| Schedule Of Financial Performance By Reportable Segment |
The following tables present our financial performance by reportable segment for the periods indicated (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | North America | | Europe | | Specialty | | Eliminations | | Consolidated | | Three Months Ended September 30, 2026 | | | | | | | | | | | Revenue: | | | | | | | | | | | Third Party | $ | 1,401 | | | $ | 1,453 | | | $ | 465 | | | $ | — | | | $ | 3,319 | | | Intersegment | 1 | | | — | | | — | | | (1) | | | — | | | Total segment revenue | $ | 1,402 | | | $ | 1,453 | | | $ | 465 | | | $ | (1) | | | $ | 3,319 | | | | | | | | | | | | Less: (1) | | | | | | | | | | | Cost of goods sold | 808 | | | 921 | | | 355 | | | | | | | Selling, general and administrative expenses | 394 | | | 476 | | | 89 | | | | | | Other segment items (2) | (3) | | | (12) | | | (4) | | | | | | | Segment EBITDA | $ | 203 | | | $ | 68 | | | $ | 25 | | | $ | — | | | $ | 296 | | Total depreciation and amortization (3) | $ | 47 | | | $ | 45 | | | $ | 11 | | | $ | — | | | $ | 103 | | | | | | | | | | | | | Three Months Ended September 30, 2025 | | | | | | | | | | | Revenue: | | | | | | | | | | | Third Party | $ | 1,423 | | | $ | 1,620 | | | $ | 456 | | | $ | — | | | $ | 3,499 | | | Intersegment | — | | | — | | | 1 | | | (1) | | | — | | | Total segment revenue | $ | 1,423 | | | $ | 1,620 | | | $ | 457 | | | $ | (1) | | | $ | 3,499 | | | | | | | | | | | | Less: (1) | | | | | | | | | | | Cost of goods sold | 825 | | | 991 | | | 343 | | | | | | | Selling, general and administrative expenses | 401 | | | 474 | | | 83 | | | | | | Other segment items (2) | (2) | | | (7) | | | (3) | | | | | | | Segment EBITDA | $ | 199 | | | $ | 162 | | | $ | 34 | | | $ | — | | | $ | 395 | | Total depreciation and amortization (3) | $ | 49 | | | $ | 48 | | | $ | 8 | | | $ | — | | | $ | 105 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | North America | | Europe | | Specialty | | Eliminations | | Consolidated | | Nine Months Ended September 30, 2026 | | | | | | | | | | | Revenue: | | | | | | | | | | | Third Party | $ | 4,307 | | | $ | 4,529 | | | $ | 1,360 | | | $ | — | | | $ | 10,196 | | | Intersegment | 1 | | | — | | | 2 | | | (3) | | | — | | | Total segment revenue | $ | 4,308 | | | $ | 4,529 | | | $ | 1,362 | | | $ | (3) | | | $ | 10,196 | | | | | | | | | | | | Less: (1) | | | | | | | | | | | Cost of goods sold | 2,480 | | | 2,803 | | | 1,028 | | | | | | | Selling, general and administrative expenses | 1,224 | | | 1,452 | | | 267 | | | | | | Other segment items (2) | (9) | | | (29) | | | (9) | | | | | | | Segment EBITDA | $ | 613 | | | $ | 303 | | | $ | 76 | | | $ | — | | | $ | 992 | | Total depreciation and amortization (3) | $ | 138 | | | $ | 139 | | | $ | 28 | | | $ | — | | | $ | 305 | | | | | | | | | | | | | Nine Months Ended September 30, 2025 | | | | | | | | | | | Revenue: | | | | | | | | | | | Third Party | $ | 4,277 | | | $ | 4,749 | | | $ | 1,313 | | | $ | — | | | $ | 10,339 | | | Intersegment | — | | | — | | | 3 | | | (3) | | | — | | | Total segment revenue | $ | 4,277 | | | $ | 4,749 | | | $ | 1,316 | | | $ | (3) | | | $ | 10,339 | | | | | | | | | | | | Less: (1) | | | | | | | | | | | Cost of goods sold | 2,433 | | | 2,910 | | | 989 | | | | | | | Selling, general and administrative expenses | 1,217 | | | 1,407 | | | 241 | | | | | | Other segment items (2) | (13) | | | (22) | | | (8) | | | | | | | Segment EBITDA | $ | 640 | | | $ | 454 | | | $ | 94 | | | $ | — | | | $ | 1,188 | | Total depreciation and amortization (3) | $ | 148 | | | $ | 131 | | | $ | 24 | | | $ | — | | | $ | 303 | |
(1) The significant expense categories and amounts align with the segment-level information that is regularly provided to the chief operating decision maker ("CODM"). Intersegment expenses are included within the amounts shown. (2) Amounts primarily represent other non operating income and expenses within each segment, as well as reconciling items to remove depreciation - cost of goods sold and the direct impacts of the Ukraine/Russia conflict, which are excluded from the calculation of Segment EBITDA. (3) Amounts presented include depreciation and amortization expense recorded within Cost of goods sold and Restructuring and transaction related expenses.
|
| Reconciliation Of Net Income to Segment EBITDA |
The table below provides a reconciliation of Net Income (Loss) to Segment EBITDA (in millions):
| | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended September 30, | | Nine Months Ended September 30, | | 2026 | | 2025 | | 2026 | | 2025 | | Net (loss) income | $ | (27) | | | $ | 180 | | | $ | 188 | | | $ | 542 | | | Less: net (loss) income attributable to continuing noncontrolling interest | (1) | | | — | | | (1) | | | 1 | | | Net (loss) income attributable to LKQ stockholders | (26) | | | 180 | | | 189 | | | 541 | | | Less: net (loss) income from discontinued operations | (2) | | | 2 | | | 2 | | | 20 | | | Net (loss) income from continuing operations attributable to LKQ stockholders | (24) | | | 178 | | | 187 | | | 521 | | | Adjustments: | | | | | | | | | | | | | | | | | Depreciation and amortization | 103 | | | 105 | | | 305 | | | 303 | | | | | | | | | | | | | | | | | | | | | | | | | | | Interest expense, net of interest income | 53 | | | 53 | | | 153 | | | 158 | | | | | | | | | | | Provision for income taxes | 32 | | | 45 | | | 124 | | | 173 | | | | | | | | | | | | | | | | | | Equity in (earnings) losses of unconsolidated subsidiaries (1) | (2) | | | — | | | 42 | | | — | | | | | | | | | | | Equity investment fair value adjustments | (1) | | | — | | | (1) | | | (1) | | | | | | | | | | | | | | | | | | Restructuring and transaction related expenses (2) | 20 | | | 14 | | | 67 | | | 33 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Impairment of goodwill (3) | 88 | | | — | | | 88 | | | — | | Impairment of net assets held for sale (4) | 23 | | | — | | | 23 | | | — | | | | | | | | | | Direct impacts of Ukraine/Russia conflict (5) | 4 | | | — | | | 4 | | | 1 | | | Segment EBITDA | $ | 296 | | | $ | 395 | | | $ | 992 | | | $ | 1,188 | |
(1) See Note 6, "Equity Method Investments" for further information. (2) Excludes amounts related to Restructuring - Depreciation expense. See Note 8, "Restructuring and Transaction Related Expenses" for further information on restructuring activities. (3) See Note 5, "Intangible Assets" for further information. (4) See Note 2, "Business Combinations and Divestitures" for further information. (5) Amounts primarily include inventory write-downs and property, plant, and equipment impairment charges for operations impacted by the Ukraine/Russia conflict.
|
| Schedule Of Assets By Reportable Segment |
The following table presents assets by reportable segment (in millions): | | | | | | | | | | | | | September 30, 2026 | | December 31, 2025 | | Receivables, net of allowance for credit losses | | | | North America | $ | 536 | | | $ | 495 | | | Europe | 675 | | | 552 | | | Specialty | 143 | | | 157 | | | Total receivables, net of allowance for credit losses | 1,354 | | | 1,204 | | | Inventories | | | | North America | 1,403 | | | 1,479 | | | Europe | 1,411 | | | 1,496 | | | Specialty | 448 | | | 451 | | | Total inventories | 3,262 | | | 3,426 | | | Property, plant and equipment, net | | | | North America | 649 | | | 651 | | | Europe | 624 | | | 695 | | | Specialty | 123 | | | 106 | | | Total property, plant and equipment, net | 1,396 | | | 1,452 | | | Operating lease assets, net | | | | North America | 611 | | | 641 | | | Europe | 528 | | | 544 | | | Specialty | 144 | | | 147 | | | Total operating lease assets, net | 1,283 | | | 1,332 | | | | | | | | | | | | | | | | | | | | | | | Other unallocated assets | 7,487 | | | 7,723 | | | Total assets | $ | 14,782 | | | $ | 15,137 | |
|