XML 28 R43.htm IDEA: XBRL DOCUMENT v3.20.1
Segment and Geographic Information (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Schedule Of Financial Performance By Reportable Segment
The following tables present our financial performance by reportable segment for the periods indicated (in thousands):
 
North America
 
Europe
 
Specialty
 
Eliminations
 
Consolidated
Three Months Ended March 31, 2020
 
 
 
 
 
 
 
 
 
Revenue:
 
 
 
 
 
 
 
 
 
Third Party
$
1,289,935


$
1,363,594


$
347,406

 
$

 
$
3,000,935

Intersegment
260

 

 
1,176

 
(1,436
)
 

Total segment revenue
$
1,290,195


$
1,363,594


$
348,582


$
(1,436
)
 
$
3,000,935

Segment EBITDA
$
211,438


$
78,262


$
32,232

 
$

 
$
321,932

Depreciation and amortization (1)
23,148

 
41,095

 
7,136

 

 
71,379

Three Months Ended March 31, 2019
 
 
 
 
 
 
 
 
 
Revenue:
 
 
 
 
 
 
 
 
 
Third Party
$
1,302,206

 
$
1,445,541

 
$
352,556

 
$

 
$
3,100,303

Intersegment
103

 

 
1,181

 
(1,284
)
 

Total segment revenue
$
1,302,309

 
$
1,445,541

 
$
353,737

 
$
(1,284
)
 
$
3,100,303

Segment EBITDA
$
176,636

 
$
105,298

 
$
37,959

 
$

 
$
319,893

Depreciation and amortization (1)
22,239

 
47,011

 
6,957

 

 
76,207


Reconciliation Of Segment EBITDA To Net Income Table
The table below provides a reconciliation of Net Income to EBITDA and Segment EBITDA (in thousands):
 
Three Months Ended
March 31,
2020
 
2019
Net income
$
145,979

 
$
99,063

Less: net income attributable to continuing noncontrolling interest
740

 
1,015

Less: net income attributable to discontinued noncontrolling interest
103

 

Net income attributable to LKQ stockholders
145,136

 
98,048

Subtract:
 
 
 
Net loss from discontinued operations
(915
)
 

Net income attributable to discontinued noncontrolling interest
(103
)
 

Net income from continuing operations attributable to LKQ stockholders
146,154

 
98,048

Add:
 
 
 
Depreciation and amortization
65,495

 
71,002

Depreciation and amortization - cost of goods sold
5,085

 
5,205

Depreciation and amortization - restructuring expenses (2)
799

 

Interest expense, net of interest income
25,931

 
36,089

Loss on debt extinguishment
12,751

 

Provision for income taxes
60,411

 
51,550

EBITDA
316,626

 
261,894

Subtract:
 
 
 
Equity in earnings (losses) of unconsolidated subsidiaries (1)
516

 
(39,549
)
Add:
 
 
 
Restructuring and acquisition related expenses (2)
6,171

 
3,307

Restructuring expenses - cost of goods sold
(4
)
 

(Gain on disposal of business) and impairment of net assets held for sale (3)
(249
)
 
15,023

Change in fair value of contingent consideration liabilities
(96
)
 
120

Segment EBITDA
$
321,932


$
319,893


Schedule Of Capital Expenditures By Reportable Segment
The following table presents capital expenditures by reportable segment (in thousands):
 
Three Months Ended
March 31,
2020
 
2019
Capital Expenditures
 
 
 
North America
$
29,321

 
$
31,234

Europe
13,048

 
19,577

Specialty
2,169

 
2,205

Total capital expenditures
$
44,538

 
$
53,016


Schedule Of Assets By Reportable Segment
The following table presents assets by reportable segment (in thousands):
 
March 31,
 
December 31,
2020
 
2019
Receivables, net
 
 
 
North America
$
395,890

 
$
419,452

Europe
657,954

 
636,216

Specialty
114,782

 
75,464

Total receivables, net
1,168,626

 
1,131,132

Inventories
 
 
 
North America
991,753

 
991,062

Europe
1,318,033

 
1,401,801

Specialty
408,844

 
379,914

Total inventories
2,718,630

 
2,772,777

Property, plant and equipment, net
 
 
 
North America
605,299

 
610,573

Europe
513,582

 
538,951

Specialty
83,448

 
84,876

Total property, plant and equipment, net
1,202,329

 
1,234,400

Operating lease assets, net
 
 
 
North America
758,400

 
768,164

Europe
428,414

 
457,035

Specialty
82,466

 
83,312

Total operating lease assets, net
1,269,280

 
1,308,511

Equity method investments
 
 
 
North America
19,141

 
17,624

Europe (1)
126,718

 
121,619

Total equity method investments
145,859

 
139,243

Other unallocated assets
5,849,346


6,193,893

Total assets
$
12,354,070

 
$
12,779,956


Revenue from External Customers by Geographic Area
The following table sets forth our revenue by geographic area (in thousands):
 
Three Months Ended
 
March 31,
 
2020
 
2019
Revenue
 
 
 
United States
$
1,533,945

 
$
1,542,026

United Kingdom
390,619

 
412,813

Germany
374,552

 
386,465

Other countries
701,819

 
758,999

Total revenue
$
3,000,935

 
$
3,100,303


Schedule Of Tangible Long-Lived Assets By Geographic Area
The following table sets forth our tangible long-lived assets by geographic area (in thousands):
 
March 31,
 
December 31,
 
2020
 
2019
Long-lived assets 
 
 
 
United States
$
1,456,104

 
$
1,467,701

Germany
335,771

 
340,995

United Kingdom
300,143

 
330,113

Other countries
379,591

 
404,102

Total long-lived assets
$
2,471,609

 
$
2,542,911