Lkq Corp 8-K, filed Apr 25, 2022
Lkq Corp (LKQ)
8-K
2022-04-25
For: 2022-04-25
View Original
Added on
April 09, 2026
About this 8-K
Lkq Corp filed this 8-K on April 25, 2022.
Items reported
- Item 7.01: Regulation FD disclosure
- Item 9.01: Financial statements and exhibits
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
________________________
FORM 8-K
________________________
Current Report
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 25, 2022
________________________
(Exact name of registrant as specified in its charter)
_______________________
| (State or other jurisdiction of incorporation or organization) | (Commission File Number) | (IRS Employer Identification No.) | ||||||||||||||||||
| (Address of principal executive offices) | (Zip Code) | |||||||||||||||||||
Registrant's telephone number, including area code: (312 ) 621-1950
N/A
(Former name or former address, if changed since last report)
________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | |||||||||||||||
Indicate by check mark whether the Registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
| Item 7.01 | Regulation FD Disclosure. | ||||
Effective in the first quarter of 2022, LKQ Corporation (the "Company") is revising its reporting structure to present four reportable segments: Wholesale - North America, Europe, Specialty and Self Service. Previously, and as most recently reported in its Annual Report on Form 10-K for the year ended December 31, 2021, the Company aggregated its Wholesale - North America and Self Service operating segments into one reportable segment, North America, because they possess similar economic characteristics and have common products and services, customers, and methods of distribution. While the Wholesale - North America and Self Service operating segments continue to possess these similar characteristics, the Company is electing to provide the disaggregated financial information to provide investors greater transparency into the North America business. There are no changes to the organizational structure of the Company related to this change.
To provide investors with supplemental financial information to reflect the new reporting structure described above, the Company is furnishing unaudited recast quarterly and annual segment revenue (including revenue changes by category), Segment EBITDA and metals data for the years ended December 31, 2021, 2020 and 2019 in the attached tables and graphs, which are attached as Exhibit 99.1 and Exhibit 99.2 to this Current Report on Form 8-K and are incorporated herein by reference. The change in reportable segments has no impact to the Company's previously reported consolidated statements of income, statements of comprehensive income, balance sheets, statements of cash flows or statements of stockholders' equity.
The unaudited recast segment information is based on and should be read in conjunction with the historical consolidated financial statements and accompanying notes, including the description of segment profitability in Note 15, "Segment and Geographic Information," in Part II, Item 8 of the Company's 2021 Annual Report on Form 10-K.
Total Segment EBITDA is a non-GAAP measure, and a reconciliation to the comparable GAAP financial measure is contained in Exhibit 99.1.
This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
| Item 9.01 | Financial Statements and Exhibits. | ||||
(d) Exhibits
| Exhibit Number | Description of Exhibit | |||||||
| Recast historical quarterly and annual unaudited financial information reflecting the change in segment reporting. | ||||||||
| Graphical depiction of historical Segment EBITDA as a percentage of revenue and scrap and precious metal prices. | ||||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Dated: April 25, 2022
| LKQ CORPORATION | |||||
| By: | /s/ Varun Laroyia | ||||
| Varun Laroyia | |||||
| Executive Vice President and Chief Financial Officer | |||||
Exhibit 99.1
LKQ CORPORATION
Segment Information
Recast for Change in Business Segments
(unaudited)
2021
| Three Months Ended | Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | March 31, 2021 | June 30, 2021 | September 30, 2021 | December 31, 2021 | December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 1,050,644 | $ | 1,119,104 | $ | 1,111,130 | $ | 1,097,343 | $ | 4,378,221 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Europe | 1,463,453 | 1,576,661 | 1,525,274 | 1,496,560 | 6,061,948 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Specialty | 458,939 | 532,279 | 465,842 | 410,237 | 1,867,297 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Self Service | 199,049 | 208,590 | 195,835 | 183,125 | 786,599 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Eliminations | (1,299) | (1,520) | (1,470) | (1,272) | (5,561) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 3,170,786 | $ | 3,435,114 | $ | 3,296,611 | $ | 3,185,993 | $ | 13,088,504 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment EBITDA | % of Revenue | % of Revenue | % of Revenue | % of Revenue | % of Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 193,649 | 18.4 | % | $ | 219,487 | 19.6 | % | $ | 189,525 | 17.1 | % | $ | 166,763 | 15.2 | % | $ | 769,424 | 17.6 | % | ||||||||||||||||||||||||||||||||||||||||||
| Europe | 140,958 | 9.6 | % | 168,106 | 10.7 | % | 175,093 | 11.5 | % | 133,668 | 8.9 | % | 617,825 | 10.2 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Specialty | 61,482 | 13.4 | % | 79,399 | 14.9 | % | 51,644 | 11.1 | % | 30,624 | 7.5 | % | 223,149 | 12.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Self Service | 55,518 | 27.9 | % | 56,699 | 27.2 | % | 36,057 | 18.4 | % | 26,767 | 14.6 | % | 175,041 | 22.3 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Total Segment EBITDA | $ | 451,607 | 14.2 | % | $ | 523,691 | 15.2 | % | $ | 452,319 | 13.7 | % | $ | 357,822 | 11.2 | % | $ | 1,785,439 | 13.6 | % | ||||||||||||||||||||||||||||||||||||||||||
2020
| Three Months Ended | Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | March 31, 2020 | June 30, 2020 | September 30, 2020 | December 31, 2020 | December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 1,134,867 | $ | 881,699 | $ | 1,015,427 | $ | 1,007,884 | $ | 4,039,877 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Europe | 1,363,594 | 1,211,185 | 1,484,099 | 1,433,306 | 5,492,184 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Specialty | 348,582 | 404,874 | 400,429 | 355,110 | 1,508,995 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Self Service | 155,328 | 129,696 | 148,814 | 158,624 | 592,462 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Eliminations | (1,436) | (1,131) | (1,085) | (1,036) | (4,688) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 3,000,935 | $ | 2,626,323 | $ | 3,047,684 | $ | 2,953,888 | $ | 11,628,830 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment EBITDA | % of Revenue | % of Revenue | % of Revenue | % of Revenue | % of Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 176,263 | 15.5 | % | $ | 131,237 | 14.9 | % | $ | 180,129 | 17.7 | % | $ | 177,535 | 17.6 | % | $ | 665,164 | 16.5 | % | ||||||||||||||||||||||||||||||||||||||||||
| Europe | 78,262 | 5.7 | % | 89,387 | 7.4 | % | 136,165 | 9.2 | % | 123,768 | 8.6 | % | 427,582 | 7.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Specialty | 32,232 | 9.2 | % | 52,233 | 12.9 | % | 48,340 | 12.1 | % | 29,868 | 8.4 | % | 162,673 | 10.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Self Service | 35,175 | 22.6 | % | 18,317 | 14.1 | % | 24,828 | 16.7 | % | 35,020 | 22.1 | % | 113,340 | 19.1 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Total Segment EBITDA | $ | 321,932 | 10.7 | % | $ | 291,174 | 11.1 | % | $ | 389,462 | 12.8 | % | $ | 366,191 | 12.4 | % | $ | 1,368,759 | 11.8 | % | ||||||||||||||||||||||||||||||||||||||||||
1
2019
| Three Months Ended | Year Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | March 31, 2019 | June 30, 2019 | September 30, 2019 | December 31, 2019 | December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 1,179,455 | $ | 1,183,430 | $ | 1,167,594 | $ | 1,152,013 | $ | 4,682,492 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Europe | 1,445,541 | 1,516,240 | 1,451,483 | 1,424,860 | 5,838,124 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Specialty | 353,737 | 411,636 | 395,314 | 303,355 | 1,464,042 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Self Service | 122,854 | 138,336 | 134,553 | 131,059 | 526,802 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Eliminations | (1,284) | (1,469) | (1,171) | (1,427) | (5,351) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total revenue | $ | 3,100,303 | $ | 3,248,173 | $ | 3,147,773 | $ | 3,009,860 | $ | 12,506,109 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment EBITDA | % of Revenue | % of Revenue | % of Revenue | % of Revenue | % of Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 166,128 | 14.1 | % | $ | 175,744 | 14.9 | % | $ | 157,833 | 13.5 | % | $ | 163,582 | 14.2 | % | $ | 663,287 | 14.2 | % | ||||||||||||||||||||||||||||||||||||||||||
| Europe | 105,298 | 7.3 | % | 116,281 | 7.7 | % | 124,712 | 8.6 | % | 107,929 | 7.6 | % | 454,220 | 7.8 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Specialty | 37,959 | 10.7 | % | 52,367 | 12.7 | % | 45,464 | 11.5 | % | 25,394 | 8.4 | % | 161,184 | 11.0 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Self Service | 10,508 | 8.6 | % | 14,304 | 10.3 | % | 8,477 | 6.3 | % | 16,381 | 12.5 | % | 49,670 | 9.4 | % | |||||||||||||||||||||||||||||||||||||||||||||||
| Total Segment EBITDA | $ | 319,893 | 10.3 | % | $ | 358,696 | 11.0 | % | $ | 336,486 | 10.7 | % | $ | 313,286 | 10.4 | % | $ | 1,328,361 | 10.6 | % | ||||||||||||||||||||||||||||||||||||||||||
2
The following unaudited tables compare certain third party revenue categories:
| Year Ended | |||||||||||||||||||||||||||||||||||||||||
| December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 4,036,577 | $ | 3,785,127 | $ | 4,409,098 | $ | 251,450 | 6.6 | % | $ | (623,971) | (14.2 | %) | |||||||||||||||||||||||||||
| Europe | 6,033,396 | 5,470,159 | 5,817,547 | 563,237 | 10.3 | % | (347,388) | (6.0 | %) | ||||||||||||||||||||||||||||||||
| Specialty | 1,863,917 | 1,505,340 | 1,459,396 | 358,577 | 23.8 | % | 45,944 | 3.1 | % | ||||||||||||||||||||||||||||||||
| Self Service | 206,626 | 203,087 | 191,805 | 3,539 | 1.7 | % | 11,282 | 5.9 | % | ||||||||||||||||||||||||||||||||
| Parts and services | 12,140,516 | 10,963,713 | 11,877,846 | 1,176,803 | 10.7 | % | (914,133) | (7.7 | %) | ||||||||||||||||||||||||||||||||
| Wholesale - North America | 339,465 | 253,717 | 272,689 | 85,748 | 33.8 | % | (18,972) | (7.0 | %) | ||||||||||||||||||||||||||||||||
| Europe | 28,552 | 22,025 | 20,577 | 6,527 | 29.6 | % | 1,448 | 7.0 | % | ||||||||||||||||||||||||||||||||
| Self Service | 579,971 | 389,375 | 334,997 | 190,596 | 49.0 | % | 54,378 | 16.2 | % | ||||||||||||||||||||||||||||||||
| Other | 947,988 | 665,117 | 628,263 | 282,871 | 42.5 | % | 36,854 | 5.9 | % | ||||||||||||||||||||||||||||||||
| Total | $ | 13,088,504 | $ | 11,628,830 | $ | 12,506,109 | $ | 1,459,674 | 12.6 | % | $ | (877,279) | (7.0 | %) | |||||||||||||||||||||||||||
| Year Ended | Year Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2021 vs 2020 | December 31, 2020 vs 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Change Attributable to: | Revenue Change Attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||
Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | ||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | 5.8 | % | 0.4 | % | 0.4 | % | 6.6 | % | (13.7 | %) | (0.3 | %) | (0.1 | %) | (14.2 | %) | |||||||||||||||||||||||||||||||
| Europe | 6.2 | % | (0.4 | %) | 4.6 | % | 10.3 | % | (6.1 | %) | (0.9 | %) | 1.1 | % | (6.0 | %) | |||||||||||||||||||||||||||||||
| Specialty | 20.2 | % | 3.0 | % | 0.6 | % | 23.8 | % | 3.0 | % | 0.3 | % | (0.1 | %) | 3.1 | % | |||||||||||||||||||||||||||||||
| Self Service | 1.7 | % | — | % | — | % | 1.7 | % | 5.2 | % | 0.7 | % | — | % | 5.9 | % | |||||||||||||||||||||||||||||||
| Parts and services | 7.9 | % | 0.3 | % | 2.5 | % | 10.7 | % | (7.6 | %) | (0.5 | %) | 0.5 | % | (7.7 | %) | |||||||||||||||||||||||||||||||
| Wholesale - North America | 33.3 | % | 0.1 | % | 0.4 | % | 33.8 | % | (6.8 | %) | — | % | (0.1 | %) | (7.0 | %) | |||||||||||||||||||||||||||||||
| Europe | 24.1 | % | — | % | 5.5 | % | 29.6 | % | 5.4 | % | — | % | 1.6 | % | 7.0 | % | |||||||||||||||||||||||||||||||
| Self Service | 49.0 | % | — | % | — | % | 49.0 | % | 15.5 | % | 0.7 | % | — | % | 16.2 | % | |||||||||||||||||||||||||||||||
| Other | 42.3 | % | — | % | 0.2 | % | 42.5 | % | 5.5 | % | 0.4 | % | — | % | 5.9 | % | |||||||||||||||||||||||||||||||
| Total | 9.8 | % | 0.3 | % | 2.4 | % | 12.6 | % | (7.0 | %) | (0.5 | %) | 0.4 | % | (7.0 | %) | |||||||||||||||||||||||||||||||
3
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||
| March 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 968,309 | $ | 1,058,433 | $ | 1,108,839 | $ | (90,124) | (8.5 | %) | $ | (50,406) | (4.5 | %) | |||||||||||||||||||||||||||
| Europe | 1,455,370 | 1,357,969 | 1,440,841 | 97,401 | 7.2 | % | (82,872) | (5.8 | %) | ||||||||||||||||||||||||||||||||
| Specialty | 457,959 | 347,406 | 352,556 | 110,553 | 31.8 | % | (5,150) | (1.5 | %) | ||||||||||||||||||||||||||||||||
| Self Service | 50,128 | 48,909 | 46,859 | 1,219 | 2.5 | % | 2,050 | 4.4 | % | ||||||||||||||||||||||||||||||||
| Parts and services | 2,931,766 | 2,812,717 | 2,949,095 | 119,049 | 4.2 | % | (136,378) | (4.6 | %) | ||||||||||||||||||||||||||||||||
| Wholesale - North America | 82,016 | 76,174 | 70,513 | 5,842 | 7.7 | % | 5,661 | 8.0 | % | ||||||||||||||||||||||||||||||||
| Europe | 8,083 | 5,625 | 4,700 | 2,458 | 43.7 | % | 925 | 19.7 | % | ||||||||||||||||||||||||||||||||
| Self Service | 148,921 | 106,419 | 75,995 | 42,502 | 39.9 | % | 30,424 | 40.0 | % | ||||||||||||||||||||||||||||||||
| Other | 239,020 | 188,218 | 151,208 | 50,802 | 27.0 | % | 37,010 | 24.5 | % | ||||||||||||||||||||||||||||||||
| Total | $ | 3,170,786 | $ | 3,000,935 | $ | 3,100,303 | $ | 169,851 | 5.7 | % | $ | (99,368) | (3.2 | %) | |||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| March 31, 2021 vs 2020 | March 31, 2020 vs 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Change Attributable to: | Revenue Change Attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||
Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | ||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | (8.9 | %) | — | % | 0.4 | % | (8.5 | %) | (4.4 | %) | — | % | (0.1 | %) | (4.5 | %) | |||||||||||||||||||||||||||||||
| Europe | 0.3 | % | (1.4 | %) | 8.3 | % | 7.2 | % | (3.4 | %) | 0.1 | % | (2.5 | %) | (5.8 | %) | |||||||||||||||||||||||||||||||
| Specialty | 30.9 | % | 0.4 | % | 0.5 | % | 31.8 | % | (1.4 | %) | 0.1 | % | (0.1 | %) | (1.5 | %) | |||||||||||||||||||||||||||||||
| Self Service | 2.5 | % | — | % | — | % | 2.5 | % | 2.1 | % | 2.3 | % | — | % | 4.4 | % | |||||||||||||||||||||||||||||||
| Parts and services | 0.6 | % | (0.6 | %) | 4.2 | % | 4.2 | % | (3.5 | %) | 0.1 | % | (1.3 | %) | (4.6 | %) | |||||||||||||||||||||||||||||||
| Wholesale - North America | 7.2 | % | — | % | 0.5 | % | 7.7 | % | 8.1 | % | — | % | (0.1 | %) | 8.0 | % | |||||||||||||||||||||||||||||||
| Europe | 33.1 | % | — | % | 10.6 | % | 43.7 | % | 22.8 | % | — | % | (3.1 | %) | 19.7 | % | |||||||||||||||||||||||||||||||
| Self Service | 39.9 | % | — | % | — | % | 39.9 | % | 37.3 | % | 2.8 | % | — | % | 40.0 | % | |||||||||||||||||||||||||||||||
| Other | 26.6 | % | — | % | 0.4 | % | 27.0 | % | 23.2 | % | 1.4 | % | (0.1 | %) | 24.5 | % | |||||||||||||||||||||||||||||||
| Total | 2.3 | % | (0.6 | %) | 4.0 | % | 5.7 | % | (2.2 | %) | 0.2 | % | (1.2 | %) | (3.2 | %) | |||||||||||||||||||||||||||||||
4
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||
| June 30, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 1,024,699 | $ | 837,760 | $ | 1,115,526 | $ | 186,939 | 22.3 | % | $ | (277,766) | (24.9 | %) | |||||||||||||||||||||||||||
| Europe | 1,569,697 | 1,206,330 | 1,510,952 | 363,367 | 30.1 | % | (304,622) | (20.2 | %) | ||||||||||||||||||||||||||||||||
| Specialty | 531,403 | 404,002 | 410,263 | 127,401 | 31.5 | % | (6,261) | (1.5 | %) | ||||||||||||||||||||||||||||||||
| Self Service | 52,472 | 55,066 | 49,956 | (2,594) | (4.7 | %) | 5,110 | 10.2 | % | ||||||||||||||||||||||||||||||||
| Parts and services | 3,178,271 | 2,503,158 | 3,086,697 | 675,113 | 27.0 | % | (583,539) | (18.9 | %) | ||||||||||||||||||||||||||||||||
| Wholesale - North America | 93,761 | 43,680 | 67,808 | 50,081 | 114.7 | % | (24,128) | (35.6 | %) | ||||||||||||||||||||||||||||||||
| Europe | 6,964 | 4,855 | 5,288 | 2,109 | 43.4 | % | (433) | (8.2 | %) | ||||||||||||||||||||||||||||||||
| Self Service | 156,118 | 74,630 | 88,380 | 81,488 | 109.2 | % | (13,750) | (15.6 | %) | ||||||||||||||||||||||||||||||||
| Other | 256,843 | 123,165 | 161,476 | 133,678 | 108.5 | % | (38,311) | (23.7 | %) | ||||||||||||||||||||||||||||||||
| Total | $ | 3,435,114 | $ | 2,626,323 | $ | 3,248,173 | $ | 808,791 | 30.8 | % | $ | (621,850) | (19.1 | %) | |||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| June 30, 2021 vs 2020 | June 30, 2020 vs 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Change Attributable to: | Revenue Change Attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||
Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | ||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | 21.3 | % | 0.2 | % | 0.8 | % | 22.3 | % | (24.0 | %) | (0.7 | %) | (0.2 | %) | (24.9 | %) | |||||||||||||||||||||||||||||||
| Europe | 20.7 | % | (0.9 | %) | 10.3 | % | 30.1 | % | (16.6 | %) | (0.7 | %) | (2.9 | %) | (20.2 | %) | |||||||||||||||||||||||||||||||
| Specialty | 30.1 | % | 0.4 | % | 1.1 | % | 31.5 | % | (1.4 | %) | 0.3 | % | (0.4 | %) | (1.5 | %) | |||||||||||||||||||||||||||||||
| Self Service | (4.7 | %) | — | % | — | % | (4.7 | %) | 9.8 | % | 0.4 | % | — | % | 10.2 | % | |||||||||||||||||||||||||||||||
| Parts and services | 21.9 | % | (0.3 | %) | 5.4 | % | 27.0 | % | (16.8 | %) | (0.5 | %) | (1.5 | %) | (18.9 | %) | |||||||||||||||||||||||||||||||
| Wholesale - North America | 113.9 | % | 0.1 | % | 0.7 | % | 114.7 | % | (35.4 | %) | — | % | (0.2 | %) | (35.6 | %) | |||||||||||||||||||||||||||||||
| Europe | 31.7 | % | — | % | 11.7 | % | 43.4 | % | (4.9 | %) | — | % | (3.3 | %) | (8.2 | %) | |||||||||||||||||||||||||||||||
| Self Service | 109.2 | % | — | % | — | % | 109.2 | % | (15.8 | %) | 0.2 | % | — | % | (15.6 | %) | |||||||||||||||||||||||||||||||
| Other | 108.0 | % | — | % | 0.5 | % | 108.5 | % | (23.7 | %) | 0.1 | % | (0.1 | %) | (23.7 | %) | |||||||||||||||||||||||||||||||
| Total | 25.9 | % | (0.3 | %) | 5.2 | % | 30.8 | % | (17.2 | %) | (0.5 | %) | (1.5 | %) | (19.1 | %) | |||||||||||||||||||||||||||||||
5
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||
| September 30, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 1,024,756 | $ | 955,228 | $ | 1,096,596 | $ | 69,528 | 7.3 | % | $ | (141,368) | (12.9 | %) | |||||||||||||||||||||||||||
| Europe | 1,519,682 | 1,479,174 | 1,446,392 | 40,508 | 2.7 | % | 32,782 | 2.3 | % | ||||||||||||||||||||||||||||||||
| Specialty | 465,027 | 399,554 | 394,204 | 65,473 | 16.4 | % | 5,350 | 1.4 | % | ||||||||||||||||||||||||||||||||
| Self Service | 51,843 | 51,773 | 48,806 | 70 | 0.1 | % | 2,967 | 6.1 | % | ||||||||||||||||||||||||||||||||
| Parts and services | 3,061,308 | 2,885,729 | 2,985,998 | 175,579 | 6.1 | % | (100,269) | (3.4 | %) | ||||||||||||||||||||||||||||||||
| Wholesale - North America | 85,719 | 59,989 | 70,937 | 25,730 | 42.9 | % | (10,948) | (15.4 | %) | ||||||||||||||||||||||||||||||||
| Europe | 5,592 | 4,925 | 5,091 | 667 | 13.6 | % | (166) | (3.3 | %) | ||||||||||||||||||||||||||||||||
| Self Service | 143,992 | 97,041 | 85,747 | 46,951 | 48.4 | % | 11,294 | 13.2 | % | ||||||||||||||||||||||||||||||||
| Other | 235,303 | 161,955 | 161,775 | 73,348 | 45.3 | % | 180 | 0.1 | % | ||||||||||||||||||||||||||||||||
| Total | $ | 3,296,611 | $ | 3,047,684 | $ | 3,147,773 | $ | 248,927 | 8.2 | % | $ | (100,089) | (3.2 | %) | |||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| September 30, 2021 vs 2020 | September 30, 2020 vs 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Change Attributable to: | Revenue Change Attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||
Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | ||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | 6.2 | % | 0.7 | % | 0.4 | % | 7.3 | % | (12.1 | %) | (0.7 | %) | (0.1 | %) | (12.9 | %) | |||||||||||||||||||||||||||||||
| Europe | 0.1 | % | — | % | 2.6 | % | 2.7 | % | (0.7 | %) | (1.5 | %) | 4.5 | % | 2.3 | % | |||||||||||||||||||||||||||||||
| Specialty | 13.7 | % | 2.1 | % | 0.6 | % | 16.4 | % | 1.1 | % | 0.3 | % | (0.1 | %) | 1.4 | % | |||||||||||||||||||||||||||||||
| Self Service | 0.1 | % | — | % | — | % | 0.1 | % | 6.1 | % | — | % | — | % | 6.1 | % | |||||||||||||||||||||||||||||||
| Parts and services | 4.0 | % | 0.5 | % | 1.5 | % | 6.1 | % | (4.5 | %) | (1.0 | %) | 2.1 | % | (3.4 | %) | |||||||||||||||||||||||||||||||
| Wholesale - North America | 42.3 | % | 0.3 | % | 0.3 | % | 42.9 | % | (15.4 | %) | — | % | (0.1 | %) | (15.4 | %) | |||||||||||||||||||||||||||||||
| Europe | 10.9 | % | — | % | 2.6 | % | 13.6 | % | (8.8 | %) | — | % | 5.5 | % | (3.3 | %) | |||||||||||||||||||||||||||||||
| Self Service | 48.4 | % | — | % | — | % | 48.4 | % | 13.2 | % | — | % | — | % | 13.2 | % | |||||||||||||||||||||||||||||||
| Other | 45.1 | % | 0.1 | % | 0.1 | % | 45.3 | % | (0.1 | %) | — | % | 0.2 | % | 0.1 | % | |||||||||||||||||||||||||||||||
| Total | 6.2 | % | 0.5 | % | 1.5 | % | 8.2 | % | (4.3 | %) | (0.9 | %) | 2.0 | % | (3.2 | %) | |||||||||||||||||||||||||||||||
6
| Three Months Ended | |||||||||||||||||||||||||||||||||||||||||
| December 31, | 2021 vs. 2020 | 2020 vs. 2019 | |||||||||||||||||||||||||||||||||||||||
| ($ in thousands) | 2021 | 2020 | 2019 | $ Change | % Change | $ Change | % Change | ||||||||||||||||||||||||||||||||||
| Wholesale - North America | $ | 1,018,813 | $ | 933,706 | $ | 1,088,137 | $ | 85,107 | 9.1 | % | $ | (154,431) | (14.2 | %) | |||||||||||||||||||||||||||
| Europe | 1,488,647 | 1,426,686 | 1,419,362 | 61,961 | 4.3 | % | 7,324 | 0.5 | % | ||||||||||||||||||||||||||||||||
| Specialty | 409,528 | 354,378 | 302,373 | 55,150 | 15.6 | % | 52,005 | 17.2 | % | ||||||||||||||||||||||||||||||||
| Self Service | 52,183 | 47,339 | 46,184 | 4,844 | 10.2 | % | 1,155 | 2.5 | % | ||||||||||||||||||||||||||||||||
| Parts and services | 2,969,171 | 2,762,109 | 2,856,056 | 207,062 | 7.5 | % | (93,947) | (3.3 | %) | ||||||||||||||||||||||||||||||||
| Wholesale - North America | 77,967 | 73,874 | 63,431 | 4,093 | 5.5 | % | 10,443 | 16.5 | % | ||||||||||||||||||||||||||||||||
| Europe | 7,913 | 6,620 | 5,498 | 1,293 | 19.5 | % | 1,122 | 20.4 | % | ||||||||||||||||||||||||||||||||
| Self Service | 130,942 | 111,285 | 84,875 | 19,657 | 17.7 | % | 26,410 | 31.1 | % | ||||||||||||||||||||||||||||||||
| Other | 216,822 | 191,779 | 153,804 | 25,043 | 13.1 | % | 37,975 | 24.7 | % | ||||||||||||||||||||||||||||||||
| Total | $ | 3,185,993 | $ | 2,953,888 | $ | 3,009,860 | $ | 232,105 | 7.9 | % | $ | (55,972) | (1.9 | %) | |||||||||||||||||||||||||||
| Three Months Ended | Three Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||
| December 31, 2021 vs 2020 | December 31, 2020 vs 2019 | ||||||||||||||||||||||||||||||||||||||||||||||
| Revenue Change Attributable to: | Revenue Change Attributable to: | ||||||||||||||||||||||||||||||||||||||||||||||
Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | Organic (1) | Acquisition and Divestiture | Foreign Exchange | Total Change (2) | ||||||||||||||||||||||||||||||||||||||||
| Wholesale - North America | 8.2 | % | 0.6 | % | 0.2 | % | 9.1 | % | (14.3 | %) | 0.1 | % | 0.1 | % | (14.2 | %) | |||||||||||||||||||||||||||||||
| Europe | 5.7 | % | 0.5 | % | (1.8 | %) | 4.3 | % | (3.1 | %) | (1.8 | %) | 5.4 | % | 0.5 | % | |||||||||||||||||||||||||||||||
| Specialty | 5.7 | % | 9.6 | % | 0.3 | % | 15.6 | % | 16.6 | % | 0.5 | % | 0.1 | % | 17.2 | % | |||||||||||||||||||||||||||||||
| Self Service | 10.2 | % | — | % | — | % | 10.2 | % | 2.5 | % | — | % | — | % | 2.5 | % | |||||||||||||||||||||||||||||||
| Parts and services | 6.6 | % | 1.7 | % | (0.8 | %) | 7.5 | % | (5.2 | %) | (0.8 | %) | 2.7 | % | (3.3 | %) | |||||||||||||||||||||||||||||||
| Wholesale - North America | 5.2 | % | 0.1 | % | 0.2 | % | 5.5 | % | 16.6 | % | — | % | (0.1 | %) | 16.5 | % | |||||||||||||||||||||||||||||||
| Europe | 20.8 | % | — | % | (1.2 | %) | 19.5 | % | 13.6 | % | — | % | 6.8 | % | 20.4 | % | |||||||||||||||||||||||||||||||
| Self Service | 17.7 | % | — | % | — | % | 17.7 | % | 31.1 | % | — | % | — | % | 31.1 | % | |||||||||||||||||||||||||||||||
| Other | 13.1 | % | — | % | — | % | 13.1 | % | 24.4 | % | — | % | 0.2 | % | 24.7 | % | |||||||||||||||||||||||||||||||
| Total | 7.0 | % | 1.6 | % | (0.8 | %) | 7.9 | % | (3.7 | %) | (0.8 | %) | 2.6 | % | (1.9 | %) | |||||||||||||||||||||||||||||||
(1) We define organic revenue growth as total revenue growth from continuing operations excluding the effects of acquisitions and divestitures (i.e., revenue generated from the date of acquisition to the first anniversary of that acquisition, net of reduced revenue due to the disposal of businesses) and foreign currency movements (i.e., impact of translating revenue at prior period exchange rates). Organic revenue growth includes incremental sales from both existing and new (i.e., opened within the last twelve months) locations and is derived from expanding business with existing customers, securing new customers and offering additional products and services. We believe that organic revenue growth is a key performance indicator as this statistic measures our ability to serve and grow our customer base successfully.
(2) The sum of the individual revenue change components may not equal the total percentage change due to rounding.
7
The following unaudited table reconciles Net Income to EBITDA and Segment EBITDA:
2021
| Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
| (In thousands) | March 31, 2021 | June 30, 2021 | September 30, 2021 | December 31, 2021 | December 31, 2021 | ||||||||||||||||||||||||
| Net income | $ | 266,332 | $ | 305,008 | $ | 284,006 | $ | 236,778 | $ | 1,092,124 | |||||||||||||||||||
| Less: net income (loss) attributable to continuing noncontrolling interest | 419 | 384 | (49) | 497 | 1,251 | ||||||||||||||||||||||||
| Net income attributable to LKQ stockholders | 265,913 | 304,624 | 284,055 | 236,281 | 1,090,873 | ||||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||
| Net income from discontinued operations | — | — | — | 648 | 648 | ||||||||||||||||||||||||
| Net income from continuing operations attributable to LKQ stockholders | 265,913 | 304,624 | 284,055 | 235,633 | 1,090,225 | ||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 65,801 | 64,896 | 63,995 | 65,300 | 259,992 | ||||||||||||||||||||||||
| Depreciation and amortization - cost of goods sold | 5,615 | 5,649 | 5,947 | 5,888 | 23,099 | ||||||||||||||||||||||||
Depreciation and amortization - restructuring expenses (1) | 181 | 198 | 408 | 125 | 912 | ||||||||||||||||||||||||
| Interest expense, net of interest income | 24,179 | 16,172 | 15,427 | 14,514 | 70,292 | ||||||||||||||||||||||||
| Loss on debt extinguishment | — | 23,564 | — | — | 23,564 | ||||||||||||||||||||||||
| Provision for income taxes | 92,969 | 107,719 | 89,340 | 40,563 | 330,591 | ||||||||||||||||||||||||
| EBITDA | 454,658 | 522,822 | 459,172 | 362,023 | 1,798,675 | ||||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated subsidiaries | 5,819 | 3,478 | 7,731 | 5,909 | 22,937 | ||||||||||||||||||||||||
| Equity investment fair value adjustments | 4,739 | 1,061 | 2,445 | 2,596 | 10,841 | ||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
Restructuring and acquisition related expenses (1) | 7,704 | 4,871 | 2,117 | 4,707 | 19,399 | ||||||||||||||||||||||||
| Restructuring expenses - cost of goods sold | (163) | — | — | 256 | 93 | ||||||||||||||||||||||||
| Loss (gain) on disposal of businesses and impairment of net assets held for sale | 15 | (597) | 822 | (212) | 28 | ||||||||||||||||||||||||
| Change in fair value of contingent consideration liabilities | (49) | 1,134 | 384 | (447) | 1,022 | ||||||||||||||||||||||||
| Segment EBITDA | $ | 451,607 | $ | 523,691 | $ | 452,319 | $ | 357,822 | $ | 1,785,439 | |||||||||||||||||||
(1) The sum of these two captions represents the total amount that is reported in Restructuring and acquisition related expenses in our Unaudited Consolidated Statements of Income. | |||||||||||||||||||||||||||||
8
2020
| Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
| (In thousands) | March 31, 2020 | June 30, 2020 | September 30, 2020 | December 31, 2020 | December 31, 2020 | ||||||||||||||||||||||||
| Net income | $ | 145,979 | $ | 118,770 | $ | 193,931 | $ | 181,734 | $ | 640,414 | |||||||||||||||||||
| Less: net income (loss) attributable to continuing noncontrolling interest | 740 | (22) | 448 | 722 | 1,888 | ||||||||||||||||||||||||
| Less: net income attributable to discontinued noncontrolling interest | 103 | — | — | — | 103 | ||||||||||||||||||||||||
| Net income attributable to LKQ stockholders | 145,136 | 118,792 | 193,483 | 181,012 | 638,423 | ||||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||
| Net (loss) income from discontinued operations | (915) | 277 | — | 543 | (95) | ||||||||||||||||||||||||
| Net income attributable to discontinued noncontrolling interest | (103) | — | — | — | (103) | ||||||||||||||||||||||||
| Net income from continuing operations attributable to LKQ stockholders | 146,154 | 118,515 | 193,483 | 180,469 | 638,621 | ||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 65,495 | 65,747 | 68,655 | 72,395 | 272,292 | ||||||||||||||||||||||||
| Depreciation and amortization - cost of goods sold | 5,085 | 4,010 | 7,067 | 5,510 | 21,672 | ||||||||||||||||||||||||
Depreciation and amortization - restructuring expenses (1) | 799 | 3,173 | 605 | 956 | 5,533 | ||||||||||||||||||||||||
| Interest expense, net of interest income | 25,931 | 25,616 | 25,182 | 25,145 | 101,874 | ||||||||||||||||||||||||
| Loss on debt extinguishment | 12,751 | — | — | — | 12,751 | ||||||||||||||||||||||||
| Provision for income taxes | 60,411 | 41,869 | 78,510 | 68,708 | 249,498 | ||||||||||||||||||||||||
| EBITDA | 316,626 | 258,930 | 373,502 | 353,183 | 1,302,241 | ||||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||
| Equity in earnings of unconsolidated subsidiaries | 516 | (2,649) | 4,113 | 3,032 | 5,012 | ||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
Restructuring and acquisition related expenses (1) | 6,171 | 21,777 | 19,890 | 12,792 | 60,630 | ||||||||||||||||||||||||
| Restructuring expenses - cost of goods sold | (4) | 5,665 | 833 | 647 | 7,141 | ||||||||||||||||||||||||
| (Gain) loss on disposal of businesses and impairment of net assets held for sale | (249) | 2,485 | (503) | 1,441 | 3,174 | ||||||||||||||||||||||||
| Change in fair value of contingent consideration liabilities | (96) | (332) | (147) | 1,160 | 585 | ||||||||||||||||||||||||
| Segment EBITDA | $ | 321,932 | $ | 291,174 | $ | 389,462 | $ | 366,191 | $ | 1,368,759 | |||||||||||||||||||
(1) The sum of these two captions represents the total amount that is reported in Restructuring and acquisition related expenses in our Unaudited Consolidated Statements of Income. | |||||||||||||||||||||||||||||
9
2019
| Three Months Ended | Year Ended | ||||||||||||||||||||||||||||
| (In thousands) | March 31, 2019 | June 30, 2019 | September 30, 2019 | December 31, 2019 | December 31, 2019 | ||||||||||||||||||||||||
| Net income | $ | 99,063 | $ | 152,105 | $ | 152,593 | $ | 141,273 | $ | 545,034 | |||||||||||||||||||
| Less: net income (loss) attributable to continuing noncontrolling interest | 1,015 | 1,352 | (46) | 479 | 2,800 | ||||||||||||||||||||||||
| Less: net income attributable to discontinued noncontrolling interest | — | 192 | 376 | 406 | 974 | ||||||||||||||||||||||||
| Net income attributable to LKQ stockholders | 98,048 | 150,561 | 152,263 | 140,388 | 541,260 | ||||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||
| Net income from discontinued operations | — | 398 | 781 | 440 | 1,619 | ||||||||||||||||||||||||
| Net income attributable to discontinued noncontrolling interest | — | (192) | (376) | (406) | (974) | ||||||||||||||||||||||||
| Net income from continuing operations attributable to LKQ stockholders | 98,048 | 150,355 | 151,858 | 140,354 | 540,615 | ||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 71,002 | 70,834 | 71,513 | 77,421 | 290,770 | ||||||||||||||||||||||||
| Depreciation and amortization - cost of goods sold | 5,205 | 5,320 | 5,391 | 5,396 | 21,312 | ||||||||||||||||||||||||
Depreciation and amortization - restructuring expenses (1) | — | — | 974 | 1,350 | 2,324 | ||||||||||||||||||||||||
| Interest expense, net of interest income | 36,089 | 35,884 | 32,104 | 32,197 | 136,274 | ||||||||||||||||||||||||
| Gain on debt extinguishment | — | — | (128) | — | (128) | ||||||||||||||||||||||||
| Provision for income taxes | 51,550 | 55,825 | 57,747 | 50,208 | 215,330 | ||||||||||||||||||||||||
| EBITDA | 261,894 | 318,218 | 319,459 | 306,926 | 1,206,497 | ||||||||||||||||||||||||
| Subtract: | |||||||||||||||||||||||||||||
| Equity in (losses) earnings of unconsolidated subsidiaries | (39,549) | 1,572 | 4,232 | 1,468 | (32,277) | ||||||||||||||||||||||||
| Gain due to resolution of acquisition related matter | — | — | — | 12,063 | 12,063 | ||||||||||||||||||||||||
| Gains on bargain purchases and previously held equity interests | — | — | — | 1,157 | 1,157 | ||||||||||||||||||||||||
| Add: | |||||||||||||||||||||||||||||
Restructuring and acquisition related expenses (1) | 3,307 | 8,377 | 7,955 | 15,019 | 34,658 | ||||||||||||||||||||||||
| Restructuring expenses - cost of goods sold | — | — | 17,130 | 3,524 | 20,654 | ||||||||||||||||||||||||
| Loss (gain) on disposal of businesses and impairment of net assets held for sale | 15,023 | 33,497 | (3,601) | 2,183 | 47,102 | ||||||||||||||||||||||||
| Change in fair value of contingent consideration liabilities | 120 | 176 | (225) | 322 | 393 | ||||||||||||||||||||||||
| Segment EBITDA | $ | 319,893 | $ | 358,696 | $ | 336,486 | $ | 313,286 | $ | 1,328,361 | |||||||||||||||||||
(1) The sum of these two captions represents the total amount that is reported in Restructuring and acquisition related expenses in our Unaudited Consolidated Statements of Income. | |||||||||||||||||||||||||||||
We have presented EBITDA solely as a supplemental disclosure that offers investors, securities analysts and other interested parties useful information to evaluate our operating performance and the value of our business. We calculate EBITDA as net income attributable to LKQ stockholders excluding discontinued operations and discontinued noncontrolling interest, depreciation, amortization, interest (which includes gains and losses on debt extinguishment) and income tax expense. We believe EBITDA provides insight into our profitability trends and allows management and investors to analyze our operating results with the impact of continuing noncontrolling interest and without the impact of discontinued noncontrolling interest, discontinued operations, depreciation, amortization, interest (which includes gains and losses on debt extinguishment) and income tax expense. We believe EBITDA is used by investors, securities analysts and other interested parties in evaluating the operating performance and the value of other companies, many of which present EBITDA when reporting their results.
We have presented Segment EBITDA solely as a supplemental disclosure that offers investors, securities analysts and other interested parties useful information to evaluate our segment profit and loss and underlying trends in our ongoing operations. We calculate Segment EBITDA as EBITDA excluding restructuring and acquisition 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; and impairment charges. Our chief operating decision maker, who is our Chief Executive Officer, uses Segment EBITDA as the key measure of our segment profit or loss. We use Segment EBITDA to compare profitability among our segments and evaluate business strategies. This financial measure is included in the metrics used to determine incentive compensation for our senior management. 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.
EBITDA and Segment EBITDA should not be construed as alternatives to operating income, net income or net cash provided by operating activities, as determined in accordance with accounting principles generally accepted in the United States. In addition, not all companies that report EBITDA or Segment EBITDA information calculate EBITDA or Segment EBITDA in the same manner as we do and, accordingly, our calculations are not necessarily comparable to similarly-named measures of other companies and may not be appropriate measures for performance relative to other companies.
10
Exhibit 99.2
LKQ CORPORATION
Quarterly Historical Segment EBITDA Margins
(unaudited)

| 2019 | 2020 | 2021 | ||||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | |||||||||||||||||||||||||||
| North America as Previously Reported | 13.6 | % | 14.4 | % | 12.8 | % | 14.0 | % | 16.4 | % | 14.8 | % | 17.6 | % | 18.2 | % | 19.9 | % | 20.8 | % | 17.3 | % | 15.1 | % | ||||||||||||||
| Wholesale - North America | 14.1 | % | 14.9 | % | 13.5 | % | 14.2 | % | 15.5 | % | 14.9 | % | 17.7 | % | 17.6 | % | 18.4 | % | 19.6 | % | 17.1 | % | 15.2 | % | ||||||||||||||
| Self Service | 8.6 | % | 10.3 | % | 6.3 | % | 12.5 | % | 22.6 | % | 14.1 | % | 16.7 | % | 22.1 | % | 27.9 | % | 27.2 | % | 18.4 | % | 14.6 | % | ||||||||||||||
1
LKQ CORPORATION
Quarterly Historical Metals Prices – Scrap Steel (1)
(unaudited)

(1) Average price is based on the sale price of scrap steel by LKQ Corporation
2
LKQ CORPORATION
Quarterly Historical Metals Prices – Precious Metals
(unaudited)



3