Operating cash flow to net income swung from 5.00 in 2025Q4 to -0.71 in 2026Q1, and FCF margin fell to 1.8% in 2026Q2, indicating significant earnings quality volatility and working capital swings.
LKQ Corporation (LKQ) cash flow statement — 26-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 |
|---|
| Cash from Operations | 825M | 1.06B | 1.12B | 1.36B | 1.25B | 1.37B | 1.44B | 1.06B | 710.74M | 518.9M | 635.01M | 529.84M | 370.9M | 428.06M | 206.19M | 211.77M | 159.18M | 164M | 132.96M | 54.37M | 52.38M | 37.53M | 25.9M | 20.95M | 17.74M | 12.1M | -3.38M |
| Operating CF Margin % | - | 7.64% | 7.81% | 9.78% | 9.77% | 10.44% | 12.42% | 8.51% | 5.98% | 5.33% | 7.4% | 7.37% | 5.5% | 8.46% | 5% | 6.48% | 6.44% | 8.01% | 6.97% | 4.83% | 6.64% | 6.86% | 6.1% | 6.39% | 6.18% | 4.83% | -1.5% |
| Operating CF Growth % | -1783.98% | -5.17% | -17.33% | 8.48% | -8.56% | -5.32% | 35.7% | 49.71% | 36.97% | -18.29% | 19.85% | 42.85% | -13.35% | 107.6% | -2.64% | 33.04% | -2.94% | 23.35% | 144.55% | 3.8% | 39.56% | 44.91% | 23.64% | 18.09% | 46.62% | 457.57% | - |
| Net Income | 461M | 608M | 693M | 938M | 1.15B | 1.09B | 640.41M | 545.03M | 483.17M | 530.23M | 463.98M | 423.22M | 381.52M | 311.62M | 261.23M | 210.26M | 169.07M | 123.6M | 99.9M | 65.9M | 44.4M | 30.89M | 20.57M | 14.58M | -38.89M | 4.23M | -878K |
| Depreciation & Amortization | 402M | 418M | 406M | 319M | 264M | 284M | 299.5M | 314.41M | 294.08M | 230.2M | 206.09M | 128.19M | 125.44M | 86.46M | 70.17M | 54.51M | 41.43M | 38.06M | 33.42M | 18.02M | 12.09M | 8.57M | 6.87M | 5.45M | 5.01M | 7.9M | 7.54M |
| Stock-Based Compensation | 28M | 34M | 30M | 40M | 38M | 34M | 29M | 27.7M | 22.76M | 22.83M | 22.47M | 21.34M | 22.02M | 22.04M | 15.63M | 5.13M | 9.97M | 7.28M | 5.5M | 3.04M | 2.46M | 42K | 201.6M | 15M | 0 | 0 | 0 |
| Deferred Taxes | -75M | -75M | -34M | 13M | 6M | -27.08M | -33.83M | 7.11M | -2.18M | -46.54M | -16.16M | 22.39M | 6.24M | 4.28M | 4.22M | 9.3M | 8.96M | 5.88M | 13.54M | 4.3M | 3.62M | 1.67M | 3.49M | 2.33M | 1.12M | 1.2M | 0 |
| Other Non-Cash Items | 196M | 84M | 83M | -31M | -173M | -13.28M | 12.07M | 71.85M | 112.61M | 8.68M | 46.33M | -7.1M | -11.22M | -8.72M | -11.22M | 6.56M | -15.05M | -7.29M | -9.2M | -18.97M | -7.84M | -494K | -201.07M | -15.07M | 50.17M | -1.23M | -27.05M |
| Working Capital Changes | -196M | -6M | -57M | 77M | -35M | -2.72M | 496.72M | 97.94M | -199.69M | -226.51M | -87.69M | -58.2M | -153.1M | 12.37M | -133.83M | -73.99M | -55.21M | -3.53M | -10.2M | -17.92M | -2.34M | -3.14M | -5.56M | -1.33M | 332.26K | 17M | 17M |
| Change in Receivables | -60M | -16M | -2M | 5M | -16M | -16.23M | 93.59M | 26.42M | 241K | -55.98M | -50.8M | 14.7M | -61.74M | -44.67M | -12.81M | -18.07M | -12.31M | -384K | -15.03M | -11.03M | -4.13M | -2.43M | -2.14B | -3.89B | 0 | 0 | 0 |
| Change in Inventory | 38M | -49M | -253M | 71M | -342M | -234.51M | 433.07M | 15.46M | -127.15M | -203.86M | -64.11M | -83.19M | -122.59M | -69.22M | -95.04M | -90.09M | -67.8M | -20.43M | 4.23M | -35.13M | -8.67M | -8.55M | -5.17M | 544.72K | -1.16M | 0 | 0 |
| Change in Payables | -67M | 156M | 251M | -5M | 269M | 283.19M | -64.03M | 3.71M | -77.62M | 45.14M | 18.58M | -4.22M | -5.47M | 49.64M | -15.1M | 28.59M | 10.16M | -18.07M | -4.79M | 6.88M | -2.47M | -2.17M | -3.09B | 2.27B | 0 | 0 | 0 |
| Cash from Investing | 164M | 185M | -406M | -2.44B | 172M | -418.76M | -165.89M | -264.85M | -1.46B | -384.6M | -1.71B | -329.99M | -920.99M | -505.61M | -352.53M | -571.61M | -191.58M | -102.49M | -138.91M | -905.82M | -110.66M | -126.02M | -87.82M | -12.22M | -6.75M | -3.5M | -8.31M |
| Capital Expenditures | -200M | -216M | -311M | -358M | -222M | -293.47M | -172.69M | -265.73M | -250.03M | -179.09M | -207.07M | -170.49M | -140.95M | -90.19M | -88.25M | -86.42M | -61.44M | -55.87M | -66.91M | -38.4M | -36.15M | -26.22M | -25.68M | -9.1M | -6.85M | -3.4M | 0 |
| CapEx % of Revenue | 1.46% | 1.55% | 2.17% | 2.58% | 1.74% | 2.24% | 1.49% | 2.12% | 2.11% | 1.84% | 2.41% | 2.37% | 2.09% | 1.78% | 2.14% | 2.64% | 2.49% | 2.73% | 3.51% | 3.41% | 4.58% | 4.79% | 6.04% | 2.77% | 2.39% | 1.36% | - |
| Acquisitions | 368M | 1M | -60M | -2.1B | 404M | -104.33M | 14.53M | 7.22M | -1.19B | -203.08M | -1.35B | -160.52M | -775.92M | -406.28M | -264.28M | -485.19M | -130.15M | -46.62M | -72M | -867.42M | -73.24M | -102.94M | -61.5M | -3.29M | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -4M | 400M | -35M | 20M | -10M | -20.96M | 0 | 1.25M | 38.72M | 5.24M | 32.16M | 1.01M | -4.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.11M | 2.71M | 0 | 160.86K | 105.32K | -100K | -8.31M |
| Cash from Financing | -971M | -1.19B | -746M | 1.1B | -1.39B | -985.13M | -1.51B | -600.67M | 883M | -112.57M | 1.23B | -224.09M | 519M | 165.94M | 157.07M | 311.41M | 18.96M | -33.16M | 11.79M | 921.63M | 59.13M | 90.05M | 47.45M | 6.77M | -12M | -11.1M | 14.93M |
| Debt Issued (Net) | -489M | -708M | -17M | 1.47B | -48M | 69.29M | -1.37B | -300.56M | 937.91M | -119.75M | 1.22B | -239.12M | 492.61M | 132.2M | 123.64M | 291.52M | -9.58M | -50.73M | -10.94M | 554.72M | 45.77M | -9.34M | 42.51M | -30.17M | -11.94M | 0 | 0 |
| Equity Issued (Net) | -133M | -159M | -360M | -38M | -1.04B | -876.84M | -117.29M | -291.81M | -54.7M | 7.47M | 7.96M | 8.17M | 9.32M | 15.39M | 17.69M | 11.92M | 13.96M | 8.25M | 10.4M | 360.48M | 6.26M | 99.69M | 4.94M | 36.73M | -59.55K | 0 | 0 |
| Dividends Paid | -308M | -310M | -318M | -302M | -284M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -133M | -159M | -360M | -38M | -1.04B | -876.84M | -117.29M | -291.81M | -60M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.13M | 0 | 0 | 0 | -22.9M | -103.2K | 0 | 0 |
| Other Financing | -41M | -14M | -51M | -30M | -22M | -177.58M | -27.4M | -8.3M | -217K | -286K | -4.44M | 6.86M | 17.07M | 18.35M | 15.74M | 7.97M | 14.58M | 9.32M | 12.33M | 6.42M | 7.1M | -302K | 0 | 210.8K | 0 | -11.1M | 14.93M |
| Net Change in Cash | 15M | 93M | -65M | 21M | 3.87M | -38.02M | -210.87M | 191.26M | 51.99M | 52.37M | 140M | -27.21M | -35.88M | 90.72M | 11.52M | -47.44M | -13.22M | 29.84M | 4.83M | 70.21M | 3.58M | 450K | 0 | 15.5M | -1M | -2.5M | 14.93M |
| Free Cash Flow | 625M | 847M | 810M | 998M | 1.03B | 1.07B | 1.27B | 798.3M | 460.71M | 339.81M | 427.94M | 359.35M | 229.95M | 337.87M | 117.94M | 125.36M | 97.75M | 108.13M | 66.05M | 15.97M | 16.23M | 11.31M | 231.77K | 11.85M | 10.89M | 8.7M | -3.38M |
| FCF Margin % | 4.57% | 6.09% | 5.64% | 7.2% | 8.04% | 8.2% | 10.93% | 6.38% | 3.88% | 3.49% | 4.99% | 5% | 3.41% | 6.67% | 2.86% | 3.83% | 3.96% | 5.28% | 3.46% | 1.42% | 2.06% | 2.07% | 0.05% | 3.61% | 3.79% | 3.47% | -1.5% |
| FCF Growth % | -7.54% | 4.57% | -18.84% | -2.92% | -4.25% | -15.54% | 59.23% | 73.28% | 35.58% | -20.59% | 19.09% | 56.27% | -31.94% | 186.49% | -5.92% | 28.25% | -9.61% | 63.7% | 313.66% | -1.61% | 43.43% | 4781.95% | -98.04% | 8.85% | 25.16% | 357.09% | - |
| FCF per Share | 2.45 | 3.31 | 3.07 | 3.72 | 3.70 | 3.61 | 4.17 | 2.57 | 1.46 | 1.09 | 1.38 | 1.17 | 0.75 | 1.11 | 0.39 | 0.42 | 0.34 | 0.38 | 0.23 | 0.07 | 0.07 | 0.06 | 0.00 | 0.08 | 0.07 | 0.06 | -0.02 |
| FCF Conversion (FCF/Net Income) | 1.36x | 1.75x | 1.62x | 1.45x | 1.09x | 1.25x | 2.26x | 1.97x | 1.48x | 0.97x | 1.37x | 1.25x | 0.97x | 1.37x | 0.79x | 1.01x | 0.94x | 1.29x | 1.33x | 0.83x | 1.18x | 1.22x | 1.26x | 1.44x | -0.46x | 2.86x | 3.85x |
| Interest Paid | 146M | 230M | 230M | 197M | 71M | 76M | 107M | 143.12M | 137.87M | 95.71M | 86.02M | 54.92M | 59.68M | 45.25M | 29.03M | 21.35M | 27.42M | 29.53M | 35.86M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 322M | 305M | 346M | 423M | 248M | 181.31M | 200.1M | 273.02M | 230.04M | 180.13M | 176.96M | 110.86M | 146.48M | 113.43M | 88.29M | 49.29M | 39.17M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying LKQ stock.
LKQ Corporation (LKQ) generated $1.06B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
LKQ Corporation (LKQ) generated $847.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
LKQ Corporation (LKQ) spent $216.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, LKQ Corporation (LKQ) returned $310.0M to shareholders via cash dividends and spent $159.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Working capital volatility and margin compression
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Signals Earnings Quality Concerns
LKQ's operating cash flow to net income ratio swung from 5.00 in 2025Q4 to -0.71 in 2026Q1, per reported figures, indicating significant earnings quality volatility.
The extreme swings in OCF/NI, from 5.00 to -0.71 within two quarters, suggest that working capital changes, not core profitability, are driving cash generation. The negative OCF in 2026Q1 despite positive net income implies that accruals are masking underlying cash strain, warranting close monitoring of the sustainability of reported earnings.
Free Cash Flow Deterioration Amidst Revenue Decline
FCF margin fell from 11.1% in 2025Q3 to 1.8% in 2026Q2, with FCF dropping to $60M, as reported in quarterly data, reflecting a sharp contraction.
The FCF trajectory has deteriorated markedly, with 2026Q1 posting negative FCF of -$96M and 2026Q2 barely positive at $60M. This decline aligns with the revenue contraction and margin compression noted in the income statement, suggesting that the company's cash generation is weakening alongside its operational performance.
Working Capital Swings Amplify Cash Flow Instability
Working capital changes swung from +$167M in 2025Q3 to -$383M in 2026Q1, per reported figures, indicating significant volatility in cash conversion cycles.
The large negative working capital changes in 2026Q1 and 2026Q2 suggest that LKQ is experiencing inventory build-up or delayed collections, possibly due to slower sales or supply chain disruptions. This volatility is a key driver of the erratic OCF and FCF, and investors should monitor whether this is a temporary seasonal effect or a structural issue.
Capital Expenditure Discipline Amidst Cash Constraints
CapEx as a percentage of revenue declined from 2.6% in 2024Q4 to 1.5% in 2026Q2, per reported data, indicating a pullback in investment intensity.
The reduction in CapEx intensity suggests LKQ is prioritizing cash preservation over growth investments, which may be prudent given the current cash flow strain. However, this could also indicate a slowdown in expansion plans, potentially limiting future growth opportunities if the market recovers.
Capital Returns Maintained Despite Cash Flow Pressure
Dividends remained steady at ~$77M per quarter, while buybacks were reduced to $52M in 2026Q2 from $125M in 2024Q3, per reported figures, showing a shift in capital allocation.
LKQ has maintained its dividend payout, signaling commitment to shareholder returns, but has scaled back buybacks significantly, likely to conserve cash. The acquisition activity turned positive in 2025Q4 ($396M inflow), suggesting divestitures or reduced M&A spending, which may indicate a strategic pivot away from aggressive consolidation.
Cumulative Earnings Outpace Cash Generation
Over the last ten quarters, cumulative net income of $1.51B exceeded operating cash flow of $2.04B, but the gap narrowed recently, per reported data, indicating a shift.
While cumulative OCF has exceeded net income, the recent quarters show a reversal, with OCF falling below net income in 2026Q1 and Q2. This divergence suggests that earnings quality may be deteriorating, as accruals are increasingly driving reported profits rather than cash collections.
What Could Invalidate the Base Case
The cash flow statement may obscure the true cost of acquisitions, as net acquisition inflows in 2025Q4 suggest divestitures, but integration costs could be hidden in working capital swings.
The reported acquisition net inflows in 2025Q4 and the absence of such in other quarters may indicate that the company is divesting assets, but the associated cash costs could be masked by working capital changes. Additionally, the reliance on adjusted EBITDA to exclude restructuring costs may understate the cash drain from integration, warranting a closer look at the sustainability of cash generation.