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 April 18, 2020 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ 1,171,456 $ 108,382 $ — $ 1,279,838 Receivables, net 1,527 588,236 37,642 — 627,405 Inventories — 4,337,802 188,201 — 4,526,003 Other current assets 20,456 135,401 1,855 (18,963) 138,749 Total current assets 21,983 6,232,895 336,080 (18,963) 6,571,995 Property and equipment, net of accumulated depreciation 45 1,435,544 8,889 — 1,444,478 Operating lease right-of-use assets — 2,282,089 37,422 — 2,319,511 Goodwill — 943,364 45,748 — 989,112 Intangible assets, net — 661,964 36,068 — 698,032 Other assets, net 2,176 34,293 15,151 (2,176) 49,444 Investment in subsidiaries 4,482,653 536,410 — (5,019,063) — Intercompany note receivable 749,673 — — (749,673) — Due from intercompany, net — 76,861 400,463 (477,324) — $ 5,256,530 $ 12,203,420 $ 879,821 $ (6,267,199) $ 12,072,572 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 1,083 $ 3,135,056 $ 168,068 $ — $ 3,304,207 Accrued expenses — 528,764 18,355 (18,963) 528,156 Short-term borrowings on revolving credit facility — 500,000 — — 500,000 Other current liabilities — 447,236 51,450 — 498,686 Total current liabilities 1,083 4,611,056 237,873 (18,963) 4,831,049 Long-term debt 1,241,094 — — — 1,241,094 Noncurrent operating lease liabilities — 1,966,690 29,466 — 1,996,156 Deferred income taxes — 320,835 14,606 (2,176) 333,265 Other long-term liabilities — 72,513 61,466 — 133,979 Intercompany note payable — 749,673 — (749,673) — Due to intercompany, net 477,324 — — (477,324) — Commitments and contingencies Stockholders' equity 3,537,029 4,482,653 536,410 (5,019,063) 3,537,029 $ 5,256,530 $ 12,203,420 $ 879,821 $ (6,267,199) $ 12,072,572 Condensed Consolidating Balance Sheet As of December 28, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ — $ 285,100 $ 133,565 $ — $ 418,665 Receivables, net 1,529 646,686 41,254 — 689,469 Inventories — 4,233,562 198,606 — 4,432,168 Other current assets 12,710 150,316 3,442 (11,227) 155,241 Total current assets 14,239 5,315,664 376,867 (11,227) 5,695,543 Property and equipment, net of accumulated depreciation 54 1,423,920 9,239 — 1,433,213 Operating lease right-of-use assets — 2,325,170 40,155 — 2,365,325 Goodwill — 943,364 48,876 — 992,240 Intangible assets, net — 670,386 39,370 — 709,756 Other assets, net 2,358 38,311 14,137 (2,358) 52,448 Investment in subsidiaries 4,445,209 550,910 — (4,996,119) — Intercompany note receivable 749,354 — — (749,354) — Due from intercompany, net — 571,981 342,832 (914,813) — $ 5,211,214 $ 11,839,706 $ 871,476 $ (6,673,871) $ 11,248,525 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ — $ 3,231,927 $ 190,060 $ — $ 3,421,987 Accrued expenses — 523,518 23,572 (11,227) 535,863 Other current liabilities — 508,811 11,041 — 519,852 Total current liabilities — 4,264,256 224,673 (11,227) 4,477,702 Long-term debt 747,320 — — — 747,320 Noncurrent operating lease liabilities — 1,986,039 31,120 — 2,017,159 Deferred income taxes — 320,822 15,549 (2,358) 334,013 Other long-term liabilities — 74,026 49,224 — 123,250 Intercompany note payable — 749,354 — (749,354) — Due to intercompany, net 914,813 — — (914,813) — Commitments and contingencies Stockholders' equity 3,549,081 4,445,209 550,910 (4,996,119) 3,549,081 $ 5,211,214 $ 11,839,706 $ 871,476 $ (6,673,871) $ 11,248,525 Condensed Consolidating Statement of Operations For the Sixteen Weeks Ended April 18, 2020 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,608,324 $ 146,222 $ (56,664) $ 2,697,882 Cost of sales, including purchasing and warehousing costs — 1,471,553 91,837 (38,241) 1,525,149 Gross profit — 1,136,771 54,385 (18,423) 1,172,733 Selling, general and administrative expenses 8,550 1,068,803 46,065 (29,110) 1,094,308 Operating (loss) income (8,550) 67,968 8,320 10,687 78,425 Other, net: Interest expense (10,871) (1,372) — — (12,243) Other income (expense), net 19,845 (9,171) (5,976) (10,687) (5,989) Total other, net 8,974 (10,543) (5,976) (10,687) (18,232) Income before provision for income taxes 424 57,425 2,344 — 60,193 Provision for income taxes 1,615 14,962 28 — 16,605 (Loss) income before equity in earnings of subsidiaries (1,191) 42,463 2,316 — 43,588 Equity in earnings of subsidiaries 44,779 2,316 — (47,095) — Net income $ 43,588 $ 44,779 $ 2,316 $ (47,095) $ 43,588 Condensed Consolidating Statement of Operations For the Sixteen Weeks Ended April 20, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 2,852,700 $ 147,290 $ (47,954) $ 2,952,036 Cost of sales, including purchasing and warehousing costs — 1,598,539 96,839 (47,954) 1,647,424 Gross profit — 1,254,161 50,451 — 1,304,612 Selling, general and administrative expenses 12,119 1,077,144 31,409 (24,000) 1,096,672 Operating (loss) income (12,119) 177,017 19,042 24,000 207,940 Other, net: Interest expense (13,512) (1,406) (26) — (14,944) Other income (expense), net 26,211 (6,891) 2,442 (24,000) (2,238) Total other, net 12,699 (8,297) 2,416 (24,000) (17,182) Income before provision for income taxes 580 168,720 21,458 — 190,758 Provision for income taxes 1,300 42,294 4,664 — 48,258 (Loss) income before equity in earnings of subsidiaries (720) 126,426 16,794 — 142,500 Equity in earnings of subsidiaries 143,220 16,794 — (160,014) — Net income $ 142,500 $ 143,220 $ 16,794 $ (160,014) $ 142,500 Condensed Consolidating Statement of Comprehensive Income For the Sixteen Weeks Ended April 18, 2020 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 43,588 $ 44,779 $ 2,316 $ (47,095) $ 43,588 Other comprehensive loss (16,966) (16,966) (17,032) 33,998 (16,966) Comprehensive income $ 26,622 $ 27,813 $ (14,716) $ (13,097) $ 26,622 Condensed Consolidating Statement of Comprehensive Income For the Sixteen Weeks Ended April 20, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 142,500 $ 143,220 $ 16,794 $ (160,014) $ 142,500 Other comprehensive income 4,155 4,155 4,060 (8,215) 4,155 Comprehensive income $ 146,655 $ 147,375 $ 20,854 $ (168,229) $ 146,655 Condensed Consolidating Statement of Cash Flows For the Sixteen Weeks Ended April 18, 2020 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 32,103 $ (21,195) $ — $ 10,908 Cash flows from investing activities: Purchases of property and equipment — (82,497) (476) — (82,973) Purchase of an indefinite-lived intangible asset — (230) — — (230) Proceeds from sales of property and equipment — 70 1 — 71 Net cash used in investing activities — (82,657) (475) — (83,132) Cash flows from financing activities: Decrease in bank overdrafts — (18) (52) 70 — Proceeds from borrowings on revolving credit facility — 500,000 — — 500,000 Proceeds from issuance of senior unsecured notes — 498,240 — — 498,240 Dividends paid — (21,593) — — (21,593) Proceeds from the issuance of common stock — 735 — — 735 Repurchases of common stock — (35,761) — — (35,761) Other, net — (4,693) — (70) (4,763) Net cash provided by (used in) financing activities — 936,910 (52) — 936,858 Effect of exchange rate changes on cash — — (3,461) — (3,461) Net increase (decrease) in cash and cash equivalents — 886,356 (25,183) — 861,173 Cash and cash equivalents , beginning of period — 285,100 133,565 — 418,665 Cash and cash equivalents , end of period $ — $ 1,171,456 $ 108,382 $ — $ 1,279,838 Condensed Consolidating Statement of Cash Flows For the Sixteen Weeks Ended April 20, 2019 (In thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by (used in) operating activities $ — $ 264,504 $ (59,962) $ — $ 204,542 Cash flows from investing activities: Purchases of property and equipment — (60,966) (346) — (61,312) Proceeds from sales of property and equipment — 552 1 — 553 Net cash used in investing activities — (60,414) (345) — (60,759) Cash flows from financing activities: (Decrease) increase in bank overdrafts — (51,585) 1,007 — (50,578) Redemption of senior unsecured notes — (310,047) — — (310,047) Dividends paid — (8,723) — — (8,723) Proceeds from the issuance of common stock — 678 — — 678 Repurchases of common stock — (134,291) — — (134,291) Other, net 4 (215) — (4) (215) Net cash provided by (used in) financing activities 4 (504,183) 1,007 (4) (503,176) Effect of exchange rate changes on cash — — 196 — 196 Net increase (decrease) in cash and cash equivalents 4 (300,093) (59,104) (4) (359,197) Cash and cash equivalents , beginning of period — 785,605 110,922 — 896,527 Cash and cash equivalents , end of period $ 4 $ 485,512 $ 51,818 $ (4) $ 537,330 |