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 our foreign subsidiaries and captive insurance subsidiary, 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 5, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ 467,692 $ 106,034 $ — $ 573,726 Receivables, net — 674,524 46,818 — 721,342 Inventories — 4,209,180 181,913 — 4,391,093 Other current assets 3,284 135,308 3,789 (1,894 ) 140,487 Total current assets 3,284 5,486,704 338,554 (1,894 ) 5,826,648 Property and equipment, net of accumulated depreciation 60 1,380,941 8,088 — 1,389,089 Operating lease right-of-use assets — 2,294,661 41,071 — 2,335,732 Goodwill — 943,361 48,014 — 991,375 Intangible assets, net — 475,356 39,156 — 514,512 Other assets, net 1,748 48,856 589 (1,747 ) 49,446 Investment in subsidiaries 4,338,807 571,883 — (4,910,690 ) — Intercompany note receivable 749,318 — — (749,318 ) — Due from intercompany, net — 536,674 354,465 (891,139 ) — $ 5,093,217 $ 11,738,436 $ 829,937 $ (6,554,788 ) $ 11,106,802 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 3,205,362 $ 197,176 $ — $ 3,402,538 Accrued expenses — 561,495 19,473 (1,894 ) 579,074 Other current liabilities — 455,746 26,555 — 482,301 Total current liabilities — 4,222,603 243,204 (1,894 ) 4,463,913 Long-term debt 747,136 — — — 747,136 Noncurrent operating lease liabilities — 1,966,016 31,705 — 1,997,721 Deferred income taxes — 303,886 16,170 (1,747 ) 318,309 Other long-term liabilities — 157,806 (33,025 ) — 124,781 Intercompany note payable — 749,318 — (749,318 ) — Due to intercompany, net 891,139 — — (891,139 ) — Commitments and contingencies Stockholders' equity 3,454,942 4,338,807 571,883 (4,910,690 ) 3,454,942 $ 5,093,217 $ 11,738,436 $ 829,937 $ (6,554,788 ) $ 11,106,802 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 October 5, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,223,257 $ 168,679 $ (79,830 ) $ 2,312,106 Cost of sales, including purchasing and warehousing costs — 1,248,730 79,451 (28,001 ) 1,300,180 Gross profit — 974,527 89,228 (51,829 ) 1,011,926 Selling, general and administrative expenses 5,808 869,018 24,403 (59,631 ) 839,598 Operating (loss) income (5,808 ) 105,509 64,825 7,802 172,328 Other, net: Interest expense (7,951 ) (492 ) — — (8,443 ) Other income (expense) income, net 14,017 (3,619 ) (5,741 ) (7,802 ) (3,145 ) Total other, net 6,066 (4,111 ) (5,741 ) (7,802 ) (11,588 ) Income before provision for income taxes 258 101,398 59,084 — 160,740 Provision for income taxes 698 34,438 1,935 — 37,071 (Loss) income before equity in earnings of subsidiaries (440 ) 66,960 57,149 — 123,669 Equity in earnings of subsidiaries 124,109 57,149 — (181,258 ) — Net income $ 123,669 $ 124,109 $ 57,149 $ (181,258 ) $ 123,669 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) income (12,059 ) (1,018 ) 1 — (13,076 ) Other income (expense) income, 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 — (133,031 ) — Net income $ 115,843 $ 116,003 $ 11,801 $ (127,804 ) $ 115,843 Condensed Consolidating Statement of Operations For the Forty Weeks Ended October 5, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 7,310,012 $ 442,936 $ (156,559 ) $ 7,596,389 Cost of sales, including purchasing and warehousing costs — 4,116,052 259,090 (104,730 ) 4,270,412 Gross profit — 3,193,960 183,846 (51,829 ) 3,325,977 Selling, general and administrative expenses 23,778 2,764,102 78,490 (91,434 ) 2,774,936 Operating (loss) income (23,778 ) 429,858 105,356 39,605 551,041 Other, net: Interest expense (29,415 ) (2,425 ) (222 ) — (32,062 ) Other income (expense), net 54,292 (14,206 ) (1,753 ) (39,605 ) (1,272 ) Total other, net 24,877 (16,631 ) (1,975 ) (39,605 ) (33,334 ) Income before provision for income taxes 1,099 413,227 103,381 — 517,707 Provision for income taxes 2,420 112,240 12,058 — 126,718 (Loss) income before equity in earnings of subsidiaries (1,321 ) 300,987 91,323 — 390,989 Equity in earnings of subsidiaries 392,310 91,323 — (483,633 ) — Net income $ 390,989 $ 392,310 $ 91,323 $ (483,633 ) $ 390,989 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 Comprehensive Income For the Twelve Weeks Ended October 5, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 123,669 $ 124,109 $ 57,149 $ (181,258 ) $ 123,669 Other comprehensive loss (5,381 ) (5,381 ) (5,289 ) 10,670 (5,381 ) Comprehensive income $ 118,288 $ 118,728 $ 51,860 $ (170,588 ) $ 118,288 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 Forty Weeks Ended October 5, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 390,989 $ 392,310 $ 91,323 $ (483,633 ) $ 390,989 Other comprehensive income 5,331 5,331 5,397 (10,728 ) 5,331 Comprehensive income $ 396,320 $ 397,641 $ 96,720 $ (494,361 ) $ 396,320 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 Cash Flows For the Forty Weeks Ended October 5, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 715,513 $ (6,967 ) $ — $ 708,546 Cash flows from investing activities: Purchases of property and equipment — (168,710 ) (514 ) — (169,224 ) Proceeds from sales of property and equipment — 8,713 1 — 8,714 Net cash used in investing activities — (159,997 ) (513 ) — (160,510 ) Cash flows from financing activities: (Decrease) increase in bank overdrafts — (61,916 ) 2,565 — (59,351 ) Redemption of senior unsecured notes — (310,047 ) — — (310,047 ) Dividends paid — (17,185 ) — — (17,185 ) Proceeds from the issuance of common stock — 2,358 — — 2,358 Tax withholdings related to the exercise of stock appreciation rights — (162 ) — — (162 ) Repurchases of common stock — (486,381 ) — — (486,381 ) Other, net — (96 ) — — (96 ) Net cash (used in) provided by financing activities — (873,429 ) 2,565 — (870,864 ) Effect of exchange rate changes on cash — — 27 — 27 Net decrease in cash and cash equivalents — (317,913 ) (4,888 ) — (322,801 ) Cash and cash equivalents , beginning of period — 785,605 110,922 — 896,527 Cash and cash equivalents , end of period $ — $ 467,692 $ 106,034 $ — $ 573,726 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 ) Repurchases 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 |