LKQ Corporation (LKQ) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
5846 CROSSINGS BLVD. ANTIOCH, TN 37013 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 501 - Motor Vehicles And Motor Vehicle Parts And Supplies (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in millions)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 299 | 278 | 332 | ||||||
| Cash and cash equivalents | 299 | 278 | 332 | ||||||
| Receivables | 1,165 | 998 | 1,073 | 1,073 | 1,131 | 1,154 | |||
| Inventory, net of allowances, customer advances and progress billings | 3,121 | 2,752 | 2,611 | 2,415 | 2,773 | 2,836 | |||
| Inventory | 3,121 | 2,752 | 2,611 | 2,415 | 2,773 | 2,836 | |||
| Derivative instruments and hedges, assets | 3 | 0 | |||||||
| Other undisclosed current assets | 283 | 230 | 571 | 546 | 781 | 199 | |||
| Total current assets: | 4,868 | 4,258 | 4,254 | 4,034 | 4,688 | 4,521 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 1,336 | 1,227 | 1,361 | 1,353 | 1,309 | ✕ | |||
| Property, plant and equipment | 1,516 | 1,236 | 1,299 | 1,249 | 1,234 | 1,220 | |||
| Long-term investments and receivables | 159 | 141 | 181 | 155 | 139 | 179 | |||
| Long-term investments | 159 | 141 | 181 | 155 | 139 | 179 | |||
| Intangible assets, net (including goodwill) | 6,913 | 4,972 | 5,286 | 5,406 | 5,257 | 5,310 | |||
| Goodwill | 5,600 | 4,319 | 4,540 | 4,592 | 4,407 | 4,381 | |||
| Intangible assets, net (excluding goodwill) | 1,313 | 653 | 746 | 814 | 850 | 929 | |||
| Other noncurrent assets | 287 | 204 | 225 | 164 | 153 | 163 | |||
| Total noncurrent assets: | 10,211 | 7,780 | 8,352 | 8,327 | 8,092 | 6,872 | |||
| TOTAL ASSETS: | 15,079 | 12,038 | 12,606 | 12,361 | 12,780 | 11,393 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 1,957 | 1,857 | 1,711 | 1,479 | 1,412 | 1,403 | |||
| Taxes payable | ✕ | ✕ | 6 | 3 | 3 | ||||
| Employee-related liabilities | ✕ | ✕ | 218 | 261 | 209 | 179 | 172 | ||
| Accounts payable | 1,648 | 1,339 | 1,176 | 932 | 943 | 942 | |||
| Accrued liabilities | 309 | 294 | 271 | 335 | 290 | 288 | |||
| Debt | 26 | 17 | 15 | 12 | 231 | ||||
| Derivative instruments and hedges, liabilities | 59 | 1 | 0 | ||||||
| Customer refund liability | 132 | 109 | 107 | 102 | 97 | 105 | |||
| Self insurance reserve | 73 | 62 | 61 | 55 | 54 | 52 | |||
| Other liabilities | 149 | 89 | 113 | 130 | 122 | 61 | |||
| Other undisclosed current liabilities | 981 | 137 | 159 | 151 | 262 | 70 | |||
| Total current liabilities: | 3,318 | 2,271 | 2,165 | 1,988 | 2,179 | 1,690 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 57 | 31 | 1,246 | 1,243 | 1,169 | ||||
| Finance lease, liability | 57 | 31 | 37 | 45 | 31 | ✕ | |||
| Liabilities, other than long-term debt | 2,008 | 1,743 | 795 | 843 | 519 | 823 | |||
| Accounts payable and accrued liabilities | 19 | 25 | 28 | ||||||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 311 | ||
| Deferred income tax liabilities | 448 | 280 | 279 | 291 | ✕ | ||||
| Liability, pension and other postretirement and postemployment benefits | 83 | 70 | 126 | 149 | 130 | 107 | |||
| Other liabilities | 314 | 283 | 364 | 375 | 366 | 364 | |||
| Operating lease, liability | 1,163 | 1,091 | 1,209 | 1,198 | 1,138 | ✕ | |||
| Derivative instruments and hedges, liabilities | 23 | 41 | |||||||
| Other undisclosed noncurrent liabilities | 3,515 | 2,502 | 2,589 | 2,591 | 3,840 | 4,041 | |||
| Total noncurrent liabilities: | 5,580 | 4,276 | 4,630 | 4,677 | 5,529 | 4,864 | |||
| Total liabilities: | 8,898 | 6,547 | 6,795 | 6,665 | 7,707 | 6,555 | |||
| Temporary equity, carrying amount | 24 | 24 | 24 | 24 | |||||
| Equity | |||||||||
| Equity, attributable to parent | 6,167 | 5,453 | 5,772 | 5,656 | 5,009 | 4,782 | |||
| Common stock | 3 | 3 | 3 | 3 | 3 | 3 | |||
| Treasury stock, value | (2,424) | (2,389) | (1,346) | (469) | (352) | (60) | |||
| Additional paid in capital | 1,538 | 1,506 | 1,474 | 1,445 | 1,418 | 1,415 | |||
| Accumulated other comprehensive loss | (240) | (323) | (153) | (99) | (201) | (175) | |||
| Retained earnings | 7,290 | 6,656 | 5,794 | 4,776 | 4,140 | 3,599 | |||
| Equity, attributable to noncontrolling interest | 14 | 14 | 15 | 16 | 40 | 56 | |||
| Total equity: | 6,181 | 5,467 | 5,787 | 5,671 | 5,049 | 4,839 | |||
| TOTAL LIABILITIES AND EQUITY: | 15,079 | 12,038 | 12,606 | 12,361 | 12,780 | 11,393 | |||
Income Statement (P&L) ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 13,866 | 12,794 | 13,089 | 11,629 | 12,506 | 11,877 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 11,877 | |
| Cost of revenue (Cost of Goods and Services Sold) | (8,291) | (7,571) | (7,766) | (7,036) | (7,654) | (7,302) | ||
| Gross profit: | 5,575 | 5,223 | 5,322 | 4,593 | 4,852 | 4,575 | ||
| Operating expenses | (4,153) | (3,622) | (3,826) | (3,538) | (3,918) | (3,660) | ||
| Other undisclosed operating loss | (65) | (20) | (22) | (69) | (37) | (32) | ||
| Operating income: | 1,357 | 1,581 | 1,474 | 986 | 897 | 882 | ||
| Nonoperating expense | (122) | (63) | (75) | (101) | (106) | (139) | ||
| Other nonoperating income | 44 | 15 | 20 | 16 | 33 | 6 | ||
| Interest and debt expense | 1 | 78 | (24) | (13) | (139) | (146) | ||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | (1) | (78) | 24 | 13 | 139 | 146 | ||
| Income from continuing operations before equity method investments, income taxes: | 1,235 | 1,518 | 1,399 | 885 | 791 | 743 | ||
| Income (loss) from equity method investments | 15 | 11 | 23 | 5 | (32) | (64) | ||
| Other undisclosed loss from continuing operations before income taxes | (23) | |||||||
| Income from continuing operations before income taxes: | 1,250 | 1,529 | 1,399 | 890 | 759 | 679 | ||
| Income tax expense | (306) | (385) | (331) | (249) | (215) | (191) | ||
| Other undisclosed income from continuing operations | 23 | |||||||
| Income from continuing operations: | 944 | 1,144 | 1,091 | 641 | 543 | 488 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 1,091 | 641 | 543 | 488 | |
| Other undisclosed net income (loss) | (6) | 6 | 1 | (0) | 2 | (4) | ||
| Net income: | 938 | 1,150 | 1,092 | 640 | 545 | 483 | ||
| Net loss attributable to noncontrolling interest | (3) | |||||||
| Other undisclosed net loss attributable to parent | (1) | (1) | (2) | (4) | ||||
| Net income available to common stockholders, diluted: | 938 | 1,149 | 1,091 | 638 | 541 | 480 | ||
Comprehensive Income ($ in millions)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 938 | 1,150 | 1,092 | 640 | 545 | 483 | ||
| Other comprehensive income (loss) | 83 | (170) | (54) | 102 | (26) | (110) | ||
| Comprehensive income: | 1,021 | 980 | 1,038 | 742 | 519 | 373 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (3) | |||||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (2) | (1) | (1) | (2) | (4) | |||
| Comprehensive income, net of tax, attributable to parent: | 1,019 | 979 | 1,037 | 740 | 515 | 370 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.