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 and captive insurance subsidiary, 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 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 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 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 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 Year Ended December 28, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net sales $ — $ 9,342,240 $ 568,522 $ (201,759 ) $ 9,709,003 Cost of sales, including purchasing and warehousing costs — 5,252,418 336,110 (134,271 ) 5,454,257 Gross profit — 4,089,822 232,412 (67,488 ) 4,254,746 Selling, general and administrative expenses 28,216 3,503,529 160,717 (114,896 ) 3,577,566 Operating (loss) income (28,216 ) 586,293 71,695 47,408 677,180 Other, net: Interest expense (37,366 ) (2,310 ) (222 ) — (39,898 ) Other income (expense), net 66,842 (16,274 ) (2,695 ) (47,409 ) 464 Total other, net 29,476 (18,584 ) (2,917 ) (47,409 ) (39,434 ) Income before provision for income taxes 1,260 567,709 68,778 (1 ) 637,746 Provision for income taxes 2,429 131,885 16,537 (1 ) 150,850 (Loss) income before equity in earnings of subsidiaries (1,169 ) 435,824 52,241 — 486,896 Equity in earnings of subsidiaries 488,065 52,241 — (540,306 ) — Net income $ 486,896 $ 488,065 $ 52,241 $ (540,306 ) $ 486,896 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 Comprehensive Income For the Year Ended December 28, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net income $ 486,896 $ 488,065 $ 52,241 $ (540,306 ) $ 486,896 Other comprehensive income: Changes in net unrecognized other postretirement benefit costs — (142 ) — — (142 ) Currency translation adjustments — — 9,766 — 9,766 Equity in other comprehensive income of subsidiaries 9,624 9,766 — (19,390 ) — Total other comprehensive income 9,624 9,624 9,766 (19,390 ) 9,624 Comprehensive income $ 496,520 $ 497,689 $ 62,007 $ (559,696 ) $ 496,520 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 Cash Flows For the Year Ended December 28, 2019 (in thousands) Advance Auto Parts, Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Net cash provided by operating activities $ — $ 845,364 $ 21,545 $ — $ 866,909 Cash flows from investing activities: Purchases of property and equipment — (268,342 ) (1,787 ) — (270,129 ) Purchase of an indefinite-lived intangible asset — (201,519 ) — — (201,519 ) Proceeds from sales of property and equipment — 8,708 1 — 8,709 Net cash used in investing activities — (461,153 ) (1,786 ) — (462,939 ) Cash flows from financing activities: (Decrease) increase in bank overdrafts — (61,902 ) 2,563 — (59,339 ) Redemption of senior unsecured notes — (310,047 ) — — (310,047 ) Dividends paid — (17,185 ) — — (17,185 ) Proceeds from the issuance of common stock — 3,334 — — 3,334 Repurchases of common stock — (498,435 ) — — (498,435 ) Other, net — (481 ) — — (481 ) Net cash (used in) provided by financing activities — (884,716 ) 2,563 — (882,153 ) Effect of exchange rate changes on cash — — 321 — 321 Net (decrease) increase in cash and cash equivalents — (500,505 ) 22,643 — (477,862 ) Cash and cash equivalents , beginning of period — 785,605 110,922 — 896,527 Cash and cash equivalents , end of period $ — $ 285,100 $ 133,565 $ — $ 418,665 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 Borrowings under credit facilities — — — — — Payments on credit facilities — — — — — Dividends paid — (17,819 ) — — (17,819 ) Proceeds from the issuance of common stock — 3,200 — — 3,200 Repurchases of common stock — (281,354 ) — — (281,354 ) Other, net (23 ) 44 — 23 44 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 Repurchases of common stock — (6,498 ) — — (6,498 ) Other, net 1 (8,600 ) — (1 ) (8,600 ) 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 |