- Revenue growth of 29% to $784 million
- Organic revenue growth of 11%
- Diluted EPS increases 32%
- Increases outlook for income and EPS
LKQ Corporation (Nasdaq:LKQX) today reported revenue for the third
quarter of 2011 of $783.9 million, an increase of 29.0% as compared
to $607.6 million in the third quarter of 2010. Income from
continuing operations for the third quarter of 2011 was $49.2
million, an increase of 37.1% as compared to $35.9 million for the
same period of 2010. Diluted earnings per share from continuing
operations of $0.33 for the third quarter ended September 30, 2011
increased 32.0% from $0.25 for the third quarter of 2010. The
Company noted that the third quarter 2011 diluted earnings per
share results included a charge equal to $0.01 for restructuring
and acquisition costs.
"We are very pleased with the strength of the quarter," stated
Robert Wagman, President and Co-Chief Executive Officer of LKQ
Corporation. "The Company delivered total organic revenue growth of
11.1% in the quarter, including 7.6% for parts and services. We are
particularly pleased with the organic growth of our recycled,
remanufactured and related services business. In the first nine
months of 2011, that business grew organically 10.1% compared to
the same period in 2010."
Joseph Holsten, Acting Chairman of the Board and Co-Chief
Executive Officer added, "Acquisitions in the U.S. continue to be a
key growth strategy for us to build out our domestic footprint. In
addition, we continue to seek additional growth markets for the
Company as witnessed by our recent acquisition of Euro Car Parts,
the largest distributor of automotive aftermarket parts in the
United Kingdom."
On a nine month year-to-date basis, revenue was $2.33 billion,
an increase of 29.8% from $1.80 billion for the same nine month
period of 2010. Income from continuing operations for the first
nine months of 2011 was $154.1 million, as compared to $125.8
million for the nine months of 2010. Diluted earnings per share
from continuing operations was $1.04 for the first nine months of
2011, as compared to $0.86 for the same nine month period of
2010.
Organic revenue growth on a nine month year-to-date basis was
12.3%. Parts and services revenue grew organically by 8.8%.
Acquisition revenue growth on a nine month year-to-date basis was
17.2%.
Balance Sheet and Liquidity
As of September 30, 2011, LKQ's balance sheet reflected cash and
equivalents of $45.1 million, and the outstanding obligations under
the Company's credit facilities were $618.4 million ($243.8 million
of term loans and $374.6 million of revolver borrowings). Total
availability under the credit agreement at September 30, 2011 was
$740.0 million, composed of $540.0 million on the revolver and
$200.0 million on the delayed draw term loan. After giving effect
to the October borrowing to finance the Euro Car Parts acquisition,
total availability was $414.4 million.
Other Events
During the third quarter, LKQ acquired ten businesses that
included three heavy duty truck businesses with locations in
California, Washington, Montana and Oregon, three wholesale salvage
businesses in California, Idaho and Minnesota, one automotive
cooling parts distribution business in North Carolina, two self
service businesses in Texas and California, and one engine
remanufacturing business in Washington.
On September 30, 2011, the Company amended its March 25, 2011
credit agreement to increase the credit facility to $1.4 billion
from $1.0 billion.
On October 3, 2011, the Company announced the acquisition of
Euro Car Parts, the largest distributor of automotive aftermarket
parts in the United Kingdom.
The Company noted that on October 10, 2011 Donald F. Flynn,
Founder and Chairman of the Board of Directors, passed away. Joe
Holsten has been appointed to the position of Acting Chairman.
Company Outlook
The Company also announced that it is raising guidance for
income from continuing operations to $204 - $212 million from $201
- $211 million, diluted earnings per share from continuing
operations to $1.38 - $1.43 from $1.36 - $1.42 and organic growth
to 7 - 8% from 6 - 8% for parts and services revenue. Mr. Wagman
commented that "the revised guidance reflects our strong third
quarter results." Full year earnings guidance includes the
projected income of Euro Car Parts from the acquisition date to
year-end.
The Company left unchanged its previous guidance of
approximately $195 million for cash flows from continuing
operations and $85 - $95 million in capital expenditures. The
Company noted that it does not include sale of scrap or cores in
its definition of parts and services revenue. Additionally, the
guidance provided excludes restructuring and acquisition related
expenses and any gains or losses or capital expenditures related to
acquisitions or divestitures (other than capital expenditures
related to the Euro Car Parts acquisition).
Quarterly Conference Call
LKQ will host a conference call and Webcast on October 27, 2011
at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) with members of
senior management to discuss the Company's results.
To access the investor conference call, please dial (877)
407-0315. International access to the call may be obtained by
dialing (201) 689-8501. The audio webcast can be accessed via the
Company's website at www.lkqcorp.com in the Investor Relations
section.
A replay of the conference call will be available by telephone
at (877) 660-6853 or (201) 612-7415 for international calls. The
telephone replay will require you to enter account: 286 #,
conference ID: 379562 #. An online replay of the audio webcast will
be available on the Company's website. Both formats of replay will
be available through November 25, 2011. Please allow approximately
two hours after the live presentation before attempting to access
the replay.
About LKQ Corporation
LKQ Corporation is the largest nationwide provider of
aftermarket and recycled collision replacement parts and
refurbished collision replacement products such as wheels, bumper
covers and lights, and a leading provider of mechanical replacement
parts including remanufactured engines, all in connection with the
repair of automobiles and other vehicles. LKQ also has operations
in the United Kingdom, Canada, Mexico and Central America. LKQ
operates more than 430 facilities, offering its customers a broad
range of replacement systems, components and parts to repair
automobiles and light, medium and heavy-duty trucks.
Forward Looking Statements
The statements in this press release that are not historical in
nature are forward-looking statements within the meaning of the
Private Securities Litigation Reform Act of 1995. These include
statements regarding our expectations, beliefs, hopes, intentions
or strategies. Forward-looking statements involve risks and
uncertainties, some of which are not currently known to us. Actual
events or results may differ materially from those expressed or
implied in the forward looking statements as a result of various
factors.
These factors include:
- uncertainty as to changes in U.S. and U.K. general economic
activity and the impact of these changes on the demand for our
products and our ability to obtain financing for operations;
- fluctuations in the pricing of new original equipment
manufacturer ("OEM") replacement parts;
- the availability and cost of our inventory;
- variations in vehicle accident rates or miles driven;
- changes in state or federal laws or regulations affecting our
business;
- changes in the types of replacement parts that insurance
carriers will accept in the repair process;
- changes in the demand for our products and the supply of our
inventory due to severity of weather and seasonality of weather
patterns;
- increasing competition in the automotive parts industry;
- uncertainty as to the impact on our industry of any terrorist
attacks or responses to terrorist attacks;
- our ability to operate within the limitations imposed by
financing agreements;
- our ability to obtain financing on acceptable terms to finance
our growth;
- declines in the values of our assets;
- fluctuations in fuel and other commodity prices;
- fluctuations in the prices of scrap metal and other
metals;
- our ability to develop and implement the operational and
financial systems needed to manage our operations;
- our ability to integrate and successfully operate acquired
companies and any companies acquired in the future and the risks
associated with these companies;
- claims by OEMs or others that attempt to restrict or eliminate
the sale of aftermarket products:
- termination of business relationships with insurance companies
that promote the use of our products;
- product liability claims by the end users of our products or
claims by other parties who we have promised to indemnify for
product liability matters;
- currency fluctuations in the U.S. dollar versus the pound
Sterling, the Canadian dollar, the Mexican peso and the Taiwan
dollar;
- periodic adjustments to estimated contingent purchase price
amounts may be charged to our income;
- instability in regions in which we operate, such as Mexico,
that can affect our supply of certain products; and
- other risks that are described in our Form 10-K filed February
25, 2011 and in other reports filed by us from time to time with
the Securities and Exchange Commission.
You should not place undue reliance on these forward-looking
statements. All of these forward-looking statements are based on
our expectations as of the date of this press release. We undertake
no obligation to publicly update or revise any forward-looking
statements, whether as a result of new information, future events
or otherwise, except as required by law.
LKQ CORPORATION AND
SUBSIDIARIES |
Unaudited Consolidated
Condensed Statements of Income |
( In thousands, except
per share data ) |
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended |
Nine Months
Ended |
|
September
30, |
September
30, |
|
|
|
|
|
|
2011 |
2010 |
2011 |
2010 |
|
|
|
|
|
Revenue |
$ 783,898 |
$ 607,621 |
$ 2,330,230 |
$ 1,795,818 |
|
|
|
|
|
Cost of goods sold |
449,576 |
346,197 |
1,330,026 |
989,838 |
|
|
|
|
|
Gross margin |
334,322 |
261,424 |
1,000,204 |
805,980 |
|
|
|
|
|
Facility and warehouse expenses |
72,183 |
56,991 |
211,184 |
170,125 |
|
|
|
|
|
Distribution expenses |
68,441 |
51,783 |
203,300 |
154,140 |
|
|
|
|
|
Selling, general and administrative
expenses |
92,986 |
77,671 |
274,142 |
228,437 |
|
|
|
|
|
Restructuring and acquisition related
expenses |
2,910 |
223 |
5,333 |
593 |
|
|
|
|
|
Depreciation and amortization |
12,314 |
9,549 |
34,900 |
27,940 |
|
|
|
|
|
Operating income |
85,488 |
65,207 |
271,345 |
224,745 |
|
|
|
|
|
Other expense (income): |
|
|
|
|
Interest expense, net |
4,847 |
7,186 |
15,927 |
21,617 |
Loss on debt
extinguishment |
-- |
-- |
5,345 |
-- |
Other expense (income),
net |
623 |
(274) |
(1,480) |
(573) |
|
|
|
|
|
Total other expense, net |
5,470 |
6,912 |
19,792 |
21,044 |
|
|
|
|
|
Income from continuing
operations before provision for income taxes |
80,018 |
58,295 |
251,553 |
203,701 |
|
|
|
|
|
Provision for income taxes |
30,787 |
22,394 |
97,434 |
77,911 |
|
|
|
|
|
Income from continuing
operations |
49,231 |
35,901 |
154,119 |
125,790 |
|
|
|
|
|
Discontinued operations: |
|
|
|
|
Income from discontinued
operations, net of taxes |
-- |
-- |
-- |
224 |
Gain on sale of discontinued
operations, net of taxes |
-- |
-- |
-- |
1,729 |
|
|
|
|
|
Income from discontinued
operations |
-- |
-- |
-- |
1,953 |
|
|
|
|
|
Net income |
$ 49,231 |
$ 35,901 |
$ 154,119 |
$ 127,743 |
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (1): |
|
|
|
|
Income from continuing
operations |
$ 0.34 |
$ 0.25 |
$ 1.06 |
$ 0.88 |
Income from discontinued
operations |
0.00 |
0.00 |
0.00 |
0.01 |
|
|
|
|
|
Total |
$ 0.34 |
$ 0.25 |
$ 1.06 |
$ 0.89 |
|
|
|
|
|
Diluted earnings per share (1): |
|
|
|
|
Income from continuing
operations |
$ 0.33 |
$ 0.25 |
$ 1.04 |
$ 0.86 |
Income from discontinued
operations |
0.00 |
0.00 |
0.00 |
0.01 |
|
|
|
|
|
Total |
$ 0.33 |
$ 0.25 |
$ 1.04 |
$ 0.88 |
|
|
|
|
|
|
|
|
|
|
Weighted average common shares
outstanding: |
|
|
|
|
Basic |
146,325 |
143,258 |
145,954 |
142,769 |
|
|
|
|
|
Diluted |
148,402 |
145,798 |
148,144 |
145,470 |
|
|
|
|
|
(1) The sum of the individual
earnings per share amounts may not equal the total due to
rounding. |
|
LKQ CORPORATION AND
SUBSIDIARIES |
Unaudited Consolidated
Condensed Balance Sheets |
( In thousands, except
share and per share data ) |
|
|
|
|
|
|
|
September 30, |
December 31, |
|
2011 |
2010 |
Assets |
|
|
|
|
|
Current Assets: |
|
|
Cash and equivalents |
$ 45,112 |
$ 95,689 |
Receivables, net |
231,147 |
191,085 |
Inventory |
605,665 |
492,688 |
Deferred income taxes |
35,184 |
32,506 |
Prepaid income taxes |
3,131 |
10,923 |
Prepaid expenses and other
current assets |
16,351 |
13,985 |
Total Current Assets |
936,590 |
836,876 |
|
|
|
Property and Equipment, net |
371,160 |
331,312 |
Intangibles |
1,192,238 |
1,102,275 |
Other Assets |
38,024 |
29,046 |
|
|
|
Total Assets |
$ 2,538,012 |
$ 2,299,509 |
|
|
|
Liabilities and Stockholders'
Equity |
|
|
|
|
|
Current Liabilities: |
|
|
Accounts payable |
$ 84,496 |
$ 76,437 |
Accrued expenses |
113,126 |
84,028 |
Deferred revenue |
8,713 |
9,224 |
Current portion of long-term
obligations |
18,915 |
52,888 |
Liabilities of discontinued
operations |
2,276 |
2,744 |
|
|
|
Total Current Liabilities |
227,526 |
225,321 |
|
|
|
Long-Term Obligations, Excluding Current
Portion |
613,691 |
548,066 |
Deferred Income Tax Liabilities |
61,832 |
66,059 |
Other Noncurrent Liabilities |
55,240 |
45,902 |
|
|
|
Commitments and Contingencies |
|
|
|
|
|
Stockholders' Equity: |
|
|
Common stock, $0.01 par value,
500,000,000 shares authorized, 146,528,723 and 145,466,575 shares
issued and outstanding at September 30, 2011 and December 31, 2010,
respectively |
1,465 |
1,455 |
Additional paid-in capital |
892,948 |
869,798 |
Retained earnings |
692,649 |
538,530 |
Accumulated other comprehensive (loss)
income |
(7,339) |
4,378 |
|
|
|
Total Stockholders' Equity |
1,579,723 |
1,414,161 |
|
|
|
Total Liabilities and
Stockholders' Equity |
$ 2,538,012 |
$ 2,299,509 |
|
LKQ CORPORATION AND
SUBSIDIARIES |
Unaudited Consolidated
Condensed Statements of Cash Flows |
( In thousands
) |
|
|
|
|
Nine Months
Ended |
|
September
30, |
|
2011 |
2010 |
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
Net income |
$ 154,119 |
$ 127,743 |
Adjustments to reconcile net
income to net cash provided by operating activities: |
|
|
Depreciation and
amortization |
38,308 |
30,389 |
Stock-based compensation
expense |
10,028 |
7,713 |
Excess tax benefit from
share-based payments |
(5,626) |
(9,375) |
Gain on sale of discontinued
operations |
-- |
(2,744) |
Loss on debt
extinguishment |
5,345 |
-- |
Other |
326 |
3 |
Changes in
operating assets and liabilities, net of effects from acquisitions
and divestitures: |
|
Receivables |
(18,048) |
(1,433) |
Inventory |
(51,301) |
(43,818) |
Prepaid income taxes/income
taxes payable |
12,351 |
14,566 |
Accounts payable |
1,770 |
11,307 |
Other operating assets and
liabilities |
11,910 |
10,212 |
|
|
|
Net cash provided by operating
activities |
159,182 |
144,563 |
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES: |
|
|
Purchases of property and
equipment |
(61,294) |
(36,982) |
Proceeds from sales of property
and equipment |
1,478 |
977 |
Proceeds from sale of
businesses, net of cash sold |
-- |
11,992 |
Cash used in acquisitions, net
of cash acquired |
(180,512) |
(70,281) |
|
|
|
Net cash used in investing
activities |
(240,328) |
(94,294) |
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES: |
|
|
Proceeds from exercise of stock
options |
7,506 |
8,725 |
Excess tax benefit from
share-based payments |
5,626 |
9,375 |
Debt issuance costs |
(10,816) |
-- |
Borrowings under revolving
credit facility |
526,753 |
-- |
Repayments under revolving
credit facility |
(149,328) |
-- |
Borrowings under term loan |
250,000 |
-- |
Repayments under term
loans |
(597,339) |
(7,476) |
Repayments of other long-term
debt |
(1,680) |
(1,348) |
|
|
|
Net cash provided by financing
activities |
30,722 |
9,276 |
|
|
|
Effect of exchange rate changes on cash and
equivalents |
(153) |
227 |
|
|
|
Net (decrease) increase in cash and
equivalents |
(50,577) |
59,772 |
|
|
|
Cash and equivalents, beginning of
period |
95,689 |
108,906 |
|
|
|
Cash and equivalents, end of period |
$ 45,112 |
$ 168,678 |
|
LKQ CORPORATION AND
SUBSIDIARIES |
Unaudited Supplementary
Data |
( In thousands, except
per share data ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended September 30, |
|
|
|
|
|
|
|
Operating
Highlights |
2011 |
2010 |
|
|
|
|
% of |
|
% of |
|
|
|
|
Revenue |
|
Revenue |
Change |
% Change |
|
|
|
|
|
|
|
Revenue |
$ 783,898 |
100.0% |
$ 607,621 |
100.0% |
$ 176,277 |
29.0% |
|
|
|
|
|
|
|
Cost of goods sold |
449,576 |
57.4% |
346,197 |
57.0% |
103,379 |
29.9% |
|
|
|
|
|
|
|
Gross margin |
334,322 |
42.6% |
261,424 |
43.0% |
72,898 |
27.9% |
|
|
|
|
|
|
|
Facility and warehouse expenses |
72,183 |
9.2% |
56,991 |
9.4% |
15,192 |
26.7% |
|
|
|
|
|
|
|
Distribution expenses |
68,441 |
8.7% |
51,783 |
8.5% |
16,658 |
32.2% |
|
|
|
|
|
|
|
Selling, general and administrative
expenses |
92,986 |
11.9% |
77,671 |
12.8% |
15,315 |
19.7% |
|
|
|
|
|
|
|
Restructuring and acquisition related
expenses |
2,910 |
0.4% |
223 |
0.0% |
2,687 |
n/m |
|
|
|
|
|
|
|
Depreciation and amortization |
12,314 |
1.6% |
9,549 |
1.6% |
2,765 |
29.0% |
|
|
|
|
|
|
|
Operating income |
85,488 |
10.9% |
65,207 |
10.7% |
20,281 |
31.1% |
|
|
|
|
|
|
|
Other expense (income): |
|
|
|
|
|
|
Interest expense, net |
4,847 |
0.6% |
7,186 |
1.2% |
(2,339) |
-32.5% |
Loss on debt extinguishment |
-- |
0.0% |
-- |
0.0% |
-- |
n/m |
Other expense (income), net |
623 |
0.1% |
(274) |
0.0% |
897 |
n/m |
|
|
|
|
|
|
|
Total other expense, net |
5,470 |
0.7% |
6,912 |
1.1% |
(1,442) |
-20.9% |
|
|
|
|
|
|
|
Income from continuing operations before
provision for income taxes |
80,018 |
10.2% |
58,295 |
9.6% |
21,723 |
37.3% |
|
|
|
|
|
|
|
Provision for income taxes |
30,787 |
3.9% |
22,394 |
3.7% |
8,393 |
37.5% |
|
|
|
|
|
|
|
Income from continuing
operations |
49,231 |
6.3% |
35,901 |
5.9% |
13,330 |
37.1% |
|
|
|
|
|
|
|
Discontinued operations: |
|
|
|
|
|
|
Income from discontinued operations, net
of taxes |
-- |
0.0% |
-- |
0.0% |
-- |
n/m |
Gain on sale of discontinued operations,
net of taxes |
-- |
0.0% |
-- |
0.0% |
-- |
n/m |
|
|
|
|
|
|
|
Income from discontinued operations |
-- |
0.0% |
-- |
0.0% |
-- |
n/m |
|
|
|
|
|
|
|
Net income |
$ 49,231 |
6.3% |
$ 35,901 |
5.9% |
$ 13,330 |
37.1% |
|
|
|
|
|
|
|
Basic earnings per share (1): |
|
|
|
|
|
|
Income from continuing operations |
$ 0.34 |
|
$ 0.25 |
|
$ 0.09 |
36.0% |
Income from discontinued operations |
0.00 |
|
0.00 |
|
0.00 |
n/m |
|
|
|
|
|
|
|
Total |
$ 0.34 |
|
$ 0.25 |
|
$ 0.09 |
36.0% |
|
|
|
|
|
|
|
Diluted earnings per share (1): |
|
|
|
|
|
|
Income from continuing operations |
$ 0.33 |
|
$ 0.25 |
|
$ 0.08 |
32.0% |
Income from discontinued operations |
0.00 |
|
0.00 |
|
0.00 |
n/m |
|
|
|
|
|
|
|
Total |
$ 0.33 |
|
$ 0.25 |
|
$ 0.08 |
32.0% |
|
|
|
|
|
|
|
Weighted average common shares
outstanding: |
|
|
|
|
|
|
Basic |
146,325 |
|
143,258 |
|
3,067 |
2.1% |
|
|
|
|
|
|
|
Diluted |
148,402 |
|
145,798 |
|
2,604 |
1.8% |
|
|
|
|
|
|
|
(1) The sum of the individual
earnings per share amounts may not equal the total due to
rounding. |
|
LKQ CORPORATION AND
SUBSIDIARIES |
Unaudited Supplementary
Data |
( In thousands, except
per share data ) |
|
|
|
|
|
|
|
|
Nine Months Ended
September 30, |
|
|
|
|
|
|
|
Operating
Highlights |
2011 |
2010 |
|
|
|
|
% of |
|
% of |
|
|
|
|
Revenue |
|
Revenue |
Change |
% Change |
|
|
|
|
|
|
|
Revenue |
$ 2,330,230 |
100.0% |
$ 1,795,818 |
100.0% |
$ 534,412 |
29.8% |
|
|
|
|
|
|
|
Cost of goods sold |
1,330,026 |
57.1% |
989,838 |
55.1% |
340,188 |
34.4% |
|
|
|
|
|
|
|
Gross margin |
1,000,204 |
42.9% |
805,980 |
44.9% |
194,224 |
24.1% |
|
|
|
|
|
|
|
Facility and warehouse expenses |
211,184 |
9.1% |
170,125 |
9.5% |
41,059 |
24.1% |
|
|
|
|
|
|
|
Distribution expenses |
203,300 |
8.7% |
154,140 |
8.6% |
49,160 |
31.9% |
|
|
|
|
|
|
|
Selling, general and administrative
expenses |
274,142 |
11.8% |
228,437 |
12.7% |
45,705 |
20.0% |
|
|
|
|
|
|
|
Restructuring and acquisition related
expenses |
5,333 |
0.2% |
593 |
0.0% |
4,740 |
799.3% |
|
|
|
|
|
|
|
Depreciation and amortization |
34,900 |
1.5% |
27,940 |
1.6% |
6,960 |
24.9% |
|
|
|
|
|
|
|
Operating income |
271,345 |
11.6% |
224,745 |
12.5% |
46,600 |
20.7% |
|
|
|
|
|
|
|
Other expense (income): |
|
|
|
|
|
|
Interest expense, net |
15,927 |
0.7% |
21,617 |
1.2% |
(5,690) |
-26.3% |
Loss on debt extinguishment |
5,345 |
0.2% |
-- |
0.0% |
5,345 |
n/m |
Other expense (income), net |
(1,480) |
-0.1% |
(573) |
0.0% |
(907) |
n/m |
|
|
|
|
|
|
|
Total other expense, net |
19,792 |
0.8% |
21,044 |
1.2% |
(1,252) |
-5.9% |
|
|
|
|
|
|
|
Income from continuing operations before
provision for income taxes |
251,553 |
10.8% |
203,701 |
11.3% |
47,852 |
23.5% |
|
|
|
|
|
|
|
Provision for income taxes |
97,434 |
4.2% |
77,911 |
4.3% |
19,523 |
25.1% |
|
|
|
|
|
|
|
Income from continuing
operations |
154,119 |
6.6% |
125,790 |
7.0% |
28,329 |
22.5% |
|
|
|
|
|
|
|
Discontinued operations: |
|
|
|
|
|
|
Income from discontinued operations, net
of taxes |
-- |
0.0% |
224 |
0.0% |
(224) |
-100.0% |
Gain on sale of discontinued operations,
net of taxes |
-- |
0.0% |
1,729 |
0.1% |
(1,729) |
-100.0% |
|
|
|
|
|
|
|
Income from discontinued operations |
-- |
0.0% |
1,953 |
0.1% |
(1,953) |
-100.0% |
|
|
|
|
|
|
|
Net income |
$ 154,119 |
6.6% |
$ 127,743 |
7.1% |
$ 26,376 |
20.6% |
|
|
|
|
|
|
|
Basic earnings per share (1): |
|
|
|
|
|
|
Income from continuing operations |
$ 1.06 |
|
$ 0.88 |
|
$ 0.18 |
20.5% |
Income from discontinued operations |
0.00 |
|
0.01 |
|
(0.01) |
-100.0% |
|
|
|
|
|
|
|
Total |
$ 1.06 |
|
$ 0.89 |
|
$ 0.17 |
19.1% |
|
|
|
|
|
|
|
Diluted earnings per share (1): |
|
|
|
|
|
|
Income from continuing operations |
$ 1.04 |
|
$ 0.86 |
|
$ 0.18 |
20.9% |
Income from discontinued operations |
0.00 |
|
0.01 |
|
(0.01) |
-100.0% |
|
|
|
|
|
|
|
Total |
$ 1.04 |
|
$ 0.88 |
|
$ 0.16 |
18.2% |
|
|
|
|
|
|
|
Weighted average common shares
outstanding: |
|
|
|
|
|
|
Basic |
145,954 |
|
142,769 |
|
3,185 |
2.2% |
|
|
|
|
|
|
|
Diluted |
148,144 |
|
145,470 |
|
2,674 |
1.8% |
|
|
|
|
|
|
|
(1) The sum of the individual
earnings per share amounts may not equal the total due to
rounding. |
|
The following
unaudited table reconciles income from continuing operations to
EBITDA: |
|
|
|
|
|
|
Three Months
Ended |
Nine Months
Ended |
|
September
30, |
September
30, |
|
|
|
|
|
|
2011 |
2010 |
2011 |
2010 |
|
(In
thousands) |
|
|
|
|
|
Income from continuing operations |
$ 49,231 |
$ 35,901 |
$ 154,119 |
$ 125,790 |
Depreciation and amortization |
13,511 |
10,378 |
38,308 |
30,389 |
Interest expense, net |
13,511 |
7,186 |
15,927 |
21,617 |
Loss on debt extinguishment (1) |
4,847 |
-- |
5,345 |
-- |
Provision for income taxes |
30,787 |
22,394 |
97,434 |
77,911 |
|
|
|
|
|
Earnings before interest, taxes,
depreciation and amortization (EBITDA) from continuing
operations |
$ 98,376 |
$ 75,859 |
$ 311,133 |
$ 255,707 |
|
|
|
|
|
EBITDA as a percentage of
revenue |
12.5% |
12.5% |
13.4% |
14.2% |
|
|
|
|
|
(1) Loss on debt extinguishment
is considered a component of interest in calculating EBITDA, as the
write-off of debt issuance costs is similar to the treatment of
debt issuance cost amortization. |
|
|
|
|
|
We provide a reconciliation of
Income from Continuing Operations to EBITDA as we believe it offers
investors, securities analysts and other interested parties useful
information regarding our results of operations because it assists
in analyzing our performance and the value of our business. EBITDA
provides insight into our profitability trends, and allows
management and investors to analyze our operating results with and
without the impact of depreciation, amortization, interest and
income tax expense. We believe EBITDA is used by securities
analysts, investors, and other interested parties in evaluating
companies, many of which present EBITDA when reporting their
results. EBITDA should not be construed as an alternative to
operating income, net income or net cash provided by (used in)
operating activities, as determined in accordance
with accounting principles generally accepted in the United
States. In addition, not all companies that report EBITDA
information calculate EBITDA in the same manner as we do and,
accordingly, our calculation is not necessarily comparable to
similarly named measures of other companies and may not be an
appropriate measure for performance relative to other
companies. |
The following unaudited
tables compare certain revenue categories: |
|
|
|
|
|
|
Three Months
Ended |
|
|
|
September
30, |
|
|
|
|
|
|
|
|
2011 |
2010 |
Change |
% Change |
|
(In
thousands) |
|
|
|
|
|
|
|
Included in Unaudited Consolidated
Condensed |
|
|
|
|
Statements of Income of LKQ
Corporation |
|
|
|
|
|
|
|
|
|
Aftermarket, other new and refurbished
products |
$ 365,569 |
$ 291,607 |
$ 73,962 |
25.4% |
Recycled, remanufactured and related products
and services |
284,660 |
228,797 |
55,863 |
24.4% |
Parts and services |
650,229 |
520,404 |
129,825 |
24.9% |
Other |
133,669 |
87,217 |
46,452 |
53.3% |
Total |
$ 783,898 |
$ 607,621 |
$ 176,277 |
29.0% |
|
|
|
|
|
Revenue changes by
category for the three months ended September 30, 2011 vs.
2010: |
|
|
|
|
|
|
Revenue Change
Attributable to: |
|
|
Acquisition |
Organic |
Foreign
Exchange |
% Change |
|
|
|
|
|
Aftermarket, other new and refurbished
products |
18.3% |
6.9% |
0.2% |
25.4% |
Recycled, remanufactured and related products
and services |
15.7% |
8.4% |
0.3% |
24.4% |
|
|
|
|
|
Parts and services |
17.1% |
7.6% |
0.3% |
24.9% |
|
|
|
|
|
Other |
20.7% |
32.5% |
0.1% |
53.3% |
|
|
|
|
|
Total |
17.6% |
11.1% |
0.2% |
29.0% |
|
|
|
|
|
|
|
|
|
|
|
Nine Months
Ended |
|
|
|
September
30, |
|
|
|
|
|
|
|
|
2011 |
2010 |
Change |
% Change |
|
(In
thousands) |
|
|
|
|
|
|
|
Included in Unaudited Consolidated
Condensed |
|
|
|
|
Statements of Income of LKQ
Corporation |
|
|
|
|
|
|
|
|
|
Aftermarket, other new and refurbished
products |
$ 1,102,887 |
$ 894,251 |
$ 208,636 |
23.3% |
Recycled, remanufactured and related products
and services |
830,142 |
658,179 |
171,963 |
26.1% |
Parts and services |
1,933,029 |
1,552,430 |
380,599 |
24.5% |
Other |
397,201 |
243,388 |
153,813 |
63.2% |
Total |
$ 2,330,230 |
$ 1,795,818 |
$ 534,412 |
29.8% |
|
|
|
|
|
Revenue changes by
category for the nine months ended September 30, 2011 vs.
2010: |
|
|
|
|
|
|
Revenue Change
Attributable to: |
|
|
Acquisition |
Organic |
Foreign
Exchange |
% Change |
|
|
|
|
|
Aftermarket, other new and refurbished
products |
15.3% |
7.8% |
0.2% |
23.3% |
Recycled, remanufactured and related products
and services |
15.7% |
10.1% |
0.3% |
26.1% |
|
|
|
|
|
Parts and services |
15.5% |
8.8% |
0.2% |
24.5% |
|
|
|
|
|
Other |
28.0% |
35.1% |
0.1% |
63.2% |
|
|
|
|
|
Total |
17.2% |
12.3% |
0.2% |
29.8% |
CONTACT: Joseph P. Boutross
Director, Investor Relations
(312) 621-2793
LKQ (NASDAQ:LKQX)
Graphique Historique de l'Action
De Avr 2024 à Mai 2024
LKQ (NASDAQ:LKQX)
Graphique Historique de l'Action
De Mai 2023 à Mai 2024