Switch to:
LKQ Corp (NAS:LKQ)
Piotroski F-Score
5 (As of Today)

The zones of discrimination were as such:

Good or high score = 8 or 9
Bad or low score = 0 or 1

LKQ Corp has an F-score of 5 indicating the company's financial situation is typical for a stable company.

LKQ' s 10-Year Piotroski F-Score Range
Min: 3   Max: 8
Current: 5

3
8

During the past 13 years, the highest Piotroski F-Score of LKQ Corp was 8. The lowest was 3. And the median was 5.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

This Year (Mar14) TTM:Last Year (Mar13) TTM:
Net Income was 104.653 + 77.864 + 73.445 + 75.722 = $332 Mil.
Cash Flow from Operations was 97.009 + 87.127 + 131.439 + 103.057 = $419 Mil.
Revenue was 1625.777 + 1316.689 + 1298.094 + 1251.748 = $5,492 Mil.
Gross Profit was 651.884 + 545.673 + 517.907 + 509.873 = $2,225 Mil.
Total Assets at the begining of this year (Mar13) was $3,723 Mil.
Total Assets was $5,210 Mil.
Long-Term Debt was $1,696 Mil.
Total Current Assets was $2,093 Mil.
Total Current Liabilities was $776 Mil.
Net Income was 84.592 + 62.188 + 54.048 + 63.998 = $265 Mil.

Revenue was 1195.997 + 1067.915 + 1016.707 + 1006.531 = $4,287 Mil.
Gross Profit was 501.949 + 445.121 + 409.705 + 421.931 = $1,779 Mil.
Total Assets at the begining of last year (Mar12) was $3,260 Mil.
Total Assets was $3,723 Mil.
Long-Term Debt was $988 Mil.
Total Current Assets was $1,400 Mil.
Total Current Liabilities was $505 Mil.

Profitability

Q1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

LKQ Corp's current net income was 332. ==> Positive ==> Score 1.

Q2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

LKQ Corp's current cash flow from operations was 419. ==> Positive ==> Score 1.

Q3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income/Total Assets at the beginning of this year (Mar13)
=331.684/3722.699
=0.08909772

ROA (Last Year)=Net Income/Total Assets at the beginning of last year (Mar12)
=264.826/3260.001
=0.08123494

LKQ Corp's return on assets of this year was 0.08909772. LKQ Corp's return on assets of last year was 0.08123494. ==> This year is higher. ==> Score 1.

Q4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA =< ROA.

LKQ Corp's current net income was 332. LKQ Corp's current cash flow from operations was 419. ==> 419 > 332 ==> CFROA > ROA ==> Score 1.

Funding

Q5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by average total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year)=Long-Term Debt/Total Assets
=1695.627/5209.828
=0.32546698

Gearing (Last Year)=Long-Term Debt/Total Assets
=987.979/3722.699
=0.2653932

LKQ Corp's gearing of this year was 0.32546698. LKQ Corp's gearing of last year was 0.2653932. ==> Last year is lower than this year ==> Score 0.

Q6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year)=Total Current Assets/Total Current Liabilities
=2093.481/775.915
=2.69808033

Current Ratio (Last Year)=Total Current Assets/Total Current Liabilities
=1399.562/504.739
=2.77284299

LKQ Corp's current ratio of this year was 2.69808033. LKQ Corp's current ratio of last year was 2.77284299. ==> Last year's current ratio is higher ==> Score 0.

Q7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

LKQ Corp's number of shares in issue this year was 305.5. LKQ Corp's number of shares in issue last year was 302.9. ==> There is larger number of shares in issue this year. ==> Score 0.

Efficiency

Q8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year)=Gross Profit/Revenue
=2225.337/5492.308
=0.40517338

Gross Margin (Last Year)=Gross Profit/Revenue
=1778.706/4287.15
=0.41489241

LKQ Corp's gross margin of this year was 0.40517338. LKQ Corp's gross margin of last year was 0.41489241. ==> Last year's gross margin is higher ==> Score 0.

Q9. Change in asset turnover

Compare this year’s asset turnover (total sales divided by total assets at the beginning of the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue/Total Assets at the beginning of this year (Mar13)
=5492.308/3722.699
=1.47535646

Asset Turnover (Last Year)=Revenue/Total Assets at the beginning of last year (Mar12)
=4287.15/3260.001
=1.31507628

LKQ Corp's asset turnover of this year was 1.47535646. LKQ Corp's asset turnover of last year was 1.31507628. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score=Q1+Q2+Q3+Q4+Q5+Q6+Q7+Q8+Q9
=1+1+1+1+0+0+0+0+1
=5

Good or high score = 8 or 9

Bad or low score = 0 or 1

LKQ Corp has an F-score of 5 indicating the company's financial situation is typical for a stable company.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

LKQ Corp Annual Data

Dec04Dec05Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13
Q1 1111111111
Q2 1111111111
Q3 1101011101
Q4 1110110101
Q5 0100111011
Q6 0001110000
Q7 0000000000
Q8 0100010000
Q9 1001001101
F-score 5635575536

LKQ Corp Quarterly Data

Mar12Jun12Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14
Q1 1111111111
Q2 1111111111
Q3 1110000111
Q4 1000011111
Q5 0001000100
Q6 0000110001
Q7 0000000000
Q8 0000000000
Q9 1110000111
F-score 5443343650
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
Free 7-day Trial
FEEDBACK
Email Hide