Condensed Financial Statements [Text Block] | Condensed Consolidating Financial Information LKQ Corporation (the "Parent") issued, and the Guarantors have fully and unconditionally guaranteed, jointly and severally, the U.S. Notes (2023) due on May 15, 2023. A Guarantor's guarantee will be unconditionally and automatically released and discharged upon the occurrence of any of the following events: (i) a transfer (including as a result of consolidation or merger) by the Guarantor to any person that is not a Guarantor of all or substantially all assets and properties of such Guarantor, provided the Guarantor is also released from its obligations with respect to indebtedness under the Credit Agreement or other indebtedness of ours, which obligation gave rise to the guarantee of the U.S. Notes (2023); (ii) a transfer (including as a result of consolidation or merger) to any person that is not a Guarantor of the equity interests of a Guarantor or issuance by a Guarantor of its equity interests such that the Guarantor ceases to be a subsidiary, as defined in the U.S. Notes (2023) Indenture, provided the Guarantor is also released from its obligations with respect to indebtedness under the Credit Agreement or other indebtedness of ours, which obligation gave rise to the guarantee of the U.S. Notes (2023); (iii) the release of the Guarantor from its obligations with respect to indebtedness under the Credit Agreement or other indebtedness of ours, which obligation gave rise to the guarantee of the U.S. Notes (2023); and (iv) upon legal defeasance, covenant defeasance or satisfaction and discharge of the U.S. Notes (2023) Indenture, as defined in the U.S. Notes (2023) Indenture. Presented below are the condensed consolidating financial statements of the Parent, the Guarantors, the non-guarantor subsidiaries (the "Non-Guarantors"), and the elimination entries necessary to present our financial statements on a consolidated basis as required by Rule 3-10 of Regulation S-X of the Securities Exchange Act of 1934 resulting from the guarantees of the U.S. Notes (2023). Investments in consolidated subsidiaries have been presented under the equity method of accounting. The principal elimination entries eliminate investments in subsidiaries, intercompany balances, and intercompany revenue and expenses. The condensed consolidating financial statements below have been prepared from our financial information on the same basis of accounting as the consolidated financial statements, and may not necessarily be indicative of the financial position, results of operations or cash flows had the Parent, Guarantors and Non-Guarantors operated as independent entities. LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Income (In thousands) Year Ended December 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated Revenue $ — $ 6,276,951 $ 5,766,958 $ (167,235 ) $ 11,876,674 Cost of goods sold — 3,783,376 3,685,676 (167,235 ) 7,301,817 Gross margin — 2,493,575 2,081,282 — 4,574,857 Selling, general and administrative expenses 27,394 1,713,118 1,612,219 — 3,352,731 Restructuring and acquisition related expenses — 3,140 29,288 — 32,428 Impairment of goodwill — 33,244 — — 33,244 Depreciation and amortization 137 99,665 174,411 — 274,213 Operating (loss) income (27,531 ) 644,408 265,364 — 882,241 Other expense (income): Interest expense 66,794 640 78,943 — 146,377 Intercompany interest (income) expense, net (65,072 ) 40,756 24,316 — — Loss on debt extinguishment 1,350 — — — 1,350 Gains on bargain purchases — — (2,418 ) — (2,418 ) Interest income and other (income) expense, net (1,082 ) (15,586 ) 10,169 — (6,499 ) Total other expense, net 1,990 25,810 111,010 — 138,810 (Loss) income before (benefit) provision for income taxes (29,521 ) 618,598 154,354 — 743,431 (Benefit) provision for income taxes (18,600 ) 163,937 46,058 — 191,395 Equity in earnings (losses) of unconsolidated subsidiaries — 173 (64,644 ) — (64,471 ) Equity in earnings of subsidiaries 495,436 16,598 — (512,034 ) — Income from continuing operations 484,515 471,432 43,652 (512,034 ) 487,565 Net loss from discontinued operations (4,397 ) (4,397 ) — 4,397 (4,397 ) Net income 480,118 467,035 43,652 (507,637 ) 483,168 Less: net income attributable to noncontrolling interest — — 3,050 — 3,050 Net income attributable to LKQ stockholders $ 480,118 $ 467,035 $ 40,602 $ (507,637 ) $ 480,118 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Income (In thousands) Year Ended December 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated Revenue $ — $ 5,780,904 $ 4,116,161 $ (160,156 ) $ 9,736,909 Cost of goods sold — 3,458,304 2,639,138 (160,156 ) 5,937,286 Gross margin — 2,322,600 1,477,023 — 3,799,623 Selling, general and administrative expenses 29,884 1,557,883 1,127,640 — 2,715,407 Restructuring and acquisition related expenses — 7,352 12,320 — 19,672 Depreciation and amortization 118 96,717 122,711 — 219,546 Operating (loss) income (30,002 ) 660,648 214,352 — 844,998 Other expense (income): Interest expense 66,030 546 35,064 — 101,640 Intercompany interest (income) expense, net (17,873 ) (2,383 ) 20,256 — — Loss on debt extinguishment 456 — — — 456 Gains on bargain purchases — — (3,870 ) — (3,870 ) Interest income and other expense (income), net 242 (14,323 ) (5,774 ) — (19,855 ) Total other expense (income), net 48,855 (16,160 ) 45,676 — 78,371 (Loss) income from continuing operations before provision for income taxes (78,857 ) 676,808 168,676 — 766,627 Provision for income taxes 28,684 168,288 38,588 — 235,560 Equity in earnings of unconsolidated subsidiaries — — 5,907 — 5,907 Equity in earnings of subsidiaries 648,031 21,836 — (669,867 ) — Income from continuing operations 540,490 530,356 135,995 (669,867 ) 536,974 Net (loss) income from discontinued operations (6,746 ) (6,746 ) 2,050 4,696 (6,746 ) Net income 533,744 523,610 138,045 (665,171 ) 530,228 Less: net loss attributable to noncontrolling interest — — (3,516 ) — (3,516 ) Net income attributable to LKQ stockholders $ 533,744 $ 523,610 $ 141,561 $ (665,171 ) $ 533,744 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Income (In thousands) Year Ended December 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated Revenue $ — $ 5,467,430 $ 3,301,503 $ (184,902 ) $ 8,584,031 Cost of goods sold — 3,313,503 2,103,727 (184,902 ) 5,232,328 Gross margin — 2,153,927 1,197,776 — 3,351,703 Selling, general and administrative expenses 34,163 1,450,588 874,359 — 2,359,110 Restructuring and acquisition related expenses — 21,162 16,600 — 37,762 Depreciation and amortization 132 94,165 97,136 — 191,433 Operating (loss) income (34,295 ) 588,012 209,681 — 763,398 Other expense (income): Interest expense 59,415 547 28,301 — 88,263 Intercompany interest (income) expense, net (27,470 ) 17,124 10,346 — — Loss on debt extinguishment 2,894 — 23,756 — 26,650 Gains on foreign exchange contracts - acquisition related (18,342 ) — — — (18,342 ) Gains on bargain purchase — — (8,207 ) — (8,207 ) Interest income and other expense (income), net 470 (3,773 ) 1,056 — (2,247 ) Total other expense, net 16,967 13,898 55,252 — 86,117 (Loss) income from continuing operations before (benefit) provision for income taxes (51,262 ) 574,114 154,429 — 677,281 (Benefit) provision for income taxes (20,498 ) 213,794 27,270 — 220,566 Equity in (loss) earnings of unconsolidated subsidiaries (795 ) — 203 — (592 ) Equity in earnings of subsidiaries 487,682 22,314 — (509,996 ) — Income from continuing operations 456,123 382,634 127,362 (509,996 ) 456,123 Net income from discontinued operations 7,852 7,852 3,285 (11,137 ) 7,852 Net income $ 463,975 $ 390,486 $ 130,647 $ (521,133 ) $ 463,975 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Comprehensive Income (In thousands) Year Ended December 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated Net income $ 480,118 $ 467,035 $ 43,652 $ (507,637 ) $ 483,168 Less: net income attributable to noncontrolling interest — — 3,050 — 3,050 Net income attributable to LKQ stockholders 480,118 467,035 40,602 (507,637 ) 480,118 Other comprehensive (loss) income: Foreign currency translation, net of tax (108,523 ) (8,628 ) (75,462 ) 84,090 (108,523 ) Net change in unrealized gains/losses on cash flow hedges, net of tax 350 — — — 350 Net change in unrealized gains/losses on pension plans, net of tax 697 1,266 (569 ) (697 ) 697 Net change in other comprehensive loss from unconsolidated subsidiaries (2,343 ) — (2,343 ) 2,343 (2,343 ) Other comprehensive loss (109,819 ) (7,362 ) (78,374 ) 85,736 (109,819 ) Comprehensive income (loss) 370,299 459,673 (34,722 ) (421,901 ) 373,349 Less: comprehensive income attributable to noncontrolling interest — — 3,050 — 3,050 Comprehensive income (loss) attributable to LKQ stockholders $ 370,299 $ 459,673 $ (37,772 ) $ (421,901 ) $ 370,299 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Comprehensive Income (In thousands) Year Ended December 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated Net income $ 533,744 $ 523,610 $ 138,045 $ (665,171 ) $ 530,228 Less: net loss attributable to noncontrolling interest — — (3,516 ) — (3,516 ) Net income attributable to LKQ stockholders 533,744 523,610 141,561 (665,171 ) 533,744 Other comprehensive income (loss): Foreign currency translation, net of tax 200,596 16,743 206,049 (222,792 ) 200,596 Net change in unrealized gains/losses on cash flow hedges, net of tax 3,447 (133 ) — 133 3,447 Net change in unrealized gains/losses on pension plans, net of tax (6,035 ) (3,254 ) (2,781 ) 6,035 (6,035 ) Net change in other comprehensive loss from unconsolidated subsidiaries (1,309 ) — (1,309 ) 1,309 (1,309 ) Other comprehensive income 196,699 13,356 201,959 (215,315 ) 196,699 Comprehensive income 730,443 536,966 340,004 (880,486 ) 726,927 Less: comprehensive loss attributable to noncontrolling interest — — (3,516 ) — (3,516 ) Comprehensive income attributable to LKQ stockholders $ 730,443 $ 536,966 $ 343,520 $ (880,486 ) $ 730,443 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Comprehensive Income (In thousands) Year Ended December 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated Net income $ 463,975 $ 390,486 $ 130,647 $ (521,133 ) $ 463,975 Other comprehensive (loss) income: Foreign currency translation, net of tax (175,639 ) (48,914 ) (177,911 ) 226,825 (175,639 ) Net change in unrecognized gains/losses on cash flow hedges, net of tax 9,023 133 389 (522 ) 9,023 Net change in unrealized gains/losses on pension plans, net of tax 4,911 3,962 1,061 (5,023 ) 4,911 Total other comprehensive loss (161,705 ) (44,819 ) (176,461 ) 221,280 (161,705 ) Total comprehensive income (loss) $ 302,270 $ 345,667 $ (45,814 ) $ (299,853 ) $ 302,270 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Balance Sheets (In thousands) December 31, 2018 Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 25,633 $ 29,285 $ 276,843 $ — $ 331,761 Receivables, net 310 316,726 837,047 — 1,154,083 Intercompany receivables, net 6,978 — 12,880 (19,858 ) — Inventories — 1,343,612 1,492,463 — 2,836,075 Prepaid expenses and other current assets 18,611 99,356 81,063 — 199,030 Total current assets 51,532 1,788,979 2,700,296 (19,858 ) 4,520,949 Property, plant and equipment, net 1,547 600,054 618,561 — 1,220,162 Intangible assets: Goodwill — 1,973,364 2,408,094 — 4,381,458 Other intangibles, net 260 272,451 656,041 — 928,752 Investment in subsidiaries 5,224,006 111,826 — (5,335,832 ) — Intercompany notes receivable 1,220,582 10,515 — (1,231,097 ) — Equity method investments — 16,404 162,765 — 179,169 Other assets 70,283 40,548 52,081 — 162,912 Total assets $ 6,568,210 $ 4,814,141 $ 6,597,838 $ (6,586,787 ) $ 11,393,402 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 2,454 $ 343,116 $ 596,828 $ — $ 942,398 Intercompany payables, net — 12,880 6,978 (19,858 ) — Accrued expenses: Accrued payroll-related liabilities 6,652 70,267 95,086 — 172,005 Other accrued expenses 5,454 105,672 177,299 — 288,425 Refund liability — 50,899 53,686 — 104,585 Other current liabilities 283 17,860 42,966 — 61,109 Current portion of long-term obligations 8,459 2,932 110,435 — 121,826 Total current liabilities 23,302 603,626 1,083,278 (19,858 ) 1,690,348 Long-term obligations, excluding current portion 1,628,677 13,532 2,546,465 — 4,188,674 Intercompany notes payable — 597,283 633,814 (1,231,097 ) — Deferred income taxes 8,045 135,355 168,034 — 311,434 Other noncurrent liabilities 125,888 99,147 139,159 — 364,194 Stockholders' equity: Total Company stockholders’ equity 4,782,298 3,365,198 1,970,634 (5,335,832 ) 4,782,298 Noncontrolling interest — — 56,454 — 56,454 Total stockholders’ equity 4,782,298 3,365,198 2,027,088 (5,335,832 ) 4,838,752 Total liabilities and stockholders' equity $ 6,568,210 $ 4,814,141 $ 6,597,838 $ (6,586,787 ) $ 11,393,402 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Balance Sheets (In thousands) December 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 34,360 $ 35,131 $ 210,275 $ — $ 279,766 Receivables, net — 290,958 736,148 — 1,027,106 Intercompany receivables, net 2,669 3,010 230 (5,909 ) — Inventories — 1,334,766 1,046,017 — 2,380,783 Prepaid expenses and other current assets 34,136 44,849 55,494 — 134,479 Total current assets 71,165 1,708,714 2,048,164 (5,909 ) 3,822,134 Property, plant and equipment, net 910 563,262 348,917 — 913,089 Intangible assets: Goodwill — 2,010,209 1,526,302 — 3,536,511 Other intangibles, net — 291,036 452,733 — 743,769 Investment in subsidiaries 5,952,687 102,931 — (6,055,618 ) — Intercompany notes receivable 1,156,550 782,638 — (1,939,188 ) — Equity method investments — 336 208,068 — 208,404 Other assets 70,590 33,597 38,778 — 142,965 Total assets $ 7,251,902 $ 5,492,723 $ 4,622,962 $ (8,000,715 ) $ 9,366,872 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 5,742 $ 340,951 $ 441,920 $ — $ 788,613 Intercompany payables, net — 230 5,679 (5,909 ) — Accrued expenses: Accrued payroll-related liabilities 9,448 65,811 68,165 — 143,424 Other accrued expenses 5,219 95,900 117,481 — 218,600 Other current liabilities 282 27,066 18,379 — 45,727 Current portion of long-term obligations 16,468 1,912 107,980 — 126,360 Total current liabilities 37,159 531,870 759,604 (5,909 ) 1,322,724 Long-term obligations, excluding current portion 2,095,826 7,372 1,174,422 — 3,277,620 Intercompany notes payable 750,000 677,708 511,480 (1,939,188 ) — Deferred income taxes 12,402 116,021 123,936 — 252,359 Other noncurrent liabilities 158,346 101,189 47,981 — 307,516 Stockholders' equity: Total Company stockholders’ equity 4,198,169 4,058,563 1,997,055 (6,055,618 ) 4,198,169 Noncontrolling interest — — 8,484 — 8,484 Total stockholders’ equity 4,198,169 4,058,563 2,005,539 (6,055,618 ) 4,206,653 Total liabilities and stockholders' equity $ 7,251,902 $ 5,492,723 $ 4,622,962 $ (8,000,715 ) $ 9,366,872 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows (In thousands) Year Ended December 31, 2018 Parent Guarantors Non-Guarantors (1) Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash provided by operating activities $ 481,138 $ 277,595 $ 111,213 $ (159,207 ) $ 710,739 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment (848 ) (136,033 ) (113,146 ) — (250,027 ) Proceeds from disposals of property, plant and equipment — 22,393 5,266 — 27,659 Investment and intercompany note activity with subsidiaries (97,261 ) — — 97,261 — Return of investment in subsidiaries 143,524 — — (143,524 ) — Acquisitions, net of cash and restricted cash acquired — (8,217 ) (1,206,778 ) — (1,214,995 ) Investments in unconsolidated subsidiaries — (12,216 ) (48,084 ) — (60,300 ) Receipts of deferred purchase price on receivables under factoring arrangements — 317,091 36,991 (317,091 ) 36,991 Other investing activities, net 887 180 666 — 1,733 Net cash provided by (used in) investing activities 46,302 183,198 (1,325,085 ) (363,354 ) (1,458,939 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from exercise of stock options 5,303 — — — 5,303 Taxes paid related to net share settlements of stock-based compensation awards (5,567 ) — — — (5,567 ) Debt issuance costs (5,434 ) — (15,694 ) — (21,128 ) Proceeds from issuance of Euro Notes (2026/28) — — 1,232,100 — 1,232,100 Purchase of treasury stock (60,000 ) — — — (60,000 ) Borrowings under revolving credit facilities 765,632 — 901,693 — 1,667,325 Repayments under revolving credit facilities (884,863 ) — (644,107 ) — (1,528,970 ) Repayments under term loans (354,800 ) — — — (354,800 ) Borrowings under receivables securitization facility — — 10,120 — 10,120 Repayments under receivables securitization facility — — (120 ) — (120 ) Payment of assumed debt and notes issued from acquisitions — — (54,888 ) — (54,888 ) Repayments of other debt, net (385 ) (3,636 ) (7,709 ) — (11,730 ) Other financing activities, net 3,947 — 1,403 — 5,350 Investment and intercompany note activity with parent — (68,435 ) 165,696 (97,261 ) — Dividends — (392,883 ) (226,939 ) 619,822 — Net cash (used in) provided by financing activities (536,167 ) (464,954 ) 1,361,555 522,561 882,995 Effect of exchange rate changes on cash, cash equivalents and restricted cash — (1,685 ) (75,626 ) — (77,311 ) Net (decrease) increase in cash, cash equivalents and restricted cash (8,727 ) (5,846 ) 72,057 — 57,484 Cash, cash equivalents and restricted cash, beginning of period 34,360 35,131 210,275 — 279,766 Cash, cash equivalents and restricted cash, end of period $ 25,633 $ 29,285 $ 282,332 $ — $ 337,250 (1) Restricted cash is only included in the condensed consolidating financial statements of the Non-Guarantors LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows (In thousands) Year Ended December 31, 2017 Parent Guarantors Non-Guarantors Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash provided by operating activities $ 243,011 $ 186,459 $ 95,617 $ (6,187 ) $ 518,900 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment (648 ) (87,102 ) (91,340 ) — (179,090 ) Proceeds from disposals of property, plant and equipment — 6,490 2,217 — 8,707 Investment and intercompany note activity with subsidiaries 57,735 — — (57,735 ) — Acquisitions, net of cash acquired — (335,582 ) (177,506 ) — (513,088 ) Proceeds from disposals of business/investment — 305,740 (4,443 ) — 301,297 Investments in unconsolidated subsidiaries — (2,750 ) (4,914 ) — (7,664 ) Receipts of deferred purchase price on receivables under factoring arrangements (1) — 294,925 — (294,925 ) — Other investing activities, net — — 5,243 — 5,243 Net cash provided by (used in) investing activities 57,087 181,721 (270,743 ) (352,660 ) (384,595 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from exercise of stock options 7,470 — — — 7,470 Taxes paid related to net share settlements of stock-based compensation awards (5,525 ) — — — (5,525 ) Debt issuance costs (4,267 ) — — — (4,267 ) Borrowings under revolving credit facilities 558,000 — 281,171 — 839,171 Repayments under revolving credit facilities (824,862 ) — (121,615 ) — (946,477 ) Repayments under term loans (27,884 ) — — — (27,884 ) Borrowings under receivables securitization facility — — 11,245 — 11,245 Repayments under receivables securitization facility — — (11,245 ) — (11,245 ) (Repayments) borrowings of other debt, net (1,700 ) (1,318 ) 22,724 — 19,706 Other financing activities, net — (1,336 ) 6,575 — 5,239 Investment and intercompany note activity with parent — (65,498 ) 7,763 57,735 — Dividends — (301,112 ) — 301,112 — Net cash (used in) provided by financing activities (298,768 ) (369,264 ) 196,618 358,847 (112,567 ) Effect of exchange rate changes on cash and cash equivalents — 706 22,806 — 23,512 Net increase (decrease) in cash and cash equivalents 1,330 (378 ) 44,298 — 45,250 Cash and cash equivalents of continuing operations, beginning of period 33,030 35,360 159,010 — 227,400 Add: Cash and cash equivalents of discontinued operations, beginning of period — 149 6,967 — 7,116 Cash and cash equivalents of continuing and discontinued operations, beginning of period 33,030 35,509 165,977 — 234,516 Cash and cash equivalents, end of period $ 34,360 $ 35,131 $ 210,275 $ — $ 279,766 (1) Reflects the impact of adopting ASU 2016-15 LKQ CORPORATION AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows (In thousands) Year Ended December 31, 2016 Parent Guarantors Non-Guarantors Eliminations Consolidated CASH FLOWS FROM OPERATING ACTIVITIES: Net cash provided by operating activities $ 308,299 $ 149,785 $ 99,894 $ 77,036 $ 635,014 CASH FLOWS FROM INVESTING ACTIVITIES: Purchases of property, plant and equipment (36 ) (120,761 ) (86,277 ) — (207,074 ) Proceeds from disposals of property, plant and equipment 3 1,953 1,554 — 3,510 Investment and intercompany note activity with subsidiaries (1,720,732 ) — — 1,720,732 — Acquisitions, net of cash acquired — (685,278 ) (664,061 ) — (1,349,339 ) Proceeds from disposal of business/investment — — 10,304 — 10,304 Investments in unconsolidated subsidiaries — (4,400 ) (181,271 ) — (185,671 ) Receipts of deferred purchase price on receivables under factoring arrangements (1) — 389,533 — (389,533 ) — Proceeds from foreign exchange contracts 18,342 — — — 18,342 Net cash used in investing activities (1,702,423 ) (418,953 ) (919,751 ) 1,331,199 (1,709,928 ) CASH FLOWS FROM FINANCING ACTIVITIES: Proceeds from exercise of stock options 7,963 — — — 7,963 Taxes paid related to net share settlements of stock-based compensation awards (4,438 ) — — — (4,438 ) Debt issuance costs (7,104 ) — (9,450 ) — (16,554 ) Proceeds from issuance of Euro Notes (2024) — — 563,450 — 563,450 Borrowings under revolving credit facilities 1,744,408 — 892,188 — 2,636,596 Repayments under revolving credit facilities (654,000 ) — (1,094,664 ) — (1,748,664 ) Borrowings under term loans 332,954 — 249,161 — 582,115 Repayments under term loans (10,898 ) — (244,894 ) — (255,792 ) Borrowings under receivables securitization facility — — 106,400 — 106,400 Repayments under receivables securitization facility — — (69,400 ) — (69,400 ) Borrowings (repayments) of other debt, net 653 (2,935 ) (28,874 ) — (31,156 ) Payments of Rhiag debt and related payments — — (543,347 ) — (543,347 ) Other financing activities, net — (1,436 ) — — (1,436 ) Investment and intercompany note activity with parent — 608,270 1,112,462 (1,720,732 ) — Dividends — (312,497 ) — 312,497 — Net cash provided by financing activities 1,409,538 291,402 933,032 (1,408,235 ) 1,225,737 Effect of exchange rate changes on cash and cash equivalents — (157 ) (3,547 ) — (3,704 ) Net increase in cash and cash equivalents 15,414 22,077 109,628 — 147,119 Cash and cash equivalents of continuing operations, beginning of period 17,616 13,432 56,349 — 87,397 Cash and cash equivalents of continuing and discontinued operations, end of period 33,030 35,509 165,977 — 234,516 Less: Cash and cash equivalents of discontinued operations, end of period — (149 ) (6,967 ) — (7,116 ) Cash and cash equivalents, end of period $ 33,030 $ 35,360 $ 159,010 $ — $ 227,400 (1) Reflects the impact of adopting ASU 2016-15 |