LKQ Corp
NASDAQ:LKQ
Balance Sheet
Balance Sheet Decomposition
LKQ Corp
Current Assets | 5.2B |
Cash & Short-Term Investments | 344m |
Receivables | 1.4B |
Other Current Assets | 3.5B |
Non-Current Assets | 10.1B |
Long-Term Investments | 163m |
PP&E | 2.8B |
Intangibles | 6.8B |
Other Non-Current Assets | 301m |
Current Liabilities | 3.1B |
Accounts Payable | 1.8B |
Accrued Liabilities | 822m |
Other Current Liabilities | 397m |
Non-Current Liabilities | 6.1B |
Long-Term Debt | 4.2B |
Other Non-Current Liabilities | 1.9B |
Balance Sheet
LKQ Corp
Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
115
|
87
|
227
|
280
|
332
|
523
|
312
|
274
|
278
|
299
|
|
Cash Equivalents |
115
|
87
|
227
|
280
|
332
|
523
|
312
|
274
|
278
|
299
|
|
Total Receivables |
601
|
590
|
861
|
1 027
|
1 154
|
1 131
|
1 073
|
1 073
|
998
|
1 165
|
|
Accounts Receivables |
601
|
590
|
861
|
1 027
|
1 154
|
1 131
|
1 073
|
1 073
|
998
|
1 165
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
1 434
|
1 557
|
1 935
|
2 381
|
2 836
|
2 773
|
2 415
|
2 611
|
2 752
|
3 121
|
|
Other Current Assets |
86
|
107
|
545
|
134
|
199
|
261
|
234
|
297
|
230
|
283
|
|
Total Current Assets |
2 236
|
2 341
|
3 568
|
3 822
|
4 521
|
4 688
|
4 034
|
4 254
|
4 258
|
4 868
|
|
PP&E Net |
630
|
697
|
812
|
913
|
1 220
|
2 543
|
2 602
|
2 660
|
2 463
|
2 852
|
|
PP&E Gross |
630
|
697
|
812
|
913
|
1 220
|
2 543
|
2 602
|
2 660
|
2 463
|
2 852
|
|
Accumulated Depreciation |
374
|
438
|
496
|
606
|
686
|
808
|
895
|
987
|
1 049
|
1 173
|
|
Intangible Assets |
246
|
215
|
584
|
744
|
929
|
850
|
814
|
746
|
653
|
1 313
|
|
Goodwill |
2 289
|
2 319
|
3 055
|
3 537
|
4 381
|
4 407
|
4 592
|
4 540
|
4 319
|
5 600
|
|
Long-Term Investments |
0
|
11
|
183
|
208
|
179
|
139
|
155
|
181
|
141
|
159
|
|
Other Long-Term Assets |
76
|
65
|
102
|
143
|
163
|
153
|
164
|
225
|
204
|
287
|
|
Other Assets |
2 289
|
2 319
|
3 055
|
3 537
|
4 381
|
4 407
|
4 592
|
4 540
|
4 319
|
5 600
|
|
Total Assets |
5 476
N/A
|
5 648
+3%
|
8 303
+47%
|
9 367
+13%
|
11 393
+22%
|
12 780
+12%
|
12 361
-3%
|
12 606
+2%
|
12 038
-5%
|
15 079
+25%
|
|
Liabilities | |||||||||||
Accounts Payable |
400
|
416
|
634
|
789
|
942
|
943
|
932
|
1 176
|
1 339
|
1 648
|
|
Accrued Liabilities |
247
|
247
|
328
|
362
|
460
|
690
|
765
|
735
|
700
|
793
|
|
Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Current Portion of Long-Term Debt |
62
|
56
|
66
|
126
|
122
|
326
|
58
|
35
|
34
|
596
|
|
Other Current Liabilities |
35
|
33
|
183
|
46
|
166
|
219
|
232
|
219
|
198
|
281
|
|
Total Current Liabilities |
745
|
752
|
1 211
|
1 323
|
1 690
|
2 179
|
1 988
|
2 165
|
2 271
|
3 318
|
|
Long-Term Debt |
1 784
|
1 529
|
3 276
|
3 278
|
4 189
|
3 715
|
2 813
|
2 777
|
2 622
|
3 655
|
|
Deferred Income Tax |
107
|
127
|
200
|
252
|
311
|
310
|
291
|
279
|
280
|
448
|
|
Minority Interest |
0
|
0
|
0
|
8
|
56
|
64
|
40
|
39
|
38
|
14
|
|
Other Liabilities |
119
|
125
|
174
|
308
|
364
|
1 503
|
1 573
|
1 574
|
1 374
|
1 477
|
|
Total Liabilities |
2 755
N/A
|
2 533
-8%
|
4 860
+92%
|
5 169
+6%
|
6 611
+28%
|
7 771
+18%
|
6 705
-14%
|
6 834
+2%
|
6 585
-4%
|
8 912
+35%
|
|
Equity | |||||||||||
Common Stock |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
|
Retained Earnings |
1 703
|
2 126
|
2 590
|
3 124
|
3 599
|
4 140
|
4 776
|
5 794
|
6 656
|
7 290
|
|
Additional Paid In Capital |
1 055
|
1 091
|
1 117
|
1 141
|
1 415
|
1 418
|
1 445
|
1 474
|
1 506
|
1 538
|
|
Unrealized Security Profit/Loss |
3
|
1
|
8
|
12
|
14
|
5
|
1
|
0
|
0
|
0
|
|
Treasury Stock |
0
|
0
|
0
|
0
|
60
|
352
|
469
|
1 346
|
2 389
|
2 424
|
|
Other Equity |
37
|
105
|
275
|
82
|
189
|
206
|
98
|
153
|
323
|
240
|
|
Total Equity |
2 721
N/A
|
3 115
+14%
|
3 443
+11%
|
4 198
+22%
|
4 782
+14%
|
5 009
+5%
|
5 656
+13%
|
5 772
+2%
|
5 453
-6%
|
6 167
+13%
|
|
Total Liabilities & Equity |
5 476
N/A
|
5 648
+3%
|
8 303
+47%
|
9 367
+13%
|
11 393
+22%
|
12 780
+12%
|
12 361
-3%
|
12 606
+2%
|
12 038
-5%
|
15 079
+25%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
303
|
306
|
308
|
309
|
316
|
307
|
304
|
287
|
267
|
267
|