|
Segment and Geographic Information (Tables)
|
9 Months Ended |
12 Months Ended |
|
Sep. 30, 2013
|
Dec. 31, 2012
|
| Segment Reporting [Abstract] |
|
|
| Schedule Of Financial Performance By Reportable Segment |
The following table presents our financial performance, including revenue, earnings before interest, taxes, depreciation and amortization ("EBITDA"), and depreciation and amortization by reportable segment for the periods indicated (in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended | | Nine Months Ended | | September 30, | | September 30, | | 2013 | | 2012 | | 2013 | | 2012 | Revenue | | | | | | | | North America | $ | 928,307 |
| | $ | 835,324 |
| | $ | 2,865,613 |
| | $ | 2,547,743 |
| Europe | 369,787 |
| | 181,383 |
| | 880,226 |
| | 507,272 |
| Total revenue | $ | 1,298,094 |
| | $ | 1,016,707 |
| | $ | 3,745,839 |
| | $ | 3,055,015 |
| EBITDA | | | | | | | | North America | $ | 108,314 |
| | $ | 89,265 |
| | $ | 362,281 |
| | $ | 331,140 |
| Europe | 38,088 |
| | 20,079 |
| | 95,920 |
| | 55,669 |
| Total EBITDA | $ | 146,402 |
| | $ | 109,344 |
| | $ | 458,201 |
| | $ | 386,809 |
| Depreciation and Amortization | | | | | | | | North America | $ | 16,417 |
| | $ | 14,830 |
| | $ | 48,555 |
| | $ | 43,603 |
| Europe | 5,740 |
| | 3,298 |
| | 13,313 |
| | 7,971 |
| Total depreciation and amortization | $ | 22,157 |
| | $ | 18,128 |
| | $ | 61,868 |
| | $ | 51,574 |
|
|
The following table presents our financial performance, including revenue, earnings before interest, taxes, depreciation and amortization (“EBITDA”), and depreciation and amortization by reportable segment for the periods indicated (in thousands): | | | | | | | | | | | | | | Year Ended December 31, | | 2012 | | 2011 | | 2010 | Revenue | | | | | | North America | $ | 3,426,858 |
| | $ | 3,131,376 |
| | $ | 2,469,881 |
| Europe | 696,072 |
| | 138,486 |
| | — |
| Total revenue | $ | 4,122,930 |
| | $ | 3,269,862 |
| | $ | 2,469,881 |
| EBITDA | | | | | | North America | $ | 440,448 |
| | $ | 405,924 |
| | $ | 339,869 |
| Europe | 70,099 |
| | 12,144 |
| | — |
| Total EBITDA | $ | 510,547 |
| | $ | 418,068 |
| | $ | 339,869 |
| Depreciation and Amortization | | | | | | North America | $ | 59,132 |
| | $ | 52,481 |
| | $ | 41,428 |
| Europe | 11,033 |
| | 2,024 |
| | — |
| Total depreciation and amortization | $ | 70,165 |
| | $ | 54,505 |
| | $ | 41,428 |
|
|
| Reconciliation Of Earnings Before Interest Taxes Depreciation And Amortization To Net Income Table [Text Block] |
The table below provides a reconciliation from EBITDA to Net Income (in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended | | Nine Months Ended | | September 30, | | September 30, | | 2013 | | 2012 | | 2013 | | 2012 | EBITDA | $ | 146,402 |
| | $ | 109,344 |
| | $ | 458,201 |
| | $ | 386,809 |
| Depreciation and amortization | 22,157 |
| | 18,128 |
| | 61,868 |
| | 51,574 |
| Interest expense, net | 15,200 |
| | 7,964 |
| | 36,287 |
| | 22,687 |
| Loss on debt extinguishment | — |
| | — |
| | 2,795 |
| | — |
| Provision for income taxes | 35,600 |
| | 29,204 |
| | 123,492 |
| | 113,511 |
| Net income | $ | 73,445 |
| | $ | 54,048 |
| | $ | 233,759 |
| | $ | 199,037 |
|
|
The table below provides a reconciliation from EBITDA to Income from Continuing Operations (in thousands): | | | | | | | | | | | | | | Year Ended December 31, | | 2012 | | 2011 | | 2010 | EBITDA | $ | 510,547 |
| | $ | 418,068 |
| | $ | 339,869 |
| Depreciation and amortization | 70,165 |
| | 54,505 |
| | 41,428 |
| Interest expense, net | 31,215 |
| | 22,447 |
| | 28,316 |
| Loss on debt extinguishment | — |
| | 5,345 |
| | — |
| Provision for income taxes | 147,942 |
| | 125,507 |
| | 103,007 |
| Income from continuing operations | $ | 261,225 |
| | $ | 210,264 |
| | $ | 167,118 |
|
|
| Schedule Of Capital Expenditures By Reportable Segment |
The following table presents capital expenditures, which includes additions to property and equipment, by reportable segment (in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended | | Nine Months Ended | | September 30, | | September 30, | | 2013 | | 2012 | | 2013 | | 2012 | Capital Expenditures | | | | | | | | North America | $ | 14,960 |
| | $ | 15,015 |
| | $ | 48,662 |
| | $ | 49,521 |
| Europe | 6,015 |
| | 4,006 |
| | 12,464 |
| | 11,115 |
| | $ | 20,975 |
| | $ | 19,021 |
| | $ | 61,126 |
| | $ | 60,636 |
|
|
The following table presents capital expenditures, which includes additions to property and equipment, by reportable segment (in thousands): | | | | | | | | | | | | | | Year Ended December 31, | | 2012 | | 2011 | | 2010 | Capital Expenditures | | | | | | North America | $ | 73,331 |
| | $ | 84,856 |
| | $ | 61,438 |
| Europe | 14,924 |
| | 1,560 |
| | — |
| | $ | 88,255 |
| | $ | 86,416 |
| | $ | 61,438 |
|
|
| Schedule Of Assets By Reportable Segment |
The following table presents assets by reportable segment (in thousands): | | | | | | | | | | September 30, 2013 | | December 31, 2012 | Receivables, net | | | | North America | $ | 260,413 |
| | $ | 241,627 |
| Europe | 178,387 |
| | 70,181 |
| Total receivables, net | 438,800 |
| | 311,808 |
| Inventory | | | | North America | 725,213 |
| | 750,565 |
| Europe | 292,956 |
| | 150,238 |
| Total inventory | 1,018,169 |
| | 900,803 |
| Property and Equipment, net | | | | North America | 441,940 |
| | 434,010 |
| Europe | 89,957 |
| | 60,369 |
| Total property and equipment, net | 531,897 |
| | 494,379 |
| Other unallocated assets | 2,372,193 |
| | 2,016,466 |
| Total assets | $ | 4,361,059 |
| | $ | 3,723,456 |
|
|
The following table presents assets by reportable segment (in thousands): | | | | | | | | | | | | | | December 31, | | 2012 | | 2011 | | 2010 | Receivables, net | | | | | | North America | $ | 241,627 |
| | $ | 230,871 |
| | $ | 191,085 |
| Europe | 70,181 |
| | 50,893 |
| | — |
| Total receivables, net | 311,808 |
| | 281,764 |
| | 191,085 |
| Inventory | | | | | | North America | 750,565 |
| | 636,145 |
| | 492,688 |
| Europe | 150,238 |
| | 100,701 |
| | — |
| Total inventory | 900,803 |
| | 736,846 |
| | 492,688 |
| Property and Equipment, net | | | | | | North America | 434,010 |
| | 380,282 |
| | 331,312 |
| Europe | 60,369 |
| | 43,816 |
| | — |
| Total property and equipment, net | 494,379 |
| | 424,098 |
| | 331,312 |
| Other unallocated assets | 2,016,466 |
| | 1,756,996 |
| | 1,284,424 |
| Total assets | $ | 3,723,456 |
| | $ | 3,199,704 |
| | $ | 2,299,509 |
|
|
| Schedule Of Revenue By Geographic Area |
The following table sets forth our revenue by geographic area (in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended | | Nine Months Ended | | September 30, | | September 30, | | 2013 | | 2012 | | 2013 | | 2012 | Revenue | | | | | | | | United States | $ | 868,052 |
| | $ | 784,270 |
| | $ | 2,672,545 |
| | $ | 2,394,581 |
| United Kingdom | 266,384 |
| | 181,383 |
| | 708,089 |
| | 507,272 |
| Other countries | 163,658 |
| | 51,054 |
| | 365,205 |
| | 153,162 |
| | $ | 1,298,094 |
| | $ | 1,016,707 |
| | $ | 3,745,839 |
| | $ | 3,055,015 |
|
|
The following table sets forth our revenue by geographic area (in thousands): | | | | | | | | | | | | | | Year Ended December 31, | | 2012 | | 2011 | | 2010 | Revenue | | | | | | United States | $ | 3,209,024 |
| | $ | 2,952,620 |
| | $ | 2,366,224 |
| United Kingdom | 696,072 |
| | 138,486 |
| | — |
| Other countries | 217,834 |
| | 178,756 |
| | 103,657 |
| | $ | 4,122,930 |
| | $ | 3,269,862 |
| | $ | 2,469,881 |
|
|
| Schedule Of Tangible Long-Lived Assets By Geographic Area |
The following table sets forth our tangible long-lived assets by geographic area (in thousands): | | | | | | | | | | September 30, 2013 | | December 31, 2012 | Long-lived Assets | | | | United States | $ | 411,957 |
| | $ | 408,244 |
| United Kingdom | 69,309 |
| | 60,369 |
| Other countries | 50,631 |
| | 25,766 |
| | $ | 531,897 |
| | $ | 494,379 |
|
|
The following table sets forth our tangible long-lived assets by geographic area (in thousands): | | | | | | | | | | December 31, | | 2012 | | 2011 | Long-lived Assets | | | | United States | $ | 408,244 |
| | $ | 360,961 |
| United Kingdom | 60,369 |
| | 43,816 |
| Other countries | 25,766 |
| | 19,321 |
| | $ | 494,379 |
| | $ | 424,098 |
|
|
| Schedule Of Revenue By Product Category |
The following table sets forth our revenue by product category (in thousands): | | | | | | | | | | | | | | | | | | Three Months Ended | | Nine Months Ended | | September 30, | | September 30, | | 2013 | | 2012 | | 2013 | | 2012 | Aftermarket, other new and refurbished products | $ | 793,925 |
| | $ | 562,750 |
| | $ | 2,199,009 |
| | $ | 1,676,006 |
| Recycled, remanufactured and related products and services | 349,411 |
| | 317,877 |
| | 1,060,681 |
| | 967,250 |
| Other | 154,758 |
| | 136,080 |
| | 486,149 |
| | 411,759 |
| | $ | 1,298,094 |
| | $ | 1,016,707 |
| | $ | 3,745,839 |
| | $ | 3,055,015 |
|
|
The following table sets forth our revenue by product category (in thousands): | | | | | | | | | | | | | | Year Ended December 31, | | 2012 | | 2011 | | 2010 | Aftermarket, other new and refurbished products | $ | 2,286,853 |
| | $ | 1,634,003 |
| | $ | 1,236,806 |
| Recycled, remanufactured and related products and services | 1,277,023 |
| | 1,115,088 |
| | 888,320 |
| Other | 559,054 |
| | 520,771 |
| | 344,755 |
| | $ | 4,122,930 |
| | $ | 3,269,862 |
| | $ | 2,469,881 |
|
|