
| (State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification No.) | ||||||
| Title of each class | Trading symbol | Name of each exchange on which registered | ||||||||||||
| Exhibit No. | Exhibit Description | ||||
| 99.1 | |||||
| 99.2 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | ||||
| ADVANCE AUTO PARTS, INC. | ||||||||
| (Registrant) | ||||||||
| Date: November 7, 2024 | /s/ Ryan P. Grimsland | |||||||
| Ryan P. Grimsland | ||||||||
| Executive Vice President, Chief Financial Officer | ||||||||



| Transaction Accounting Adjustments | |||||||||||||||||
| AAP Historical Consolidated | Worldpac Disposal (1) | Additional Transaction Accounting Adjustments | Notes | AAP Pro Forma | |||||||||||||
| Assets: | |||||||||||||||||
| Current assets: | |||||||||||||||||
| Cash and cash equivalents | $ | 479,418 | $ | 60,268 | $ | 1,500,000 | (a) | $ | 1,919,150 | ||||||||
| Receivables, net | 847,609 | 198,567 | — | 649,042 | |||||||||||||
| Inventories, net | 4,903,490 | 958,173 | — | 3,945,317 | |||||||||||||
| Other current assets | 229,623 | 35,392 | — | 194,231 | |||||||||||||
| Total current assets | 6,460,140 | 1,252,400 | 1,500,000 | 6,707,740 | |||||||||||||
| Property and equipment, net | 1,579,886 | 82,134 | — | 1,497,752 | |||||||||||||
| Operating right-of-use assets | 2,596,201 | 228,993 | — | 2,367,208 | |||||||||||||
| Goodwill | 990,266 | 390,213 | — | 600,053 | |||||||||||||
| Other intangible assets, net | 577,275 | 165,114 | — | 412,161 | |||||||||||||
| Other assets | 86,038 | 1,088 | — | 84,950 | |||||||||||||
| Total assets | $ | 12,289,806 | $ | 2,119,942 | $ | 1,500,000 | $ | 11,669,864 | |||||||||
| Liabilities and Stockholders’ Equity: | |||||||||||||||||
| Current liabilities: | |||||||||||||||||
| Accounts payable | $ | 4,048,321 | $ | 642,126 | $ | — | $ | 3,406,195 | |||||||||
| Accrued expenses | 694,970 | 52,212 | 242,783 | (b) (c) | 885,541 | ||||||||||||
| Other current liabilities | 513,483 | 69,360 | — | 444,123 | |||||||||||||
| Total current liabilities | 5,256,774 | 763,698 | 242,783 | 4,735,859 | |||||||||||||
| Long-term debt | 1,787,867 | — | — | 1,787,867 | |||||||||||||
| Noncurrent operating lease liabilities | 2,177,074 | 168,342 | — | 2,008,732 | |||||||||||||
| Deferred income taxes | 375,658 | 6,698 | (53,898) | (c) | 315,062 | ||||||||||||
| Other long-term liabilities | 85,681 | — | — | 85,681 | |||||||||||||
| Total liabilities | 9,683,054 | 938,738 | 188,885 | 8,933,201 | |||||||||||||
| Stockholders’ Equity: | |||||||||||||||||
| Preferred stock | — | — | — | — | |||||||||||||
| Common stock | 8 | — | — | 8 | |||||||||||||
| Additional paid-in capital | 975,540 | — | — | 975,540 | |||||||||||||
| Treasury stock | (2,937,903) | — | — | (2,937,903) | |||||||||||||
| Accumulated other comprehensive income | (44,531) | (12,162) | — | (32,369) | |||||||||||||
| Retained earnings | 4,613,638 | 1,193,366 | 1,311,115 | (a) (b) (c) (d) | 4,731,387 | ||||||||||||
| Total stockholders’ equity | 2,606,752 | 1,181,204 | 1,311,115 | 2,736,663 | |||||||||||||
| Total liabilities and stockholders’ equity | $ | 12,289,806 | $ | 2,119,942 | $ | 1,500,000 | $ | 11,669,864 | |||||||||
| Transaction Accounting Adjustments | |||||||||||||||||
| AAP Historical Consolidated | Worldpac Disposal (1) | Additional Transaction Accounting Adjustments | Notes | AAP Pro Forma | |||||||||||||
| Net sales | $ | 6,089,307 | $ | 1,138,996 | $ | — | $ | 4,950,311 | |||||||||
Cost of sales, including purchasing and warehousing costs | 3,545,924 | 749,119 | — | 2,796,805 | |||||||||||||
| Gross profit | 2,543,383 | 389,877 | — | 2,153,506 | |||||||||||||
| Selling, general and administrative expenses | 2,385,610 | 338,398 | — | 2,047,212 | |||||||||||||
| Operating income | 157,773 | 51,479 | — | 106,294 | |||||||||||||
| Other, net: | |||||||||||||||||
| Interest expense | (43,543) | (221) | — | (43,322) | |||||||||||||
| Other income (expense), net | 7,720 | (2,656) | — | 10,376 | |||||||||||||
| Total other, net | (35,823) | (2,877) | — | (32,946) | |||||||||||||
| Income before provision for income taxes | 121,950 | 48,602 | — | 73,348 | |||||||||||||
| Provision for income taxes | 36,947 | 11,538 | — | 25,409 | |||||||||||||
| Net income | $ | 85,003 | $ | 37,064 | $ | — | $ | 47,939 | |||||||||
| Basic earnings per common share | $ | 1.43 | $ | 0.80 | |||||||||||||
| Weighted-average common shares outstanding | 59,590 | 59,590 | |||||||||||||||
| Diluted earnings per common share | $ | 1.42 | $ | 0.80 | |||||||||||||
| Weighted-average common shares outstanding | 59,868 | 59,868 | |||||||||||||||
| Transaction Accounting Adjustments | |||||||||||||||||
| AAP Historical Consolidated | Worldpac Disposal (1) | Additional Transaction Accounting Adjustments | Notes | AAP Pro Forma | |||||||||||||
| Net sales | $ | 11,287,607 | $ | 2,078,532 | $ | — | $ | 9,209,075 | |||||||||
Cost of sales, including purchasing and warehousing costs | 6,764,105 | 1,415,139 | — | 5,348,966 | |||||||||||||
| Gross profit | 4,523,502 | 663,393 | — | 3,860,109 | |||||||||||||
| Selling, general and administrative expenses | 4,409,125 | 587,903 | — | 3,821,222 | |||||||||||||
| Operating income | 114,377 | 75,490 | — | 38,887 | |||||||||||||
| Other, net: | |||||||||||||||||
| Interest expense | (88,055) | (66) | — | (87,989) | |||||||||||||
| Other income, net | 5,525 | 3,601 | — | 1,924 | |||||||||||||
| Total other, net | (82,530) | 3,535 | — | (86,065) | |||||||||||||
| Income before provision for income taxes | 31,847 | 79,025 | — | (47,178) | |||||||||||||
| Provision for income taxes | 2,112 | 19,266 | — | (17,154) | |||||||||||||
| Net income (loss) | $ | 29,735 | $ | 59,759 | $ | — | $ | (30,024) | |||||||||
| Basic earnings (loss) per common share | 0.50 | (0.51) | |||||||||||||||
| Weighted-average common shares outstanding | 59,432 | 59,432 | |||||||||||||||
| Diluted earnings (loss) per common share | 0.50 | (0.50) | |||||||||||||||
| Weighted-average common shares outstanding | 59,608 | 59,608 | |||||||||||||||
| Transaction Accounting Adjustments | |||||||||||||||||
| AAP Historical Consolidated | Worldpac Disposal (1) | Additional Transaction Accounting Adjustments | Notes | AAP Pro Forma | |||||||||||||
| Net sales | $ | 11,154,722 | $ | 2,005,848 | $ | — | $ | 9,148,874 | |||||||||
Cost of sales, including purchasing and warehousing costs | 6,222,487 | 1,306,483 | — | 4,916,004 | |||||||||||||
| Gross profit | 4,932,235 | 699,365 | — | 4,232,870 | |||||||||||||
| Selling, general and administrative expenses | 4,261,982 | 553,730 | — | 3,708,252 | |||||||||||||
| Operating income | 670,253 | 145,635 | — | 524,618 | |||||||||||||
| Other, net: | |||||||||||||||||
| Interest expense | (51,060) | (219) | — | (50,841) | |||||||||||||
| Loss on early redemptions of senior unsecured notes | (7,408) | - | — | (7,408) | |||||||||||||
| Other expense, net | (7,423) | (1,247) | — | (6,176) | |||||||||||||
| Total other, net | (65,891) | (1,466) | — | (64,425) | |||||||||||||
| Income before provision for income taxes | 604,362 | 144,169 | — | 460,193 | |||||||||||||
| Provision for income taxes | 139,960 | 40,303 | — | 99,657 | |||||||||||||
| Net income | $ | 464,402 | $ | 103,866 | — | $ | 360,536 | ||||||||||
| Basic earnings per common share | $ | 7.70 | $ | 5.97 | |||||||||||||
| Weighted-average common shares outstanding | 60,351 | 60,351 | |||||||||||||||
| Diluted earnings per common share | $ | 7.65 | $ | 5.94 | |||||||||||||
| Weighted-average common shares outstanding | 60,717 | 60,717 | |||||||||||||||
| Transaction Accounting Adjustments | |||||||||||||||||
| AAP Historical Consolidated | Worldpac Disposal (1) | Additional Transaction Accounting Adjustments | Notes | AAP Pro Forma | |||||||||||||
| Net sales | $ | 10,997,989 | $ | 1,858,576 | $ | — | $ | 9,139,413 | |||||||||
Cost of sales, including purchasing and warehousing costs | 6,074,039 | 1,210,549 | — | 4,863,490 | |||||||||||||
| Gross profit | 4,923,950 | 648,027 | — | 4,275,923 | |||||||||||||
| Selling, general and administrative expenses | 4,101,585 | 521,434 | — | 3,580,151 | |||||||||||||
| Operating income | 822,365 | 126,593 | — | 695,772 | |||||||||||||
| Other, net: | |||||||||||||||||
| Interest expense | (37,791) | (79) | — | (37,712) | |||||||||||||
| Other (expense) income, net | (2,081) | 2,461 | — | (4,542) | |||||||||||||
| Total other, net | (39,872) | 2,382 | — | (42,254) | |||||||||||||
| Income before provision for income taxes | 782,493 | 128,975 | — | 653,518 | |||||||||||||
| Provision for income taxes | 185,878 | 35,388 | — | 150,490 | |||||||||||||
| Net income | $ | 596,615 | $ | 93,587 | $ | — | $ | 503,028 | |||||||||
| Basic earnings per common share | $ | 9.32 | $ | 7.86 | |||||||||||||
| Weighted-average common shares outstanding | 64,028 | 64,028 | |||||||||||||||
| Diluted earnings per common share | $ | 9.25 | $ | 7.80 | |||||||||||||
| Weighted-average common shares outstanding | 64,509 | 64,509 | |||||||||||||||