Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements: Certain 100% wholly owned domestic subsidiaries of Advance, including its Material Subsidiaries (as defined in the 2017 Credit Agreement) serve as guarantors of Advance’s senior unsecured notes (“Guarantor Subsidiaries”). The subsidiary guarantees related to Advance’s senior unsecured notes are full and unconditional, joint and several and there are no restrictions on the ability of Advance to obtain funds from its Guarantor Subsidiaries. Certain of Advance’s wholly owned subsidiaries, including all of its foreign subsidiaries, do not serve as guarantors of Advance’s senior unsecured notes (“Non-Guarantor Subsidiaries”). Set forth below are condensed consolidating financial statements presenting the financial position, results of operations, and cash flows of (i) Advance, (ii) the Guarantor Subsidiaries, (iii) the Non-Guarantor Subsidiaries, and (iv) the eliminations necessary to arrive at consolidated information for the Company. Investments in subsidiaries of the Company are presented under the equity method. The statement of operations eliminations relate primarily to the sale of inventory from a Non-Guarantor Subsidiary to a Guarantor Subsidiary. The balance sheet eliminations relate primarily to the elimination of intercompany receivables and payables and subsidiary investment accounts. The following tables present condensed consolidating balance sheets, condensed consolidating statements of operations, comprehensive income and cash flows, and should be read in conjunction with the consolidated financial statements herein. Condensed Consolidating Balance Sheet As of December 30, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 23 $ 482,620 $ 64,317 $ (23 ) $ 546,937 Receivables, net — 567,460 38,897 — 606,357 Inventories — 3,986,724 181,768 — 4,168,492 Other current assets — 103,118 2,063 (75 ) 105,106 Total current assets 23 5,139,922 287,045 (98 ) 5,426,892 Property and equipment, net of accumulated depreciation 103 1,384,115 9,920 — 1,394,138 Goodwill — 943,359 50,934 — 994,293 Intangible assets, net — 551,781 45,893 — 597,674 Other assets, net 3,224 68,749 554 (3,223 ) 69,304 Investment in subsidiaries 3,521,330 448,462 — (3,969,792 ) — Intercompany note receivable 1,048,700 — — (1,048,700 ) — Due from intercompany, net — — 332,467 (332,467 ) — $ 4,573,380 $ 8,536,388 $ 726,813 $ (5,354,280 ) $ 8,482,301 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 2,657,792 $ 236,790 $ — $ 2,894,582 Accrued expenses 1,134 511,841 20,648 (75 ) 533,548 Other current liabilities — 50,963 1,027 (23 ) 51,967 Total current liabilities 1,134 3,220,596 258,465 (98 ) 3,480,097 Long-term debt 1,044,327 — — — 1,044,327 Deferred income taxes — 288,999 17,844 (3,223 ) 303,620 Other long-term liabilities — 237,019 2,042 — 239,061 Intercompany note payable — 1,048,700 — (1,048,700 ) — Due to intercompany, net 112,723 219,744 — (332,467 ) — Commitments and contingencies Stockholders' equity 3,415,196 3,521,330 448,462 (3,969,792 ) 3,415,196 $ 4,573,380 $ 8,536,388 $ 726,813 $ (5,354,280 ) $ 8,482,301 Condensed Consolidating Balance Sheet As of December 31, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 22 $ 78,543 $ 56,635 $ (22 ) $ 135,178 Receivables, net — 619,229 22,023 — 641,252 Inventories — 4,126,465 199,403 — 4,325,868 Other current assets — 69,385 1,153 (72 ) 70,466 Total current assets 22 4,893,622 279,214 (94 ) 5,172,764 Property and equipment, net of accumulated depreciation 128 1,436,459 9,753 — 1,446,340 Goodwill — 943,359 47,518 — 990,877 Intangible assets, net — 595,596 45,307 — 640,903 Other assets, net 4,634 63,376 773 (4,634 ) 64,149 Investment in subsidiaries 3,008,856 375,420 — (3,384,276 ) — Intercompany note receivable 1,048,424 — — (1,048,424 ) — Due from intercompany, net — — 316,109 (316,109 ) — $ 4,062,064 $ 8,307,832 $ 698,674 $ (4,753,537 ) $ 8,315,033 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 2,813,937 $ 272,240 $ — $ 3,086,177 Accrued expenses 1,505 526,652 26,312 (72 ) 554,397 Other current liabilities — 32,508 2,986 (22 ) 35,472 Total current liabilities 1,505 3,373,097 301,538 (94 ) 3,676,046 Long-term debt 1,042,949 — — — 1,042,949 Deferred income taxes — 439,283 19,633 (4,634 ) 454,282 Other long-term liabilities — 223,481 2,083 — 225,564 Intercompany note payable — 1,048,424 — (1,048,424 ) — Due to intercompany, net 101,418 214,691 — (316,109 ) — Commitments and contingencies Stockholders' equity 2,916,192 3,008,856 375,420 (3,384,276 ) 2,916,192 $ 4,062,064 $ 8,307,832 $ 698,674 $ (4,753,537 ) $ 8,315,033 Condensed Consolidating Statement of Operations For the Year Ended December 30, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 9,034,790 $ 550,450 $ (211,456 ) $ 9,373,784 Cost of sales, including purchasing and warehousing costs — 5,107,063 393,128 (211,456 ) 5,288,735 Gross profit — 3,927,727 157,322 — 4,085,049 Selling, general and administrative expenses 30,478 3,453,406 82,155 (51,202 ) 3,514,837 Operating (loss) income (30,478 ) 474,321 75,167 51,202 570,212 Other, net: Interest (expense) income (52,305 ) (6,496 ) — — (58,801 ) Other income (expense), net 83,840 (17,729 ) (6,061 ) (51,202 ) 8,848 Total other, net 31,535 (24,225 ) (6,061 ) (51,202 ) (49,953 ) Income before provision for income taxes 1,057 450,096 69,106 — 520,259 Provision for income taxes 641 32,623 11,490 — 44,754 Income before equity in earnings of subsidiaries 416 417,473 57,616 — 475,505 Equity in earnings of subsidiaries 475,089 57,616 — (532,705 ) — Net income $ 475,505 $ 475,089 $ 57,616 $ (532,705 ) $ 475,505 Condensed Consolidating Statement of Operations For the Year Ended December 31, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 9,254,477 $ 556,747 $ (243,545 ) $ 9,567,679 Cost of sales, including purchasing and warehousing costs — 5,171,953 383,356 (243,545 ) 5,311,764 Gross profit — 4,082,524 173,391 — 4,255,915 Selling, general and administrative expenses 28,695 3,402,323 92,287 (54,988 ) 3,468,317 Operating (loss) income (28,695 ) 680,201 81,104 54,988 787,598 Other, net: Interest (expense) income (52,081 ) (7,897 ) 68 — (59,910 ) Other income (expense), net 81,683 (19,558 ) 4,010 (54,988 ) 11,147 Total other, net 29,602 (27,455 ) 4,078 (54,988 ) (48,763 ) Income before provision for income taxes 907 652,746 85,182 — 738,835 Provision for income taxes 1,588 260,155 17,470 — 279,213 (Loss) income before equity in earnings of subsidiaries (681 ) 392,591 67,712 — 459,622 Equity in earnings of subsidiaries 460,303 67,712 — (528,015 ) — Net income $ 459,622 $ 460,303 $ 67,712 $ (528,015 ) $ 459,622 Condensed Consolidating Statement of Operations For the Year Ended January 2, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 9,432,116 $ 593,606 $ (288,704 ) $ 9,737,018 Cost of sales, including purchasing and warehousing costs — 5,172,938 430,012 (288,704 ) 5,314,246 Gross profit — 4,259,178 163,594 — 4,422,772 Selling, general and administrative expenses 24,186 3,536,697 93,852 (57,743 ) 3,596,992 Operating (loss) income (24,186 ) 722,481 69,742 57,743 825,780 Other, net: Interest expense (52,210 ) (13,378 ) 180 — (65,408 ) Other income (expense), net 76,987 (19,699 ) (7,029 ) (57,743 ) (7,484 ) Total other, net 24,777 (33,077 ) (6,849 ) (57,743 ) (72,892 ) Income before provision for income taxes 591 689,404 62,893 — 752,888 Provision for income taxes 1,220 268,571 9,699 — 279,490 (Loss) income before equity in earnings of subsidiaries (629 ) 420,833 53,194 — 473,398 Equity in earnings of subsidiaries 474,027 53,194 — (527,221 ) — Net income $ 473,398 $ 474,027 $ 53,194 $ (527,221 ) $ 473,398 Condensed Consolidating Statement of Comprehensive Income For the Year Ended December 30, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 475,505 $ 475,089 $ 57,616 $ (532,705 ) $ 475,505 Other comprehensive income: Changes in net unrecognized other postretirement benefit costs — (194 ) — — (194 ) Currency translation adjustments — — 14,941 — 14,941 Equity in other comprehensive income of subsidiaries 14,747 14,941 — (29,688 ) — Total other comprehensive income 14,747 14,747 14,941 (29,688 ) 14,747 Comprehensive income $ 490,252 $ 489,836 $ 72,557 $ (562,393 ) $ 490,252 Condensed Consolidating Statement of Comprehensive Income For the Year Ended December 31, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 459,622 $ 460,303 $ 67,712 $ (528,015 ) $ 459,622 Other comprehensive income: Changes in net unrecognized other postretirement benefit costs — (534 ) — — (534 ) Currency translation adjustments — — 4,892 — 4,892 Equity in other comprehensive income of subsidiaries 4,358 4,892 — (9,250 ) — Total other comprehensive income 4,358 4,358 4,892 (9,250 ) 4,358 Comprehensive income $ 463,980 $ 464,661 $ 72,604 $ (537,265 ) $ 463,980 Condensed Consolidating Statement of Comprehensive Income For the Year Ended January 2, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 473,398 $ 474,027 $ 53,194 $ (527,221 ) $ 473,398 Other comprehensive loss: Changes in net unrecognized other postretirement benefit costs — (445 ) — — (445 ) Currency translation adjustments — — (31,277 ) — (31,277 ) Equity in other comprehensive loss of subsidiaries (31,722 ) (31,277 ) — 62,999 — Other comprehensive loss (31,722 ) (31,722 ) (31,277 ) 62,999 (31,722 ) Comprehensive income $ 441,676 $ 442,305 $ 21,917 $ (464,222 ) $ 441,676 Condensed Consolidating Statement of Cash Flows For the Year Ended December 30, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 593,091 $ 7,714 $ — $ 600,805 Cash flows from investing activities: Purchases of property and equipment — (187,993 ) (1,765 ) — (189,758 ) Proceeds from sales of property and equipment — 11,085 14 — 11,099 Other, net — 480 (460 ) — 20 Net cash used in investing activities — (176,428 ) (2,211 ) — (178,639 ) Cash flows from financing activities: Increase (decrease) in bank overdrafts — 16,290 (2,286 ) — 14,004 Borrowings under credit facilities — 534,400 — — 534,400 Payments on credit facilities — (534,400 ) — — (534,400 ) Dividends paid — (17,854 ) — — (17,854 ) Proceeds from the issuance of common stock — 4,076 — — 4,076 Tax withholdings related to the exercise of stock appreciation rights — (6,531 ) — — (6,531 ) Repurchase of common stock — (6,498 ) — — (6,498 ) Other, net 1 (2,069 ) — (1 ) (2,069 ) Net cash provided by (used in) financing activities 1 (12,586 ) (2,286 ) (1 ) (14,872 ) Effect of exchange rate changes on cash — — 4,465 — 4,465 Net increase in cash and cash equivalents 1 404,077 7,682 (1 ) 411,759 Cash and cash equivalents , beginning of period 22 78,543 56,635 (22 ) 135,178 Cash and cash equivalents , end of period $ 23 $ 482,620 $ 64,317 $ (23 ) $ 546,937 Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ 14 $ 491,180 $ 32,109 $ — $ 523,303 Cash flows from investing activities: Purchases of property and equipment — (257,159 ) (2,400 ) — (259,559 ) Proceeds from sales of property and equipment — 2,210 2 — 2,212 Other, net — (4,697 ) — — (4,697 ) Net cash used in investing activities — (259,646 ) (2,398 ) — (262,044 ) Cash flows from financing activities: Decrease in bank overdrafts — (4,902 ) (657 ) (14 ) (5,573 ) Borrowings under credit facilities — 799,600 — — 799,600 Payments on credit facilities — (959,600 ) — — (959,600 ) Dividends paid — (17,738 ) — — (17,738 ) Proceeds from the issuance of common stock — 4,532 — — 4,532 Tax withholdings related to the exercise of stock appreciation rights — (19,558 ) — — (19,558 ) Repurchase of common stock — (18,393 ) — — (18,393 ) Other, net — (390 ) — — (390 ) Net cash used in financing activities — (216,449 ) (657 ) (14 ) (217,120 ) Effect of exchange rate changes on cash — — 257 — 257 Net increase in cash and cash equivalents 14 15,085 29,311 (14 ) 44,396 Cash and cash equivalents , beginning of period 8 63,458 27,324 (8 ) 90,782 Cash and cash equivalents , end of period $ 22 $ 78,543 $ 56,635 $ (22 ) $ 135,178 Condensed Consolidating Statement of Cash Flows For the Year Ended January 2, 2016 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash (used in) provided by operating activities $ (1 ) $ 709,582 $ (6,937 ) $ — $ 702,644 Cash flows from investing activities: Purchases of property and equipment — (232,591 ) (2,156 ) — (234,747 ) Proceeds from sales of property and equipment — 266 4 — 270 Other, net — (18,583 ) (306 ) — (18,889 ) Net cash used in investing activities — (250,908 ) (2,458 ) — (253,366 ) Cash flows from financing activities: (Decrease) increase in bank overdrafts — (4,529 ) 1,606 1 (2,922 ) Borrowings under credit facilities — 618,300 — — 618,300 Payments on credit facilities — (1,041,700 ) — — (1,041,700 ) Dividends paid — (17,649 ) — — (17,649 ) Proceeds from the issuance of common stock — 5,174 — — 5,174 Tax withholdings related to the exercise of stock appreciation rights — (13,112 ) — — (13,112 ) Repurchase of common stock — (6,665 ) — — (6,665 ) Other, net — (380 ) — — (380 ) Net cash (used in) provided by financing activities — (460,561 ) 1,606 1 (458,954 ) Effect of exchange rate changes on cash — — (4,213 ) — (4,213 ) Net decrease in cash and cash equivalents (1 ) (1,887 ) (12,002 ) 1 (13,889 ) Cash and cash equivalents , beginning of period 9 65,345 39,326 (9 ) 104,671 Cash and cash equivalents , end of period $ 8 $ 63,458 $ 27,324 $ (8 ) $ 90,782 |