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 Advance. 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 July 14, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 23 $ 834,069 $ 68,180 $ (23 ) $ 902,249 Receivables, net — 617,483 46,666 — 664,149 Inventories — 3,999,663 160,093 — 4,159,756 Other current assets 16,977 148,469 3,313 (17,097 ) 151,662 Total current assets 17,000 5,599,684 278,252 (17,120 ) 5,877,816 Property and equipment, net of accumulated depreciation 89 1,329,863 8,979 — 1,338,931 Goodwill — 943,359 48,575 — 991,934 Intangible assets, net — 529,429 42,524 — 571,953 Other assets, net 2,152 54,300 622 (2,152 ) 54,922 Investment in subsidiaries 3,774,360 465,487 — (4,239,847 ) — Intercompany note receivable 1,048,856 — — (1,048,856 ) — Due from intercompany, net — — 310,933 (310,933 ) — $ 4,842,457 $ 8,922,122 $ 689,885 $ (5,618,908 ) $ 8,835,556 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 2,719,226 $ 190,764 $ — $ 2,909,990 Accrued expenses — 636,949 16,045 (17,098 ) 635,896 Other current liabilities — 52,767 (412 ) (24 ) 52,331 Total current liabilities — 3,408,942 206,397 (17,122 ) 3,598,217 Long-term debt 1,045,077 — — — 1,045,077 Deferred income taxes — 299,516 16,725 (2,150 ) 314,091 Other long-term liabilities — 218,946 1,276 — 220,222 Intercompany note payable — 1,048,856 — (1,048,856 ) — Due to intercompany, net 139,431 171,502 — (310,933 ) — Commitments and contingencies Stockholders' equity 3,657,949 3,774,360 465,487 (4,239,847 ) 3,657,949 $ 4,842,457 $ 8,922,122 $ 689,885 $ (5,618,908 ) $ 8,835,556 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 Twelve Weeks ended July 14, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,231,229 $ 138,070 $ (42,647 ) $ 2,326,652 Cost of sales, including purchasing and warehousing costs — 1,263,912 93,828 (42,647 ) 1,315,093 Gross profit — 967,317 44,242 — 1,011,559 Selling, general and administrative expenses 4,848 827,733 23,241 (11,804 ) 844,018 Operating (loss) income (4,848 ) 139,584 21,001 11,804 167,541 Other, net: Interest expense (12,059 ) (796 ) — — (12,855 ) Other income (expense), net 16,991 (1,211 ) (1,191 ) (11,804 ) 2,785 Total other, net 4,932 (2,007 ) (1,191 ) (11,804 ) (10,070 ) Income before provision for income taxes 84 137,577 19,810 — 157,471 (Benefit) provision for income taxes (204 ) 35,512 4,327 — 39,635 Income before equity in earnings of subsidiaries 288 102,065 15,483 — 117,836 Equity in earnings of subsidiaries 117,548 15,483 — (133,031 ) — Net income $ 117,836 $ 117,548 $ 15,483 $ (133,031 ) $ 117,836 Condensed Consolidating Statement of Operations For the Twelve Weeks ended July 15, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,175,274 $ 138,291 $ (49,838 ) $ 2,263,727 Cost of sales, including purchasing and warehousing costs — 1,224,648 95,829 (49,838 ) 1,270,639 Gross profit — 950,626 42,462 — 993,088 Selling, general and administrative expenses 5,370 833,966 18,864 (11,823 ) 846,377 Operating (loss) income (5,370 ) 116,660 23,598 11,823 146,711 Other, net: Interest (expense) income (12,076 ) (1,863 ) 18 — (13,921 ) Other income (expense), net 17,567 (5,413 ) 2,838 (11,823 ) 3,169 Total other, net 5,491 (7,276 ) 2,856 (11,823 ) (10,752 ) Income before provision for income taxes 121 109,384 26,454 — 135,959 Provision for income taxes 128 42,850 5,932 — 48,910 (Loss) income before equity in earnings of subsidiaries (7 ) 66,534 20,522 — 87,049 Equity in earnings of subsidiaries 87,056 20,522 — (107,578 ) — Net income $ 87,049 $ 87,056 $ 20,522 $ (107,578 ) $ 87,049 Condensed Consolidating Statement of Operations For the Twenty-eight Weeks Ended July 14, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 5,007,131 $ 290,190 $ (96,821 ) $ 5,200,500 Cost of sales, including purchasing and warehousing costs — 2,814,953 198,526 (96,821 ) 2,916,658 Gross profit — 2,192,178 91,664 — 2,283,842 Selling, general and administrative expenses 9,658 1,882,123 53,823 (27,543 ) 1,918,061 Operating (loss) income (9,658 ) 310,055 37,841 27,543 365,781 Other, net: Interest expense (28,137 ) (2,400 ) — — (30,537 ) Other income (expense), net 38,248 (4,204 ) (3,258 ) (27,543 ) 3,243 Total other, net 10,111 (6,604 ) (3,258 ) (27,543 ) (27,294 ) Income before provision for income taxes 453 303,451 34,583 — 338,487 Provision for income taxes 1,059 75,964 6,902 — 83,925 (Loss) income before equity in earnings of subsidiaries (606 ) 227,487 27,681 — 254,562 Equity in earnings of subsidiaries 255,168 27,681 — (282,849 ) — Net income $ 254,562 $ 255,168 $ 27,681 $ (282,849 ) $ 254,562 Condensed Consolidating Statement of Operations For the Twenty-eight Weeks Ended July 15, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 4,977,128 $ 310,295 $ (132,858 ) $ 5,154,565 Cost of sales, including purchasing and warehousing costs — 2,801,921 221,730 (132,858 ) 2,890,793 Gross profit — 2,175,207 88,565 — 2,263,772 Selling, general and administrative expenses 20,167 1,901,621 43,266 (27,773 ) 1,937,281 Operating (loss) income (20,167 ) 273,586 45,299 27,773 326,491 Other, net: Interest (expense) income (28,366 ) (4,023 ) 38 — (32,351 ) Other income (expense), net 49,351 (12,766 ) (830 ) (27,773 ) 7,982 Total other, net 20,985 (16,789 ) (792 ) (27,773 ) (24,369 ) Income before provision for income taxes 818 256,797 44,507 — 302,122 (Benefit) provision for income taxes (1,616 ) 100,296 8,433 — 107,113 Income before equity in earnings of subsidiaries 2,434 156,501 36,074 — 195,009 Equity in earnings of subsidiaries 192,572 36,074 — (228,646 ) — Net income $ 195,006 $ 192,575 $ 36,074 $ (228,646 ) $ 195,009 Condensed Consolidating Statement of Comprehensive Income For the Twelve Weeks ended July 14, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 117,836 $ 117,548 $ 15,483 $ (133,031 ) $ 117,836 Other comprehensive loss (7,102 ) (7,102 ) (7,035 ) 14,137 (7,102 ) Comprehensive income $ 110,734 $ 110,446 $ 8,448 $ (118,894 ) $ 110,734 Condensed Consolidating Statement of Comprehensive Income For the Twelve Weeks ended July 15, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 87,049 $ 87,056 $ 20,522 $ (107,578 ) $ 87,049 Other comprehensive income 13,910 13,910 13,973 (27,883 ) 13,910 Comprehensive income $ 100,959 $ 100,966 $ 34,495 $ (135,461 ) $ 100,959 Condensed Consolidating Statement of Comprehensive Income For the Twenty-eight Weeks Ended July 14, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 254,562 $ 255,168 $ 27,681 $ (282,849 ) $ 254,562 Other comprehensive loss (10,960 ) (10,960 ) (10,802 ) 21,762 (10,960 ) Comprehensive income $ 243,602 $ 244,208 $ 16,879 $ (261,087 ) $ 243,602 Condensed Consolidating Statement of Comprehensive Income For the Twenty-eight Weeks Ended July 15, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 195,006 $ 192,575 $ 36,074 $ (228,646 ) $ 195,009 Other comprehensive income 13,037 13,037 13,185 (26,222 ) 13,037 Comprehensive income $ 208,043 $ 205,612 $ 49,259 $ (254,868 ) $ 208,046 Condensed Consolidating Statement of Cash Flows For the Twenty-eight Weeks Ended July 14, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 435,890 $ 8,078 $ — $ 443,968 Cash flows from investing activities: Purchases of property and equipment — (61,337 ) (478 ) — (61,815 ) Proceeds from sales of property and equipment — 534 44 — 578 Net cash used in investing activities — (60,803 ) (434 ) — (61,237 ) Cash flows from financing activities: Decrease in bank overdrafts — (6,760 ) (1,602 ) — (8,362 ) Dividends paid — (13,398 ) — — (13,398 ) Proceeds from the issuance of common stock — 1,697 — — 1,697 Tax withholdings related to the exercise of stock appreciation rights — (304 ) — — (304 ) Repurchase of common stock — (5,657 ) — — (5,657 ) Other, net — 784 — — 784 Net cash used in financing activities — (23,638 ) (1,602 ) — (25,240 ) Effect of exchange rate changes on cash — — (2,179 ) — (2,179 ) Net increase in cash and cash equivalents — 351,449 3,863 — 355,312 Cash and cash equivalents , beginning of period 23 482,620 64,317 (23 ) 546,937 Cash and cash equivalents , end of period $ 23 $ 834,069 $ 68,180 $ (23 ) $ 902,249 Condensed Consolidating Statement of Cash Flows For the Twenty-eight Weeks Ended July 15, 2017 (In thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 285,164 $ (17,815 ) $ — $ 267,349 Cash flows from investing activities: Purchases of property and equipment — (121,615 ) (749 ) — (122,364 ) Proceeds from sales of property and equipment — 1,311 — — 1,311 Other, net — 480 (460 ) — 20 Net cash used in investing activities — (119,824 ) (1,209 ) — (121,033 ) Cash flows from financing activities: Increase in bank overdrafts — (5,488 ) 1,286 — (4,202 ) Borrowings under credit facilities — 534,400 — — 534,400 Payments on credit facilities — (534,400 ) — — (534,400 ) Dividends paid — (13,363 ) — — (13,363 ) Proceeds from the issuance of common stock — 2,281 — — 2,281 Tax withholdings related to the exercise of stock appreciation rights — (6,230 ) — — (6,230 ) Repurchase of common stock — (3,303 ) — — (3,303 ) Other, net — (2,027 ) — — (2,027 ) Net cash (used in) provided by financing activities — (28,130 ) 1,286 — (26,844 ) Effect of exchange rate changes on cash — — 2,580 — 2,580 Net increase (decrease) in cash and cash equivalents — 137,210 (15,158 ) — 122,052 Cash and cash equivalents , beginning of period 22 78,543 56,635 (22 ) 135,178 Cash and cash equivalents , end of period $ 22 $ 215,753 $ 41,477 $ (22 ) $ 257,230 |