Attached files

file filename
8-K - FORM 8-K - LKQ CORPd248081d8k.htm

Exhibit 99.1

LOGO

LKQ CORPORATION POSTS RECORD THIRD QUARTER 2011 RESULTS

 

   

Revenue growth of 29% to $784 million

 

   

Organic revenue growth of 11%

 

   

Diluted EPS increases 32%

 

   

Increases outlook for income and EPS

Chicago, IL (October 27, 2011)—LKQ Corporation (Nasdaq:LKQX) today reported revenue for the third quarter of 2011 of $783.9 million, an increase of 29.0% as compared to $607.6 million in the third quarter of 2010. Income from continuing operations for the third quarter of 2011 was $49.2 million, an increase of 37.1% as compared to $35.9 million for the same period of 2010. Diluted earnings per share from continuing operations of $0.33 for the third quarter ended September 30, 2011 increased 32.0% from $0.25 for the third quarter of 2010. The Company noted that the third quarter 2011 diluted earnings per share results included a charge equal to $0.01 for restructuring and acquisition costs.

“We are very pleased with the strength of the quarter,” stated Robert Wagman, President and Co-Chief Executive Officer of LKQ Corporation. “The Company delivered total organic revenue growth of 11.1% in the quarter, including 7.6% for parts and services. We are particularly pleased with the organic growth of our recycled, remanufactured and related services business. In the first nine months of 2011, that business grew organically 10.1% compared to the same period in 2010.”

Joseph Holsten, Acting Chairman of the Board and Co-Chief Executive Officer added, “Acquisitions in the U.S. continue to be a key growth strategy for us to build out our domestic footprint. In addition, we continue to seek additional growth markets for the Company as witnessed by our recent acquisition of Euro Car Parts, the largest distributor of automotive aftermarket parts in the United Kingdom.”

On a nine month year-to-date basis, revenue was $2.33 billion, an increase of 29.8% from $1.80 billion for the same nine month period of 2010. Income from continuing operations for the first nine months of 2011 was $154.1 million, as compared to $125.8 million for the nine months of 2010. Diluted earnings per share from continuing operations was $1.04 for the first nine months of 2011, as compared to $0.86 for the same nine month period of 2010.

Organic revenue growth on a nine month year-to-date basis was 12.3%. Parts and services revenue grew organically by 8.8%. Acquisition revenue growth on a nine month year-to-date basis was 17.2%.

Balance Sheet and Liquidity

As of September 30, 2011, LKQ’s balance sheet reflected cash and equivalents of $45.1 million, and the outstanding obligations under the Company’s credit facilities were $618.4 million ($243.8 million of term loans and $374.6 million of revolver borrowings). Total availability under the credit agreement at September 30, 2011 was $740.0 million, composed of $540.0 million on the revolver and $200.0 million on the delayed draw term loan. After giving effect to the October borrowing to finance the Euro Car Parts acquisition, total availability was $414.4 million.


Other Events

During the third quarter, LKQ acquired ten businesses that included three heavy duty truck businesses with locations in California, Washington, Montana and Oregon, three wholesale salvage businesses in California, Idaho and Minnesota, one automotive cooling parts distribution business in North Carolina, two self service businesses in Texas and California, and one engine remanufacturing business in Washington.

On September 30, 2011, the Company amended its March 25, 2011 credit agreement to increase the credit facility to $1.4 billion from $1.0 billion.

On October 3, 2011, the Company announced the acquisition of Euro Car Parts, the largest distributor of automotive aftermarket parts in the United Kingdom.

The Company noted that on October 10, 2011 Donald F. Flynn, Founder and Chairman of the Board of Directors, passed away. Joe Holsten has been appointed to the position of Acting Chairman.

Company Outlook

The Company also announced that it is raising guidance for income from continuing operations to $204 –$212 million from

$201 –$211 million, diluted earnings per share from continuing operations to $1.38 – $1.43 from $1.36 – $1.42 and organic growth to 7 – 8% from 6–8% for parts and services revenue. Mr. Wagman commented that “the revised guidance reflects our strong third quarter results.” Full year earnings guidance includes the projected income of Euro Car Parts from the acquisition date to year-end.

The Company left unchanged its previous guidance of approximately $195 million for cash flows from continuing operations and

$85 – $95 million in capital expenditures. The Company noted that it does not include sale of scrap or cores in its definition of parts and services revenue. Additionally, the guidance provided excludes restructuring and acquisition related expenses and any gains or losses or capital expenditures related to acquisitions or divestitures (other than capital expenditures related to the Euro Car Parts acquisition).

Quarterly Conference Call

LKQ will host a conference call and Webcast on October 27, 2011 at 10:00 a.m. Eastern Time (9:00 a.m. Central Time) with members of senior management to discuss the Company’s results.

To access the investor conference call, please dial (877) 407-0315. International access to the call may be obtained by dialing (201) 689-8501. The audio webcast can be accessed via the Company’s website at www.lkqcorp.com in the Investor Relations section.

A replay of the conference call will be available by telephone at (877) 660-6853 or (201) 612-7415 for international calls. The telephone replay will require you to enter account: 286 #, conference ID: 379562 #. An online replay of the audio webcast will be available on the Company’s website. Both formats of replay will be available through November 25, 2011. Please allow approximately two hours after the live presentation before attempting to access the replay.

About LKQ Corporation

LKQ Corporation is the largest nationwide provider of aftermarket and recycled collision replacement parts and refurbished collision replacement products such as wheels, bumper covers and lights, and a leading provider of mechanical replacement parts including remanufactured engines, all in connection with the repair of automobiles and other vehicles. LKQ also has operations in the United Kingdom, Canada, Mexico and Central America. LKQ operates more than 430 facilities, offering its customers a broad range of replacement systems, components and parts to repair automobiles and light, medium and heavy-duty trucks.


Forward Looking Statements

The statements in this press release that are not historical in nature are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These include statements regarding our expectations, beliefs, hopes, intentions or strategies. Forward-looking statements involve risks and uncertainties, some of which are not currently known to us. Actual events or results may differ materially from those expressed or implied in the forward looking statements as a result of various factors.

These factors include:

 

   

uncertainty as to changes in U.S. and U.K. 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 parts;

 

   

the availability and cost of our inventory;

 

   

variations in vehicle accident rates or miles driven;

 

   

changes in state or federal laws or regulations affecting our business;

 

   

changes in the types of replacement parts that insurance carriers will accept in the repair process;

 

   

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;

 

   

uncertainty as to the impact on our industry of any terrorist attacks or responses to terrorist attacks;

 

   

our ability 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 integrate 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 aftermarket 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;

 

   

currency fluctuations in the U.S. dollar versus the pound Sterling, the Canadian dollar, the Mexican peso and the Taiwan dollar;

 

   

periodic adjustments to estimated contingent purchase price amounts may be charged to our income;

 

   

instability in regions in which we operate, such as Mexico, that can affect our supply of certain products; and

 

   

other risks that are described in our Form 10-K filed February 25, 2011 and in other reports filed by us from time to time with the Securities and Exchange Commission.

You should not place undue reliance on these forward-looking statements. All of these forward-looking statements are based on our expectations as of the date of this press release. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

Contact:

Joseph P. Boutross

Director, Investor Relations

(312) 621-2793


LKQ CORPORATION AND SUBSIDIARIES

Unaudited Consolidated Condensed Statements of Income

(In thousands, except per share data)

 

     Three Months Ended     Nine Months Ended  
     September 30,     September 30,  
     2011      2010     2011     2010  

Revenue

   $ 783,898       $ 607,621      $ 2,330,230      $ 1,795,818   

Cost of goods sold

     449,576         346,197        1,330,026        989,838   
  

 

 

    

 

 

   

 

 

   

 

 

 

Gross margin

     334,322         261,424        1,000,204        805,980   

Facility and warehouse expenses

     72,183         56,991        211,184        170,125   

Distribution expenses

     68,441         51,783        203,300        154,140   

Selling, general and administrative expenses

     92,986         77,671        274,142        228,437   

Restructuring and acquisition related expenses

     2,910         223        5,333        593   

Depreciation and amortization

     12,314         9,549        34,900        27,940   
  

 

 

    

 

 

   

 

 

   

 

 

 

Operating income

     85,488         65,207        271,345        224,745   

Other expense (income):

         

Interest expense, net

     4,847         7,186        15,927        21,617   

Loss on debt extinguishment

     —           —          5,345        —     

Other expense (income), net

     623         (274     (1,480     (573
  

 

 

    

 

 

   

 

 

   

 

 

 

Total other expense, net

     5,470         6,912        19,792        21,044   
  

 

 

    

 

 

   

 

 

   

 

 

 

Income from continuing operations before provision for income taxes

     80,018         58,295        251,553        203,701   

Provision for income taxes

     30,787         22,394        97,434        77,911   
  

 

 

    

 

 

   

 

 

   

 

 

 

Income from continuing operations

     49,231         35,901        154,119        125,790   

Discontinued operations:

         

Income from discontinued operations, net of taxes

     —           —          —          224   

Gain on sale of discontinued operations, net of taxes

     —           —          —          1,729   
  

 

 

    

 

 

   

 

 

   

 

 

 

Income from discontinued operations

     —           —          —          1,953   
  

 

 

    

 

 

   

 

 

   

 

 

 

Net income

   $ 49,231       $ 35,901      $ 154,119      $ 127,743   
  

 

 

    

 

 

   

 

 

   

 

 

 

Basic earnings per share (1):

         

Income from continuing operations

   $ 0.34       $ 0.25      $ 1.06      $ 0.88   

Income from discontinued operations

     0.00         0.00        0.00        0.01   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 0.34       $ 0.25      $ 1.06      $ 0.89   
  

 

 

    

 

 

   

 

 

   

 

 

 

Diluted earnings per share (1):

         

Income from continuing operations

   $ 0.33       $ 0.25      $ 1.04      $ 0.86   

Income from discontinued operations

     0.00         0.00        0.00        0.01   
  

 

 

    

 

 

   

 

 

   

 

 

 

Total

   $ 0.33       $ 0.25      $ 1.04      $ 0.88   
  

 

 

    

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding:

         

Basic

     146,325         143,258        145,954        142,769   
  

 

 

    

 

 

   

 

 

   

 

 

 

Diluted

     148,402         145,798        148,144        145,470   
  

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) 

The sum of the individual earnings per share amounts may not equal the total due to rounding.

 


LKQ CORPORATION AND SUBSIDIARIES

Unaudited Consolidated Condensed Balance Sheets

(In thousands, except share and per share data)

 

     September 30,
2011
    December 31,
2010
 

Assets

    

Current Assets:

    

Cash and equivalents

   $ 45,112      $ 95,689   

Receivables, net

     231,147        191,085   

Inventory

     605,665        492,688   

Deferred income taxes

     35,184        32,506   

Prepaid income taxes

     3,131        10,923   

Prepaid expenses and other current assets

     16,351        13,985   
  

 

 

   

 

 

 

Total Current Assets

     936,590        836,876   

Property and Equipment, net

     371,160        331,312   

Intangibles

     1,192,238        1,102,275   

Other Assets

     38,024        29,046   
  

 

 

   

 

 

 

Total Assets

   $ 2,538,012      $ 2,299,509   
  

 

 

   

 

 

 

Liabilities and Stockholders’ Equity

    

Current Liabilities:

    

Accounts payable

   $ 84,496      $ 76,437   

Accrued expenses

     113,126        84,028   

Deferred revenue

     8,713        9,224   

Current portion of long-term obligations

     18,915        52,888   

Liabilities of discontinued operations

     2,276        2,744   
  

 

 

   

 

 

 

Total Current Liabilities

     227,526        225,321   

Long-Term Obligations, Excluding Current Portion

     613,691        548,066   

Deferred Income Tax Liabilities

     61,832        66,059   

Other Noncurrent Liabilities

     55,240        45,902   

Commitments and Contingencies

    

Stockholders’ Equity:

    

Common stock, $0.01 par value, 500,000,000 shares authorized, 146,528,723 and 145,466,575 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively

     1,465        1,455   

Additional paid-in capital

     892,948        869,798   

Retained earnings

     692,649        538,530   

Accumulated other comprehensive (loss) income

     (7,339     4,378   
  

 

 

   

 

 

 

Total Stockholders’ Equity

     1,579,723        1,414,161   
  

 

 

   

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 2,538,012      $ 2,299,509   
  

 

 

   

 

 

 


LKQ CORPORATION AND SUBSIDIARIES

Unaudited Consolidated Condensed Statements of Cash Flows

( In thousands )

 

     Nine Months Ended  
     September 30,  
     2011     2010  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 154,119      $ 127,743   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     38,308        30,389   

Stock-based compensation expense

     10,028        7,713   

Excess tax benefit from share-based payments

     (5,626     (9,375

Gain on sale of discontinued operations

     —          (2,744

Loss on debt extinguishment

     5,345        —     

Other

     326        3   

Changes in operating assets and liabilities, net of effects from acquisitions and divestitures:

    

Receivables

     (18,048     (1,433

Inventory

     (51,301     (43,818

Prepaid income taxes/income taxes payable

     12,351        14,566   

Accounts payable

     1,770        11,307   

Other operating assets and liabilities

     11,910        10,212   
  

 

 

   

 

 

 

Net cash provided by operating activities

     159,182        144,563   
  

 

 

   

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Purchases of property and equipment

     (61,294     (36,982

Proceeds from sales of property and equipment

     1,478        977   

Proceeds from sale of businesses, net of cash sold

     —          11,992   

Cash used in acquisitions, net of cash acquired

     (180,512     (70,281
  

 

 

   

 

 

 

Net cash used in investing activities

     (240,328     (94,294
  

 

 

   

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from exercise of stock options

     7,506        8,725   

Excess tax benefit from share-based payments

     5,626        9,375   

Debt issuance costs

     (10,816     —     

Borrowings under revolving credit facility

     526,753        —     

Repayments under revolving credit facility

     (149,328     —     

Borrowings under term loan

     250,000        —     

Repayments under term loans

     (597,339     (7,476

Repayments of other long-term debt

     (1,680     (1,348
  

 

 

   

 

 

 

Net cash provided by financing activities

     30,722        9,276   
  

 

 

   

 

 

 

Effect of exchange rate changes on cash and equivalents

     (153     227   

Net (decrease) increase in cash and equivalents

     (50,577     59,772   

Cash and equivalents, beginning of period

     95,689        108,906   
  

 

 

   

 

 

 

Cash and equivalents, end of period

   $ 45,112      $ 168,678   
  

 

 

   

 

 

 


LKQ CORPORATION AND SUBSIDIARIES

Unaudited Supplementary Data

( In thousands, except per share data )

 

     Three Months Ended September 30,  
      2011     2010              
Operating Highlights           % of
Revenue
          % of
Revenue
    Change     % Change  

Revenue

   $ 783,898         100.0   $ 607,621        100.0   $ 176,277        29.0

Cost of goods sold

     449,576         57.4     346,197        57.0     103,379        29.9
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Gross margin

     334,322         42.6     261,424        43.0     72,898        27.9

Facility and warehouse expenses

     72,183         9.2     56,991        9.4     15,192        26.7

Distribution expenses

     68,441         8.7     51,783        8.5     16,658        32.2

Selling, general and administrative expenses

     92,986         11.9     77,671        12.8     15,315        19.7

Restructuring and acquisition related expenses

     2,910         0.4     223        0.0     2,687        n/m   

Depreciation and amortization

     12,314         1.6     9,549        1.6     2,765        29.0
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Operating income

     85,488         10.9     65,207        10.7     20,281        31.1

Other expense (income):

             

Interest expense, net

     4,847         0.6     7,186        1.2     (2,339     -32.5

Loss on debt extinguishment

     —           0.0     —          0.0     —          n/m   

Other expense (income), net

     623         0.1     (274     0.0     897        n/m   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Total other expense, net

     5,470         0.7     6,912        1.1     (1,442     -20.9
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Income from continuing operations before provision for income taxes

     80,018         10.2     58,295        9.6     21,723        37.3

Provision for income taxes

     30,787         3.9     22,394        3.7     8,393        37.5
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Income from continuing operations

     49,231         6.3     35,901        5.9     13,330        37.1

Discontinued operations:

             

Income from discontinued operations, net of taxes

     —           0.0     —          0.0     —          n/m   

Gain on sale of discontinued operations, net of taxes

     —           0.0     —          0.0     —          n/m   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Income from discontinued operations

     —           0.0     —          0.0     —          n/m   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Net income

   $ 49,231         6.3   $ 35,901        5.9   $ 13,330        37.1
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

Basic earnings per share (1):

             

Income from continuing operations

   $ 0.34         $ 0.25        $ 0.09        36.0

Income from discontinued operations

     0.00           0.00          0.00        n/m   
  

 

 

      

 

 

     

 

 

   

Total

   $ 0.34         $ 0.25        $ 0.09        36.0
  

 

 

      

 

 

     

 

 

   

Diluted earnings per share (1):

             

Income from continuing operations

   $ 0.33         $ 0.25        $ 0.08        32.0

Income from discontinued operations

     0.00           0.00          0.00        n/m   
  

 

 

      

 

 

     

 

 

   

Total

   $ 0.33         $ 0.25        $ 0.08        32.0
  

 

 

      

 

 

     

 

 

   

Weighted average common shares outstanding:

             

Basic

     146,325           143,258          3,067        2.1
  

 

 

      

 

 

     

 

 

   

Diluted

     148,402           145,798          2,604        1.8
  

 

 

      

 

 

     

 

 

   

 

(1) 

The sum of the individual earnings per share amounts may not equal the total due to rounding.


LKQ CORPORATION AND SUBSIDIARIES

Unaudited Supplementary Data

( In thousands, except per share data )

 

     Nine Months Ended September 30,  

Operating Highlights

   2011     2010              
         % of
Revenue
          % of
Revenue
    Change     % Change  

Revenue

   $ 2,330,230        100.0   $ 1,795,818        100.0   $ 534,412        29.8

Cost of goods sold

     1,330,026        57.1     989,838        55.1     340,188        34.4
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Gross margin

     1,000,204        42.9     805,980        44.9     194,224        24.1

Facility and warehouse expenses

     211,184        9.1     170,125        9.5     41,059        24.1

Distribution expenses

     203,300        8.7     154,140        8.6     49,160        31.9

Selling, general and administrative expenses

     274,142        11.8     228,437        12.7     45,705        20.0

Restructuring and acquisition related expenses

     5,333        0.2     593        0.0     4,740        799.3

Depreciation and amortization

     34,900        1.5     27,940        1.6     6,960        24.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Operating income

     271,345        11.6     224,745        12.5     46,600        20.7

Other expense (income):

            

Interest expense, net

     15,927        0.7     21,617        1.2     (5,690     -26.3

Loss on debt extinguishment

     5,345        0.2     —          0.0     5,345        n/m   

Other expense (income), net

     (1,480     -0.1     (573     0.0     (907     n/m   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Total other expense, net

     19,792        0.8     21,044        1.2     (1,252     -5.9
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Income from continuing operations before provision for income taxes

     251,553        10.8     203,701        11.3     47,852        23.5

Provision for income taxes

     97,434        4.2     77,911        4.3     19,523        25.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Income from continuing operations

     154,119        6.6     125,790        7.0     28,329        22.5

Discontinued operations:

            

Income from discontinued operations, net of taxes

     —          0.0     224        0.0     (224     -100.0

Gain on sale of discontinued operations, net of taxes

     —          0.0     1,729        0.1     (1,729     -100.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Income from discontinued operations

     —          0.0     1,953        0.1     (1,953     -100.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Net income

   $ 154,119        6.6   $ 127,743        7.1   $ 26,376        20.6
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

Basic earnings per share (1):

            

Income from continuing operations

   $ 1.06        $ 0.88        $ 0.18        20.5

Income from discontinued operations

     0.00          0.01          (0.01     -100.0
  

 

 

     

 

 

     

 

 

   

Total

   $ 1.06        $ 0.89        $ 0.17        19.1
  

 

 

     

 

 

     

 

 

   

Diluted earnings per share (1):

            

Income from continuing operations

   $ 1.04        $ 0.86        $ 0.18        20.9

Income from discontinued operations

     0.00          0.01          (0.01     -100.0
  

 

 

     

 

 

     

 

 

   

Total

   $ 1.04        $ 0.88        $ 0.16        18.2
  

 

 

     

 

 

     

 

 

   

Weighted average common shares outstanding:

            

Basic

     145,954          142,769          3,185        2.2
  

 

 

     

 

 

     

 

 

   

Diluted

     148,144          145,470          2,674        1.8
  

 

 

     

 

 

     

 

 

   

 

(1) 

The sum of the individual earnings per share amounts may not equal the total due to rounding.


The following unaudited table reconciles income from continuing operations to EBITDA:

 

      Three Months Ended
September 30,
    Nine Months Ended
September 30,
 
     2011     2010     2011     2010  
     (In thousands)  

Income from continuing operations

   $ 49,231      $ 35,901      $ 154,119      $ 125,790   

Depreciation and amortization

     13,511        10,378        38,308        30,389   

Interest expense, net

     4,847        7,186        15,927        21,617   

Loss on debt extinguishment (1)

     —          —          5,345        —     

Provision for income taxes

     30,787        22,394        97,434        77,911   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before interest, taxes, depreciation and amortization (EBITDA) from continuing operations

   $ 98,376      $ 75,859      $ 311,133      $ 255,707   
  

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA as a percentage of revenue

     12.5     12.5     13.4     14.2

 

(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.

We provide a reconciliation of Income from Continuing Operations to EBITDA 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. EBITDA provides insight into our profitability trends, and allows management and investors to analyze our operating results with and without the impact of depreciation, amortization, interest and income tax expense. We believe EBITDA is used by securities analysts, investors, and other interested parties in evaluating companies, many of which present EBITDA when reporting their results. EBITDA should not be construed as an alternative to operating income, net income or net cash provided by (used in) operating activities, as determined in accordance with accounting principles generally accepted in the United States. In addition, not all companies that report EBITDA information calculate EBITDA in the same manner as we do and, accordingly, our calculation is not necessarily comparable to similarly named measures of other companies and may not be an appropriate measure for performance relative to other companies.


The following unaudited tables compare certain revenue categories:

 

     Three Months Ended
September 30,
             
     2011     2010     Change     % Change  
     (In thousands)              

Included in Unaudited Consolidated Condensed Statements of Income of LKQ Corporation

        

Aftermarket, other new and refurbished products

   $ 365,569      $ 291,607      $ 73,962        25.4

Recycled, remanufactured and related products and services

     284,660        228,797        55,863        24.4
  

 

 

   

 

 

   

 

 

   

Parts and services

     650,229        520,404        129,825        24.9

Other

     133,669        87,217        46,452        53.3
  

 

 

   

 

 

   

 

 

   

Total

   $ 783,898      $ 607,621      $ 176,277        29.0
  

 

 

   

 

 

   

 

 

   
Revenue changes by category for the three months ended September 30, 2011 vs. 2010:     
     Revenue Change Attributable to:        
     Acquisition     Organic     Foreign
Exchange
    % Change  

Aftermarket, other new and refurbished products

     18.3     6.9     0.2     25.4

Recycled, remanufactured and related products and services

     15.7     8.4     0.3     24.4

Parts and services

     17.1     7.6     0.3     24.9

Other

     20.7     32.5     0.1     53.3

Total

     17.6     11.1     0.2     29.0
     Nine Months Ended
September 30,
             
     2011     2010     Change     % Change  
     (In thousands)              

Included in Unaudited Consolidated Condensed Statements of Income of LKQ Corporation

        

Aftermarket, other new and refurbished products

   $ 1,102,887      $ 894,251      $ 208,636        23.3

Recycled, remanufactured and related products and services

     830,142        658,179        171,963        26.1
  

 

 

   

 

 

   

 

 

   

Parts and services

     1,933,029        1,552,430        380,599        24.5

Other

     397,201        243,388        153,813        63.2
  

 

 

   

 

 

   

 

 

   

Total

   $ 2,330,230      $ 1,795,818      $ 534,412        29.8
  

 

 

   

 

 

   

 

 

   
Revenue changes by category for the nine months ended September 30, 2011 vs. 2010:     
     Revenue Change Attributable to:        
     Acquisition     Organic     Foreign
Exchange
    % Change  

Aftermarket, other new and refurbished products

     15.3     7.8     0.2     23.3

Recycled, remanufactured and related products and services

     15.7     10.1     0.3     26.1

Parts and services

     15.5     8.8     0.2     24.5

Other

     28.0     35.1     0.1     63.2

Total

     17.2     12.3     0.2     29.8