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 October 6, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ 886,608 $ 83,398 $ — $ 970,006 Receivables, net — 654,001 44,616 — 698,617 Inventories — 4,018,991 168,091 — 4,187,082 Other current assets 24,809 163,333 3,732 (23,296 ) 168,578 Total current assets 24,809 5,722,933 299,837 (23,296 ) 6,024,283 Property and equipment, net of accumulated depreciation 83 1,326,422 9,264 — 1,335,769 Goodwill — 943,358 49,406 — 992,764 Intangible assets, net — 519,989 42,709 — 562,698 Other assets, net 2,384 56,223 616 (2,384 ) 56,839 Investment in subsidiaries 3,898,615 481,256 — (4,379,871 ) — Intercompany note receivable 1,048,924 — — (1,048,924 ) — Due from intercompany, net — — 312,726 (312,726 ) — $ 4,974,815 $ 9,050,181 $ 714,558 $ (5,767,201 ) $ 8,972,353 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 2,823,263 $ 200,397 $ — $ 3,023,660 Accrued expenses — 654,607 17,506 (23,296 ) 648,817 Other current liabilities — 50,887 (2,132 ) — 48,755 Total current liabilities — 3,528,757 215,771 (23,296 ) 3,721,232 Long-term debt 1,045,398 — — — 1,045,398 Deferred income taxes — 306,327 16,217 (2,384 ) 320,160 Other long-term liabilities — 224,613 1,314 — 225,927 Intercompany note payable — 1,048,924 — (1,048,924 ) — Due to intercompany, net 269,781 42,945 — (312,726 ) — Commitments and contingencies Stockholders' equity 3,659,636 3,898,615 481,256 (4,379,871 ) 3,659,636 $ 4,974,815 $ 9,050,181 $ 714,558 $ (5,767,201 ) $ 8,972,353 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 October 6, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,190,822 $ 115,675 $ (31,515 ) $ 2,274,982 Cost of sales, including purchasing and warehousing costs — 1,220,367 79,203 (31,515 ) 1,268,055 Gross profit — 970,455 36,472 — 1,006,927 Selling, general and administrative expenses 4,631 837,047 22,812 (11,804 ) 852,686 Operating (loss) income (4,631 ) 133,408 13,660 11,804 154,241 Other, net: Interest expense (12,059 ) (1,018 ) 1 — (13,076 ) Other income (expense), net 16,759 (564 ) 1,364 (11,804 ) 5,755 Total other, net 4,700 (1,582 ) 1,365 (11,804 ) (7,321 ) Income before provision for income taxes 69 131,826 15,025 — 146,920 Provision for income taxes 229 27,624 3,224 — 31,077 (Loss) income before equity in earnings of subsidiaries (160 ) 104,202 11,801 — 115,843 Equity in earnings of subsidiaries 116,003 11,801 — (127,804 ) — Net income $ 115,843 $ 116,003 $ 11,801 $ (127,804 ) $ 115,843 Condensed Consolidating Statement of Operations For the Twelve Weeks ended October 7, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,098,475 $ 122,495 $ (38,737 ) $ 2,182,233 Cost of sales, including purchasing and warehousing costs — 1,185,654 87,608 (38,737 ) 1,234,525 Gross profit — 912,821 34,887 — 947,708 Selling, general and administrative expenses 5,806 777,201 19,751 (11,619 ) 791,139 Operating (loss) income (5,806 ) 135,620 15,136 11,619 156,569 Other, net: Interest (expense) income (11,874 ) (1,401 ) (39 ) — (13,314 ) Other income (expense), net 17,832 (4,665 ) (803 ) (11,619 ) 745 Total other, net 5,958 (6,066 ) (842 ) (11,619 ) (12,569 ) Income before provision for income taxes 152 129,554 14,294 — 144,000 (Benefit) provision for income taxes (136 ) 45,626 2,514 — 48,004 Income before equity in earnings of subsidiaries 288 83,928 11,780 — 95,996 Equity in earnings of subsidiaries 95,708 11,781 — (107,489 ) — Net income $ 95,996 $ 95,709 $ 11,780 $ (107,489 ) $ 95,996 Condensed Consolidating Statement of Operations For the Forty Weeks Ended October 6, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 7,197,953 $ 405,864 $ (128,335 ) $ 7,475,482 Cost of sales, including purchasing and warehousing costs — 4,035,319 277,729 (128,335 ) 4,184,713 Gross profit — 3,162,634 128,135 — 3,290,769 Selling, general and administrative expenses 14,290 2,719,172 76,634 (39,349 ) 2,770,747 Operating (loss) income (14,290 ) 443,462 51,501 39,349 520,022 Other, net: Interest expense (40,194 ) (3,419 ) — — (43,613 ) Other income (expense), net 55,007 (4,766 ) (1,894 ) (39,349 ) 8,998 Total other, net 14,813 (8,185 ) (1,894 ) (39,349 ) (34,615 ) Income before provision for income taxes 523 435,277 49,607 — 485,407 Provision for income taxes 1,287 103,589 10,126 — 115,002 (Loss) income before equity in earnings of subsidiaries (764 ) 331,688 39,481 — 370,405 Equity in earnings of subsidiaries 371,169 39,481 — (410,650 ) — Net income $ 370,405 $ 371,169 $ 39,481 $ (410,650 ) $ 370,405 Condensed Consolidating Statement of Operations For the Forty Weeks Ended October 7, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 7,075,603 $ 432,790 $ (171,595 ) $ 7,336,798 Cost of sales, including purchasing and warehousing costs — 3,987,575 309,338 (171,595 ) 4,125,318 Gross profit — 3,088,028 123,452 — 3,211,480 Selling, general and administrative expenses 25,973 2,678,822 63,017 (39,392 ) 2,728,420 Operating (loss) income (25,973 ) 409,206 60,435 39,392 483,060 Other, net: Interest (expense) income (40,240 ) (5,424 ) (1 ) — (45,665 ) Other income (expense), net 67,183 (17,430 ) (1,634 ) (39,392 ) 8,727 Total other, net 26,943 (22,854 ) (1,635 ) (39,392 ) (36,938 ) Income before provision for income taxes 970 386,352 58,800 — 446,122 (Benefit) provision for income taxes (1,752 ) 145,923 10,946 — 155,117 Income before equity in earnings of subsidiaries 2,722 240,429 47,854 — 291,005 Equity in earnings of subsidiaries 288,283 47,855 — (336,138 ) — Net income $ 291,005 $ 288,284 $ 47,854 $ (336,138 ) $ 291,005 Condensed Consolidating Statement of Comprehensive Income For the Twelve Weeks ended October 6, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 115,843 $ 116,003 $ 11,801 $ (127,804 ) $ 115,843 Other comprehensive income 3,831 3,831 3,900 (7,731 ) 3,831 Comprehensive income $ 119,674 $ 119,834 $ 15,701 $ (135,535 ) $ 119,674 Condensed Consolidating Statement of Comprehensive Income For the Twelve Weeks ended October 7, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 95,996 $ 95,709 $ 11,780 $ (107,489 ) $ 95,996 Other comprehensive income 2,162 2,162 2,225 (4,387 ) 2,162 Comprehensive income $ 98,158 $ 97,871 $ 14,005 $ (111,876 ) $ 98,158 Condensed Consolidating Statement of Comprehensive Income For the Forty Weeks Ended October 6, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 370,405 $ 371,169 $ 39,481 $ (410,650 ) $ 370,405 Other comprehensive loss (7,129 ) (7,129 ) (6,902 ) 14,031 (7,129 ) Comprehensive income $ 363,276 $ 364,040 $ 32,579 $ (396,619 ) $ 363,276 Condensed Consolidating Statement of Comprehensive Income For the Forty Weeks Ended October 7, 2017 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 291,005 $ 288,284 $ 47,854 $ (336,138 ) $ 291,005 Other comprehensive income 15,198 15,198 15,409 (30,607 ) 15,198 Comprehensive income $ 306,203 $ 303,482 $ 63,263 $ (366,745 ) $ 306,203 Condensed Consolidating Statement of Cash Flows For the Forty Weeks Ended October 6, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 656,847 $ 24,656 $ — $ 681,503 Cash flows from investing activities: Purchases of property and equipment — (104,065 ) (1,067 ) — (105,132 ) Proceeds from sales of property and equipment — 1,406 44 — 1,450 Net cash used in investing activities — (102,659 ) (1,023 ) — (103,682 ) Cash flows from financing activities: Decrease in bank overdrafts — (8,513 ) (3,460 ) — (11,973 ) Dividends paid — (17,819 ) — — (17,819 ) Proceeds from the issuance of common stock — 2,290 — — 2,290 Tax withholdings related to the exercise of stock appreciation rights — (490 ) — — (490 ) Repurchase of common stock — (126,482 ) — — (126,482 ) Other, net (23 ) 814 — 23 814 Net cash used in financing activities (23 ) (150,200 ) (3,460 ) 23 (153,660 ) Effect of exchange rate changes on cash — — (1,092 ) — (1,092 ) Net (decrease) increase in cash and cash equivalents (23 ) 403,988 19,081 23 423,069 Cash and cash equivalents , beginning of period 23 482,620 64,317 (23 ) 546,937 Cash and cash equivalents , end of period $ — $ 886,608 $ 83,398 $ — $ 970,006 Condensed Consolidating Statement of Cash Flows For the Forty Weeks Ended October 7, 2017 (In thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 406,032 $ (5,027 ) $ — $ 401,005 Cash flows from investing activities: Purchases of property and equipment — (159,769 ) (1,191 ) — (160,960 ) Proceeds from sales of property and equipment — 6,108 12 — 6,120 Other, net — 480 (460 ) — 20 Net cash used in investing activities — (153,181 ) (1,639 ) — (154,820 ) Cash flows from financing activities: Increase in bank overdrafts — 7,374 (2,698 ) — 4,676 Borrowings under credit facilities — 534,400 — — 534,400 Payments on credit facilities — (534,400 ) — — (534,400 ) Dividends paid — (17,828 ) — — (17,828 ) Proceeds from the issuance of common stock — 3,142 — — 3,142 Tax withholdings related to the exercise of stock appreciation rights — (6,414 ) — — (6,414 ) Repurchase of common stock — (3,380 ) — — (3,380 ) Other, net 1 (2,095 ) — (1 ) (2,095 ) Net cash provided by (used in) financing activities 1 (19,201 ) (2,698 ) (1 ) (21,899 ) Effect of exchange rate changes on cash — — 3,838 (1 ) 3,838 Net increase (decrease) in cash and cash equivalents 1 233,650 (5,526 ) (1 ) 228,124 Cash and cash equivalents , beginning of period 22 78,543 56,635 (22 ) 135,178 Cash and cash equivalents , end of period $ 23 $ 312,193 $ 51,109 $ (23 ) $ 363,302 |