2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $12B | $13B | $13B | $14B | $14B |
Cost of Revenue | $7B | $7.8B | $7.6B | $8.3B | $8.7B |
Gross Profit | $4.6B | $5.3B | $5.2B | $5.6B | $5.6B |
Gross Profit % | 39% | 41% | 41% | 40% | 39% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $640M | $1.1B | $1.2B | $938M | $693M |
Dep. & Amort. | $299M | $284M | $264M | $319M | $406M |
Def. Tax | -$34M | -$27M | $6M | $13M | -$34M |
Stock Comp. | $29M | $34M | $38M | $40M | $30M |
Chg. in WC | $497M | -$2.7M | -$35M | $77M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $312M | $274M | $278M | $299M | $234M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $312M | $274M | $278M | $299M | $234M |
Receivables | $1.1B | $1.1B | $998M | $1.2B | $1.1B |
Inventory | $2.4B | $2.6B | $2.8B | $3.1B | $3.2B |
LKQ reported Q1 2025 adjusted diluted EPS of $0.79 (down $0.03 YoY) and GAAP EPS of $0.65 (up $0.06 YoY), with results largely in line with expectations despite macroeconomic and tariff-related headwinds.
North America organic revenue declined 4.1% per day, mainly due to a nearly 10% drop in repairable claims, but the company outperformed the market by 570 bps and expects easier comps and potential improvement as used car prices stabilize and insurance premiums flatten.
Europe saw a 1.8% organic revenue decline per day but achieved a 60 bps YoY improvement in segment EBITDA margin (to 9.3%) through SKU rationalization, increased private label penetration (now 21–22%, targeting 30% by 2030), and ongoing portfolio simplification.
Tariff exposure is being actively managed: less than 10% of global COGS are direct imports (mainly from Taiwan), with another ~20% indirect; LKQ expects to mitigate impacts via supplier negotiations, supply chain optimization, and selective price increases, historically having passed on tariff costs successfully.
Full-year 2025 guidance (excluding material tariff impacts) is reaffirmed: adjusted diluted EPS of $3.40–$3.70, free cash flow of $750M–$900M, North America EBITDA margins in the low 16% range, and Europe segment EBITDA margins expected to remain in double digits.