Biggest changeResults of Operations—Consolidated The following table sets forth statements of income data as a percentage of total revenue for the periods indicated: Year Ended December 31, 2024 2023 Revenue 100.0 % 100.0 % Cost of goods sold 60.9 % 59.8 % Gross margin 39.1 % 40.2 % Selling, general and administrative expenses 27.3 % 27.9 % Restructuring and transaction related expenses 0.9 % 0.5 % Depreciation and amortization 2.5 % 2.0 % Operating income 8.4 % 9.8 % Total other expense, net 1.7 % 0.9 % Income from continuing operations before provision for income taxes 6.7 % 8.9 % Provision for income taxes 1.9 % 2.2 % Equity in earnings of unconsolidated subsidiaries 0.1 % 0.1 % Income from continuing operations 4.8 % 6.8 % Net (loss) income from discontinued operations — % — % Net income 4.8 % 6.8 % Less: net income attributable to continuing noncontrolling interest — % — % Net income attributable to LKQ stockholders 4.8 % 6.7 % Note: In the table above, the sum of the individual percentages may not equal the total due to rounding.
Biggest changeResults of Operations—Consolidated The following table sets forth statements of income data as a percentage of total revenue for the periods indicated: Year Ended December 31, 2025 2024 Revenue 100.0 % 100.0 % Cost of goods sold 61.4 % 61.1 % Gross margin 38.6 % 38.9 % Selling, general and administrative expenses 27.9 % 27.2 % Restructuring and transaction related expenses 0.3 % 1.0 % Impairment of goodwill 0.4 % — % Depreciation and amortization 2.7 % 2.5 % Operating income 7.3 % 8.3 % Total other expense, net 1.4 % 1.6 % Income from continuing operations before provision for income taxes 5.9 % 6.7 % Provision for income taxes 1.5 % 1.9 % Equity in earnings of unconsolidated subsidiaries — % (0.1) % Income from continuing operations 4.4 % 4.8 % Net income from discontinued operations 0.1 % 0.2 % Net income 4.4 % 5.0 % Less: net income attributable to continuing noncontrolling interest — % — % Net income attributable to LKQ stockholders 4.4 % 5.0 % Note: In the table above, the sum of the individual percentages may not equal the total due to rounding. 35 Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 Revenue The following table summarizes the changes in revenue by category (in millions): Year Ended December 31, 2025 2024 Change Parts & services revenue $ 13,306 $ 13,505 $ (199) Other revenue 345 318 27 Total revenue $ 13,651 $ 13,823 $ (172) The decrease in parts and services revenue of $199 million, or 1.5%, represented decreases in segment revenue of $136 million, or 2.5%, in North America and $99 million, or 1.5%, in Europe, partially offset by an increase of $36 million, or 2.1%, in Specialty.
Our Europe segment is a leading provider of alternative vehicle replacement and maintenance products in Germany, the U.K., the Benelux region, Italy, Czech Republic, Austria, Slovakia, France and various other European countries. Our Specialty segment is a leading distributor of specialty vehicle aftermarket equipment and accessories reaching most major markets in the U.S. and Canada.
Our Europe segment is a leading provider of alternative vehicle replacement and maintenance products in Germany, the U.K., the Benelux region, Italy, Czech Republic, Austria, Slovakia, France and various other European countries. Our Specialty segment is a leading distributor of specialty vehicle aftermarket products and accessories reaching most major markets in the U.S. and Canada.
See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our borrowings and related interest.
See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for 41 information related to our borrowings and related interest.
Free cash flow is a financial measure that is not prepared in accordance with U.S. generally accepted accounting principles (“non-GAAP”). • Organic revenue growth - 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).
Free cash flow is a financial measure that is not prepared in accordance with U.S. generally accepted accounting principles. • Organic revenue growth - 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).
The required debt covenants per both the Senior Unsecured Credit Agreement and CAD Note and our actual ratios with respect to those covenants are as follows as of December 31, 2024 : Covenant Level Ratio Achieved as of December 31, 2024 Maximum total leverage ratio 4.00 : 1.00 2.3 Minimum interest coverage ratio 3.00 : 1.00 7.5 The indentures relating to our U.S.
The required debt covenants per both the Senior Unsecured Credit Agreement and CAD Note and our actual ratios with respect to those covenants are as follows as of December 31, 2025: Covenant Level Ratio Achieved as of December 31, 2025 Maximum total leverage ratio 4.00 : 1.00 2.4 Minimum interest coverage ratio 3.00 : 1.00 7.5 The indentures relating to our U.S.
The terms maximum total leverage ratio and minimum interest coverage ratio are specifically calculated per both the Senior Unsecured Credit Agreement and CAD Note, and differ in specified ways from comparable GAAP or common usage terms. We were in compliance with all applicable covenants under both our Senior Unsecured Credit Agreement and CAD Note as of December 31, 2024 .
The terms maximum total leverage ratio and minimum interest coverage ratio are specifically calculated per both the Senior Unsecured Credit Agreement and CAD Note, and differ in specified ways from comparable GAAP or common usage terms. We were in compliance with all applicable covenants under both our Senior Unsecured Credit Agreement and CAD Note as of December 31, 2025.
Of these amounts , there were no current maturities at December 31, 2024 or 2023. See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information regarding the scheduled maturities of long-term obligations outstanding .
Of these amounts, there were no current maturities at December 31, 2025 or 2024. See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information regarding the scheduled maturities of long-term obligations outstanding.
As part of applying the discounted cash flow method and guideline public company method, we use significant assumptions which include sales growth, operating margins, discount rates, perpetual growth rates and valuation multiples which consider our budgets, business plans, economic projections and marketplace data.
As part of applying the discounted cash flow method and guideline public company method, we use significant assumptions which include sales growth, operating margins, discount rates, perpetual growth rates and market multiples which consider our budgets, business plans, economic projections and marketplace data.
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. 34 • Segment EBITDA - See Note 25, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for a description of the calculation of Segment EBITDA.
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. • Segment EBITDA - See Note 26, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for a description of the calculation of Segment EBITDA.
See Part II, Item 5 of this Annual Report on Form 10-K for further information regarding the dividend activity for our common stock for the year ended December 31, 2024 .
See Part II, Item 5 of this Annual Report on Form 10-K for further information regarding the dividend activity for our common stock for the year ended December 31, 2025.
See Note 7, "Self-Insurance Reserves" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to self-insurance reserves at December 31, 2024. 47 Summarized Guarantor Financial Information Our U.S.
See Note 7, "Self-Insurance Reserves" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to self-insurance reserves at December 31, 2025. Summarized Guarantor Financial Information Our U.S.
O ur Senior Unsecured Credit Agreement and our CAD Note both include two financial maintenance covenants: a maximum total leverage ratio and minimum interest coverage ratio.
Our Senior Unsecured Credit Agreement and our CAD Note both include two financial maintenance covenants: a maximum total leverage ratio and minimum interest coverage ratio.
Discussion of 2022 items and the year-over-year comparison of changes in our financial condition and the results of operations as of and for the years ended December 31, 2023 and December 31, 2022 for our Consolidated Results of Operations can be found in Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," of our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 22, 2024.
Discussion of 2023 items and the year-over-year comparison of changes in our financial condition and the results of operations as of and for the years ended December 31, 2024 and December 31, 2023 for our Consolidated Results of Operations can be found in Part II, Item 7, "Management's Discussion and Analysis of Financial Condition and Results of Operations," of our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on February 20, 2025.
See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to debt amounts outstanding at December 31, 2024. • Operating lease payments of $1,838 million, of which $333 million is expected to be paid within twelve months.
See Note 18, "Long-Term Obligations" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to debt amounts outstanding at December 31, 2025. • Operating lease payments of $1,730 million, of which $335 million is expected to be paid within twelve months.
See Note 22, "Employee Benefit Plans" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to net pension obligations at December 31, 2024. • Self-insurance reserves of $144 million, of which $79 million is expected to be paid within twelve months.
See Note 22, "Employee Benefit Plans" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to net pension obligations at December 31, 2025. • Self-insurance reserves of $139 million, of which $76 million is expected to be paid within twelve months.
To fund our acq uisitions, we have accessed various forms of debt 44 financing, including revolving credit facilities, term loans, and senior notes. We currently believe we have sufficient access to capital markets to support our future growth objectives.
To fund our acquisitions, we have accessed various forms of debt financing, including revolving credit facilities, term loans, and senior notes. We currently believe we have sufficient access to capital markets to support our future growth objectives.
See Note 21, "Leases" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to lease amounts outstanding at December 31, 2024. • Purchase obligations of $693 million for open purchase orders for aftermarket inventory all expected to be paid within twelve months. • Net pension obligations of $84 million, of which $8 million is expected to be paid within twelve months.
See Note 21, "Leases" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for more information related to lease amounts outstanding at December 31, 2025. • Purchase obligations of $739 million for open purchase orders for aftermarket inventory all expected to be paid within twelve months. • Net pension obligations of $80 million, of which $9 million is expected to be paid within twelve months.
The interest rate swaps are described in Note 19, "Derivative Instruments and Hedging Activities" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K. We had outstanding borrowin gs under our revolving credit facilities and term loans payable of $1,651 million and $1,943 million at December 31, 2024 and 2023, respectively.
The interest rate swaps are described in Note 19, "Derivative Instruments and Hedging Activities" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K. We had outstanding borrowings under our revolving credit facilities and term loans payable of $1,011 million and $1,651 million at December 31, 2025 and 2024, respectively.
Our Wholesale - North America segment is a leading provider of alternative vehicle collision replacement products, paint and body repair related products, and alternative vehicle mechanical replacement products, with our sales, processing, and distribution facilities reaching most major markets in the United States and Canada.
Our North America segment is a leading provider of alternative vehicle collision replacement products, paint and related body repair products, and alternative vehicle mechanical replacement and maintenance products, with our sales, processing, and distribution facilities reaching most major markets in the U.S. and Canada.
After giving effect to these contracts outstanding, the weighted average interest rate on borrowings outstanding under our Senior Unsecured Credit Agreement was 5.8% at December 31, 2024 . Including our senior notes and CAD Note, our overall weighted average interest rate on borrowings was 5.3% at December 31, 2024 .
After giving effect to these contracts outstanding, the weighted average interest rate on borrowings outstanding under our Senior Unsecured Credit Agreement was 5.4% at December 31, 2025. Including our senior notes and CAD Note, our overall weighted average interest rate on borrowings was 5.0% at December 31, 2025.
As of December 31, 2024, the Company had cash and cash equivalents of $234 million , of which $213 million was held by foreign subsidiaries. In general, it is our practice and intention to permanently reinvest the undistributed earnings of our foreign subsidiaries.
As of December 31, 2025, the Company had cash and cash equivalents of $319 million, of which $292 million was held by foreign subsidiaries. In general, it is our practice and intention to permanently reinvest the undistributed earnings of our foreign subsidiaries.
Refer to the discussion of our segment results of operations for factors contributing to the changes in SG&A expenses as a percentage of revenue by segment for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Refer to the discussion of our segment results of operations for factors contributing to the changes in SG&A expenses by segment for the year ended December 31, 2025 compared to the year ended December 31, 2024.
See Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information on restructuring charges.
Strategic Transformation Initiatives See "Strategic Restructuring and Transformation Initiatives" in Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our strategic transformation initiatives.
Cash flows related to our primary working capital accounts can be volatile as the purchases, payments and collections can be timed differently from period to period. Inventories represented $324 million in incremental cash outflows for the year ended December 31, 2024 compared to the same period of 2023.
Cash flows related to our primary working capital accounts can be volatile as the purchases, payments and collections can be timed differently from period to period. Receivables represented $14 million in higher cash outflows for the year ended December 31, 2025 compared to the same period of 2024.
See Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information on restructuring charges. 39 Specialty The following table provides a reconciliation of Revenue to Segment EBITDA in our Specialty segment (in millions): Year Ended December 31, Specialty 2024 % of Total Segment Revenue 2023 % of Total Segment Revenue $ Change Parts & services revenue $ 1,654 $ 1,665 $ (11) (1) Intersegment revenue 3 3 — Total segment revenue 1,657 1,668 (11) Cost of goods sold 1,238 1,238 — Gross margin 419 25.3 % 430 25.8 % (11) (2) Selling, general and administrative expenses 315 19.0 % 305 18.3 % 10 (3) Less: Other segment items (4) (9) (9) — Segment EBITDA $ 113 6.8 % $ 134 8.0 % $ (21) (1) Parts and services revenue decreased by $11 million, or 0.7%, to $1,654 million for the year ended December 31, 2024.
See Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information on restructuring charges. 39 Specialty The following table provides a reconciliation of Revenue to Segment EBITDA in our Specialty segment (in millions): Year Ended December 31, Specialty 2025 % of Total Segment Revenue 2024 % of Total Segment Revenue $ Change Parts & services revenue $ 1,690 $ 1,654 $ 36 (1) Intersegment revenue 3 3 — Total segment revenue 1,693 1,657 36 Cost of goods sold 1,274 1,238 36 Gross margin 419 24.8 % 419 25.3 % — Selling, general and administrative expenses 319 18.8 % 315 19.0 % 4 Less: Other segment items (2) (11) (9) (2) Segment EBITDA $ 111 6.5 % $ 113 6.8 % $ (2) (1) Parts and services revenue increased by $36 million, or 2.1%, to $1,690 million for the year ended December 31, 2025.
With $1,456 million of total liquidity as of December 31, 2024 and $38 million of current maturities, we have access to funds to meet our near term commitments. We have a surplus of current assets over current liabilities, which further reduces the risk of short-term cash shortfalls.
With $2,204 million of total liquidity as of December 31, 2025 and $32 million of current maturities, we have access to funds to meet our near term commitments. We have a surplus of current assets over current liabilities, which further reduces the risk of short-term cash shortfalls.
Revenue from other sources includes sales of scrap and other metals (including precious metals - platinum, palladium and rhodium - contained in recycled parts such as catalytic converters), bulk sales to mechanical manufacturers (including cores) and sales of aluminum ingots and sows from our furnace operations.
Other revenue includes sales of scrap and other metals (including precious metals - platinum, palladium and rhodium - contained in recycled parts such as catalytic converters), bulk sales to mechanical manufacturers (including cores) and sales of aluminum ingots and sows from our furnace operations; all of which are typically acquired as byproducts of our salvage operations.
Relative to the rates used for the year ended December 31, 2023, the Czech koruna and Canadian dollar rates used to translate the 2024 statements of income decreased by 4.4% and 1.5%, respectively, while the pound sterling rate increased by 2.7% and the euro was flat.
Relative to the rates used for the year ended December 31, 2024, the Czech koruna, euro, and pound sterling rates used to translate the 2025 statements of income increased by 6.3%, 4.5%, and 3.2%, respectively, while the Canadian dollar rate decreased by 1.9%.
Cash outflows for share repurchases were $360 million and dividends paid were $318 million for the year ended December 31, 2024 compared to $38 million for share repurchases and $302 million for dividends paid for the same period of 2023.
Cash outflows for share repurchases were $159 million and dividends paid were $310 million for the year ended December 31, 2025 compared to $360 million for share repurchases and $318 million for dividends paid for the same period of 2024.
Buyers of vehicle replacement products have the option to purchase from primarily five sources: new products produced by OEMs; new products produced by companies other than the OEMs, which are referred to as aftermarket products; recycled products obtained from salvage and total loss vehicles; recycled products that have been refurbished; and recycled products that have been remanufactured.
Buyers of vehicle replacement products have the option to purchase from primarily four sources: new products produced by OEMs; new products produced by companies other than the OEMs, which are referred to as aftermarket products; salvaged products taken from total loss vehicles; and reconditioned products that have been refurbished or remanufactured.
(4) Amounts primarily represent other non operating income and expenses, as well as reconciling items to remove depreciation - cost of goods sold and restructuring - cost of goods sold, which are excluded from the calculation of Segment EBITDA.
(2) Amounts primarily represent other non operating income and expenses, as well as a reconciling item to remove depreciation - cost of goods sold, which is excluded from the calculation of Segment EBITDA.
On February 18, 2025, our Board declared a quarterly cash dividend of $0.30 per share of common stock, payable on March 27, 2025, to stockholders of record at the close of business on March 13, 2025 .
On February 17, 2026, our Board declared a quarterly cash dividend of $0.30 per share of common stock, payable on March 26, 2026, to stockholders of record at the close of business on March 12, 2026.
See Note 3, "Business Combinations" and Note 19, "Derivative Instruments and Hedging Activities" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information. 36 Foreign Currency Impact We translate our statements of income at the average exchange rates in effect for the period.
Provision for Income Taxes See Note 23, "Income Taxes" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information. 36 Foreign Currency Impact We translate our statements of income at the average exchange rates in effect for the period.
The following represent our anticipated material cash requirements from known contractual and other obligations as of December 31, 2024. • Long-term debt of $4,198 million and related interest totaling $914 million, of which $38 million and $223 million, respectively, is expected to be paid within twelve months.
The following represent our anticipated material cash requirements from known contractual and other obligations as of December 31, 2025. • Long-term debt of $3,695 million and related interest totaling $717 million, of which $32 million and $182 million, respectively, is expected to be paid within twelve months.
The indentures do not prohibit amendments to the financial covenants under the Senior Unsecured Credit Agreement and CAD Note as needed. 45 While we believe that we have adequate capacity under our existing revolving credit facilities to finance our current operations, from time to time we may need to raise additional funds through public or private financing, strategic relationships or modification of our existing Senior Unsecured Credit Agreement to finance additional investments or to refinance existing debt obligations.
While we believe that we have adequate capacity under our existing revolving credit facilities to finance our current operations, from time to time we may need to raise additional funds through public or private financing, strategic relationships or modification of our existing Senior Unsecured Credit Agreement to finance additional investments or to refinance existing debt obligations.
Refer to the discussion of our segment results of operations for factors contributing to the changes in cost of goods sold as a percentage of revenue by segment for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Cost of goods sold as a percentage of revenue primarily reflects an increase of 0.3% from North America. Refer to the discussion of our segment results of operations for factors contributing to the changes in cost of goods sold by segment for the year ended December 31, 2025 compared to the year ended December 31, 2024.
The assumptions used to assess impairment consider historical trends, macroeconomic conditions, and projections consistent with the Company’s operating strategy. Changes in these estimates can have a significant impact on the assessment of fair value which could result in material impairment losses. During fiscal year 2024, we elected to perform a quantitative impairment test for our goodwill.
Sensitivity of Estimate to Change The assumptions used to assess impairment consider historical trends, macroeconomic conditions, and projections consistent with the Company’s operating strategy. Changes in these estimates can have a significant impact on the assessment of fair value which could result in material impairment losses.
Notes and Euro Notes d o not include financial maintenance covenants, and the indentures will not restrict our ability to draw funds under the Senior Unsecured Credit Agreement.
Notes and Euro Notes do not include financial maintenance covenants, and the indentures will not restrict our ability to draw funds under the Senior Unsecured Credit Agreement. The indentures do not prohibit amendments to the financial covenants under the Senior Unsecured Credit Agreement and CAD Note as needed.
These restructuring expenses are excluded from the calculation of Segment EBITDA. See Note 13, "Restructuring and Transaction Related Expenses" and Note 25, "Segment and Geographic Information" for further information. (3) Selling, general and administrative expenses increased by $13 million, or 0.7%, to $1,855 million for the year ended December 31, 2024.
These restructuring expenses are excluded from the calculation of Segment EBITDA. See Note 13, "Restructuring and Transaction Related Expenses" and Note 26, "Segment and Geographic Information" for further information. (3) SG&A expenses increased by $17 million, or 0.9%, to $1,872 million for the year ended December 31, 2025.
The following table summarizes liquidity data as of the dates indicated (in millions): December 31, 2024 December 31, 2023 Capacity under revolving credit facilities $ 2,000 $ 2,000 Less: Revolving credit facilities borrowings 664 914 Less: Letters of credit 114 110 Availability under credit revolving facilities 1,222 976 Add: Cash and cash equivalents 234 299 Total liquidity $ 1,456 $ 1,275 We had $1,222 million available under our revolving credit facilities as of December 31, 2024.
The following table summarizes liquidity data as of the dates indicated (in millions): December 31, 2025 December 31, 2024 Capacity under revolving credit facilities $ 2,000 $ 2,000 Less: Revolving credit facilities borrowings 1 664 Less: Letters of credit (1) 114 114 Availability under credit revolving facilities 1,885 1,222 Add: Cash and cash equivalents 319 234 Total liquidity $ 2,204 $ 1,456 (1) As of December 31, 2025, we had outstanding letters of credit of $134 million, of which $20 million does not reduce availability under our revolving credit facilities.
Financial Information by Geographic Area See Note 12, "Revenue Recognition" and Note 25, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our revenue and long-lived assets by geographic region.
Financial Information by Geographic Area See Note 12, "Revenue Recognition" and Note 26, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our revenue and long-lived assets by geographic region. 34 Key Performance Indicators We believe that organic revenue growth, Segment EBITDA and free cash flow are key performance indicators for our business.
The following table reconciles Net Cash Provided by Operating Activities to Free Cash Flow (in millions): Year Ended December 31, 2024 2023 Net cash provided by operating activities $ 1,121 $ 1,356 Less: purchases of property, plant and equipment 311 358 Free cash flow $ 810 $ 998 For the year ended December 31, 2024, net cash used in financing activities totaled $746 million compared to net cash provided by financing activities of $1,102 million for the same period of 2023.
The following table reconciles Net Cash Provided by Operating Activities to Free Cash Flow (in millions): Year Ended December 31, 2025 2024 Net cash provided by operating activities $ 1,063 $ 1,121 Less: purchases of property, plant and equipment 216 311 Free cash flow (1) $ 847 $ 810 (1) For the years ended December 31, 2025 and 2024, Self Service contributed approximately $50 million and $40 million, respectively, of free cash flow. 42 For the year ended December 31, 2025, net cash used in financing activities totaled $1,191 million compared to $746 million for the same period of 2024.
Judgments and Uncertainties Determining whether impairment indicators exist and estimating fair values as part of impairment testing require significant judgment. Estimating the fair values of our reporting units which have goodwill requires the use of significant unobservable inputs, or Level 3 inputs, as defined by the fair value hierarchy.
Estimating the fair values of our reporting units which have goodwill requires the use of significant unobservable inputs, or Level 3 inputs, as defined by the fair value hierarchy.
Combined with $234 million of cash and cash equivalents at December 31, 2024, we had $1,456 million i n available liquidity, an increase of $181 million from our available liquidity as of December 31, 2023, primarily as a result of reducing our revolving credit facilities borrowings by $250 million.
Combined with $319 million of cash and cash equivalents at December 31, 2025, we had $2,204 million in available liquidity, an increase of $748 million from our available liquidity as of December 31, 2024, primarily as a result of reducing our revolving credit facilities borrowings by $663 million.
Accounts payable produced $256 million in incremental cash inflows for the year ended December 31, 2024 compared to the same period of 2023.
Inventories represented $204 million in lower cash outflows for the year ended December 31, 2025 compared to the same period of 2024. Accounts payable produced $95 million in lower cash inflows for the year ended December 31, 2025 compared to the same period of 2024.
Property, plant and equipment purchases were $311 million for the year ended December 31, 2024 compared to $358 million in the prior year.
There were no significant business acquisitions during the year ended December 31, 2025. Property, plant and equipment purchases were $216 million for the year ended December 31, 2025 compared to $311 million in the prior year.
Goodwill Impairment Description Goodwill is obtained through business acquisitions and recorded at the estimated fair value at the date of acquisition. Goodwill is not amortized but instead tested for impairment annually or sooner if events indicate that an impairment may exist. In performing this test, we compare the carrying value of the asset to its fair value.
Goodwill Impairment Description Goodwill is obtained through business acquisitions and recorded at the estimated fair value at the date of acquisition. Goodwill is not amortized but instead tested for impairment annually or sooner if events indicate that an impairment may exist. Each of our segments is considered a separate reporting unit for purposes of testing goodwill.
Refer to the discussion of our segment results of operations for factors contributing to the changes in revenue by segment for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Refer to the discussion of our segment results of operations for factors contributing to the changes in revenue by segment for the year ended December 31, 2025 compared to the year ended December 31, 2024. Cost of Goods Sold Cost of goods sold decreased by $53 million, or 0.6%, to $8,386 million for the year ended December 31, 2025.
See Note 3, "Business Combinations" and Note 10, "Equity Method Investments" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information related to our acquisitions and investments. Sources of Revenue We report our revenue in two categories: (i) parts and services and (ii) other.
Our acquisition strategy is to target highly accretive tuck-in acquisitions with significant synergies or critical capabilities. See Note 3, "Business Combinations" and Note 10, "Equity Method Investments" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information related to our acquisitions and investments.
The CODM uses Segment EBITDA to compare profitability among the segments and evaluate business strategies. 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.
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.
The following table presents our financial performance, including third party revenue, total revenue and Segment EBITDA, by reportable segment for the periods indicated (in millions): Year Ended December 31, 2024 % of Total Segment Revenue 2023 % of Total Segment Revenue 2022 % of Total Segment Revenue Third Party Revenue Wholesale - North America $ 5,762 $ 5,281 $ 4,556 Europe 6,407 6,323 5,735 Specialty 1,654 1,665 1,788 Self Service 532 597 715 Total third party revenue $ 14,355 $ 13,866 $ 12,794 Total Revenue Wholesale - North America $ 5,763 $ 5,282 $ 4,556 Europe 6,407 6,323 5,735 Specialty 1,657 1,668 1,791 Self Service 532 597 715 Eliminations (4) (4) (3) Total revenue $ 14,355 $ 13,866 $ 12,794 Segment EBITDA Wholesale - North America $ 959 16.6 % $ 975 18.5 % $ 852 18.7 % Europe 634 9.9 % 614 9.7 % 585 10.2 % Specialty 113 6.8 % 134 8.0 % 199 11.1 % Self Service 50 9.3 % 36 6.0 % 83 11.7 % Note: In the table above, the percentages of total segment revenue may not recalculate due to rounding. 37 The key measure of segment profit or loss reviewed by our CODM, our Chief Executive Officer, is Segment EBITDA.
The following table presents our financial performance, including third party revenue, total revenue and Segment EBITDA, by reportable segment for the periods indicated (in millions): Year Ended December 31, 2025 % of Total Segment Revenue 2024 % of Total Segment Revenue 2023 % of Total Segment Revenue Third Party Revenue North America $ 5,650 $ 5,762 $ 5,281 Europe 6,311 6,407 6,323 Specialty 1,690 1,654 1,665 Total third party revenue $ 13,651 $ 13,823 $ 13,269 Total Revenue North America $ 5,651 $ 5,763 $ 5,282 Europe 6,311 6,407 6,323 Specialty 1,693 1,657 1,668 Eliminations (4) (4) (4) Total revenue $ 13,651 $ 13,823 $ 13,269 Segment EBITDA North America $ 814 14.4 % $ 940 16.3 % $ 959 18.1 % Europe 584 9.3 % 634 9.9 % 614 9.7 % Specialty 111 6.5 % 113 6.8 % 134 8.0 % Note: In the table above, the percentages of total segment revenue may not recalculate due to rounding.
See "Other Divestitures (Not Classified in Discontinued Operations)" in Note 4, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information on the divestiture.
(4) Amounts include certain shared overhead costs that were historically allocated to the Self Service segment. See Note 4, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information.
Please refer to the factors referred to in Special Note on Forward-Looking Statements and Risk Factors above. Due to these factors and others, which may be unknown to us at this time, our operating results in future periods can be expected to fluctuate. Accordingly, our historical results of operations may not be indicative of future performance.
Due to these factors and others, which may be unknown to us at this time, our operating results in future periods can be expected to fluctuate. Accordingly, our historical results of operations may not be indicative of future performance. Portfolio Management We continuously manage and assess the businesses and investments we own and the markets in which we operate.
Proceeds from the disposal of businesses, net of divested cash were an outflow of $11 million for the year ended December 31, 2024, compared to an inflow of $110 million for the year ended December 31, 2023, primarily related to the sale of GSF Car Parts.
Proceeds from the disposal of businesses, net of divested cash were an inflow of $397 million for the year ended December 31, 2025, compared to an outflow of $11 million for the year ended December 31, 2024. We invested $49 million of cash in business acquisitions during the year ended December 31, 2024.
Net debt payments (net of unamortized bond discounts) were $17 million for the year ended December 31, 2024 compared to net debt borrowings (net of unamortized bond discounts) of $111 million for the same period of 2023 (excluding proceeds from the issuance of the U.S. Notes (2028/33) of $1,394 million).
Net debt payments were $708 million for the year ended December 31, 2025 compared to net debt payments (net of unamortized bond discounts) of $17 million for the same period of 2024.
No impairment charges were recorded as a result of the testing as the fair value of each goodwill reporting unit exceeded the calculated carrying value.
For the Europe and North America segments, no impairment charges were recorded as a result of the testing as the fair value of these goodwill reporting units exceeded the calculated carrying value by at least 48%.
(3) Selling, general and administrative expenses increased by $32 million, or 2.3%, to $1,567 million for the year ended December 31, 2024.
(3) SG&A expenses increased by $34 million, or 2.1%, to $1,622 million for the year ended December 31, 2025.
Europe The following table provides a reconciliation of Revenue to Segment EBITDA in our Europe segment (in millions): Year Ended December 31, Europe 2024 % of Total Segment Revenue 2023 % of Total Segment Revenue $ Change Parts & services revenue $ 6,386 $ 6,303 $ 83 (1) Other revenue 21 20 1 Total segment revenue 6,407 6,323 84 Cost of goods sold 3,953 3,886 67 Gross margin 2,454 38.3 % 2,437 38.5 % 17 (2) Selling, general and administrative expenses 1,855 28.9 % 1,842 29.1 % 13 (3) Less: Other segment items (4) (35) (19) (16) Segment EBITDA $ 634 9.9 % $ 614 9.7 % $ 20 (1) Parts and services revenue increased by $83 million, or 1.3%, to $6,386 million for the year ended December 31, 2024.
See Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information on restructuring charges. 38 Europe The following table provides a reconciliation of Revenue to Segment EBITDA in our Europe segment (in millions): Year Ended December 31, Europe 2025 % of Total Segment Revenue 2024 % of Total Segment Revenue $ Change Parts & services revenue $ 6,287 $ 6,386 $ (99) (1) Other revenue 24 21 3 Total segment revenue 6,311 6,407 (96) Cost of goods sold 3,884 3,953 (69) Gross margin 2,427 38.4 % 2,454 38.3 % (27) (2) Selling, general and administrative expenses 1,872 29.7 % 1,855 28.9 % 17 (3) Less: Other segment items (4) (29) (35) 6 Segment EBITDA $ 584 9.3 % $ 634 9.9 % $ (50) (1) Parts and services revenue decreased by $99 million, or 1.5%, to $6,287 million for the year ended December 31, 2025.
This overall increase was driven by a 6.3% increase due to the net impact of acquisitions and divestitures, partially offset by an organic parts and services revenue decline of 2.2%.
This overall decrease was driven by an organic parts and services revenue decrease of $362 million, or 2.7% (2.3% decrease on a per day basis) and a $69 million, or 0.5%, decrease due to the net impact of acquisitions and divestitures, partially offset by an increase of $231 million, or 1.7%, due to fluctuations in foreign exchange rates.
We are organized into four operating segments: Wholesale - North America; Europe; Specialty; and Self Service, each of which is presented as a reportable segment.
Collectively, we refer to the three sources that are not new OEM products as alternative parts. We are organized into three operating segments: North America; Europe; and Specialty, each of which is presented as a reportable segment.
(2) Gross margin increased by $17 million, or 0.7%, to $2,454 million for the year ended December 31, 2024. This increase was primarily attributable to increased revenue through pricing initiatives, partially offset by unfavorable customer mix, inflationary pressures and a $16 million reduction primarily related to restructuring expenses incurred as part of the 2024 Global Restructuring Plan.
(2) Gross margin decreased by $27 million, or 1.1%, to $2,427 million for the year ended December 31, 2025. This decrease was primarily attributable to decreased revenue, partially offset by a $13 million reduction in cost of goods sold related to restructuring expenses incurred as part of the 2024 Global Restructuring Plan in the prior year.
Selling, General and Administrative Expenses Our SG&A expenses as a percentage of revenue decreased to 27.3% for the year ended December 31, 2024 from 27.9% for the year ended December 31, 2023. The year over year decrease in SG&A expense primarily reflects an impact of 0.7% related to our Wholesale - North America segment.
SG&A expenses as a percentage of revenue increased to 27.9% for the year ended December 31, 2025 from 27.2% for the year ended December 31, 2024. SG&A expenses as a percentage of revenue primarily reflects increases of 0.5% from North America and 0.3% from Europe.
Key Performance Indicators We believe that organic revenue growth, Segment EBITDA and free cash flow are key performance indicators for our business. Segment EBITDA is our key measure of segment profit or loss reviewed by our chief operating decision maker ("CODM").
Segment EBITDA is our key measure of segment profit or loss reviewed by our chief operating decision maker ("CODM").
Our Self Service segment operates self service retail facilities across the U.S. that sell recycled automotive products from end-of-life-vehicles. Our operating results have fluctuated on a quarterly and annual basis in the past and can be expected to continue to fluctuate in the future as a result of a number of factors, some of which are beyond our control.
Our operating results have fluctuated on a quarterly and annual basis in the past and can be expected to continue to fluctuate in the future as a result of a number of factors, some of which are beyond our control. Please refer to the factors referred to in the Special Note on Forward-Looking Statements and Risk Factors above.
(2) Information reflects the current Obligor Group listed in Exhibit 22.1 in Part IV, Item 15 of this Annual Report on Form 10-K.
(2) Current liabilities for guarantor subsidiaries included $621 million and $219 million of short term notes payable to non-guarantor subsidiaries as of December 31, 2025 and 2024, respectively. (3) Information reflects the current Obligor Group listed in Exhibit 22.1 in Part IV, Item 15 of this Annual Report on Form 10-K.
Cost of Goods Sold Cost of goods sold as a percentage of revenue increased to 60.9% for the year ended December 31, 2024 from 59.8% for the year ended December 31, 2023. Cost of goods sold primarily reflects an increase of 1.0% from our Wholesale - North America segment.
Cost of goods sold primarily reflects decreases of $69 million from Europe and $20 million from North America, partially offset by an increase of $36 million from Specialty. Cost of goods sold as a percentage of revenue increased to 61.4% for the year ended December 31, 2025 from 61.1% for the year ended December 31, 2024.
Our parts revenue is generated from the sale of vehicle products, including replacement parts, components and systems used in the repair and maintenance of vehicles, and specialty products and accessories used to improve the performance, functionality and appearance of vehicles.
Our parts revenue is generated from the sale of alternative parts and vehicle products including collision parts, which are typically exterior components used in the collision repair process to restore a vehicle's appearance and safety; hard parts, which are typically internal components that are either mechanical in nature or functional components that are replaced as part of routine maintenance; major mechanical parts; and specialty products and accessories, which are vehicle products that improve the performance, functionality and appearance of vehicles.
Restructuring and Transaction Related Expenses Restructuring and transaction related expenses increased by $70 million, primarily due to (i) a $98 million increase in restructuring expenses related to our 2024 Global Restructuring plan, partially offset by (ii) a $17 million decrease related to transaction related expenses and (iii) an $8 million decrease in restructuring expenses related to our 2022 Global Restructuring Plan.
Restructuring and Transaction Related Expenses Restructuring and transaction related expenses decreased by $93 million, primarily due to a $70 million decrease in restructuring expenses related to our 2024 Global Restructuring plan and a $20 million decrease in restructuring expenses related to our Acquisition Integration plans.
See Note 25, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for a reconciliation of total Segment EBITDA to net income.
We have made certain reclassifications to the prior period financial information to reflect discontinued operations presentation as a result of the sale of our Self Service segment. See Note 4, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information.
Realized and unrealized currency gains and losses (including the effects of hedge instruments) combined with the translation effect of the change in foreign currencies against the U.S. dollar had a net negative effect of $0.20 on diluted earnings per share relative to the prior year primarily related to the $49 million pretax gain on the foreign exchange forward contracts related to the Uni-Select Acquisition in 2023.
Realized and unrealized currency gains and losses combined with the translation effect of the change in foreign currencies against the U.S. dollar had a net positive effect of $0.05 on diluted earnings per share from continuing operations relative to the prior year. Results of Operations—Segment Reporting We have three reportable segments: North America; Europe; and Specialty.
Year Ended December 31, 2024 Compared to Year Ended December 31, 2023 Wholesale - North America The following table provides a reconciliation of Revenue to Segment EBITDA in our Wholesale - North America segment (in millions): Year Ended December 31, Wholesale - North America 2024 % of Total Segment Revenue 2023 % of Total Segment Revenue $ Change Parts & services revenue $ 5,465 $ 4,974 $ 491 (1) Other revenue 297 307 (10) Intersegment revenue 1 1 — Total segment revenue 5,763 5,282 481 Cost of goods sold 3,252 2,796 456 Gross margin 2,511 43.6 % 2,486 47.0 % 25 (2) Selling, general and administrative expenses 1,567 27.2 % 1,535 29.0 % 32 (3) Less: Other segment items (4) (15) (24) 9 Segment EBITDA $ 959 16.6 % $ 975 18.5 % $ (16) (1) Parts and services revenue increased by $491 million, or 9.9%, to $5,465 million for the year ended December 31, 2024.
See Note 26, "Segment and Geographic Information" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for a reconciliation of total Segment EBITDA to net income. 37 Year Ended December 31, 2025 Compared to Year Ended December 31, 2024 North America The following table provides a reconciliation of Revenue to Segment EBITDA in our North America segment (in millions): Year Ended December 31, North America 2025 % of Total Segment Revenue 2024 % of Total Segment Revenue $ Change Parts & services revenue $ 5,329 $ 5,465 $ (136) (1) Other revenue 321 297 24 Intersegment revenue 1 1 — Total segment revenue 5,651 5,763 (112) Cost of goods sold 3,232 3,252 (20) Gross margin 2,419 42.8 % 2,511 43.6 % (92) (2) Selling, general and administrative expenses (4) 1,622 28.7 % 1,588 27.5 % 34 (3) Less: Other segment items (5) (17) (17) — Segment EBITDA $ 814 14.4 % $ 940 16.3 % $ (126) (1) Parts and services revenue decreased by $136 million, or 2.5%, to $5,329 million for the year ended December 31, 2025.
See Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information on restructuring charges.
See Note 4, "Discontinued Operations and Divestitures" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information related to our divestitures. In addition to the above, on January 26, 2026 our Board announced it has initiated a comprehensive review of strategic alternatives to enhance shareholder value.
See Note 13, "Restructuring and Transaction Related Expenses" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for additional information on restructuring charges.
Impairment of Goodwill Impairment of goodwill increased by $52 million due to the impairment charge related to our Specialty reporting unit. See "Intangible Assets" in Note 2, "Summary of Significant Accounting Policies" and Note 9, "Intangible Assets" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for further information.
Other operating activities primarily reflect the aggregate effect of lower cash earnings, higher interest payments (primarily due to additional borrowings for the Uni-Select Acquisition and higher interest rates), and higher cash paid for taxes during the year ended December 31, 2024 compared to the same period of 2023. 46 For the year ended December 31, 2024, net cash used in investing activities totaled $406 million compared to $2,442 million for the same period of 2023.
Other operating activities primarily reflect the aggregate effect of lower cash earnings and movements in various accruals during the year ended December 31, 2025 compared to the same period of 2024.
See Note 17, "Supply Chain Financing" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our supply chain financing arrangements. We hold interest rate swaps to hedge the variable rates on a portion of our credit agreement borrowings.
See Note 17, "Supply Chain Financing" to the Consolidated Financial Statements in Part II, Item 8 of this Annual Report on Form 10-K for information related to our supply chain financing arrangements. For the year ended December 31, 2025, net cash provided by operating activities totaled $1,063 million compared to $1,121 million for the same period of 2024.
Summarized Balance Sheets (in millions) December 31, 2024 2023 (2) Current assets $ 2,321 $ 2,167 Noncurrent assets 5,722 5,699 Current liabilities (1) 1,206 925 Noncurrent liabilities 4,163 4,031 (1) Current liabilities for guarantor subsidiaries included $219 million of short term notes payable to non-guarantor subsidiaries as of December 31, 2024.
Summarized Balance Sheets (in millions) December 31, 2025 2024 (3) Current assets $ 2,349 $ 2,273 Noncurrent assets (1) 4,797 5,207 Current liabilities (2) 1,616 1,171 Noncurrent liabilities 3,294 4,046 (1) Noncurrent assets for guarantor subsidiaries included $510 million and $487 million of long-term notes receivable from non-guarantor subsidiaries as of December 31, 2025 and 2024, respectively.
The increase in selling, general and administrative expenses reflects unfavorable impacts of (i) $5 million from increased personnel costs, (ii) $3 million related to higher credit loss reserves compared to prior year, and (iii) other individually immaterial factors representing a $5 million unfavorable impact in the aggregate, partially offset by a favorable impact of (iv) $3 million due to lower freight, vehicle and fuel expenses.
The increase in SG&A expense is primarily due to (i) a nonrecurring $35 million credit related to the favorable settlement of a legal claim in 2024, and (ii) $18 million from increased vehicle costs, partially offset by (iii) $14 million from decreased personnel costs due to cost savings initiatives which were partially offset by inflationary pressures, and (iv) other individually immaterial factors representing a $5 million favorable impact in the aggregate.
Sensitivity of Estimate to Change The balance of our goodwill was $5,448 million and $5,600 million as of December 31, 2024 and December 31, 2023 , respectively. We have not made material changes in the accounting methodology used to evaluate impairment of goodwill during the last three years.
We have not made material changes in the accounting methodology used to evaluate impairment of goodwill during the last three years. During fiscal year 2025, we elected to perform a quantitative impairment test for our goodwill with a testing date as of October 31, 2025.
The increase in Selling, general and administrative expense primarily reflects unfavorable impacts of (i) $71 million from personnel costs excluding incentive compensation primarily due to the acquisition of Uni-Select, (ii) $36 million from facility costs primarily due to the acquisition of Uni-Select, (iii) $11 million from increased freight, vehicle, and fuel costs, partially offset by (iv) $42 million from lower incentive compensation, (v) $27 million from 38 professional fees primarily related to proceeds from the favorable settlement of a legal claim in 2024, (vi) $6 million from lower charitable contributions in the prior year period, and (vii) other individually immaterial factors representing an $11 million favorable impact in the aggregate.
The remaining increase primarily relates to (i) a $9 million unfavorable impact in professional fees related to several strategic central and regional information technology initiatives, partially offset by (ii) a $23 million favorable impact from the divestiture of certain operations in Poland, Slovenia and Bosnia in 2024, (iii) $20 million from decreased personnel costs primarily due to lower incentive compensation in the current year, (iv) $10 million from lower freight, vehicle and fuel costs and (v) other individually immaterial factors representing an $13 million favorable impact in the aggregate.
Our failure to raise capital if and when needed could have a material adverse impact on our business, operating results, and financial condition. As part of our effort to improve our operating cash flows, we may negotiate payment term extensions with suppliers. These efforts are supported by our supply chain finance programs.
We normally pay for salvage vehicles acquired at salvage auctions and under direct procurement arrangements at the time that we take possession of the vehicles. As part of our effort to improve our operating cash flows, we may negotiate payment term extensions with suppliers. These efforts are supported by our supply chain finance programs.