBITDA for the year ended December 31, 2023 | | 18.5 | % | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)The unfavorable impact related to the acquisition of Uni-Select in the third quarter of 2023 was primarily driven by (i) a 2.1% decrease in gross margin due to product mix as the paint, body, and equipment and maintenance parts lines have a lower gross margin structure than other wholesale product lines, partially offset by (ii) a favorable impact of 0.9% related to a decrease in overhead expenses as Uni-Select operates with lower overhead expenses than our other wholesale product lines.
(2)The increase in gross margin of 0.7% was primarily driven by (i) a 0.5% benefit from lower inbound freight costs and (ii) a 0.2% mix benefit resulting from the PGW divestiture in the second quarter of 2022.
(3)The decrease in segment operating expenses as a percentage of revenue reflects the favorable impact of (i) 0.5% from decreased freight, vehicle, and fuel costs and (ii) other individually immaterial factors representing a 0.2% favorable impact in the aggregate, partially offset by (iii) 0.4% from higher professional fees and (iv) 0.2% from higher charitable contributions.
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 | 2023 | | 2022 | | Organic | | Acquisition and Divestiture (2) | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 6,303 | | | $ | 5,711 | | | 6.9 | % | (1) | 1.3 | % | | 2.1 | % | (3) | 10.4 | % |
Other revenue | 20 | | | 24 | | | (14.2) | % | | — | % | | (1.4) | % | | (15.6) | % |
Total third party revenue | $ | 6,323 | | | $ | 5,735 | | | 6.8 | % | | 1.3 | % | | 2.1 | % | | 10.2 | % |
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, 2023 increased by 6.9% (7.4% on a per day basis), primarily driven by pricing initiatives across all geographies to offset increased costs resulting from inflationary pressures and to a lesser extent, higher volumes.
(2)Acquisition and divestiture revenue was a net increase of $76 million, or 1.3%, primarily related to our acquisition of seven wholesale businesses from the beginning of 2022 through the one-year anniversary of the acquisition dates.
(3)Exchange rates increased our revenue growth by $121 million, or 2.1%, primarily due to the weaker U.S. dollar against the euro, Czech koruna and pound sterling for the year ended December 31, 2023 relative to the prior year.
Segment EBITDA
Segment EBITDA increased $29 million, or 5.1%, for the year ended December 31, 2023 compared to the prior year. On a constant currency basis (i.e., excluding the translation impact), Segment EBITDA increased by $18 million, or 3.0%, compared to the prior year. The increase in dollar terms is attributable to organic revenue growth of $391 million and benefits from productivity initiatives. Europe's results were negatively impacted by an $11 million charge to settle a value-added tax issue in Italy related to prior years and a loss of revenue and associated margin in our German operations caused by labor strikes, which we estimate resulted in lower Segment EBITDA of $17 million. 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, 2023.
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, 2022 | | 10.2 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | — | % | (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, 2023 | | 9.7 | % | |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Gross margin was flat on a year to date basis, as favorable impacts from price increases were offset by inflationary pressures and difficult macro-economic conditions causing consumer price sensitivity, most notably in our Central and Eastern European regions.
(2)The increase in segment operating expenses as a percentage of revenue primarily reflects the unfavorable impacts of (i) 0.2% due to the settlement of a value-added tax issue in Italy and (ii) leverage effects of 0.2% caused by strike activity in Germany.
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 | 2023 | | 2022 | | Organic (1) | | Acquisition and Divestiture (2) | | Foreign Exchange | | Total Change |
Parts & services revenue | $ | 1,665 | | | $ | 1,788 | | | (10.1) | % | | 3.6 | % | | (0.3) | % | | (6.9) | % |
Other revenue | — | | | — | | | — | % | | — | % | | — | % | | — | % |
Total third party revenue | $ | 1,665 | | | $ | 1,788 | | | (10.1) | % | | 3.6 | % | | (0.3) | % | | (6.9) | % |
Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. |
(1)Parts and services organic revenue for the year ended December 31, 2023, decreased by 10.1% primarily due to demand softness in the RV product line, as RV unit retail sales and wholesale shipments have declined year over year.
(2)Acquisition and divestiture revenue was a net increase of $64 million, or 3.6%, primarily related to our acquisition of one Specialty business in 2023.
Segment EBITDA
Segment EBITDA decreased $65 million, or 32.7%, for the year ended December 31, 2023 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, 2022 | | 11.1 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | (3.3) | % | (1) |
Change in segment operating expenses | | 0.2 | % | (2) |
| | | |
Segment EBITDA for the year ended December 31, 2023 | | 8.0 | % | |
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 was driven by (i) product channel mix toward lower margin auto and marine products and (ii) increased competitive pricing due to broader availability of inventory among competitors in the market.
(2)Segment operating expenses as a percentage of revenue decreased despite the negative leverage effect from the 10.1% organic revenue decline. This was primarily due to a 0.2% decrease in personnel costs, mainly driven by decreased workers compensation and health insurance expenses, as well as restructuring activities.
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 | 2023 | | 2022 | | Organic | | Acquisition and Divestiture(3) |
| Foreign Exchange | | Total Change |
Parts & services revenue | $ | 232 | | | $ | 227 | | | 2.4 | % | (1) | — | % | | — | % | | 2.4 | % |
Other revenue | 365 | | | 488 | | | (19.1) | % | (2) | (6.1) | % |
| — | % | | (25.2) | % |
Total third party revenue | $ | 597 | | | $ | 715 | | | (12.3) | % | | (4.2) | % | | — | % | | (16.5) | % |
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 2.4% for the year ended December 31, 2023 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 19.1%, or $93 million, year over year due to (i) a $79 million decrease in revenue from precious metals (platinum, palladium, and rhodium) due to lower prices, (ii) a $20 million decrease in revenue from scrap steel related to lower prices and lower volumes, partially offset by (iii) a $6 million increase in revenue from other scrap (including aluminum) and cores primarily related to higher volumes, partially offset by lower prices.
(3)Acquisition and divestiture revenue was a net decrease of $30 million, or 4.2% due to the divestiture of a business in the third quarter of 2022. See "Other Divestitures (Not Classified in Discontinued Operations)" in Note 4, "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 $47 million, or 57.3%, for the year ended December 31, 2023 compared to the prior year. The decrease is driven by the decline in revenue due to unfavorable movements in commodity prices compared to the prior year and gross margin compression as vehicle procurement costs have decreased at a lesser rate than commodity prices. Decreases in precious metals prices contributed an estimated $60 million decline in Segment EBITDA relative to the year ended December 31, 2022. Net sequential changes in scrap steel prices partially offset the impact of the decline in precious metals prices. During the year ended December 31, 2023, scrap steel prices had a $5 million favorable impact on Segment EBITDA, compared to an $15 million unfavorable impact during the year ended December 31, 2022. The favorable impacts for the year ended December 31, 2023 resulted from the increase 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.
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, 2022 | | 11.7 | % | |
Increase (decrease) due to: | | | |
Change in gross margin | | (1.5) | % | (1) |
Change in segment operating expenses | | (4.2) | % | (2) |
| | | |
Segment EBITDA for the year ended December 31, 2023 | | 6.0 | % | |
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 an unfavorable impact resulting from vehicle procurement costs decreasing at a lesser rate than commodity prices.
(2)The increase in segment operating expenses as a percentage of revenue reflects (i) a negative leverage effect of 5.7% from decreases in metals revenue, partially offset by (ii) other individually immaterial factors representing a 1.5% favorable impact in the aggregate.
Liquidity and Capital Resources
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 revolving 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.
The following table summarizes liquidity data as of the dates indicated (in millions):
| | | | | | | | | | | | | | | | | | | | | |
| | | Adjusted(4) | | | | |
| December 31, 2023 | | December 31, 2022 | | December 31, 2022 | | |
Cash and cash equivalents | $ | 299 | | | $ | 278 | | | $ | 278 | | | |
Total debt | 4,281 | | (3) | 2,662 | | (5) | 2,662 | | (3) | |
Current maturities (1) | 596 | | | 34 | | | 34 | | | |
Capacity under revolving credit facilities | 2,000 | | | 2,000 | | | 3,150 | | | |
Availability under revolving credit facilities (2) | 976 | | | 645 | | | 1,295 | | | |
Total liquidity (cash and cash equivalents plus availability under credit facilities) | 1,275 | | | 923 | | | 1,573 | | | |
(1) Debt amounts reflect the gross values to be repaid in the next 12 months (excluding immaterial debt issuance costs as of December 31, 2023 and 2022, respectively).
(2) Availability under revolving credit facilities is derived by reducing capacity under the revolving credit facilities by our borrowings under the revolving credit facilities and outstanding letters of credit ($110 million and $69 million at December 31, 2023 and 2022, respectively).
(3) Debt amounts reflect the gross values to be repaid (excluding debt issuance costs and unamortized bond discount of $30 million and $6 million as of December 31, 2023 and 2022, respectively).
(4) Amounts presented represent the termination of the senior secured credit agreement ("Prior Credit Agreement") and inclusion of the new credit agreement ("Senior Unsecured Credit Agreement") as if both were in effect as of December 31, 2022. See Note 19, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information.
(5) Debt amount presented above reflects the gross values to be repaid (excluding debt issuance costs of $13 million as of December 31, 2022).
As of December 31, 2023, we had senior debt outstanding as follows:
| | | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2023 |
| | Maturity Date | | Interest Rate | | Amount Outstanding | |
Senior Unsecured Credit Agreement: | | | | | | | |
Term loan payable | | January 2026 | | 6.83 | % | | $ | 500 | | |
Revolving credit facilities | | January 2028 | | 6.25 | % | (1) | 914 | | |
| | | | | | | |
Senior Unsecured Term Loan Agreement: | | | | | | | |
Term loan payable (CAD 700 million) | | July 2026 | | 6.82 | % | | 529 | | |
| | | | | | | |
Unsecured Senior Notes: | | | | | | | |
U.S. Notes (2028) | | June 2028 | | 5.75 | % | | 800 | | |
U.S. Notes (2033) | | June 2033 | | 6.25 | % | | 600 | | |
Euro Notes (2024) (€500 million) | | April 2024 | | 3.875 | % | | 552 | | |
Euro Notes (2028) (€250 million) | | April 2028 | | 4.125 | % | | 276 | | |
(1) Interest rate derived via a weighted average
We had approximately $976 million available under our revolving credit facilities in place as of December 31, 2023. Combined with $299 million of cash and cash equivalents at December 31, 2023, we had approximately $1,275 million in available liquidity, a decrease of $298 million from our available liquidity as of December 31, 2022, primarily as a result of reducing our overall revolving credit facility capacity by $650 million after entering into the Senior Unsecured Credit Agreement.
The enterprise value for the Uni-Select Acquisition at the time of the acquisition was approximately CAD 2.8 billion ($2.1 billion), which was financed with the gross proceeds from the issuance of Unsecured Senior Notes of $1,400 million, Senior Unsecured Term Loan Agreement ("CAD Note") of CAD 700 million, and borrowings under our revolving credit facility and cash on hand of approximately $150 million and $50 million, respectively.
We believe that our current liquidity, cash expected to be generated by operating activities in future periods and access to capital markets will be sufficient to meet our current operating and capital requirements. However, as noted, we accessed additional financing sources to fund the Uni-Select transaction. 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.
See Part II, Item 5 of this Annual Report on Form 10-K for further information on a summary of the dividend activity for our common stock for the year ended December 31, 2023.
On February 20, 2024, our Board declared a quarterly cash dividend of $0.30 per share of common stock, payable on March 28, 2024, to stockholders of record at the close of business on March 14, 2024.
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, and based on considerations of capital availability, and various other factors, many of which are outside of our control.
With $1,275 million of total liquidity as of December 31, 2023 and $596 million of current maturities, we have access to funds to meet our near term commitments. Our current maturities include the 3.875% €500 million Euro Notes (2024) due April 2024, which we intend to refinance on or before the scheduled maturity. We have a surplus of current assets over current liabilities, which further reduces the risk of short-term cash shortfalls.
Our Senior Unsecured Credit Agreement and our CAD Note both include two financial maintenance covenants: a maximum total leverage ratio and minimum interest coverage ratio. The terms maximum total leverage ratio and minimum interest coverage ratio are specifically calculated per both the Senior Unsecured Credit Agreement and CAD Note, and differ in specified ways from comparable GAAP or common usage terms. We were in compliance with all applicable covenants under both our Senior Unsecured Credit Agreement and CAD Note as of December 31, 2023. The required debt covenants per both the Senior Unsecured Credit Agreement and CAD Note and our actual ratios with respect to those covenants are as follows as of December 31, 2023:
| | | | | | | | | | | |
| Covenant Level | | Ratio Achieved as of December 31, 2023 |
Maximum total leverage ratio | 4.00 : 1.00 | | 2.3 |
Minimum interest coverage ratio | 3.00 : 1.00 | | 7.5 |
The total leverage ratio increased from 1.5 as of December 31, 2022 as we added debt from the U.S. Notes (2028/33) and the CAD Note in the second and third quarters of 2023. The spread applied to the interest rate on our credit facility borrowings increased in the third quarter and remained the same through the fourth quarter as a result of the total leverage ratio rising above 2.0.
The indentures relating to our U.S. Notes and Euro Notes do not include financial maintenance covenants, and the indentures will not restrict our ability to draw funds under the Senior Unsecured Credit Agreement. The indentures do not prohibit amendments to the financial covenants under the Senior Unsecured Credit Agreement and CAD Note as needed.
While we believe that we have adequate capacity under our existing revolving credit facilities to finance our current operations, from time to time we may need to raise additional funds through public or private financing, strategic relationships or modification of our existing Senior Unsecured Credit Agreement to finance additional investments or to refinance existing debt obligations. There can be no assurance that additional funding, or refinancing of our Senior Unsecured Credit Agreement, 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 impact on our business, operating results, and financial condition.
As part of our effort to improve our operating cash flows, we may negotiate payment term extensions with suppliers. These efforts are supported by our supply chain finance programs. See Note 18, "Supply Chain Financing" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information related to our supply chain financing arrangements.
We hold interest rate swaps to hedge the variable rates on a portion of our credit agreement borrowings. After giving effect to these contracts outstanding, the weighted average interest rate on borrowings outstanding under our Senior Unsecured Credit Agreement was 6.0% at December 31, 2023. Including our senior notes and CAD Note, our overall weighted average interest rate on borrowings was 5.7% at December 31, 2023. Under the Senior Unsecured Credit Agreement, our borrowings 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. Under the CAD Note, the interest rate may be (i) a forward-looking term rate based on the Canadian Dollar Offer Rate for an interest period chosen by the Company of one or three months or (ii) the Canadian Prime Rate (as defined in the CAD Note), plus in each case a spread based on the Company’s debt rating and total leverage ratio. See Note 19, "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. The interest rate swaps are described in Note 20, "Derivative Instruments and Hedging Activities" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K.
We had outstanding borrowings under our revolving credit facilities and the term loans payable of $1,943 million and $1,786 million at December 31, 2023 and 2022, respectively. Of these amounts, there were no current maturities at December 31, 2023 or 2022.
The scheduled maturities of long-term obligations outstanding at December 31, 2023 are as follows (in millions):
| | | | | | | | |
| | | | |
| | | | |
| | | | |
| | | | |
| | | Amount | |
2024 (1) | | | $ | 596 | | |
2025 | | | 23 | | |
2026 | | | 1,040 | | |
2027 | | | 9 | | |
2028 | | | 2,002 | | |
Thereafter | | | 611 | | |
Total debt (2) | | | $ | 4,281 | | |
(1)Long-term obligations maturing by December 31, 2024 include $16 million of short-term debt that may be extended beyond the current year ending December 31, 2024.
(2)The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs and unamortized bond discount of $30 million as of December 31, 2023).
As of December 31, 2023, the Company had cash and cash equivalents of $299 million, of which $232 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, 2023, and 2022 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, | |
| | 2023 | | 2022 | | | | Change | |
Wholesale - North America | | $ | 1,430 | | | $ | 1,172 | | | | | $ | 258 | | (1) |
Europe | | 3,696 | | | 3,498 | | | | | 198 | | (2) |
Specialty | | 1,273 | | | 1,304 | | | | | (31) | | (3) |
Total | | $ | 6,399 | | | $ | 5,974 | | | | | $ | 425 | | |
(1)Inventory purchases across the Wholesale - North America segment increased for the year ended December 31, 2023 compared to the prior year primarily due to a $393 million increase attributable to inventory purchases at Uni-Select from the date of acquisition through December 31, 2023, partially offset by higher purchasing levels in the prior year due to restocking efforts to rebuild inventory levels.
(2)The increase in inventory purchases in our Europe segment included an increase of $70 million attributable to the increase in the value of the euro, and to a lesser extent, the pound sterling for the year ended December 31, 2023 compared to the prior year. On a constant currency basis, inventory purchases increased compared to the prior year, primarily due to increased sales and prices for the year ended December 31, 2023 compared to the prior year.
(3)The decrease in inventory purchases in the Specialty segment compared to the prior year was primarily due to matching inventory levels with demand.
The following table sets forth a summary of our global wholesale salvage and self service procurement for the years ended December 31, 2023, and 2022 (in thousands):
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | |
| 2023 | | 2022 | | | | % Change | |
Wholesale - North America salvage vehicles | 258 | | 246 | | | | 4.9 | % | |
Europe wholesale salvage vehicles | 29 | | | 29 | | | | | — | % | |
Self Service salvage vehicles | 497 | | 517 | | | | (3.9) | % | |
Wholesale - North America salvage purchases in 2023 increased relative to the prior year due to improved availability of vehicles at auctions. Self Service salvage purchases in 2023 decreased relative to the prior year due to a focus on reducing car cost as car costs rose faster than commodity prices in late 2022 and early 2023.
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, 2022 | $ | 1,250 | | |
Increase (decrease) due to: | | |
| | |
| | |
Working capital accounts: (1) | | |
Receivables | 21 | | |
Inventories | 413 | | |
Accounts payable | (274) | | |
Other operating activities | (54) | | (2) |
Net cash provided by operating activities for the year ended December 31, 2023 | $ | 1,356 | | |
(1) Cash flows related to our primary working capital accounts can be volatile as the purchases, payments and collections can be timed differently from period to period.
•Receivables was a $21 million incremental cash inflow in 2023 primarily at our Wholesale - North America and Europe segments as a result of collections and timing of sales.
•Inventories represented $413 million in incremental cash inflows for the year ended December 31, 2023 compared to the same period of 2022, including $294 million in our Europe segment primarily due to improved inventory management, $93 million in our Wholesale - North America segment primarily due to higher purchasing levels in 2022 due to restocking efforts to rebuild inventory levels, and $26 million in our Specialty segment inventory due to decreasing inventory purchasing levels to align with softening demand.
•Accounts payable produced $274 million in incremental cash outflows for the year ended December 31, 2023 compared to the same period of 2022 on a consolidated basis. This was primarily attributable to incremental cash outflows in our Wholesale - North America segment of $295 million (partly related to accelerated vendor payments in late 2021 to ensure priority access to inventory), partially offset by our Specialty segment which contributed a $16 million lower cash outflow. Europe was roughly flat primarily attributable to higher payments in 2023, resulting from increased inventory purchases in 2022 that were in accounts payable at the end of December 2022, offset by an increase in its accounts payable under its supply chain financing program, which has longer payment terms.
(2) Primarily reflects the aggregate effect of higher interest payments (primarily due to higher interest rates and additional borrowings for the Uni-Select Acquisition), partially offset by lower cash paid for taxes during the year ended December 31, 2023 compared to the same period of 2022.
For the year ended December 31, 2023, net cash used in investing activities totaled $2,442 million compared to net cash provided by investing activities of $172 million for the same period of 2022. We invested $2,225 million and $4 million of cash in business acquisitions during the years ended December 31, 2023 and 2022, respectively. Proceeds from the disposal of businesses were $110 million for the year ended December 31, 2023, primarily related to GSF Car Parts, compared to $399 million for the year ended December 31, 2022 primarily related to PGW. Property, plant and equipment purchases were $358 million for the year ended December 31, 2023 compared to $222 million in the prior year. During the year ended December 31, 2023, we settled our foreign exchange forward contracts related to the Uni-Select purchase price with the counterparties and received $49 million due primarily to strengthening in the Canadian exchange rate relative to the contract rates.
The following table reconciles Net Cash Provided by Operating Activities to Free Cash Flow (in millions):
| | | | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, | | | | |
| | | | | 2023 | | 2022 | | | | |
Net cash provided by operating activities | | | | | $ | 1,356 | | | $ | 1,250 | | | | | |
Less: purchases of property, plant and equipment | | | | | 358 | | | 222 | | | | | |
Free cash flow | | | | | $ | 998 | | | $ | 1,028 | | | | | |
For the year ended December 31, 2023, net cash provided by financing activities totaled $1,102 million compared to net cash used in financing activities of $1,394 million for the same period of 2022. The increase is primarily due to proceeds (net of unamortized bond discount) of $1,394 million from the issuance of the U.S. Notes (2028/33) in 2023, decreases in repurchases of common stock of $1,002 million, and net borrowings of $111 million for the year ended December 31, 2023 (including proceeds from the CAD Note of $531 million) compared to net repayments on our debt of $48 million for the same period of 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, 2023.
•Long-term debt of $4,281 million and related interest totaling $1,021 million, of which $596 million and $232 million, respectively, is expected to be paid within twelve months. Current maturities include the 3.875% €500 million Euro Notes (2024) due on April 1, 2024, which we intend to refinance on or before the scheduled maturity. See Note 19, "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, 2023.
•Operating lease payments of $1,790 million, of which $317 million is expected to be paid within twelve months. See Note 22, "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, 2023.
•Purchase obligations of $646 million for open purchase orders for aftermarket inventory all expected to be paid within twelve months.
•Net pension obligations of $83 million, of which $8 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 23, "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, 2023.
•Self-insurance reserves of $136 million, of which $73 million is expected to be paid within twelve months. See Note 7, "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, 2023.
Summarized Guarantor Financial Information
On May 24, 2023, we completed an offering of $1,400 million aggregate principal amount of senior unsecured notes. This offering is guaranteed on a senior, unsecured basis by certain of our subsidiaries (each, a “subsidiary guarantor” and, together with LKQ, the “Obligor Group”), which are listed in Exhibit 22.1 on the Company's Registration Statement on Form S-4 filed with the SEC on September 1, 2023. The guarantees are full and unconditional, joint and several, and subject to certain conditions for release. See Note 19, "Long-Term Obligations" in Part II, Item 8 of this Annual Report on Form 10-K for information related to this offering.
Holders of the notes have a direct claim only against the Obligor Group. The following summarized financial information is presented for the Obligor Group on a combined basis after elimination of intercompany transactions and balances within the Obligor Group and equity in the earnings from and investments in any non-guarantor subsidiary.
Summarized Statements of Income (in millions)
| | | | | | | | | | | |
| Fiscal Year Ended December 31, |
| 2023 | | 2022 |
Revenue | $ | 6,623 | | | $ | 6,762 | |
Cost of goods sold | 3,834 | | | 3,911 | |
Gross margin (1) | 2,789 | | | 2,851 | |
Income from continuing operations | 600 | | | 811 | |
Net income | $ | 587 | | | $ | 816 | |
(1)Guarantor subsidiaries recorded $53 million and $46 million of net sales to and $203 million and $148 million of purchases from non-guarantor subsidiaries for the fiscal years ended December 31, 2023 and December 31, 2022, respectively.
Summarized Balance Sheets (in millions)
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Current assets | $ | 1,910 | | | $ | 1,845 | |
| | | |
Noncurrent assets | 4,421 | | | 3,797 | |
Current liabilities | 759 | | | 825 | |
Noncurrent liabilities | 3,911 | | | 2,001 | |
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, 2023 and 2022, 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, 2023, 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, 2023 and 2022, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2023, 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, 2023, 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 22, 2024, 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 Matters
The critical audit matters communicated below are matters arising from the current-period audit of the financial statements that were communicated or required to be communicated to the audit committee and that (1) relate 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 matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Goodwill Impairment Assessment - Refer to Notes 2 and 10 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.
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.
Business Combinations - Refer to Note 3 to the financial statements.
Critical Audit Matter Description
The Company completed the acquisition of Uni-Select Inc. for approximately $2.1 billion on August 1, 2023. The Company accounted for this acquisition using the acquisition method of accounting, under which the acquisition purchase price is allocated to the assets acquired, including purchased intangible assets, and liabilities assumed based on their respective fair values.
The purchase price allocation included customer and supplier relationship intangible assets of $669 million and trade name intangible assets of $17 million. The Company’s estimation of the value of the customer and supplier relationships and the trade names required management to make significant estimates and assumptions, including future expected cash flows including revenue growth assumptions from product sales and customer contracts, royalty rates, customer attrition rates and discount rates.
We identified the valuation of the customer and supplier relationship and trade name intangible assets for Uni-Select Inc. as a critical audit matter because of the significant estimates and assumptions management made to determine the fair value of these assets discussed above. This required a high degree of auditor judgment and an increased extent of effort, including the need to involve our fair value specialists, when performing audit procedures to evaluate management’s valuation methodologies and the reasonableness of management’s assumptions related to future expected cash flows and the selection of royalty rates, customer attrition rates and discount rates.
How the Critical Audit Matter Was Addressed in the Audit
Our audit procedures related to the fair value of the acquired intangible assets discussed above included the following, among others:
•We tested the effectiveness of controls over the purchase price allocation, including management’s controls over the appropriateness of the valuation methodology, forecast of future expected cash flows, and selection of the royalty rates, customer attrition rates and discount rates.
•We assessed the reasonableness of management’s forecast of future expected cash flows by comparing the projections to historical results and certain peer companies. We also evaluated whether the estimated future expected cash flows were consistent with evidence obtained in other areas of the audit.
•With the assistance of our internal fair value specialists, we evaluated the reasonableness of the valuation methodology, royalty rates, customer attrition rates and discount rates by:
◦Testing the mathematical accuracy of the calculations.
◦Testing the source information underlying the determination of the royalty, customer attrition and discount rates.
◦Developing ranges of independent estimates and comparing those to the rates selected by management.
/s/ DELOITTE & TOUCHE LLP
Chicago, Illinois
February 22, 2024
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, 2023, 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, 2023, 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, 2023, of the Company and our report dated February 22, 2024, expressed an unqualified opinion on those financial statements.
As described in the Report of Management on Internal Control over Financial Reporting, management excluded from its assessment the internal control over financial reporting at Uni-Select Inc., which was acquired on August 1, 2023, and whose financial statements constitute 16% of total assets (inclusive of goodwill and acquired intangible assets) and 4% of revenue of the consolidated financial statement amounts as of and for the year ended December 31, 2023. Accordingly, our audit did not include the internal control over financial reporting at Uni-Select Inc.
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 22, 2024
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Income
(In millions, except per share data)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Revenue | $ | 13,866 | | | $ | 12,794 | | | $ | 13,089 | |
Cost of goods sold | 8,291 | | | 7,571 | | | 7,767 | |
| | | | | |
Gross margin | 5,575 | | | 5,223 | | | 5,322 | |
Selling, general and administrative expenses | 3,870 | | | 3,544 | | | 3,568 | |
Restructuring and transaction related expenses | 65 | | | 20 | | | 20 | |
Gain on disposal of businesses (1) | — | | | (159) | | | — | |
Depreciation and amortization | 283 | | | 237 | | | 260 | |
| | | | | |
Operating income | 1,357 | | | 1,581 | | | 1,474 | |
Other expense (income): | | | | | |
Interest expense | 214 | | | 78 | | | 72 | |
Loss on debt extinguishment | 1 | | | — | | | 24 | |
Gains on foreign exchange contracts - acquisition related (2) | (49) | | | — | | | — | |
Interest income and other income, net | (44) | | | (15) | | | (21) | |
Total other expense, net | 122 | | | 63 | | | 75 | |
Income from continuing operations before provision for income taxes | 1,235 | | | 1,518 | | | 1,399 | |
Provision for income taxes | 306 | | | 385 | | | 331 | |
Equity in earnings of unconsolidated subsidiaries | 15 | | | 11 | | | 23 | |
Income from continuing operations | 944 | | | 1,144 | | | 1,091 | |
Net (loss) income from discontinued operations | (6) | | | 6 | | | 1 | |
Net income | 938 | | | 1,150 | | | 1,092 | |
Less: net income attributable to continuing noncontrolling interest | 2 | | | 1 | | | 1 | |
| | | | | |
Net income attributable to LKQ stockholders | $ | 936 | | | $ | 1,149 | | | $ | 1,091 | |
| | | | | |
Basic earnings per share: (3) | | | | | |
Income from continuing operations | $ | 3.53 | | | $ | 4.13 | | | $ | 3.68 | |
Net (loss) income from discontinued operations | (0.02) | | | 0.02 | | | — | |
Net income | 3.51 | | | 4.15 | | | 3.68 | |
Less: net income attributable to continuing noncontrolling interest | 0.01 | | | 0.01 | | | — | |
| | | | | |
Net income attributable to LKQ stockholders | $ | 3.50 | | | $ | 4.15 | | | $ | 3.68 | |
| | | | | |
Diluted earnings per share: (3) | | | | | |
Income from continuing operations | $ | 3.52 | | | $ | 4.12 | | | $ | 3.67 | |
Net (loss) income from discontinued operations | (0.02) | | | 0.02 | | | — | |
Net income | 3.50 | | | 4.14 | | | 3.67 | |
Less: net income attributable to continuing noncontrolling interest | 0.01 | | | 0.01 | | | — | |
| | | | | |
Net income attributable to LKQ stockholders | $ | 3.49 | | | $ | 4.13 | | | $ | 3.66 | |
(1) Primarily related to the sale of PGW Auto Glass ("PGW"). Refer to Note 4, "Discontinued Operations and Divestitures" for further information.
(2) Related to the Uni-Select Inc. ("Uni-Select") acquisition. Refer to Note 3, "Business Combinations" and Note 20, "Derivative Instruments and Hedging Activities" for further information.
(3) 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.
61
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(In millions)
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Net income | $ | 938 | | | $ | 1,150 | | | $ | 1,092 | |
Less: net income attributable to continuing noncontrolling interest | 2 | | | 1 | | | 1 | |
| | | | | |
Net income attributable to LKQ stockholders | 936 | | | 1,149 | | | 1,091 | |
| | | | | |
Other comprehensive income (loss): | | | | | |
Foreign currency translation, net of tax | 90 | | | (212) | | | (64) | |
Net change in unrealized gains/losses on cash flow hedges, net of tax | (11) | | | — | | | 1 | |
Net change in unrealized gains/losses on pension plans, net of tax | (5) | | | 35 | | | 9 | |
Other comprehensive income from unconsolidated subsidiaries | 9 | | | 7 | | | — | |
Other comprehensive income (loss) | 83 | | | (170) | | | (54) | |
| | | | | |
Comprehensive income | 1,021 | | | 980 | | | 1,038 | |
Less: comprehensive income attributable to continuing noncontrolling interest | 2 | | | 1 | | | 1 | |
| | | | | |
Comprehensive income attributable to LKQ stockholders | $ | 1,019 | | | $ | 979 | | | $ | 1,037 | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
62
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
(In millions, except per share data)
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Assets | | | |
Current assets: | | | |
Cash and cash equivalents | $ | 299 | | | $ | 278 | |
Receivables, net of allowance for credit losses | 1,165 | | | 998 | |
Inventories | 3,121 | | | 2,752 | |
| | | |
Prepaid expenses and other current assets | 283 | | | 230 | |
| | | |
Total current assets | 4,868 | | | 4,258 | |
Property, plant and equipment, net | 1,516 | | | 1,236 | |
Operating lease assets, net | 1,336 | | | 1,227 | |
Goodwill | 5,600 | | | 4,319 | |
Other intangibles, net | 1,313 | | | 653 | |
Equity method investments | 159 | | | 141 | |
Other noncurrent assets | 287 | | | 204 | |
Total assets | $ | 15,079 | | | $ | 12,038 | |
Liabilities and Stockholders' Equity | | | |
Current liabilities: | | | |
Accounts payable | $ | 1,648 | | | $ | 1,339 | |
Accrued expenses: | | | |
Accrued payroll-related liabilities | 260 | | | 218 | |
Refund liability | 132 | | | 109 | |
| | | |
Other accrued expenses | 309 | | | 294 | |
| | | |
| | | |
Current portion of operating lease liabilities | 224 | | | 188 | |
Current portion of long-term obligations | 596 | | | 34 | |
Other current liabilities | 149 | | | 89 | |
| | | |
Total current liabilities | 3,318 | | | 2,271 | |
Long-term operating lease liabilities, excluding current portion | 1,163 | | | 1,091 | |
Long-term obligations, excluding current portion | 3,655 | | | 2,622 | |
Deferred income taxes | 448 | | | 280 | |
Other noncurrent liabilities | 314 | | | 283 | |
Commitments and contingencies | | | |
Redeemable noncontrolling interest | — | | | 24 | |
Stockholders' equity: | | | |
Common stock, $0.01 par value, 1,000.0 shares authorized, 323.1 shares issued and 267.2 shares outstanding at December 31, 2023; 322.4 shares issued and 267.3 shares outstanding at December 31, 2022 | 3 | | | 3 | |
Additional paid-in capital | 1,538 | | | 1,506 | |
Retained earnings | 7,290 | | | 6,656 | |
Accumulated other comprehensive loss | (240) | | | (323) | |
Treasury stock, at cost; 55.9 shares at December 31, 2023 and 55.1 shares at December 31, 2022 | (2,424) | | | (2,389) | |
Total Company stockholders' equity | 6,167 | | | 5,453 | |
Noncontrolling interest | 14 | | | 14 | |
Total stockholders' equity | 6,181 | | | 5,467 | |
Total liabilities and stockholders' equity | $ | 15,079 | | | $ | 12,038 | |
| | | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
63
LKQ CORPORATION AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(In millions)
| | | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, | | | |
| 2023 | | 2022 | | 2021 | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | |
Net income | $ | 938 | | | $ | 1,150 | | | $ | 1,092 | | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation and amortization | 319 | | | 264 | | | 284 | | | | |
| | | | | | | | |
Gain on disposal of businesses | — | | | (159) | | | — | | | | |
Stock-based compensation expense | 40 | | | 38 | | | 34 | | | | |
Loss on debt extinguishment | 1 | | | — | | | 24 | | | | |
Gains on foreign exchange contracts - acquisition related | (49) | | | — | | | — | | | | |
Deferred income taxes | 13 | | | 6 | | | (27) | | | | |
Other | 17 | | | (14) | | | (37) | | | | |
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions: | | | | | | | | |
Receivables | 5 | | | (16) | | | (16) | | | | |
Inventories | 71 | | | (342) | | | (235) | | | | |
Prepaid income taxes/income taxes payable | (12) | | | 33 | | | (65) | | | | |
Accounts payable | (5) | | | 269 | | | 283 | | | | |
Other operating assets and liabilities | 18 | | | 21 | | | 30 | | | | |
Net cash provided by operating activities | 1,356 | | | 1,250 | | | 1,367 | | | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | |
Purchases of property, plant and equipment | (358) | | | (222) | | | (293) | | | | |
Proceeds from disposals of property, plant and equipment | 11 | | | 9 | | | 20 | | | | |
Acquisitions, net of cash acquired | (2,225) | | | (4) | | | (124) | | | | |
Proceeds from disposals of businesses | 110 | | | 399 | | | 7 | | | | |
Proceeds from settlement of foreign exchange contracts - acquisition related | 49 | | | — | | | — | | | | |
Other investing activities, net | (29) | | | (10) | | | (29) | | | | |
Net cash (used in) provided by investing activities | (2,442) | | | 172 | | | (419) | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
Early-redemption premium | — | | | — | | | (16) | | | | |
| | | | | | | | |
Debt issuance costs | (33) | | | — | | | — | | | | |
Proceeds from issuance of U.S. Notes (2028/33), net of unamortized bond discount | 1,394 | | | — | | | — | | | | |
Repayment of Euro Notes (2026) | — | | | — | | | (883) | | | | |
Borrowings under revolving credit facilities | 2,186 | | | 1,644 | | | 5,035 | | | | |
Repayments under revolving credit facilities | (3,074) | | | (1,675) | | | (3,717) | | | | |
Borrowings under term loans | 1,031 | | | — | | | — | | | | |
Repayments under term loans | — | | | — | | | (324) | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Repayments of other debt, net | (32) | | | (17) | | | (26) | | | | |
Settlement of derivative instruments | (13) | | | — | | | (89) | | | | |
Dividends paid to LKQ stockholders | (302) | | | (284) | | | (73) | | | | |
Purchase of treasury stock | (38) | | | (1,040) | | | (877) | | | | |
Other financing activities, net | (17) | | | (22) | | | (15) | | | | |
Net cash provided by (used in) financing activities | 1,102 | | | (1,394) | | | (985) | | | | |
Effect of exchange rate changes on cash and cash equivalents | 5 | | | (24) | | | (1) | | | | |
Net increase (decrease) in cash and cash equivalents | 21 | | | 4 | | | (38) | | | | |
| | | | | | | | |
| | | | | | | | |
Cash and cash equivalents, beginning of period | 278 | | | 274 | | | 312 | | | | |
| | | | | | | | |
| | | | | | | | |
Cash and cash equivalents, end of period | $ | 299 | | | $ | 278 | | | $ | 274 | | | | |
Supplemental disclosure of cash paid for: | | | | | | | | |
Income taxes, net of refunds | $ | 305 | | | $ | 346 | | | $ | 423 | | | | |
Interest | 197 | | | 71 | | | 76 | | | | |
| | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
64
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, 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 | |
Net income | — | | | — | | | — | | | — | | | — | | | 936 | | | — | | | 2 | | | 938 | |
Other comprehensive income | — | | | — | | | — | | | — | | | — | | | — | | | 83 | | | — | | | 83 | |
Purchase of treasury stock | — | | | — | | | (0.8) | | | (35) | | | — | | | — | | | — | | | — | | | (35) | |
Vesting of restricted stock units, net of shares withheld for employee tax | 0.7 | | | — | | | — | | | — | | | (8) | | | — | | | — | | | — | | | (8) | |
Stock-based compensation expense | — | | | — | | | — | | | — | | | 40 | | | — | | | — | | | — | | | 40 | |
Dividends declared to LKQ stockholders ($1.125 per share) | — | | | — | | | — | | | — | | | — | | | (302) | | | — | | | — | | | (302) | |
| | | | | | | | | | | | | | | | | |
Capital contributions from, net of dividends declared to, noncontrolling interest shareholder | — | | | — | | | — | | | — | | | — | | | — | | | — | | | (2) | | | (2) | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Balance as of December 31, 2023 | 323.1 | | | $ | 3 | | | (55.9) | | | $ | (2,424) | | | $ | 1,538 | | | $ | 7,290 | | | $ | (240) | | | $ | 14 | | | $ | 6,181 | |
The accompanying notes are an integral part of the Consolidated Financial Statements.
65
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 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.
Note 2. 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 ("GAAP") and the rules and regulations of the U.S. Securities and Exchange Commission.
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 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.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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.
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 ("SG&A") expenses include: personnel costs for employees in SG&A functions; costs to operate branch locations, corporate offices and back office support centers; costs to transport products from facilities to our customers; and other expenses, such as professional fees, supplies, and advertising expenses. The costs included in SG&A 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.
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.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand, operating accounts, and deposits readily convertible to known amounts of cash.
Allowance for Credit Losses
Receivables 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 receivables. 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. 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.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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 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 SG&A 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 2023, 2022 and 2021. 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 2023, we determined no impairment existed. The goodwill reporting units had a fair value estimate which exceeded the carrying value by at least 20%.
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
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
non-recurring basis as of December 31, 2023. As of December 31, 2023 and 2022, assets and liabilities held for sale were insignificant. For the year ended December 31, 2023, we recorded an insignificant amount of impairment on our net assets held for sale.
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, 2023, 2022 or 2021.
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. The excise tax on share repurchases initiated on and after January 1, 2023 is included in the cost basis of treasury stock. See Note 24, "Income Taxes" for additional information related to the excise tax.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Recent Accounting Pronouncements
Recently Adopted Accounting Pronouncements
During the first quarter of 2023, we adopted 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 its program, including key terms, balance sheet presentation of amounts, outstanding amounts at the end of each period, and rollforwards of balances. We adopted the provisions of ASU 2022-04 on a retrospective basis (see Note 18, "Supply Chain Financing"), except for the disclosure of rollforward information, which will be adopted prospectively in 2024 as required. The adoption of ASU 2022-04 did not have a material impact on our Consolidated Financial Statements.
Recently Issued Accounting Pronouncements
In November 2023, the Financial Accounting Standards Board issued Accounting Standards Update No. 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures" ("ASU 2023-07"). The ASU expands public entities' segment disclosures by requiring disclosure of significant segment expenses that are regularly provided to the chief operating decision maker and included within each reported measure of segment profit or loss, an amount and description of its composition for other segment items, and interim disclosures of a reportable segment’s profit or loss and assets. The ASU is effective on a retrospective basis for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024. Early adoption is permitted. We are currently evaluating the impact of adopting this ASU on our Consolidated Financial Statements.
In December 2023, the Financial Accounting Standards Board issued Accounting Standards Update No. 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures" ("ASU 2023-09"). The ASU requires disclosure of disaggregated income taxes paid, prescribes standard categories for the components of the effective tax rate reconciliation, and modifies other income tax-related disclosures. The ASU will be effective for fiscal years beginning after December 15, 2024, and requires prospective application with the option to apply it retrospectively. Early adoption is permitted. We are currently evaluating the impact of adopting this ASU on our Consolidated Financial Statements.
Note 3. Business Combinations
On August 1, 2023, we acquired all of Uni-Select's issued and outstanding shares for Canadian dollar ("CAD") 48.00 per share in cash, representing a total enterprise value of approximately CAD 2.8 billion ($2.1 billion) (the "Uni-Select Acquisition"), by way of a plan of arrangement (the "Arrangement") entered into on February 26, 2023, under the provisions of the Business Corporations Act (Québec). Uni-Select was a leading distributor of automotive refinish and industrial coatings and related products in North America through its FinishMaster segment, in the automotive aftermarket parts business in Canada through its Canadian Automotive Group segment and in the United Kingdom ("U.K.") through its GSF Car Parts segment.
During the second quarter of 2023, we received the required approvals from Uni-Select's shareholders, the Superior Court of Québec and regulators in the United States and Canada with respect to the Arrangement. On July 26, 2023, the U.K.'s Competition and Markets Authority cleared the acquisition, except with respect to the wholesale automotive parts business, GSF Car Parts in the U.K., which was divested in October 2023. See Note 4, "Discontinued Operations and Divestitures" for information related to the divestment of GSF Car Parts.
In order to reduce the risk related to changes in CAD foreign exchange rates for the CAD purchase price between signing the Arrangement and closing of the Uni-Select Acquisition, we entered into foreign exchange contracts. These foreign exchange contracts did not qualify for hedge accounting, and therefore the changes in fair value are reported in Gains on foreign exchange contracts - acquisition related in the Consolidated Statements of Income. We reported Gains on foreign exchange contracts - acquisition related of $49 million for the year ended December 31, 2023. These foreign exchange contracts were settled in July 2023 ahead of closing of the Uni-Select Acquisition, resulting in total payments received of $49 million. See Note 20, "Derivative Instruments and Hedging Activities" for information related to these foreign exchange contracts.
In connection with the Uni-Select Acquisition, we entered into a senior unsecured bridge loan facility to obtain committed financing for a portion of the purchase price. The bridge loan facility was terminated in the second quarter of 2023 after arranging the permanent financing as discussed below. We incurred $9 million in upfront fees related to the bridge loan facility and fully amortized these upfront fees (reported in Interest expense in the Consolidated Statements of Income) during the year ended December 31, 2023.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
For the permanent financing, on March 27, 2023, we entered into a new term loan credit agreement ("CAD Note") which established an unsecured term loan facility of up to CAD 700 million maturing in July 2026. Proceeds from the CAD Note could only be used (i) to finance a portion of the aggregate cash consideration for the Uni-Select Acquisition, (ii) to refinance certain outstanding debt of Uni-Select and (iii) to pay fees, costs and expenses related to the Uni-Select Acquisition. The CAD Note included a non-usage fee that was incurred through the date the proceeds were drawn on the facility. In connection with the closing of the Uni-Select Acquisition, we borrowed approximately $531 million (CAD 700 million) under the CAD Note on July 31, 2023. There were no changes in borrowings against the CAD Note between the draw date and December 31, 2023. See Note 19, "Long-Term Obligations" for additional information related to the CAD Note.
Additionally, on May 24, 2023, we completed an offering of $1,400 million aggregate principal amount of senior unsecured notes, consisting of $800 million senior notes due 2028 (the "U.S. Notes (2028)") and $600 million senior notes due 2033 (the "U.S. Notes (2033)" and together with the U.S. Notes (2028), the "U.S. Notes (2028/33)"). The net proceeds from the offering of the U.S. Notes (2028/33) were used, together with borrowings under our CAD Note, (i) to finance a portion of the consideration payable for the Uni-Select Acquisition, including repaying existing Uni-Select indebtedness, (ii) to pay associated fees and expenses, including fees and expenses incurred in connection with the offering, and (iii) for general corporate purposes. See Note 19, "Long-Term Obligations" for additional information related to the offering of the Notes.
To hedge the movement of market interest rates for the senior notes prior to the issuance date, we entered into forward-starting interest rate swaps to lock interest rates for the five and ten year senior notes. These forward-starting interest rate swaps were settled in the second quarter following the issuance of the U.S. Notes (2028/33). See Note 20, "Derivative Instruments and Hedging Activities" for information related to these interest rate instruments.
We funded the remainder of the purchase price with borrowings under our revolving credit facility and cash on hand of approximately $150 million and $50 million, respectively.
In addition to our acquisition of Uni-Select, we completed acquisitions of three businesses within our Wholesale - North America segment, four businesses within our Europe segment and one business in our Specialty segment, during the year ended December 31, 2023.
The acquisition of Uni-Select complements our existing North American paint distribution operations and provides a scaled position in the Canadian mechanical parts space, with opportunity for future consolidation and growth. The primary objectives of our other acquisitions made during the year ended December 31, 2023 were to create economic value for our stockholders by enhancing our position as a leading source for alternative collision and mechanical repair products and to expand into other product lines and businesses that may benefit from our operating strengths.
When we identify potential acquisitions, we attempt to target companies with a leading market presence, experienced management team and workforce, high synergies and/or that add critical capabilities with opportunity for future consolidation and growth. For certain of our acquisitions, we have identified cost savings and synergies as a result of integrating the company with our existing business that provide additional value to the combined entity. In many cases, acquiring companies with these characteristics will result in purchase prices that include a significant amount of goodwill.
Our acquisitions are accounted for under the purchase method of accounting and are included in our consolidated financial statements from the dates of acquisition. The purchase prices were allocated to the net assets acquired based upon estimated fair values at the dates of acquisition. The purchase price allocations for the acquisitions made during the year ended December 31, 2023 are preliminary as we are in the process of determining the following: 1) valuation amounts for certain receivables, inventories and fixed assets acquired; 2) valuation amounts for certain intangible assets acquired; 3) the acquisition date fair value of certain liabilities assumed; and 4) the tax basis of the entities acquired. We have recorded preliminary estimates for certain of the items noted above and will record adjustments, if any, to the preliminary amounts upon finalization of the valuations.
From the date of our preliminary allocation for Uni-Select in the third quarter of 2023 through December 31, 2023, we recorded adjustments based on our valuation procedures, primarily related to intangibles and deferred income taxes that resulted in the allocation of $81 million of goodwill to acquired net assets. The income statement effect of these measurement period adjustments for our Uni-Select acquisition that would have been recorded in previous reporting periods if the adjustments had been recognized as of the acquisition dates was immaterial.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The purchase price allocations for the acquisitions completed during the year ended December 31, 2023 are as follows (in millions):
| | | | | | | | | | | | | | | | | | | |
| Year Ended December 31, 2023 | | |
| Uni-Select (7) | | Other Acquisitions (8) | | Total | | |
Receivables | $ | 123 | | | $ | 33 | | | $ | 156 | | | |
| | | | | | | |
Inventories(1) | 327 | | | 67 | | | 394 | | | |
Prepaid expenses and other current assets | 30 | | | 6 | | | 36 | | | |
Assets of discontinued operations(2) | 299 | | | — | | | 299 | | | |
Property, plant and equipment | 102 | | | 11 | | | 113 | | | |
Operating lease assets | 80 | | | 11 | | | 91 | | | |
Goodwill(3) | 1,149 | | | 72 | | | 1,221 | | | |
Other intangibles(4) | 693 | | | 38 | | | 731 | | | |
Other noncurrent assets | 25 | | | — | | | 25 | | | |
| | | | | | | |
| | | | | | | |
Current liabilities assumed(5) | (338) | | | (47) | | | (385) | | | |
Liabilities of discontinued operations(2) | (183) | | | — | | | (183) | | | |
Long-term operating lease liabilities, excluding current portion | (55) | | | (9) | | | (64) | | | |
Debt assumed | (1) | | | (12) | | | (13) | | | |
Other noncurrent liabilities assumed(6) | (167) | | | (4) | | | (171) | | | |
| | | | | | | |
Other purchase price obligations | (3) | | | (22) | | | (25) | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Cash used in acquisitions, net of cash acquired | $ | 2,081 | | | $ | 144 | | | $ | 2,225 | | | |
(1) Primarily comprised of aftermarket and refurbished products.
(2) In connection with our acquisition of Uni-Select, we acquired one business (GSF Car Parts) which was required to be sold. Therefore, such business was classified as held for sale and was included within the "Assets of discontinued operations" and "Liabilities of discontinued operations" line items in the above preliminary allocation of purchase price. See Note 4, "Discontinued Operations and Divestitures" for information related to the GSF Car Parts business.
(3) We expect $116 million and $15 million of goodwill to be deductible for income tax purposes related to Uni-Select and our other acquisitions, respectively.
(4) The amount recorded for our acquisition of Uni-Select primarily includes $17 million of trade names (3 to 5 year useful lives) and $669 million of customer and supplier relationships (10 to 17 year useful lives).
(5) The amount recorded for our acquisition of Uni-Select includes $64 million of Accounts Payable outstanding under a supply chain financing arrangement. See Note 18, "Supply Chain Financing" for information related to our supply chain financing programs.
(6) The amount recorded for our acquisition of Uni-Select includes $154 million of net deferred income tax liability, the significant components of which are as follows: deferred tax liabilities related to customer relationships of $174 million net with deferred tax assets related to Canadian net operating loss carryforwards of $23 million.
(7) In the period between the acquisition date and December 31, 2023, Uni-Select, which is reported in our Wholesale - North America segment, generated revenue of $546 million and an operating loss of $17 million, including $25 million of restructuring and transaction related expenses and $34 million of amortization of acquired intangibles.
(8) In the period between the acquisition dates and December 31, 2023, these acquisitions generated revenue of $156 million, including $69 million within our Specialty segment, $67 million within our Europe segment, and the remaining amount within our Wholesale - North America segment, and operating income of $11 million, primarily within our Europe segment.
The fair value of our intangible assets is based on a number of inputs, including projections of future cash flows, assumed royalty rates and customer attrition rates, all of which are Level 3 inputs. The fair value of our property, plant and equipment is determined using inputs such as market comparables and current replacement or reproduction costs of the asset, adjusted for physical, functional and economic factors; these adjustments to arrive at fair value use unobservable inputs in which little or no market data exists, and therefore, these inputs are considered to be Level 3 inputs. See Note 21, "Fair Value Measurements" for further information regarding the tiers in the fair value hierarchy.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Unaudited Pro Forma Financial Information
The following unaudited pro forma financial information presents the effect of the businesses acquired during the year ended December 31, 2023 as though the businesses had been acquired as of January 1, 2022. The unaudited pro forma financial information is based upon accounting estimates and judgments that we believe are reasonable. The unaudited pro forma financial information includes the effect of purchase accounting adjustments, such as the adjustment of inventory acquired to fair value, adjustments to depreciation on acquired property, plant and equipment, adjustments to rent expense for above or below market leases, adjustments to amortization on acquired intangible assets, adjustments to interest expense, and the related tax effects. These pro forma results are not necessarily indicative of what would have occurred if the acquisitions had been in effect for the periods presented or of future results. The unaudited pro forma financial information is as follows (in millions):
| | | | | | | | | | | | | | | | | |
| | | Year Ended December 31, |
| | | | | 2023 | | 2022 | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Revenue | | | | | $ | 14,826 | | | $ | 14,437 | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Income from continuing operations | | | | | 871 | | | 1,096 | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
The pro forma impact of our acquisitions also reflects the elimination of acquisition related expenses (net of tax) of $18 million and gains on foreign exchange contracts - acquisition related of $49 million for the year ended December 31, 2023. In addition, the unaudited pro forma financial information excludes the results of GSF Car Parts which was classified as discontinued operations upon the acquisition of Uni-Select. Refer to Note 14, "Restructuring and Transaction Related Expenses" for further information regarding our acquisition related expenses, Note 20, "Derivative Instruments and Hedging Activities" for further information on our foreign exchange contracts and Note 4, "Discontinued Operations and Divestitures" for further information related to the divestment of GSF Car Parts.
Note 4. Discontinued Operations and Divestitures
GSF Car Parts
As part of the Uni-Select transaction, we were required to divest its U.K. subsidiary, GSF Car Parts, to comply with the U.K.'s Competition and Markets Authority regulatory ruling. Since the GSF Car Parts business was held separate and never integrated into our business, we classified the business as discontinued operations upon acquisition.
On October 25, 2023, we completed the divestment of GSF Car Parts to a third party for $110 million of proceeds, net of cash divested, resulting in an immaterial loss on sale. The proceeds were used for repayments on our revolving credit facilities. In order to manage our exposure to variability in the cash flows related to the sale of GSF Car Parts, we entered into a foreign exchange forward contract to fix the amount of USD we received upon completion of the sale. This foreign exchange contract was settled in October 2023.
Glass Manufacturing Business
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 related to our glass manufacturing business sold in 2017. For the year ended December 31, 2021, we recorded an insignificant gain related to the settlement of certain tax matters with the buyer.
Other Divestitures (Not Classified in Discontinued Operations)
In April 2022, we completed the sale of PGW, our 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). Additionally, 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).
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 5. 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, |
| 2023 | | 2022 |
Aftermarket and refurbished products | $ | 2,556 | | | $ | 2,279 | |
Salvage and remanufactured products | 510 | | | 427 | |
Manufactured products | 55 | | | 46 | |
Total inventories | $ | 3,121 | | | $ | 2,752 | |
Aftermarket and refurbished products and salvage and remanufactured products are primarily composed of finished goods. As of December 31, 2023, manufactured products inventory was composed of $26 million of raw materials, $7 million of work in process, and $22 million 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.
Note 6. Property, Plant and Equipment
Property, plant and equipment consists of the following (in millions):
| | | | | | | | | | | | | | | | | |
| | | December 31, |
| Useful Life | | 2023 | | 2022 |
Land and improvements | 10 - 20 years(1) | | $ | 260 | | | $ | 217 | |
Buildings and improvements | 20 - 40 years | | 473 | | | 409 | |
Machinery and equipment | 3 - 20 years | | 866 | | | 776 | |
Computer equipment | 3 - 10 years | | 140 | | | 124 | |
Vehicles and trailers | 3 - 10 years | | 144 | | | 141 | |
Furniture and fixtures | 5 - 7 years | | 76 | | | 61 | |
Leasehold improvements | 1 - 20 years | | 457 | | | 398 | |
Finance lease assets | | | 141 | | | 107 | |
| | | 2,557 | | | 2,233 | |
Less—Accumulated depreciation | | | (1,173) | | | (1,049) | |
Construction in progress | | | 132 | | | 52 | |
Total property, plant and equipment, net | | | $ | 1,516 | | | $ | 1,236 | |
(1) Only applies to land improvements as land is not depreciated.
Total depreciation expense for the years ended December 31, 2023, 2022, and 2021 was $193 million, $169 million, and $180 million, respectively.
Note 7. 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 material for the years ended December 31, 2023 and 2022, respectively.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Total self-insurance reserves were $136 million and $126 million, of which $73 million and $62 million were classified as current, as of December 31, 2023 and 2022, respectively. We had outstanding letters of credit of $110 million and $69 million, of which $74 million and $69 million were to guarantee self-insurance claims payments at December 31, 2023 and 2022, respectively. 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 8. Allowance for Credit Losses
Our allowance for expected credit losses was $61 million and $54 million as of December 31, 2023 and December 31, 2022, respectively. The provision for credit losses was an expense of $12 million and $9 million, and a benefit of $5 million for the years ended December 31, 2023, 2022, and 2021, respectively.
A rollforward of our allowance for credit losses is as follows (in millions):
| | | | | | | | | | | | | |
| 2023 | | 2022 |
Balance as of January 1, | $ | 54 | | | $ | 53 | | | |
| | | | | |
Provision for credit losses | 12 | | | 9 | | | |
Write-offs | (7) | | | (2) | | | |
| | | | | |
| | | | | |
Impact of foreign currency | 2 | | | (6) | | | |
Balance as of December 31, | $ | 61 | | | $ | 54 | | | |
Note 9. Noncontrolling Interest
Prior to December 2023, we have presented redeemable shares issued to a minority shareholder in conjunction with a previous acquisition as redeemable noncontrolling interest outside of permanent equity on our Consolidated Balance Sheets. In December 2023, the minority shareholder exercised the put option on these shares at the fixed price of $24 million (€21 million) payable in January 2024. As a result of this exercise, the redeemable noncontrolling interest has been reclassified to Other current liabilities on the Consolidated Balance Sheets at December 31, 2023.
Note 10. Intangible Assets
The changes in the carrying amount of goodwill by reportable segment is as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Wholesale - North America | | Europe | | Specialty | | Self Service | | Total |
| | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Balance as of January 1, 2022, gross | $ | 1,496 | | | $ | 2,339 | | | $ | 456 | | | $ | 282 | | | $ | 4,573 | |
Accumulated impairment losses as of January 1, 2022 | (33) | | | — | | | — | | | — | | | (33) | |
Balance as of January 1, 2022 | 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 | |
Business acquisitions | 1,171 | | | 35 | | | 15 | | | — | | | 1,221 | |
| | | | | | | | | |
| | | | | | | | | |
Exchange rate effects | (12) | | | 72 | | | — | | | — | | | 60 | |
Balance as of December 31, 2023 | $ | 2,556 | | | $ | 2,298 | | | $ | 471 | | | $ | 275 | | | $ | 5,600 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The components of other intangibles, net are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 |
| Gross Carrying Amount | | Accumulated Amortization | | Net | | Gross Carrying Amount | | Accumulated Amortization | | Net |
Trade names and trademarks | $ | 536 | | | $ | (226) | | | $ | 310 | | | $ | 489 | | | $ | (194) | | | $ | 295 | |
Customer and supplier relationships | 1,176 | | | (412) | | | 764 | | | 479 | | | (340) | | | 139 | |
Software and other technology related assets | 404 | | | (246) | | | 158 | | | 361 | | | (223) | | | 138 | |
Covenants not to compete | 2 | | | (2) | | | — | | | 6 | | | (6) | | | — | |
Total finite-lived intangible assets | 2,118 | | | (886) | | | 1,232 | | | 1,335 | | | (763) | | | 572 | |
Indefinite-lived trademarks | 81 | | | — | | | 81 | | | 81 | | | — | | | 81 | |
Total other intangible assets | $ | 2,199 | | | $ | (886) | | | $ | 1,313 | | | $ | 1,416 | | | $ | (763) | | | $ | 653 | |
Estimated useful lives for the finite-lived intangible assets are as follows:
| | | | | | | | | | | |
| Method of Amortization | | Useful Life |
Trade names and trademarks | Straight-line | | 3-30 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 $126 million, $95 million, and $104 million during the years ended December 31, 2023, 2022, and 2021, respectively. Estimated amortization expense for each of the five years in the period ending December 31, 2028 is $178 million, $167 million, $150 million, $131 million and $107 million, respectively.
Note 11. Equity Method Investments
The carrying value of our Equity method investments were as follows (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| Segment | | Ownership as of December 31, 2023 | | December 31, 2023 | | December 31, 2022 |
MEKO AB (1) | Europe | | 26.6% | | $ | 145 | | | $ | 129 | |
Other | | | | | 14 | | | 12 | |
Total | | | | | $ | 159 | | | $ | 141 | |
(1) As of December 31, 2023, the Level 1 fair value of our investment in MEKO AB ("Mekonomen") was $151 million based on the quoted market price for Mekonomen's common stock using the same foreign exchange rate as the carrying value. Our share of the book value of Mekonomen's net assets exceeded the book value of our investment by $9 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. During the year ended December 31, 2023, we received $5 million in dividend payments from Mekonomen.
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.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The changes in the warranty reserve are as follows (in millions):
| | | | | | | | | | | |
| 2023 | | 2022 |
Balance as of January 1, | $ | 32 | | | $ | 30 | |
Warranty expense | 86 | | | 77 | |
Warranty claims | (83) | | | (75) | |
Balance as of December 31, | $ | 35 | | | $ | 32 | |
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, and to a lesser extent for Wholesale - North America, 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. Additionally, in both our Wholesale - North America and Europe segments, we sell paint and paint related consumables for refinishing vehicles. 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, |
| 2023 | | 2022 | | 2021 |
Wholesale - North America | $ | 4,974 | | | $ | 4,207 | | | $ | 4,037 | |
Europe | 6,303 | | | 5,711 | | | 6,033 | |
Specialty | 1,665 | | | 1,788 | | | 1,864 | |
Self Service | 232 | | | 227 | | | 207 | |
Parts and services | 13,174 | | | 11,933 | | | 12,141 | |
Wholesale - North America | 307 | | | 349 | | | 339 | |
Europe | 20 | | | 24 | | | 29 | |
| | | | | |
Self Service | 365 | | | 488 | | | 580 | |
Other | 692 | | | 861 | | | 948 | |
Total revenue | $ | 13,866 | | | $ | 12,794 | | | $ | 13,089 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Variable Consideration
Amounts related to variable consideration on our Consolidated Balance Sheets are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | | | December 31, |
| | Classification | | 2023 | | 2022 |
Return asset | | Prepaid expenses and other current assets | | $ | 68 | | | $ | 58 | |
Refund liability | | Refund liability | | 132 | | | 109 | |
Variable consideration reserve | | Receivables, net of allowance for credit losses | | 155 | | | 136 | |
Revenue by Geographic Area
Our net sales are attributed to geographic area based on the location of the selling operation. The following table sets forth our revenue by geographic area (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Revenue | | | | | |
United States | $ | 6,826 | | | $ | 6,632 | | | $ | 6,626 | |
Germany | 1,672 | | | 1,523 | | | 1,622 | |
United Kingdom | 1,679 | | | 1,550 | | | 1,648 | |
Other countries | 3,689 | | | 3,089 | | | 3,193 | |
Total revenue | $ | 13,866 | | | $ | 12,794 | | | $ | 13,089 | |
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 the end of 2024 with an estimated total incurred cost of between $25 million and $35 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 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 was completed in 2023 with a total incurred cost of $107 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 Enterprise Resource Planning 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
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
June 2021, with the remaining projects scheduled to be completed by the end of 2027 with a total incurred cost of between $30 million and $40 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 additional expenses of between $10 million and $20 million primarily in 2024 to complete the integration plan related to the Uni-Select Acquisition in our Wholesale - North America segment.
The following table sets forth the expenses incurred related to our restructuring plans (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | Year Ended December 31, |
Plan | | Expense Type | | 2023 | | 2022 | | 2021 |
2022 Global Plan | | Employee related costs | | $ | 4 | | | $ | 6 | | | $ | — | |
| | Facility exit costs | | 7 | | | 1 | | | — | |
| | Inventory related costs (1) | | 2 | | | — | | | — | |
| | Other costs | | 2 | | | 3 | | | — | |
| | Total | | $ | 15 | | | $ | 10 | | | $ | — | |
| | | | | | | | |
2019/2020 Global Plan | | Employee related costs | | $ | — | | | $ | — | | | $ | 4 | |
| | Facility exit costs | | 1 | | | 1 | | | 7 | |
| | | | | | | | |
| | | | | | | | |
| | Total | | $ | 1 | | | $ | 1 | | | $ | 11 | |
| | | | | | | | |
1 LKQ Europe Plan | | Employee related costs | | $ | 1 | | | $ | 1 | | | $ | 6 | |
| | Inventory related costs (1) | | 2 | | | — | | | — | |
| | | | | | | | |
| | Total | | $ | 3 | | | $ | 1 | | | $ | 6 | |
| | | | | | | | |
Acquisition Integration Plans | | Employee related costs | | $ | 23 | | | $ | 2 | | | $ | — | |
| | Facility exit costs | | 5 | | | 1 | | | — | |
| | Other costs | | 1 | | | — | | | — | |
| | Total | | $ | 29 | | | $ | 3 | | | $ | — | |
| | | | | | | | |
Total restructuring expenses | | | | $ | 48 | | | $ | 15 | | | $ | 17 | |
(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 | | $ | 2 | | | $ | 17 | | | $ | 3 | | | $ | 3 | | | $ | 25 | |
2019/2020 Global Plan | | 43 | | | 60 | | | 2 | | | 2 | | | 107 | |
1 LKQ Europe Plan | | — | | | 10 | | | — | | | — | | | 10 | |
The liabilities recorded related to our restructuring plans were not material as of December 31, 2023 and 2022.
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, | |
| | 2023 | | 2022 | | 2021 | |
Professional fees (1) | | $ | 21 | | | $ | 5 | | | $ | 3 | | |
| | | | | | | |
Transaction related expenses | | $ | 21 | | | $ | 5 | | | $ | 3 | | |
(1) Included external costs such as legal, accounting and advisory fees related to completed and potential transactions (including Uni-Select transaction costs in 2023).
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, 7.5 million shares remained available for issuance as of December 31, 2023. 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 approved the grant of 169,511, 169,605, and 208,603 RSUs to our executives that included both a performance-based vesting condition and a time-based vesting condition in 2023, 2022, and 2021 respectively. The performance-based vesting conditions for the 2023, 2022, and 2021 grants to our executive officers have been satisfied.
The fair value of RSUs that vested during the years ended December 31, 2023, 2022, and 2021 was $38 million, $38 million, and $37 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, 2023 (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, 2023 | 1.3 | | | $ | 41.02 | | | | | |
Granted (2) | 0.6 | | | $ | 56.57 | | | | | |
Vested | (0.6) | | | $ | 43.04 | | | | | |
Forfeited / Canceled | (0.1) | | | $ | 44.68 | | | | | |
Unvested as of December 31, 2023 | 1.2 | | | $ | 48.35 | | | | | |
Expected to vest after December 31, 2023 | 1.0 | | | $ | 49.04 | | | 2.5 | | $ | 47 | |
(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, 2022 and 2021 was $49.21 and $39.22, respectively.
PSUs
We grant 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 years ended December 31, 2023 and 2022 was $13 million and $9 million, respectively; 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, 2023 (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, 2023 | 0.5 | | | $ | 37.87 | | | | | |
Granted (2) | 0.1 | | | $ | 56.83 | | | | | |
Performance-based adjustment (3) | 0.1 | | | $ | 39.09 | | | | | |
Vested | (0.3) | | | $ | 32.06 | | | | | |
| | | | | | | |
Unvested as of December 31, 2023 | 0.4 | | | $ | 45.91 | | | | | |
Expected to vest after December 31, 2023 | 0.4 | | | $ | 45.27 | | | 0.7 | | $ | 20 | |
(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, 2022 and 2021 was $48.95 and $38.31, 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, 2023.
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, |
| 2023 | | 2022 | | 2021 |
Stock-based compensation expense | $ | 40 | | | $ | 38 | | | $ | 34 | |
Income tax benefit | (9) | | | (9) | | | (8) | |
Stock-based compensation expense, net of tax | $ | 31 | | | $ | 29 | | | $ | 26 | |
We did not capitalize any stock-based compensation costs during the years ended December 31, 2023, 2022, and 2021.
As of December 31, 2023, unrecognized compensation expense related to unvested RSUs and PSUs is expected to be recognized as follows (in millions):
| | | | | | | |
| | | |
| Unrecognized Compensation Expense | | |
2024 | $ | 20 | | | |
2025 | 12 | | | |
2026 | 7 | | | |
2027 | 4 | | | |
| | | |
Total unrecognized compensation expense | $ | 43 | | | |
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, |
| 2023 | | 2022 | | 2021 |
Income from continuing operations | $ | 944 | | | $ | 1,144 | | | $ | 1,091 | |
Denominator for basic earnings per share—Weighted-average shares outstanding | 267.6 | | | 277.1 | | | 296.8 | |
Effect of dilutive securities: | | | | | |
RSUs | 0.5 | | | 0.6 | | | 0.7 | |
PSUs | 0.2 | | | 0.3 | | | 0.2 | |
| | | | | |
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding | 268.3 | | 278.0 | | 297.7 |
Basic earnings per share from continuing operations | $ | 3.53 | | | $ | 4.13 | | | $ | 3.68 | |
Diluted earnings per share from continuing operations (1) | $ | 3.52 | | | $ | 4.12 | | | $ | 3.67 | |
(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, 2023, 2022, and 2021.
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 Income (Loss) |
Balance as of January 1, 2021 | | $ | (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) | |
Pretax income (loss) | | 90 | | | (12) | | | (4) | | | — | | | 74 | |
Income tax effect | | — | | | 3 | | | 1 | | | — | | | 4 | |
Reclassification of unrealized gain | | — | | | (3) | | | (2) | | | — | | | (5) | |
Reclassification of deferred income taxes | | — | | | 1 | | | — | | | — | | | 1 | |
| | | | | | | | | | |
Other comprehensive income from unconsolidated subsidiaries | | — | | | — | | | — | | | 9 | | | 9 | |
Balance as of December 31, 2023 | | $ | (243) | | | $ | (11) | | | $ | 6 | | | $ | 8 | | | $ | (240) | |
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, 2023, 2022, and 2021.
Our policy is to reclassify the income tax effect from Accumulated other comprehensive income (loss) to the Provision for income taxes when the related gains and losses are released to the Consolidated Statements of Income.
Note 18. Supply Chain Financing
We utilize voluntary supply chain finance programs to support our efforts in negotiating payment term extensions with suppliers as part of our effort to improve our operating cash flows. These programs provide participating suppliers the opportunity to sell their LKQ receivables to financial institutions at the sole discretion of both the suppliers and the financial institutions. We are not a party to the agreement between the suppliers and financial institutions. The financial institutions participate in the supply chain financing initiative on an uncommitted basis and can cease purchasing receivables from our suppliers at any time. Our obligation to our suppliers, including amount due and payment date, are not impacted by the supplier’s decision to sell amounts under these agreements. Our payment terms to the financial institutions, including the timing and amount of payments, are unchanged from the original supplier invoice. All outstanding payments owed under the supply chain finance programs with the participating financial institutions are recorded within Accounts payable on our Consolidated Balance Sheets. As of December 31, 2023 and 2022, we had $411 million, including $70 million under the Uni-Select program, and $248 million of Accounts payable outstanding under the arrangements, respectively.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 19. Long-Term Obligations
Long-term obligations consist of the following (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | December 31, 2023 | | December 31, 2022 |
| | Maturity Date | | Interest Rate | | Amount | | Interest Rate | | Amount |
Senior Unsecured Credit Agreement: | | | | | | | | | | |
Term loan payable | | January 2026 | | 6.83 | % | | $ | 500 | | | — | % | | $ | — | |
Revolving credit facilities | | January 2028 | | 6.25 | % | (1) | 914 | | | — | % | | — | |
| | | | | | | | | | |
Senior Secured Credit Agreement: | | | | | | | | | | |
Revolving credit facilities | | January 2024 | | — | % | | — | | | 4.24 | % | (1) | 1,786 | |
| | | | | | | | | | |
| | | | | | | | | | |
Senior Unsecured Term Loan Agreement: | | | | | | | | | | |
Term loan payable | | July 2026 | | 6.82 | % | | 529 | | | — | % | | — | |
| | | | | | | | | | |
Unsecured Senior Notes: | | | | | | | | | | |
U.S. Notes (2028) | | June 2028 | | 5.75 | % | | 800 | | | — | % | | — | |
U.S. Notes (2033) | | June 2033 | | 6.25 | % | | 600 | | | — | % | | — | |
Euro Notes (2024) | | April 2024 | | 3.88 | % | | 552 | | | 3.88 | % | | 535 | |
Euro Notes (2028) | | April 2028 | | 4.13 | % | | 276 | | | 4.13 | % | | 268 | |
| | | | | | | | | | |
Notes payable | | Various through October 2030 | | 3.85 | % | (1) | 16 | | | 3.25 | % | (1) | 16 | |
Finance lease obligations | | | | 4.83 | % | (1) | 83 | | | 3.69 | % | (1) | 48 | |
Other debt | | | | 2.16 | % | (1) | 11 | | | 2.28 | % | (1) | 9 | |
Total debt | | | | | | 4,281 | | | | | 2,662 | |
Less: long-term debt issuance costs and unamortized bond discount | | (30) | | | | | (6) | |
| | | | | | | | | | |
Total debt, net of debt issuance costs and unamortized bond discount | | 4,251 | | | | | 2,656 | |
Less: current maturities, net of debt issuance costs | | (596) | | | | | (34) | |
Long term debt, net of debt issuance costs and unamortized bond discount | | $ | 3,655 | | | | | $ | 2,622 | |
(1) Interest rate derived via a weighted average
The scheduled maturities of long-term obligations outstanding at December 31, 2023 are as follows (in millions):
| | | | | |
| Amount |
| |
| |
2024 (1) | $ | 596 | |
2025 | 23 | |
2026 | 1,040 | |
2027 | 9 | |
2028 | 2,002 | |
Thereafter | 611 | |
Total debt (2) | $ | 4,281 | |
(1)Long-term obligations maturing by December 31, 2024 include $16 million of short-term debt that may be extended beyond the current year ending December 31, 2024.
(2)The total debt amounts presented above reflect the gross values to be repaid (excluding debt issuance costs and unamortized bond discount of $30 million as of December 31, 2023).
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Senior Unsecured Credit Agreement
On January 5, 2023, we and certain other subsidiaries of ours entered into a new credit agreement (the "Senior Unsecured Credit Agreement") which 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 and (ii) an unsecured term loan facility of up to $500 million. Borrowings under the agreement 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 maturity date of the term loan is January 5, 2026 and may be extended by one additional year. The term loan has no required amortization payments prior to its maturity date. The maturity date for the revolving credit facility is January 5, 2028, and may be extended by up to two additional years in one year increments.
The Senior Unsecured 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 Senior Unsecured Credit Agreement, and limits on the Company’s and its subsidiaries’ ability to incur liens and indebtedness.
Proceeds from the Senior Unsecured Credit Agreement were used to repay the outstanding principal amount under our prior Senior Secured Credit Agreement (the "Prior Credit Agreement"), to pay fees and expenses related to the Senior Unsecured Credit Agreement, and for other general corporate purposes.
Senior Secured Credit Agreement
In connection with entering into the Senior Unsecured Credit Agreement noted above, Wells Fargo Bank, National Association and the various lending parties terminated the Prior Credit Agreement and each amendment thereto resulting in an immaterial loss on extinguishment of debt.
Senior Unsecured Term Loan Credit Agreement
For the permanent financing related to the Uni-Select Acquisition, on March 27, 2023, we entered into the CAD Note which established an unsecured term loan facility of up to CAD 700 million maturing in July 2026. The CAD Note was funded on July 31, 2023, which was one business day prior to the consummation of the Uni-Select Acquisition.
The CAD Note contains customary covenants for an unsecured term loan 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 CAD Note, and limits on the Company’s and its subsidiaries’ ability to incur liens and indebtedness.
The interest rate applicable to the CAD Note may be (i) a forward-looking term rate based on the Canadian Dollar Offer Rate for an interest period chosen by the Company of one or three months or (ii) the Canadian Prime Rate (as defined in the CAD Note), plus in each case a spread based on the Company’s debt rating and total leverage ratio.
U.S. Notes (2028/2033)
On May 24, 2023, as part of the financing for the Uni-Select Acquisition, we completed an offering of $1,400 million aggregate principal amount of senior unsecured notes, consisting of $800 million senior notes due 2028 and $600 million senior notes due 2033 in a private placement conducted pursuant to Rule 144A and Regulation S under the United States Securities Act of 1933.
The U.S. Notes (2028/33) are governed by the Indenture, dated as of May 24, 2023 (the "Indenture"), among the Company, certain of the Company's subsidiaries (the "Guarantors") and U.S. Bank Trust Company, National Association, as trustee. The U.S. Notes (2028/33) will be initially fully and unconditionally guaranteed on a senior unsecured basis by each of our wholly owned domestic subsidiaries that are guarantors under our Senior Unsecured Credit Agreement, dated as of January 5, 2023, or the CAD Note and each of our domestic subsidiaries that in the future agrees to guarantee obligations under the Senior Unsecured Credit Agreement, the CAD Note, any other Credit Facility Debt or any Capital Markets Debt (as such terms are defined in the Indenture).
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Each subsidiary guarantee will rank equally in right of payment with all existing and future liabilities of the applicable subsidiary guarantor that are not subordinated. Each subsidiary guarantee will effectively rank junior to any secured indebtedness of its respective subsidiary guarantor to the extent of the lesser of the amount of such secured indebtedness and the value of the assets securing such indebtedness. Under the terms of any subsidiary guarantee, holders of the U.S. Notes (2028/33) will not be required to exercise their remedies against us before they proceed directly against the subsidiary guarantors.
Prior to May 15, 2028 in the case of the U.S. Notes (2028) or March 15, 2033 in the case of the U.S. Notes (2033) (each such date a "Par Call Date"), we may redeem the U.S. Notes (2028) or U.S. Notes (2033), as applicable, at our option, in whole or in part, at any time and from time to time, at a redemption price equal to the greater of (i) the sum of the present values of the remaining scheduled payments of principal and interest thereon discounted to the redemption date (assuming, in each case, that such U.S. Notes (2028/33) matured on their applicable Par Call Date) on a semi-annual basis (assuming a 360-day year consisting of twelve 30-day months) at the Treasury Rate plus 40 basis points in the case of the U.S. Notes (2028) or 45 basis points in the case of the U.S. Notes (2033), less interest accrued to the date of redemption; and (ii) 100% of the principal amount of the U.S. Notes (2028/33) to be redeemed; plus in either case, accrued and unpaid interest thereon to, but excluding the redemption date. On or after the applicable Par Call Date we may redeem the U.S. Notes (2028/33) of the applicable series, in whole or in part, at any time and from time to time, at a redemption price equal to 100% of the principal amount of the U.S. Notes (2028/33) being redeemed plus accrued and unpaid interest thereon to, but excluding, the redemption date.
In connection with the sale of the U.S. Notes (2028/33), we entered into a Registration Rights Agreement, dated as of May 24, 2023 (the "Registration Rights Agreement"), with the Guarantors and BofA Securities, Inc. and Wells Fargo Securities, LLC, as representatives of the initial purchasers of the U.S. Notes (2028/33) identified therein. Pursuant to the terms of the Registration Rights Agreement, on September 1, 2023, the Company and the Guarantors filed a Registration Statement on Form S-4 ("Form S-4") with respect to a registered offer to exchange (the "Exchange Offer") each series of U.S. Notes (2028/33) and related guarantees for new notes of such series (the "Exchange Notes") and new related guarantees, which has terms substantially identical in all material respects to the applicable series of U.S. Notes (2028/33) (except that the Exchange Notes do not contain terms with respect to transfer restrictions and Additional Interest). The SEC declared the Form S-4 effective on September 14, 2023. The Exchange Offer closed in the fourth quarter of 2023.
The U.S. Notes (2028) and U.S. Notes (2033) bear interest at rates of 5.75% and 6.25%, respectively, per year from the date of original issuance or from the most recent payment date on which interest has been paid or provided for. Interest on the U.S. Notes (2028/33) is payable semi-annually in arrears on June 15 and December 15 of each year, beginning on December 15, 2023.
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 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.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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.
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.
Note 20. Derivative Instruments and Hedging Activities
We are exposed to market risks, including the effect of changes in interest rates, foreign currency exchange rates and commodity prices. Under current policies, we may use derivatives to manage our exposure to variable interest rates on our debt and changing foreign exchange rates for certain foreign currency denominated transactions. We do not hold or issue derivatives for trading purposes.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Derivative Instruments Designated as Cash Flow Hedges
In February 2023, we entered into interest rate swap agreements to mitigate the risk of changing interest rates on our variable interest rate payments related to borrowings under our Senior Unsecured Credit Agreement. Under the terms of the interest rate swap agreements, we pay the fixed interest rate and receive a variable interest rate based on term SOFR that matches a contractually specified rate under the Senior Unsecured Credit Agreement. The agreements include a total $400 million notional amount maturing in February 2025 with a weighted average fixed interest rate of 4.63% and a total $300 million notional amount maturing in February 2026 with a weighted average fixed interest rate of 4.23%. Changes in the fair value of the interest rate swaps are recorded in Accumulated other comprehensive loss and reclassified to Interest expense when the hedged interest payments affect earnings. The activity related to the interest rate swaps is classified in operating activities in our Consolidated Statements of Cash Flows as the activity relates to normal recurring settlements to match interest payments.
In March 2023, we entered into forward starting interest rate swaps to hedge the risk of changes in interest rates related to forecasted debt issuance to finance a portion of the Uni-Select Acquisition. These swaps were settled in May 2023 upon issuance of the U.S. Notes (2028/33), resulting in total payments of $13 million. See Note 19, "Long-Term Obligations" for additional information related to the offering of the U.S. Notes (2028/33). Changes in the fair value of the interest rate swaps were recorded in Accumulated other comprehensive loss and the fair value at the termination date will be reclassified to Interest expense over the term of the debt. Payments made to settle the forward starting interest rate swaps were classified in financing activities in our Consolidated Statements of Cash Flows as these payments were related to the forecasted debt issuance.
All of our interest rate swap contracts have been executed with counterparties that we believe are creditworthy, and we closely monitor the credit ratings of these counterparties.
As of December 31, 2023, the notional amounts, balance sheet classification and fair values of our derivative instruments designated as cash flow hedges were as follows (in millions) (there were no such hedges as of December 31, 2022):
| | | | | | | | | | | | | | | | | | | | |
| | Notional Amount | | Balance Sheet Caption | | Fair Value - Asset / (Liability) |
Interest rate swap agreements | | $ | 700 | | | Other noncurrent liabilities | | (2) | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
| | | | | | |
The activity related to our cash flow hedges is included in Note 17, "Accumulated Other Comprehensive Income (Loss)." As of December 31, 2023, we estimate that an insignificant amount of derivative gains (net of tax) included in Accumulated other comprehensive loss will be reclassified into our Consolidated Statements of Income within the next 12 months.
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, as described above, in our Consolidated Statements of Cash Flows.
Derivative Instruments Not Designated as Hedges
To manage the foreign currency exposure related to the Uni-Select Acquisition purchase price (denominated in CAD), we entered into foreign exchange contracts in March 2023 to purchase CAD 1.6 billion for approximately $1.2 billion. These contracts did not qualify for hedge accounting, and therefore, the contracts were adjusted to fair value through the results of operations as of each balance sheet date. We reported Gains on foreign exchange contracts - acquisition related on the Consolidated Statements of Income of $49 million for the year ended December 31, 2023. These contracts were settled in July 2023 resulting in total payments received of $49 million.
To manage our foreign currency exposure on other non-functional currency denominated intercompany loans, we entered into short-term foreign currency forward contracts in 2023. We have not elected to apply hedge accounting for these transactions, and therefore the contracts are adjusted to fair value through our results of operations as of each balance sheet date. The fair values of these short-term derivative instruments that remained outstanding as of year-end were recorded in either Prepaid expenses and other current assets or Other accrued expenses on our Consolidated Balance Sheets and were not material at December 31, 2023 and 2022.
Additionally, 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 not elected to apply hedge accounting for these transactions. The notional amount and fair value of these contracts at December 31, 2023 and December 31, 2022, along with the effect on our results of operations during the years ended December 31, 2023,
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
2022, and 2021, were not material. The fair values of these contracts were recorded in either Prepaid expenses and other current assets or Other accrued expenses on our Consolidated Balance Sheets.
Gross vs. Net Presentation for Derivative Instruments
While certain derivative instruments executed with the same counterparty are subject to master netting arrangements, we present our cash flow hedge and other derivative instruments on a gross basis on our Consolidated Balance Sheets. The impact of netting the fair values of these contracts would result in an immaterial decrease to Prepaid expenses and other current assets and Other accrued expenses on our Consolidated Balance Sheets at December 31, 2023 and 2022.
Note 21. 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, 2023, 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.
The following table presents 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, 2023 and 2022 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
| Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total |
Assets: | | | | | | | | | | | | | | | |
Investments - debt securities | $ | 22 | | | $ | — | | | $ | — | | | $ | 22 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Investments - equity securities | 3 | | | — | | | — | | | 3 | | | — | | | — | | | — | | | — | |
Total Assets | $ | 25 | | | $ | — | | | $ | — | | | $ | 25 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Liabilities: | | | | | | | | | | | | | | | |
Interest rate swaps | $ | — | | | $ | 2 | | | $ | — | | | $ | 2 | | | $ | — | | | $ | — | | | $ | — | | | $ | — | |
Contingent consideration liabilities | — | | | — | | | 2 | | | 2 | | | — | | | — | | | 7 | | | 7 | |
Total Liabilities | $ | — | | | $ | 2 | | | $ | 2 | | | $ | 4 | | | $ | — | | | $ | — | | | $ | 7 | | | $ | 7 | |
Investments in debt and equity securities relate to our captive insurance subsidiary and are included in Other noncurrent assets on the Consolidated Balance Sheets. The balance sheet classification of the interest rate swap agreements is presented in Note 20, "Derivative Instruments and Hedging Activities." For contingent consideration liabilities, the current portion is included in Other current liabilities and the noncurrent portion is included in Other noncurrent liabilities on the Consolidated Balance Sheets based on the expected timing of the related payments.
We value derivative instruments using a third party valuation model that performs discounted cash flow analysis based on the terms of the contracts and market observable inputs such as current and forward interest rates and current and forward foreign exchange rates.
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 have deferred compensation liabilities which are recorded in Other noncurrent liabilities on the Consolidated Balance Sheets. These liabilities are determined based on the values of investments in participants' phantom accounts, which is not a fair value measurement, and thus the liabilities are not included in the fair value hierarchy disclosure.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Financial Assets and Liabilities Not Measured at Fair Value
Our debt is reflected on the Consolidated Balance Sheets at cost. 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, 2023 and 2022 to assume these obligations. The fair values of the U.S. Notes (2028), U.S. Notes (2033), 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.
Based on market conditions as of December 31, 2023, the fair value of the borrowings under the Senior Unsecured Credit Agreement and CAD Note reasonably approximated their carrying values of $1,414 million and $529 million, respectively. As of December 31, 2022, the fair value of the Prior Credit Agreement borrowings reasonably approximated the carrying value of $1,786 million.
The following table provides the carrying and fair value for our other financial instruments as of December 31, 2023 and December 31, 2022 (in millions):
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2023 | | As of December 31, 2022 |
| Carrying Value | | Fair Value | | Carrying Value | | Fair Value |
| | | | | | | |
| | | | | | | |
| | | | | | | |
U.S. Notes (2028) | $ | 800 | | | $ | 820 | | | $ | — | | | $ | — | |
U.S. Notes (2033) | 600 | | | 628 | | | — | | | — | |
Euro Notes (2024) | 552 | | | 552 | | | 535 | | | 535 | |
Euro Notes (2028) | 276 | | | 276 | | | 268 | | | 254 | |
Note 22. Leases
We have leases primarily for facilities, vehicles, and equipment.
The amounts recorded on the Consolidated Balance Sheets as of December 31, 2023 and 2022 related to our lease agreements are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | | | December 31, |
Leases | | Classification | | 2023 | | 2022 |
Assets | | | | | | |
Operating lease ROU assets, net | | Operating lease assets, net | | $ | 1,336 | | | $ | 1,227 | |
Finance lease assets, net | | Property, plant and equipment, net | | 80 | | | 52 | |
Total leased assets | | | | $ | 1,416 | | | $ | 1,279 | |
Liabilities | | | | | | |
Current | | | | | | |
Operating | | Current portion of operating lease liabilities | | $ | 224 | | | $ | 188 | |
Finance | | Current portion of long-term obligations | | 26 | | | 17 | |
Noncurrent | | | | | | |
Operating | | Long-term operating lease liabilities, excluding current portion | | 1,163 | | | 1,091 | |
Finance | | Long-term obligations, excluding current portion | | 57 | | | 31 | |
Total lease liabilities | | | | $ | 1,470 | | | $ | 1,327 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The components of lease expense are as follows (in millions):
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Lease Cost | | 2023 | | 2022 | | 2021 |
Operating lease cost | | $ | 305 | | | $ | 282 | | | $ | 314 | |
Short-term lease cost | | 20 | | | 16 | | | 9 | |
Variable lease cost | | 113 | | | 96 | | | 97 | |
Finance lease cost | | | | | | |
Amortization of leased assets | | 19 | | | 12 | | | 10 | |
Interest on lease liabilities | | 4 | | | 2 | | | 2 | |
Sublease income | | (6) | | | (5) | | | (3) | |
Net lease cost | | $ | 455 | | | $ | 403 | | | $ | 429 | |
The future minimum lease commitments under our leases at December 31, 2023 are as follows (in millions):
| | | | | | | | | | | | | | | | | |
Years Ending December 31, | Operating leases | | Finance leases (1) | | Total |
2024 | $ | 317 | | | $ | 30 | | | $ | 347 | |
2025 | 281 | | | 18 | | | 299 | |
2026 | 242 | | | 13 | | | 255 | |
2027 | 200 | | | 10 | | | 210 | |
2028 | 156 | | | 13 | | | 169 | |
Thereafter | 594 | | | 15 | | | 609 | |
Future minimum lease payments | 1,790 | | | 99 | | | 1,889 | |
Less: Interest | 403 | | | 16 | | | 419 | |
Present value of lease liabilities | $ | 1,387 | | | $ | 83 | | | $ | 1,470 | |
(1) Amounts are included in the scheduled maturities of long-term obligations in Note 19, "Long-Term Obligations".
As of December 31, 2023, minimum operating lease payments for leases that have not yet commenced totaled $140 million. These operating leases will commence in the next 16 months with lease terms of 3 to 13 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 | | 2023 | | 2022 |
Weighted-average remaining lease term (years) | | | | |
Operating leases | | 8.2 | | 9.1 |
Finance leases | | 6.7 | | 8.5 |
Weighted-average discount rate | | | | |
Operating leases | | 6.00 | % | | 5.75 | % |
Finance leases | | 4.83 | % | | 3.69 | % |
| | | | | | | | | | | | | | | | | | | | |
| | Year Ended December 31, |
Supplemental cash flows information (in millions) | | 2023 | | 2022 | | 2021 |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | |
Operating cash outflows from operating leases | | $ | 299 | | | $ | 284 | | | $ | 286 | |
Financing cash outflows from finance leases | | 19 | | | 14 | | | 13 | |
Leased assets obtained in exchange for finance lease liabilities | | 49 | | | 15 | | | 10 | |
Leased assets obtained in exchange for operating lease liabilities(1) | | 310 | | | 159 | | | 248 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(1) Includes leased assets obtained in exchange for operating lease liabilities as a result of the Uni-Select acquisition. Refer to Note 3, "Business Combinations" for more information.
Note 23. Employee Benefit Plans
Defined Benefit Plans
We have funded and unfunded defined benefit plans covering certain employee groups in various European countries and Canada. Local statutory requirements govern many of our European and Canadian plans. The defined benefit plans are mostly closed to new participants and, in some cases, existing participants no longer accrue benefits.
Funded Status
The table below summarizes the funded status of the defined benefit plans (in millions):
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Change in projected benefit obligation: | | | |
Projected benefit obligation - beginning of year | $ | 133 | | | $ | 194 | |
Acquisitions and divestitures (1) | 58 | | | (2) | |
Service cost | 4 | | | 5 | |
Interest cost | 6 | | | 2 | |
Participant contributions | 1 | | | 1 | |
Actuarial (gain) / loss | 4 | | | (49) | |
Benefits paid (2) | (5) | | | (5) | |
Settlement | (3) | | | (1) | |
| | | |
Currency impact | 4 | | | (12) | |
Projected benefit obligation - end of year | $ | 202 | | | $ | 133 | |
Change in fair value of plan assets: | | | |
Fair value - beginning of year | $ | 61 | | | $ | 63 | |
Acquisitions and divestitures (1) | 56 | | | — | |
| | | |
Employer contributions | 5 | | | 5 | |
Participant contributions | 1 | | | 1 | |
Benefits paid | (4) | | | (4) | |
Settlement | (3) | | | (1) | |
| | | |
Currency impact | 3 | | | (3) | |
Fair value - end of year | $ | 119 | | | $ | 61 | |
Funded status at end of year (liability) | $ | (83) | | | $ | (72) | |
| | | |
Accumulated benefit obligation | $ | 196 | | | $ | 131 | |
(1) 2023 activity relates to the Uni-Select acquisition. Refer to Note 3, "Business Combinations" for more information.
(2) Includes amounts paid from plan assets as well as amounts paid from Company assets.
The net amounts recognized for defined benefit plans on the Consolidated Balance Sheets were as follows (in millions):
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Noncurrent assets | $ | 4 | | | $ | 3 | |
Current liabilities | (4) | | | (5) | |
Noncurrent liabilities | (83) | | | (70) | |
| | | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
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, |
| 2023 | | 2022 |
Accumulated benefit obligation | $ | 147 | | | $ | 94 | |
Aggregate fair value of plan assets | 67 | | | 21 | |
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, |
| 2023 | | 2022 |
Projected benefit obligation | $ | 153 | | | $ | 96 | |
Aggregate fair value of plan assets | 67 | | | 21 | |
The table below summarizes the weighted-average assumptions used to calculate the year-end benefit obligations:
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Discount rate used to determine benefit obligation | 3.7 | % | | 3.4 | % |
Rate of future compensation increase | 2.6 | % | | 1.9 | % |
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, |
| 2023 | | 2022 | | 2021 |
Service cost | $ | 4 | | | $ | 5 | | | $ | 5 | |
Interest cost | 6 | | | 2 | | | 1 | |
Expected return on plan assets (1) | (3) | | | (2) | | | (2) | |
| | | | | |
Amortization of actuarial (gain) loss (2) | (2) | | | — | | | 2 | |
| | | | | |
| | | | | |
Net periodic benefit cost | $ | 5 | | | $ | 5 | | | $ | 6 | |
(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.
The service cost component of net periodic benefit cost was classified in SG&A 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:
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Discount rate used to determine service cost | 3.4 | % | | 1.0 | % | | 0.4 | % |
Discount rate used to determine interest cost | 3.4 | % | | 1.2 | % | | 0.8 | % |
Rate of future compensation increase | 1.9 | % | | 1.7 | % | | 2.0 | % |
Expected long-term return on plan assets (1) | 3.1 | % | | 2.8 | % | | 3.2 | % |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
(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.
Assumed mortality is also a key assumption in determining benefit obligations and net periodic benefit cost. In some of the European and Canadian plans, a price inflation index is also an assumption in determining benefit obligations and net periodic benefit cost.
As of December 31, 2023, the pretax amounts recognized in Accumulated other comprehensive loss consisted of $9 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, 2024.
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 (or its equivalent) as a practical expedient are excluded from the fair value hierarchy disclosure.
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, |
| 2023 | | 2022 |
| Level 1 | | Level 2 | | Level 3 | | Total | | Level 1 | | Level 2 | | Level 3 | | Total |
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Insurance contracts (1) | $ | — | | | $ | — | | | $ | 66 | | | $ | 66 | | | $ | — | | | $ | — | | | $ | 40 | | | $ | 40 | |
Other (2) | 4 | | | — | | | — | | | 4 | | | — | | | — | | | — | | | — | |
| | | | | | | | | | | | | | | |
Assets measured by fair value hierarchy | $ | 4 | | | $ | — | | | $ | 66 | | | $ | 70 | | | $ | — | | | $ | — | | | $ | 40 | | | $ | 40 | |
Assets measured at net asset value (3) | | | | | | | 49 | | | | | | | | | 21 | |
Total pension plan assets at fair value | | | | | | | $ | 119 | | | | | | | | | $ | 61 | |
(1) Investments in insurance contracts represents 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.
(2) Represents balances in a refundable tax account held with the Canada Revenue Agency.
(3) Consists 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, | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | | | | | | | | | | | | | | | |
Balance at beginning of year | $ | 40 | | | $ | 42 | | | | | | | | | | | | | | | | | |
Acquisitions and divestitures | 26 | | | — | | | | | | | | | | | | | | | | | |
Actual return on plan assets: | | | | | | | | | | | | | | | | | | | |
Relating to assets held at the reporting date | 1 | | | 1 | | | | | | | | | | | | | | | | | |
Purchases, sales and settlements | (2) | | | (1) | | | | | | | | | | | | | | | | | |
Currency impact | 1 | | | (2) | | | | | | | | | | | | | | | | | |
Balance at end of year | $ | 66 | | | $ | 40 | | | | | | | | | | | | | | | | | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Assets for the defined benefit pension plans in Europe are invested primarily in insurance policies. For the defined benefit pension plans in Canada, a portion of the assets representing a subset of inactive plan participants are invested 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.
Employer Contributions and Estimated Future Benefit Payments
During the year ended December 31, 2023, we contributed $5 million to our pension plans. We estimate that contributions to our pension plans during 2024 will be $7 million.
The following table summarizes estimated future benefit payments as of December 31, 2023 (in millions):
| | | | | |
Years Ending December 31, | Amount |
2024 | $ | 8 | |
2025 | 8 | |
2026 | 9 | |
2027 | 9 | |
2028 | 10 | |
2029 - 2033 | 55 | |
Note 24. Income Taxes
The provision for income taxes consists of the following components (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
| 2023 | | 2022 | | 2021 |
Current: | | | | | |
Federal | $ | 137 | | | $ | 212 | | | $ | 195 | |
State | 39 | | | 60 | | | 47 | |
Foreign | 117 | | | 107 | | | 116 | |
Total current provision for income taxes | $ | 293 | | | $ | 379 | | | $ | 358 | |
Deferred: | | | | | |
Federal | $ | 10 | | | $ | — | | | $ | (3) | |
State | 3 | | | (2) | | | — | |
Foreign | — | | | 8 | | | (24) | |
Total deferred (benefit) provision for income taxes | $ | 13 | | | $ | 6 | | | $ | (27) | |
Provision for income taxes | $ | 306 | | | $ | 385 | | | $ | 331 | |
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, |
| 2023 | | 2022 | | 2021 |
Domestic | $ | 795 | | | $ | 1,078 | | | $ | 978 | |
Foreign | 440 | | | 440 | | | 421 | |
Income from continuing operations before provision for income taxes | $ | 1,235 | | | $ | 1,518 | | | $ | 1,399 | |
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, |
| 2023 | | 2022 | | 2021 |
U.S. federal statutory rate | 21.0 | % | | 21.0 | % | | 21.0 | % |
State income taxes, net of state credits and federal tax impact | 2.8 | % | | 3.0 | % | | 2.7 | % |
Impact of rates on international operations | 1.2 | % | | 1.1 | % | | 1.2 | % |
Change in valuation allowances | 0.9 | % | | 0.4 | % | | (0.8) | % |
Non-deductible expenses | 1.2 | % | | 1.0 | % | | 0.4 | % |
Gains on foreign exchange contracts - acquisition related | (0.8) | % | | — | % | | — | % |
Other, net | (1.5) | % | | (1.2) | % | | (0.9) | % |
Effective tax rate | 24.8 | % | | 25.3 | % | | 23.6 | % |
Undistributed earnings of our foreign subsidiaries amounted to approximately $1,818 million at December 31, 2023. 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, 2023, 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. The corporate minimum tax provisions of the IRA did not 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, and there was no excise tax due on our 2023 share repurchases.
The OECD released a framework, referred to as Pillar Two, to implement a global minimum corporate tax rate of 15% on certain multinational enterprises. Certain countries have enacted legislation to adopt the Pillar Two framework while several countries are considering or still announcing changes to their tax laws to implement the minimum tax directive. While we do not currently expect Pillar Two to have a material impact on our effective tax rate, our analysis will continue as the OECD continues to release additional guidance and countries implement legislation.
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, |
| 2023 | | 2022 |
Deferred Tax Assets: | | | |
Accrued expenses and reserves | $ | 58 | | | $ | 71 | |
Qualified and nonqualified retirement plans | 17 | | | 11 | |
Inventory | 21 | | | 15 | |
Accounts receivable | 22 | | | 19 | |
Interest deduction carryforwards | 32 | | | 28 | |
Stock-based compensation | 8 | | | 9 | |
Operating lease liabilities | 334 | | | 307 | |
Net operating loss carryforwards | 53 | | | 19 | |
Other | 26 | | | 17 | |
Total deferred tax assets, gross | 571 | | | 496 | |
Less: valuation allowance | (64) | | | (44) | |
Total deferred tax assets | $ | 507 | | | $ | 452 | |
Deferred Tax Liabilities: | | | |
Goodwill and other intangible assets | $ | 414 | | | $ | 236 | |
Property, plant and equipment | 102 | | | 86 | |
Trade names | 88 | | | 82 | |
Operating lease assets, net | 319 | | | 291 | |
Other | 9 | | | 12 | |
Total deferred tax liabilities | $ | 932 | | | $ | 707 | |
Net deferred tax liability | $ | (425) | | | $ | (255) | |
Deferred tax assets and liabilities are reflected on the Consolidated Balance Sheets as follows (in millions):
| | | | | | | | | | | |
| December 31, |
| 2023 | | 2022 |
Noncurrent deferred tax assets | $ | 23 | | | $ | 25 | |
Noncurrent deferred tax liabilities | 448 | | | 280 | |
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 $53 million and $19 million at December 31, 2023 and 2022, respectively. The $34 million increase in net operating loss carryforwards is primarily related to the inclusion of historical loss carryforwards from the acquisition of Uni-Select. At December 31, 2023 and 2022, 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, 2023 and 2022, we had interest deduction carryforwards in Italy and Germany, the tax benefits of which totaled $32 million and $28 million, respectively. As of December 31, 2023 and 2022, we had capital loss carryforwards, the tax benefit of which totaled an insignificant amount at both periods. As of December 31, 2023 and 2022, valuation allowances of $64 million and $44 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 $20 million net increase in valuation allowances was primarily attributable to net operating loss carryforwards and U.S. capital loss carryforward activity.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The majority of the net operating losses will generally carry forward until 2034 to 2043. The interest deduction carryforwards in Italy and Germany do not expire. U.S. capital losses can be carried back three years and forward for five years. 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 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):
| | | | | | | | | | | | | | | | | |
| 2023 | | 2022 | | 2021 |
Balance at January 1, | $ | 5 | | | $ | 5 | | | $ | 2 | |
Additions for acquired tax positions | 6 | | | — | | | — | |
| | | | | |
Additions based on tax positions related to prior years | 3 | | | 2 | | | 5 | |
Reductions for tax positions of prior year | (1) | | | — | | | (2) | |
Lapse of statutes of limitations | (5) | | | — | | | — | |
Settlements with taxing authorities | — | | | (2) | | | — | |
| | | | | |
Balance at December 31, | $ | 8 | | | $ | 5 | | | $ | 5 | |
Included in the balance of unrecognized tax benefits above as of December 31, 2023, 2022 and 2021, are approximately $8 million, $5 million and $4 million, respectively, of tax benefits that, if recognized, would affect the effective tax rate. The balance of unrecognized tax benefits at December 31, 2023, 2022 and 2021, 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. During the years ended December 31, 2023, 2022 and 2021, we had accumulated interest and penalties of $1 million, attributable to the unrecognized tax benefits noted above. During the years ended December 31, 2023, 2022 and 2021, 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, 2024, it is reasonably possible that we will reduce unrecognized tax benefits by $3 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 25. 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.
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, 2023 | | | | | | | | | | | |
Revenue: | | | | | | | | | | | |
Third Party | $ | 5,281 | | | $ | 6,323 | | | $ | 1,665 | | | $ | 597 | | | $ | — | | | $ | 13,866 | |
Intersegment | 1 | | | — | | | 3 | | | — | | | (4) | | | — | |
Total segment revenue | $ | 5,282 | | | $ | 6,323 | | | $ | 1,668 | | | $ | 597 | | | $ | (4) | | | $ | 13,866 | |
Segment EBITDA | $ | 975 | | | $ | 614 | | | $ | 134 | | | $ | 36 | | | $ | — | | | $ | 1,759 | |
Total depreciation and amortization (1) | 121 | | | 150 | | | 32 | | | 16 | | | — | | | 319 | |
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 | |
(1) Amounts presented include depreciation and amortization expense recorded within Cost of goods sold, SG&A 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 Net Income attributable to LKQ stockholders excluding discontinued operations; depreciation, amortization; interest; gains and losses on debt extinguishment; income tax expense; 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).
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The table below provides a reconciliation of Net Income to Segment EBITDA (in millions):
| | | | | | | | | | | | | | | | | |
| Year Ended December 31, |
2023 | | 2022 | | 2021 |
Net income | $ | 938 | | | $ | 1,150 | | | $ | 1,092 | |
Less: net income attributable to continuing noncontrolling interest | 2 | | | 1 | | | 1 | |
Net income attributable to LKQ stockholders | 936 | | | 1,149 | | | 1,091 | |
| | | | | |
Less: net (loss) income from discontinued operations | (6) | | | 6 | | | 1 | |
Net income from continuing operations attributable to LKQ stockholders | 942 | | | 1,143 | | | 1,090 | |
Adjustments - continuing operations attributable to LKQ stockholders: | | | | | |
Depreciation and amortization | 319 | | | 264 | | | 284 | |
| | | | | |
| | | | | |
Interest expense, net of interest income | 186 | | | 70 | | | 70 | |
Loss on debt extinguishment | 1 | | | — | | | 24 | |
Provision for income taxes | 306 | | | 385 | | | 331 | |
| | | | | |
| | | | | |
Equity in earnings of unconsolidated subsidiaries (1) | (15) | | | (11) | | | (23) | |
Gains on foreign exchange contracts - acquisition related (2) | (49) | | | — | | | — | |
Equity investment fair value adjustments | 2 | | | 5 | | | (11) | |
| | | | | |
| | | | | |
Restructuring and transaction related expenses (3) | 65 | | | 20 | | | 19 | |
Restructuring expenses - cost of goods sold (3) | 4 | | | — | | | — | |
| | | | | |
| | | | | |
| | | | | |
Gain on disposal of businesses (4) | — | | | (159) | | | — | |
Change in fair value of contingent consideration liabilities | — | | | — | | | 1 | |
Gains on previously held equity interests | (3) | | | (1) | | | — | |
Direct impacts of Ukraine/Russia conflict (5) | — | | | 3 | | | — | |
Impairment of net assets held for sale | 1 | | | — | | | — | |
Segment EBITDA | $ | 1,759 | | | $ | 1,719 | | | $ | 1,785 | |
(1) Refer to Note 11, "Equity Method Investments," for further information.
(2) Refer to Note 3, "Business Combinations" and Note 20, "Derivative Instruments and Hedging Activities" for further information.
(3) Refer to Note 14, "Restructuring and Transaction Related Expenses" for further information.
(4) Refer to "Other Divestitures (Not Classified in Discontinued Operations)" in Note 4, "Discontinued Operations and Divestitures," for further information.
(5) 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, |
2023 | | 2022 | | 2021 |
Capital Expenditures | | | | | |
Wholesale - North America | $ | 118 | | | $ | 84 | | | $ | 113 | |
Europe | 163 | | | 105 | | | 141 | |
Specialty | 41 | | | 19 | | | 23 | |
Self Service | 36 | | | 14 | | | 16 | |
Total capital expenditures | $ | 358 | | | $ | 222 | | | $ | 293 | |
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table presents assets by reportable segment (in millions):
| | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 |
Receivables, net of allowance for credit losses | | | |
Wholesale - North America(1) | $ | 470 | | | $ | 351 | |
Europe | 580 | | | 547 | |
Specialty | 107 | | | 92 | |
Self Service | 8 | | | 8 | |
Total receivables, net of allowance for credit losses | 1,165 | | | 998 | |
Inventories | | | |
Wholesale - North America(1) | 1,217 | | | 822 | |
Europe | 1,390 | | | 1,418 | |
Specialty | 475 | | | 469 | |
Self Service | 39 | | | 43 | |
Total inventories | 3,121 | | | 2,752 | |
Property, plant and equipment, net | | | |
Wholesale - North America(1) | 644 | | | 505 | |
Europe | 642 | | | 547 | |
Specialty | 118 | | | 94 | |
Self Service | 112 | | | 90 | |
Total property, plant and equipment, net | 1,516 | | | 1,236 | |
Operating lease assets, net | | | |
Wholesale - North America(1) | 615 | | | 541 | |
Europe | 494 | | | 466 | |
Specialty | 84 | | | 85 | |
Self Service | 143 | | | 135 | |
Total operating lease assets, net | 1,336 | | | 1,227 | |
| | | |
| | | |
| | | |
| | | |
| | | |
Other unallocated assets | 7,941 | | | 5,825 | |
Total assets | $ | 15,079 | | | $ | 12,038 | |
(1) The increase in assets for the Wholesale - North America segment is primarily attributable to the Uni-Select Acquisition.
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 Germany and the U.K. Additional European operations are located in the Netherlands, Italy, Czech Republic, Belgium, Austria, Slovakia, Poland, and other European countries. As a result of the Uni-Select Acquisition, we further expanded our wholesale operations in Canada. Our operations in other countries include remanufacturing operations in Mexico, an aftermarket parts freight consolidation warehouse in Taiwan, and administrative support functions in India.
LKQ CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
The following table sets forth our tangible long-lived assets by geographic area (in millions):
| | | | | | | | | | | |
| December 31, 2023 | | December 31, 2022 |
Long-lived assets | | | |
United States | $ | 1,496 | | | $ | 1,371 | |
Germany | 324 | | | 290 | |
United Kingdom | 295 | | | 256 | |
Other countries | 737 | | | 546 | |
Total long-lived assets | $ | 2,852 | | | $ | 2,463 | |