XML 109 R85.htm IDEA: XBRL DOCUMENT v3.8.0.1
Reconciliation Of Segment EBITDA To Net Income (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended 15 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2017
Segment Reporting [Abstract]                        
Net income attributable to LKQ stockholders $ 124,171 $ 122,381 $ 150,914 $ 136,278 $ 86,331 $ 122,688 $ 142,785 $ 112,171 $ 533,744 $ 463,975 $ 423,223  
Less: net loss attributable to noncontrolling interest (3,516)               (3,516) 0 0  
Net income                 530,228 463,975 423,223  
Comprehensive Income (Loss), Net of Tax, Attributable to Noncontrolling Interest                 (3,516) 0 0  
Net (loss) income from discontinued operations $ (2,215) $ 0 $ 0 $ (4,531) $ (9,967) $ 12,844 $ 4,975   (6,746) 7,852 0  
Net income from continuing operations attributable to LKQ stockholders                 540,490 456,123 423,223  
Depreciation and amortization                 219,546 191,433 122,120  
Depreciation and amortization - cost of goods sold                 10,657 6,901 6,072  
Interest expense, net                 100,620 87,682 57,342  
Loss on debt extinguishment                 (456) (26,650) 0  
Provision for income taxes                 235,560 220,566 219,703  
EBITDA                 1,107,329 989,355 828,460  
Equity in earnings (loss) of unconsolidated subsidiaries                 5,907 (592) (6,104)  
Gains on foreign exchange contracts - acquisition related                 0 18,342 0  
Gains on bargain purchases                 3,870 8,207 0 $ 10,000
Restructuring and acquisition related expenses                 19,672 37,762 19,511  
Inventory step-up adjustment - acquisition related                 3,584 3,614 0  
Change in fair value of contingent consideration liabilities                 4,218 (206) (454)  
Segment EBITDA                 $ 1,116,590 $ 1,004,980 $ 854,529