Item 1. Financial Statements
Item 1. Financial Statements
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income
(In millions, except per share data)
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Revenue $ 3,448 $ 3,341 $ 6,797 $ 6,689
Cost of goods sold 2,034 1,974 4,011 3,965
Gross margin 1,414 1,367 2,786 2,724
Selling, general and administrative expenses 938 898 1,869 1,822
Restructuring and transaction related expenses 8 4 26 7
Gain on disposal of businesses (1)
— ( 155 ) — ( 155 )
Depreciation and amortization 61 61 119 120
Operating income 407 559 772 930
Other expense (income):
Interest expense 52 16 88 32
Gains on foreign exchange contracts - acquisition related (2)
( 23 ) — ( 46 ) —
Interest income and other income, net ( 11 ) — ( 20 ) ( 1 )
Total other expense, net 18 16 22 31
Income from continuing operations before provision for income taxes 389 543 750 899
Provision for income taxes 109 127 203 216
Equity in earnings of unconsolidated subsidiaries 2 4 5 6
Income from continuing operations 282 420 552 689
Net income from discontinued operations — — — 4
Net income 282 420 552 693
Less: net income attributable to continuing noncontrolling interest 1 — 1 —
Net income attributable to LKQ stockholders $ 281 $ 420 $ 551 $ 693
Basic earnings per share: (3)
Income from continuing operations $ 1.05 $ 1.49 $ 2.06 $ 2.43
Net income from discontinued operations — — — 0.02
Net income 1.05 1.49 2.06 2.45
Less: net income attributable to continuing noncontrolling interest — — — —
Net income attributable to LKQ stockholders $ 1.05 $ 1.49 $ 2.06 $ 2.44
Diluted earnings per share: (3)
Income from continuing operations $ 1.05 $ 1.49 $ 2.06 $ 2.42
Net income from discontinued operations — — — 0.02
Net income 1.05 1.49 2.06 2.44
Less: net income attributable to continuing noncontrolling interest — — — —
Net income attributable to LKQ stockholders $ 1.05 $ 1.49 $ 2.06 $ 2.44
(1) Related to the sale of PGW Auto Glass ("PGW"). Refer to Note 2, "Discontinued Operations and Divestitures" for further information.
(2) Related to the Uni-Select Inc. ("Uni-Select") acquisition. Refer to Note 3, "Uni-Select Acquisition" and Note 17, "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 Unaudited Condensed Consolidated Financial Statements.
3
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Comprehensive Income
(In millions)
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Net income $ 282 $ 420 $ 552 $ 693
Less: net income attributable to continuing noncontrolling interest 1 — 1 —
Net income attributable to LKQ stockholders 281 420 551 693
Other comprehensive income (loss):
Foreign currency translation, net of tax 34 ( 150 ) 91 ( 204 )
Net change in unrealized gains/losses on cash flow hedges, net of tax 10 — ( 7 ) —
Other comprehensive income from unconsolidated subsidiaries 1 1 4 2
Other comprehensive income (loss) 45 ( 149 ) 88 ( 202 )
Comprehensive income 327 271 640 491
Less: comprehensive income attributable to continuing noncontrolling interest 1 — 1 —
Comprehensive income attributable to LKQ stockholders $ 326 $ 271 $ 639 $ 491
The accompanying notes are an integral part of the Unaudited Condensed Consolidated Financial Statements.
4
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(In millions, except per share data)
June 30, 2023 December 31, 2022
Assets
Current assets:
Cash and cash equivalents $ 1,904 $ 278
Receivables, net of allowance for credit losses 1,257 998
Inventories 2,681 2,752
Prepaid expenses and other current assets 314 230
Total current assets 6,156 4,258
Property, plant and equipment, net 1,298 1,236
Operating lease assets, net 1,277 1,227
Goodwill 4,400 4,319
Other intangibles, net 648 653
Equity method investments 155 141
Other noncurrent assets 221 204
Total assets $ 14,155 $ 12,038
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 1,475 $ 1,339
Accrued expenses:
Accrued payroll-related liabilities 200 218
Refund liability 120 109
Other accrued expenses 343 294
Current portion of operating lease liabilities 199 188
Current portion of long-term obligations 579 34
Other current liabilities 112 89
Total current liabilities 3,028 2,271
Long-term operating lease liabilities, excluding current portion 1,131 1,091
Long-term obligations, excluding current portion 3,421 2,622
Deferred income taxes 300 280
Other noncurrent liabilities 283 283
Commitments and contingencies
Redeemable noncontrolling interest 24 24
Stockholders' equity:
Common stock, $ 0.01 par value, 1,000.0 shares authorized, 322.9 shares issued and 267.7 shares outstanding at June 30, 2023; 322.4 shares issued and 267.3 shares outstanding at December 31, 2022
3 3
Additional paid-in capital 1,520 1,506
Retained earnings 7,059 6,656
Accumulated other comprehensive loss ( 235 ) ( 323 )
Treasury stock, at cost; 55.2 shares at June 30, 2023 and 55.1 shares at December 31, 2022
( 2,394 ) ( 2,389 )
Total Company stockholders' equity 5,953 5,453
Noncontrolling interest 15 14
Total stockholders' equity 5,968 5,467
Total liabilities and stockholders' equity $ 14,155 $ 12,038
The accompanying notes are an integral part of the Unaudited Condensed Consolidated Financial Statements.
5
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(In millions)
Six Months Ended June 30,
2023 2022
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $ 552 $ 693
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 135 133
Gain on disposal of businesses — ( 155 )
Stock-based compensation expense 20 23
Gains on foreign exchange contracts - acquisition related ( 46 ) —
Other 37 ( 9 )
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:
Receivables ( 223 ) ( 186 )
Inventories 132 ( 259 )
Prepaid income taxes/income taxes payable ( 5 ) 74
Accounts payable 104 412
Other operating assets and liabilities ( 3 ) 11
Net cash provided by operating activities 703 737
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property, plant and equipment ( 136 ) ( 99 )
Proceeds from disposals of property, plant and equipment 6 3
Acquisitions, net of cash acquired ( 52 ) ( 5 )
Proceeds from disposals of businesses — 372
Other investing activities, net ( 3 ) ( 6 )
Net cash (used in) provided by investing activities ( 185 ) 265
CASH FLOWS FROM FINANCING ACTIVITIES:
Debt issuance costs ( 30 ) —
Proceeds from issuance of U.S. Notes (2028/33), net of unamortized bond discount 1,394 —
Borrowings under revolving credit facilities 1,693 808
Repayments under revolving credit facilities ( 2,267 ) ( 1,117 )
Borrowings under term loans 500 —
(Repayments) borrowings of other debt, net ( 16 ) 8
Settlement of derivative instruments ( 13 ) —
Dividends paid to LKQ stockholders ( 148 ) ( 142 )
Purchase of treasury stock ( 8 ) ( 528 )
Other financing activities, net ( 6 ) ( 14 )
Net cash provided by (used in) financing activities 1,099 ( 985 )
Effect of exchange rate changes on cash and cash equivalents 9 ( 26 )
Net increase (decrease) in cash and cash equivalents 1,626 ( 9 )
Cash and cash equivalents, beginning of period 278 274
Cash and cash equivalents, end of period $ 1,904 $ 265
Supplemental disclosure of cash paid for:
Income taxes, net of refunds $ 184 $ 145
Interest 67 29
The accompanying notes are an integral part of the Unaudited Condensed Consolidated Financial Statements.
6
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed 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 April 1, 2023 322.8 $ 3 ( 55.2 ) $ ( 2,394 ) $ 1,510 $ 6,852 $ ( 280 ) $ 14 $ 5,705
Net income — — — — — 281 — 1 282
Other comprehensive income — — — — — — 45 — 45
Vesting of restricted stock units, net of shares withheld for employee tax 0.1 — — — — — — — —
Stock-based compensation expense — — — — 10 — — — 10
Dividends declared to LKQ stockholders ($0.275 per share) — — — — — ( 74 ) — — ( 74 )
Balance as of June 30, 2023 322.9 $ 3 ( 55.2 ) $ ( 2,394 ) $ 1,520 $ 7,059 $ ( 235 ) $ 15 $ 5,968
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 April 1, 2022 322.0 $ 3 ( 37.3 ) $ ( 1,490 ) $ 1,482 $ 5,995 $ ( 206 ) $ 15 $ 5,799
Net income — — — — — 420 — — 420
Other comprehensive loss — — — — — — ( 149 ) — ( 149 )
Purchase of treasury stock — — ( 8.1 ) ( 404 ) — — — — ( 404 )
Stock-based compensation expense — — — — 10 — — — 10
Dividends declared to LKQ stockholders ($0.25 per share) — — — — — ( 71 ) — — ( 71 )
Balance as of June 30, 2022 322.0 $ 3 ( 45.4 ) $ ( 1,894 ) $ 1,492 $ 6,344 $ ( 355 ) $ 15 $ 5,605
The accompanying notes are an integral part of the Unaudited Condensed Consolidated Financial Statements.
7
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed 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 January 1, 2023 322.4 $ 3 ( 55.1 ) $ ( 2,389 ) $ 1,506 $ 6,656 $ ( 323 ) $ 14 $ 5,467
Net income — — — — — 551 — 1 552
Other comprehensive income — — — — — — 88 — 88
Purchase of treasury stock — — ( 0.1 ) ( 5 ) — — — — ( 5 )
Vesting of restricted stock units, net of shares withheld for employee tax 0.5 — — — ( 6 ) — — — ( 6 )
Stock-based compensation expense — — — — 20 — — — 20
Dividends declared to LKQ stockholders ($0.55 per share) — — — — — ( 148 ) — — ( 148 )
Balance as of June 30, 2023 322.9 $ 3 ( 55.2 ) $ ( 2,394 ) $ 1,520 $ 7,059 $ ( 235 ) $ 15 $ 5,968
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 January 1, 2022 321.6 $ 3 ( 34.6 ) $ ( 1,346 ) $ 1,474 $ 5,794 $ ( 153 ) $ 15 $ 5,787
Net income — — — — — 693 — — 693
Other comprehensive loss — — — — — — ( 202 ) — ( 202 )
Purchase of treasury stock — — ( 10.8 ) ( 548 ) — — — — ( 548 )
Vesting of restricted stock units, net of shares withheld for employee tax 0.4 — — — ( 5 ) — — — ( 5 )
Stock-based compensation expense — — — — 23 — — — 23
Dividends declared to LKQ stockholders ($0.50 per share) — — — — — ( 143 ) — — ( 143 )
Balance as of June 30, 2022 322.0 $ 3 ( 45.4 ) $ ( 1,894 ) $ 1,492 $ 6,344 $ ( 355 ) $ 15 $ 5,605
The accompanying notes are an integral part of the Unaudited Condensed Consolidated Financial Statements.
8
LKQ CORPORATION AND SUBSIDIARIES
Notes to Unaudited Condensed Consolidated Financial Statements
Note 1. Interim Financial Statements
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 have prepared the accompanying Unaudited Condensed Consolidated Financial Statements pursuant to the rules and regulations of the U.S. Securities and Exchange Commission ("SEC") applicable to interim financial statements. Accordingly, certain information related to our significant accounting policies and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been condensed or omitted. These Unaudited Condensed Consolidated Financial Statements reflect, in the opinion of management, all material adjustments (which include only normally recurring adjustments) necessary to fairly state, in all material respects, our financial position, results of operations and cash flows for the periods presented.
Results for interim periods are not necessarily indicative of the results that can be expected for any subsequent interim period or for a full year. These interim financial statements should be read in conjunction with our audited consolidated financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2022 filed with the SEC on February 23, 2023 ("2022 Form 10-K").
Interest income on the Unaudited Condensed Consolidated Statements of Income was updated to conform with the 2022 Form 10-K presentation.
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 15, "Supply Chain Financing"), except for the disclosure of rollforward information, which is effective prospectively for fiscal years beginning after December 15, 2023. The adoption of ASU 2022-04 did not have a material impact on our unaudited condensed consolidated financial statements.
Note 2. Discontinued Operations and Divestitures
Glass Manufacturing Business
For the six months ended June 30, 2022, we recorded to discontinued operations a $ 4 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.
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).
Note 3. Uni-Select Acquisition
On February 26, 2023, we entered into an arrangement agreement in order to implement a plan of arrangement (the "Arrangement") under the provisions of the Québec Business Corporations Act pursuant to which we will acquire 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 at the June 30, 2023 exchange rate) (the "Uni-Select Acquisition"). Uni-Select is 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. The Uni-Select Acquisition will complement 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. During the second quarter of 2023, we received the required approvals
9
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 21, 2023, the U.K.'s Competition and Markets Authority issued its Phase 1 decision on the Arrangement, and in response we submitted proposed undertakings relating to the divestiture of Uni-Select’s GSF Car Parts business in the U.K. As a result of the satisfaction or waiver of all the closing conditions relating to required regulatory approvals on July 26, 2023, Uni-Select and LKQ Corporation will proceed with the remaining procedures necessary to give effect to the Arrangement. Subject to the satisfaction or waiver of the remaining closing conditions pursuant to its terms, the Arrangement is currently anticipated to be completed on or around August 1, 2023, and we plan to divest the GSF Car Parts business soon thereafter. The remaining businesses will be reported within our Wholesale - North America segment. See Note 11, "Restructuring and Transaction Related Expenses" for information related to transaction expenses related to the Uni-Select Acquisition.
In order to reduce the risk related to changes in CAD foreign exchange rates for the CAD purchase price between signing and closing, we entered into foreign exchange contracts. These foreign exchange contracts do not qualify for hedge accounting, and therefore the changes in fair value are reported in Gains on foreign exchange contracts - acquisition related in the Unaudited Condensed Consolidated Statements of Income. As of June 30, 2023, we reported an asset of $ 46 million with corresponding gains of $ 23 million and $ 46 million for the three and six months ended June 30, 2023, respectively. We intend to settle these foreign exchange contracts upon the closing of the Uni-Select Acquisition. See Note 17, "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 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 amortized $ 6 million and $ 9 million of these upfront fees (reported in Interest expense) during the three and six months ended June 30, 2023, respectively.
For the permanent financing, on March 27, 2023, we entered into a new term loan credit agreement ("CAD Note") which establishes an unsecured term loan facility of up to CAD 700 million scheduled to mature three years from the date of funding. Proceeds from the CAD Note may 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 is expected to fund one business day prior to the consummation of the Uni-Select Acquisition transaction and includes a non-usage fee that will be incurred through the date the proceeds are drawn on the facility. There were no borrowings against the CAD Note as of June 30, 2023. We issued a borrowing request on July 26, 2023 for the full amount in anticipation of closing early August 2023.
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.
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) will be 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. As of June 30, 2023, we recorded the net proceeds received of $ 1,385 million to Cash and cash equivalents on the Unaudited Condensed Consolidated Balance Sheets as there are no restrictions on usage of the funds. The proceeds were invested in money market funds, and the interest income partially offsets the carrying cost of the U.S. Notes (2028/33).
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. See Note 16, "Long-Term Obligations" for additional information related to the offering of the Notes.
10
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 following the issuance of the U.S. Notes (2028/33). See Note 17, "Derivative Instruments and Hedging Activities" for information related to these interest rate instruments.
We anticipate funding the remainder of the purchase price with borrowings under our revolving credit facility and/or cash on hand. We initiated borrowings on our revolving credit facility for approximately $150 million on July 26, 2023 in anticipation of closing early August 2023.
Note 4. Inventories
We classify our inventory into the following categories: (i) aftermarket and refurbished products, (ii) salvage and remanufactured products, and (iii) manufactured products.
Inventories consist of the following (in millions):
June 30, 2023 December 31, 2022
Aftermarket and refurbished products $ 2,133 $ 2,279
Salvage and remanufactured products 493 427
Manufactured products 55 46
Total inventories $ 2,681 $ 2,752
Aftermarket and refurbished products and salvage and remanufactured products are primarily composed of finished goods. As of June 30, 2023, manufactured products inventory was composed of $ 32 million of raw materials, $ 7 million of work in process, and $ 16 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 5. Allowance for Credit Losses
Our allowance for credit losses was $ 52 million and $ 54 million as of June 30, 2023 and December 31, 2022, respectively. The provision for credit losses was $ 1 million for both the three months ended June 30, 2023 and 2022 and $ 6 million and $ 9 million for the six months ended June 30, 2023 and 2022, respectively.
Note 6. Noncontrolling Interest
We present redeemable noncontrolling interest on our balance sheet related to redeemable shares issued to a minority shareholder in conjunction with a previous acquisition. The redeemable shares contain (i) a put option for all noncontrolling interest shares at a fixed price of $ 24 million (€ 21 million) for the minority shareholder exercisable in the fourth quarter of 2023, (ii) a call option for all noncontrolling interest shares at a fixed price of $ 26 million (€ 23 million) for us exercisable beginning in the first quarter of 2026 through the end of the fourth quarter of 2027, and (iii) a guaranteed dividend to be paid quarterly to the minority shareholder through the fourth quarter of 2023. The redeemable shares do not provide the minority shareholder with rights to participate in the profits and losses of the subsidiary prior to the exercise date of the put option. As the put option is outside our control, we recorded a $ 24 million Redeemable noncontrolling interest at the put option's redemption value outside of permanent equity on our Unaudited Condensed Consolidated Balance Sheets.
Note 7. Intangible Assets
Goodwill and indefinite-lived intangible assets are tested for impairment at least annually. We performed our annual impairment test during the fourth quarter of 2022, and determined no impairment existed as all of our reporting units had a fair value estimate which exceeded the carrying value by at least 40 %. The fair value estimates of our reporting units were established using weightings of the results of a discounted cash flow methodology and a comparative market multiples approach. 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. We did not identify any indicators of impairment in the first six months of 2023 that necessitated an interim test of goodwill impairment or indefinite-lived intangible assets impairment.
11
Note 8. Equity Method Investments
The carrying value of our Equity method investments were as follows (in millions):
Segment Ownership as of June 30, 2023
June 30, 2023 December 31, 2022
MEKO AB (1)(2)
Europe 26.6 % $ 141 $ 129
Other 14 12
Total $ 155 $ 141
(1) As of June 30, 2023, the Level 1 fair value of our investment in MEKO AB ("Mekonomen") was $ 161 million based on the quoted market price for Mekonomen's common stock using the same foreign exchange rate as the carrying value.
(2) As of June 30, 2023, 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.
Note 9. Warranty Reserve
Some of our salvage mechanical products are sold with a standard six month warranty against defects. Additionally, some of our remanufactured engines are sold with a standard three or four year warranty against defects. We also provide a limited lifetime warranty for certain of our aftermarket products.
The changes in the warranty reserve are as follows (in millions):
Warranty Reserve
Balance as of December 31, 2022 $ 32
Warranty expense 43
Warranty claims ( 41 )
Balance as of June 30, 2023 $ 34
Note 10. Revenue Recognition
Disaggregated Revenue
We report revenue in two categories: (i) parts and services and (ii) other.
Parts revenue is generated from the sale of vehicle products including replacement parts, components and systems used in the repair and maintenance of vehicles and specialty products and accessories to improve the performance, functionality and appearance of vehicles. Services revenue includes (i) additional services that are generally billed concurrently with the related product sales, such as the sale of service-type warranties, (ii) fees for admission to our self service yards, and (iii) diagnostic and repair services.
For Wholesale - North America and Self Service, vehicle replacement products include sheet metal collision parts such as doors, hoods, and fenders; bumper covers; head and tail lamps; mirrors; grilles; wheels; and large mechanical items such as engines and transmissions. For Europe, vehicle replacement products include a wide variety of small mechanical products such as brake pads, discs and sensors; clutches; electrical products such as spark plugs and batteries; steering and suspension products; filters; and oil and automotive fluids. 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 original equipment manufacturers ("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.
12
The following table sets forth our revenue disaggregated by category and reportable segment (in millions):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Wholesale - North America $ 1,121 $ 1,050 $ 2,269 $ 2,156
Europe 1,633 1,470 3,181 2,951
Specialty 442 512 838 972
Self Service 63 60 123 117
Parts and services 3,259 3,092 6,411 6,196
Wholesale - North America 78 94 159 189
Europe 5 7 12 14
Self Service 106 148 215 290
Other 189 249 386 493
Total revenue $ 3,448 $ 3,341 $ 6,797 $ 6,689
Variable Consideration
Amounts related to variable consideration on our Unaudited Condensed Consolidated Balance Sheets are as follows (in millions):
Classification June 30, 2023 December 31, 2022
Return asset Prepaid expenses and other current assets $ 63 $ 58
Refund liability Refund liability 120 109
Variable consideration reserve Receivables, net of allowance for credit losses 127 136
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):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Revenue
United States $ 1,690 $ 1,747 $ 3,371 $ 3,497
Germany 436 390 852 776
United Kingdom 422 393 837 818
Other countries 900 811 1,737 1,598
Total revenue $ 3,448 $ 3,341 $ 6,797 $ 6,689
Note 11. 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.
13
1 LKQ Europe Plan
In 2019, we announced a multi-year plan called "1 LKQ Europe" which is intended to create structural centralization and standardization of key functions to facilitate the operation of the Europe segment as a single business. Under the 1 LKQ Europe plan, we are reorganizing our non-customer-facing teams and support systems through various projects including the implementation of a common ERP platform, rationalization of our product portfolio, and creation of a Europe headquarters office and central back office. We completed the organizational design and implementation projects in June 2021, with the remaining projects scheduled to be completed by the end of 2027 with a total incurred cost of between $ 30 million and $ 40 million.
2019/2020 Global Restructuring Plan
In 2019, we commenced a cost reduction initiative, covering all of our reportable segments, designed to eliminate underperforming assets and cost inefficiencies. This plan was expanded in 2020 as we identified additional opportunities to eliminate inefficiencies, including actions in response to impacts to the business from COVID-19. We have incurred and expect to incur costs for inventory write-downs; employee severance and other expenditures related to employee terminations; lease exit costs, such as lease termination fees, accelerated amortization of operating lease assets and impairment of operating lease assets; other costs related to facility exits, such as moving expenses to relocate inventory and equipment; and accelerated depreciation of fixed assets to be disposed of earlier than the end of the previously estimated useful lives. This plan is expected to be completed in 2023 with a total incurred cost of between $ 106 million to $ 115 million.
Acquisition Integration Plans
As we complete the acquisition of a business, we may incur costs related to integrating the acquired business into our current business structure and systems. These costs are typically incurred within a year from the acquisition date and vary in magnitude depending on the size and complexity of the related integration activities. We expect to incur an insignificant amount of future expenses to complete any open integration plans.
The following table sets forth the expenses incurred related to our restructuring plans (in millions):
Three Months Ended June 30, Six Months Ended June 30,
Plan Expense Type 2023 2022 2023 2022
2022 Global Plan Employee related costs $ — $ — $ 2 $ —
Facility exit costs 1 — 3 —
Other costs 1 — 2 —
Total $ 2 $ — $ 7 $ —
2019/2020 Global Plan Facility exit costs $ — $ 1 $ — $ 1
Total $ — $ 1 $ — $ 1
1 LKQ Europe Plan Employee related costs $ — $ — $ 1 $ —
Total $ — $ — $ 1 $ —
Acquisition Integration Plans Employee related costs $ — $ 2 $ — $ 2
Facility exit costs — — 2 —
Total $ — $ 2 $ 2 $ 2
Total restructuring expenses $ 2 $ 3 $ 10 $ 3
14
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 $ 1 $ 12 $ 3 $ 1 $ 17
2019/2020 Global Plan 43 59 2 2 106
1 LKQ Europe Plan — 8 — — 8
The following table sets forth the liabilities recorded related to our restructuring plans (in millions):
2022 Global Plan 2019/20 Global Plan 1 LKQ Europe Plan
June 30, 2023 December 31, 2022 June 30, 2023 December 31, 2022 June 30, 2023 December 31, 2022
Employee related costs (1)
$ — $ 3 $ — $ 1 $ 1 $ 1
Facility exit costs (2)
3 1 3 6 — —
Other costs — — 2 2 — —
Total $ 3 $ 4 $ 5 $ 9 $ 1 $ 1
(1) Reported in Accrued payroll-related liabilities on our Unaudited Condensed Consolidated Balance Sheets.
(2) Reported in Current portion of operating lease liabilities and Long-term operating lease liabilities, excluding current portion on our Unaudited Condensed Consolidated Balance Sheets.
Transaction Related Expenses
The following table sets forth the transaction related expenses incurred (in millions):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Professional fees (1)
$ 6 $ 1 $ 16 $ 4
Transaction related expenses
$ 6 $ 1 $ 16 $ 4
(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 12. Stock-Based Compensation
RSUs
The following table summarizes activity related to our restricted stock units ("RSUs") under the LKQ Corporation 1998 Equity Incentive Plan (the "Equity Incentive Plan") for the six months ended June 30, 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)
0.5 $ 57.00
Vested ( 0.4 ) $ 42.07
Unvested as of June 30, 2023 1.4 $ 47.31
Expected to vest after June 30, 2023 1.2 $ 47.75 2.9 $ 71
(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.
15
(2) The weighted average grant date fair value of RSUs granted during the six months ended June 30, 2022 was $ 49.00 .
The fair value of RSUs that vested during the six months ended June 30, 2023 was $ 21 million; the fair value of RSUs vested is based on the market price of LKQ stock on the date vested.
PSUs
The following table summarizes activity related to our performance-based RSUs ("PSUs") under the Equity Incentive Plan for the six months ended June 30, 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 $ 56.99
Vested ( 0.2 ) $ 32.28
Unvested as of June 30, 2023 0.4 $ 47.51
Expected to vest after June 30, 2023 0.3 $ 46.85 1.4 $ 18
(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 six months ended June 30, 2022 was $ 48.92 .
The fair value of PSUs that vested during the six months ended June 30, 2023 was $ 12 million; the fair value of PSUs vested is based on the market price of LKQ stock on the date vested.
Stock-Based Compensation Expense
Pre-tax stock-based compensation expense for RSUs and PSUs totaled $ 10 million and $ 20 million for the three and six months ended June 30, 2023, respectively, and $ 10 million and $ 23 million for the three and six months ended June 30, 2022, respectively. As of June 30, 2023, unrecognized compensation expense related to unvested RSUs and PSUs was $ 62 million. Stock-based compensation expense related to these awards will be different to the extent that forfeitures are realized and performance under the PSUs dif fers from current achievement estimates.
16
Note 13. Earnings Per Share
The following chart sets forth the computation of earnings per share (in millions, except per share amounts):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Income from continuing operations $ 282 $ 420 $ 552 $ 689
Denominator for basic earnings per share—Weighted-average shares outstanding 267.6 281.4 267.5 283.5
Effect of dilutive securities:
RSUs 0.4 0.5 0.6 0.7
PSUs 0.2 0.4 0.2 0.3
Denominator for diluted earnings per share—Adjusted weighted-average shares outstanding 268.2 282.3 268.3 284.5
Basic earnings per share from continuing operations $ 1.05 $ 1.49 $ 2.06 $ 2.43
Diluted earnings per share from continuing operations (1)
$ 1.05 $ 1.49 $ 2.06 $ 2.42
(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 all periods presented.
Note 14. Accumulated Other Comprehensive Loss
The components of Accumulated Other Comprehensive Loss are as follows (in millions):
Three Months Ended June 30, 2023
Foreign Currency Translation Unrealized Gain (Loss) on Cash Flow Hedges Unrealized Gain on Pension Plans Other Comprehensive Income (Loss) from Unconsolidated Subsidiaries Accumulated Other Comprehensive Income (Loss)
Balance as of April 1, 2023
$ ( 276 ) $ ( 17 ) $ 11 $ 2 $ ( 280 )
Pretax income 34 14 — — 48
Income tax effect — ( 3 ) — — ( 3 )
Reclassification of unrealized gain — ( 1 ) — — ( 1 )
Other comprehensive income from unconsolidated subsidiaries — — — 1 1
Balance as of June 30, 2023
$ ( 242 ) $ ( 7 ) $ 11 $ 3 $ ( 235 )
Three Months Ended June 30, 2022
Foreign Currency Translation Unrealized Loss on Pension Plans Other Comprehensive Income (Loss) from Unconsolidated Subsidiaries Accumulated Other Comprehensive Income (Loss)
Balance as of April 1, 2022 $ ( 175 ) $ ( 24 ) $ ( 7 ) $ ( 206 )
Pretax loss ( 154 ) — — ( 154 )
Disposal of business 4 — — 4
Other comprehensive income from unconsolidated subsidiaries — — 1 1
Balance as of June 30, 2022 $ ( 325 ) $ ( 24 ) $ ( 6 ) $ ( 355 )
17
Six Months Ended June 30, 2023
Foreign Currency Translation Unrealized Gain (Loss) on Cash Flow Hedges Unrealized Gain on Pension Plans Other Comprehensive Income (Loss) from Unconsolidated Subsidiaries Accumulated Other Comprehensive Income (Loss)
Balance as of January 1, 2023 $ ( 333 ) $ — $ 11 $ ( 1 ) $ ( 323 )
Pretax income (loss) 91 ( 8 ) — — 83
Income tax effect — 2 — — 2
Reclassification of unrealized gain — ( 1 ) — — ( 1 )
Other comprehensive income from unconsolidated subsidiaries — — — 4 4
Balance as of June 30, 2023
$ ( 242 ) $ ( 7 ) $ 11 $ 3 $ ( 235 )
Six Months Ended June 30, 2022
Foreign Currency Translation Unrealized Loss on Pension Plans Other Comprehensive Income (Loss) from Unconsolidated Subsidiaries Accumulated Other Comprehensive Income (Loss)
Balance as of January 1, 2022 $ ( 121 ) $ ( 24 ) $ ( 8 ) $ ( 153 )
Pretax loss ( 208 ) — — ( 208 )
Disposal of business 4 — — 4
Other comprehensive income from unconsolidated subsidiaries — — 2 2
Balance as of June 30, 2022 $ ( 325 ) $ ( 24 ) $ ( 6 ) $ ( 355 )
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 Unaudited Condensed Consolidated Statements of Income.
Note 15. 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 in our Unaudited Condensed Consolidated Balance Sheets. As of June 30, 2023 and December 31, 2022, we had $ 264 million and $ 248 million of Accounts payable outstanding under the arrangements, respectively.
18
Note 16. Long-Term Obligations
Long-term obligations consist of the following (in millions):
June 30, 2023
December 31, 2022
Maturity Date Interest Rate Amount Interest Rate Amount
Senior Unsecured Credit Agreement:
Term loans payable January 2026 6.45 % $ 500 — % $ —
Revolving credit facilities January 2028 5.37 % (1)
1,226 — % —
Senior Secured Credit Agreement:
Revolving credit facilities January 2024 — % — 4.24 % (1)
1,786
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 % 545 3.88 % 535
Euro Notes (2028) April 2028 4.13 % 273 4.13 % 268
Notes payable Various through October 2030 3.62 % (1)
14 3.25 % (1)
16
Finance lease obligations 4.42 % (1)
66 3.69 % (1)
48
Other debt 2.14 % (1)
6 2.28 % (1)
9
Total debt 4,030 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 4,000 2,656
Less: current maturities, net of debt issuance costs ( 579 ) ( 34 )
Long term debt, net of debt issuance costs and unamortized bond discount $ 3,421 $ 2,622
(1) Interest rate derived via a weighted average
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.
19
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.
Unsecured Senior Notes
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. See Note 3, "Uni-Select Acquisition" for additional information on the acquisition and the U.S. Notes (2028/33).
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).
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. If the Uni-Select Acquisition is not consummated or the Arrangement is terminated, in each case, on or prior to November 27, 2023 (subject to extension to February 26, 2024 if certain regulatory approvals are not received by November 27, 2023, or such later date to which the “Outside Date” (as defined in the Arrangement as in effect on May 24, 2023) may be extended in accordance with the terms of the Arrangement), then we will be required to redeem the U.S. Notes (2033), in whole and not in part, at a redemption price of 101 % of their principal amount, plus accrued and unpaid interest to, but excluding, the date of redemption.
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. Under the Registration Rights Agreement the Company and the Guarantors have agreed to (i) file a registration statement on an appropriate registration form with respect to a registered offer to exchange 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 will have terms substantially identical in all material respects to the applicable series of U.S. Notes (2028/33) (except that the Exchange Notes will not contain terms with respect to transfer restrictions and Additional Interest (as defined below)) and (ii) cause such exchange offer registration statement to be declared effective under the Securities Act within 330 days after the issue date of the U.S. Notes (2028/33). A "Registration Default" will be deemed to occur if (x) we have not exchanged Exchange Notes for all U.S. Notes (2028/33) validly tendered in accordance with the terms of an exchange offer within 365 days after the issue date of the U.S. Notes (2028/33); (y) if required, we have not had a shelf registration statement declared effective under the Securities Act within 270 days after the date, if any, on which we became obligated to file the shelf registration statement pursuant to the registration rights agreement; or (z) if applicable, a shelf registration statement covering resales of the notes has been declared effective and such shelf registration statement ceases
20
to be effective or the prospectus contained therein ceases to be usable at any time during the effectiveness period and such failure to remain effective or usable exists for more than 90 days (whether or not consecutive) in any 12-month period (subject to certain exceptions); additional interest ("Additional Interest") will accrue on the principal amount of the applicable U.S. Notes (2028/33) which have not been registered and/or exchanged at a rate of 0.25 % per annum during the 90-day period beginning on the day immediately following the occurrence of any Registration Default, which rate will, after such 90-day period, increase to a maximum of 0.50 % per annum thereafter commencing on the day immediately following such Registration Default.
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. Interest on our 3.88 % senior notes due April 2024 (the "Euro Notes (2024)") and our 4.13 % senior notes due April 2028 (the "Euro Notes (2028)") are payable in arrears on April 1 and October 1 of each year.
Note 17. 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.
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 Unaudited Condensed 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 after issuance of the U.S. Notes (2028/33), resulting in total payments of $ 13 million. See Note 16, "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 swaps were classified in financing activities in our Unaudited Condensed 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 June 30, 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 assets $ 4
The activity related to our cash flow hedges is included in Note 14, "Accumulated Other Comprehensive Loss." As of June 30, 2023, we estimate that $ 3 million of derivative gains (net of tax) included in Accumulated other comprehensive loss will be reclassified into our Unaudited Condensed Consolidated Statements of Income within the next 12 months.
21
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 to purchase CAD 1.6 billion for approximately $ 1.2 billion. These contracts are set to expire on September 29, 2023. These contracts do not qualify for hedge accounting, and therefore, the contracts are adjusted to fair value through the results of operations as of each balance sheet date. As of June 30, 2023, the fair value of these foreign exchange contracts was $ 46 million and is recorded within Prepaid expenses and other current assets on the Unaudited Condensed Consolidated Balance Sheets, with corresponding amounts recorded to Gains on foreign exchange contracts - acquisition related on the Unaudited Condensed Consolidated Statements of Income of $ 23 million and $ 46 million for the three and six months ended June 30, 2023, respectively.
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 elected not to apply hedge accounting for these transactions. The notional amount and fair value of these contracts at June 30, 2023 and December 31, 2022, along with the effect on our results of operations during the three and six months ended June 30, 2023 and 2022, were not material.
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 in our Unaudited Condensed 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 Unaudited Condensed Consolidated Balance Sheets at June 30, 2023.
Note 18. 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 three and six months ended June 30, 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 tables present information about our financial assets and 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 (in millions):
June 30, 2023 December 31, 2022
Assets:
Foreign currency forward contracts (Level 2) $ 46 $ —
Interest rate swaps (Level 2) 4 —
Total Assets $ 50 $ —
Liabilities:
Contingent consideration liabilities (Level 3) $ 8 $ 7
Total Liabilities $ 8 $ 7
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 Unaudited Condensed Consolidated Balance Sheets based on the expected timing of the related payments. The balance sheet classification of the interest rate swap agreements and foreign currency forward contracts is presented in Note 17, "Derivative Instruments and Hedging Activities."
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.
22
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.
Financial Assets and Liabilities Not Measured at Fair Value
Our debt is reflected on the Unaudited Condensed Consolidated Balance Sheets at cost. Based on market conditions as of June 30, 2023, the fair value of the Senior Unsecured Credit Agreement borrowings reasonably approximated the carrying value of $ 1,726 million. As of December 31, 2022, the fair value of the Prior Credit Agreement borrowings reasonably approximated the carrying value of $ 1,786 million. As of June 30, 2023, the fair values of the U.S. Notes (2028) and U.S. Notes (2033) were approximately $ 795 million and $ 600 million, respectively, compared to carrying values of $ 800 million and $ 600 million, respectively. As of June 30, 2023 and December 31, 2022, the fair values of the Euro Notes (2024) were approximately $ 544 million and $ 535 million, respectively, compared to carrying values of $ 545 million and $ 535 million, respectively. As of June 30, 2023 and December 31, 2022, the fair values of the Euro Notes (2028) were $ 267 million and $ 254 million, respectively, compared to carrying values of $ 273 million and $ 268 million, respectively.
The fair value measurements of the borrowings under the credit agreements 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 June 30, 2023 and December 31, 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.
We have immaterial equity investments recorded in Other noncurrent assets in which we have elected to use net asset value as a practical expedient to value and thus they are excluded from the fair value hierarchy disclosure. We have deferred compensation liabilities which are recorded in Other noncurrent liabilities on the Unaudited Condensed 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.
Note 19. Employee Benefit Plans
We have funded and unfunded defined benefit plans covering certain employee groups in various European countries. Local statutory requirements govern many of our European plans. The defined benefit plans are mostly closed to new participants and, in some cases, existing participants no longer accrue benefits.
As of June 30, 2023 and December 31, 2022, the aggregate funded status of the defined benefit plans was a liability of $ 73 million and $72 million, respectively, and is reported in Other noncurrent liabilities and Accrued payroll-related liabilities on our Unaudited Condensed Consolidated Balance Sheets.
Net periodic benefit cost for our defined benefit plans were insignificant for each of the three and six-month periods ended June 30, 2023 and 2022. The service cost component is recorded in Selling, general and administrative ("SG&A") expenses, while the other components are recorded to Interest income and other income, net on the Unaudited Condensed Consolidated Statements of Income.
Note 20. Income Taxes
At the end of each interim period, we estimate our annual effective tax rate and apply that rate to our interim earnings. We also record the tax impact of certain unusual or infrequently occurring items, including changes in judgment about valuation allowances and the effects of changes in tax laws or rates, in the interim period in which they occur.
The computation of the annual estimated effective tax rate at each interim period requires certain estimates and significant judgment including, but not limited to, the expected operating income for the year, projections of the proportion of income earned and taxed in state and foreign jurisdictions, permanent and temporary differences between book and taxable income, and the likelihood of recovering deferred tax assets generated in the current year. The accounting estimates used to compute the provision for income taxes may change as new events occur, additional information is obtained or as the tax environment changes.
23
Our effective income tax rate for the six months ended June 30, 2023 was 27.1 %, compared to 24.1 % for the six months ended June 30, 2022. The increase in the effective tax rate for the six months ended June 30, 2023 compared to the six months ended June 30, 2022 is primarily attributable to: (i) net favorable discrete items representing a 1.2 % rate benefit in the prior year, primarily related to the sale of PGW in the second quarter of 2022, (ii) unfavorable rate effects, including non-deductible transaction costs and negative impacts on foreign tax credit availability, of 0.5 % caused by Uni-Select related transaction activity, and (iii) geographic distribution of income favoring higher rate jurisdictions in 2023.
On August 16, 2022, the Inflation Reduction Act of 2022 (“IRA”) was signed into law in the United States. The IRA, among other provisions, enacted a 15 % corporate minimum tax effective for taxable years beginning after December 31, 2022 and a 1 % excise tax on the repurchase of corporate stock after December 31, 2022. We do not currently expect the corporate minimum tax provisions of the IRA to have a material impact on our financial results. The impact of the excise tax provisions will be dependent upon the volume of any future stock repurchases.
Note 21. 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.
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
Three Months Ended June 30, 2023
Revenue:
Third Party $ 1,199 $ 1,638 $ 442 $ 169 $ — $ 3,448
Intersegment — — 1 — ( 1 ) —
Total segment revenue $ 1,199 $ 1,638 $ 443 $ 169 $ ( 1 ) $ 3,448
Segment EBITDA $ 248 $ 188 $ 42 $ 7 $ — $ 485
Total depreciation and amortization (1)
20 39 8 3 — 70
Three Months Ended June 30, 2022
Revenue:
Third Party $ 1,144 $ 1,477 $ 512 $ 208 $ — $ 3,341
Intersegment — — 1 — ( 1 ) —
Total segment revenue $ 1,144 $ 1,477 $ 513 $ 208 $ ( 1 ) $ 3,341
Segment EBITDA $ 214 $ 160 $ 69 $ 32 $ — $ 475
Total depreciation and amortization (1)
18 39 7 4 — 68
24
Wholesale - North America Europe Specialty Self Service Eliminations Consolidated
Six Months Ended June 30, 2023
Revenue:
Third Party $ 2,428 $ 3,193 $ 838 $ 338 $ — $ 6,797
Intersegment — — 2 — ( 2 ) —
Total segment revenue $ 2,428 $ 3,193 $ 840 $ 338 $ ( 2 ) $ 6,797
Segment EBITDA $ 500 $ 339 $ 73 $ 29 $ — $ 941
Total depreciation and amortization (1)
39 73 16 7 — 135
Six Months Ended June 30, 2022
Revenue:
Third Party $ 2,345 $ 2,965 $ 972 $ 407 $ — $ 6,689
Intersegment — — 2 — ( 2 ) —
Total segment revenue $ 2,345 $ 2,965 $ 974 $ 407 $ ( 2 ) $ 6,689
Segment EBITDA $ 432 $ 291 $ 127 $ 72 $ — $ 922
Total depreciation and amortization (1)
37 73 15 8 — 133
(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).
25
The table below provides a reconciliation of Net Income to Segment EBITDA (in millions):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Net income $ 282 $ 420 $ 552 $ 693
Less: net income attributable to continuing noncontrolling interest 1 — 1 —
Net income attributable to LKQ stockholders 281 420 551 693
Less: net income from discontinued operations — — — 4
Net income from continuing operations attributable to LKQ stockholders 281 420 551 689
Adjustments - continuing operations attributable to LKQ stockholders:
Depreciation and amortization 70 68 135 133
Interest expense, net of interest income 42 14 75 29
Loss on debt extinguishment — — 1 —
Provision for income taxes 109 127 203 216
Equity in earnings of unconsolidated subsidiaries (1)
( 2 ) ( 4 ) ( 5 ) ( 6 )
Gains on foreign exchange contracts - acquisition related (2)
( 23 ) — ( 46 ) —
Equity investment fair value adjustments — 2 1 3
Restructuring and transaction related expenses (3)
8 4 26 7
Gain on disposal of businesses (4)
— ( 155 ) — ( 155 )
Losses on previously held equity interests — — — 1
Direct impacts of Ukraine/Russia conflict (5)
— ( 1 ) — 5
Segment EBITDA $ 485 $ 475 $ 941 $ 922
(1) Refer to Note 8, "Equity Method Investments" for further information.
(2) Refer to Note 3, "Uni-Select Acquisition" and Note 17, "Derivative Instruments and Hedging Activities" for further information.
(3) Refer to Note 11, "Restructuring and Transaction Related Expenses" for further information.
(4) Refer to "Other Divestitures (Not Classified in Discontinued Operations)" in Note 2, "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):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Capital Expenditures
Wholesale - North America
$ 16 $ 16 $ 36 $ 45
Europe 23 19 56 42
Specialty 5 4 18 8
Self Service 22 1 26 4
Total capital expenditures $ 66 $ 40 $ 136 $ 99
26
The following table presents assets by reportable segment (in millions):
June 30, 2023 December 31, 2022
Receivables, net of allowance for credit losses
Wholesale - North America
$ 399 $ 351
Europe 700 547
Specialty 147 92
Self Service 11 8
Total receivables, net of allowance for credit losses 1,257 998
Inventories
Wholesale - North America
857 822
Europe 1,381 1,418
Specialty 390 469
Self Service 53 43
Total inventories 2,681 2,752
Property, plant and equipment, net
Wholesale - North America
502 505
Europe 587 547
Specialty 101 94
Self Service 108 90
Total property, plant and equipment, net 1,298 1,236
Operating lease assets, net
Wholesale - North America
566 541
Europe 484 466
Specialty 85 85
Self Service 142 135
Total operating lease assets, net 1,277 1,227
Other unallocated assets 7,642 5,825
Total assets $ 14,155 $ 12,038
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. Our operations in other countries include wholesale operations in Canada, remanufacturing operations in Mexico, an aftermarket parts freight consolidation warehouse in Taiwan, and administrative support functions in India.
The following table sets forth our tangible long-lived assets by geographic area (in millions):
June 30, 2023 December 31, 2022
Long-lived assets
United States $ 1,420 $ 1,371
Germany 309 290
United Kingdom 272 256
Other countries 574 546
Total long-lived assets $ 2,575 $ 2,463
27
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.