
Updated Guidance | Prior Guidance | |
Organic revenue growth (parts & services) | 8.0% to 10.0% | 8.0% to 10.0% |
Adjusted net income | $405 million to $430 million | $400 million to $430 million |
Adjusted diluted EPS | $1.32 to $1.40 | $1.30 to $1.40 |
Cash flow from operations | Approximately $375 million | Approximately $375 million |
Capital expenditures | $110 million to $140 million | $110 million to $140 million |
• | uncertainty as to changes in North American and European general economic activity and the impact of these changes on the demand for our products and our ability to obtain financing for operations; |
• | fluctuations in the pricing of new original equipment manufacturer ("OEM") replacement products; |
• | the availability and cost of our inventory; |
• | variations in the number of vehicles sold, vehicle accident rates, miles driven and the age profile of vehicles in accidents; |
• | changes in state or federal laws or regulations affecting our business; |
• | inaccuracies in the data relating to our industry published by independent sources upon which we rely; |
• | changes in the level of acceptance and promotion of alternative automotive parts by insurance companies and auto repairers; |
• | changes in the demand for our products and the supply of our inventory due to severity of weather and seasonality of weather patterns; |
• | increasing competition in the automotive parts industry; |
• | our ability to satisfy our debt obligations and to operate within the limitations imposed by financing agreements; |
• | our ability to obtain financing on acceptable terms to finance our growth; |
• | declines in the values of our assets; |
• | fluctuations in fuel and other commodity prices; |
• | fluctuations in the prices of scrap metal and other metals; |
• | our ability to develop and implement the operational and financial systems needed to manage our operations; |
• | our ability to identify sufficient acquisition candidates at reasonable prices to maintain our growth objectives; |
• | our ability to integrate, realize expected synergies, and successfully operate acquired companies and any companies acquired in the future, and the risks associated with these companies; |
• | claims by OEMs or others that attempt to restrict or eliminate the sale of alternative automotive products; |
• | termination of business relationships with insurance companies that promote the use of our products; |
• | product liability claims by the end users of our products or claims by other parties who we have promised to indemnify for product liability matters; |
• | costs associated with recalls of the products we sell; |
• | currency fluctuations in the U.S. dollar, pound sterling and euro versus other currencies; |
• | instability in regions in which we operate that can affect our supply of certain products; |
• | interruptions, outages or breaches of our operational systems, security systems, or infrastructure as a result of attacks on, or malfunctions of, our systems; |
• | uncertainty as to the impact on our industry of any terrorist attacks or responses to terrorist attacks; and |
• | other risks that are described in our Form 10-K filed March 3, 2014 and in other reports filed by us from time to time with the Securities and Exchange Commission. |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
Revenue | $ | 1,709,132 | $ | 1,251,748 | $ | 3,334,909 | $ | 2,447,745 | |||||||
Cost of goods sold | 1,038,073 | 741,875 | 2,011,966 | 1,435,923 | |||||||||||
Gross margin | 671,059 | 509,873 | 1,322,943 | 1,011,822 | |||||||||||
Facility and warehouse expenses | 128,506 | 102,885 | 254,665 | 203,131 | |||||||||||
Distribution expenses | 146,544 | 106,583 | 283,873 | 210,440 | |||||||||||
Selling, general and administrative expenses | 186,585 | 146,012 | 371,115 | 283,068 | |||||||||||
Restructuring and acquisition related expenses | 5,901 | 3,680 | 9,222 | 5,185 | |||||||||||
Depreciation and amortization | 29,927 | 19,335 | 56,638 | 37,032 | |||||||||||
Operating income | 173,596 | 131,378 | 347,430 | 272,966 | |||||||||||
Other expense (income): | |||||||||||||||
Interest expense, net | 15,628 | 12,492 | 31,746 | 21,087 | |||||||||||
Loss on debt extinguishment | — | 2,795 | 324 | 2,795 | |||||||||||
Change in fair value of contingent consideration liabilities | (790 | ) | 230 | (2,012 | ) | 1,053 | |||||||||
Other income, net | (907 | ) | (577 | ) | (1,003 | ) | (175 | ) | |||||||
Total other expense, net | 13,931 | 14,940 | 29,055 | 24,760 | |||||||||||
Income before provision for income taxes | 159,665 | 116,438 | 318,375 | 248,206 | |||||||||||
Provision for income taxes | 54,341 | 40,716 | 108,362 | 87,892 | |||||||||||
Equity in earnings of unconsolidated subsidiaries | (442 | ) | — | (478 | ) | — | |||||||||
Net income | $ | 104,882 | $ | 75,722 | $ | 209,535 | $ | 160,314 | |||||||
Earnings per share: | |||||||||||||||
Basic | $ | 0.35 | $ | 0.25 | $ | 0.69 | $ | 0.54 | |||||||
Diluted | $ | 0.34 | $ | 0.25 | $ | 0.69 | $ | 0.53 | |||||||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 302,030 | 299,159 | 301,719 | 298,690 | |||||||||||
Diluted | 305,837 | 303,657 | 305,677 | 303,295 | |||||||||||
June 30, 2014 | December 31, 2013 | ||||||
Assets | |||||||
Current Assets: | |||||||
Cash and equivalents | $ | 109,564 | $ | 150,488 | |||
Receivables, net | 624,300 | 458,094 | |||||
Inventory | 1,346,723 | 1,076,952 | |||||
Deferred income taxes | 74,092 | 63,938 | |||||
Prepaid expenses and other current assets | 86,047 | 50,345 | |||||
Total Current Assets | 2,240,726 | 1,799,817 | |||||
Property and Equipment, net | 621,600 | 546,651 | |||||
Intangibles | 2,539,372 | 2,091,183 | |||||
Other Assets | 97,147 | 81,123 | |||||
Total Assets | $ | 5,498,845 | $ | 4,518,774 | |||
Liabilities and Stockholders’ Equity | |||||||
Current Liabilities: | |||||||
Accounts payable | $ | 392,659 | $ | 349,069 | |||
Accrued expenses | 248,632 | 198,769 | |||||
Contingent consideration liabilities | 2,304 | 52,465 | |||||
Other current liabilities | 35,126 | 36,115 | |||||
Current portion of long-term obligations | 71,487 | 41,535 | |||||
Total Current Liabilities | 750,208 | 677,953 | |||||
Long-Term Obligations, Excluding Current Portion | 1,879,837 | 1,264,246 | |||||
Deferred Income Taxes | 160,452 | 133,822 | |||||
Other Noncurrent Liabilities | 105,832 | 92,008 | |||||
Commitments and Contingencies | |||||||
Stockholders’ Equity: | |||||||
Common stock, $0.01 par value, 1,000,000,000 shares authorized, 302,189,513 and 300,805,276 shares issued and outstanding at June 30, 2014 and December 31, 2013, respectively | 3,022 | 3,008 | |||||
Additional paid-in capital | 1,031,807 | 1,006,084 | |||||
Retained earnings | 1,531,177 | 1,321,642 | |||||
Accumulated other comprehensive income | 36,510 | 20,011 | |||||
Total Stockholders’ Equity | 2,602,516 | 2,350,745 | |||||
Total Liabilities and Stockholders’ Equity | $ | 5,498,845 | $ | 4,518,774 | |||
Six Months Ended | |||||||
June 30, | |||||||
2014 | 2013 | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||
Net income | $ | 209,535 | $ | 160,314 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization | 58,893 | 39,711 | |||||
Stock-based compensation expense | 11,783 | 10,562 | |||||
Excess tax benefit from stock-based payments | (9,747 | ) | (10,902 | ) | |||
Other | 1,645 | 6,126 | |||||
Changes in operating assets and liabilities, net of effects from acquisitions: | |||||||
Receivables | (71,779 | ) | (50,320 | ) | |||
Inventory | (40,773 | ) | (6,227 | ) | |||
Prepaid income taxes/income taxes payable | 9,653 | 34,521 | |||||
Accounts payable | (20,549 | ) | 14,361 | ||||
Other operating assets and liabilities | 3,543 | 11,344 | |||||
Net cash provided by operating activities | 152,204 | 209,490 | |||||
CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||
Purchases of property and equipment | (67,331 | ) | (40,151 | ) | |||
Proceeds from sales of property and equipment | 2,581 | 1,251 | |||||
Investments in unconsolidated subsidiaries | (2,240 | ) | — | ||||
Acquisitions, net of cash acquired | (635,332 | ) | (308,579 | ) | |||
Net cash used in investing activities | (702,322 | ) | (347,479 | ) | |||
CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||
Proceeds from exercise of stock options | 4,207 | 10,604 | |||||
Excess tax benefit from stock-based payments | 9,747 | 10,902 | |||||
Debt issuance costs | (3,715 | ) | (16,521 | ) | |||
Net borrowings of long-term and other obligations | 496,232 | 236,167 | |||||
Net cash provided by financing activities | 506,471 | 241,152 | |||||
Effect of exchange rate changes on cash and equivalents | 2,723 | (1,343 | ) | ||||
Net (decrease) increase in cash and equivalents | (40,924 | ) | 101,820 | ||||
Cash and equivalents, beginning of period | 150,488 | 59,770 | |||||
Cash and equivalents, end of period | $ | 109,564 | $ | 161,590 | |||
Three Months Ended June 30, | ||||||||||||||||||||
Operating Highlights | 2014 | 2013 | ||||||||||||||||||
% of Revenue | % of Revenue | Change | % Change | |||||||||||||||||
Revenue | $ | 1,709,132 | 100.0 | % | $ | 1,251,748 | 100.0 | % | $ | 457,384 | 36.5 | % | ||||||||
Cost of goods sold | 1,038,073 | 60.7 | % | 741,875 | 59.3 | % | 296,198 | 39.9 | % | |||||||||||
Gross margin | 671,059 | 39.3 | % | 509,873 | 40.7 | % | 161,186 | 31.6 | % | |||||||||||
Facility and warehouse expenses | 128,506 | 7.5 | % | 102,885 | 8.2 | % | 25,621 | 24.9 | % | |||||||||||
Distribution expenses | 146,544 | 8.6 | % | 106,583 | 8.5 | % | 39,961 | 37.5 | % | |||||||||||
Selling, general and administrative expenses | 186,585 | 10.9 | % | 146,012 | 11.7 | % | 40,573 | 27.8 | % | |||||||||||
Restructuring and acquisition related expenses | 5,901 | 0.3 | % | 3,680 | 0.3 | % | 2,221 | 60.4 | % | |||||||||||
Depreciation and amortization | 29,927 | 1.8 | % | 19,335 | 1.5 | % | 10,592 | 54.8 | % | |||||||||||
Operating income | 173,596 | 10.2 | % | 131,378 | 10.5 | % | 42,218 | 32.1 | % | |||||||||||
Other expense (income): | ||||||||||||||||||||
Interest expense, net | 15,628 | 0.9 | % | 12,492 | 1.0 | % | 3,136 | 25.1 | % | |||||||||||
Loss on debt extinguishment | — | 0.0 | % | 2,795 | 0.2 | % | (2,795 | ) | n/m | |||||||||||
Change in fair value of contingent consideration liabilities | (790 | ) | (0.0 | )% | 230 | 0.0 | % | (1,020 | ) | n/m | ||||||||||
Other income, net | (907 | ) | (0.1 | )% | (577 | ) | (0.0 | )% | (330 | ) | 57.2 | % | ||||||||
Total other expense, net | 13,931 | 0.8 | % | 14,940 | 1.2 | % | (1,009 | ) | (6.8 | )% | ||||||||||
Income before provision for income taxes | 159,665 | 9.3 | % | 116,438 | 9.3 | % | 43,227 | 37.1 | % | |||||||||||
Provision for income taxes | 54,341 | 3.2 | % | 40,716 | 3.3 | % | 13,625 | 33.5 | % | |||||||||||
Equity in earnings of unconsolidated subsidiaries | (442 | ) | (0.0 | )% | — | 0.0 | % | (442 | ) | n/m | ||||||||||
Net income | $ | 104,882 | 6.1 | % | $ | 75,722 | 6.0 | % | $ | 29,160 | 38.5 | % | ||||||||
Earnings per share: | ||||||||||||||||||||
Basic | $ | 0.35 | $ | 0.25 | $ | 0.10 | 40.0 | % | ||||||||||||
Diluted | $ | 0.34 | $ | 0.25 | $ | 0.09 | 36.0 | % | ||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic | 302,030 | 299,159 | 2,871 | 1.0 | % | |||||||||||||||
Diluted | 305,837 | 303,657 | 2,180 | 0.7 | % | |||||||||||||||
Six Months Ended June 30, | ||||||||||||||||||||
Operating Highlights | 2014 | 2013 | ||||||||||||||||||
% of Revenue | % of Revenue | Change | % Change | |||||||||||||||||
Revenue | $ | 3,334,909 | 100.0 | % | $ | 2,447,745 | 100.0 | % | $ | 887,164 | 36.2 | % | ||||||||
Cost of goods sold | 2,011,966 | 60.3 | % | 1,435,923 | 58.7 | % | 576,043 | 40.1 | % | |||||||||||
Gross margin | 1,322,943 | 39.7 | % | 1,011,822 | 41.3 | % | 311,121 | 30.7 | % | |||||||||||
Facility and warehouse expenses | 254,665 | 7.6 | % | 203,131 | 8.3 | % | 51,534 | 25.4 | % | |||||||||||
Distribution expenses | 283,873 | 8.5 | % | 210,440 | 8.6 | % | 73,433 | 34.9 | % | |||||||||||
Selling, general and administrative expenses | 371,115 | 11.1 | % | 283,068 | 11.6 | % | 88,047 | 31.1 | % | |||||||||||
Restructuring and acquisition related expenses | 9,222 | 0.3 | % | 5,185 | 0.2 | % | 4,037 | 77.9 | % | |||||||||||
Depreciation and amortization | 56,638 | 1.7 | % | 37,032 | 1.5 | % | 19,606 | 52.9 | % | |||||||||||
Operating income | 347,430 | 10.4 | % | 272,966 | 11.2 | % | 74,464 | 27.3 | % | |||||||||||
Other expense (income): | ||||||||||||||||||||
Interest expense, net | 31,746 | 1.0 | % | 21,087 | 0.9 | % | 10,659 | 50.5 | % | |||||||||||
Loss on debt extinguishment | 324 | 0.0 | % | 2,795 | 0.1 | % | (2,471 | ) | (88.4 | )% | ||||||||||
Change in fair value of contingent consideration liabilities | (2,012 | ) | (0.1 | )% | 1,053 | 0.0 | % | (3,065 | ) | n/m | ||||||||||
Other income, net | (1,003 | ) | (0.0 | )% | (175 | ) | (0.0 | )% | (828 | ) | n/m | |||||||||
Total other expense, net | 29,055 | 0.9 | % | 24,760 | 1.0 | % | 4,295 | 17.3 | % | |||||||||||
Income before provision for income taxes | 318,375 | 9.5 | % | 248,206 | 10.1 | % | 70,169 | 28.3 | % | |||||||||||
Provision for income taxes | 108,362 | 3.2 | % | 87,892 | 3.6 | % | 20,470 | 23.3 | % | |||||||||||
Equity in earnings of unconsolidated subsidiaries | (478 | ) | (0.0 | )% | — | 0.0 | % | (478 | ) | n/m | ||||||||||
Net income | $ | 209,535 | 6.3 | % | $ | 160,314 | 6.5 | % | $ | 49,221 | 30.7 | % | ||||||||
Earnings per share: | ||||||||||||||||||||
Basic | $ | 0.69 | $ | 0.54 | $ | 0.15 | 27.8 | % | ||||||||||||
Diluted | $ | 0.69 | $ | 0.53 | $ | 0.16 | 30.2 | % | ||||||||||||
Weighted average common shares outstanding: | ||||||||||||||||||||
Basic | 301,719 | 298,690 | 3,029 | 1.0 | % | |||||||||||||||
Diluted | 305,677 | 303,295 | 2,382 | 0.8 | % | |||||||||||||||
Three Months Ended | ||||||||||||||
June 30, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(In thousands) | ||||||||||||||
Included in Unaudited Condensed Consolidated | ||||||||||||||
Statements of Income of LKQ Corporation | ||||||||||||||
North America | $ | 858,193 | $ | 796,574 | $ | 61,619 | 7.7 | % | ||||||
Europe | 464,698 | 297,388 | 167,310 | 56.3 | % | |||||||||
Specialty | 217,970 | — | 217,970 | n/m | ||||||||||
Parts and services | 1,540,861 | 1,093,962 | 446,899 | 40.9 | % | |||||||||
Other | 168,271 | 157,786 | 10,485 | 6.6 | % | |||||||||
Total | $ | 1,709,132 | $ | 1,251,748 | $ | 457,384 | 36.5 | % | ||||||
Revenue Change Attributable to: | |||||||||||
Acquisition | Organic | Foreign Exchange | % Change | ||||||||
North America | 2.9 | % | 5.3 | % | (0.5 | )% | 7.7 | % | |||
Europe | 32.3 | % | 15.6 | % | 8.4 | % | 56.3 | % | |||
Specialty | n/m | n/m | n/m | n/m | |||||||
Parts and services | 30.8 | % | 8.1 | % | 1.9 | % | 40.9 | % | |||
Other | 10.6 | % | (3.9 | )% | (0.1 | )% | 6.6 | % | |||
Total | 28.3 | % | 6.6 | % | 1.7 | % | 36.5 | % | |||
Six Months Ended | ||||||||||||||
June 30, | ||||||||||||||
2014 | 2013 | Change | % Change | |||||||||||
(In thousands) | ||||||||||||||
Included in Unaudited Condensed Consolidated | ||||||||||||||
Statements of Income of LKQ Corporation | ||||||||||||||
North America | $ | 1,731,972 | $ | 1,606,831 | $ | 125,141 | 7.8 | % | ||||||
Europe | 883,675 | 509,523 | 374,152 | 73.4 | % | |||||||||
Specialty | 394,767 | — | 394,767 | n/m | ||||||||||
Parts and services | 3,010,414 | 2,116,354 | 894,060 | 42.2 | % | |||||||||
Other | 324,495 | 331,391 | (6,896 | ) | (2.1 | )% | ||||||||
Total | $ | 3,334,909 | $ | 2,447,745 | $ | 887,164 | 36.2 | % | ||||||
Revenue Change Attributable to: | |||||||||||
Acquisition | Organic | Foreign Exchange | % Change | ||||||||
North America | 2.5 | % | 5.8 | % | (0.6 | )% | 7.8 | % | |||
Europe | 46.1 | % | 19.6 | % | 7.7 | % | 73.4 | % | |||
Specialty | n/m | n/m | n/m | n/m | |||||||
Parts and services | 31.7 | % | 9.2 | % | 1.4 | % | 42.2 | % | |||
Other | 9.9 | % | (11.9 | )% | (0.1 | )% | (2.1 | )% | |||
Total | 28.7 | % | 6.3 | % | 1.2 | % | 36.2 | % | |||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(In thousands) | |||||||||||||||
Net income | $ | 104,882 | $ | 75,722 | $ | 209,535 | $ | 160,314 | |||||||
Depreciation and amortization | 31,047 | 20,671 | 58,893 | 39,711 | |||||||||||
Interest expense, net | 15,628 | 12,492 | 31,746 | 21,087 | |||||||||||
Loss on debt extinguishment (1) | — | 2,795 | 324 | 2,795 | |||||||||||
Provision for income taxes | 54,341 | 40,716 | 108,362 | 87,892 | |||||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) | $ | 205,898 | $ | 152,396 | $ | 408,860 | $ | 311,799 | |||||||
EBITDA as a percentage of revenue | 12.0 | % | 12.2 | % | 12.3 | % | 12.7 | % | |||||||
(1) | Loss on debt extinguishment is considered a component of interest in calculating EBITDA, as the write-off of debt issuance costs is similar to the treatment of debt issuance cost amortization. | |||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(In thousands) | |||||||||||||||
Revenue | |||||||||||||||
North America | $ | 1,026,090 | $ | 953,918 | $ | 2,055,389 | $ | 1,937,306 | |||||||
Europe | 465,173 | 297,830 | 884,887 | 510,439 | |||||||||||
Specialty | 218,400 | — | 395,423 | — | |||||||||||
Eliminations | (531 | ) | — | (790 | ) | — | |||||||||
Total revenue | $ | 1,709,132 | $ | 1,251,748 | $ | 3,334,909 | $ | 2,447,745 | |||||||
Segment EBITDA | |||||||||||||||
North America | $ | 137,150 | $ | 118,481 | $ | 283,288 | $ | 254,548 | |||||||
Europe | 45,945 | 37,825 | 87,100 | 63,489 | |||||||||||
Specialty | 28,356 | — | 46,160 | — | |||||||||||
Total Segment EBITDA | 211,451 | 156,306 | 416,548 | 318,037 | |||||||||||
Deduct: | |||||||||||||||
Restructuring and acquisition related expenses | 5,901 | 3,680 | 9,222 | 5,185 | |||||||||||
Change in fair value of contingent consideration liabilities | (790 | ) | 230 | (2,012 | ) | 1,053 | |||||||||
Add: | |||||||||||||||
Equity in earnings of unconsolidated subsidiaries | (442 | ) | — | (478 | ) | — | |||||||||
Earnings before interest, taxes, depreciation and amortization (EBITDA) | $ | 205,898 | $ | 152,396 | $ | 408,860 | $ | 311,799 | |||||||
The key measure of segment profit or loss reviewed by our chief operating decision maker, who is our Chief Executive Officer, is Segment EBITDA. Segment EBITDA includes revenue and expenses that are controllable by the segment. Corporate and administrative expenses are allocated to the segments based on usage, with shared expenses apportioned based on the segment's percentage of consolidated revenue. Segment EBITDA excludes restructuring and acquisition related expenses, depreciation, amortization, interest, change in fair value of contingent consideration liabilities, taxes and equity in earnings of unconsolidated subsidiaries. Loss on debt extinguishment is considered a component of interest in calculating EBITDA, as the write-off of debt issuance costs is similar to the treatment of debt issuance cost amortization. | ||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2014 | 2013 | 2014 | 2013 | ||||||||||||
(In thousands, except per share data) | |||||||||||||||
Net income | $ | 104,882 | $ | 75,722 | $ | 209,535 | $ | 160,314 | |||||||
Adjustments: | |||||||||||||||
Restructuring and acquisition related expenses, net of tax | 3,895 | 2,381 | 6,087 | 3,349 | |||||||||||
Loss on debt extinguishment, net of tax | — | 1,808 | 214 | 1,808 | |||||||||||
Change in fair value of contingent consideration liabilities | (790 | ) | 230 | (2,012 | ) | 1,053 | |||||||||
Adjusted net income | $ | 107,987 | $ | 80,141 | $ | 213,824 | $ | 166,524 | |||||||
Weighted average diluted common shares outstanding | 305,837 | 303,657 | 305,677 | 303,295 | |||||||||||
Diluted earnings per share | $ | 0.34 | $ | 0.25 | $ | 0.69 | $ | 0.53 | |||||||
Adjusted diluted earnings per share | $ | 0.35 | $ | 0.26 | $ | 0.70 | $ | 0.55 | |||||||
We provide a reconciliation of Net Income and Diluted Earnings per Share ("EPS") to Adjusted Net Income and Adjusted Diluted EPS as we believe it offers investors, securities analysts and other interested parties useful information regarding our results of operations because it assists in analyzing our performance and the value of our business. Adjusted Net Income and Adjusted Diluted EPS are presented as supplemental measures of our performance that management believes are useful for evaluating and comparing our operating activities across reporting periods. In 2014 and 2013, the Company defines Adjusted Net Income and Adjusted Diluted EPS as Net Income and EPS adjusted to eliminate the impact of restructuring and acquisition related expenses, net of tax, loss on debt extinguishment, net of tax, and the change in fair value of contingent consideration liabilities. Because not all companies use identical calculations, this presentation of Adjusted Net Income and Adjusted Diluted EPS may not be comparable to similarly titled measures of other companies. | ||||