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 13, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ 690,002 $ 57,717 $ — $ 747,719 Receivables, net — 663,858 49,203 — 713,061 Inventories — 4,189,502 185,431 — 4,374,933 Other current assets 1,403 119,472 5,883 — 126,758 Total current assets 1,403 5,662,834 298,234 — 5,962,471 Property and equipment, net of accumulated depreciation 66 1,372,713 8,609 — 1,381,388 Operating lease right-of-use assets — 2,317,564 42,455 — 2,360,019 Goodwill — 943,364 49,068 — 992,432 Intangible assets, net — 481,450 40,519 — 521,969 Other assets, net 1,694 49,060 610 (1,697 ) 49,667 Investment in subsidiaries 4,214,313 519,888 — (4,734,201 ) — Intercompany note receivable 749,283 — — (749,283 ) — Due from intercompany, net — 237,570 307,650 (545,220 ) — $ 4,966,759 $ 11,584,443 $ 747,145 $ (6,030,401 ) $ 11,267,946 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 3,122,680 $ 195,292 $ — $ 3,317,972 Accrued expenses 3,286 559,756 24,077 — 587,119 Other current liabilities — 508,720 (41,406 ) — 467,314 Total current liabilities 3,286 4,191,156 177,963 — 4,372,405 Long-term debt 746,951 — — — 746,951 Noncurrent operating lease liabilities — 1,999,384 32,966 — 2,032,350 Deferred income taxes — 299,269 16,328 (1,694 ) 313,903 Other long-term liabilities — 131,038 — (3 ) 131,035 Intercompany note payable — 749,283 — (749,283 ) — Due to intercompany, net 545,220 — — (545,220 ) — Commitments and contingencies Stockholders' equity 3,671,302 4,214,313 519,888 (4,734,201 ) 3,671,302 $ 4,966,759 $ 11,584,443 $ 747,145 $ (6,030,401 ) $ 11,267,946 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 Statement of Operations For the Twelve Weeks Ended July 13, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,234,054 $ 126,967 $ (28,775 ) $ 2,332,246 Cost of sales, including purchasing and warehousing costs — 1,268,783 82,800 (28,775 ) 1,322,808 Gross profit — 965,271 44,167 — 1,009,438 Selling, general and administrative expenses 5,852 817,938 22,678 (7,802 ) 838,666 Operating (loss) income (5,852 ) 147,333 21,489 7,802 170,772 Other, net: Interest expense (7,949 ) (529 ) (197 ) — (8,675 ) Other income (expense), net 14,062 (3,695 ) 1,548 (7,802 ) 4,113 Total other, net 6,113 (4,224 ) 1,351 (7,802 ) (4,562 ) Income before provision for income taxes 261 143,109 22,840 — 166,210 Provision for income taxes 422 35,507 5,461 — 41,390 (Loss) income before equity in earnings of subsidiaries (161 ) 107,602 17,379 — 124,820 Equity in earnings of subsidiaries 124,981 17,379 — (142,360 ) — Net income $ 124,820 $ 124,981 $ 17,379 $ (142,360 ) $ 124,820 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 Twenty-Eight Weeks Ended July 13, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 5,086,755 $ 274,257 $ (76,729 ) $ 5,284,283 Cost of sales, including purchasing and warehousing costs — 2,867,323 179,639 (76,729 ) 2,970,233 Gross profit — 2,219,432 94,618 — 2,314,050 Selling, general and administrative expenses 17,970 1,895,083 54,087 (31,802 ) 1,935,338 Operating (loss) income (17,970 ) 324,349 40,531 31,802 378,712 Other, net: Interest expense (21,464 ) (1,933 ) (222 ) — (23,619 ) Other income (expense), net 40,274 (10,586 ) 3,988 (31,802 ) 1,874 Total other, net 18,810 (12,519 ) 3,766 (31,802 ) (21,745 ) Income before provision for income taxes 840 311,830 44,297 — 356,967 Provision for income taxes 1,722 77,801 10,124 — 89,647 (Loss) income before equity in earnings of subsidiaries (882 ) 234,029 34,173 — 267,320 Equity in earnings of subsidiaries 268,202 34,173 — (302,375 ) — Net income $ 267,320 $ 268,202 $ 34,173 $ (302,375 ) $ 267,320 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 Comprehensive Income For the Twelve Weeks Ended July 13, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 124,820 $ 124,981 $ 17,379 $ (142,360 ) $ 124,820 Other comprehensive income 6,557 6,557 6,626 (13,183 ) 6,557 Comprehensive income $ 131,377 $ 131,538 $ 24,005 $ (155,543 ) $ 131,377 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 Twenty-Eight Weeks Ended July 13, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 267,320 $ 268,202 $ 34,173 $ (302,375 ) $ 267,320 Other comprehensive income 10,712 10,712 10,686 (21,398 ) 10,712 Comprehensive income $ 278,032 $ 278,914 $ 44,859 $ (323,773 ) $ 278,032 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 Cash Flows For the Twenty-Eight Weeks Ended July 13, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 495,853 $ (3,692 ) $ — $ 492,161 Cash flows from investing activities: Purchases of property and equipment — (110,974 ) (451 ) — (111,425 ) Proceeds from sales of property and equipment — 8,565 1 — 8,566 Net cash used in investing activities — (102,409 ) (450 ) — (102,859 ) Cash flows from financing activities: Decrease in bank overdrafts — (20,746 ) (49,519 ) — (70,265 ) Redemption of senior unsecured notes — (310,047 ) — — (310,047 ) Dividends paid — (13,028 ) — — (13,028 ) Proceeds from the issuance of common stock — 1,648 — — 1,648 Tax withholdings related to the exercise of stock appreciation rights — (123 ) — — (123 ) Repurchases of common stock — (146,638 ) — — (146,638 ) Other, net — (113 ) — — (113 ) Net cash used in financing activities — (489,047 ) (49,519 ) — (538,566 ) Effect of exchange rate changes on cash — — 456 — 456 Net decrease in cash and cash equivalents — (95,603 ) (53,205 ) — (148,808 ) Cash and cash equivalents , beginning of period — 785,605 110,922 — 896,527 Cash and cash equivalents , end of period $ — $ 690,002 $ 57,717 $ — $ 747,719 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 ) Repurchases 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 |