Jump to content

  • Welcome to Auto Parts Forum

    Whether you are a veteran automotive parts guru or just someone looking for some quick auto parts advice, register today and start a new topic in our forum. Registration is free and you can even sign up with social network platforms such as Facebook, X, and LinkedIn. 

     

Recommended Posts

Posted
  • Revenue of $3.7 billion (an 8% increase compared to the same period in 2023)
  • Diluted EPS2 of $0.70; adjusted diluted EPS1,2 of $0.98
  • Second quarter operating cash flow of $213 million; free cash flow1 of $133 million
  • Repurchased $125 million of LKQ shares
  • Dividend of $0.30 per share approved to be paid in the third quarter of 2024
  • Annual guidance updated

CHICAGO, July 25, 2024 (GLOBE NEWSWIRE) -- LKQ Corporation (Nasdaq: LKQ) today reported second quarter 2024 financial results. “Our second quarter performance did not meet expectations as lower repairable claims in North America and difficult macroeconomic conditions in Europe led to declines in overall volumes. In light of soft demand, our teams acted with agility and decisiveness to address our cost structure and protect our margins,” noted Justin Jude, President and Chief Executive Officer.

Mr. Jude further stated: “We believe current market headwinds are temporary in nature but expect them to persist for the balance of the year. As we look ahead, we will continue to prioritize our strategic pillars of profitable revenue growth, margin enhancement and cash flow generation, while enhancing our operational excellence focus to maximize our performance. Guided by our strategic pillars, we will continue to evaluate our portfolio to determine if we are the right owners of our various businesses, and we have placed a pause on any large-scale acquisitions and have raised the bar for approving tuck-in acquisitions. I am confident that these actions, combined with a capital allocation policy that will prioritize returning value to shareholders while maintaining our investment grade status, will enhance shareholder value to reflect LKQ’s unique strengths and market leading positions in our core segments.”

Second Quarter 2024 Financial Results

Revenue for the second quarter of 2024 was $3.7 billion, an increase of 7.6% compared to $3.4 billion for the second quarter of 2023. For the second quarter of 2024, parts and services organic revenue decreased 2.1% (2.9% decrease on a per day basis), the net impact of acquisitions and divestitures increased revenue by 11.8%, and foreign exchange rates decreased revenue by 0.6% year over year, for a total parts and services revenue increase of 9.0%. Other revenue for the second quarter of 2024 fell 16.2% primarily due to weaker precious metals prices and lower scrap steel volumes relative to the same period in 2023.

Net income2 for the second quarter of 2024 was $185 million compared to $281 million for the same period of 2023. Diluted earnings per share2 for the second quarter of 2024 was $0.70 compared to $1.05 for the same period of 2023, a decrease of 33.3%.

On an adjusted basis, net income1,2 for the second quarter of 2024 was $261 million compared to $291 million for the same period of 2023, a decrease of 10.4%. Adjusted diluted earnings per share1,2 was $0.98 for the second quarter of 2024 compared to $1.09 for the same period of 2023, a decrease of 10.1%.

(1) Non-GAAP measure. See the table accompanying this release that reconciles the actual or forecasted U.S. GAAP measure to the actual or forecasted adjusted measure, which is non-GAAP.

(2) References in this release to Net income and Diluted earnings per share, and the corresponding adjusted figures, reflect amounts from continuing operations attributable to LKQ stockholders.

Cash Flow and Balance Sheet

Cash flow from operations and free cash flow1 were $213 million and $133 million, respectively, for the second quarter of 2024. Cash flow from operations and free cash flow1 were $466 million and $320 million, respectively, for the six months ended June 30, 2024. As of June 30, 2024, the balance sheet reflected total debt of $4.3 billion and total leverage, as defined in our credit facility, was 2.3x EBITDA.

Stock Repurchase and Dividend Programs

During the second quarter of 2024, the Company returned over $200 million to its shareholders by investing $125 million to repurchase 2.9 million shares of its common stock and distributing approximately $80 million in cash dividends. For the six months ended June 30, 2024, the Company has repurchased 3.5 million shares of its common stock for $155 million, and since initiating the stock repurchase program in late October 2018, the Company has repurchased approximately 59 million shares of its common stock for a total of $2.6 billion through June 30, 2024. As of June 30, 2024, there was $921 million remaining on the authorization.

On July 23, 2024, the Board of Directors declared a quarterly cash dividend of $0.30 per share of common stock, payable on August 29, 2024, to stockholders of record at the close of business on August 15, 2024.

Other Events

In the second quarter of 2024, we entered into definitive agreements to divest our operations in (i) Slovenia, which closed in April 2024; (ii) Poland, which we expect to close in the third quarter of 2024 subject to customary closing conditions; and (iii) Bosnia, which we expect to close in the second half of 2024 subject to customary closing conditions and regulatory approval. After thorough consideration, we determined our operations in Slovenia, Poland and Bosnia did not align with our long-term strategy and financial return objectives. Terms of the transactions were not disclosed.

On June 21, 2024, the Company announced a new collective bargaining agreement with the trade union Verdi. The agreement covers approximately 5,000 employees of LKQ Europe in Germany, including 730 colleagues at LKQ’s Sulzbach-Rosenberg distribution center. The collective bargaining agreement has a two-year duration, which expires on April 30, 2026. The tariff agreement includes a mandatory peace obligation, which immediately ends all strike activity throughout the term of the agreement.

On July 22, 2024, the Company announced that it had appointed Andrew Clarke to its Board of Directors. LKQ's Board of Directors regularly evaluates its composition with the objective of including the appropriate skills, experience and perspectives to enhance the prospects for the growth and profitability of the Company on behalf of its stockholders.

2024 Outlook

“Based on a projected continuation of the revenue headwinds we experienced in the first half of 2024, we are lowering our full year guidance. While we have taken actions to reduce costs and protect our margins and cash flows, the benefits are not expected to offset the full impact of the lower revenue expectation,” stated Rick Galloway, Senior Vice President and Chief Financial Officer. “We are confident in LKQ’s ability to deliver on these expectations given our market-leading businesses, successful operational excellence strategy and the strength of our team.”

(1) Non-GAAP measure. See the table accompanying this release that reconciles the actual or forecasted U.S. GAAP measure to the actual or forecasted adjusted measure, which is non-GAAP.

(2) References in this release to Net income and Diluted earnings per share, and the corresponding adjusted figures, reflect amounts from continuing operations attributable to LKQ stockholders.

For 2024, management updated the outlook as set forth below:

  2024 Previous Full Year Outlook 2024 Updated Full Year Outlook
Organic revenue growth for parts and services 2.5% to 4.5% (1.25%) to 0.25%
Diluted EPS2 $3.32 to $3.62 $2.71 to $2.91
Adjusted diluted EPS1,2 $3.90 to $4.20 $3.50 to $3.70
Operating cash flow $1.35 billion $1.20 billion
Free cash flow1 $1.0 billion $0.85 billion
Free cash flow conversion of Adjusted EBITDA1 50% to 60% 50% to 60%

(1) Non-GAAP measure. See the table accompanying this release that reconciles the actual or forecasted U.S. GAAP measure to the actual or forecasted adjusted measure, which is non-GAAP.

(2) References in this release to Net income and Diluted earnings per share, and the corresponding adjusted figures, reflect amounts from continuing operations attributable to LKQ stockholders.

Our outlook for the full year 2024 is based on current conditions, recent trends and our expectations, and assumes a global effective tax rate of 26.8%, the prices of scrap and precious metals hold near the June average and no further deterioration due to the Ukraine/Russia conflict. We have applied foreign currency exchange rates near second quarter average levels, including $1.09, $1.27 and $0.73 for the euro, pound sterling and Canadian dollar, respectively, for the balance of the year. Changes in these conditions may impact our ability to achieve the estimates. Adjusted figures exclude (to the extent applicable) the impact of restructuring and transaction related expenses; amortization expense related to acquired intangibles; excess tax benefits and deficiencies from stock-based payments; losses on debt extinguishment; impairment charges; direct impacts of the Ukraine/Russia conflict; and gains and losses related to acquisitions or divestitures (including changes in the fair value of contingent consideration liabilities).

Non-GAAP Financial Measures

This release contains (and management’s presentation on the related investor conference call will refer to) non-GAAP financial measures within the meaning of Regulation G promulgated by the Securities and Exchange Commission. Included with this release are reconciliations of each non-GAAP financial measure with the most directly comparable financial measure calculated in accordance with GAAP.

Conference Call Details

LKQ will host a conference call and webcast on July 25, 2024 at 8:00 a.m. Eastern Time (7:00 a.m. Central Time) with members of senior management to discuss the Company's results. To access the conference call, please dial (833) 470-1428. International access to the call may be obtained by dialing (404) 975-4839. The conference call will require you to enter conference ID: 893094.

Webcast and Presentation Details

The audio webcast and accompanying slide presentation can be accessed at (

link hidden, please login to view
) in the Investor Relations section.

A replay of the conference call will be available by telephone at (866) 813-9403 or (929) 458-6194 for international calls. The telephone replay will require you to enter conference ID: 131497. An online replay of the audio webcast will be available on the Company's website. Both formats of replay will be available through August 9, 2024. Please allow approximately two hours after the live presentation before attempting to access the replay.

About LKQ Corporation

LKQ Corporation (

link hidden, please login to view
) is a leading provider of alternative and specialty parts to repair and accessorize automobiles and other vehicles. LKQ has operations in North America, Europe and Taiwan. LKQ offers its customers a broad range of OEM recycled and aftermarket parts, replacement systems, components, equipment, and services to repair and accessorize automobiles, trucks, and recreational and performance vehicles.

Forward-Looking Statements

Statements and information in this press release and on the related conference call, including our outlook for 2024, as well as remarks by the Chief Executive Officer and other members of management, that are not historical are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and are made pursuant to the “safe harbor” provisions of such Act.

Forward-looking statements include, but are not limited to, statements regarding our outlook, guidance, expectations, beliefs, hopes, intentions and strategies. These statements are subject to a number of risks, uncertainties, assumptions and other factors including those identified below. All forward-looking statements are based on information available to us at the time the statements are made. We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

You should not place undue reliance on our forward-looking statements. Actual events or results may differ materially from those expressed or implied in the forward-looking statements. The risks, uncertainties, assumptions and other factors that could cause actual events or results to differ from the events or results predicted or implied by our forward-looking statements include the factors set forth below, and other factors discussed in our filings with the SEC, including those disclosed under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2023 and in our subsequent Quarterly Reports on Form 10-Q. These reports are available at the Investor Relations section on our website (

link hidden, please login to view
) and on the SEC's website (
link hidden, please login to view
).

These factors include the following (not necessarily in order of importance):

  • our operating results and financial condition have been and could continue to be adversely affected by the economic, political and social conditions in North America, Europe, Taiwan and other countries, as well as the economic health of vehicle owners and numbers and types of vehicles sold;
  • we face competition from local, national, international, and internet-based vehicle products providers, and this competition could negatively affect our business;
  • we rely upon insurance companies and our customers to promote the usage of alternative parts;
  • intellectual property claims relating to aftermarket products could adversely affect our business;
  • changes in the demand for our products and the supply of our inventory due to severity of weather and seasonality of weather patterns;
  • if the number of vehicles involved in accidents or being repaired declines, or the mix of the types of vehicles in the overall vehicle population changes, our business could suffer;
  • inaccuracies in the data relating to our industry published by independent sources upon which we rely;
  • fluctuations in the prices of commodities could adversely affect our financial results;
  • an adverse change in our relationships with our suppliers, disruption to our supply of inventory, or the misconduct, performance failures or negligence of our third party vendors or service providers could increase our expenses, impede our ability to serve our customers, or expose us to liability;
  • future public health emergencies could have a material adverse impact on our business, results of operation, financial condition and liquidity, the nature and extent of which is highly uncertain;
  • if we determine that our goodwill or other intangible assets have become impaired, we may incur significant charges to our pretax income;
  • we could be subject to product liability claims and involved in product recalls;
  • we may not be able to successfully acquire businesses or integrate acquisitions, and we may not be able to successfully divest certain businesses;
  • we have a substantial amount of indebtedness, which could have a material adverse effect on our financial condition and our ability to obtain financing in the future and to react to changes in our business;
  • our senior notes do not impose any limitations on our ability to incur additional debt or protect against certain other types of transactions, and we may incur additional indebtedness under our credit agreement;
  • our credit agreement imposes operating and financial restrictions on us and our subsidiaries, which may prevent us from capitalizing on business opportunities;
  • we may not be able to generate sufficient cash to service all of our indebtedness, and may be forced to take other actions to satisfy our obligations under our indebtedness, which may not be successful;
  • our future capital needs may require that we seek to refinance our debt or obtain additional debt or equity financing, events that could have a negative effect on our business;
  • our variable rate indebtedness subjects us to interest rate risk, which could cause our indebtedness service obligations to increase significantly;
  • repayment of our indebtedness is dependent on cash flow generated by our subsidiaries;
  • a downgrade in our credit rating would impact our cost of capital;
  • the amount and frequency of our share repurchases and dividend payments may fluctuate;
  • existing or new laws and regulations, or changes to enforcement or interpretation of existing laws or regulations, may prohibit, restrict or burden the sale of aftermarket, recycled, refurbished or remanufactured products;
  • we are subject to environmental regulations and incur costs relating to environmental matters;
  • if we fail to maintain proper and effective internal control over financial reporting in the future, our ability to produce accurate and timely financial statements could be negatively impacted, which could harm our operating results and investor perceptions of our company and as a result may have a material adverse effect on the value of our common stock;
  • we may be adversely affected by legal, regulatory or market responses to global climate change;
  • our amended and restated bylaws provide that the courts in the State of Delaware are the exclusive forums for substantially all disputes between us and our stockholders, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees;
  • our effective tax rate could materially increase as a consequence of various factors, including U.S. and/or international tax legislation, applicable interpretations and administrative guidance, our mix of earnings by jurisdiction, and U.S. and foreign jurisdictional audits;
  • if significant tariffs or other restrictions are placed on products or materials we import or any related counter-measures are taken by countries to which we export products, our revenue and results of operations may be materially harmed;
  • governmental agencies may refuse to grant or renew our operating licenses and permits;
  • the costs of complying with the requirements of laws pertaining to data privacy and cybersecurity of personal information and the potential liability associated with the failure to comply with such laws could materially adversely affect our business and results of operations;
  • our employees are important to successfully manage our business and achieve our objectives;
  • we operate in foreign jurisdictions, which exposes us to foreign exchange and other risks;
  • our business may be adversely affected by union activities and labor and employment laws;
  • we rely on information technology and communication systems in critical areas of our operations and a disruption relating to such technology could harm our business;
  • business interruptions in our distribution centers or other facilities may affect our operations, the function of our computer systems, and/or the availability and distribution of merchandise, which may affect our business;
  • if we experience problems with our fleet of trucks and other vehicles, our business could be harmed;
  • we may lose the right to operate at key locations; and
  • activist investors could cause us to incur substantial costs, divert management’s attention, and have an adverse effect on our business.

Contact:
Joseph P. Boutross - Vice President, Investor Relations
LKQ Corporation
(312) 621-2793

link hidden, please login to view

LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income, with Supplementary Data
(In millions, except per share data)
   
  Three Months Ended June 30,
    2024       2023          
      % of
Revenue 
(2)
      % of
Revenue 
(2)
  $ Change   % Change
Revenue $ 3,711     100.0 %   $ 3,448     100.0 %   $ 263     7.6 %
Cost of goods sold   2,270     61.2 %     2,034     59.0 %     236     11.6 %
Gross margin   1,441     38.8 %     1,414     41.0 %     27     1.9 %
Selling, general and administrative expenses   976     26.3 %     938     27.2 %     38     4.1 %
Restructuring and transaction related expenses   49     1.3 %     8     0.2 %     41     n/m
Depreciation and amortization   87     2.4 %     61     1.8 %     26     42.6 %
Operating income   329     8.8 %     407     11.8 %     (78 )   (19.2 )%
Other expense (income):                      
Interest expense   66     1.8 %     52     1.5 %     14     26.9 %
Gains on foreign exchange contracts - acquisition related (1)       %     (23 )   (0.7 )%     23     n/m
Interest income and other income, net   (3 )   (0.1 )%     (11 )   (0.3 )%     8     (72.7 )%
Total other expense, net   63     1.7 %     18     0.5 %     45     n/m
Income before provision for income taxes   266     7.2 %     389     11.3 %     (123 )   (31.6 )%
Provision for income taxes   82     2.2 %     109     3.2 %     (27 )   (24.8 )%
Equity in earnings of unconsolidated subsidiaries   2     %     2     %         n/m
Net income   186     5.0 %     282     8.2 %     (96 )   (34.0 )%
Less: net income attributable to noncontrolling interest   1     %     1     %         n/m
Net income attributable to LKQ stockholders $ 185     5.0 %   $ 281     8.1 %   $ (96 )   (34.2 )%
                       
Basic earnings per share:                      
Net income $ 0.70         $ 1.05         $ (0.35 )   (33.3 )%
Less: net income attributable to noncontrolling interest                           %
Net income attributable to LKQ stockholders $ 0.70         $ 1.05         $ (0.35 )   (33.3 )%
                       
Diluted earnings per share:                      
Net income $ 0.70         $ 1.05         $ (0.35 )   (33.3 )%
Less: net income attributable to noncontrolling interest                           %
Net income attributable to LKQ stockholders $ 0.70         $ 1.05         $ (0.35 )   (33.3 )%
                       
Weighted average common shares outstanding:                      
Basic   265.3           267.6           (2.3 )   (0.9 )%
Diluted   265.6           268.2           (2.6 )   (1.0 )%
(1) Related to the Uni-Select Inc. ("Uni-Select") acquisition.
(2) The sum of the individual percentage of revenue components may not equal the total due to rounding.

 

LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Income, with Supplementary Data
(In millions, except per share data)
 
  Six Months Ended June 30,
    2024       2023          
      % of
Revenue 
(2)
      % of
Revenue 
(2)
  $ Change   % Change
Revenue $ 7,414     100.0 %   $ 6,797     100.0 %   $ 617     9.1 %
Cost of goods sold   4,521     61.0 %     4,011     59.0 %     510     12.7 %
Gross margin   2,893     39.0 %     2,786     41.0 %     107     3.8 %
Selling, general and administrative expenses   2,020     27.2 %     1,869     27.5 %     151     8.1 %
Restructuring and transaction related expenses   79     1.1 %     26     0.4 %     53     n/m
Depreciation and amortization   176     2.4 %     119     1.7 %     57     47.9 %
Operating income   618     8.3 %     772     11.4 %     (154 )   (19.9 )%
Other expense (income):                      
Interest expense   130     1.8 %     88     1.3 %     42     47.7 %
Gains on foreign exchange contracts - acquisition related (1)       %     (46 )   (0.7 )%     46     n/m
Interest income and other income, net   (9 )   (0.1 )%     (20 )   (0.3 )%     11     (55.0 )%
Total other expense, net   121     1.6 %     22     0.3 %     99     n/m
Income before provision for income taxes   497     6.7 %     750     11.0 %     (253 )   (33.7 )%
Provision for income taxes   153     2.1 %     203     3.0 %     (50 )   (24.6 )%
Equity in earnings of unconsolidated subsidiaries       %     5     0.1 %     (5 )   n/m
Net income   344     4.6 %     552     8.1 %     (208 )   (37.7 )%
Less: net income attributable to noncontrolling interest   1     %     1     %         n/m
Net income attributable to LKQ stockholders $ 343     4.6 %   $ 551     8.1 %   $ (208 )   (37.7 )%
                       
Basic earnings per share:                      
Net income $ 1.29         $ 2.06         $ (0.77 )   (37.4 )%
Less: net income attributable to noncontrolling interest                           %
Net income attributable to LKQ stockholders $ 1.29         $ 2.06         $ (0.77 )   (37.4 )%
                       
Diluted earnings per share:                      
Net income $ 1.29         $ 2.06         $ (0.77 )   (37.4 )%
Less: net income attributable to noncontrolling interest                           %
Net income attributable to LKQ stockholders $ 1.29         $ 2.06         $ (0.77 )   (37.4 )%
                       
Weighted average common shares outstanding:                      
Basic   266.2           267.5           (1.3 )   (0.5 )%
Diluted   266.7           268.3           (1.6 )   (0.6 )%
(1) Related to the Uni-Select acquisition.
(2) The sum of the individual percentage of revenue components may not equal the total due to rounding.

 

LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Balance Sheets
(In millions, except per share data)
 
  June 30,
2024
  December 31,
2023
Assets      
Current assets:      
Cash and cash equivalents $ 276     $ 299  
Receivables, net of allowance for credit losses   1,360       1,165  
Inventories   3,064       3,121  
Prepaid expenses and other current assets   385       283  
Total current assets   5,085       4,868  
Property, plant and equipment, net   1,509       1,516  
Operating lease assets, net   1,364       1,336  
Goodwill   5,530       5,600  
Other intangibles, net   1,233       1,313  
Equity method investments   157       159  
Other noncurrent assets   333       287  
Total assets $ 15,211     $ 15,079  
Liabilities and Stockholders’ Equity      
Current liabilities:      
Accounts payable $ 1,764     $ 1,648  
Accrued expenses:      
Accrued payroll-related liabilities   199       260  
Refund liability   134       132  
Other accrued expenses   353       309  
Current portion of operating lease liabilities   238       224  
Current portion of long-term obligations   44       596  
Other current liabilities   172       149  
Total current liabilities   2,904       3,318  
Long-term operating lease liabilities, excluding current portion   1,179       1,163  
Long-term obligations, excluding current portion   4,253       3,655  
Deferred income taxes   425       448  
Other noncurrent liabilities   306       314  
Commitments and contingencies      
Stockholders’ equity:      
Common stock, $0.01 par value, 1,000.0 shares authorized, 323.6 shares issued and 264.2 shares outstanding at June 30, 2024; 323.1 shares issued and 267.2 shares outstanding at December 31, 2023   3       3  
Additional paid-in capital   1,547       1,538  
Retained earnings   7,472       7,290  
Accumulated other comprehensive loss   (313 )     (240 )
Treasury stock, at cost; 59.4 shares at June 30, 2024 and 55.9 shares at December 31, 2023   (2,580 )     (2,424 )
Total Company stockholders’ equity   6,129       6,167  
Noncontrolling interest   15       14  
Total stockholders’ equity   6,144       6,181  
Total liabilities and stockholders’ equity $ 15,211     $ 15,079  

 

LKQ CORPORATION AND SUBSIDIARIES
Unaudited Condensed Consolidated Statements of Cash Flows
(In millions)
 
  Six Months Ended June 30,
    2024       2023  
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net income $ 344     $ 552  
Adjustments to reconcile net income to net cash provided by operating activities:      
Depreciation and amortization   200       135  
Stock-based compensation expense   16       20  
Gains on foreign exchange contracts - acquisition related         (46 )
Other   57       37  
Changes in operating assets and liabilities, net of effects from acquisitions and dispositions:      
Receivables   (225 )     (223 )
Inventories   (37 )     132  
Prepaid income taxes/income taxes payable   (10 )     (5 )
Accounts payable   180       104  
Other operating assets and liabilities   (59 )     (3 )
Net cash provided by operating activities   466       703  
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchases of property, plant and equipment   (146 )     (136 )
Acquisitions, net of cash acquired   (30 )     (52 )
Other investing activities, net   (2 )     3  
Net cash used in investing activities   (178 )     (185 )
CASH FLOWS FROM FINANCING ACTIVITIES:      
Debt issuance costs   (7 )     (30 )
Proceeds from issuance of U.S. Notes (2028/33), net of unamortized bond discount         1,394  
Proceeds from issuance of Euro Notes (2031), net of unamortized bond discount   816        
Repayment of Euro Notes (2024)   (547 )      
Borrowings under revolving credit facilities   931       1,693  
Repayments under revolving credit facilities   (1,104 )     (2,267 )
Borrowings under term loans         500  
Repayments of other debt, net   (16 )     (16 )
Settlement of derivative instruments   3       (13 )
Dividends paid to LKQ stockholders   (161 )     (148 )
Purchase of treasury stock   (155 )     (8 )
Other financing activities, net   (36 )     (6 )
Net cash (used in) provided by financing activities   (276 )     1,099  
Effect of exchange rate changes on cash, cash equivalents and restricted cash   (10 )     9  
Net increase in cash, cash equivalents and restricted cash   2       1,626  
Cash and cash equivalents, beginning of period   299       278  
Cash, cash equivalents and restricted cash, end of period (1) $ 301     $ 1,904  

(1) For the period ended June 30, 2024, includes $25 million of restricted cash included in Other noncurrent assets on the Unaudited Condensed Consolidated Balance Sheets.

The following unaudited tables compare certain third party revenue categories:

  Three Months Ended June 30,    
(In millions) 2024   2023   $ Change   % Change
Wholesale - North America $ 1,398   $ 1,121   $ 277     24.8 %
Europe   1,633     1,633         %
Specialty   466     442     24     5.2 %
Self Service   55     63     (8 )   (11.1 )%
Parts and services   3,552     3,259     293     9.0 %
Wholesale - North America   75     78     (3 )   (3.6 )%
Europe   6     5     1     10.1 %
Self Service   78     106     (28 )   (26.7 )%
Other   159     189     (30 )   (16.2 )%
Total revenue $ 3,711   $ 3,448   $ 263     7.6 %


Revenue changes by category for the three months ended June 30, 2024 vs. 2023:

  Revenue Change Attributable to:    
  Organic (1)   Acquisition and Divestiture   Foreign Exchange   Total Change (2)
Wholesale - North America (5.3 )%   30.2 %   (0.1 )%   24.8 %
Europe 0.3 %   0.8 %   (1.1 )%   %
Specialty (2.1 )%   7.4 %   (0.2 )%   5.2 %
Self Service (11.1 )%   %   %   (11.1 )%
Parts and services (2.1 )%   11.8 %   (0.6 )%   9.0 %
Wholesale - North America (4.0 )%   0.5 %   (0.1 )%   (3.6 )%
Europe 10.9 %   %   (0.8 )%   10.1 %
Self Service (26.7 )%   %   %   (26.7 )%
Other (16.3 )%   0.2 %   (0.1 )%   (16.2 )%
Total revenue (2.9 )%   11.1 %   (0.6 )%   7.6 %

(1) We define organic revenue growth as total revenue growth from continuing operations excluding the effects of acquisitions and divestitures (i.e., revenue generated from the date of acquisition to the first anniversary of that acquisition, net of reduced revenue due to the disposal of businesses) and foreign currency movements (i.e., impact of translating revenue at different exchange rates). Organic revenue growth includes incremental sales from both existing and new (i.e., opened within the last twelve months) locations and is derived from expanding business with existing customers, securing new customers and offering additional products and services. We believe that organic revenue growth is a key performance indicator as this statistic measures our ability to serve and grow our customer base successfully.

(2) The sum of the individual revenue change components may not equal the total percentage change due to rounding.

The following unaudited tables compare certain third party revenue categories:

  Six Months Ended June 30,    
(In millions) 2024   2023   $ Change   % Change
Wholesale - North America $ 2,820   $ 2,269   $ 551     24.3 %
Europe   3,270     3,181     89     2.8 %
Specialty   888     838     50     5.9 %
Self Service   109     123     (14 )   (10.8 )%
Parts and services   7,087     6,411     676     10.5 %
Wholesale - North America   153     159     (6 )   (3.7 )%
Europe   13     12     1     10.2 %
Self Service   161     215     (54 )   (25.4 )%
Other   327     386     (59 )   (15.4 )%
Total revenue $ 7,414   $ 6,797   $ 617     9.1 %


Revenue changes by category for the six months ended June 30, 2024 vs. 2023:

  Revenue Change Attributable to:    
  Organic (1)   Acquisition and Divestiture   Foreign Exchange   Total Change (2)
Wholesale - North America (4.3 )%   28.6 %   %   24.3 %
Europe 1.5 %   1.1 %   0.2 %   2.8 %
Specialty (1.8 )%   7.7 %   (0.1 )%   5.9 %
Self Service (10.8 )%   %   %   (10.8 )%
Parts and services (1.2 )%   11.7 %   0.1 %   10.5 %
Wholesale - North America (4.4 )%   0.8 %   %   (3.7 )%
Europe 9.8 %   %   0.3 %   10.2 %
Self Service (25.4 )%   %   %   (25.4 )%
Other (15.7 )%   0.3 %   %   (15.4 )%
Total revenue (2.0 )%   11.0 %   0.1 %   9.1 %

(1) We define organic revenue growth as total revenue growth from continuing operations excluding the effects of acquisitions and divestitures (i.e., revenue generated from the date of acquisition to the first anniversary of that acquisition, net of reduced revenue due to the disposal of businesses) and foreign currency movements (i.e., impact of translating revenue at different exchange rates). Organic revenue growth includes incremental sales from both existing and new (i.e., opened within the last twelve months) locations and is derived from expanding business with existing customers, securing new customers and offering additional products and services. We believe that organic revenue growth is a key performance indicator as this statistic measures our ability to serve and grow our customer base successfully.

(2) The sum of the individual revenue change components may not equal the total percentage change due to rounding.

The following unaudited table reconciles revenue and revenue growth for parts & services and total revenue to constant currency revenue and revenue growth for the same measures:

    Three Months Ended
June 30, 2024
  Six Months Ended
June 30, 2024
(In millions)   Consolidated   Europe   Consolidated   Europe
Parts & Services                
Revenue as reported   $ 3,552     $ 1,633     $ 7,087   $ 3,270
Less: Currency impact     (21 )     (18 )     6     8
Revenue at constant currency   $ 3,573     $ 1,651     $ 7,081   $ 3,262
                 
Total                
Revenue as reported   $ 3,711         $ 7,414    
Less: Currency impact     (21 )         6    
Revenue at constant currency   $ 3,732         $ 7,408    

 

    Three Months Ended
June 30, 2024
  Six Months Ended
June 30, 2024
    Consolidated   Europe   Consolidated   Europe
Parts & Services                
Revenue growth as reported   9.0 %   %   10.5 %   2.8 %
Less: Currency impact   (0.6 )%   (1.1 )%   0.1 %   0.2 %
Revenue growth at constant currency   9.6 %   1.1 %   10.4 %   2.6 %
                 
Total                
Revenue growth as reported   7.6 %       9.1 %    
Less: Currency impact   (0.6 )%       0.1 %    
Revenue growth at constant currency   8.2 %       9.0 %    

We have presented our revenue and the growth rate on both an as reported and a constant currency basis. The constant currency presentation, which is a non-GAAP financial measure, excludes the impact of fluctuations in foreign currency exchange rates. We believe providing constant currency revenue information provides valuable supplemental information regarding our growth, consistent with how we evaluate our performance, as this statistic removes the translation impact of exchange rate fluctuations, which are outside of our control and do not reflect our operational performance. Constant currency revenue results are calculated by translating prior year revenue in local currency using the current year's currency conversion rate. This non-GAAP financial measure has limitations as an analytical tool and should not be considered in isolation or as a substitute for an analysis of our results as reported under GAAP. Our use of this term may vary from the use of similarly-titled measures by other issuers due to the potential inconsistencies in the method of calculation and differences due to items subject to interpretation. In addition, not all companies that report revenue growth on a constant currency basis calculate such measure in the same manner as we do and, accordingly, our calculations are not necessarily comparable to similarly-named measures of other companies and may not be appropriate measures for performance relative to other companies.

The following unaudited table compares revenue and Segment EBITDA by reportable segment:

  Three Months Ended June 30,   Six Months Ended June 30,
    2024       2023       2024       2023  
(In millions)   % of Revenue     % of Revenue     % of Revenue     % of Revenue
Revenue                      
Wholesale - North America $ 1,474       $ 1,199       $ 2,974       $ 2,428    
Europe   1,639         1,638         3,283         3,193    
Specialty   466         443         889         840    
Self Service   133         169         270         338    
Eliminations   (1 )       (1 )       (2 )       (2 )  
Total revenue $ 3,711       $ 3,448       $ 7,414       $ 6,797    
Segment EBITDA                      
Wholesale - North America $ 256   17.3 %   $ 248   20.6 %   $ 500   16.8 %   $ 500   20.6 %
Europe   174   10.6 %     188   11.5 %     317   9.7 %     339   10.6 %
Specialty   41   8.9 %     42   9.5 %     68   7.7 %     73   8.7 %
Self Service   13   9.9 %     7   4.1 %     29   10.9 %     29   8.7 %
Total Segment EBITDA $ 484   13.0 %   $ 485   14.1 %   $ 914   12.3 %   $ 941   13.8 %

We have presented Segment EBITDA solely as a supplemental disclosure that offers investors, securities analysts and other interested parties useful information to evaluate our segment profit and loss and underlying trends in our ongoing operations. We calculate Segment EBITDA as Net Income excluding net income and loss attributable to noncontrolling interest; income and loss from discontinued operations; depreciation; amortization; interest; gains and losses on debt extinguishment; income tax expense; restructuring and transaction related expenses; change in fair value of contingent consideration liabilities; other gains and losses related to acquisitions, equity method investments, or divestitures; equity in losses and earnings of unconsolidated subsidiaries; equity investment fair value adjustments; impairment charges; and direct impacts of the Ukraine/Russia conflict. Our chief operating decision maker, who is our Chief Executive Officer, uses Segment EBITDA as the key measure of our segment profit or loss. We use Segment EBITDA to compare profitability among our segments and evaluate business strategies. This financial measure is included in the metrics used to determine incentive compensation for our senior management. We also consider Segment EBITDA to be a useful financial measure in evaluating our operating performance, as it provides investors, securities analysts and other interested parties with supplemental information regarding the underlying trends in our ongoing operations. Segment EBITDA includes revenue and expenses that are controllable by the segment. Corporate general and administrative expenses are allocated to the segments based on usage, with shared expenses apportioned based on the segment's percentage of consolidated revenue. Refer to the table on the following page for a reconciliation of net income to Segment EBITDA.

The following unaudited table reconciles Net Income to Segment EBITDA:

  Three Months Ended June 30,   Six Months Ended June 30,
(In millions)   2024       2023       2024       2023  
Net income $ 186     $ 282     $ 344     $ 552  
Less: net income attributable to noncontrolling interest   1       1       1       1  
Net income attributable to LKQ stockholders   185       281       343       551  
Adjustments:              
Depreciation and amortization   100       70       200       135  
Interest expense, net of interest income   62       42       123       75  
Loss on debt extinguishment                     1  
Provision for income taxes   82       109       153       203  
Equity in earnings of unconsolidated subsidiaries   (2 )     (2 )           (5 )
Gains on foreign exchange contracts - acquisition related (1)         (23 )           (46 )
Equity investment fair value adjustments   2             2       1  
Restructuring and transaction related expenses   49       8       79       26  
Restructuring expenses - cost of goods sold   6             14        
Segment EBITDA $ 484     $ 485     $ 914     $ 941  
               
Net income attributable to LKQ stockholders as a percentage of revenue   5.0 %     8.1 %     4.6 %     8.1 %
Segment EBITDA as a percentage of revenue   13.0 %     14.1 %     12.3 %     13.8 %

(1) Related to the Uni-Select acquisition.

We have presented Segment EBITDA solely as a supplemental disclosure that offers investors, securities analysts and other interested parties useful information to evaluate our segment profit and loss and underlying trends in our ongoing operations. See paragraph under the previous table (revenue and Segment EBITDA by reportable segment) for details on the calculation of Segment EBITDA.

Segment EBITDA should not be construed as an alternative to operating income, net income or net cash provided by operating activities, as determined in accordance with accounting principles generally accepted in the United States. In addition, not all companies that report Segment EBITDA information calculate Segment 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 table reconciles Net Income and Diluted Earnings per Share to Adjusted Net Income and Adjusted Diluted Earnings per Share, respectively:

  Three Months Ended June 30,   Six Months Ended June 30,
(In millions, except per share data)   2024       2023       2024       2023  
Net income $ 186     $ 282     $ 344     $ 552  
Less: net income attributable to noncontrolling interest   1       1       1       1  
Net income attributable to LKQ stockholders   185       281       343       551  
Adjustments:              
Amortization of acquired intangibles   36       15       73       30  
Restructuring and transaction related expenses   49       8       79       26  
Restructuring expenses - cost of goods sold   6             14        
Loss on debt extinguishment                     1  
Pre-acquisition interest expense, net of interest income (1)         9             12  
Gains on foreign exchange contracts - acquisition related (1)         (23 )           (46 )
Excess tax benefit from stock-based payments               (1 )     (2 )
Tax effect of adjustments   (15 )     1       (27 )     (2 )
Adjusted net income (2) $ 261     $ 291     $ 481     $ 570  
               
Weighted average diluted common shares outstanding   265.6       268.2       266.7       268.3  
               
Diluted earnings per share:              
Reported (2) $ 0.70     $ 1.05     $ 1.29     $ 2.06  
Adjusted (2) $ 0.98     $ 1.09     $ 1.80     $ 2.12  

(1) Related to the Uni-Select acquisition.
(2) Figures are for continuing operations attributable to LKQ stockholders.

We have presented Adjusted Net Income and Adjusted Diluted Earnings per Share as we believe these measures are useful for evaluating the core operating performance of our continuing business across reporting periods and in analyzing our historical operating results. We define Adjusted Net Income and Adjusted Diluted Earnings per Share as Net Income and Diluted Earnings per Share adjusted to eliminate the impact of net income and loss attributable to noncontrolling interest, income and loss from discontinued operations, restructuring and transaction related expenses, amortization expense related to all acquired intangible assets, gains and losses on debt extinguishment, changes in fair value of contingent consideration liabilities, other gains and losses related to acquisitions, equity method investments, or divestitures, impairment charges, direct impacts of the Ukraine/Russia conflict, interest and financing costs related to the Uni-Select transaction prior to closing, excess tax benefits and deficiencies from stock-based payments and any tax effect of these adjustments. The tax effect of these adjustments is calculated using the effective tax rate for the applicable period or for certain discrete items the specific tax expense or benefit for the adjustment. Given the variability and volatility of the amount of related transactions in a particular period, management believes that these costs are not core operating expenses and should be adjusted in our calculation of Adjusted Net Income. Our adjustment of the amortization of all acquisition-related intangible assets does not exclude the amortization of other assets, which represents expense that is directly attributable to ongoing operations. Management believes that the adjustment relating to amortization of acquisition-related intangible assets supplements the GAAP information with a measure that can be used to assess the comparability of operating performance. The acquired intangible assets were recorded as part of purchase accounting and contribute to revenue generation. Amortization of intangible assets that relate to past acquisitions will recur in future periods until such intangible assets have been fully amortized. Any future acquisitions may result in the amortization of additional intangible assets. These financial measures are used by management in its decision making and overall evaluation of our operating performance and are included in the metrics used to determine incentive compensation for our senior management. Adjusted Net Income and Adjusted Diluted Earnings per Share should not be construed as alternatives to Net Income or Diluted Earnings per Share as determined in accordance with accounting principles generally accepted in the United States. In addition, not all companies that report measures similar to Adjusted Net Income and Adjusted Diluted Earnings per Share calculate such measures in the same manner as we do and, accordingly, our calculations are not necessarily comparable to similarly-named measures of other companies and may not be appropriate measures for performance relative to other companies.

The following unaudited table reconciles Forecasted Net Income and Diluted Earnings per Share to Forecasted Adjusted Net Income and Adjusted Diluted Earnings per Share, respectively:

  Forecasted
  Fiscal Year 2024
(In millions, except per share data) Minimum Outlook   Maximum Outlook
Net income (1) $ 719     $ 772  
Adjustments:      
Amortization of acquired intangibles   144       144  
Restructuring and transaction related expenses   122       122  
Tax effect of adjustments   (56 )     (56 )
Adjusted net income (1) $ 929     $ 982  
       
Weighted average diluted common shares outstanding   265.5       265.5  
       
Diluted earnings per share:      
Reported (1) $ 2.71     $ 2.91  
Adjusted (1) $ 3.50     $ 3.70  

(1) Actuals and outlook figures are for continuing operations attributable to LKQ stockholders.

We have presented forecasted Adjusted Net Income and forecasted Adjusted Diluted Earnings per Share in our financial outlook. Refer to the discussion of Adjusted Net Income and Adjusted Diluted Earnings per Share for details on the calculation of these non-GAAP financial measures. In the calculation of forecasted Adjusted Net Income and forecasted Adjusted Diluted Earnings per Share, we included estimates of net income, amortization of acquired intangibles for the full fiscal year 2024, restructuring expenses under previously announced plans, and the related tax effect; we included for all other components the amounts incurred through June 30, 2024.

The following unaudited tables reconciles Net Cash Provided by Operating Activities to Free Cash Flow and Net Income to Adjusted EBITDA:

  Three Months Ended June 30,   Six Months Ended June 30,
(In millions) 2024   2023   2024   2023
Net cash provided by operating activities $ 213   $ 480   $ 466   $ 703
Less: purchases of property, plant and equipment   80     66     146     136
Free cash flow $ 133   $ 414   $ 320   $ 567

 

  Three Months Ended June 30,   Six Months Ended June 30,
(In millions) 2024     2023     2024     2023  
Net income $ 186   $ 282     $ 344   $ 552  
Less: net income attributable to noncontrolling interest   1     1       1     1  
Net income attributable to LKQ stockholders   185     281       343     551  
Adjustments:              
Depreciation and amortization   100     70       200     135  
Interest expense, net of interest income   62     42       123     75  
Loss on debt extinguishment                 1  
Provision for income taxes   82     109       153     203  
Gains on foreign exchange contracts - acquisition related (1)       (23 )         (46 )
Adjusted EBITDA $ 429   $ 479     $ 819   $ 919  

(1) Related to the Uni-Select acquisition.

We have presented free cash flow solely as a supplemental disclosure that offers investors, securities analysts and other interested parties useful information to evaluate our liquidity. We calculate free cash flow as net cash provided by operating activities, less purchases of property, plant and equipment. We believe free cash flow provides insight into our liquidity and provides useful information to management and investors concerning our cash flow available to meet future debt service obligations and working capital requirements, make strategic acquisitions, pay dividends and repurchase stock. We believe free cash flow is used by investors, securities analysts and other interested parties in evaluating the liquidity of other companies, many of which present free cash flow when reporting their results. This financial measure is included in the metrics used to determine incentive compensation for our senior management. Free cash flow should not be construed as an alternative to net cash provided by operating activities, as determined in accordance with accounting principles generally accepted in the United States. In addition, not all companies that report free cash flow information calculate free cash flow 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 liquidity relative to other companies.

We also evaluate our free cash flow by measuring the conversion of Adjusted EBITDA into free cash flow. For the denominator of our conversion ratio, we calculate Adjusted EBITDA as Net Income excluding net income and loss attributable to noncontrolling interest, income and loss from discontinued operations, depreciation, amortization, interest, gains and losses on debt extinguishment, income tax expense, gains and losses on the disposal of businesses, and other unusual income and expense items that affect investing or financing cash flows. We exclude gains and losses on the disposal of businesses as the proceeds are included in investing cash flows, which is outside of free cash flow. Adjusted EBITDA should not be construed as an alternative to operating income, net income or net cash provided by operating activities, as determined in accordance with accounting principles generally accepted in the United States. In addition, not all companies that report Adjusted EBITDA information calculate Adjusted 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 table reconciles Forecasted Net Cash Provided by Operating Activities to Forecasted Free Cash Flow:

  Forecasted
  Fiscal Year 2024
(In millions) Outlook
Net cash provided by operating activities $ 1,200
Less: purchases of property, plant and equipment   350
Free cash flow $ 850

We have presented forecasted free cash flow in our financial outlook. Refer to the paragraph above for details on the calculation of free cash flow.

link hidden, please login to view

Create an account or sign in to comment

You need to be a member in order to leave a comment

Create an account

Sign up for a new account in our community. It's easy!

Register a new account

Sign in

Already have an account? Sign in here.

Sign In Now
  • Similar Topics

    • By AutoZone
      MEMPHIS, Tenn. , Nov. 19, 2024 (GLOBE NEWSWIRE) -- AutoZone, Inc. (NYSE: AZO), the leading retailer and distributor of automotive replacement parts and accessories in the Americas , will release results for its first quarter ended Saturday, November 23, 2024 , before market open on Tuesday,
      link hidden, please login to view
    • By APF
      Advance Auto Parts today announced with their Q3 release a new strategic plan that includes a reduction in U.S. footprint:
      Store operations Reduction in U.S. asset footprint - closing 523 Advance corporate stores, exiting 204 independent locations, and closing four distribution centers. Standardization of store operating model and improving labor productivity. Acceleration in pace of new store openings. Merchandising excellence Strategic sourcing to improve first costs and bring  link hidden, please login to view to market faster. Assortment management to enhance availability of  link hidden, please login to view. Pricing and promotions management to improve gross margin. Supply chain Consolidation of distribution centers to operate 13 large facilities by 2026. Opening of 60 market hub locations by mid-2027. Optimization of transportation routes and freight to lower costs and improve productivity.  
       
    • By Advance Auto Parts
      Announces Asset Optimization Program Targeting Reduction of 500 Corporate Stores, 200 Independently Owned Locations and Four Distribution Centers by Mid-2025 Introduces New Fiscal 2027 Financial Objectives Targeting Approximately 7% Adjusted Operating Income Margin (1) and Approximately 2.5x Debt Leverage Ratio; Provides Preliminary 2025 Guidance Identifies Over 500-basis points of Operating Margin Expansion Opportunity Through Fiscal 2027 With Focus on Core Retail Fundamental Excellence RALEIGH, N.C.--(BUSINESS WIRE)-- Advance Auto Parts, Inc. (NYSE: AAP), a leading automotive aftermarket parts provider in North America that serves both professional installer and do-it-yourself customers, announced its financial results for the third quarter ended October 5, 2024.
      "We are pleased to have made progress on our strategic actions, including the completion of the sale of Worldpac and a comprehensive operational productivity review of our business,” said Shane O’Kelly, president and chief executive officer. “We are charting a clear path forward and introducing a new three-year financial plan, with a focus on executing core retail fundamentals to improve the productivity of all our assets and to create shareholder value."
      On November 1, 2024, the company completed its previously announced sale of Worldpac for aggregate cash consideration of approximately $1.5 billion, as adjusted for working capital and other items. Unless otherwise specified, results are presented on a continuing operations basis.
      Third Quarter 2024 Results (1,2,3,4)
      Third quarter 2024 net sales from continuing operations totaled $2.1 billion, compared with $2.2 billion in the third quarter of the prior year. Comparable store sales decreased 2.3%.
      The company's gross profit increased 11.0% to $907.9 million, or 42.3% of net sales compared with 36.9% in the third quarter of the prior year. The leverage improvement was primarily due to lapping the one-time impact in the change for inventory reserves in the prior year as well as stabilizing product costs offset by strategic pricing investments.
      The company's SG&A expenses were $907.5 million, or 42.2% of net sales. Adjusted SG&A expenses were $891.2 million, or 41.5% of net sales compared with 40.2% in the third quarter of 2023, primarily due to lower sales. The company also incurred high labor-related expenses due to wage investments in frontline team members that were partially offset by a reduction in marketing expenses.
      The company's operating income was $403.0 thousand, or zero percent of net sales. Adjusted operating income was $16.7 million, or 0.8% of net sales compared with (3.3)% in the third quarter of 2023. In addition, our operating income margin was negatively impacted by approximately 125 basis points of atypical items and headwinds in the period (such as lost revenue from Hurricane Helene and downtime from the CrowdStrike outage) that are not included in non-GAAP adjustments.
      The company's effective tax rate was (58.4)%, compared with 24.5% in the third quarter of 2023. The company's diluted loss per share for the quarter was $0.42. The company's adjusted diluted loss per share was $0.04 compared with a loss per share of $1.19 in the third quarter of 2023. The types of unusual headwinds in the quarter noted above, which are not included in the non-GAAP adjustments, negatively impacted the company's earnings per share by 34 cents.
      Net cash provided by operating activities was $81.0 million through the third quarter of 2024 versus $28.3 million of cash used in operating activities in the same period of the prior year. Free cash flow through the third quarter of 2024 was an outflow of $48.7 million compared with an outflow of $202.5 million in the same period of the prior year.
      (1)
        Adjusted Operating Income Margin is a non-GAAP measure. For a better understanding of the company’s non-GAAP adjustments, refer to the reconciliation of non-GAAP financial measures in the accompanying financial tables.
      (2)
        All comparisons are based on continuing operations for the same time period in the prior year, unless otherwise specified. The company calculates comparable store sales based on the change in store or branch sales starting once a location has been open for approximately one year and by including e-commerce sales and excluding sales fulfilled by distribution centers to independently owned Carquest locations. Acquired stores are included in the company's comparable store sales one year after acquisition. The company includes sales from relocated stores in comparable store sales from the original date of opening.
      (3)
        As reported in the company’s fourth quarter and full year 2023 earnings release, the company corrected non-material errors in certain previously reported financials. All comparisons are based on the corrected historical results as presented in the company’s prior earnings release dated February 28, 2024.  
      (4)
        On August 22, 2024, the company entered into a definitive purchase agreement to sell its Worldpac Inc. business (“Worldpac”), which reflects a strategic shift in its business. The sale was completed on November 1, 2024. As a result, the company has classified the results of operations and cash flows of Worldpac as discontinued operations in its condensed consolidated statements of operations and condensed consolidated statements of cash flows for all periods presented. The related assets and liabilities associated with the discontinued operations are classified as held for sale in the condensed consolidated balance sheets.
      Capital Allocation
      On October 29, 2024, the company declared a regular cash dividend of $0.25 per share to be paid on January 24, 2025, to all common stockholders of record as of January 10, 2025.
      Full Year 2024 Guidance
      For the balance of 2024, the company is providing guidance that includes expectations for continuing operations as well as adjusted metrics that take into account non-GAAP adjustments.
       
       
      As of November 14, 2024
      ($ in millions, except per share data)
       
      Low
       
      High
      Net sales from continuing operations
       
      Approx. $9,000
      Comparable store sales (1)
       
      Approx. (1.0%)
      Adjusted operating income margin from continuing operations
       
       
      0.25
      %
       
       
      0.75
      %
      Adjusted diluted EPS from continuing operations
       
      $
      (0.60
      )
       
      $
      0.00
       
      Capital expenditures
       
      $
      175
       
       
      $
      225
       
      Free cash flow (2)
       
      Approx. flat (including strategic costs)
      (1)
        The company calculates comparable store sales based on the change in store or branch sales starting once a location has been open for approximately one year and by including e-commerce sales and excluding sales fulfilled by distribution centers to independently owned Carquest locations. Acquired stores are included in the company's comparable store sales one year after acquisition. The company includes sales from relocated stores in comparable store sales from the original date of opening.
      (2)
        Adjusted operating income margin from continuing operations, Adjusted diluted EPS from continuing operations and Free cash flow are non-GAAP measures. For a better understanding of the company's non-GAAP adjustments, refer to the reconciliation of non-GAAP financial measures in the accompanying financial tables. The company is not able to provide a reconciliation of these forward-looking non-GAAP measures because it is unable to predict with reasonable accuracy the value of certain adjustments and as a result, the comparable GAAP measures are unavailable without unreasonable efforts.
      Strategic Priorities and Financial Objectives
      Strategic Priorities
      The company is executing a strategic plan to improve business performance with a focus on core retail improvements. The company has identified opportunities that it believes can improve adjusted operating income margin by more than 500-basis points through fiscal 2027. This strategic plan is anchored on three pillars outlined below to put the company on the path to deliver consistent profitable growth.
      Store operations Reduction in U.S. asset footprint - closing 523 Advance corporate stores, exiting 204 independent locations, and closing four distribution centers. Standardization of store operating model and improving labor productivity. Acceleration in pace of new store openings. Merchandising excellence Strategic sourcing to improve first costs and bring parts to market faster. Assortment management to enhance availability of parts. Pricing and promotions management to improve gross margin. Supply chain Consolidation of distribution centers to operate 13 large facilities by 2026. Opening of 60 market hub locations by mid-2027. Optimization of transportation routes and freight to lower costs and improve productivity. Financial Objectives (Advance Auto Parts continuing operations)
      The company is introducing new fiscal 2027 financial objectives and providing preliminary fiscal 2025 guidance.
       
       
      Preliminary FY 2025 Guidance (53 weeks)
       
      FY 2027 Objectives
      Net sales ($ in millions)
       
      $8,400 - $8,600
       
      Approx. $9,000
      Comparable sales growth
       
      0.50% - 1.50%
       
      Positive low-single-digit %
      New store growth
       
      30 new stores
       
      50 to 70 new stores
      Adjusted operating income margin (1)
       
      2.00% - 3.00%
       
      Approx. 7.00%
      Leverage Ratio (Adj. debt/ Adj. EBITDAR) (1)
       
      3.0x – 4.0x
       
      Approx. 2.5x
      (1)
        Adjusted operating income margin is based on performance of Advance continuing operations and excludes intercompany margins related to Worldpac. Adjusted operating income margin from continuing operations and Adjusted Debt to Adjusted EBITDAR ratio (“leverage ratio”) are non-GAAP measures. For a better understanding of the company’s non-GAAP adjustments, refer to the reconciliation of non-GAAP financial measures in the accompanying financial tables. The company is not able to provide a reconciliation of these forward-looking non-GAAP measures because it is unable to predict with reasonable accuracy the value of certain adjustments and as a result, the comparable GAAP measures are unavailable without unreasonable efforts.
      Investor Conference Call
      The company will detail its results for the third quarter ended October 5, 2024, via a webcast scheduled to begin at 8 a.m. Eastern Time on Thursday, November 14, 2024. The webcast will be accessible via the Investor Relations page of the company's website (
      link hidden, please login to view). To join by phone, please pre-register online for dial-in and passcode information. Upon registering, participants will receive a confirmation with call details and a registrant ID. While registration is open through the live call, the company suggests registering a day in advance or at minimum 10 minutes before the start of the call. A replay of the conference call will be available on the company's Investor Relations website for one year.
      About Advance Auto Parts
      Advance Auto Parts, Inc. is a leading automotive aftermarket parts provider that serves both professional installers and do-it-yourself customers. As of October 5, 2024, Advance operated 4,781 stores primarily within the United States, with additional locations in Canada, Puerto Rico and the U.S. Virgin Islands. The company also served 1,125 independently owned Carquest branded stores across these locations in addition to Mexico and various Caribbean islands. Additional information about Advance, including employment opportunities, customer services and online shopping for parts, accessories and other offerings can be found at 
      link hidden, please login to view. Forward-Looking Statements
      Certain statements herein are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements are usually identifiable by words such as “anticipate,” “believe,” “could,” “estimate,” “expect,” “forecast, “guidance,” “intend,” “likely,” “may,” “plan,” “position,” “possible,” “potential,” “probable,” “project,” “should,” “strategy,” “target,” “will,” or similar language. All statements other than statements of historical fact are forward-looking statements, including, but not limited to, statements about the company’s strategic initiatives, restructuring and asset optimization plans, financial objectives, operational plans and objectives, statements about the sale of the company’s Worldpac business, including statements regarding the benefits of the sale and use of proceeds therefrom, statements regarding expectations for economic conditions, future business and financial performance, as well as statements regarding underlying assumptions related thereto. Forward-looking statements reflect the company’s views based on historical results, current information and assumptions related to future developments. Except as may be required by law, the company undertakes no obligation to update any forward-looking statements made herein. Forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statements. They include, among others, the company’s ability to hire, train and retain qualified employees, the timing and implementation of strategic initiatives, risks associated with the company’s restructuring and asset optimization plans, deterioration of general macroeconomic conditions, geopolitical factors, the highly competitive nature of the industry, demand for the company’s products and services, ongoing risks associated with the disposition of Worldpac, the company’s ability to maintain credit ratings, risks relating to the impairment of assets, including intangible assets such as goodwill, access to financing on favorable terms, complexities in the company’s inventory and supply chain and challenges with transforming and growing its business. Please refer to “Item 1A. Risk Factors” of the company’s most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (“SEC”), as updated by the company’s subsequent filings with the SEC, for a description of these and other risks and uncertainties that could cause actual results to differ materially from those projected or implied by the forward-looking statements.
      Advance Auto Parts, Inc. and Subsidiaries
      Condensed Consolidated Balance Sheets
      (In thousands) (unaudited)
       
       
        October 5, 2024
       
      December 30, 2023
      Assets
         
       
       
      Current assets:
         
       
       
      Cash and cash equivalents
        $
      464,492
       
      $
      488,049
      Receivables, net
         
      668,937
       
       
      609,528
      Inventories, net
         
      4,042,200
       
       
      3,893,569
      Other current assets
         
      180,448
       
       
      180,402
      Current assets held for sale
         
      2,137,690
       
       
      1,205,473
      Total current assets
         
      7,493,767
       
       
      6,377,021
      Property and equipment, net
         
      1,479,738
       
       
      1,555,985
      Operating lease right-of-use assets
         
      2,399,630
       
       
      2,347,073
      Goodwill
         
      600,182
       
       
      601,159
      Other intangible assets, net
         
      409,501
       
       
      419,161
      Other noncurrent assets
         
      85,366
       
       
      85,988
      Noncurrent assets held for sale
         

       
       
      889,939
      Total assets
        $
      12,468,184
       
      $
      12,276,326
      Liabilities and Stockholders' Equity
         
       
       
      Current liabilities:
         
       
       
      Accounts payable
        $
      3,498,460
       
      $
      3,526,079
      Accrued expenses
         
      641,914
       
       
      616,067
      Other current liabilities
         
      458,343
       
       
      396,408
      Current liabilities held for sale
         
      994,824
       
       
      768,851
      Total current liabilities
         
      5,593,541
       
       
      5,307,405
      Long-term debt
         
      1,788,513
       
       
      1,786,361
      Noncurrent operating lease liabilities
         
      2,018,383
       
       
      2,039,908
      Deferred income taxes
         
      380,118
       
       
      355,635
      Other long-term liabilities
         
      89,949
       
       
      83,538
      Noncurrent liabilities held for sale
         

       
       
      183,751
      Total stockholders' equity
         
      2,597,680
       
       
      2,519,728
      Total liabilities and stockholders’ equity
        $
      12,468,184
       
      $
      12,276,326
      Advance Auto Parts, Inc. and Subsidiaries
      Condensed Consolidated Statements of Operations
      (In thousands, except per share data) (unaudited)
       
       
       
       
       
       
        Twelve Weeks Ended
       
      Forty Weeks Ended
       
        October 5, 2024
       
      October 7, 2023 (1)
       
      October 5, 2024
       
      October 7, 2023 (1)
      Net sales
        $
      2,147,991
       
       
      $
      2,218,205
       
       
      $
      7,098,302
       
       
      $
      7,194,670
       
      Cost of sales, including purchasing and warehousing costs
         
      1,240,093
       
       
       
      1,400,638
       
       
       
      4,036,898
       
       
       
      4,154,190
       
      Gross profit
         
      907,898
       
       
       
      817,567
       
       
       
      3,061,404
       
       
       
      3,040,480
       
      Selling, general and administrative expenses
         
      907,495
       
       
       
      896,145
       
       
       
      2,954,707
       
       
       
      2,959,238
       
      Operating income (loss)
         
      403
       
       
       
      (78,578
      )
       
       
      106,697
       
       
       
      81,242
       
      Other, net:
         
       
       
       
       
       
       
      Interest expense
         
      (18,805
      )
       
       
      (19,375
      )
       
       
      (62,127
      )
       
       
      (69,948
      )
      Other income (expense), net
         
      2,393
       
       
       
      (305
      )
       
       
      12,769
       
       
       
      232
       
      Total other, net
         
      (16,412
      )
       
       
      (19,680
      )
       
       
      (49,358
      )
       
       
      (69,716
      )
      (Loss) income before provision for income taxes
         
      (16,009
      )
       
       
      (98,258
      )
       
       
      57,339
       
       
       
      11,526
       
      Provision for income taxes
         
      9,354
       
       
       
      (24,072
      )
       
       
      34,763
       
       
       
      6,360
       
      Net (loss) income from continuing operations
         
      (25,363
      )
       
       
      (74,186
      )
       
       
      22,576
       
       
       
      5,166
       
      Net income from discontinued operations
         
      19,349
       
       
       
      12,149
       
       
       
      56,413
       
       
       
      59,696
       
      Net (loss) income
        $
      (6,014
      )
       
      $
      (62,037
      )
       
      $
      78,989
       
       
      $
      64,862
       
       
         
       
       
       
       
       
       
      Basic (loss) earnings per common share from continuing operations
        $
      (0.42
      )
       
      $
      (1.25
      )
       
      $
      0.38
       
       
      $
      0.09
       
      Basic earnings per common share from discontinued operations
         
      0.32
       
       
       
      0.20
       
       
       
      0.95
       
       
       
      1.00
       
      Basic (loss) earnings per common share
        $
      (0.10
      )
       
      $
      (1.05
      )
       
      $
      1.33
       
       
      $
      1.09
       
      Basic weighted-average common shares outstanding
         
      59,684
       
       
       
      59,474
       
       
       
      59,618
       
       
       
      59,411
       
       
         
       
       
       
       
       
       
      Diluted (loss) earnings per common share from continuing operations
        $
      (0.42
      )
       
      $
      (1.24
      )
       
      $
      0.38
       
       
      $
      0.09
       
      Diluted earnings per common share from discontinued operations
         
      0.32
       
       
       
      0.20
       
       
       
      0.94
       
       
       
      1.00
       
      Diluted (loss) earnings per common share
        $
      (0.10
      )
       
      $
      (1.04
      )
       
      $
      1.32
       
       
      $
      1.09
       
      Diluted weighted-average common shares outstanding
         
      59,902
       
       
       
      59,630
       
       
       
      59,878
       
       
       
      59,588
       
      (1)
        The condensed consolidated statement of operations for the twelve and forty weeks ended October 7, 2023, reflects the correction of non-material errors the company discovered in previously reported results.
      Advance Auto Parts, Inc. and Subsidiaries
      Condensed Consolidated Statements of Cash Flows
      (In thousands) (unaudited)
       
         
       
       
       
        Forty Weeks Ended
       
        October 5, 2024
       
      October 7, 2023
      Cash flows from operating activities:
         
       
       
      Net income
        $
      78,989
       
       
      $
      64,862
       
      Net income from discontinued operations
         
      56,413
       
       
       
      59,696
       
      Net income from continuing operations
         
      22,576
       
       
       
      5,166
       
      Adjustments to reconcile net income to net cash used in operating activities:
         
       
       
      Depreciation and amortization
         
      217,197
       
       
       
      206,658
       
      Share-based compensation
         
      33,810
       
       
       
      33,777
       
      (Gain) Loss on sale and impairment of long-lived assets
         
      (14,273
      )
       
       
      1,886
       
      Provision for deferred income taxes
         
      24,289
       
       
       
      (27,811
      )
      Other, net
         
      2,986
       
       
       
      2,436
       
      Net change in:
         
       
       
      Receivables, net
         
      (60,383
      )
       
       
      (161,629
      )
      Inventories, net
         
      (152,229
      )
       
       
      (110,871
      )
      Accounts payable
         
      (25,225
      )
       
       
      (77,336
      )
      Accrued expenses
         
      30,794
       
       
       
      171,117
       
      Other assets and liabilities, net
         
      1,477
       
       
       
      (71,707
      )
      Net cash provided by (used in) operating activities from continuing operations
         
      81,019
       
       
       
      (28,314
      )
      Net cash provided by operating activities from discontinued operations
         
      76,917
       
       
       
      57,148
       
      Net cash provided by operating activities
         
      157,936
       
       
       
      28,834
       
      Cash flows from investing activities:
         
       
       
      Purchases of property and equipment
         
      (129,714
      )
       
       
      (174,186
      )
      Proceeds from sales of property and equipment
         
      13,232
       
       
       
      2,001
       
      Net cash used in investing activities of continuing operations
         
      (116,482
      )
       
       
      (172,185
      )
      Net cash used in investing activities of discontinued operations
         
      (7,988
      )
       
       
      (13,015
      )
      Net cash used in investing activities
         
      (124,470
      )
       
       
      (185,200
      )
      Cash flows from financing activities:
         
       
       
      Borrowings under credit facilities
         

       
       
       
      4,805,000
       
      Payments on credit facilities
         

       
       
       
      (4,990,000
      )
      Borrowings on senior unsecured notes
         

       
       
       
      599,571
       
      Dividends paid
         
      (44,882
      )
       
       
      (194,322
      )
      Purchases of noncontrolling interests
         
      (9,101
      )
       
       

       
      Proceeds from the issuance of common stock
         
      2,995
       
       
       
      3,045
       
      Repurchases of common stock
         
      (5,601
      )
       
       
      (14,237
      )
      Other, net
         
      (1,143
      )
       
       
      (5,010
      )
      Net cash (used in) provided by financing activities
         
      (57,732
      )
       
       
      204,047
       
       
        Forty Weeks Ended
       
        October 5, 2024
       
      October 7, 2023
      Effect of exchange rate changes on cash
         
      11,766
       
       
       
      (1,932
      )
       
         
       
       
      Net (decrease) increase in cash and cash equivalents
         
      (12,500
      )
       
       
      45,749
       
      Cash and cash equivalents, beginning of period
         
      503,471
       
       
       
      270,805
       
      Cash and cash equivalents, end of period
        $
      490,971
       
       
      $
      316,554
       
       
         
       
       
      Summary of cash and cash equivalents:
         
       
       
      Cash and cash equivalents of continuing operations, end of period
        $
      464,492
       
       
      $
      308,804
       
      Cash and cash equivalents of discontinued operations, end of period
         
      26,479
       
       
       
      7,750
       
      Cash and cash equivalents , end of period
        $
      490,971
       
       
      $
      316,554
       
      (1)
        The condensed consolidated statement of cash flows for the forty weeks ended October 7, 2023, reflects the correction of non-material errors the company discovered in previously reported results.
      Restatement of Previously Issued Financial Statements
      During the fiscal year ended December 30, 2023, the company identified errors primarily impacting cost of sales, selling, general and administrative costs and other income/expenses, net, incurred in prior years but not previously recognized. The company evaluated the errors and determined that the related impacts were not material to the previously issued consolidated financial statements for any prior period. A summary of the corrections to the impacted financial statement line items in the company's Condensed Consolidated Statement of Operations for the twelve and forty weeks ended October 7, 2023, and the company's Condensed Consolidated Statement of Cash Flows for the forty weeks ended October 7, 2023, included in the company's previously filed Annual Report on Form 10-K are presented below:
      Condensed Consolidated Statement of Operations
      October 7, 2023
       
        Twelve Weeks Ended
      (in thousands)
        As Previously Reported
       
      Adjustments
       
      As Corrected
       
      Discontinued Operations
       
      As Corrected, after Discontinued Operations
      Cost of sales
        $
      1,732,420
       
       
      $
      16,379
       
       
      $
      1,748,799
       
       
      $
      348,161
       
      $
      1,400,638
       
      Gross profit
         
      986,659
       
       
       
      (16,379
      )
       
       
      970,280
       
       
       
      152,713
       
       
      817,567
       
      Selling, general and administrative expenses
         
      1,030,355
       
       
       
      878
       
       
       
      1,031,233
       
       
       
      135,088
       
       
      896,145
       
      Operating (loss) income
         
      (43,696
      )
       
       
      (17,257
      )
       
       
      (60,953
      )
       
       
      17,625
       
       
      (78,578
      )
      (Loss) Income before provision for income taxes
         
      (64,319
      )
       
       
      (17,257
      )
       
       
      (81,576
      )
       
       
      16,682
       
       
      (98,258
      )
      Provision for income taxes
         
      (15,686
      )
       
       
      (3,853
      )
       
       
      (19,539
      )
       
       
      4,533
       
       
      (24,072
      )
      Net (loss) income
        $
      (48,633
      )
       
      $
      (13,404
      )
       
      $
      (62,037
      )
       
      $
      12,149
       
      $
      (74,186
      )
       
         
       
       
       
       
       
       
       
       
      Basic (loss) earnings per share
        $
      (0.82
      )
       
      $
      (0.23
      )
       
      $
      (1.05
      )
       
      $
      0.20
       
      $
      (1.25
      )
      Diluted (loss) earnings per common share
        $
      (0.82
      )
       
      $
      (0.22
      )
       
      $
      (1.04
      )
       
      $
      0.20
       
      $
      (1.24
      )
      Condensed Consolidated Statement of Operations
      October 7, 2023
       
        Forty Weeks Ended
      (in thousands)
        As Previously Reported
       
      Adjustments
       
      As Corrected
       
      Discontinued Operations
       
      As Corrected, after Discontinued Operations
      Cost of sales
        $
      5,220,200
       
      $
      29,877
       
       
      $
      5,250,077
       
      $
      1,095,887
       
      $
      4,154,190
      Gross profit
         
      3,602,538
       
       
      (29,877
      )
       
       
      3,572,661
       
       
      532,181
       
       
      3,040,480
      Selling, general and administrative expenses
         
      3,407,445
       
       
      2,272
       
       
       
      3,409,717
       
       
      450,479
       
       
      2,959,238
      Operating income (loss)
         
      195,093
       
       
      (32,149
      )
       
       
      162,944
       
       
      81,702
       
       
      81,242
      Income (loss) before provision for income taxes
         
      124,894
       
       
      (32,149
      )
       
       
      92,745
       
       
      81,219
       
       
      11,526
      Provision for income taxes
         
      34,649
       
       
      (6,766
      )
       
       
      27,883
       
       
      21,523
       
       
      6,360
      Net income (loss)
        $
      90,245
       
      $
      (25,383
      )
       
      $
      64,862
       
      $
      59,696
       
      $
      5,166
       
         
       
       
       
       
       
       
       
       
      Basic earnings (loss) per share
        $
      1.52
       
      $
      (0.43
      )
       
      $
      1.09
       
      $
      1.00
       
      $
      0.09
      Diluted earnings (loss) per common share
        $
      1.51
       
      $
      (0.42
      )
       
      $
      1.09
       
      $
      1.00
       
      $
      0.09
      Condensed Consolidated Statement of Cash Flows
      Forty Weeks Ended October 7, 2023
      (in thousands)
        As Previously Reported
       
      Adjustments
       
      As Corrected
       
      Discontinued Operations
       
      As Corrected, after Discontinued Operations
      Net income
        $
      90,245
       
       
      $
      (25,383
      )
       
      $
      64,862
       
       
      $
      59,696
       
       
      $
      5,166
       
      Provision for deferred income taxes
         
      (33,059
      )
       
       
      5,248
       
       
       
      (27,811
      )
       
       

       
       
       
      (27,811
      )
      Other, net
         
      1,499
       
       
       
      937
       
       
       
      2,436
       
       
       

       
       
       
      2,436
       
      Net change in:
         
       
       
       
       
       
       
       
       
      Receivables, net
         
      (170,371
      )
       
       
      (9,519
      )
       
       
      (179,890
      )
       
       
      (18,261
      )
       
       
      (161,629
      )
      Inventories, net
         
      (41,025
      )
       
       
      15,442
       
       
       
      (25,583
      )
       
       
      85,288
       
       
       
      (110,871
      )
      Accounts payable
         
      (191,871
      )
       
       
      28,500
       
       
       
      (163,371
      )
       
       
      (86,035
      )
       
       
      (77,336
      )
      Accrued expenses
         
      145,704
       
       
       
      21,521
       
       
       
      167,225
       
       
       
      (3,892
      )
       
       
      171,117
       
      Other assets and liabilities, net
         
      (45,015
      )
       
       
      (38,316
      )
       
       
      (83,331
      )
       
       
      (11,624
      )
       
       
      (71,707
      )
      Net cash provided by (used in) operating activities
         
      30,404
       
       
       
      (1,570
      )
       
       
      28,834
       
       
       
      57,148
       
       
       
      (28,314
      )
      Other, net (1)
         
      (4,073
      )
       
       
      (937
      )
       
       
      (5,010
      )
       
       

       
       
       
      (5,010
      )
      Net cash provided by financing activities
         
      204,984
       
       
       
      (937
      )
       
       
      204,047
       
       
       
       
       
      Effect of exchange rate changes on cash
         
      (1,942
      )
       
       
      10
       
       
       
      (1,932
      )
       
       
       
       
      Net increase (decrease) in cash and cash equivalents
         
      48,246
       
       
       
      (2,497
      )
       
       
      45,749
       
       
       
       
       
      Cash and cash equivalents, beginning of period
         
      269,282
       
       
       
      1,523
       
       
       
      270,805
       
       
       
      50,670
       
       
       
      220,135
       
      Cash and cash equivalents, end of period
        $
      317,528
       
       
      $
      (974
      )
       
      $
      316,554
       
       
      $
      7,750
       
       
      $
      308,804
       
      (1)
        The summary of corrections table above inadvertently omitted disclosure for proceeds from the issuance of common stock as follows: $3.0 million as previously reported, $0 adjustments and $3.0 million as corrected.
      Reconciliation of Non-GAAP Financial Measures
      The company's financial results include certain financial measures not derived in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Non-GAAP financial measures, including Adjusted Net income, Adjusted EPS, Adjusted SG&A Margin, and Adjusted Operating Income, should not be used as a substitute for GAAP financial measures, or considered in isolation, for the purpose of analyzing our operating performance, financial position or cash flows.
      The company has presented these non-GAAP financial measures as the company believes that the presentation of the financial results that exclude (1) transformation expenses under the company’s turnaround plan, (2) other significant costs and (3) nonrecurring tax expense are useful and indicative of the company's base operations because the expenses vary from period to period in terms of size, nature and significance. These measures assist in comparing the company’s current operating results with past periods and with the operational performance of other companies in the industry. The disclosure of these measures allows investors to evaluate the company’s performance using the same measures management uses in developing internal budgets and forecasts and in evaluating management’s compensation. Included below is a description of the expenses the company has determined are not normal, recurring cash operating expenses necessary to operate the company’s business and the rationale for why providing these measures is useful to investors as a supplement to the GAAP measures.
      Transformation Expenses — Costs incurred in connection with the company's turnaround plan and specific transformative activities related to asset optimization that the company does not view to be normal cash operating expenses. These expenses primarily include:
      Distribution network optimization — Costs primarily relating to the conversion of the stores and DCs to market hubs, including temporary labor, team member severance, long-lived asset write off charges and incremental depreciation, as a result of accelerating depreciation of long-lived assets over a shorter useful life as a result of the optimization plans. Third-party professional services — Costs relating to non-recurring services rendered by third-party vendors assisting with the turnaround initiatives. Other Expenses — Costs incurred by the company that are not viewed as normal cash operating expenses and vary from period to period in terms of size, nature, and significance, including but not limited to executive turnover and incremental costs associated with remediating the company's previously-disclosed material weaknesses in internal control over financial reporting.
      Nonrecurring Tax Expense — Income tax incurred by the company from the book to tax basis difference in the Worldpac Canada stock directly resulting from the sale of Worldpac.
      The following tables include reconciliations of this information to the most comparable GAAP measures:
      Reconciliation of Adjusted Net Income and Adjusted EPS:
       
        Twelve Weeks Ended
       
      Forty Weeks Ended
      (in thousands, except per share data)
        October 5, 2024
       
      October 7, 2023
       
      October 5, 2024
       
      October 7, 2023
      Net (loss) income from continuing operations (GAAP)
        $
      (25,363
      )
       
      $
      (74,186
      )
       
      $
      22,576
       
       
      $
      5,166
       
      Selling, general and administrative
      adjustments:
         
       
       
       
       
       
       
      Transformation expenses:
         
       
       
       
       
       
       
      Distribution network optimization
         
      8,909
       
       
       

       
       
       
      13,943
       
       
       

       
      Third-party professional services
         
      3,582
       
       
       
      50
       
       
       
      5,301
       
       
       
      320
       
      Other charges:
         
       
       
       
       
       
       
      Executive turnover
         
      87
       
       
       
      3,799
       
       
       
      1,561
       
       
       
      5,360
       
      Material weakness remediation
         
      1,293
       
       
       
      429
       
       
       
      3,649
       
       
       
      429
       
      Other significant costs (1)
         
      2,394
       
       
       

       
       
       
      3,491
       
       
       

       
      Provision for income taxes on adjustments (2)
         
      (4,066
      )
       
       
      (1,070
      )
       
       
      (6,986
      )
       
       
      (1,527
      )
      Nonrecurring tax expense
         
      10,000
       
       
       

       
       
       
      10,000
       
       
       

       
      Adjusted net (loss) income (Non-GAAP)
        $
      (3,164
      )
       
      $
      (70,978
      )
       
      $
      53,535
       
       
      $
      9,748
       
       
         
       
       
       
       
       
       
      Diluted (loss) earnings per share from continuing operations (GAAP)
        $
      (0.42
      )
       
      $
      (1.24
      )
       
      $
      0.38
       
       
      $
      0.09
       
      Adjustments, net of tax
         
      0.38
       
       
       
      0.05
       
       
       
      0.52
       
       
       
      0.08
       
      Adjusted EPS (Non-GAAP)
        $
      (0.04
      )
       
      $
      (1.19
      )
       
      $
      0.90
       
       
      $
      0.17
        (1)
        During the twelve and forty weeks ended October 5, 2024, the Company recorded expense of $2.4 million and $3.5 million for costs incurred following a cybersecurity incident that occurred over these periods.
      (2)
        The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate in effect for the respective non-GAAP adjustments.
      Reconciliation of Adjusted Selling, General and Administrative Expenses
       
        Twelve Weeks Ended
       
      Forty Weeks Ended
      (in thousands)
        October 5, 2024
       
      October 7, 2023
       
      October 5, 2024
       
      October 7, 2023
      SG&A (GAAP)
        $
      907,495
       
      $
      896,145
       
      $
      2,954,707
       
      $
      2,959,238
      SG&A adjustments
         
      16,265
       
       
      4,278
       
       
      27,945
       
       
      6,109
      Adjusted SG&A (Non-GAAP)
        $
      891,230
       
      $
      891,867
       
      $
      2,926,762
       
      $
      2,953,129
      Reconciliation of Adjusted Operating Income:
       
        Twelve Weeks Ended
       
      Forty Weeks Ended
      (in thousands)
        October 5, 2024
       
      October 7, 2023
       
      October 5, 2024
       
      October 7, 2023
      Operating income (GAAP)
        $
      403
       
      $
      (78,578
      )
       
      $
      106,697
       
      $
      81,242
      SG&A adjustments
         
      16,265
       
       
      4,278
       
       
       
      27,945
       
       
      6,109
      Adjusted operating income (Non-GAAP)
        $
      16,668
       
      $
      (74,300
      )
       
      $
      134,642
       
      $
      87,351
      NOTE:
        Adjusted SG&A, Adjusted SG&A as a percentage of Net sales, Adjusted operating income and Adjusted operating income margin (calculated by dividing Adjusted operating income by Net sales) are non-GAAP measures. Management believes these non-GAAP measures are important metrics in assessing the overall performance of the business and utilizes these metrics in its ongoing reporting. On that basis, management believes it is useful to provide these metrics to investors and prospective investors to evaluate the company’s operating performance across periods adjusting for these items (refer to the reconciliations of non-GAAP adjustments above). These non-GAAP measures might not be calculated in the same manner as, and thus might not be comparable to, similarly titled measures reported by other companies. Non-GAAP measures should not be used by investors or third parties as the sole basis for formulating investment decisions, as they may exclude a number of important cash and non-cash recurring items.
      Reconciliation of Free Cash Flow: (1)
         
       
       
       
        Forty Weeks Ended
      (in thousands)
        October 5, 2024
       
      October 7, 2023
      Cash flows provided by operating activities of continuing operations
        $
      81,019
       
       
      $
      (28,314
      )
      Purchases of property and equipment
         
      (129,714
      )
       
       
      (174,186
      )
      Free cash flow
        $
      (48,695
      )
       
      $
      (202,500
      )
      Adjusted Debt to Adjusted EBITDAR: (1)
         
       
       
       
        Four Quarters Ended
      (In thousands, except adjusted debt to adjusted EBITDAR ratio)
        October 5, 2024
       
      December 30, 2023
      Total GAAP debt
        $
      1,788,513
       
       
      $
      1,786,361
       
      Add: Operating lease liabilities
         
      2,711,578
       
       
       
      2,660,827
       
      Adjusted debt
        $
      4,500,091
       
       
      $
      4,447,188
       
       
         
       
       
      GAAP Net income
        $
      50,819
       
       
      $
      29,735
       
      Depreciation and amortization
         
      309,566
       
       
       
      306,454
       
      Interest expense
         
      80,559
       
       
       
      88,055
       
      Other expense, net
         
      (16,174
      )
       
       
      (5,525
      )
      Provision for income taxes
         
      23,843
       
       
       
      2,112
       
      Rent expense
         
      638,232
       
       
       
      613,859
       
      Share-based compensation
         
      46,557
       
       
       
      45,647
       
      Other charges (2)
         
      40,091
       
       
       
      12,419
       
      Transformation related charges
         
      27,131
       
       
       
      29,719
       
      Adjusted EBITDAR
        $
      1,200,624
       
       
      $
      1,122,475
       
       
         
       
       
      Adjusted Debt to Adjusted EBITDAR
         
      3.7
       
       
       
      4.0
       
      (1)
        The four quarters ended October 5, 2024, includes the correction of non-material errors the company discovered in previously reported results.
      (2)
        The adjustments to the four quarters ended October 5, 2024, and December 30, 2023, include expenses associated with the company's material weakness remediation efforts and executive turnover.
       
         
      NOTE:
        Management believes its Adjusted Debt to Adjusted EBITDAR ratio (“leverage ratio”) is a key financial metric for debt securities, as reviewed by rating agencies, and believes its debt levels are best analyzed using this measure. The company’s goal is to maintain an investment grade rating. The company's credit rating directly impacts the interest rates on borrowings under its existing credit facility and could impact the company's ability to obtain additional funding. If the company was unable to maintain its investment grade rating, this could negatively impact future performance and limit growth opportunities. Similar measures are utilized in the calculation of the financial covenants and ratios contained in the company's financing arrangements. The leverage ratio calculated by the company is a non-GAAP measure and should not be considered a substitute for debt to net earnings, as determined in accordance with GAAP. The company adjusts the calculation to remove rent expense and to add back the company’s existing operating lease liabilities related to their right-of-use assets to provide a more meaningful comparison with the company’s peers and to account for differences in debt structures and leasing arrangements. The company’s calculation of its leverage ratio may not be calculated in the same manner as other companies, and thus may not be comparable to similarly titled measures used by other companies.
      Store Information
      During the forty weeks ended October 5, 2024, 23 stores were opened and 29 were closed, resulting in a total of 4,781 stores as of October 5, 2024, compared with a total of 4,786 stores as of December 30, 2023.
      The below table summarizes the changes in the number of company-operated stores during the twelve and forty weeks ended October 5, 2024:
       
       
      Twelve Weeks Ended
       
       
      AAP
       
      CARQUEST
       
      Total
      July 15, 2024
       
      4,484
       
       
      292
       
       
      4,776
       
      New
       
      9
       
       

       
       
      9
       
      Closed
       
      (2
      )
       
      (2
      )
       
      (4
      )
      Converted
       
      1
       
       
      (1
      )
       

       
      October 5, 2024
       
      4,492
       
       
      289
       
       
      4,781
       
       
       
      Forty Weeks Ended
       
       
      AAP
       
      CARQUEST
       
      Total
      December 30, 2023
       
      4,484
       
       
      302
       
       
      4,786
       
      New
       
      23
       
       

       
       
      23
       
      Closed
       
      (17
      )
       
      (12
      )
       
      (29
      )
      Converted
       
      2
       
       
      (1
      )
       
      1
       
      October 5, 2024
       
      4,492
       
       
      289
       
       
      4,781
       
       

      link hidden, please login to view
    • By Counterman
      Auto-Wares announced the hiring of James Bannister as the company’s new director of training. The company said he will lead training efforts and focus on empowering employees and customers through comprehensive learning and development programs. Auto-Wares added Bannister’s role is essential in ensuring its teams across stores, warehouses, and corporate functions have the skills, knowledge, and tools needed to meet Auto-Wares’ strategic goals.
      According to the company, Bannister brings over 20 years of experience in leadership and process optimization. His career spans roles in operations and training.
      link hidden, please login to view added that he’s known for crafting innovative training programs that drive growth and develop teams across industries, including Fortune 500 companies. After starting his career as a technician and achieving ASE Master Certification, Bannister has also worked as a technical product specialist, shop foreman and operations manager.
      link hidden, please login to view emphasized he has consistently demonstrated his ability to lead, mentor and develop impactful training programs, backed by his Automotive Technology degree from Lincoln Technical Institute. The post
      link hidden, please login to view appeared first on link hidden, please login to view.
      link hidden, please login to view

×
  • Create New...