XML 97 R85.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Thousands
 3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Condensed Financial Statements, Captions [Line Items]    
Revenue $ 2,720,764 $ 2,342,843
Cost of goods sold 1,666,793 1,412,750
Gross margin 1,053,971 930,093
Selling, general and administrative expenses 766,891 642,817
Restructuring and acquisition related expenses 4,054 2,928
Depreciation and amortization 56,458 48,656
Operating (loss) income 226,568 235,692
Other expense (income):    
Interest expense, net 28,515 23,988
Intercompany interest (income) expense, net 0 0
Other (income) expense, net (2,882) (1,046)
Total other expense, net 25,633 22,942
(Loss) income from continuing operations before (benefit) provision for income taxes 200,935 212,750
(Benefit) provision for income taxes 49,584 72,155
Equity in earnings of unconsolidated subsidiaries 1,412 214
Equity in earnings (loss) of subsidiaries 0 0
Income from continuing operations   140,809
Net loss from discontinued operations 0 (4,531)
Net income 152,763 136,278
Less: net loss attributable to noncontrolling interest (197)  
Net income attributable to LKQ stockholders 152,960 136,278
Parent    
Condensed Financial Statements, Captions [Line Items]    
Revenue 0 0
Cost of goods sold 0 0
Gross margin 0 0
Selling, general and administrative expenses 9,130 9,183
Restructuring and acquisition related expenses 0 0
Depreciation and amortization 29 30
Operating (loss) income (9,159) (9,213)
Other expense (income):    
Interest expense, net 18,008 16,180
Intercompany interest (income) expense, net (15,400) (5,672)
Other (income) expense, net (1,015) 291
Total other expense, net 1,593 10,799
(Loss) income from continuing operations before (benefit) provision for income taxes (10,752) (20,012)
(Benefit) provision for income taxes (3,904) (7,437)
Equity in earnings of unconsolidated subsidiaries 0 (182)
Equity in earnings (loss) of subsidiaries 159,808 153,566
Income from continuing operations   140,809
Net loss from discontinued operations   (4,531)
Net income 152,960  
Less: net loss attributable to noncontrolling interest 0  
Net income attributable to LKQ stockholders 152,960 136,278
Guarantors    
Condensed Financial Statements, Captions [Line Items]    
Revenue 1,577,595 1,453,516
Cost of goods sold 945,915 863,375
Gross margin 631,680 590,141
Selling, general and administrative expenses 426,797 385,528
Restructuring and acquisition related expenses 330 1,883
Depreciation and amortization 24,338 23,481
Operating (loss) income 180,215 179,249
Other expense (income):    
Interest expense, net 212 198
Intercompany interest (income) expense, net 9,680 1,019
Other (income) expense, net (5,882) (169)
Total other expense, net 4,010 1,048
(Loss) income from continuing operations before (benefit) provision for income taxes 176,205 178,201
(Benefit) provision for income taxes 45,877 70,038
Equity in earnings of unconsolidated subsidiaries 0 0
Equity in earnings (loss) of subsidiaries 5,110 4,813
Income from continuing operations   112,976
Net loss from discontinued operations   (4,531)
Net income 135,438  
Less: net loss attributable to noncontrolling interest 0  
Net income attributable to LKQ stockholders 135,438 108,445
Non-Guarantors    
Condensed Financial Statements, Captions [Line Items]    
Revenue 1,180,242 929,971
Cost of goods sold 757,951 590,019
Gross margin 422,291 339,952
Selling, general and administrative expenses 330,964 248,106
Restructuring and acquisition related expenses 3,724 1,045
Depreciation and amortization 32,091 25,145
Operating (loss) income 55,512 65,656
Other expense (income):    
Interest expense, net 10,295 7,610
Intercompany interest (income) expense, net 5,720 4,653
Other (income) expense, net 4,015 (1,168)
Total other expense, net 20,030 11,095
(Loss) income from continuing operations before (benefit) provision for income taxes 35,482 54,561
(Benefit) provision for income taxes 7,611 9,554
Equity in earnings of unconsolidated subsidiaries 1,412 396
Equity in earnings (loss) of subsidiaries 0 0
Income from continuing operations   45,403
Net loss from discontinued operations   2,050
Net income 29,283  
Less: net loss attributable to noncontrolling interest (197)  
Net income attributable to LKQ stockholders 29,480 47,453
Eliminations    
Condensed Financial Statements, Captions [Line Items]    
Revenue (37,073) (40,644)
Cost of goods sold (37,073) (40,644)
Gross margin 0 0
Selling, general and administrative expenses 0 0
Restructuring and acquisition related expenses 0 0
Depreciation and amortization 0 0
Operating (loss) income 0 0
Other expense (income):    
Interest expense, net 0 0
Intercompany interest (income) expense, net 0 0
Other (income) expense, net 0 0
Total other expense, net 0 0
(Loss) income from continuing operations before (benefit) provision for income taxes 0 0
(Benefit) provision for income taxes 0 0
Equity in earnings of unconsolidated subsidiaries 0 0
Equity in earnings (loss) of subsidiaries (164,918) (158,379)
Income from continuing operations   (158,379)
Net loss from discontinued operations   2,481
Net income (164,918)  
Less: net loss attributable to noncontrolling interest 0  
Net income attributable to LKQ stockholders $ (164,918) $ (155,898)