CHICAGO , July 26 /PRNewswire-FirstCall/ -- LKQ Corporation (Nasdaq: LKQX) today announced results for its second quarter ended June 30, 2007 , with revenue of $233.3 million , net income of $14.0 million and diluted earnings per share of $0.25 .
(Logo: http://www.newscom.com/cgi-bin/prnh/20051017/LKQLOGO )
'We exceeded our previously issued earnings estimates for the second
quarter. We were highly encouraged by the expansion of our operating income
margin to 11.4% compared to 10.6% in the second quarter of 2006,' said
Commenting on business acquisitions, Holsten said 'We were particularly pleased with our two recent Canadian business acquisitions that spearhead our entry into the Canadian markets. Of course our primary acquisition efforts over the last few months related to our previously announced signing of a definitive merger agreement on July 16 with Keystone Automotive Industries, Inc. (Nasdaq: KEYS) the leading distributor of collision repair aftermarket parts with over $700 million in annual revenue.'
2007 Reported Results
For the second quarter of 2007, revenue increased 19.6% to $233.3 million compared with $195.0 million for the second quarter of 2006. Our organic revenue growth for the quarter was 10.5%. Net income for the quarter increased 20.2% to $14.0 million compared with $11.7 million for the second quarter of 2006. Diluted earnings per share was $0.25 for the quarter compared with $0.21 for the second quarter of 2006. As we indicated in our first quarter earnings release, we were required to write-off certain deferred tax assets in the second quarter due to an April 2007 state tax law change in a state where we operate. This had the effect of reducing our second quarter net income by $600,000 and diluted earnings per share by $0.01 .
For the six months ended June 30, 2007 , revenue increased 21.0% to $468.6 million compared with $387.2 million for the same period in 2006. This included organic revenue growth of 10.1%. For the six months ended June 30, 2007 , net income increased 25.5% to $29.8 million compared with $23.7 million for the same period in 2006. Diluted earnings per share was $0.53 for the six months ended June 30, 2007 compared with $0.43 for the same period a year ago.
Our consolidated aftermarket collision replacement parts, refurbished wheels and refurbished lighting revenue for the first six months was $118.1 million . In addition a subsidiary operates an aluminum smelter that melts damaged and unusable wheel cores as a means of product disposal. For the first six months of 2007, the smelter's revenue was $19.9 million at a gross margin of approximately 6.0%, compared to $12.2 million of revenue at a gross margin of approximately 5.0% for the five months we owned the smelter in the first half of 2006.
The weighted average diluted shares outstanding for the second quarter of 2007 was 56.2 million compared to 55.7 million for the second quarter of 2006, and for the six months ended June 30, 2007 was 56.1 million compared to 55.6 million for the six months ended June 30, 2006 .
Business Acquisitions in 2007
In January we acquired Northern Light Refinishing, near Grand Rapids , MI, that refurbishes head and tail lights. While currently a small business, we believe many of our light cores can be refurbished into high quality replacement lights that can be sold to our collision repair and retail customers.
In February we acquired Potomac German Auto, a recycling business that
serves the professional repair market from two locations totaling 13 acres.
One facility is in Frederick, MD and the other is in St. Augustine, FL. These
locations specialize in
In March and April we acquired three businesses that had approximately $9.0 million in trailing annual revenue prior to our acquisition of them. These businesses are Al's Atomic, a retail oriented recycling business with two facilities in Dallas , TX operating on 50 acres, Crash Parts Warehouse, a small aftermarket business in Birmingham , AL, and Thruway, a small recycling business on 30 acres in Parryville, PA that will be a start-up for us to better serve the professional repair market in the greater Philadelphia area.
In May we acquired two businesses that operated at annual revenue levels of approximately $9.0 million (U.S.). These businesses are Dominion Auto Recycling located near Toronto , Canada , that serves the professional repair market and operates out of an approximately 13 acre facility and Cenla Body Parts, an aftermarket business located in Alexandria, Louisiana.
In July we acquired Pintendre Autos, a recycled parts business near Quebec City, Canada that generates annual revenue of approximately $29 million (U.S.). This business primarily serves the professional repair market for not only automobiles but also for heavy trucks and several types of light duty vehicles and operates on property totaling approximately 125 acres.
On July 16 , we signed a definitive merger agreement to acquire Keystone, a leader in providing aftermarket vehicle collision replacement parts, for $48.00 per share in cash. The merger, which is subject to approval of the shareholders of Keystone and other customary conditions, is currently expected to close early in the fourth quarter of 2007. Total cash consideration is approximately $811 million on a fully diluted basis. For the twelve months ended March 31, 2007 Keystone reported sales and net income of $714 million and $30 million , respectively.
Company Outlook
The following estimates below exclude any impact of acquiring Keystone which we anticipate closing in the fourth quarter of 2007.
We expect that 2007 organic revenue growth will be in the low double digits, with the balance of the growth being the full year impact of 2006 business acquisitions and the acquisitions that we have completed so far in 2007. We expect net income to be within a range of $56.0 million to $58.0 million and diluted earnings per share to be between $0.99 and $1.03 .
For the third quarter of 2007, we expect net income to be within a range of $12.5 million to $13.5 million and diluted earnings per share to be between $0.22 and $0.24 .
We anticipate that net cash provided by operating activities for 2007 will be over $55.0 million . We estimate our full year 2007 capital expenditures related to property and equipment, excluding expenditures for acquiring businesses, will be between $49.0 to $53.0 million . This includes approximately $1.9 million in property and equipment related to businesses we have acquired to date in 2007 and approximately $5.0 million related to capital expenditures originally planned in late 2006 on projects that became delayed. As of July 25, 2007 , we had outstanding debt under our bank credit facility of $158.0 million .
In April 2007 we increased the capacity of our bank credit facility from $135 million to $205 million with an accordion feature that could increase it to $305 million with the consent of banks participating in such increase. We also extended the maturity date of the facility to April 2012 . We plan to retire our existing credit facility with proceeds from a $1.09 billion senior secured financing from Lehman Brothers Inc. and Deutsche Bank that is related to the closing of the Keystone business acquisition that we expect will occur early in the fourth quarter of 2007.
We estimate the weighted average diluted shares outstanding for the full year 2007 will be approximately 56.5 million. These share numbers are estimates and will be affected by factors such as any future stock issuances, the number of our options exercised in subsequent periods, and changes in our stock price.
Quarterly Conference Call
We will host an audio webcast to discuss our second quarter 2007 earnings results on Thursday, July 26, 2007 at 10:30 a.m. Eastern Time . The live audio webcast can be accessed on the internet at www.lkqcorp.com in the Investor Relations section. An online replay of the webcast will be available on our website approximately two hours after the live presentation and will remain on the site until August 9, 2007 .
About LKQ Corporation
LKQ Corporation is the largest nationwide provider of recycled light vehicle OEM products and related services and the second largest nationwide provider of aftermarket collision replacement products and refurbished wheels. LKQ operates over 130 facilities offering its customers a broad range of replacement systems, components, and parts to repair light vehicles.
Forward Looking Statements
The statements in this press release that are not historical are forward looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including 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:
-- failure of the proposed Keystone transaction to close due to the
failure to obtain regulatory or other approvals;
-- failure of Keystone's shareholders to approve the transaction;
-- the risk that Keystone's business will not be integrated successfully
or that LKQ will incur unanticipated costs of integration;
-- the ability to maintain Keystone's vendor and key customer
relationships and retain key employees;
-- the availability and cost of inventory;
-- pricing of new OEM replacement parts;
-- variations in vehicle accident rates;
-- changes in state or federal laws or regulations affecting our business;
-- fluctuations in fuel prices;
-- changes in the demand for our products and the supply of our inventory
due to severity of weather and seasonality of weather patterns;
-- changes in the types of replacement parts that insurance carriers will
accept in the repair process;
-- the amount and timing of operating costs and capital expenditures
relating to the maintenance and expansion of our business, operations
and infrastructure;
-- declines in asset values;
-- uncertainty as to changes in U.S. general economic activity and the
impact of these changes on the demand for our products;
-- uncertainty as to our future profitability;
-- increasing competition in the automotive parts industry;
-- our ability to increase or maintain revenue and profitability at our
facilities;
-- 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
arrangements;
-- our ability to obtain financing on acceptable terms to finance our
growth;
-- our ability to integrate and successfully operate recently acquired
companies and any companies acquired in the future and the risks
associated with these companies;
-- our ability to develop and implement the operational and financial
systems needed to manage our growing operations; and
-- other risks that are described in our Form 10-K filed February 28, 2007
and in other reports filed by us from time to time with the Securities
and Exchange Commission.
You should not place undue reliance on the forward looking statements. We assume no obligation to update any forward looking statement to reflect events or circumstances arising after the date on which it was made.
CONTACT:
LKQ Corporation
Mark T. Spears, Executive Vice President and Chief Financial Officer
312-621-1950
irinfo@lkqcorp.com
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Consolidated Statements of Income
( In thousands, except per share data )
Three Months Ended Six Months Ended
June 30, June 30,
2007 2006 2007 2006
Revenue $233,278 $195,037 $468,596 $387,176
Cost of goods sold 128,195 106,921 256,417 210,649
Gross margin 105,083 88,116 212,179 176,527
Facility and warehouse
expenses 24,634 20,086 50,244 40,580
Distribution expenses 22,213 19,808 44,388 39,734
Selling, general and
administrative expenses 28,130 24,731 56,862 49,641
Depreciation and amortization 3,464 2,893 6,781 5,629
Operating income 26,642 20,598 53,904 40,943
Other (income) expense:
Interest expense, net 2,093 1,347 3,826 2,290
Other income, net (27) (127) (675) (933)
Total other expense 2,066 1,220 3,151 1,357
Income before provision
for income taxes 24,576 19,378 50,753 39,586
Provision for income taxes 10,560 7,716 20,943 15,840
Net income $14,016 $11,662 $29,810 $23,746
Net income per share:
Basic $0.26 $0.22 $0.56 $0.45
Diluted $0.25 $0.21 $0.53 $0.43
Weighted average common
shares outstanding:
Basic 53,523 52,802 53,420 52,434
Diluted 56,247 55,706 56,123 55,595
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Consolidated Condensed Statements of Cash Flows
( In thousands )
Six Months Ended June 30,
2007 2006
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income $29,810 $23,746
Adjustments to reconcile net income
to net cash provided by operating activities:
Depreciation and amortization 7,056 5,629
Share-based compensation expense 1,760 1,131
Deferred income taxes 1,985 559
Excess tax benefit from exercise of
stock options (2,171) (3,861)
Gain on sale of investment securities -- (719)
Other adjustments (48) 7
Changes in operating assets and liabilities,
net of effects from purchase transactions:
Receivables (4,173) (1,518)
Inventory (27,350) (15,365)
Income taxes payable 4,917 3,705
Other operating assets and liabilities 1,653 (253)
Net cash provided by operating
activities 13,439 13,061
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchases of property and equipment, net (18,106) (16,427)
Purchases of investment securities (5,885) --
Proceeds from sale of investment securities -- 849
Repayment of escrow -- (2,561)
Decrease in restricted cash in escrow -- 450
Cash used in acquisitions (24,239) (56,254)
Net cash used in investing activities (48,230) (73,943)
CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from the sale of common stock
and warrant exercises 1,988 4,063
Excess tax benefit from exercise of
stock options 2,171 3,861
Repurchase and retirement of redeemable
common stock (1,125) --
Debt issuance costs (193) --
Net borrowings of long-term debt 36,773 53,992
Net cash provided by financing activities 39,614 61,916
Net increase in cash and equivalents 4,823 1,034
Cash and equivalents, beginning of period 4,031 3,173
Cash and equivalents, end of period $8,854 $4,207
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Consolidated Condensed Balance Sheets
(In thousands, except share and per share data)
June 30, December 31,
2007 2006
Assets
Current Assets:
Cash and equivalents $8,854 $4,031
Receivables, net 54,143 49,254
Inventory 156,557 124,541
Deferred income taxes 3,172 2,619
Prepaid expenses 3,670 3,369
Total Current Assets 226,396 183,814
Property and Equipment, net 140,557 127,084
Intangibles 263,573 246,300
Other Assets 15,543 7,157
Total Assets $646,069 $564,355
Liabilities and Stockholders' Equity
Current Liabilities:
Accounts payable $17,714 $19,242
Accrued expenses 30,805 29,504
Income taxes payable 3,416 304
Deferred revenue 4,391 3,859
Current portion of long-term obligations 9,802 8,485
Total Current Liabilities 66,128 61,394
Long-Term Obligations, Excluding Current
Portion 128,905 91,962
Deferred Income Tax Liability 4,959 1,848
Other Noncurrent Liabilities 8,787 7,332
Redeemable Common Stock, $0.01 par value,
100,000 shares issued at December 31, 2006 -- 617
Commitments and Contingencies
Stockholders' Equity:
Common stock, $0.01 par value, 500,000,000
shares authorized, 53,631,660 and
53,299,827 shares issued at June 30, 2007
and December 31, 2006, respectively. 536 533
Additional paid-in capital 328,597 323,189
Retained earnings 105,948 76,422
Accumulated other comprehensive income 2,209 1,058
Total Stockholders' Equity 437,290 401,202
Total Liabilities and Stockholders'
Equity $646,069 $564,355
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Supplementary Data
( $ in thousands )
Three Months Ended June 30,
Operating Highlights 2007 2006
% of % of
Revenue Revenue $ Growth % Growth
Revenue $233,278 100.0% $195,037 100.0% $38,241 19.6%
Cost of goods
sold 128,195 55.0% 106,921 54.8% 21,274 19.9%
Gross margin 105,083 45.0% 88,116 45.2% 16,967 19.3%
Facility and
warehouse
expenses 24,634 10.6% 20,086 10.3% 4,548 22.6%
Distribution
expenses 22,213 9.5% 19,808 10.2% 2,405 12.1%
Selling,
general and
administrative
expenses 28,130 12.1% 24,731 12.7% 3,399 13.7%
Depreciation and
amortization 3,464 1.5% 2,893 1.5% 571 19.7%
Operating
income 26,642 11.4% 20,598 10.6% 6,044 29.3%
Other (income)
expense:
Interest
expense, net 2,093 0.9% 1,347 0.7% 746 55.4%
Other income,
net (27) 0.0% (127) -0.1% 100 -78.7%
Total other
expense 2,066 0.9% 1,220 0.6% 846 69.3%
Income before
provision for
income taxes 24,576 10.5% 19,378 9.9% 5,198 26.8%
Provision for
income taxes 10,560 4.5% 7,716 4.0% 2,844 36.9%
Net income $14,016 6.0% $11,662 6.0% $2,354 20.2%
LKQ CORPORATION AND SUBSIDIARIES
Unaudited Supplementary Data
( $ in thousands )
Six Months Ended June 30,
Operating Highlights 2007 2006
% of % of
Revenue Revenue $ Growth % Growth
Revenue $468,596 100.0% $387,176 100.0% $81,420 21.0%
Cost of goods
sold 256,417 54.7% 210,649 54.4% 45,768 21.7%
Gross margin 212,179 45.3% 176,527 45.6% 35,652 20.2%
Facility and
warehouse
expenses 50,244 10.7% 40,580 10.5% 9,664 23.8%
Distribution
expenses 44,388 9.5% 39,734 10.3% 4,654 11.7%
Selling,
general and
administrative
expenses 56,862 12.1% 49,641 12.8% 7,221 14.5%
Depreciation and
amortization 6,781 1.4% 5,629 1.5% 1,152 20.5%
Operating
income 53,904 11.5% 40,943 10.6% 12,961 31.7%
Other (income)
expense:
Interest
expense, net 3,826 0.8% 2,290 0.6% 1,536 67.1%
Other income,
net (675) -0.1% (933) -0.2% 258 -27.7%
Total other
expense 3,151 0.7% 1,357 0.4% 1,794 132.2%
Income before
provision for
income taxes 50,753 10.8% 39,586 10.2% 11,167 28.2%
Provision for
income taxes 20,943 4.5% 15,840 4.1% 5,103 32.2%
Net income $29,810 6.4% $23,746 6.1% $6,064 25.5%
The following table reconciles EBITDA to net income:
Three Months Six Months
Ended June 30, Ended June 30,
2007 2006 2007 2006
(In thousands)
Net income $14,016 $11,662 $29,810 $23,746
Depreciation and amortization 3,604 2,893 7,056 5,629
Interest, net 2,093 1,347 3,826 2,290
Provision for income taxes 10,560 7,716 20,943 15,840
Earnings before interest,
taxes, depreciation and
amortization (EBITDA) $30,273 $23,618 $61,635 $47,505
EBITDA as a percentage of
revenue 13.0% 12.1% 13.2% 12.3%
SOURCE LKQ Corporation
