Condensed Consolidating Financial Statements | Condensed Consolidating Financial Statements Certain 100% wholly owned domestic subsidiaries of Advance, including our Material Subsidiaries (as defined in the 2017 Credit Agreement) serve as guarantors (“Guarantor Subsidiaries”) of our senior unsecured notes. The subsidiary guarantees related to our senior unsecured notes are full and unconditional and joint and several, and there are no restrictions on the ability of Advance to obtain funds from its Guarantor Subsidiaries. Certain of our wholly owned subsidiaries, including all of its foreign subsidiaries, do not serve as guarantors of our 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 Advance 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. Condensed Consolidating Balance Sheet As of April 21, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 23 $ 566,915 $ 72,228 $ (23 ) $ 639,143 Receivables, net — 581,914 38,464 — 620,378 Inventories — 4,054,181 176,292 — 4,230,473 Other current assets — 124,909 2,715 (102 ) 127,522 Total current assets 23 5,327,919 289,699 (125 ) 5,617,516 Property and equipment, net of accumulated depreciation 95 1,348,844 9,458 — 1,358,397 Goodwill — 943,359 50,102 — 993,461 Intangible assets, net — 538,939 44,407 — 583,346 Other assets, net 3,177 61,744 489 (3,177 ) 62,233 Investment in subsidiaries 3,661,050 457,062 — (4,118,112 ) — Intercompany note receivable 1,048,789 — — (1,048,789 ) — Due from intercompany, net — — 305,689 (305,689 ) — $ 4,713,134 $ 8,677,867 $ 699,844 $ (5,475,892 ) $ 8,614,953 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 2,680,822 $ 209,495 $ — $ 2,890,317 Accrued expenses 1,746 526,215 15,484 (102 ) 543,343 Other current liabilities — 47,722 (1,220 ) (23 ) 46,479 Total current liabilities 1,746 3,254,759 223,759 (125 ) 3,480,139 Long-term debt 1,044,755 — — — 1,044,755 Deferred income taxes — 296,295 17,568 (3,177 ) 310,686 Other long-term liabilities — 231,297 1,455 — 232,752 Intercompany note payable — 1,048,789 — (1,048,789 ) — Due to intercompany, net 120,012 185,677 — (305,689 ) — Commitments and contingencies Stockholders' equity 3,546,621 3,661,050 457,062 (4,118,112 ) 3,546,621 $ 4,713,134 $ 8,677,867 $ 699,844 $ (5,475,892 ) $ 8,614,953 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 Statement of Operations For the Sixteen Weeks Ended April 21, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,775,903 $ 152,119 $ (54,174 ) $ 2,873,848 Cost of sales, including purchasing and warehousing costs — 1,551,041 104,697 (54,174 ) 1,601,564 Gross profit — 1,224,862 47,422 — 1,272,284 Selling, general and administrative expenses 4,811 1,054,389 30,582 (15,739 ) 1,074,043 Operating (loss) income (4,811 ) 170,473 16,840 15,739 198,241 Other, net: Interest expense (16,078 ) (1,604 ) — — (17,682 ) Other income (expense), net 21,257 (2,993 ) (2,067 ) (15,739 ) 458 Total other, net 5,179 (4,597 ) (2,067 ) (15,739 ) (17,224 ) Income before provision for income taxes 368 165,876 14,773 — 181,017 Provision for income taxes 1,263 40,452 2,575 — 44,290 (Loss) income before equity in earnings of subsidiaries (895 ) 125,424 12,198 — 136,727 Equity in earnings of subsidiaries 137,622 12,198 — (149,820 ) — Net income $ 136,727 $ 137,622 $ 12,198 $ (149,820 ) $ 136,727 Condensed Consolidating Statement of Operations For the Sixteen Weeks Ended April 22, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,801,854 $ 172,004 $ (83,020 ) $ 2,890,838 Cost of sales, including purchasing and warehousing costs — 1,577,273 125,901 (83,020 ) 1,620,154 Gross profit — 1,224,581 46,103 — 1,270,684 Selling, general and administrative expenses 14,797 1,067,656 24,402 (15,951 ) 1,090,904 Operating (loss) income (14,797 ) 156,925 21,701 15,951 179,780 Other, net: Interest (expense) income (16,290 ) (2,159 ) 19 — (18,430 ) Other income (expense), net 31,784 (7,352 ) (3,668 ) (15,951 ) 4,813 Total other, net 15,494 (9,511 ) (3,649 ) (15,951 ) (13,617 ) Income before provision for income taxes 697 147,414 18,052 — 166,163 (Benefit) provision for income taxes (1,743 ) 57,446 2,500 — 58,203 Income before equity in earnings of subsidiaries 2,440 89,968 15,552 — 107,960 Equity in earnings of subsidiaries 105,520 15,552 — (121,072 ) — Net income $ 107,960 $ 105,520 $ 15,552 $ (121,072 ) $ 107,960 Condensed Consolidating Statement of Comprehensive Income For the Sixteen Weeks Ended April 21, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 136,727 $ 137,622 $ 12,198 $ (149,820 ) $ 136,727 Other comprehensive loss (3,858 ) (3,858 ) (3,767 ) 7,625 (3,858 ) Comprehensive income $ 132,869 $ 133,764 $ 8,431 $ (142,195 ) $ 132,869 Condensed Consolidating Statement of Comprehensive Income For the Sixteen Weeks Ended April 22, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 107,960 $ 105,520 $ 15,552 $ (121,072 ) $ 107,960 Other comprehensive loss (873 ) (873 ) (788 ) 1,661 (873 ) Comprehensive income $ 107,087 $ 104,647 $ 14,764 $ (119,411 ) $ 107,087 Condensed Consolidating Statement of Cash Flows For the Sixteen Weeks Ended April 21, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 142,408 $ 11,562 $ — $ 153,970 Cash flows from investing activities: Purchases of property and equipment — (34,153 ) (321 ) — (34,474 ) Proceeds from sales of property and equipment — 486 44 — 530 Net cash used in investing activities — (33,667 ) (277 ) — (33,944 ) Cash flows from financing activities: Decrease in bank overdrafts — (9,790 ) (2,311 ) — (12,101 ) Dividends paid — (8,930 ) — — (8,930 ) Proceeds from the issuance of common stock — 754 — — 754 Tax withholdings related to the exercise of stock appreciation rights — (93 ) — — (93 ) Repurchase of common stock — (5,223 ) — — (5,223 ) Other, net — (1,164 ) — — (1,164 ) Net cash used in financing activities — (24,446 ) (2,311 ) — (26,757 ) Effect of exchange rate changes on cash — — (1,063 ) — (1,063 ) Net increase in cash and cash equivalents — 84,295 7,911 — 92,206 Cash and cash equivalents , beginning of period 23 482,620 64,317 (23 ) 546,937 Cash and cash equivalents , end of period $ 23 $ 566,915 $ 72,228 $ (23 ) $ 639,143 Condensed Consolidating Statement of Cash Flows For the Sixteen Weeks Ended April 22, 2017 (In thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 55,378 $ (20,297 ) $ — $ 35,081 Cash flows from investing activities: Purchases of property and equipment — (64,978 ) (301 ) — (65,279 ) Proceeds from sales of property and equipment — 947 — — 947 Other, net — (253 ) 446 — 193 Net cash (used in) provided by investing activities — (64,284 ) 145 — (64,139 ) Cash flows from financing activities: Increase in bank overdrafts — 6,625 1,865 — 8,490 Borrowings under credit facilities — 483,500 — — 483,500 Payments on credit facilities — (453,500 ) — — (453,500 ) Dividends paid — (8,902 ) — — (8,902 ) Proceeds from the issuance of common stock — 1,036 — — 1,036 Tax withholdings related to the exercise of stock appreciation rights — (5,707 ) — — (5,707 ) Repurchase of common stock — (3,121 ) — — (3,121 ) Other, net — (1,924 ) — — (1,924 ) Net cash provided by financing activities — 18,007 1,865 — 19,872 Effect of exchange rate changes on cash — — 95 — 95 Net increase (decrease) in cash and cash equivalents — 9,101 (18,192 ) — (9,091 ) Cash and cash equivalents , beginning of period 22 78,543 56,635 (22 ) 135,178 Cash and cash equivalents , end of period $ 22 $ 87,644 $ 38,443 $ (22 ) $ 126,087 |