|
|
|
|
|
|
|
|
|
June 30, 2013 | December 31, 2012 | ||||||
Aftermarket and refurbished products | $ | 598,939 | $ | 523,677 | |||
Salvage and remanufactured products | 373,987 | 377,126 | |||||
$ | 972,926 | $ | 900,803 |
North America | Europe | Total | |||||||||
Balance as of January 1, 2013 | $ | 1,339,831 | $ | 350,453 | $ | 1,690,284 | |||||
Business acquisitions and adjustments to previously recorded goodwill | 15,708 | 149,524 | 165,232 | ||||||||
Exchange rate effects | (6,774 | ) | (22,614 | ) | (29,388 | ) | |||||
Balance as of June 30, 2013 | $ | 1,348,765 | $ | 477,363 | $ | 1,826,128 |
June 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Trade names and trademarks | $ | 140,527 | $ | (24,332 | ) | $ | 116,195 | $ | 118,422 | $ | (21,599 | ) | $ | 96,823 | |||||||||
Customer relationships | 39,378 | (8,583 | ) | 30,795 | 14,426 | (6,642 | ) | 7,784 | |||||||||||||||
Covenants not to compete | 3,687 | (1,906 | ) | 1,781 | 3,654 | (1,546 | ) | 2,108 | |||||||||||||||
$ | 183,592 | $ | (34,821 | ) | $ | 148,771 | $ | 136,502 | $ | (29,787 | ) | $ | 106,715 |
Balance as of January 1, 2013 | $ | 10,574 | |
Warranty expense | 15,028 | ||
Warranty claims | (14,180 | ) | |
Balance as of June 30, 2013 | $ | 11,422 |
|
Shares Available For Grant | RSUs | Stock Options | Restricted Stock | ||||||||||||||||||||
Number Outstanding | Weighted- Average Grant Date Fair Value | Number Outstanding | Weighted- Average Exercise Price | Number Outstanding | Weighted- Average Grant Date Fair Value | ||||||||||||||||||
Balance, January 1, 2013 | 14,643,932 | 2,351,362 | $ | 14.02 | 9,355,070 | $ | 6.90 | 116,000 | $ | 9.47 | |||||||||||||
Granted | (923,312 | ) | 923,312 | 22.17 | — | — | — | — | |||||||||||||||
Exercised | — | — | — | (1,641,974 | ) | 6.46 | — | — | |||||||||||||||
Vested | — | (345,358 | ) | 14.38 | — | — | (86,000 | ) | 9.54 | ||||||||||||||
Canceled | 138,022 | (70,242 | ) | 15.80 | (67,780 | ) | 8.69 | — | — | ||||||||||||||
Balance, June 30, 2013 | 13,858,642 | 2,859,074 | $ | 16.57 | 7,645,316 | $ | 6.98 | 30,000 | $ | 9.30 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
RSUs | $ | 4,443 | $ | 2,019 | $ | 8,115 | $ | 4,083 | |||||||
Stock options | 1,124 | 1,721 | 2,333 | 3,442 | |||||||||||
Restricted stock | 46 | 228 | 114 | 453 | |||||||||||
Total stock-based compensation expense | $ | 5,613 | $ | 3,968 | $ | 10,562 | $ | 7,978 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Cost of goods sold | $ | 98 | $ | 96 | $ | 196 | $ | 199 | |||||||
Facility and warehouse expenses | 687 | 609 | 1,371 | 1,303 | |||||||||||
Selling, general and administrative expenses | 4,828 | 3,263 | 8,995 | 6,476 | |||||||||||
5,613 | 3,968 | 10,562 | 7,978 | ||||||||||||
Income tax benefit | (2,189 | ) | (1,548 | ) | (4,119 | ) | (3,112 | ) | |||||||
Total stock-based compensation expense, net of tax | $ | 3,424 | $ | 2,420 | $ | 6,443 | $ | 4,866 |
RSUs | Stock Options | Restricted Stock | Total | ||||||||||||
Remainder of 2013 | $ | 8,976 | $ | 2,247 | $ | 94 | $ | 11,317 | |||||||
2014 | 12,867 | 3,007 | 139 | 16,013 | |||||||||||
2015 | 9,417 | 75 | — | 9,492 | |||||||||||
2016 | 5,669 | — | — | 5,669 | |||||||||||
2017 | 2,571 | — | — | 2,571 | |||||||||||
2018 | 96 | — | — | 96 | |||||||||||
Total unrecognized compensation expense | $ | 39,596 | $ | 5,329 | $ | 233 | $ | 45,158 |
|
June 30, 2013 | December 31, 2012 | ||||||
Senior secured credit agreement: | |||||||
Term loans payable | $ | 450,000 | $ | 420,625 | |||
Revolving credit facility | 183,245 | 553,964 | |||||
Senior notes | 600,000 | — | |||||
Receivables securitization facility | 80,000 | 80,000 | |||||
Notes payable through October 2018 at weighted average interest rates of 1.7% | 43,577 | 42,398 | |||||
Other long-term debt at weighted average interest rates of 3.4% and 3.3%, respectively | 19,659 | 21,491 | |||||
1,376,481 | 1,118,478 | ||||||
Less current maturities | (64,962 | ) | (71,716 | ) | |||
$ | 1,311,519 | $ | 1,046,762 |
|
Notional Amount | Fair Value at June 30, 2013 | Fair Value at December 31, 2012 | ||||||||||||||||||||||||||
June 30, 2013 | December 31, 2012 | Other Assets | Other Accrued Expenses | Other Noncurrent Liabilities | Other Accrued Expenses | Other Noncurrent Liabilities | ||||||||||||||||||||||
Interest rate swap agreements | ||||||||||||||||||||||||||||
USD denominated | $ | 420,000 | $ | 520,000 | $ | — | $ | — | $ | 8,678 | $ | 705 | $ | 12,791 | ||||||||||||||
GBP denominated | £ | 50,000 | £ | 50,000 | — | — | 1,115 | — | 2,135 | |||||||||||||||||||
CAD denominated | C$ | 25,000 | C$ | 25,000 | 148 | — | — | — | 12 | |||||||||||||||||||
Foreign currency forward contracts | ||||||||||||||||||||||||||||
EUR denominated | € | 149,976 | — | — | 629 | — | — | — | ||||||||||||||||||||
GBP denominated | £ | 70,000 | — | — | 544 | — | — | — | ||||||||||||||||||||
Total cash flow hedges | $ | 148 | $ | 1,173 | $ | 9,793 | $ | 705 | $ | 14,938 |
|
Balance as of June 30, 2013 | Fair Value Measurements as of June 30, 2013 | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Cash surrender value of life insurance | $ | 22,453 | $ | — | $ | 22,453 | $ | — | |||||||
Interest rate swaps | 148 | 148 | |||||||||||||
Total Assets | $ | 22,601 | $ | — | $ | 22,601 | $ | — | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | 49,473 | $ | — | $ | — | $ | 49,473 | |||||||
Deferred compensation liabilities | 22,280 | — | 22,280 | — | |||||||||||
Interest rate swaps | 10,066 | — | 10,066 | — | |||||||||||
Foreign currency forward contracts | 1,173 | — | 1,173 | — | |||||||||||
Total Liabilities | $ | 82,992 | $ | — | $ | 33,519 | $ | 49,473 |
Balance as of December 31, 2012 | Fair Value Measurements as of December 31, 2012 | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Cash surrender value of life insurance | $ | 19,492 | $ | — | $ | 19,492 | $ | — | |||||||
Total Assets | $ | 19,492 | $ | — | $ | 19,492 | $ | — | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | 90,009 | $ | — | $ | — | $ | 90,009 | |||||||
Deferred compensation liabilities | 19,843 | — | 19,843 | — | |||||||||||
Interest rate swaps | 15,643 | — | 15,643 | — | |||||||||||
Total Liabilities | $ | 125,495 | $ | — | $ | 35,486 | $ | 90,009 |
Unobservable Input | June 30, 2013 Weighted Average | December 31, 2012 Weighted Average | |||
Probability of achieving payout targets | 70.4 | % | 79.7 | % | |
Discount rate | 6.5 | % | 6.6 | % |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Beginning balance | $ | 49,565 | $ | 82,909 | $ | 90,009 | $ | 82,382 | |||||||
Contingent consideration liabilities recorded for business acquisitions | 261 | 5,433 | 2,650 | 5,540 | |||||||||||
Payments | (581 | ) | — | (38,349 | ) | (600 | ) | ||||||||
Loss (gain) included in earnings | 230 | 1,240 | 1,053 | (105 | ) | ||||||||||
Exchange rate effects | (2 | ) | (1,545 | ) | (5,890 | ) | 820 | ||||||||
Ending balance | $ | 49,473 | $ | 88,037 | $ | 49,473 | $ | 88,037 |
|
Six months ending December 31, 2013 | $ | 61,194 | |
Years ending December 31: | |||
2014 | 100,859 | ||
2015 | 89,359 | ||
2016 | 71,307 | ||
2017 | 56,731 | ||
2018 | 44,952 | ||
Thereafter | 132,250 | ||
Future Minimum Lease Payments | $ | 556,652 |
|
Six Months Ended June 30, 2013 | Year Ended | ||||||||||||||
Sator (Preliminary) | Other Acquisitions (Preliminary) | Total (Preliminary) | December 31, 2012 (Preliminary) | ||||||||||||
Receivables | $ | 61,639 | $ | 4,726 | $ | 66,365 | $ | 15,473 | |||||||
Receivable reserves | (8,563 | ) | (224 | ) | (8,787 | ) | (1,459 | ) | |||||||
Inventory | 71,784 | 7,095 | 78,879 | 62,305 | |||||||||||
Prepaid expenses and other current assets | 7,184 | 365 | 7,549 | 201 | |||||||||||
Property and equipment | 19,484 | 4,831 | 24,315 | 31,930 | |||||||||||
Goodwill | 139,158 | 26,074 | 165,232 | 201,742 | |||||||||||
Other intangibles | 49,978 | 175 | 50,153 | 655 | |||||||||||
Other assets | 2,049 | — | 2,049 | 187 | |||||||||||
Deferred income taxes | (15,222 | ) | (32 | ) | (15,254 | ) | 428 | ||||||||
Current liabilities assumed | (49,593 | ) | (1,775 | ) | (51,368 | ) | (22,910 | ) | |||||||
Debt assumed | — | (124 | ) | (124 | ) | (3,989 | ) | ||||||||
Other noncurrent liabilities assumed | (5,074 | ) | — | (5,074 | ) | — | |||||||||
Contingent consideration liabilities | — | (2,650 | ) | (2,650 | ) | (5,456 | ) | ||||||||
Other purchase price obligations | — | (992 | ) | (992 | ) | (1,647 | ) | ||||||||
Notes issued | — | (2,408 | ) | (2,408 | ) | (15,990 | ) | ||||||||
Cash used in acquisitions, net of cash acquired | $ | 272,824 | $ | 35,061 | $ | 307,885 | $ | 261,470 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue, as reported | $ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 | |||||||
Revenue of purchased businesses for the period prior to acquisition: | |||||||||||||||
Sator | 31,306 | 92,401 | 126,309 | 186,664 | |||||||||||
Other acquisitions | 4,799 | 77,515 | 14,119 | 170,474 | |||||||||||
Pro forma revenue | $ | 1,287,853 | $ | 1,176,447 | $ | 2,588,173 | $ | 2,395,446 | |||||||
Net income, as reported | $ | 75,722 | $ | 63,998 | $ | 160,314 | $ | 144,989 | |||||||
Net income of purchased businesses for the period prior to acquisition, including pro forma purchase accounting adjustments: | |||||||||||||||
Sator | 2,764 | 1,598 | 5,345 | 3,277 | |||||||||||
Other acquisitions | 127 | 3,162 | 526 | 9,407 | |||||||||||
Pro forma net income | $ | 78,613 | $ | 68,758 | $ | 166,185 | $ | 157,673 | |||||||
Earnings per share-basic, as reported | $ | 0.25 | $ | 0.22 | $ | 0.54 | $ | 0.49 | |||||||
Effect of purchased businesses for the period prior to acquisition: | |||||||||||||||
Sator | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||||
Other acquisitions | 0.00 | 0.01 | 0.00 | 0.03 | |||||||||||
Pro forma earnings per share-basic (a) | $ | 0.26 | $ | 0.23 | $ | 0.56 | $ | 0.53 | |||||||
Earnings per share-diluted, as reported | $ | 0.25 | $ | 0.21 | $ | 0.53 | $ | 0.48 | |||||||
Effect of purchased businesses for the period prior to acquisition: | |||||||||||||||
Sator | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||||
Other acquisitions | 0.00 | 0.01 | 0.00 | 0.03 | |||||||||||
Pro forma earnings per share-diluted (a) | $ | 0.26 | $ | 0.23 | $ | 0.55 | $ | 0.53 |
|
|
|
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
June 30, 2013 | June 30, 2012 | |||||||||||||||||||||||
Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||
Beginning balance | $ | (8,130 | ) | $ | (9,359 | ) | $ | (17,489 | ) | $ | 6,436 | $ | (6,540 | ) | $ | (104 | ) | |||||||
Pretax income (loss) | (3,204 | ) | 1,648 | (1,556 | ) | (6,171 | ) | (6,718 | ) | (12,889 | ) | |||||||||||||
Income tax effect | — | (481 | ) | (481 | ) | — | 2,333 | 2,333 | ||||||||||||||||
Reclassification of unrealized loss | — | 2,117 | 2,117 | — | 1,636 | 1,636 | ||||||||||||||||||
Reclassification of deferred income taxes | — | (760 | ) | (760 | ) | — | (592 | ) | (592 | ) | ||||||||||||||
Hedge ineffectiveness | — | 167 | 167 | — | — | — | ||||||||||||||||||
Income tax benefit | — | (62 | ) | (62 | ) | — | — | — | ||||||||||||||||
Ending balance | $ | (11,334 | ) | $ | (6,730 | ) | $ | (18,064 | ) | $ | 265 | $ | (9,881 | ) | $ | (9,616 | ) |
Six Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2013 | June 30, 2012 | |||||||||||||||||||||||
Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||
Beginning balance | $ | 10,850 | $ | (10,091 | ) | $ | 759 | $ | (2,071 | ) | $ | (6,890 | ) | $ | (8,961 | ) | ||||||||
Pretax income (loss) | (22,184 | ) | 1,145 | (21,039 | ) | 2,336 | (7,709 | ) | (5,373 | ) | ||||||||||||||
Income tax effect | — | (342 | ) | (342 | ) | — | 2,722 | 2,722 | ||||||||||||||||
Reclassification of unrealized loss | — | 3,815 | 3,815 | — | 3,112 | 3,112 | ||||||||||||||||||
Reclassification of deferred income taxes | — | (1,362 | ) | (1,362 | ) | — | (1,116 | ) | (1,116 | ) | ||||||||||||||
Hedge ineffectiveness | — | 167 | 167 | — | — | — | ||||||||||||||||||
Income tax benefit | — | (62 | ) | (62 | ) | — | — | — | ||||||||||||||||
Ending balance | $ | (11,334 | ) | $ | (6,730 | ) | $ | (18,064 | ) | $ | 265 | $ | (9,881 | ) | $ | (9,616 | ) |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | |||||||||||||||
North America | $ | 953,918 | $ | 841,335 | $ | 1,937,306 | $ | 1,712,419 | |||||||
Europe | 297,830 | 165,196 | 510,439 | 325,889 | |||||||||||
Total revenue | $ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 | |||||||
EBITDA | |||||||||||||||
North America | $ | 118,632 | $ | 109,687 | $ | 253,967 | $ | 241,875 | |||||||
Europe | 33,764 | 16,057 | 57,832 | 35,590 | |||||||||||
Total EBITDA | $ | 152,396 | $ | 125,744 | $ | 311,799 | $ | 277,465 | |||||||
Depreciation and Amortization | |||||||||||||||
North America | $ | 16,251 | $ | 14,771 | $ | 32,138 | $ | 28,773 | |||||||
Europe | 4,420 | 2,418 | 7,573 | 4,673 | |||||||||||
Total depreciation and amortization | $ | 20,671 | $ | 17,189 | $ | 39,711 | $ | 33,446 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
EBITDA | $ | 152,396 | $ | 125,744 | $ | 311,799 | $ | 277,465 | |||||||
Depreciation and amortization | 20,671 | 17,189 | 39,711 | 33,446 | |||||||||||
Interest expense, net | 12,492 | 7,356 | 21,087 | 14,723 | |||||||||||
Loss on debt extinguishment | 2,795 | — | 2,795 | — | |||||||||||
Provision for income taxes | 40,716 | 37,201 | 87,892 | 84,307 | |||||||||||
Net income | $ | 75,722 | $ | 63,998 | $ | 160,314 | $ | 144,989 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Capital Expenditures | |||||||||||||||
North America | $ | 16,138 | $ | 16,372 | $ | 33,702 | $ | 34,506 | |||||||
Europe | 2,553 | 3,914 | 6,449 | 7,109 | |||||||||||
$ | 18,691 | $ | 20,286 | $ | 40,151 | $ | 41,615 |
June 30, 2013 | December 31, 2012 | ||||||
Receivables, net | |||||||
North America | $ | 269,533 | $ | 241,627 | |||
Europe | 143,682 | 70,181 | |||||
Total receivables, net | 413,215 | 311,808 | |||||
Inventory | |||||||
North America | 729,799 | 750,565 | |||||
Europe | 243,127 | 150,238 | |||||
Total inventory | 972,926 | 900,803 | |||||
Property and Equipment, net | |||||||
North America | 436,364 | 434,010 | |||||
Europe | 78,989 | 60,369 | |||||
Total property and equipment, net | 515,353 | 494,379 | |||||
Other unallocated assets | 2,316,821 | 2,016,466 | |||||
Total assets | $ | 4,218,315 | $ | 3,723,456 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | |||||||||||||||
United States | $ | 915,152 | $ | 789,346 | $ | 1,804,493 | $ | 1,610,311 | |||||||
United Kingdom | 229,096 | 165,196 | 441,705 | 325,889 | |||||||||||
Other countries | 107,500 | 51,989 | 201,547 | 102,108 | |||||||||||
$ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 |
June 30, 2013 | December 31, 2012 | ||||||
Long-lived Assets | |||||||
United States | $ | 408,007 | $ | 408,244 | |||
United Kingdom | 59,569 | 60,369 | |||||
Other countries | 47,777 | 25,766 | |||||
$ | 515,353 | $ | 494,379 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Aftermarket, other new and refurbished products | $ | 737,128 | $ | 547,912 | $ | 1,405,084 | $ | 1,113,256 | |||||||
Recycled, remanufactured and related products and services | 356,834 | 323,669 | 711,270 | 649,373 | |||||||||||
Other | 157,786 | 134,950 | 331,391 | 275,679 | |||||||||||
$ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 |
|
North America | Europe | Total | |||||||||
Balance as of January 1, 2013 | $ | 1,339,831 | $ | 350,453 | $ | 1,690,284 | |||||
Business acquisitions and adjustments to previously recorded goodwill | 15,708 | 149,524 | 165,232 | ||||||||
Exchange rate effects | (6,774 | ) | (22,614 | ) | (29,388 | ) | |||||
Balance as of June 30, 2013 | $ | 1,348,765 | $ | 477,363 | $ | 1,826,128 |
June 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Trade names and trademarks | $ | 140,527 | $ | (24,332 | ) | $ | 116,195 | $ | 118,422 | $ | (21,599 | ) | $ | 96,823 | |||||||||
Customer relationships | 39,378 | (8,583 | ) | 30,795 | 14,426 | (6,642 | ) | 7,784 | |||||||||||||||
Covenants not to compete | 3,687 | (1,906 | ) | 1,781 | 3,654 | (1,546 | ) | 2,108 | |||||||||||||||
$ | 183,592 | $ | (34,821 | ) | $ | 148,771 | $ | 136,502 | $ | (29,787 | ) | $ | 106,715 |
Balance as of January 1, 2013 | $ | 10,574 | |
Warranty expense | 15,028 | ||
Warranty claims | (14,180 | ) | |
Balance as of June 30, 2013 | $ | 11,422 |
|
June 30, 2013 | December 31, 2012 | ||||||
Aftermarket and refurbished products | $ | 598,939 | $ | 523,677 | |||
Salvage and remanufactured products | 373,987 | 377,126 | |||||
$ | 972,926 | $ | 900,803 |
North America | Europe | Total | |||||||||
Balance as of January 1, 2013 | $ | 1,339,831 | $ | 350,453 | $ | 1,690,284 | |||||
Business acquisitions and adjustments to previously recorded goodwill | 15,708 | 149,524 | 165,232 | ||||||||
Exchange rate effects | (6,774 | ) | (22,614 | ) | (29,388 | ) | |||||
Balance as of June 30, 2013 | $ | 1,348,765 | $ | 477,363 | $ | 1,826,128 |
June 30, 2013 | December 31, 2012 | ||||||||||||||||||||||
Gross Carrying Amount | Accumulated Amortization | Net | Gross Carrying Amount | Accumulated Amortization | Net | ||||||||||||||||||
Trade names and trademarks | $ | 140,527 | $ | (24,332 | ) | $ | 116,195 | $ | 118,422 | $ | (21,599 | ) | $ | 96,823 | |||||||||
Customer relationships | 39,378 | (8,583 | ) | 30,795 | 14,426 | (6,642 | ) | 7,784 | |||||||||||||||
Covenants not to compete | 3,687 | (1,906 | ) | 1,781 | 3,654 | (1,546 | ) | 2,108 | |||||||||||||||
$ | 183,592 | $ | (34,821 | ) | $ | 148,771 | $ | 136,502 | $ | (29,787 | ) | $ | 106,715 |
Balance as of January 1, 2013 | $ | 10,574 | |
Warranty expense | 15,028 | ||
Warranty claims | (14,180 | ) | |
Balance as of June 30, 2013 | $ | 11,422 |
|
Shares Available For Grant | RSUs | Stock Options | Restricted Stock | ||||||||||||||||||||
Number Outstanding | Weighted- Average Grant Date Fair Value | Number Outstanding | Weighted- Average Exercise Price | Number Outstanding | Weighted- Average Grant Date Fair Value | ||||||||||||||||||
Balance, January 1, 2013 | 14,643,932 | 2,351,362 | $ | 14.02 | 9,355,070 | $ | 6.90 | 116,000 | $ | 9.47 | |||||||||||||
Granted | (923,312 | ) | 923,312 | 22.17 | — | — | — | — | |||||||||||||||
Exercised | — | — | — | (1,641,974 | ) | 6.46 | — | — | |||||||||||||||
Vested | — | (345,358 | ) | 14.38 | — | — | (86,000 | ) | 9.54 | ||||||||||||||
Canceled | 138,022 | (70,242 | ) | 15.80 | (67,780 | ) | 8.69 | — | — | ||||||||||||||
Balance, June 30, 2013 | 13,858,642 | 2,859,074 | $ | 16.57 | 7,645,316 | $ | 6.98 | 30,000 | $ | 9.30 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
RSUs | $ | 4,443 | $ | 2,019 | $ | 8,115 | $ | 4,083 | |||||||
Stock options | 1,124 | 1,721 | 2,333 | 3,442 | |||||||||||
Restricted stock | 46 | 228 | 114 | 453 | |||||||||||
Total stock-based compensation expense | $ | 5,613 | $ | 3,968 | $ | 10,562 | $ | 7,978 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Cost of goods sold | $ | 98 | $ | 96 | $ | 196 | $ | 199 | |||||||
Facility and warehouse expenses | 687 | 609 | 1,371 | 1,303 | |||||||||||
Selling, general and administrative expenses | 4,828 | 3,263 | 8,995 | 6,476 | |||||||||||
5,613 | 3,968 | 10,562 | 7,978 | ||||||||||||
Income tax benefit | (2,189 | ) | (1,548 | ) | (4,119 | ) | (3,112 | ) | |||||||
Total stock-based compensation expense, net of tax | $ | 3,424 | $ | 2,420 | $ | 6,443 | $ | 4,866 |
RSUs | Stock Options | Restricted Stock | Total | ||||||||||||
Remainder of 2013 | $ | 8,976 | $ | 2,247 | $ | 94 | $ | 11,317 | |||||||
2014 | 12,867 | 3,007 | 139 | 16,013 | |||||||||||
2015 | 9,417 | 75 | — | 9,492 | |||||||||||
2016 | 5,669 | — | — | 5,669 | |||||||||||
2017 | 2,571 | — | — | 2,571 | |||||||||||
2018 | 96 | — | — | 96 | |||||||||||
Total unrecognized compensation expense | $ | 39,596 | $ | 5,329 | $ | 233 | $ | 45,158 |
|
June 30, 2013 | December 31, 2012 | ||||||
Senior secured credit agreement: | |||||||
Term loans payable | $ | 450,000 | $ | 420,625 | |||
Revolving credit facility | 183,245 | 553,964 | |||||
Senior notes | 600,000 | — | |||||
Receivables securitization facility | 80,000 | 80,000 | |||||
Notes payable through October 2018 at weighted average interest rates of 1.7% | 43,577 | 42,398 | |||||
Other long-term debt at weighted average interest rates of 3.4% and 3.3%, respectively | 19,659 | 21,491 | |||||
1,376,481 | 1,118,478 | ||||||
Less current maturities | (64,962 | ) | (71,716 | ) | |||
$ | 1,311,519 | $ | 1,046,762 |
|
Notional Amount | Fair Value at June 30, 2013 | Fair Value at December 31, 2012 | ||||||||||||||||||||||||||
June 30, 2013 | December 31, 2012 | Other Assets | Other Accrued Expenses | Other Noncurrent Liabilities | Other Accrued Expenses | Other Noncurrent Liabilities | ||||||||||||||||||||||
Interest rate swap agreements | ||||||||||||||||||||||||||||
USD denominated | $ | 420,000 | $ | 520,000 | $ | — | $ | — | $ | 8,678 | $ | 705 | $ | 12,791 | ||||||||||||||
GBP denominated | £ | 50,000 | £ | 50,000 | — | — | 1,115 | — | 2,135 | |||||||||||||||||||
CAD denominated | C$ | 25,000 | C$ | 25,000 | 148 | — | — | — | 12 | |||||||||||||||||||
Foreign currency forward contracts | ||||||||||||||||||||||||||||
EUR denominated | € | 149,976 | — | — | 629 | — | — | — | ||||||||||||||||||||
GBP denominated | £ | 70,000 | — | — | 544 | — | — | — | ||||||||||||||||||||
Total cash flow hedges | $ | 148 | $ | 1,173 | $ | 9,793 | $ | 705 | $ | 14,938 |
|
Balance as of June 30, 2013 | Fair Value Measurements as of June 30, 2013 | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Cash surrender value of life insurance | $ | 22,453 | $ | — | $ | 22,453 | $ | — | |||||||
Interest rate swaps | 148 | 148 | |||||||||||||
Total Assets | $ | 22,601 | $ | — | $ | 22,601 | $ | — | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | 49,473 | $ | — | $ | — | $ | 49,473 | |||||||
Deferred compensation liabilities | 22,280 | — | 22,280 | — | |||||||||||
Interest rate swaps | 10,066 | — | 10,066 | — | |||||||||||
Foreign currency forward contracts | 1,173 | — | 1,173 | — | |||||||||||
Total Liabilities | $ | 82,992 | $ | — | $ | 33,519 | $ | 49,473 |
Balance as of December 31, 2012 | Fair Value Measurements as of December 31, 2012 | ||||||||||||||
Level 1 | Level 2 | Level 3 | |||||||||||||
Assets: | |||||||||||||||
Cash surrender value of life insurance | $ | 19,492 | $ | — | $ | 19,492 | $ | — | |||||||
Total Assets | $ | 19,492 | $ | — | $ | 19,492 | $ | — | |||||||
Liabilities: | |||||||||||||||
Contingent consideration liabilities | $ | 90,009 | $ | — | $ | — | $ | 90,009 | |||||||
Deferred compensation liabilities | 19,843 | — | 19,843 | — | |||||||||||
Interest rate swaps | 15,643 | — | 15,643 | — | |||||||||||
Total Liabilities | $ | 125,495 | $ | — | $ | 35,486 | $ | 90,009 |
Unobservable Input | June 30, 2013 Weighted Average | December 31, 2012 Weighted Average | |||
Probability of achieving payout targets | 70.4 | % | 79.7 | % | |
Discount rate | 6.5 | % | 6.6 | % |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Beginning balance | $ | 49,565 | $ | 82,909 | $ | 90,009 | $ | 82,382 | |||||||
Contingent consideration liabilities recorded for business acquisitions | 261 | 5,433 | 2,650 | 5,540 | |||||||||||
Payments | (581 | ) | — | (38,349 | ) | (600 | ) | ||||||||
Loss (gain) included in earnings | 230 | 1,240 | 1,053 | (105 | ) | ||||||||||
Exchange rate effects | (2 | ) | (1,545 | ) | (5,890 | ) | 820 | ||||||||
Ending balance | $ | 49,473 | $ | 88,037 | $ | 49,473 | $ | 88,037 |
|
Six months ending December 31, 2013 | $ | 61,194 | |
Years ending December 31: | |||
2014 | 100,859 | ||
2015 | 89,359 | ||
2016 | 71,307 | ||
2017 | 56,731 | ||
2018 | 44,952 | ||
Thereafter | 132,250 | ||
Future Minimum Lease Payments | $ | 556,652 |
|
Six Months Ended June 30, 2013 | Year Ended | ||||||||||||||
Sator (Preliminary) | Other Acquisitions (Preliminary) | Total (Preliminary) | December 31, 2012 (Preliminary) | ||||||||||||
Receivables | $ | 61,639 | $ | 4,726 | $ | 66,365 | $ | 15,473 | |||||||
Receivable reserves | (8,563 | ) | (224 | ) | (8,787 | ) | (1,459 | ) | |||||||
Inventory | 71,784 | 7,095 | 78,879 | 62,305 | |||||||||||
Prepaid expenses and other current assets | 7,184 | 365 | 7,549 | 201 | |||||||||||
Property and equipment | 19,484 | 4,831 | 24,315 | 31,930 | |||||||||||
Goodwill | 139,158 | 26,074 | 165,232 | 201,742 | |||||||||||
Other intangibles | 49,978 | 175 | 50,153 | 655 | |||||||||||
Other assets | 2,049 | — | 2,049 | 187 | |||||||||||
Deferred income taxes | (15,222 | ) | (32 | ) | (15,254 | ) | 428 | ||||||||
Current liabilities assumed | (49,593 | ) | (1,775 | ) | (51,368 | ) | (22,910 | ) | |||||||
Debt assumed | — | (124 | ) | (124 | ) | (3,989 | ) | ||||||||
Other noncurrent liabilities assumed | (5,074 | ) | — | (5,074 | ) | — | |||||||||
Contingent consideration liabilities | — | (2,650 | ) | (2,650 | ) | (5,456 | ) | ||||||||
Other purchase price obligations | — | (992 | ) | (992 | ) | (1,647 | ) | ||||||||
Notes issued | — | (2,408 | ) | (2,408 | ) | (15,990 | ) | ||||||||
Cash used in acquisitions, net of cash acquired | $ | 272,824 | $ | 35,061 | $ | 307,885 | $ | 261,470 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue, as reported | $ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 | |||||||
Revenue of purchased businesses for the period prior to acquisition: | |||||||||||||||
Sator | 31,306 | 92,401 | 126,309 | 186,664 | |||||||||||
Other acquisitions | 4,799 | 77,515 | 14,119 | 170,474 | |||||||||||
Pro forma revenue | $ | 1,287,853 | $ | 1,176,447 | $ | 2,588,173 | $ | 2,395,446 | |||||||
Net income, as reported | $ | 75,722 | $ | 63,998 | $ | 160,314 | $ | 144,989 | |||||||
Net income of purchased businesses for the period prior to acquisition, including pro forma purchase accounting adjustments: | |||||||||||||||
Sator | 2,764 | 1,598 | 5,345 | 3,277 | |||||||||||
Other acquisitions | 127 | 3,162 | 526 | 9,407 | |||||||||||
Pro forma net income | $ | 78,613 | $ | 68,758 | $ | 166,185 | $ | 157,673 | |||||||
Earnings per share-basic, as reported | $ | 0.25 | $ | 0.22 | $ | 0.54 | $ | 0.49 | |||||||
Effect of purchased businesses for the period prior to acquisition: | |||||||||||||||
Sator | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||||
Other acquisitions | 0.00 | 0.01 | 0.00 | 0.03 | |||||||||||
Pro forma earnings per share-basic (a) | $ | 0.26 | $ | 0.23 | $ | 0.56 | $ | 0.53 | |||||||
Earnings per share-diluted, as reported | $ | 0.25 | $ | 0.21 | $ | 0.53 | $ | 0.48 | |||||||
Effect of purchased businesses for the period prior to acquisition: | |||||||||||||||
Sator | 0.01 | 0.01 | 0.02 | 0.01 | |||||||||||
Other acquisitions | 0.00 | 0.01 | 0.00 | 0.03 | |||||||||||
Pro forma earnings per share-diluted (a) | $ | 0.26 | $ | 0.23 | $ | 0.55 | $ | 0.53 |
|
Three Months Ended | Three Months Ended | |||||||||||||||||||||||
June 30, 2013 | June 30, 2012 | |||||||||||||||||||||||
Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||
Beginning balance | $ | (8,130 | ) | $ | (9,359 | ) | $ | (17,489 | ) | $ | 6,436 | $ | (6,540 | ) | $ | (104 | ) | |||||||
Pretax income (loss) | (3,204 | ) | 1,648 | (1,556 | ) | (6,171 | ) | (6,718 | ) | (12,889 | ) | |||||||||||||
Income tax effect | — | (481 | ) | (481 | ) | — | 2,333 | 2,333 | ||||||||||||||||
Reclassification of unrealized loss | — | 2,117 | 2,117 | — | 1,636 | 1,636 | ||||||||||||||||||
Reclassification of deferred income taxes | — | (760 | ) | (760 | ) | — | (592 | ) | (592 | ) | ||||||||||||||
Hedge ineffectiveness | — | 167 | 167 | — | — | — | ||||||||||||||||||
Income tax benefit | — | (62 | ) | (62 | ) | — | — | — | ||||||||||||||||
Ending balance | $ | (11,334 | ) | $ | (6,730 | ) | $ | (18,064 | ) | $ | 265 | $ | (9,881 | ) | $ | (9,616 | ) |
Six Months Ended | Six Months Ended | |||||||||||||||||||||||
June 30, 2013 | June 30, 2012 | |||||||||||||||||||||||
Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | Foreign Currency Translation | Unrealized (Loss) Gain on Cash Flow Hedges | Accumulated Other Comprehensive Income (Loss) | |||||||||||||||||||
Beginning balance | $ | 10,850 | $ | (10,091 | ) | $ | 759 | $ | (2,071 | ) | $ | (6,890 | ) | $ | (8,961 | ) | ||||||||
Pretax income (loss) | (22,184 | ) | 1,145 | (21,039 | ) | 2,336 | (7,709 | ) | (5,373 | ) | ||||||||||||||
Income tax effect | — | (342 | ) | (342 | ) | — | 2,722 | 2,722 | ||||||||||||||||
Reclassification of unrealized loss | — | 3,815 | 3,815 | — | 3,112 | 3,112 | ||||||||||||||||||
Reclassification of deferred income taxes | — | (1,362 | ) | (1,362 | ) | — | (1,116 | ) | (1,116 | ) | ||||||||||||||
Hedge ineffectiveness | — | 167 | 167 | — | — | — | ||||||||||||||||||
Income tax benefit | — | (62 | ) | (62 | ) | — | — | — | ||||||||||||||||
Ending balance | $ | (11,334 | ) | $ | (6,730 | ) | $ | (18,064 | ) | $ | 265 | $ | (9,881 | ) | $ | (9,616 | ) |
|
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | |||||||||||||||
North America | $ | 953,918 | $ | 841,335 | $ | 1,937,306 | $ | 1,712,419 | |||||||
Europe | 297,830 | 165,196 | 510,439 | 325,889 | |||||||||||
Total revenue | $ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 | |||||||
EBITDA | |||||||||||||||
North America | $ | 118,632 | $ | 109,687 | $ | 253,967 | $ | 241,875 | |||||||
Europe | 33,764 | 16,057 | 57,832 | 35,590 | |||||||||||
Total EBITDA | $ | 152,396 | $ | 125,744 | $ | 311,799 | $ | 277,465 | |||||||
Depreciation and Amortization | |||||||||||||||
North America | $ | 16,251 | $ | 14,771 | $ | 32,138 | $ | 28,773 | |||||||
Europe | 4,420 | 2,418 | 7,573 | 4,673 | |||||||||||
Total depreciation and amortization | $ | 20,671 | $ | 17,189 | $ | 39,711 | $ | 33,446 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
EBITDA | $ | 152,396 | $ | 125,744 | $ | 311,799 | $ | 277,465 | |||||||
Depreciation and amortization | 20,671 | 17,189 | 39,711 | 33,446 | |||||||||||
Interest expense, net | 12,492 | 7,356 | 21,087 | 14,723 | |||||||||||
Loss on debt extinguishment | 2,795 | — | 2,795 | — | |||||||||||
Provision for income taxes | 40,716 | 37,201 | 87,892 | 84,307 | |||||||||||
Net income | $ | 75,722 | $ | 63,998 | $ | 160,314 | $ | 144,989 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Capital Expenditures | |||||||||||||||
North America | $ | 16,138 | $ | 16,372 | $ | 33,702 | $ | 34,506 | |||||||
Europe | 2,553 | 3,914 | 6,449 | 7,109 | |||||||||||
$ | 18,691 | $ | 20,286 | $ | 40,151 | $ | 41,615 |
June 30, 2013 | December 31, 2012 | ||||||
Receivables, net | |||||||
North America | $ | 269,533 | $ | 241,627 | |||
Europe | 143,682 | 70,181 | |||||
Total receivables, net | 413,215 | 311,808 | |||||
Inventory | |||||||
North America | 729,799 | 750,565 | |||||
Europe | 243,127 | 150,238 | |||||
Total inventory | 972,926 | 900,803 | |||||
Property and Equipment, net | |||||||
North America | 436,364 | 434,010 | |||||
Europe | 78,989 | 60,369 | |||||
Total property and equipment, net | 515,353 | 494,379 | |||||
Other unallocated assets | 2,316,821 | 2,016,466 | |||||
Total assets | $ | 4,218,315 | $ | 3,723,456 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Revenue | |||||||||||||||
United States | $ | 915,152 | $ | 789,346 | $ | 1,804,493 | $ | 1,610,311 | |||||||
United Kingdom | 229,096 | 165,196 | 441,705 | 325,889 | |||||||||||
Other countries | 107,500 | 51,989 | 201,547 | 102,108 | |||||||||||
$ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 |
June 30, 2013 | December 31, 2012 | ||||||
Long-lived Assets | |||||||
United States | $ | 408,007 | $ | 408,244 | |||
United Kingdom | 59,569 | 60,369 | |||||
Other countries | 47,777 | 25,766 | |||||
$ | 515,353 | $ | 494,379 |
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2013 | 2012 | 2013 | 2012 | ||||||||||||
Aftermarket, other new and refurbished products | $ | 737,128 | $ | 547,912 | $ | 1,405,084 | $ | 1,113,256 | |||||||
Recycled, remanufactured and related products and services | 356,834 | 323,669 | 711,270 | 649,373 | |||||||||||
Other | 157,786 | 134,950 | 331,391 | 275,679 | |||||||||||
$ | 1,251,748 | $ | 1,006,531 | $ | 2,447,745 | $ | 2,038,308 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|