XML 43 R26.htm IDEA: XBRL DOCUMENT v3.19.1
Business Combinations (Tables)
 3 Months Ended 12 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Business Combinations [Abstract]    
Purchase Price Allocations For Acquisitions  
The purchase price allocations for the acquisitions completed during the year ended December 31, 2018 are as follows (in thousands):
 
Year Ended
 
December 31, 2018
 
Stahlgruber
 
Other Acquisitions (1)
 
Total
Receivables
$
144,826

 
$
19,171

 
$
163,997

Receivable reserves
(2,818
)
 
(918
)
 
(3,736
)
Inventories
380,238

 
14,021

 
394,259

Prepaid expenses and other current assets
10,970

 
1,851

 
12,821

Property, plant and equipment
271,292

 
5,711

 
277,003

Goodwill
908,253

 
64,637

 
972,890

Other intangibles
285,255

 
35,159

 
320,414

Other assets
16,625

 
37

 
16,662

Deferred income taxes
(78,130
)
 
(5,285
)
 
(83,415
)
Current liabilities assumed
(346,788
)
 
(20,116
)
 
(366,904
)
Debt assumed
(79,925
)
 
(4,875
)
 
(84,800
)
Other noncurrent liabilities assumed (2)
(80,824
)
 
(10,306
)
 
(91,130
)
Noncontrolling interest
(44,110
)
 
—

 
(44,110
)
Contingent consideration liabilities
—

 
(3,107
)
 
(3,107
)
Other purchase price obligations
(6,084
)
 
3,623

 
(2,461
)
Stock issued
(251,334
)
 
—

 
(251,334
)
Notes issued
—

 
(11,347
)
 
(11,347
)
Gains on bargain purchases (3)
—

 
(2,418
)
 
(2,418
)
Settlement of other purchase price obligations (non-interest bearing)
—

 
1,711

 
1,711

Cash used in acquisitions, net of cash and restricted cash acquired
$
1,127,446

 
$
87,549

 
$
1,214,995
Pro Forma Effect Of Businesses Acquired
The following pro forma summary presents the effect of the businesses acquired during the three months ended March 31, 2019 as though the businesses had been acquired as of January 1, 2018, and the businesses acquired during the year ended December 31, 2018 as though they had been acquired as of January 1, 2017. The pro forma adjustments are based upon unaudited financial information of the acquired entities (in thousands, except per share data):
 
Three Months Ended
 
March 31,
 
2019
 
2018
Revenue, as reported
$
3,100,303

 
$
2,720,764

Revenue of purchased businesses for the period prior to acquisition:
 
 
 
Stahlgruber
—

 
489,534

Other acquisitions
5,980

 
43,005

Pro forma revenue
$
3,106,283

 
$
3,253,303

 
 
 
 
Net income, as reported
$
99,063

 
$
152,763

Net income of purchased businesses for the period prior to acquisition, and pro forma purchase accounting adjustments:
 
 
 
Stahlgruber
3,074

 
1,273

Other acquisitions
330

 
334

Acquisition related expenses, net of tax (1)
224

 
1,526

Pro forma net income
102,691

 
155,896

Less: Net income (loss) attributable to noncontrolling interest, as reported
1,015

 
(197
)
Less: Pro forma net income attributable to noncontrolling interest
—

 
528

Pro forma net income attributable to LKQ stockholders
$
101,676

 
$
155,565