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 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. 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 29, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ 785,605 $ 110,922 $ — $ 896,527 Receivables, net — 590,269 34,703 — 624,972 Inventories — 4,182,973 179,574 — 4,362,547 Other current assets 3,103 191,318 3,987 — 198,408 Total current assets 3,103 5,750,165 329,186 — 6,082,454 Property and equipment, net of accumulated depreciation 77 1,359,980 8,928 — 1,368,985 Goodwill — 943,364 46,873 — 990,237 Intangible assets, net — 510,586 40,007 — 550,593 Other assets, net 2,408 47,815 564 (2,408 ) 48,379 Investment in subsidiaries 3,945,862 474,772 — (4,420,634 ) — Intercompany note receivable 1,048,993 — — (1,048,993 ) — Due from intercompany, net — 102,886 297,580 (400,466 ) — $ 5,000,443 $ 9,189,568 $ 723,138 $ (5,872,501 ) $ 9,040,648 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 2,954,632 $ 218,158 $ — $ 3,172,790 Accrued expenses 3,444 603,460 16,237 — 623,141 Other current liabilities — 91,994 (1,975 ) — 90,019 Total current liabilities 3,444 3,650,086 232,420 — 3,885,950 Long-term debt 1,045,720 — — — 1,045,720 Deferred income taxes — 306,127 14,634 (2,408 ) 318,353 Other long-term liabilities — 238,500 1,312 — 239,812 Intercompany note payable — 1,048,993 — (1,048,993 ) — Due to intercompany, net 400,466 — — (400,466 ) — Commitments and contingencies Stockholders' equity 3,550,813 3,945,862 474,772 (4,420,634 ) 3,550,813 $ 5,000,443 $ 9,189,568 $ 723,138 $ (5,872,501 ) $ 9,040,648 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 Year Ended December 29, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 9,225,772 $ 519,883 $ (165,101 ) $ 9,580,554 Cost of sales, including purchasing and warehousing costs — 5,169,076 357,166 (165,101 ) 5,361,141 Gross profit — 4,056,696 162,717 — 4,219,413 Selling, general and administrative expenses 20,235 3,547,645 98,412 (51,154 ) 3,615,138 Operating (loss) income (20,235 ) 509,051 64,305 51,154 604,275 Other, net: Interest (expense) income (52,253 ) (4,336 ) 1 — (56,588 ) Other income (expense), net 73,174 (6,961 ) (7,482 ) (51,154 ) 7,577 Total other, net 20,921 (11,297 ) (7,481 ) (51,154 ) (49,011 ) Income before provision for income taxes 686 497,754 56,824 — 555,264 Provision for income taxes 2,519 117,015 11,883 — 131,417 (Loss) income before equity in earnings of subsidiaries (1,833 ) 380,739 44,941 — 423,847 Equity in earnings of subsidiaries 425,680 44,941 — (470,621 ) — Net income $ 423,847 $ 425,680 $ 44,941 $ (470,621 ) $ 423,847 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 Comprehensive Income For the Year Ended December 29, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 423,847 $ 425,680 $ 44,941 $ (470,621 ) $ 423,847 Other comprehensive loss: Changes in net unrecognized other postretirement benefit costs — (294 ) — — (294 ) Currency translation adjustments — — (18,945 ) — (18,945 ) Equity in other comprehensive loss of subsidiaries (19,239 ) (18,945 ) — 38,184 — Total other comprehensive loss (19,239 ) (19,239 ) (18,945 ) 38,184 (19,239 ) Comprehensive income $ 404,608 $ 406,441 $ 25,996 $ (432,437 ) $ 404,608 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 ) — 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 Cash Flows For the Year Ended December 29, 2018 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 753,948 $ 57,080 $ — $ 811,028 Cash flows from investing activities: Purchases of property and equipment — (192,156 ) (1,559 ) — (193,715 ) Proceeds from sales of property and equipment — 1,842 46 — 1,888 Other, net — — — — — Net cash used in investing activities — (190,314 ) (1,513 ) — (191,827 ) Cash flows from financing activities: Increase (decrease) in bank overdrafts — 35,280 (3,266 ) — 32,014 Dividends paid — (17,819 ) — — (17,819 ) Proceeds from the issuance of common stock — 3,200 — — 3,200 Tax withholdings related to the exercise of stock appreciation rights — (773 ) — — (773 ) Repurchase of common stock — (281,354 ) — — (281,354 ) Other, net (23 ) 817 — 23 817 Net cash used in financing activities (23 ) (260,649 ) (3,266 ) 23 (263,915 ) Effect of exchange rate changes on cash — — (5,696 ) — (5,696 ) Net (decrease) increase in cash and cash equivalents (23 ) 302,985 46,605 23 349,590 Cash and cash equivalents , beginning of period 23 482,620 64,317 (23 ) 546,937 Cash and cash equivalents , end of period $ — $ 785,605 $ 110,922 $ — $ 896,527 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 |